DEERFIELD, Ill., July 22, 2015 /PRNewswire/ -- Essendant Inc. (NASDAQ: ESND), a leading supplier of workplace essentials, today announced financial results for the second quarter ended June 30, 2015.

http://photos.prnewswire.com/prnvar/20150218/176318LOGO

Second Quarter Overview


    --  Sales increased 1.6% to $1.34 billion when compared to the second
        quarter of last year.
    --  Gross margin was $212.1 million, or 15.8 percent of sales, up from 15.1
        percent of sales in the prior year quarter.
    --  Operating expenses were $158.2 million, including $1.7 million related
        to the previously announced repositioning actions. Adjusted operating
        expenses((1) )were $156.4 million, or 11.7 percent of sales, up from
        $142.2 million or 10.8 percent of sales in the prior year quarter.
    --  Net income per share was $0.79 in the current quarter, including $0.03
        per share of expense related to repositioning actions. Adjusted earnings
        per share were $0.82((1) )compared to earnings per share of $0.85 in the
        prior year quarter.
    --  Cash flow provided by operating activities was $120.8 million in the
        first six months of 2015, up from $78.9 million in the prior year.

"In the second quarter we officially became Essendant, marking another major milestone in our journey to become the fastest and most convenient solution for workplace essentials," said Robert B. Aiken, Jr., president and chief executive officer. "We continue to make solid progress executing our strategy as we strengthen the core business with a common operating platform, grow our e-commerce relationships and offerings, and expand our automotive aftermarket business with the recently announced Nestor Sales LLC acquisition. Our results reflect solid execution, particularly in light of increasing headwinds in the industrial and energy sectors."



    (1)              This is non-GAAP information. See
                     the Reconciliation of Non-GAAP
                     Financial Measures section of this
                     document for more information


                     Note: All EPS numbers in this
                     document are diluted unless stated
                     otherwise

Second Quarter Performance

Second quarter 2015 sales increased 1.6%, driven by prior year acquisitions. The current quarter gross margin was $212.1 million, up from $199.5 million in the second quarter of 2014.


    --  Sales of industrial supplies increased 48.1 percent to $215.0 million,
        including $86.7 million of incremental sales from the CPO and MEDCO
        acquisitions made in 2014. Weakness in the energy and industrial sectors
        drove a $16.9 million sales decline in the core industrial business.
        Janitorial and breakroom supplies sales increased 3.1 percent to $368.3
        million from $357.2 million. Total office products sales were down 7.3
        percent to $722.0 million from $778.5 million as the company exited
        certain low margin business.
    --  The gross margin rate of 15.8 percent included a favorable 29 basis
        points from acquisitions. Excluding acquisitions, gross margin rate
        improved driven by a favorable product mix. Gross margin was $212.1
        million, an increase of $12.6 million from the prior year quarter, with
        an incremental $17.4 million from acquisitions.
    --  Operating expenses were $158.2 million, including $1.7 million related
        to the previously announced repositioning actions. Adjusted operating
        expenses((1) )were $156.4 million or 11.7 percent of sales, compared to
        $142.2 million, or 10.8 percent of sales, in the prior year quarter. The
        $14.2 million increase included $12.8 million of incremental expenses
        from acquisitions.
    --  Operating income was $53.9 million, including $1.7 million of expense
        related to the previously announced repositioning activities. Adjusted
        operating income((1) )was $55.6 million, or 4.1 percent of sales,
        compared to $57.3 million, or 4.3 percent of sales, in the prior year
        quarter.
    --  Net income was $30.3 million, including $0.9 million of after-tax costs
        related to repositioning actions. Earnings per share were $0.79,
        including $0.03 of expense related to repositioning actions.  Adjusted
        net income((1) )was $31.2 million compared to $33.3 million in the prior
        year quarter. Adjusted earnings per share were $0.82((1)), compared to
        $0.85 in the second quarter of 2014.

Six-Month Performance

First half 2015 sales increased 3.9%, driven by prior year acquisitions. The current period gross margin was $416.5 million, up from $386.5 million in the first half of 2014.


    --  Sales of industrial supplies increased 52.4 percent to $425.3 million,
        including $176.8 million of incremental sales from the CPO and MEDCO
        acquisitions made in 2014. Weakness in the energy and industrial sectors
        drove a $30.5 million sales decline in the core industrial business.
        Janitorial and breakroom supplies sales increased 5.6 percent to $725.3
        million from $686.7 million. Total office products sales were down 5.4
        percent to $1,450.0 million from $1,532.9 million as the company exited
        certain low margin business.
    --  The gross margin rate of 15.6 percent included a favorable 37 basis
        points from acquisitions. Excluding acquisitions, gross margin rate
        improved due to a favorable product mix. Gross margin was $416.5
        million, an increase of $30.0 million from the first half of last year,
        with an incremental $36.7 million from acquisitions.
    --  Operating expenses were $356.5 million, including $32.2 million related
        to the previously announced repositioning actions. Adjusted operating
        expenses((1) )were $324.3 million or 12.1 percent of sales, compared to
        $291.0 million, or 11.3 percent of sales, in the prior year period. The
        $33.3 million increase included $30.3 million of incremental expenses
        from acquisitions.
    --  Operating income was $60.0 million, including $32.2 million of expense
        related to the previously announced repositioning activities. Adjusted
        operating income((1) )was $92.2 million, or 3.4 percent of sales,
        compared to $95.5 million, or 3.7 percent of sales, in the prior year
        period.
    --  Net income was $26.3 million, including $24.8 million of after-tax costs
        related to repositioning actions. Earnings per share for the first half
        of 2015 were $0.69, including $0.64 of expense related to repositioning
        actions. Adjusted net income((1) )was $51.1 million compared to $55.2
        million in the prior year period. Adjusted earnings per share were
        $1.33((1)) , compared to $1.40 earnings per share in the first half of
        2014.

Cash Flow, Debt Trends and Share Repurchases

Net cash provided by operating activities for the six-month period ended June 30, 2015 was $120.8 million, compared with $78.9 million for the same period last year. The 53 percent improvement over the prior year demonstrates the company's commitment to effectively manage its working capital. Cash flow used in investing activities totaled $12.4 million in 2015, compared with $35.6 million in the same period last year which included $26.2 million for acquisitions. The company estimates the 2015 full-year total capital expenditures to be $30 million to $35 million, excluding acquisitions.

The company has approximately $1.0 billion of total committed debt capacity. As of June 30, 2015, the company had total debt outstanding of $661.2 million compared with $543.5 million as of June 30, 2014. Debt-to-total capitalization increased to 44.0 percent at June 30, 2015 from 39.2 percent at June 30, 2014 due to the acquisition of MEDCO in the fourth quarter of 2014. In the first half of 2015, the company paid $31.2 million to acquire approximately 0.8 million shares and paid cash dividends of $10.7 million to common shareholders.

Update on Previously Announced Repositioning Actions

As previously announced in February, the company is taking decisive actions to reposition the business, provide enhanced customer service, and create sustained long-term success. These actions are as follows:


    --  During 2015 the company expects to invest an incremental $13.0 million
        to move to a common operating and information technology platform for
        the office products and janitorial and breakroom products that will
        simplify the customer experience and deliver operating cost savings. In
        the first half of 2015 the company invested $2.4 million.  Total cost
        savings from this initiative are expected to be $5.0 to $10.0 million
        beginning in the second half of 2016, and $15.0 to $20.0 million on an
        annual basis thereafter.
    --  In the first half of 2015 the company recorded the following pre-tax
        charges:
        --  Workforce reductions and facility consolidations of $6.3 million.
            Additional facility actions will occur later in 2015 for a full year
            pre-tax charge of approximately $9.0 million. The company expects
            these actions to drive savings of $6.0 million in 2015 and $10.0
            million annually, beginning in 2016;
        --  Non-cash charges of $14.0 million and a $0.9 million charge related
            to listing a non-strategic business for sale. Additional cash and
            non-cash charges related to this sale may occur during 2015 as this
            transaction is completed;
        --  Non-cash impairment of intangibles and accelerated amortization
            related to rebranding efforts totaling $11.0 million.  The company
            expects a total charge of $12.0 million for the full year.

Conference Call

Essendant will hold a conference call followed by a question and answer session on Thursday, July 23, 2015, at 7:30 a.m. CDT, to discuss second quarter 2015 results. To participate, callers within the U.S. and Canada should dial (877) 358-2531 and international callers should dial (412) 902-6623 approximately 10 minutes before the presentation. The conference ID is "10067778." To listen to the webcast, participants should visit the Investors section of the company's website (link: http://investors.essendant.com), and click on the "Q2-15 Earnings Release" button on the right side of the page, several minutes before the event is broadcast. Interested parties can access an archived version of the call, this news release, a financial slide presentation and other information related to the call, also located on the Investors section of Essendant's website, about two hours after the call ends.

Forward-Looking Statements

This news release contains forward-looking statements, including references to goals, plans, strategies, objectives, projected costs or savings, anticipated future performance, results or events and other statements that are not strictly historical in nature. These statements are based on management's current expectations, forecasts and assumptions. This means they involve a number of risks and uncertainties that could cause actual results to differ materially from those expressed or implied here. These risks and uncertainties include, but are not limited to the following: end-user demand for products in the office, technology, and furniture product categories may continue to decline; Essendant's reliance on key customers, and the risks inherent in continuing or increased customer concentration and consolidations; prevailing economic conditions and changes affecting the business products industry and the general economy; Essendant's ability to effectively manage its operations and to implement growth, cost-reduction and margin-enhancement initiatives; the impact of Essendant's repositioning, restructuring and rebranding activities on Essendant's customers, suppliers, and operations; Essendant's reliance on supplier allowances and promotional incentives; Essendant's reliance on independent resellers for a significant percentage of its net sales and, therefore, the importance of the continued independence, viability and success of these resellers; continuing or increasing competitive activity and pricing pressures within existing or expanded product categories, including competition from product manufacturers who sell directly to Essendant's customers; the impact of supply chain disruptions or changes in key suppliers' distribution strategies; Essendant's ability to maintain its existing information technology systems and the systems and e-commerce services that it provides to customers, and to successfully procure, develop and implement new systems and services without business disruption or other unanticipated difficulties or costs; the creditworthiness of Essendant's customers; Essendant's ability to manage inventory in order to maximize sales and supplier allowances while minimizing excess and obsolete inventory; Essendant's success in effectively identifying, consummating and integrating acquisitions; the risks and expense associated with Essendant's obligations to maintain the security of private information provided by Essendant's customers; the costs and risks related to compliance with laws, regulations and industry standards affecting Essendant's business; the availability of financing sources to meet Essendant's business needs; Essendant's reliance on key management personnel, both in day-to-day operations and in execution of new business initiatives; and the effects of hurricanes, acts of terrorism and other natural or man-made disruptions.

Shareholders, potential investors and other readers are urged to consider these risks and uncertainties in evaluating forward-looking statements and are cautioned not to place undue reliance on the forward-looking statements. For additional information about risks and uncertainties that could materially affect Essendant's results, please see the company's Securities and Exchange Commission filings. The forward-looking information in this news release is made as of this date only, and the company does not undertake to update any forward-looking statement. Investors are advised to consult any further disclosure by Essendant regarding the matters discussed in this release in its filings with the Securities and Exchange Commission and in other written statements it makes from time to time. It is not possible to anticipate or foresee all risks and uncertainties, and investors should not consider any list of risks and uncertainties to be exhaustive or complete.

Company Overview

Essendant Inc. is a leading supplier of workplace essentials, with 2014 net sales of $5.3 billion. The company stocks a broad assortment of over 160,000 items, including technology products, traditional office products, janitorial and breakroom supplies, office furniture, industrial supplies, and automotive aftermarket tools. The Company's network of 74 distribution centers enables the Company to ship most products overnight to more than ninety percent of the U.S. and major cities in Mexico and Canada. For more information, visit www.essendant.com.

Essendant common stock trades on the NASDAQ Global Select Market under the symbol ESND.

For Further Information Contact:

For Investor Inquiries:
investorrelations@essendant.com
(847) 627-7000

For Media Inquiries:
Diane Hund (dhund@essendant.com)
(847) 627-2046

-tables follow-


                                                                     Essendant Inc. and Subsidiaries

                                                               Condensed Consolidated Statements of Income

                                                                  (in thousands, except per share data)


                                          For the Three Months Ended                                       For the Six Months Ended

                                                   June 30,                                                        June 30,
                                                 --------                                                   --------

                                        2015                             2014                                  2015                             2014
                                        ----                             ----                                  ----                             ----

    Net sales                                  $1,341,799                                    $1,320,037                              $2,674,174       $2,574,176

    Cost of goods sold                        1,129,737                                     1,120,577                               2,257,662        2,187,633
                                              ---------                                     ---------                               ---------        ---------

    Gross profit                                212,062                                       199,460                                 416,512          386,543

    Operating expenses:

        Warehousing, marketing and
         administrative expenses                158,159                                       142,186                                 356,531          291,035
                                                -------                                       -------                                 -------          -------

    Operating income                             53,903                                        57,274                                  59,981           95,508

    Interest expense, net                         4,778                                         3,833                                   9,617            7,207
                                                  -----                                         -----                                   -----            -----

    Income before income taxes                   49,125                                        53,441                                  50,364           88,301

    Income tax expense                           18,864                                        20,110                                  24,095           33,113
                                                 ------                                        ------                                  ------           ------

    Net income                                    $30,261                                       $33,331                                 $26,269          $55,188
                                                  =======                                       =======                                 =======          =======

    Net income per share -
     basic:                                         $0.80                                         $0.86                                   $0.69            $1.41
                                                    =====                                         =====                                   =====            =====

        Average number of common shares
         outstanding -basic                      37,765                                        38,816                                  37,939           39,004

    Net income per share -
     diluted:                                       $0.79                                         $0.85                                   $0.69            $1.40
                                                    =====                                         =====                                   =====            =====

        Average number of common shares
         outstanding -diluted                    38,106                                        39,226                                  38,317           39,435

    Dividends declared per
     share                                          $0.14                                         $0.14                                   $0.28            $0.28
                                                    =====                                         =====                                   =====            =====


                                                                                 Essendant Inc. and Subsidiaries

                                                                              Condensed Consolidated Balance Sheets

                                                                            (dollars in thousands, except share data)


                                                                                         (Unaudited)                           (Audited)

                                                                                       As of  June 30,                           As of
                                                                                     ---------------                         -----

                                                                                  2015                                2014                 December 31, 2014
                                                                                  ----                                ----                 -----------------

    ASSETS

    Current assets:

    Cash and cash equivalents                                                                $29,935                               $31,495                            $20,812

    Accounts receivable, less allowance for doubtful accounts of $18,157 in
     2015 and $19,725 in 2014                                                              667,062                               662,772                            702,527

    Inventories                                                                            875,465                               804,395                            926,809

    Assets related to held for sale disposal group                               7,880                                     -                                 -

    Other current assets                                                                    29,595                                31,436                             30,042
                                                                                            ------                                ------                             ------

    Total current assets                                                                 1,609,937                             1,530,098                          1,680,190

    Property, plant and equipment, net                                                     130,216                               135,529                            138,217

    Goodwill                                                                               402,545                               382,950                            398,042

    Intangible assets, net                                                                  88,622                                75,210                            111,958

    Other long-term assets                                                                  48,439                                26,059                             41,810
                                                                                            ------                                ------                             ------

    Total assets                                                                          $2,279,759                            $2,149,846                         $2,370,217
                                                                                          ==========                            ==========                         ==========

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Accounts payable                                                                        $465,953                              $486,621                           $485,241

    Accrued liabilities                                                                    190,257                               187,414                            192,792

    Liabilities related to held for sale disposal group                          7,169                                     -                                 -

    Current maturities of long-term debt                                                        28                                 1,098                                851
                                                                                               ---                                 -----                                ---

    Total current liabilities                                                              663,407                               675,133                            678,884

    Deferred income taxes                                                                   12,362                                27,539                             17,763

    Long-term debt                                                                         661,143                               542,410                            713,058

    Other long-term liabilities                                                            102,577                                63,082                            104,394
                                                                                           -------                                ------                            -------

    Total liabilities                                                                    1,439,489                             1,308,164                          1,514,099

    Stockholders' equity:

    Common stock, $0.10 par value; authorized -100,000,000 shares, issued
     -74,435,628 shares in 2015 and 2014                                                     7,444                                 7,444                              7,444

    Additional paid-in capital                                                             411,504                               412,839                            412,291

    Treasury stock, at cost - 36,349,375 shares in 2015 and 35,719,041
     shares in 2014                                                                    (1,070,183)                           (1,027,575)                       (1,042,501)

    Retained earnings                                                                    1,557,281                             1,488,469                          1,541,675

    Accumulated other comprehensive loss                                                  (65,776)                             (39,495)                          (62,791)
                                                                                           -------                               -------                            -------

    Total stockholders' equity                                                             840,270                               841,682                            856,118
                                                                                           -------                               -------                            -------

    Total liabilities and stockholders' equity                                            $2,279,759                            $2,149,846                         $2,370,217
                                                                                          ==========                            ==========                         ==========


                                                           Essendant Inc. and Subsidiaries

                                                        Consolidated Statements of Cash Flows

                                                                   (in thousands)


                                                                                   For the Six Months Ended

                                                                                           June 30,
                                                                                         --------

                                                                                    2015                    2014
                                                                                    ----                    ----

    Cash Flows From Operating Activities:

    Net income                                                                               $26,269                           $55,188

    Adjustments to reconcile net income to net cash provided by
     operating activities:

    Depreciation and amortization                                                           24,198                            19,430

    Share-based compensation                                                                 3,268                             4,294

    Loss on the disposition of property, plant and equipment                                    57                                96

    Amortization of capitalized financing costs                                                451                               460

    Excess tax benefits related to share-based compensation                                  (433)                            (638)

    Asset impairment charges                                                                24,034                                 -

    Deferred income taxes                                                                  (8,365)                          (5,317)

    Changes in operating assets and liabilities (net of acquisitions):

    Decrease (increase) in accounts receivable, net                                         28,330                          (17,650)

    Decrease in inventory                                                                   44,984                            39,290

    Increase in other assets                                                              (10,173)                          (2,765)

    Increase in accounts payable                                                             3,152                            21,961

    Decrease in checks in-transit                                                         (19,240)                         (28,545)

    Decrease (increase) in accrued liabilities                                               4,794                           (1,106)

    Decrease in other liabilities                                                            (478)                          (5,809)
                                                                                              ----                            ------

    Net cash provided by operating activities                                              120,848                            78,889

    Cash Flows From Investing Activities:

    Capital expenditures                                                                  (11,931)                         (10,335)

    Proceeds from the disposition of property, plant and equipment                              18                               869

    Acquisition, net of cash acquired                                                        (532)                         (26,161)
                                                                                              ----                           -------

    Net cash used in investing activities                                                 (12,445)                         (35,627)


    Cash Flows From Financing Activities:

    Net repayments under revolving credit facility                                        (52,738)                         (14,489)

    Borrowings under Receivables Securitization Program                                -                             9,300

    Repayment of debt                                                                  -                         (135,000)

    Proceeds from the issuance of debt                                                 -                           150,000

    Net disbursements from share-based compensation arrangements                             (759)                          (1,788)

    Acquisition of treasury stock, at cost                                                (31,227)                         (31,152)

    Payment of cash dividends                                                             (10,699)                         (10,991)

    Excess tax benefits related to share-based compensation                                    433                               638

    Payment of debt issuance costs                                                            (36)                            (615)
                                                                                               ---                              ----

    Net cash used in financing activities                                                 (95,026)                         (34,097)

    Effect of exchange rate changes on cash and cash equivalents                             (135)                                4

    Transfer of cash to held for sale                                                      (4,119)                                -
                                                                                            ------                               ---

    Net change in cash and cash equivalents                                                  9,123                             9,169

    Cash and cash equivalents, beginning of period                                          20,812                            22,326
                                                                                            ------                            ------

    Cash and cash equivalents, end of period                                                 $29,935                           $31,495
                                                                                             =======                           =======


                                                                                          Essendant Inc. and Subsidiaries

                                                                                   Reconciliation of Non-GAAP Financial Measures

                                                                       Adjusted Operating Income, Net Income, and Diluted Earnings Per Share

                                                                                                    (unaudited)

                                                                                       (in thousands, except per share data)


                                                                      For the Three Months Ended June 30,
                                                                      -----------------------------------

                                                                                  2015                                                       2014
                                                                                  ----                                                       ----

                                                                                                                    % to                                            % to

                                                       Amount                               Net Sales                              Amount              Net Sales
                                                       ------                               ---------                              ------              ---------

    Net Sales                                                    $1,341,799                                             100.0%                          $1,320,037       100.0%
                                                                 ==========                                              =====                           ==========        =====

    Gross profit                                                   $212,062                                              15.8%                            $199,460        15.1%

    Operating expenses                                             $158,159                                              11.8%                            $142,186        10.8%

    Workforce reduction and facility consolidation
     charge                                                  138                                                0.0%                                -                -

    Rebranding - intangible asset amortization             (512)                                               0.0%                                -                -

    Asset held for sale related costs                    (1,361)                                             (0.1)%                                -                -
                                                          ------                                               -----                               ---              ---

    Adjusted operating expenses                                    $156,424                                              11.7%                            $142,186        10.8%
                                                                   ========                                               ====                             ========         ====

    Operating income                                                $53,903                                               4.0%                             $57,274         4.3%

    Operating expense items noted above                    1,735                                                0.1%                                -                -
                                                           -----                                                 ---                               ---              ---

    Adjusted operating income                                       $55,638                                               4.1%                             $57,274         4.3%
                                                                    =======                                                ===                              =======          ===

    Net income                                                      $30,261                                                                                $33,331

    Operating expense items noted above, net of tax          942                                                                                    -
                                                             ---                                                                                  ---

    Adjusted net income                                             $31,203                                                                                $33,331
                                                                    =======                                                                                =======

    Diluted earnings per share                                        $0.79                                                                                  $0.85

    Per share operating expense items noted above           0.03                                                                                    -
                                                            ----                                                                                  ---

    Adjusted diluted earnings per share                               $0.82                                                                                  $0.85
                                                                      =====                                                                                  =====

    Adjusted diluted earnings per share -change over
     the prior year period                                (3.5%)

    Weighted average number of common shares - diluted             38,106                                                                                 39,226

Note: Adjusted Operating Expenses, Adjusted Operating Income, Adjusted Net Income and Adjusted Earnings Per Share in the second quarter of 2015 exclude the effects of a $0.1 million partial reversal of the first quarter facility consolidation charge, $0.5 million accelerated amortization related to rebranding, and $1.4 million related to listing a non-strategic business for sale. Generally Accepted Accounting Principles require that the effects of these items be included in the Condensed Consolidated Statements of Income. Management believes that excluding these items is an appropriate comparison of its ongoing operating results and to the results of the prior year. It is helpful to provide readers of its financial statements with a reconciliation of these items to its Condensed Consolidated Statements of Income reported in accordance with Generally Accepted Accounting Principles.



                                                                                          Essendant Inc. and Subsidiaries

                                                                                   Reconciliation of Non-GAAP Financial Measures

                                                                       Adjusted Operating Income, Net Income, and Diluted Earnings Per Share

                                                                                                    (unaudited)

                                                                                       (in thousands, except per share data)


                                                                       For the Six Months Ended June 30,
                                                                       ---------------------------------

                                                                                  2015                                                       2014
                                                                                  ----                                                       ----

                                                                                                                    % to                                            % to

                                                       Amount                               Net Sales                              Amount              Net Sales
                                                       ------                               ---------                              ------              ---------

    Net Sales                                                    $2,674,174                                             100.0%                          $2,574,176       100.0%
                                                                 ==========                                              =====                           ==========        =====

    Gross profit                                                   $416,512                                              15.6%                            $386,543        15.0%

    Operating expenses                                             $356,531                                              13.3%                            $291,035        11.3%

    Workforce reduction and facility consolidation
     charge                                              (6,295)                                             (0.2)%                                -                -

    Rebranding -intangible asset impairment and
     amortization                                       (10,975)                                             (0.4)%                                -                -

    Asset held for sale impairment and related costs    (14,927)                                             (0.6)%                                -                -
                                                         -------                                               -----                               ---              ---

    Adjusted operating expenses                                    $324,334                                              12.1%                            $291,035        11.3%
                                                                   ========                                               ====                             ========         ====

    Operating income                                                $59,981                                               2.2%                             $95,508         3.7%

    Operating expense items noted above                   32,197                                                1.2%                                -                -
                                                          ------                                                 ---                               ---              ---

    Adjusted operating income                                       $92,178                                               3.4%                             $95,508         3.7%
                                                                    =======                                                ===                              =======          ===

    Net income                                                      $26,269                                                                                $55,188

    Operating expense items noted above, net of tax       24,837                                                                                    -
                                                          ------                                                                                  ---

    Adjusted net income                                             $51,106                                                                                $55,188
                                                                    =======                                                                                =======

    Diluted earnings per share                                        $0.69                                                                                  $1.40

    Per share operating expense items noted above           0.64                                                                                    -
                                                            ----                                                                                  ---

    Adjusted diluted earnings per share                               $1.33                                                                                  $1.40
                                                                      =====                                                                                  =====

    Adjusted diluted earnings per share -change over
     the prior year period                                (5.0%)

    Weighted average number of common shares - diluted             38,317                                                                                 39,435

Note: Adjusted Operating Expenses, Adjusted Operating Income, Adjusted Net Income and Adjusted Earnings Per Share in the first half of 2015 exclude the effects of a $6.3 million workforce reduction and facility consolidation, $11.0 million intangible asset charge and accelerated amortization related to rebranding, and $14.9 million related to listing a non-strategic business for sale. Generally Accepted Accounting Principles require that the effects of these items be included in the Condensed Consolidated Statements of Income. Management believes that excluding these items is an appropriate comparison of its ongoing operating results and to the results of the prior year. It is helpful to provide readers of its financial statements with a reconciliation of these items to its Condensed Consolidated Statements of Income reported in accordance with Generally Accepted Accounting Principles.

Logo - http://photos.prnewswire.com/prnh/20150218/176318LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/essendant-reports-second-quarter-2015-financial-results-300117228.html

SOURCE Essendant Inc.