Jump to content

FGE.to - Fortress Paper (formerly FTP.to)


Liberty

Recommended Posts

Debenture write-up from VIC....

 

 

Fortress 7.0% 2019 Conv. Debentures FTP.CN

March 10, 2016 by nero123

2016 2017

Price: 56.00 EPS NM NM

Shares Out. (in M): 15 P/E NM NM

Market Cap (in M): 66 P/FCF 3.0x 1.2x

Net Debt (in M): 195 EBIT 11 44

TEV: 261 TEV/EBIT 23.7x 5.93x

Submit an idea for full membership consideration and get access to the latest member ideas.

 

Description / Catalyst

Messages (0)

Description

 

Sometime the best new idea, is actually an old one...Here we present an idea both old and new. While both Fortress Paper equity and debt have been presented before, we will outline a new piece of the capital structure which has not been pitched before and present a novel way to think about the enterprise as a whole (namely Fortress as an operating and capital investment driven ROI holding company).

 

Last year vic contributor mpk391, presented the Fortress 2016 debentures which have so far worked out very well (trading 90 currently). We believe that this year you can “repeat” this trade by buying the 2019 converts. However, with this piece of the capital structure 1.) the YTM is higher (27% vs. 21%) and the IRR will be significantly higher as to the gross dollar discount to par is much higher and should re-rate quickly, 2.) the issue is about 80% larger and more liquid, 3.) the enterprise is more stable today, and 4.) with this security the conversion feature actually may hold some interesting upside optionality.

 

To review the business very briefly:

 

Price (3/4/16): $4.50 Shares outstanding: 14.7mm Mcap: $66mm

Net debt : $195mm EV: $261mm BV: $219mm

BV/Share $14.90 2017E EBITDA : $50mm – 100mm

P/B: 0.30x EV/EBITDA: 2.6x – 5.2x

 

Fortress Paper was established in 2006 by Executive Chairman Chad Wasilenkoff (17% owner of the Company), a successful Canadian entrepreneur with a penchant for making contrarian commodity investments, creating low-cost production assets, and then growing them into improving markets.

In 2010, Fortress became the first new entrant to the dissolving pulp market in 30 years by purchasing a bankrupt paper mill in Thurso, Quebec for $3.2MM (less than scrap cost). The company invested approximately $300MM, nearly half of which was provided by the Quebec Government/union pension at extremely advantageous terms, to convert the plant to a dissolving pulp facility with 200k tons/year of capacity and a 24MW cogeneration facility. The conversion was only recently fully completed in 1Q’15 . Additionally, Fortress owns a banknote manufacturing plant in Landqart, Switzerland producing paper for a broad base of international currencies, including an exclusive contract for Swiss Franc banknotes . Recently, the Landqart plant began printing the first new Swiss Franc series in 16 years, which will offer best-in-class security features and significant gross margin expansion relative to current book of business

.

Having just recently completed a very large ($400mm) CAPEX cycle we believe the Company has just begun a significant CF generation cycle. We examine this possibility by briefly reviewing the track record of investments (both business and capital) to date. Our conclusion is that there is a unique opportunity to get equity-like returns but remain higher up in the capital structure with the purchase of the 2019 convertible debentures.

 

Currently the Company has approximately $70mm of cash. There is a $40mm 2016 debenture (the one previously pitched), a $25mm 2017 private debenture held by the union pension, a $69mm 2019 debenture (the one we recommend), and a $105mm non-hold co (secured by Thurso plant) loan funded by the Quebec government. Currently generating operating cash (at an increasing rate the last several quarters), we estimate that this year (2016) will end with $50mm+ in cash, the $40mm debenture fully paid off and the other three pieces of debt outstanding. At this point, while second in line from a timing perspective to be repaid, it is important to note that the other two lenders have a large vested interest in seeing the operations continue to operate.

 

The Fortress Track Record:

Fortress is set up as a holding company structure and, while only on its fourth major investment, there already is a strong track record that demonstrates considerable ability to:

 

1. Find value (in some cases, deep value) investments that sell products into growing end markets globally

2. Find top quality managers to run operating businesses

3. Invest in transformative growth CAPEX, which is creatively financed and consistently leads to material growth

4. Focus on value creation, while remaining agnostic to how value is created

5. Design favorable tax strategies

 

Fortress follows a simple, though far from simplistic, strategy, which results in a powerful ROI through buying and building businesses. There is no financial engineering involved. Rather, this is a good, old-fashioned investment strategy of modernizing capital equipment to feed growing end markets.

 

With the Company having recently completed a multi-year, nearly $400mm CAPEX cycle, the Fortress operating assets are poised to show large growth in cash flows, while feeding uncorrelated and expanding markets. Unfortunately, investor discontent over operational and conversion delays at its dissolving pulp facility in Thurso, Canada moved the Fortress equity into the discarded bin. Now that these delays have been addressed and cash flow is beginning to accelerate, this discontent is our opportunity.

 

Before we demonstrate why, even with the time and cost overruns, Fortress’ investment in the Thurso conversion was sound and can generate a very strong ROI, we will first review the rest of the Fortress track record. For the purposes of this analysis, we are taking the most conservative approach possible when examining the return: all CAPEX is included in the investment even though nearly all of it was funded through internal cash generation, which is not given credit on the return side.

 

Dresden (2006): $7.5mm paid for a dry strip wall paper business in Germany; Invested $41.7mm to expand capacity. Grew mill capacity from 20K tons to 60k tons and global market share from 26% to 48%. Annual revenues were grown organically from $63.2mm to a $173mm runrate at time of sale; Sold for $213mm in 2013 to Glatfelter (a $2BN in sales specialty paper manufacturer)

Paid no taxes on transaction; +330% ROI

 

Landqart (2006): $7.5mm paid for bank note business in Switzerland; Invested $94.8mm to date in modernization of existing banknote line and construction of a second state of the art bank note line

$24.8mm was financed through non-core land and water right sales. Increased capacity from 2.5k tons of banknotes to 10k tons. Increased sales from $60mm to $137mm

Funded and completed research for a new patented currency technology called Durasafe which is now being rolled out as the highest security (and margin) product in the banknote industry. This business remains within the Fortress portfolio. New efficiencies in the manufacturing process combined with the rollout of the first new Swiss Franc series in 16 years provide a strong visibility into doubling EBITDA over the next 2-3 years with what should be a similar growth in value; +89% ROI and counting (based on public comp multiples)

 

Optical Thread (2011): $0.75mm paid for a discarded bank note security feature from Bank of Canada. Moved equipment to already owned land in Quebec; Invested $4.2mm to build facility and operations From zero to $2.5mm in annualized high margin revenue in two years; Sold for $17.5mm in 2014 to Nanotech Security Corp an established manufacturer of anti-counterfeiting products; +254% ROI

 

It is worth re-emphasizing two key takeaways:

 

1. Fortress is not just a passive investment holding company. Fortress invests in and grows businesses organically.

2. Fortress is no stranger to investing large sums of money into complicated capital projects

 

Is Thurso as good an idea as the other three? To answer this question, we must examine the investment and the potential return scenarios.

 

Thurso (2010): $3.0mm paid for a paper pulp mill from a bankruptcy proceeding; Invested $243mm in CAPEX to convert the mill to a dissolving pulp mill and build a 24MW cogen facility

Invested an incremental $56mm to fund operating losses during the completion of the conversion. From zero sales to $137mm (FY’14) and on a much higher revenue runrate in 2015

Signed long term power contract with Hydro Quebec that generates $20mm of annual EBITDA. This is a core asset that is just beginning a large cash flow generation cycle; +?? ROI

 

The most conservative way to think about the size of the investment requiring a return is to include all operating losses, which results in a total investment of $302mm. Currently, dissolving pulp prices are just 30% of all-time highs and only 10% off all-time lows. The FTP manufacturing capacity utilization is still only 75% (it will slowly ramp to 85%+), while its cost structure remains more than $100/ton above the final target. Even with such draconian inputs, this scenario still produces $15mm of EBITDA less CAPEX, a 5% annual return on the $302mm investment.

 

US$1,200/ton is the price required to bring on any significant new capacity and likely a low mid-cycle estimate, since at this price the bottom quartile of the global manufacturing industry finally will be break even. Under this price scenario and with no improvement in cost structure or capacity utilization, Thurso would make approximately $90mm of EBITDA less CAPEX or a 30% annual ROI. If prices return to the mean of the last decade with no improvement in cost structure or change capacity utilization, Thurso will produce approximately $150mm of EBITDA less CAPEX or a 50% annual ROI.

 

Much more conservatively, if the price of DP never increases (i.e., 1/3-1/2 of global supply produces dissolving pulp indefinitely at a loss) and all Fortress does is finish the optimization process to get to design cost structure and 85% capacity utilization (items firmly within the Company’s control ), Thurso still will produce $40mm of EBITDA less CAPEX for a 13% annual ROI.

 

As we now know, optimization of the plant to produce high quality product takes time and money. This comes in the form of funding operational losses before, during, and after the conversion process. The upside of this is twofold: First, Fortress gets a tax shield from the operating losses. Second, and more importantly, as supply gets tight, it will take much longer for others to bring on additional capacity and the cost may itself serve as an obstacle to a conversion. This dynamic will ensure a long window of tight inventory; elevated market prices; and, of course, profits for Fortress.

 

The final tally on the magnitude of the return is still unknown. However, the conversion at Thurso has fully demonstrated the mettle of management. The nearly perfect storm that so severely challenged Fortress during the Thurso investment cycle would shake any management team to its core. Yet this group guided the company through a difficult period and now is set to thrive, once again. Therefore, we strongly feel that the success completing this very difficult plant conversion stands alongside the Fortress track record of investment/growth at the other units. While this appears lost for the moment on the market, investors should take great comfort in knowing that Fortress was able to operate during the most difficult of circumstances. Now, imagine what it will do when times are good.

 

How we think about the debt:

 

The Fortress model uses, in part, creative debt financing for its CAPEX projects.

 

We observe:

1. Fortress has just under $200mm in net debt

2. There are two public issues trading at discounts to par (90 for the 2016s and 55 for the 2019s )

3. Fortress produced $7.0mm of EBITDA in YTD’15 (through 3Q)

 

These three easily observable facts may lead an investor to the conclusion that Fortress has deployed too much debt. However, we look at this very differently:

 

Over half of the net debt is a loan from the Quebec government, which is highly motivated to help create jobs in the pulp industry, if they feed growth end markets . This debt accrues no interest or principal payments until January 2017, at which point the interest rate is 5% and the principal amortizes over a ten year period ending in 2027. This debt is plant specific and has no recourse to Landqart or the parent. The Quebec government is an excellent and very friendly lending partner.

 

The final conversion and stabilization of Thurso was completed just recently in 1Q 2015. Because the plant is beginning to generate significant cash flow, it is much more meaningful to calculate what the capital structure will look like at the end of this year and the next. At the end of 2015, net debt will be approximately $190mm and trailing EBITDA will be approximately $10-15mm, still a high multiple. However, in only one more year, the picture will be entirely different.

 

At year-end 2016, even if we assume absolutely zero improvement in dissolving pulp prices, Thurso’s cost structure and capacity utilization , Fortress will have approximately $170mm of net debt and $35-40mm in trailing EBITDA. At this point Net Debt/EBITDA will be under 5x and prospectively investors will look out a year and understand the business is under-levered.

 

Perhaps more prosaically, we believe in asking whether the asset value supports the debt. If it does, then the debt/EBITDA numbers will, as well. This equation does not work, however, in reverse order. Just because Debt/EBITDA looks fine does not mean the company is not over-levered (i.e., a business in decline).

 

 

$200mm of debt is:

 

1. Only 2/3 of the value of the Thurso conversion CAPEX, which may very well be the best Fortress investment to date

2. Approximately the value (perhaps a bit more) of Landqart

3. Only $1,000/ton of dissolving pulp capacity (or <1.5x mid-cycle EBITDA/ton)

4. Only 1/5 of the replacement value of assets (building, machinery and equipment) as determined by insurance value

5. Under 10x EBITDA of just the cogen EBITDA with contracted government take rates out 10-25 years

 

Our conclusion is the return on the Thurso and Landqart investments will be substantial and without taking equity risk you can double your money by purchasing the 2019 debentures. Interestingly, no one remembers or speaks anymore about the fact that these are actually converts.

The conversion feature kicks in at $31. While the 2016s also have a similar feature, the duration left leaves this option nearly worthless. Not true for the 2019s where we have over three years left. In fact at the upper end of our EBITDA range for 2017 the SOTP for the two businesses is well over the strike and into 2018 the possibilities get even larger.

 

 

 

 

I do not hold a position with the issuer such as employment, directorship, or consultancy.

I and/or others I advise hold a material investment in the issuer's securities.

Catalyst

 

 

 

 

 

1. Continued cost improvement at Thurso from CAD$850/ton to CAD$725/ton

2. Price increases in DP. With supply/demand getting tight, viscose customers have no inventory and prices have already moved well ahead of price increases in DP, a very strong leading indicator

3. The rollout of the new, higher security, high margin Swiss Franc will double Landqart EBITDA over the next several years and should further establish the Landqart mill as a premier supplier of banknote paper.

4. Potential for balance sheet enhancing activities, including bond repurchases (already announced 1/16) or sales of non-strategic assets (management has spoken about two either of which would be a game changer a.) sale of shuttered LSQ mill and b.) sale leaseback of Landqart)

Link to comment
Share on other sites

  • Replies 2.7k
  • Created
  • Last Reply

Top Posters In This Topic

The Fortress team seemed reluctant to share information in answering some of the questions on yesterday's (May 17) quarterly call.  The optimist might say they were simply being conservative, not providing information before there is certainty, and to not compromise negotiating position on in-progress contracts.  The pessimist might say that the "good news" and better results are always one quarter away, perpetually; I had thought that with the weak Canadian dollar, overall quarterly results might be better.  In any case: they did say that they expect to announce news on a Swiss sale-leaseback this [2nd] quarter or early next quarter, giving more financial flexibility.  Any thoughts on this or other information from the call?

Link to comment
Share on other sites

  • 3 weeks later...
"This is an important milestone for the Company," stated Chadwick Wasilenkoff, Executive Chairman of Fortress Paper. "The sale and leaseback transaction represents the culmination of a legacy project that is consistent  with  the  Company's  strategy  of  unlocking  intrinsic  value.  With  renewed  financial  flexibility, the  Company  will  be  able  to  pursue  additional  value  creating  alternatives,  including  implementing  high return capital projects and expanding our portfolio of growth companies."

 

??? Not sure if the shareholders are ready for this.

 

Although, kudos to Chad and company for announcing the sale+leaseback agreement. Once this transaction goes through, I expect the market to slowly start valuing this company appropriately.

Link to comment
Share on other sites

  • 2 weeks later...
  • 3 weeks later...
  • 4 weeks later...

 

 

http://www.bloomberg.com/news/articles/2016-08-07/vanishing-chinese-cotton-acres-spark-biggest-rally-bet-since-13

 

Prices have rallied 21 percent this year, reaching a two-year high last week on signs that the global supply overhang is starting to ebb. World inventories declined last season for the first time in six years, and the reserves will fall further this year as global harvested acres slump to the lowest in three decades, the U.S. Department of Agriculture estimates.

 

“We are starting to solve the glut problem,” said Ben Ross, co-head of commodities at Cohen & Steers Capital Management in New York, which oversees $58.75 billion in assets. “The worst is over for cotton prices because we have begun to re-balance the market.”

Link to comment
Share on other sites

From the Sappi Q2 released Aug 4th..

 

The Specialised Cellulose business delivered strong results during the quarter, with EBITDA excluding special items of US$75 million, a 34% improvement over the equivalent quarter last year. This was due to improved US Dollar pricing for dissolving wood pulp (DWP) and a weaker Rand/Dollar exchange rate.  Average US Dollar prices in the quarter were higher than both those of the prior quarter and the equivalent quarter last year due to increases in average Chinese market prices for dissolving wood pulp driven by steady downstream demand for viscose staple fibre (VSF).

 

Outlook

 

Demand for dissolving wood pulp (DWP) remains favourable and recent improvements in textile fibre prices and VSF operating rates should support DWP prices at current levels for the coming months.

 

http://www.bloomberg.com/news/articles/2016-08-04/sappi-profit-soars-as-higher-prices-boost-s-african-pulp-maker

 

http://www.edmontonjournal.com/business/cnw/release.html?rkey=20160804C2039&filter=5599

 

 

Link to comment
Share on other sites

Fortress Paper August 9, 2016

 

FTP-TSX Company Comment

 

Daryl Swetlishoff CFA | 604.659.8246 | daryl.swetlishoff@raymondjames.ca

David Quezada CFA | 604.659.8257 | david.quezada@raymondjames.ca

Bryan Fast CFA (Associate) | 604.659.8262 | bryan.fast@raymondjames.ca

Forest Products | Pulp & Paper

 

2Q16 In-line as Operations at Thurso Improve

 

Recommendation

 

Near term balance sheet concerns have been largely addressed through the LSQ and

Landqart transactions. Fortress’ outlook remains highly levered to the dissolving

pulp (DP) segment, with each US$10/mt change in DP pricing impacting equity value

by ~$0.50/share. Consistent with our expectations of relatively flat DP pricing in the

near term we maintain our Market Perform rating.

 

Analysis

 

 Fortress Paper reported 2Q16 EBITDA of $6.3mln, compared to RJL of $6 mln and

1Q16 of $1.1 mln – Relative to 1Q16, FTP’s EBITDA increased due to improved

results from both the DP segment and Security Paper Products segment. DP

segment EBITDA of $3.2mln was up compared to 1Q16 of $1.3mln, as the Thurso DP

mill was hampered by a ten day shutdown in 1Q, while productivity improvements

also drove the increase, with the company noting costs in the low $800 range for

June and July. With $26.3 mln of cash on hand, and a further ~$59 mln expected

from the closing of the Landqart sale and leaseback transaction, FTP is in a strong

position to repay the $37.9 mln in convertible debentures due Dec-2016, plus the

additional $25 mln convert due in June 2017. Remaining debt includes the $69 mln

converts due Dec 2019.

 

 Dissolving pulp prices hold steady in quarter; 3Q16 pricing to date showing signs of

improvement – DP prices averaged US$850/mt in 2Q16, up 1% Q/Q, although we

note on a C$ basis prices were down 5% Q/Q. Third quarter pricing has since

trended upwards, reaching $880/mt (as of Aug-5-16) as the VSF market enters a

seasonally strong period. We note that FTP’s management continues to highlight

improvement in the VSF and Rayon markets (key drivers of DP). Our 2016 forecast

for dissolving pulp remains at $850/mt while we forecast 2017 DP prices of $900/mt.

 

 Debottlenecking initiative underway at Landqart – Management noted that

equipment has been ordered to address the main bottleneck at the Landqart mill,

with expectations that this will result in a 15% increase in production capacity. This

is expected to be complete by 3Q17 at a cost of CHF4.0 mln,

 

Valuation

 

Our $5.00/sh target price is based on a 6.25x 2017E EV/EBITDA which is the

midpoint of the 5-year trading range.

Link to comment
Share on other sites

So what would you hold and why? The stock or the convertibles? If the convertibles, which one over the other and why?

 

From a previous post on this Board. Arguments can be made that Landquart is worth more and that Thurso much less so but give you idea of upside leverage of the common. I do own more of the 2016 debentures however.

 

A very simplistic break up value of FTP based on the values estimated in the report issued by M Partners. Hinges on the +$300MM value to a private buyer of the FSC mill located in Thurso.

 

Fortress Paper - sum of the pieces

 

Cash position------------------------------$45 million

Thurso private sale estimate--------------$300 million

Landquart land & bldg---------------------$30 million

Landquart operations (mid-range)--------$77 million

FGC mill (low estimate)------------------$8 million

Total Asset Sale Potential----------------$460 million

Less All Debt ----------------------------$246 million

Value to Shareholders--------------------$214 million

 

Value per Share------------------------- $14.65 - based on 14.6 million shares outstanding

Current Share Price--------------------------$2.60

 

Any thoughts on a new break up - above was done last year and overall the values have proven out higher than expected (i.e. Landquart land gets $59mm vs the $30mm above & FGC $15mm vs $8mm).

 

Obviously the big wild card continues to be Thurso but it is continuing to make progress and outlook for DP supply/demand appears positive. Is it worth $300mm yet - I would definitely say no but the leverage to DP pricing could result is substantial value creation at some point in next 2 years.

 

Largest revision I would make is to value of Landquart which is trending to annual $20mm Ebitda rate as mgmt hinted at late last year. Would value it at perhaps 7.5 times ebitda for potential possible M&A value to the Company of $150 million given their technology, market position and improving business.

Link to comment
Share on other sites

It sounded like no new DP capacity is expected until at least 2018 giving them a year and a half of pricing power as long as VSF and Rayon markets continue with their increasing demand. According to the Dec 2015 presentation (page 19), VSF utilization is currently near capacity and days inventory was extremely low around 6 days leading me to feel good about their current position.

 

Per RJ report: a change in DP price by US$10/mt increases equity by $.50/share.

 

I'd love to see an update on the industry cost curve. It would be interesting to look at the difference between the high cost producers (today) vs. current DP prices. If high cost producers are still around $1100/mt that would suggest a potentially healthy move in future DP prices considering no new expected capacity.

 

The value of Thurso is very levered to DP prices. The valuation band becomes very wide depending on ones assumption around normalized DP prices, timelines to attain them etc...

 

I agree with your comment on Landquart, Sculpin.

 

I wonder if they will consider the sale of Landquart at some point in the future?

 

 

 

 

 

Link to comment
Share on other sites

r.e. Landqart ... IMHO, I don't think they would pursue a pro-active sale until:

    a) they get more traction w Durasafe

              AND/OR

    b) they see effect of this new equipment on capacity/margin improvement

 

r.e. Thurso ... IMHO, I think:

    a) they need to show several quarters at low $800/ADMT, including thru a winter season

    b) they break lower in cost curve w fifth digester

 

Both of the above will take a year (Q3/2017) to really play out ... hopefully in an ongoing environment of strengthening DP pricing (and current capacity trending towards fuller utilization).

 

BUT in the interim, at the corporate level, with a single friendly party holding the $25M debs due Jun30/2017, it would be great if the next rabbit out their corporate was getting those extended/refinanced at semi-reasonable terms for both parties beyond the Dec31/2019 debs ... such would change the optics on both the 2019debs, but also the equity.

 

To that effect, it's positive to also note appointment of new director, Ezra Gardner, who is part of Varana Capital Partners, which is a ~10% shareholder.  So good to have two significant shareholders (them and Chad) on the board.

 

http://quote.morningstar.ca/Quicktakes/owners/MajorShareholders.aspx?t=FTP&region=CAN&culture=en-CA

 

 

 

Link to comment
Share on other sites

Big block of the 19's crossed this morning by RJ. $6.8mm face. Would have loved to see FTP buy these back for their own account. Then a substantial issuer bid to reduce outstanding shares by 3mm if the share price stays below $5.

 

09:39:44 T 76.00 -0.01 6,780,000 89 Raymond James 89 Raymond James W

Link to comment
Share on other sites

Big block of the 19's crossed this morning by RJ. $6.8mm face. Would have loved to see FTP buy these back for their own account. Then a substantial issuer bid to reduce outstanding shares by 3mm if the share price stays below $5.

 

09:39:44 T 76.00 -0.01 6,780,000 89 Raymond James 89 Raymond James W

 

Interesting. Their NCIB allowed for 10% of the 19's which is $6.9m.

Link to comment
Share on other sites

The 19's can be settled with a stock issuance in a pinch. The formula is based on average trading value in the preceding 20 days, I think (sedar is down right now can't verify). Do they buy in stock now and tighten the float further @ $4 with the hope of driving up market value per share based on the anticipated improving DP markets? If they did have to settle with shares but we were back to $12/share on the tighter share count, it would sure look good. Per Sculpin's number of 3M, a $12m outlay today would have $36M in value against the debt under these assumptions. Pretty good return. Downside seems low at $4.

Link to comment
Share on other sites

Create an account or sign in to comment

You need to be a member in order to leave a comment

Create an account

Sign up for a new account in our community. It's easy!

Register a new account

Sign in

Already have an account? Sign in here.

Sign In Now



×
×
  • Create New...