Exhibit 99.1
| | | | | | |
| | | | | | 395 de Maisonneuve Blvd. West |
| | | | | | Montreal QC H3A 1L6 www.domtar.com |
| | | | |
 | | | | News Release |
| | | | |
TICKER SYMBOL | | MEDIA RELATIONS | | INVESTOR RELATIONS |
UFS (NYSE, TSX) | | Michel A. Rathier Tel.: 514-848-5103 Email: communications@domtar.com | | Pascal Bossé Tel.: 514-848-5938 Email: ir@domtar.com |
DOMTAR CORPORATION REPORTS FIRST QUARTER 2008 RESULTS
Significant inflation on fiber, chemicals and direct energy impacted results
| • | | Net earnings of $0.07 per diluted share, earnings before items(1) of $0.05 per diluted share |
| • | | Successful implementation of price increases for a wide range of paper products in March |
| • | | Increase in paper volumes of 3.9% from fourth quarter 2007, shipments-to-production at 103% |
Montreal, May 6, 2008 –Domtar Corporation (NYSE/TSX: UFS) today reported net earnings of $36 million ($0.07 per diluted share) for the first quarter of 2008 compared to a net loss of $26 million ($0.05 per diluted share) for the fourth quarter of 2007. Sales for the first quarter amounted to $1.7 billion. Excluding the items listed below, the Company earned $25 million ($0.05 per diluted share) in the first quarter of 2008 compared to $29 million ($0.06 per diluted share) in the fourth quarter of 2007. The inflation on fiber, chemical, energy and freight costs reduced earnings by approximately $0.05 per diluted share in the first quarter of 2008 compared to the fourth quarter of 2007.
First quarter 2008:
| • | | Reversal of a $23 million provision ($17 million after tax) due to the early termination of an unfavorable contract; |
| • | | Costs of $8 million ($5 million after tax) related to synergies and integration; and |
| • | | Closure and restructuring costs of $1 million ($1 million after tax). |
Fourth quarter 2007:
| • | | Charge of $96 million ($66 million after tax) related to the impairment of goodwill and property, plant and equipment; |
| • | | Gains of $51 million ($35 million after tax) for lawsuit and insurance claim settlements; |
| • | | Expenses of $25 million ($17 million after tax) related to debt restructuring; |
1 | Earnings before items is a non-GAAP financial measure. Refer to reconciliation in the appendix. |
1/10
| • | | Costs of $21 million ($14 million after tax) related to synergies, integration and optimization; |
| • | | Gain of $11 million related to a change in statutory income tax rates; |
| • | | Closure and restructuring costs of $7 million ($5 million after tax); and |
| • | | Gains of $2 million ($1 million after tax) related to financial instruments. |
“Our first quarter financial performance was affected by higher-than-expected inflation on raw materials, which was only partially offset by price increases implemented late in the quarter. Nevertheless, we were able to maintain a balance in our paper production system with a shipments-to-production ratio above 100 percent, resulting in a papers inventory reduction,” said Mr. Raymond Royer, President and Chief Executive Officer of Domtar. “Compared to the fourth quarter, we had few incremental savings from synergies but our plans are on track. Our goal is to surpass $200 million of synergies on a run-rate basis before year-end while, in the near term, reaping the benefits from the carry-over of recently implemented price increases in papers and pulp,” added Mr. Royer.
Commenting on capital allocation, Mr. Royer said, “Our business fundamentals are sound and I am pleased with the progress Domtar has made since March 2007 toward paying down debt to improve its investment profile. Nevertheless, the uncertain financial markets remind us of the importance of maintaining access to capital markets. Given the added challenges of a slowing economy and current inflationary pressures, we must further increase our financial strength. Consistent with our targeted leverage ratios, we will continue to apply our excess cash flow to debt reduction to lower our cost of capital with the objective to get as close as possible to investment grade for the benefit of our shareholders.”
SEGMENT REVIEW
PAPERS
Operating income was $114 million in the first quarter of 2008 compared to operating income of $25 million in the fourth quarter of 2007. The first quarter of 2008 included the impact of a reversal of a $23 million provision due to the early termination by the counterparty of an unfavorable contract while the fourth quarter of 2007 included a $92 million charge for the impairment of property, plant and equipment associated with the reorganization of our Dryden, Ontario mill. Depreciation and amortization totaled $110 million in the first quarter. When compared to the fourth quarter of 2007, sales remained unchanged at $1.4 billion. The shipments-to-production ratio was 103% in the first quarter compared to 98% in the fourth quarter. Paper inventories decreased 27,000 tons throughout the quarter.
Excluding the above noted provision reversal and impairment charge, the decrease in operating income in the first quarter was the result of higher costs related to fiber, chemicals and freight as well as an increase in costs related to direct energy consumption. These factors were partially mitigated by higher average selling prices for paper and pulp, higher paper shipments, lower synergy and integration costs, lower depreciation and amortization expense and the positive impact of a stronger U.S. dollar.
2/10
| | | | | | | | |
(In millions of dollars) | | 1Q 2008 | | | | 4Q 2007 |
Sales | | $ | 1,434 | | | | $ | 1,401 |
Operating income | | $ | 114 | | | | $ | 25 |
Depreciation and amortization | | $ | 110 | | | | $ | 124 |
Impairment of PP&E | | | — | | | | $ | 92 |
PAPER MERCHANTS
Operating income was $3 million in the first quarter of 2008 compared to operating income of $1 million in the fourth quarter of 2007. Depreciation and amortization was nil in the first quarter of 2008. Sales were unchanged at $262 million while deliveries increased 1%.
When compared to the fourth quarter, the increase in operating income is the result of an increase in deliveries and no depreciation and amortization expense in the first quarter.
| | | | | | | | |
(In millions of dollars) | | 1Q 2008 | | | | 4Q 2007 |
Sales | | $ | 262 | | | | $ | 262 |
Operating income | | $ | 3 | | | | $ | 1 |
Depreciation and amortization | | | — | | | | $ | 1 |
WOOD
Operating loss was $22 million in the first quarter of 2008, compared to an operating loss of $26 million in the fourth quarter of 2007 which included a $4 million charge for the impairment of goodwill. Depreciation and amortization totaled $6 million in the first quarter of 2008. When compared to the fourth quarter of 2007, sales decreased 20% to $63 million with lumber shipments decreasing 7%.
Excluding the $4 million goodwill impairment in the fourth quarter of 2007, operating loss in the first quarter of 2008 was unchanged when compared to the fourth quarter of 2007. The results were negatively impacted by lower average selling prices and lower shipments, offset by lower severance costs, lower depreciation and amortization expense and a favorable foreign exchange rate.
3/10
| | | | | | | | |
(In millions of dollars) | | 1Q 2008 | | | 4Q 2007 | |
Sales | | $ | 63 | | | $ | 79 | |
Operating loss | | ($ | 22 | ) | | ($ | 26 | ) |
Depreciation and amortization | | $ | 6 | | | $ | 8 | |
Impairment of goodwill | | | — | | | $ | 4 | |
OUTLOOK
Rising energy prices are expected to continue to negatively impact energy-related raw material costs as well as freight costs. The uncoated freesheet market is currently in balance but the risks of a demand decline greater than the long-term trend are now heightened due to a weakening economy. Domtar will continue to monitor its order books and inventory levels and adjust production with customer demand. The costs related to maintenance are expected to increase in the second quarter of 2008 compared to the first quarter of 2008 due to scheduled planned maintenance shutdowns.
EARNINGS CONFERENCE CALL
The Company will hold a conference call today at 10:00 a.m. (EDT) to discuss its first quarter 2008 financial results. Financial analysts are invited to participate in the call by dialing 1-866-321-8231 (North America) or 1-416-642-5213 (International), while media and other interested individuals are invited to listen to the live webcast on the Domtar corporate website at www.domtar.com.
About Domtar
Domtar Corporation (NYSE/TSX:UFS) is the largest integrated manufacturer of uncoated freesheet paper in North America and the second largest in the world based on production capacity, and is also a manufacturer of papergrade, fluff and specialty pulp. The Company designs, manufactures, markets and distributes a wide range of business, commercial printing and publication as well as converting and specialty papers including recognized brands such as Cougar®, Lynx® Opaque, Husky® Offset, First Choice® and Domtar EarthChoice® Office Paper, part of a family of environmentally and socially responsible papers. Domtar owns and operates Domtar Distribution Group, an extensive network of strategically located paper distribution facilities. Domtar also produces lumber and other specialty and industrial wood products. The Company employs nearly 13,000 people. To learn more, visitwww.domtar.com.
Forward-Looking Statements
All statements in this press release that are not based on historical fact are “forward-looking statements.” While management has based any forward-looking statements contained herein on its current expectations, the information on which such expectations were based may change. These forward-looking statements rely on a number of assumptions concerning future events and are subject to a number of risks, uncertainties, and other factors, many of which are outside of our control that could cause actual results to materially differ from such statements. Such risks, uncertainties, and other factors include, but are not necessarily limited to, those set forth under the captions “Forward-Looking Statements” and “Risk Factors” of the Form 10-K filed with the SEC. Unless specifically required by law, we assume no obligation to update or revise these forward-looking statements to reflect new events or circumstances.
- (30) -
4/10
Domtar Corporation
Highlights
(In millions of dollars, unless otherwise noted)
| | | | | | | | |
| | Thirteen weeks ended | |
| | March 30 2008 | | | April 1 2007 | |
| | (Unaudited) | |
Selected Segment Information | | | | | | | | |
Sales | | | | | | | | |
Papers | | $ | 1,434 | | | $ | 955 | |
Paper Merchants | | | 262 | | | | 76 | |
Wood | | | 63 | | | | 47 | |
| | | | | | | | |
Total for reportable segments | | | 1,759 | | | | 1,078 | |
Intersegment sales – Papers | | | (88 | ) | | | (24 | ) |
Intersegment sales – Wood | | | (6 | ) | | | (3 | ) |
| | | | | | | | |
Consolidated sales | | | 1,665 | | | | 1,051 | |
| | | | | | | | |
Depreciation and amortization | | | | | | | | |
Papers | | | 110 | | | | 72 | |
Paper Merchants | | | — | | | | 1 | |
Wood | | | 6 | | | | 5 | |
| | | | | | | | |
Consolidated depreciation and amortization | | | 116 | | | | 78 | |
| | | | | | | | |
Operating income (loss) | | | | | | | | |
Papers | | | 114 | | | | 71 | |
Paper Merchants | | | 3 | | | | 4 | |
Wood | | | (22 | ) | | | (4 | ) |
Corporate | | | (1 | ) | | | — | |
| | | | | | | | |
Consolidated operating income | | | 94 | | | | 71 | |
Interest expense | | | 39 | | | | 11 | |
| | | | | | | | |
Earnings before income taxes | | | 55 | | | | 60 | |
Income tax expense | | | 19 | | | | 11 | |
| | | | | | | | |
Net earnings | | | 36 | | | | 49 | |
| | | | | | | | |
Per common share (in dollars) | | | | | | | | |
Net earnings | | | | | | | | |
Basic | | | 0.07 | | | | 0.14 | |
Diluted | | | 0.07 | | | | 0.14 | |
Weighted average number of common and exchangeable shares outstanding (millions) | | | | | | | | |
Basic | | | 515.5 | | | | 348.2 | |
Diluted | | | 515.9 | | | | 348.4 | |
| | | | | | | | |
Cash flows provided from operating activities | | | 27 | | | | 91 | |
Additions to property, plant and equipment | | | 29 | | | | 14 | |
| | | | | | | | |
5/10
Domtar Corporation
Consolidated Statement of Earnings
(In millions of dollars, unless otherwise noted)
| | | | | | |
| | Thirteen weeks ended |
| | March 30 2008 | | April 1 2007 |
| | (Unaudited) |
Sales | | $ | 1,665 | | $ | 1,051 |
Operating expenses | | | | | | |
Cost of sales, excluding depreciation and amortization | | | 1,342 | | | 858 |
Depreciation and amortization | | | 116 | | | 78 |
Selling, general and administrative | | | 112 | | | 41 |
Closure and restructuring costs | | | 1 | | | 3 |
| | | | | | |
| | | 1,571 | | | 980 |
| | | | | | |
Operating income | | | 94 | | | 71 |
Interest expense | | | 39 | | | 11 |
| | | | | | |
Earnings before income taxes | | | 55 | | | 60 |
Income tax expense | | | 19 | | | 11 |
| | | | | | |
Net earnings | | | 36 | | | 49 |
| | | | | | |
Per common share (in dollars) | | | | | | |
Net earnings | | | | | | |
Basic | | | 0.07 | | | 0.14 |
Diluted | | | 0.07 | | | 0.14 |
Weighted average number of common and exchangeable shares outstanding (millions) | | | | | | |
Basic | | | 515.5 | | | 348.2 |
Diluted | | | 515.9 | | | 348.4 |
6/10
Domtar Corporation
Consolidated Balance Sheets at
(In millions of dollars)
| | | | | | | | |
| | March 30 2008 | | | December 30 2007 | |
| | (Unaudited) | |
Assets | | | | | | | | |
Current assets | | | | | | | | |
Cash and cash equivalents | | $ | 57 | | | $ | 71 | |
Receivables, less allowances of $10 and $9 | | | 598 | | | | 542 | |
Inventories | | | 936 | | | | 936 | |
Prepaid expenses | | | 31 | | | | 14 | |
Income and other taxes receivable | | | 48 | | | | 53 | |
Deferred income taxes | | | 181 | | | | 182 | |
| | | | | | | | |
Total current assets | | | 1,851 | | | | 1,798 | |
| | |
Property, plant and equipment, at cost | | | 9,652 | | | | 9,685 | |
Accumulated depreciation | | | (4,473 | ) | | | (4,323 | ) |
| | | | | | | | |
Net property, plant and equipment | | | 5,179 | | | | 5,362 | |
Goodwill | | | 357 | | | | 372 | |
Intangible assets, net of amortization | | | 105 | | | | 111 | |
Other assets | | | 107 | | | | 105 | |
| | | | | | | | |
Total assets | | | 7,599 | | | | 7,748 | |
| | | | | | | | |
| | |
Liabilities and shareholders’ equity | | | | | | | | |
Current liabilities | | | | | | | | |
Bank indebtedness | | | 86 | | | | 63 | |
Trade and other payables | | | 743 | | | | 765 | |
Income and other taxes payable | | | 33 | | | | 50 | |
Long-term debt due within one year | | | 17 | | | | 17 | |
| | | | | | | | |
Total current liabilities | | | 879 | | | | 895 | |
| | |
Long-term debt | | | 2,155 | | | | 2,213 | |
Deferred income taxes | | | 991 | | | | 1,003 | |
Other liabilities and deferred credits | | | 402 | | | | 440 | |
| | |
Shareholders’ equity | | | | | | | | |
Common stock | | | 5 | | | | 5 | |
Exchangeable shares | | | 290 | | | | 293 | |
Additional paid-in capital | | | 2,581 | | | | 2,573 | |
Retained earnings | | | 83 | | | | 47 | |
Accumulated other comprehensive income | | | 213 | | | | 279 | |
| | | | | | | | |
Total shareholders’ equity | | | 3,172 | | | | 3,197 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | | 7,599 | | | | 7,748 | |
| | | | | | | | |
7/10
Domtar Corporation
Consolidated Statement of Cash Flows
(In millions of dollars)
| | | | | | | | |
| | Thirteen weeks ended | |
| | March 30 2008 | | | April 1 2007 | |
| | (Unaudited) | |
Operating activities | | | | | | | | |
Net earnings | | $ | 36 | | | $ | 49 | |
Adjustments to reconcile net earnings to cash flows from operating activities | | | | | | | | |
Depreciation and amortization | | | 116 | | | | 78 | |
Deferred income taxes | | | 12 | | | | (11 | ) |
Closure and restructuring costs | | | — | | | | 3 | |
Stock-based compensation expense | | | 5 | | | | — | |
Other | | | — | | | | 1 | |
Changes in assets and liabilities, net of effects of acquisition | | | | | | | | |
Receivables | | | (55 | ) | | | (95 | ) |
Inventories | | | (11 | ) | | | 8 | |
Prepaid expenses | | | (17 | ) | | | (5 | ) |
Trade and other payables | | | (18 | ) | | | 43 | |
Income and other taxes | | | (14 | ) | | | 22 | |
Difference between employer pension contributions and pension expense | | | (5 | ) | | | (4 | ) |
Other assets and other liabilities | | | (22 | ) | | | 2 | |
| | | | | | | | |
Cash flows provided from operating activities | | | 27 | | | | 91 | |
| | | | | | | | |
Investing activities | | | | | | | | |
Additions to property, plant and equipment | | | (29 | ) | | | (14 | ) |
Proceeds from disposals of property, plant and equipment | | | 21 | | | | — | |
Business acquisitions – cash acquired | | | — | | | | 573 | |
| | | | | | | | |
Cash flows provided from (used for) investing activities | | | (8 | ) | | | 559 | |
| | | | | | | | |
Financing activities | | | | | | | | |
Net change in bank indebtedness | | | 23 | | | | 20 | |
Change in revolving bank credit | | | (50 | ) | | | 90 | |
Issuance of short-term debt | | | — | | | | 1,350 | |
Issuance of long-term debt | | | — | | | | 800 | |
Repayment of short-term debt | | | — | | | | (1,350 | ) |
Repayment of long-term debt | | | (6 | ) | | | — | |
Debt issue costs | | | — | | | | (24 | ) |
Distribution to Weyerhaeuser prior to March 7, 2007 | | | — | | | | (1,431 | ) |
Other | | | — | | | | (1 | ) |
| | | | | | | | |
Cash flows used for financing activities | | | (33 | ) | | | (546 | ) |
| | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | (14 | ) | | | 104 | |
Translation adjustments related to cash and cash equivalents | | | — | | | | 5 | |
Cash and cash equivalents at beginning of period | | | 71 | | | | 1 | |
| | | | | | | | |
Cash and cash equivalents at end of period | | | 57 | | | | 110 | |
| | | | | | | | |
Supplemental cash flow information | | | | | | | | |
Net cash payments for: | | | | | | | | |
Interest | | | 19 | | | | — | |
| | | | | | | | |
Income taxes | | | 7 | | | | 3 | |
| | | | | | | | |
8/10
Domtar Corporation
Supplemental Segmented Information
(In millions of dollars, unless otherwise noted)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | 2008 | | | 2007 | |
| | | | Q1 | | | Q2 | | Q3 | | Q4 | | YTD | | | Q1 | | | Q2 | | | Q3 | | | Q4 | | | YTD | |
Papers Segment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales (a) | | ($) | | 1,434 | | | | | | | | | 1,434 | | | 955 | | | 1,349 | | | 1,411 | | | 1,401 | | | 5,116 | |
Operating Income | | ($) | | 114 | | | | | | | | | 114 | | | 71 | | | 92 | | | 133 | | | 25 | | | 321 | |
Depreciation & amortization | | ($) | | 110 | | | | | | | | | 110 | | | 72 | | | 126 | | | 122 | | | 124 | | | 444 | |
Impairment of PP&E (b) | | ($) | | | | | | | | | | | | | | | | | | | | | | | 92 | | | 92 | |
Papers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Papers Production | | ('000 ST) | | 1,173 | | | | | | | | | 1,173 | | | 826 | | | 1,216 | | | 1,187 | | | 1,182 | | | 4,411 | |
Papers Shipments | | ('000 ST) | | 1,205 | | | | | | | | | 1,205 | | | 871 | | | 1,209 | | | 1,261 | | | 1,160 | | | 4,501 | |
Uncoated freesheet | | ('000 ST) | | 1,149 | | | | | | | | | 1,149 | | | 814 | | | 1,163 | | | 1,194 | | | 1,104 | | | 4,275 | |
Coated groundwood | | ('000 ST) | | 56 | | | | | | | | | 56 | | | 57 | | | 46 | | | 67 | | | 56 | | | 226 | |
20-lb repro bond, 92 bright (copy) (c) list price | | ($/ton) | | 1,007 | | | | | | | | | 1,007 | | | 930 | | | 963 | | | 990 | | | 990 | | | 968 | |
50-lb offset, rolls (c) list price | | ($/ton) | | 860 | | | | | | | | | 860 | | | 810 | | | 810 | | | 803 | | | 847 | | | 818 | |
Coated publication No. 5, 40-lb offset, rolls (c) list price | | ($/ton) | | 900 | | | | | | | | | 900 | | | 778 | | | 748 | | | 782 | | | 840 | | | 787 | |
Pulp | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pulp Shipments (d) | | ('000 ADMT) | | 347 | | | | | | | | | 347 | | | 249 | | | 330 | | | 333 | | | 411 | | | 1,323 | |
Hardwood Kraft Pulp | | (%) | | 44 | % | | | | | | | | 44 | % | | 21 | % | | 46 | % | | 48 | % | | 45 | % | | 42 | % |
Softwood Kraft Pulp | | (%) | | 47 | % | | | | | | | | 47 | % | | 61 | % | | 41 | % | | 40 | % | | 46 | % | | 46 | % |
Fluff Pulp | | (%) | | 9 | % | | | | | | | | 9 | % | | 18 | % | | 13 | % | | 12 | % | | 9 | % | | 12 | % |
Pulp NBSK – U.S. market (c) list price | | ($/ADMT) | | 880 | | | | | | | | | 880 | | | 790 | | | 810 | | | 837 | | | 858 | | | 824 | |
Pulp NBHK – Japan market (c),(e) list price | | ($/ADMT) | | 715 | | | | | | | | | 715 | | | 640 | | | 640 | | | 658 | | | 683 | | | 655 | |
Paper Merchants Segment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales (a) | | ($) | | 262 | | | | | | | | | 262 | | | 76 | | | 226 | | | 249 | | | 262 | | | 813 | |
Operating Income | | ($) | | 3 | | | | | | | | | 3 | | | 4 | | | 2 | | | 6 | | | 1 | | | 13 | |
Depreciation & amortization | | ($) | | | | | | | | | | | | | | 1 | | | | | | | | | 1 | | | 2 | |
Wood Segment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales (a) | | ($) | | 63 | | | | | | | | | 63 | | | 47 | | | 90 | | | 88 | | | 79 | | | 304 | |
Operating Loss | | ($) | | (22 | ) | | | | | | | | (22 | ) | | (4 | ) | | (20 | ) | | (13 | ) | | (26 | ) | | (63 | ) |
Depreciation & amortization | | ($) | | 6 | | | | | | | | | 6 | | | 5 | | | 6 | | | 6 | | | 8 | | | 25 | |
Impairment of goodwill | | ($) | | | | | | | | | | | | | | | | | | | | | | | 4 | | | 4 | |
Lumber Production | | (Millions FBM) | | 168 | | | | | | | | | 168 | | | 68 | | | 152 | | | 164 | | | 158 | | | 542 | |
Lumber Shipments | | (Millions FBM) | | 160 | | | | | | | | | 160 | | | 88 | | | 227 | | | 197 | | | 172 | | | 684 | |
Lumber G.L. 2x4x8 studs (c) prices | | ($/MFBM) | | 277 | | | | | | | | | 277 | | | 317 | | | 335 | | | 336 | | | 294 | | | 321 | |
Lumber G.L. 2x4 R/L, no. 1 & no. 2 (c) prices | | ($/MFBM) | | 291 | | | | | | | | | 291 | | | 332 | | | 332 | | | 343 | | | 308 | | | 329 | |
Average Exchange Rates | | CAN | | 1.004 | | | | | | | | | 1,004 | | | 1.172 | | | 1.098 | | | 1.044 | | | 0.981 | | | 1,074 | |
| | US | | 0.996 | | | | | | | | | 0.996 | | | 0.854 | | | 0.911 | | | 0.958 | | | 1.019 | | | 0.931 | |
(a) | Sales represent sales before elimination of intersegment sales. |
(b) | Includes $92 million related to the impairment of assets due to the fourth quarter announcement of reorganization at our Dryden, Ontario mill. |
(c) | Source: Pulp & Paper Week and Random Lengths. |
(d) | Figures are gross of market pulp purchased from other producers on the open market for some of our paper making operations. Pulp shipments represents the amount of pulp produced in excess of our internal requirement. |
(e) | Based on Pulp & Paper Week's Southern Bleached Hardwood Kraft pulp prices for Japan, increased by an average differential of $15/ADMT between Northern and Southern Bleached Hardwood Kraft pulp prices. |
9/10
Domtar Corporation
Reconciliation of Non-GAAP Financial Measures
(In millions of dollars, unless otherwise noted)
The following table sets forth certain non-U.S. generally accepted accounting principles ("GAAP") financial metrics identified as "Earnings Before Items," "EBITDA," "EBITDA Before Items," "Free Cash Flow" and "Net Debt-to-Total Capitalization." Management believes that the financial metrics presented are frequently used by investors and are useful to evaluate the ability to service debt and the overall credit profile of the company. Management believes these metrics are also useful to measure the operating performance and benchmark with peers within the industry. These metrics are presented as a complement to enhance the understanding of operating results but not in substitution for GAAP results.
The company calculates "Earnings Before Items" and "EBITDA Before Items" by excluding the after-tax (pre-tax) effect of items considered by management as not typifying the net earnings (loss) reported under U.S. GAAP. Management uses these measures to focus on ongoing operations and believes that it is useful to investors because it enables them to perform meaningful comparisons between periods. Domtar believes that using this information along with net earnings (loss) provides for a more complete analysis of the results of operations. Net earnings (loss) is the most directly comparable GAAP measure.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | 2008 | | | 2007 | |
| | | | Q1 | | | Q2 | | Q3 | | Q4 | | YTD | | | Q1 | | | Q2 | | | Q3 | | | Q4 | | | YTD | |
Reconciliation of "Earnings Before Items" to Net Earnings (Loss) | |
Net earnings (loss) | | ($) | | 36 | | | | | | | | | 36 | | | 49 | | | 11 | | | 36 | | | (26 | ) | | 70 | |
(-) Reversal of a provision for unfavorable contract | | ($) | | (17 | ) | | | | | | | | (17 | ) | | | | | | | | | | | | | | | |
(+) Costs related to synergies, integration and optimization | | ($) | | 5 | | | | | | | | | 5 | | | 4 | | | 4 | | | 8 | | | 14 | | | 30 | |
(+) Closure and restructuring costs | | ($) | | 1 | | | | | | | | | 1 | | | 2 | | | 1 | | | 1 | | | 5 | | | 9 | |
(+) Impairment of goodwill and property, plant and equipment | | ($) | | | | | | | | | | | | | | | | | | | | | | | 66 | | | 66 | |
(-) Gains for lawsuit and insurance claim settlements | | ($) | | | | | | | | | | | | | | | | | | | | | | | (35 | ) | | (35 | ) |
(+) Expenses related to the debt restructuring | | ($) | | | | | | | | | | | | | | | | | | | | | | | 17 | | | 17 | |
(-) Gain related to change in statutory income tax rate | | ($) | | | | | | | | | | | | | | (6 | ) | | (1 | ) | | 3 | | | (11 | ) | | (15 | ) |
(-) Gains related to financial instruments | | ($) | | | | | | | | | | | | | | | | | (6 | ) | | (4 | ) | | (1 | ) | | (11 | ) |
(=) Earnings before items | | ($) | | 25 | | | | | | | | | 25 | | | 49 | | | 9 | | | 44 | | | 29 | | | 131 | |
|
Reconciliation of "EBITDA" and "EBITDA Before Items" to Net Earnings (Loss) | |
Net earnings (loss) | | ($) | | 36 | | | | | | | | | 36 | | | 49 | | | 11 | | | 36 | | | (26 | ) | | 70 | |
(+) Income tax expense (benefit) | | ($) | | 19 | | | | | | | | | 19 | | | 11 | | | 11 | | | 39 | | | (32 | ) | | 29 | |
(+) Interest expense | | ($) | | 39 | | | | | | | | | 39 | | | 11 | | | 47 | | | 48 | | | 65 | | | 171 | |
(+) Depreciation and amortization | | ($) | | 116 | | | | | | | | | 116 | | | 78 | | | 132 | | | 128 | | | 133 | | | 471 | |
(+) Impairment of goodwill and property, plant and equipment | | ($) | | | | | | | | | | | | | | | | | | | | | | | 96 | | | 96 | |
(=) EBITDA | | ($) | | 210 | | | | | | | | | 210 | | | 149 | | | 201 | | | 251 | | | 236 | | | 837 | |
(-) Reversal of a provision for unfavorable contract | | ($) | | (23 | ) | | | | | | | | (23 | ) | | | | | | | | | | | | | | | |
(+) Costs related to synergies, integration and optimization | | ($) | | 8 | | | | | | | | | 8 | | | 7 | | | 6 | | | 14 | | | 21 | | | 48 | |
(+) Closure and restructuring costs | | ($) | | 1 | | | | | | | | | 1 | | | 3 | | | 2 | | | 2 | | | 7 | | | 14 | |
(-) Gains for lawsuit & insurance claim settlements | | ($) | | | | | | | | | | | | | | | | | | | | | | | (51 | ) | | (51 | ) |
(-) Gains related to financial instruments | | ($) | | | | | | | | | | | | | | | | | (10 | ) | | (6 | ) | | (2 | ) | | (18 | ) |
(=) EBITDA before items | | ($) | | 196 | | | | | | | | | 196 | | | 159 | | | 199 | | | 261 | | | 211 | | | 830 | |
|
Reconciliation of "Free Cash Flow" to Cash Flow from Operating Activities | |
Cash flow provided from operating activities | | ($) | | 27 | | | | | | | | | 27 | | | 91 | | | 189 | | | 144 | | | 182 | | | 606 | |
(-) Additions to property, plant and equipment | | ($) | | (29 | ) | | | | | | | | (29 | ) | | (14 | ) | | (32 | ) | | (19 | ) | | (51 | ) | | (116 | ) |
(=) Free cash flow | | ($) | | (2 | ) | | | | | | | | (2 | ) | | 77 | | | 157 | | | 125 | | | 131 | | | 490 | |
|
"Net Debt-to-Total Capitalization" Computation | |
Bank indebtedness | | ($) | | 86 | | | | | | | | | | | | 89 | | | 74 | | | 75 | | | 63 | | | | |
(+) Current portion of long-term debt | | ($) | | 17 | | | | | | | | | | | | 21 | | | 19 | | | 19 | | | 17 | | | | |
(+) Long-term debt | | ($) | | 2,155 | | | | | | | | | | | | 2,577 | | | 2,425 | | | 2,356 | | | 2,213 | | | | |
(-) Cash and cash equivalents | | ($) | | (57 | ) | | | | | | | | | | | (110 | ) | | (80 | ) | | (136 | ) | | (71 | ) | | | |
(=) Net debt | | ($) | | 2,201 | | | | | | | | | | | | 2,577 | | | 2,438 | | | 2,314 | | | 2,222 | | | | |
(+) Shareholders' equity | | ($) | | 3,172 | | | | | | | | | | | | 2,941 | | | 3,094 | | | 3,212 | | | 3,197 | | | | |
(=) Total capitalization | | ($) | | 5,373 | | | | | | | | | | | | 5,518 | | | 5,532 | | | 5,526 | | | 5,419 | | | | |
Net debt | | ($) | | 2,201 | | | | | | | | | | | | 2,577 | | | 2,438 | | | 2,314 | | | 2,222 | | | | |
(/) Total capitalization | | ($) | | 5,373 | | | | | | | | | | | | 5,518 | | | 5,532 | | | 5,526 | | | 5,419 | | | | |
(=) Net debt-to-total capitalization | | (%) | | 41 | % | | | | | | | | | | | 47 | % | | 44 | % | | 42 | % | | 41 | % | | | |
"Earnings Before Items," "EBITDA," "EBITDA Before Items," "Free Cash Flow" and "Net Debt-to-Total Capitalization" have no standardized meaning prescribed by GAAP and are not necessarily comparable to similar measures presented by other companies and therefore should not be considered in isolation or as a substitute for net earnings (loss), or any other earnings statement, cash flow statement or balance sheet financial information prepared in accordance with GAAP. It is important for readers to understand that certain items may be presented in different lines by different companies on their financial statements thereby leading to different measures for different companies.
10/10