Smurfit-Stone Reports Strong Sequential Earnings Improvement in Third Quarter 2007

- Adjusted net income nearly doubles from second quarter 2007

Smurfit-Stone Reports Strong Sequential Earnings Improvement in Third Quarter 2007

CREVE COEUR, Mo., and CHICAGO, Oct. 24 /PRNewswire-FirstCall/ -- Smurfit-Stone Container Corporation (NASDAQ: SSCC) today reported adjusted net income of $28 million, or $0.11 per diluted share, for the third quarter 2007. These results compare to adjusted net income of $15 million, or $0.06 per share, in the second quarter 2007 and $31 million, or $0.12 per share, in the prior year quarter.

Adjusted net income reflects adjustments to net income (loss) available to common stockholders, as detailed below. The third quarter 2007 net loss available to common shareholders was $96 million, or $0.38 per share. These results included the previously announced loss on the sale of the Brewton, AL mill of $97 million, or $0.38 per share, which reflected the allocation of $146 million of goodwill. Net proceeds from this transaction drove debt reduction of $328 million in the quarter.



                                              3Q 2007     2Q 2007    3Q 2006
      Net income (loss) available to common
       stockholders per diluted share         $(0.38)     $(0.02)     $0.08
        Loss on sale of assets                  0.38
        Non-cash foreign currency
         translation losses -
         Canadian Dollar                        0.09        0.08
        Restructuring charges                   0.03        0.01       0.03
        Other, net                             (0.01)      (0.01)      0.01
      Adjusted net income available to
       common stockholders per diluted share   $0.11       $0.06      $0.12


Sales for the third quarter were $1.89 billion, up 2.2 percent from the third quarter 2006.

Continued earnings improvement

Commenting on third quarter results, Patrick J. Moore, chairman and CEO, said, "Smurfit-Stone's operating performance has consistently improved this year with third quarter adjusted net income nearly doubling from the second quarter. Prices increased across all of our major product lines for the second straight quarter. As planned, we made additional progress with our strategic initiatives program. The divestiture of our Brewton mill in the third quarter represented a major milestone in our restructuring efforts and helped drive further debt reduction."

    Solid execution contributed to improved operating performance

    Third quarter operating highlights:

    --  Segment operating profits improved $20 million sequentially to
        $182 million
    --  100 percent containerboard mill operating rates
    --  Average domestic linerboard price improved 1.6% sequentially
    --  $97 million in capital investments primarily focused on cost reduction
        initiatives
    --  $18 million incremental initiative benefits from the second quarter;
        450 headcount reduction

Commenting on third quarter operations, Steven J. Klinger, president and COO, said, "Sound execution drove improved sequential operating results. Our mills ran full and we achieved our highest containerboard production since the start of our strategic program, despite several mill closures over the past two years. At the same time, we achieved record low third quarter containerboard inventory levels. Higher average containerboard prices reflected the early stages of our current price initiative. Box prices increased nearly 1 percent both year-over-year and sequentially. Container shipments were down 8 percent from the prior year, 5.3 percent due to continued efforts to rationalize box plants and improve margins by exiting unprofitable accounts. Benefits from our capital investment program, lower headcount, and box plant/mill closures in the second quarter resulted in higher initiative savings."

Positive long-term earnings outlook

While the company expects significant price improvement in the fourth quarter, earnings will likely decrease sequentially due to seasonal and timing factors. Results will be impacted by significant additional mill maintenance downtime and associated costs, higher energy usage and wood fiber costs, and the impact from the Brewton mill sale. Commenting on the company's outlook, Moore said, "Despite slightly lower anticipated fourth quarter earnings, we remain on track to achieve our longer term objectives. Our strategic initiatives program is on schedule to reduce costs $525 million by the end of 2008. These efforts, along with our $400 million incremental capital program, should drive continued margin and efficiency improvements at Smurfit-Stone."

Smurfit-Stone management will discuss the company's third quarter financial performance at 8:00am CT (9:00am ET) on Thursday, October 25, 2007, via a live webcast and teleconference. Participants can join the presentation by linking to the webcast through the investor page of the company's website at http://www.smurfit-stone.com or by calling 415-537-1802 (no passcode) at least ten minutes prior to the commencement of the presentation. The presentation will be archived on the company's website for subsequent viewing.

Smurfit-Stone Container Corporation is the industry's leading integrated manufacturer of paperboard and paper-based packaging products and service, and is one of the world's largest paper recyclers. Smurfit-Stone is reshaping the world of packaging to drive profitable growth for our business and our customers' businesses by delivering the strongest price-value equation in the marketplace. The company is a leading provider of custom, proprietary and standard automated packaging machines, offering customers turn-key installation, automation, line integration and packaging solutions. Smurfit-Stone is a member of the World Business Council for Sustainable Development and the Chicago Climate Exchange. The company generated revenue of $7.2 billion in 2006, has led the industry in safety every year since 2001, and conducts its business in compliance with the environmental, health, and safety principles of the American Forest & Paper Association.

This press release contains statements relating to future results, which are forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those projected as a result of certain risks and uncertainties, including but not limited to changes in general economic conditions, continued pricing pressures in key product lines, seasonality and higher recycled fiber and energy costs, as well as other risks and uncertainties described in the company's annual report on form 10-K for the year ended December 31, 2006, as updated from time to time in the company's Securities and Exchange Commission filings. In this press release, certain non-U.S. GAAP financial information is presented. A reconciliation of that information to U.S. GAAP financial measures and additional disclosure regarding our use of non-GAAP financial measures are included in the attached schedules.



                     SMURFIT-STONE CONTAINER CORPORATION
                         CONSOLIDATED BALANCE SHEETS
                                (In millions)

                                                  September 30,   December 31,
                                                     2007            2006
    Assets                                         (Unaudited)    (Restated)
                                                                   (Note 1)
    Current assets
      Cash and cash equivalents                       $11             $9
      Receivables, net                                192            166
      Retained interest in receivables sold (Note 2)  244            179
      Inventories                                     530            538
      Prepaid expenses and other current assets        42             34
        Total current assets                        1,019            926

    Net property, plant and equipment               3,436          3,731
    Timberland, less timber depletion                  42             43
    Goodwill                                        2,727          2,873
    Other assets                                      181            204
                                                   $7,405         $7,777

    Liabilities and Stockholders' Equity

    Current liabilities
      Current maturities of long-term debt            $12            $84
      Accounts payable                                584            542
      Accrued compensation and payroll taxes          182            211
      Interest payable                                 60             79
      Income taxes payable.                            10              2
      Current deferred taxes                            2              2
      Other current liabilities                       143            147
        Total current liabilities                     993          1,067
    Long-term debt, less current maturities         3,394          3,550
    Other long-term liabilities                       941          1,010
    Deferred income taxes                             326            371

    Stockholders' equity
      Preferred stock                                  96             93
      Common stock                                      3              3
      Additional paid-in capital                    4,061          4,040
      Retained earnings (deficit)                  (2,099)        (1,945)
      Accumulated other comprehensive income (loss)  (310)          (412)
        Total stockholders' equity                  1,751          1,779
                                                   $7,405         $7,777



                     SMURFIT-STONE CONTAINER CORPORATION
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                     (In millions, except per share data)
                                 (Unaudited)

                                        Three Months Ended  Nine Months Ended
                                          September 30,       September 30,
                                         2007      2006      2007      2006
                                                 (Restated)         (Restated)
                                                 (Note 1)           (Note 1)

    Net sales                            $1,885  $1,844     $5,579   $5,338
    Costs and expenses
      Cost of goods sold                  1,596   1,541      4,815    4,644
      Selling and administrative expenses   158     165        486      508
      Restructuring charges                  11      13         45       35
      (Gain) loss on disposal of assets      64                 64      (24)
        Income from operations               56     125        169      175
    Other income (expense)
      Interest expense, net                 (73)    (78)      (220)    (266)
      Loss on early extinguishment of debt   (1)               (29)     (28)
      Other, net (Note 3)                   (31)     (3)       (59)     (26)
        Income (loss) from continuing
         operations before income taxes     (49)     44       (139)    (145)
    (Provision for) benefit from income
     taxes                                  (44)    (18)        (8)      50
        Income (loss) from continuing
         operations                         (93)     26       (147)     (95)
    Discontinued operations
      Income from discontinued operations,
       net of income taxes of $9 for the
       nine months ended September 30, 2006                              14
      Loss on sale of discontinued
       operations, net of income tax benefit
       (provision) of $1 and ($174) for
       the three and nine months ended
       September 30, 2006                            (2)                 (3)
        Net income (loss)                   (93)     24       (147)     (84)
    Preferred stock dividends and
     accretion                               (3)     (3)        (9)      (9)
        Net income (loss) available to
         common stockholders               $(96)    $21      $(156)    $(93)

    Basic and diluted earnings per common
     share
      Income (loss) from continuing
       operations                        $(0.38)  $0.09     $(0.61)  $(0.41)
      Discontinued operations                                          0.06
      Loss on sale of discontinued
       operations                                 (0.01)              (0.01)
        Net income (loss) available to
         common stockholders             $(0.38)  $0.08     $(0.61)  $(0.36)

    Weighted average shares outstanding     256     255        256      255



                     SMURFIT-STONE CONTAINER CORPORATION
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (In millions)
                                 (Unaudited)
                                                      Nine Months Ended
                                                        September 30,
                                                     2007           2006
                                                                 (Restated)
                                                                   (Note 1)
    Cash flows from operating activities
       Net loss                                     $(147)          $(84)
         Adjustments to reconcile net
          loss to net cash provided by
          operating activities
           Gain on disposition of
            discontinued operations                                 (171)
           Loss on early extinguishment
            of debt                                    29             28
           Depreciation, depletion and
            amortization                              272            288
           Amortization of deferred debt
            issuance costs                              6              7
           Deferred income taxes                       (3)           100
           Pension and postretirement
            benefits                                  (58)            (2)
           (Gain) loss on disposal of
            assets                                     64            (24)
           Non-cash restructuring charges               8             16
           Non-cash stock-based
            compensation                               16             18
           Non-cash foreign currency
            losses                                     47             12
           Change in current assets and
            liabilities, net of effects
            from acquisitions and dispositions
              Receivables and retained
               interest in receivables
               sold                                   (83)
              Inventories                               2             27
              Prepaid expenses and other
               current assets                           2             10
              Accounts payable and
               accrued liabilities                     (4)           (97)
              Interest payable                        (19)           (25)
           Other, net                                   2             17

       Net cash provided by operating
        activities                                    134            120

    Cash flows from investing activities
       Expenditures for property, plant
        and equipment                                (268)          (198)
       Proceeds from property disposals
        and sale of businesses                        399            956

       Net cash provided by investing
        activities                                    131            758

    Cash flows from financing activities
       Proceeds from long-term debt                   675
       Net repayments of long-term debt              (904)          (848)
       Debt repurchase premiums                       (23)           (24)
       Preferred dividends paid                        (6)            (6)
       Proceeds from exercise of stock
        options                                         2              2
       Deferred debt issuance costs                    (7)

       Net cash used for financing
        activities                                   (263)          (876)

    Increase in cash and cash equivalents               2              2
    Cash and cash equivalents
       Beginning of period                              9              5

       End of period                                  $11             $7


Note 1. Restatement of Prior Period Financial Statements

As disclosed in the second quarter of 2007, the Company determined that net benefits from income taxes previously recognized on non-cash foreign currency translation losses from 2000 to 2006 should not have been recognized under Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes." As reflected in the financial statements included in this release, the Company has restated its prior years' financial statements for the correction of this error. Because the errors were not material to any prior years' financial statements, the revisions to prior periods will be presented in future filings, including Form 10-Q for the quarter ended September 30, 2007 and Form 10-K for the years ended December 31, 2003 through 2006.

As previously disclosed, effective January 1, 2007, the Company adopted the Financial Accounting Standards Board Staff Position No. AUG AIR-1 "Accounting for Planned Major Maintenance Activities." The new standard does not impact the Company's annual 2006 financial statements; however, the impact of the required retrospective adoption on the Company's previously reported 2006 net loss available to common stockholders for the nine months ended September 30, 2006 is income of $5 million.

For the three and nine months ended September 30, 2006, the above described adjustments had the following impact on net income (loss) available to common stockholders:



                        As Previously   Income Tax   Major Maintenance   As
    (In millions)          Reported     Adjustments     Adjustment    Restated
    Three months ended
     September 30, 2006      $15            $-              $6           $21
    Nine months ended
     September 30, 2006      (93)           (5)              5           (93)


Note 2. Retained Interest in Receivables Sold

At September 30, 2007 and December 31, 2006, $697 million and $590 million, respectively, of receivables had been sold under two accounts receivable programs, of which the company retained a subordinated interest. The off-balance sheet Stone Receivables Corporation debt and funding received from the Canadian accounts receivable program totaled $460 million and $448 million, respectively, as of those dates. See our Annual Report on Form 10-K for the year ended December 31, 2006 for further description of these programs.

Note 3. Other, Net

For 2007, non-cash foreign currency translation losses were $22 million for the third quarter and $47 million year-to-date. For 2006, non-cash foreign currency translation losses were an insignificant amount for the third quarter and $12 million year-to-date.



                     SMURFIT-STONE CONTAINER CORPORATION
                        SELECTED FINANCIAL HIGHLIGHTS
                     (In millions, except per share data)
                                 (Unaudited)

                                                      2007
                                      1st Qtr  2nd Qtr  3rd Qtr  Year-to-date

    Net sales                          $1,824   $1,870   $1,885   $5,579

    Containerboard and corrugated
     containers segment operating
     profit (Note 1,2)                   $102     $162     $182     $446
    Interest expense, net                 (74)     (73)     (73)    (220)
    Corporate expenses                    (44)     (46)     (44)    (134)
    Other expenses, net                   (70)     (47)    (114)    (231)
      Pre-tax income (loss) from
       continuing operations             $(86)     $(4)    $(49)   $(139)

    Net income (loss) available to common
     stockholders                        $(55)     $(5)    $(96)   $(156)
    Net income (loss) available to common
     stockholders per diluted share    $(0.21)  $(0.02)  $(0.38)  $(0.61)


    Adjusted net income (loss) per
     diluted share.                    $(0.09)   $0.06    $0.11    $0.08
    Adjusted EBITDA                      $135     $206     $217     $558

    Depreciation, Depletion and
     Amortization                         $88      $93      $91     $272
    Capital expenditures                  $96      $75      $97     $268

    Pension contributions                 $31      $36      $48     $115

    Total reported debt                $3,739   $3,734   $3,406   $3,406


                                                  2006 - Restated
                                      1st Qtr  2nd Qtr  3rd Qtr  4th Qtr  Year

    Net sales                         $1,729  $1,765  $1,844  $1,819  $7,157

    Containerboard and corrugated
     containers segment operating
     profit (Note 1,2)                   $29    $140    $198    $155    $522
    Interest expense, net                (92)    (96)    (78)    (75)   (341)
    Corporate expenses                   (46)    (47)    (41)    (43)   (177)
    Other expenses, net                   (6)    (71)    (35)     (2)   (114)
      Pre-tax income (loss) from
       continuing operations           $(115)   $(74)    $44     $35   $(110)

    Net income (loss) available to
     common stockholders                $(64)   $(50)    $21     $22    $(71)
    Net income (loss) available to
     common stockholders per
     diluted share                    $(0.25) $(0.20)  $0.08   $0.09  $(0.28)


    Adjusted net income (loss) per
     diluted share.                   $(0.29) $(0.04)  $0.12   $0.06  $(0.15)
    Adjusted EBITDA                      $82    $193    $231    $201    $707

    Depreciation, Depletion and
     Amortization                       $100     $99     $89     $89    $377
    Capital expenditures                 $56     $83     $59     $76    $274

    Pension contributions                $18     $45     $47     $37    $147

    Total reported debt               $4,719  $3,815  $3,723  $3,634  $3,634


    Note 1:  Effective April 1, 2007, results for the Reclamation operation
    have been combined with the Containerboard & Corrugated Container Segment.
    All periods presented have been restated to conform to the current
    presentation.

    Note 2:  Effective January 1, 2007, the Company adopted the new
    pronouncement for accounting for planned major maintenance activities,
    which requires retrospective application to all financial statements
    presented.  The following is the impact by quarter for 2006:

                                                    2006

                                      1st Qtr  2nd Qtr  3rd Qtr  4th Qtr  Year

    Restatement for Major Maintenance
     Activities:
      Pretax income (loss)               $(1)    $-       $10     $(9)     $-
      Net income (loss)                  $(1)    $-        $6     $(5)     $-



                     SMURFIT-STONE CONTAINER CORPORATION
                           STATISTICAL INFORMATION

                                                         2007
                                       1st Qtr  2nd Qtr  3rd Qtr  Year-to-date

    Containerboard System
      North American Mill Operating
       Rates (Containerboard Only)       97.1%    98.1%    100.0%    99.0%

      North American Containerboard
       Production - M Tons              1,813    1,851     1,893    5,557
      Year over Year Avg. Domestic
       Linerboard Price Change           12.8%     3.1%     -0.2%     4.3%
      Sequential Avg. Domestic
       Linerboard Price Change           -0.3%     0.6%      1.6%     N/A

      Pulp Production - M Tons            145      134       149      428
      SBS/Bleached Board Production - M
        Tons                               78       82        76      236
      Kraft Paper Production - M Tons      46       47        39      132

    Corrugated Containers
      North American Shipments - BSF     19.0     18.9      18.5     56.4
      Per Day North American Shipments -
       MMSF                             296.7    299.3     293.7    296.6
      Year over Year Avg. Corrugated
       Price Change                       6.9%     3.3%      0.6%     3.5%
      Sequential Avg. Corrugated Price
       Change                             0.1%     0.7%      0.3%     N/A

    Fiber Reclaimed and Brokered -
     M tons                             1,721    1,679     1,688    5,088



                                                         2006
                                      1st Qtr  2nd Qtr  3rd Qtr  4th Qtr  Year
    Containerboard System
      North American Mill Operating
       Rates (Containerboard Only)       96.9%  100.0%  100.0%  100.0%  99.8%

      North American Containerboard
       Production - M Tons              1,771   1,860   1,888   1,883  7,402
      Year over Year Avg. Domestic
       Linerboard Price Change           -0.5%    9.9%   25.8%   24.5%  14.8%
      Sequential Avg. Domestic
       Linerboard Price Change           10.1%   10.1%    5.0%   -2.2%   N/A

      Pulp Production - M Tons            145     136     151     132    564
      SBS/Bleached Board Production -
       M Tons                              72      77      81      83    313
      Kraft Paper Production - M Tons      54      47      51      47    199

    Corrugated Containers
      North American Shipments - BSF     20.2    20.2    19.8    19.3   79.5
      Per Day North American Shipments
       -MMSF                            315.1   320.9   319.4   321.4  319.1
      Year over Year Avg. Corrugated
       Price Change                      -2.5%    3.5%    9.7%   10.4%   5.2%
      Sequential Avg. Corrugated Price
       Change                             3.3%    4.3%    3.0%   -0.5%   N/A

    Fiber Reclaimed and Brokered -
     M tons                             1,666   1,630    1,644  1,674  6,614



                     SMURFIT-STONE CONTAINER CORPORATION
                           EBITDA, As Defined Below
                                (In millions)
                                 (Unaudited)

                                                         2007
                                       1st Qtr  2nd Qtr  3rd Qtr  Year-to-date

    Loss from continuing operations      $(52)     $(2)     $(93)    $(147)
       Benefit from income taxes          (34)      (2)       44         8
       Income from discontinued
        operations before income taxes      -        -         -         -
       Interest expense, net               74       73        73       220
       Depreciation, depletion and
        amortization                       88       93        91       272
    EBITDA                                 76      162       115       353
       Receivables discount expense         7        9         7        23
       Restructuring charges               24       10        11        45
       Non-cash foreign currency
        (gain)/loss                         5       20        22        47
       Loss on early extinguishment of
        debt                               23        5         1        29
       (Gain) loss on sale of assets        -        -        64        64
       Pension curtailment                  -        -        (3)       (3)
       Other (Note 1)                       -        -         -         -
    Adjusted EBITDA                      $135     $206      $217      $558



                                                    2006 - Restated
                                     1st Qtr  2nd Qtr  3rd Qtr  4th Qtr  Year


    Loss from continuing operations   $(71)     $(50)     $26     $25   $(70)
       Benefit from income taxes       (44)      (24)      18      10    (40)
       Income from discontinued
        operations before
        income taxes                    16         7        -       -     23
       Interest expense, net            92        96       78      75    341
       Depreciation, depletion and
        amortization                   100        99       89      89    377
    EBITDA                              93       128      211     199    631
       Receivables discount expense      5         8        7       7     27
       Restructuring charges             9        13       13       8     43
       Non-cash foreign currency
        (gain)/loss                     (2)       14        -     (13)    (1)
       Loss on early extinguishment
        of debt                          -        28        -       -     28
       (Gain) loss on sale of assets   (23)       (1)       -       -    (24)
       Pension curtailment               -         -        -       -      -
       Other (Note 1)                    -         3        -       -      3
    Adjusted EBITDA                    $82      $193     $231    $201   $707


    Note 1:  Income from discontinued operations before income taxes for
    the three and six months ended June 30, 2006 includes $3 million of
    expenses related to the sale of the Consumer Packaging segment.

    "EBITDA" is defined as net loss before benefit from income taxes,
    interest expense, net and depreciation, depletion and amortization.
    "Adjusted EBITDA" is defined as EBITDA adjusted as indicated above.
    EBITDA and Adjusted EBITDA are non-GAAP financial measures.  See
    disclosure below regarding the use of non-GAAP financial measures.



                       SMURFIT-STONE CONTAINER CORPORATION
                   ADJUSTED NET INCOME (LOSS) PER DILUTED SHARE
                       (In Millions, Except Per Share Data)
                                   (Unaudited)

                                                        2007
                                       1st Qtr  2nd Qtr  3rd Qtr  Year-to-date

    Net income (loss) available to common
     stockholders (GAAP)                 $(55)     $(5)    $(96)     $(156)
      Loss on early extinguishment of
       debt, net of income taxes           14        3        -         17
      Non-cash foreign currency
       (gains)/losses                       5       20       22         47
      (Gain) loss on sale of assets, net
       of income tax/ loss on sale of
       discontinued operations              -        -       97         97
      Restructuring charges, net of
       income taxes                        14        1        7         22
      Pension curtailment, net of income
       taxes                                -        -       (2)        (2)
      Resolution of a prior year income
       tax matter                           -       (4)       -         (4)
    Adjusted net income (loss) available
     to common stockholders (Note 1)     $(22)     $15      $28        $21



                                                   2006 - Restated
                                        1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Year

    Net income (loss) available to
     common stockholders (GAAP)          $(64)   $(50)    $21    $22   $(71)
      Loss on early extinguishment
       of debt, net of income taxes         -      17       -      -     17
      Non-cash foreign currency
       (gains)/losses                      (2)     14       -    (13)    (1)
      (Gain) loss on sale of assets,
       net of income tax/ loss on sale
       of discontinued operations         (14)      2       2      -    (10)
      Restructuring charges, net of
       income taxes                         5       8       8      5     26
      Pension curtailment, net of
       income taxes                         -       -       -      -      -
      Resolution of a prior year
       income tax matter                    -       -       -      -      -
    Adjusted net income (loss)
     available to common
     stockholders (Note 1)               $(75)    $(9)    $31    $14   $(39)



                                                         2007
                                       1st Qtr  2nd Qtr  3rd Qtr  Year-to-date

    Net income (loss) per diluted share
     available to common stockholders
     (GAAP)                            $(0.21)   $(0.02)  $(0.38)  $(0.61)
      Loss on early extinguishment of
       debt                              0.05      0.01       -      0.07
      Non-cash foreign currency
       (gains)/losses                    0.02      0.08     0.09     0.18
      (Gain) loss on sale of assets/ loss
       on sale of discontinued operations   -        -      0.38     0.38
      Restructuring charges              0.05      0.01     0.03     0.09
      Pension curtailment                   -        -     (0.01)   (0.01)
      Resolution of a prior year income
       tax matter                           -     (0.02)      -     (0.02)
    Adjusted net income (loss) per
     diluted share available to common
     stockholders (Note 1)             $(0.09)    $0.06    $0.11    $0.08



                                                   2006 - Restated
                                        1st Qtr 2nd Qtr 3rd Qtr 4th Qtr  Year

    Net income (loss) per diluted share
     available to common stockholders
     (GAAP)                             $(0.25) $(0.20)  $0.08  $0.09  $(0.28)
      Loss on early extinguishment of
       debt                                  -     0.07      -      -    0.07
      Non-cash foreign currency
       (gains)/losses                    (0.01)   0.06       -   (0.05)     -
      (Gain) loss on sale of assets/
       loss on sale of discontinued
       operations                        (0.05)      -    0.01      -   (0.04)
      Restructuring charges               0.02    0.03    0.03   0.02    0.10
      Pension curtailment                    -       -       -      -       -
      Resolution of a prior year income
       tax matter                            -       -       -      -       -
    Adjusted net income (loss) per
     diluted share available to common
     stockholders (Note 1)              $(0.29) $(0.04)  $0.12  $0.06  $(0.15)


    Note 1: Exclusive of loss on early extinguishment of debt, non-cash
    foreign currency (gain) loss, (gain) loss on sale of assets/loss on sale
    of discontinued operations, restructuring charges, pension curtailment and
    resolution of a prior year income tax matter. Adjusted net income (loss)
    available to common stockholders and adjusted net income (loss) per
    diluted share available to common stockholders are non-GAAP financial
    measures.  See disclosure below regarding the use of non-GAAP financial
    measures.



                     SMURFIT-STONE CONTAINER CORPORATION
                         NON-GAAP FINANCIAL MEASURES

We measure our performance primarily through our operating profit. In addition to our audited consolidated financial statements presented in accordance with U.S. generally accepted accounting principles ("GAAP"), management uses certain non-GAAP financial measures, including "EBITDA," "adjusted EBITDA" and "adjusted net income (loss) per diluted share available to common stockholders" to measure our operating performance. We provide a definition of the components of these measurements and reconciliation to the most directly comparable GAAP financial measure.

These non-GAAP measures are considered by our Board of Directors and management as a basis for measuring and evaluating our overall operating performance. They are presented to enhance an understanding of our operating results and are not intended to represent cash flow or results of operations. The use of these non-GAAP measures provides an indication of our ability to service debt and we consider them appropriate measures to use because of our highly leveraged position. We believe these non-GAAP measures are useful in evaluating our operating performance compared to other companies in our industry, and are beneficial to investors, potential investors and other key stakeholders, including analysts and creditors who use these measures in their evaluations of our performance.

EBITDA has certain material limitations associated with its use as compared to net income. These limitations are primarily due to the exclusion of certain amounts that are material to our consolidated results of operations, such as interest expense, income tax expense and depreciation and amortization. In addition, EBITDA may differ from the EBITDA calculations of other companies in our industry, limiting its usefulness as a comparative measure.

Because of these limitations, EBITDA should not be considered a measure of discretionary cash available to us to invest in our business and should be read in conjunction with our consolidated financial statements prepared in accordance with GAAP. We compensate for these limitations by relying primarily on our GAAP results and using EBITDA and adjusted EBITDA only as supplemental measures of our operating results. The presentation of this additional information is not meant to be considered in isolation or as a substitute for financial statements prepared in accordance with GAAP. The EBITDA presentation includes a reconciliation to net income which we believe is clear and useful to our stakeholders. A further reconciliation to adjusted EBITDA excludes certain unusual or non-recurring items, and presents a more accurate picture of our operating performance.

We use adjusted EBITDA to provide meaningful supplemental information regarding our operating performance and profitability by excluding from EBITDA certain unusual or nonrecurring items that we believe are not indicative of our ongoing operating results as follows:

    --  Loss on Early Extinguishment of Debt -- which represents unamortized
        deferred debt issuance cost or call premiums charged to expense in
        connection with our financing activities.

    --  Non-Cash Foreign Currency Gain or Loss -- which is recorded in
        connection with fluctuations in the Canadian dollar. The functional
        currency for our Canadian operations is the U.S. dollar.  Fluctuations
        in Canadian dollar-denominated monetary assets and liabilities result
        in non-cash gains or losses.

    --  Gain or Loss on Sale of Assets -- which occur on an infrequent basis.

    --  Receivables Discount Expense -- which is recorded in connection with
        our accounts receivable securitization program and is considered a
        financing activity similar to interest expense that is added back in
        our presentation of adjusted EBITDA in a manner consistent with our
        interest expense.

    --  Restructuring Charges -- which consist primarily of facility closures
        and other headcount reductions.  A significant amount of these
        restructuring charges are non-cash charges related to the write-down
        of property, plant and equipment to estimated net realizable value.
        We exclude these restructuring charges to more clearly reflect our
        ongoing operating performance.

    --  Pension Curtailment -- which occur on an infrequent basis.

We also use the non-GAAP measure "adjusted net income (loss) per diluted share available to common stockholders." Management believes this non-GAAP financial measure provides investors, potential investors, security analysts and others with useful information to evaluate the performance of the business because it excludes gains and losses and charges that management believes are not indicative of the ongoing operating results of the business. In addition, this non-GAAP financial measure is used by management to evaluate our operating performance for the same reasons as detailed above in the description of the related components excluded from EBITDA to arrive at adjusted EBITDA.

Website: http://www.smurfit-stone.com/




Issuers of news releases and not PR Newswire are solely responsible for the accuracy of the content.
Terms and conditions, including restrictions on redistribution, apply.



Copyright © 1996-2007 PR Newswire Association LLC. All Rights Reserved.
A
United Business Media company.