XML 38 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Cash Flows From Operating Activities:      
Net income (loss) $ (137,061) $ (131,082) $ 106,003
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation, amortization, and depletion 132,363 127,367 132,682
Amortization of debt issuance costs 5,396 5,650 5,748
Accretion of discount on long-term debt 4,101 3,721 2,081
Loss (gain) on early extinguishment of debt 26,091 (253) (64,777)
Loss on disposal of fixed assets 323 3 533
Goodwill impairment 18,695    
Equity award expense 2,420 1,667 633
Change in unrealized losses on derivatives, net     27,378
Other, net (6,132) (4,691) 533
Changes in assets and liabilities:      
Accounts receivable (21,078) (2,746) (21,725)
Inventories (24,360) 19,885 27,855
Prepaid expenses and other assets (787) 8,969 (18,270)
Accounts payable (14,191) 20,621 (17,357)
Accrued liabilities 28,731 24,369 (4,161)
Net cash provided by operating activities 14,511 73,480 177,156
Cash Flows From Investing Activities:      
Proceeds from sale of fixed assets 228 453 83
Transfers to restricted cash 23,839 (25,073)  
Capital expenditures (90,272) (73,646) (34,216)
Net cash used in investing activities (66,205) (98,266) (34,133)
Cash Flows From Financing Activities:      
Proceeds from long-term debt 394,618 27,438 352,838
Debt issuance costs (10,800) (1,971) (10,270)
Repayments of long-term debt (389,998)   (453,036)
Acquisition of treasury stock (53)    
Proceeds from issuance of common stock 16 2  
Net cash provided by (used in) financing activities (6,217) 25,469 (110,468)
Change in cash and cash equivalents (57,911) 683 32,555
Cash and cash equivalents at beginning of period 152,780 152,097 119,542
Cash and cash equivalents at end of period 94,869 152,780 152,097
Total interest paid 115,651 115,405 90,713
Total income taxes paid (received) (8) (182) 1,759
Verso Paper Holdings LLC
     
Cash Flows From Operating Activities:      
Net income (loss) (122,529) (125,480) 80,702
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation, amortization, and depletion 132,363 127,367 132,682
Amortization of debt issuance costs 5,036 5,290 5,264
Accretion of discount on long-term debt 4,101 3,721 2,081
Loss (gain) on early extinguishment of debt 26,091 (255) (31,266)
Loss on disposal of fixed assets 323 3 533
Goodwill impairment 10,551    
Equity award expense 2,420 1,667 632
Change in unrealized losses on derivatives, net     27,378
Other, net (6,132) (4,691) 532
Changes in assets and liabilities:      
Accounts receivable (21,201) (2,723) (21,752)
Inventories (24,360) 19,885 27,855
Prepaid expenses and other assets (801) 8,076 (17,363)
Accounts payable (14,185) 23,778 (16,344)
Accrued liabilities 22,885 19,183 (10,799)
Net cash provided by operating activities 14,562 75,821 180,135
Cash Flows From Investing Activities:      
Proceeds from sale of fixed assets 228 453 83
Transfers to restricted cash 23,839 (25,073)  
Capital expenditures (90,272) (73,646) (34,216)
Net cash used in investing activities (66,205) (98,266) (34,133)
Cash Flows From Financing Activities:      
Proceeds from long-term debt 394,618 27,438 352,837
Debt issuance costs (10,800) (1,971) (10,270)
Repayments of long-term debt (389,998)   (442,868)
Cash distributions (88) (78) (15,459)
Net cash provided by (used in) financing activities (6,268) 25,389 (115,760)
Change in cash and cash equivalents (57,911) 2,944 30,242
Cash and cash equivalents at beginning of period 152,706 149,762 119,520
Cash and cash equivalents at end of period $ 94,795 $ 152,706 $ 149,762