Domtar 8K Results of Operations and Financial Condition | UFS 26 Apr 12

Exhibit 99.1


				395 de Maisonneuve Blvd. West Montreal, QC H3A 1L6


TICKER SYMBOL				MEDIA AND INVESTOR RELATIONS
(NYSE: UFS) (TSX: UFS)				Pascal Bossé Vice-President Corporate Communications and Investor Relations Tel.: 514-848-5938

DOMTAR CORPORATION REPORTS PRELIMINARY FIRST QUARTER 2012 FINANCIAL RESULTS

Trough pulp prices and higher costs affect first quarter results

(All financial information is in U.S. dollars, and all earnings per share results are diluted, unless otherwise noted.)

•

First quarter 2012 net earnings of $0.76 per share, earnings before items¹ of $1.65 per share

•

Signed an historic 15-year supply agreement with Appleton Papers

•

Acquired Attends Healthcare Limited (“Attends Europe”)

Montreal, April 26, 2012 – Domtar Corporation (NYSE: UFS) (TSX: UFS) today reported net earnings of $28 million ($0.76 per share) for the first quarter of 2012 compared to net earnings of $61 million ($1.63 per share) for the fourth quarter of 2011 and net earnings of $133 million ($3.14 per share) for the first quarter of 2011. Sales for the first quarter of 2012 amounted to $1.4 billion.

Excluding items listed below, the Company had earnings before items¹ of $61 million ($1.65 per share) for the first quarter of 2012 compared to earnings before items¹ of $93 million ($2.49 per share) for the fourth quarter of 2011 and earnings before items¹ of $138 million ($3.25 per share) for the first quarter of 2011.

First quarter 2012 items:

•

Premium paid and costs related to the debt repurchase of $50 million ($30 million after tax);

•

Closure and restructuring costs, including write-down of property, plant and equipment, of $3 million ($2 million after tax); and

•

Negative impact of purchase accounting of $1 million ($1 million after tax).

Fourth quarter 2011 items:

•

Closure and restructuring costs of $38 million ($23 million after tax), mostly related to the restructuring of certain U.S. pension benefit plans; and

•

Charge of $12 million ($9 million after tax) related to the impairment and write-down of property, plant and equipment.

¹	Non-GAAP financial measure. Refer to theReconciliation of Non-GAAP Financial Measures in the appendix.

1/12

First quarter 2011 items:

•

Closure and restructuring costs of $11 million ($8 million after tax);

•

Gain on the sale of property, plant and equipment and business of $7 million ($5 million after tax); and

•

Charge of $3 million ($2 million after tax) related to the impairment and write-down of property, plant and equipment.

“Our businesses performed well in the quarter, but cyclically low prices in global pulp markets and higher costs affected results,” said John D. Williams, President and Chief Executive Officer.“On strategy, we announced and completed the acquisition of Attends Europe further expanding our Personal Care segment and we announced an innovative 15 year supply agreement with Appleton Papers that will result in the conversion of high volume communication paper capacity to specialty paper grades, securing a growing business long-term.”

QUARTERLY REVIEW

Operating income before items¹ was $113 million in the first quarter of 2012 compared to an operating income before items¹ of $148 million in the fourth quarter of 2011. Depreciation and amortization totaled $97 million in the first quarter of 2012.


(In millions of dollars)	1Q 2012			4Q 2011
Sales	$	1,398		$	1,369
Operating income (loss)
Pulp and Paper segment		107			92
Distribution segment		(1	)		—
Personal Care segment		8			7
Corporate		(5	)		—

Total		109			99
Operating income before items¹		113			148
Depreciation and amortization		97			95

¹	Non-GAAP financial measure. Refer to theReconciliation of Non-GAAP Financial Measures in the appendix.

2/12

The decrease in operating income before items¹ in the first quarter of 2012 was the result of lower selling prices for paper and pulp, higher input costs, transaction costs and the negative impact of a stronger Canadian dollar. These factors were partially offset by higher shipments for papers and lower maintenance costs.

When compared to the fourth quarter of 2011, paper shipments increased 4.7% and pulp shipments decreased 3.5%. Paper deliveries of Ariva^TM increased 5.1% when compared to the fourth quarter of 2011. The shipments-to-production ratio for paper was 100% in the first quarter of 2012, compared to 95% in the fourth quarter of 2011. Paper inventories decreased by 1,000 tons while pulp inventories decreased by 26,000 metric tons as at the end of March, compared to December levels.

LIQUIDITY AND CAPITAL

Cash flow provided from operating activities amounted to $30 million and capital expenditures amounted to $29 million, resulting in free cash flow¹ of $1 million for the first quarter of 2012. Domtar’s net debt-to-total capitalization ratio¹ stood at 18% at March 31, 2012 compared to 12% at December 31, 2011.

In the first quarter of 2012, Domtar paid $47 million in premiums in relation to the completion of a tender offer for certain outstanding Notes. Excluding these premiums, free cash flow was $48 million for the period ended March 31, 2012.

OUTLOOK

Price realizations in pulp are expected to improve from trough first quarter prices as a result of recently announced price increases. In paper, both volumes and prices are expected to positively impact results due to new business in specialty and packaging papers and price increases in the process of being implemented. The second quarter will be affected by the usual seasonal higher maintenance activity.

EARNINGS CONFERENCE CALL

The Company will hold a conference call today at 10:00 a.m. (ET) to discuss its first quarter 2012 financial results. Financial analysts are invited to participate in the call by dialing at least 10 minutes before start time 1 (866) 321-8231 (toll free - 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 Corporation website at www.domtar.com.

The Company will release its second quarter 2012 earnings on July 27, 2012 before markets open, followed by a conference call at 10:00 a.m. (ET) to discuss results. The date is tentative and will be confirmed approximately three weeks prior to the official earnings release date.

¹	Non-GAAP financial measure. Refer to theReconciliation of Non-GAAP Financial Measures in the appendix.

3/12

About Domtar

Domtar Corporation (NYSE: UFS) (TSX: UFS) designs, manufactures, markets and distributes a wide variety of fiber-based products including communication papers, specialty and packaging papers and adult incontinence products. The foundation of its business is a network of world class wood fiber converting assets that produce papergrade, fluff and specialty pulps. The majority of its pulp production is consumed internally to manufacture paper and consumer products. Domtar is the largest integrated marketer of uncoated freesheet paper in North America with recognized brands such as Cougar^®, Lynx^® Opaque Ultra, Husky^® Opaque Offset, First Choice^® and Domtar EarthChoice^®. Domtar is also a leading marketer and producer of a complete line of incontinence care products marketed primarily under the Attends^® brand name. Domtar owns and operates Ariva^TM, an extensive network of strategically located paper and printing supplies distribution facilities. In 2011, Domtar had sales of US$5.6 billion from nearly 50 countries. The Company employs approximately 9,100 people. To learn more, visitwww.domtar.com.

Forward-Looking Statements

All statements in this news 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 latest Form 10-K filed with the SEC as periodically updated by subsequently filed Form 10-Q’s. Unless specifically required by law, we assume no obligation to update or revise these forward-looking statements to reflect new events or circumstances.

-(30)-

4/12

Domtar Corporation

Highlights

(In millions of dollars, unless otherwise noted)


	Three months ended March 31 2012			Three months ended March 31 2011
	(Unaudited)
		$			$
Selected Segment Information
Sales
Pulp and Paper		1,191			1,269
Distribution		189			217
Personal Care		70			—

Total for reportable segments		1,450			1,486
Intersegment sales - Pulp and Paper		(52	)		(63	)

Consolidated sales		1,398			1,423

Depreciation and amortization and impairment and write-down of property, plant and equipment
Pulp and Paper		93			92
Distribution		1			1
Personal Care		3			—

Total for reportable segments		97			93
Impairment and write-down of property, plant and equipment - Pulp and Paper		2			3

Consolidated depreciation and amortization and impairment and write-down of property, plant and equipment		99			96

Operating income (loss)
Pulp and Paper		107			209
Distribution		(1	)		3
Personal Care		8		��	—
Corporate		(5	)		(1	)

Consolidated operating income		109			211
Interest expense, net		71			21

Earnings before income taxes and equity earnings		38			190
Income tax expense		8			57
Equity loss, net of taxes		2			—

Net earnings		28			133

Per common share (in dollars)
Net earnings
Basic		0.76			3.16
Diluted		0.76			3.14
Weighted average number of common and exchangeable shares outstanding (millions)
Basic		36.7			42.1
Diluted		37.0			42.4

Cash flows provided from operating activities		30			148
Additions to property, plant and equipment		29			13

5/12

Domtar Corporation

Consolidated Statements of Earnings and Comprehensive Income

(In millions of dollars, unless otherwise noted)


	Three months ended March 31 2012		Three months ended March 31 2011
	(Unaudited)
		$		$
Sales		1,398		1,423
Operating expenses
Cost of sales, excluding depreciation and amortization		1,088		1,021
Depreciation and amortization		97		93
Selling, general and administrative		99		90
Impairment and write-down of property, plant and equipment		2		3
Closure and restructuring costs		1		11
Other operating loss (income), net		2		(6	)

		1,289		1,212

Operating income		109		211
Interest expense, net		71		21

Earnings before income taxes and equity earnings		38		190
Income tax expense		8		57
Equity loss, net of taxes		2		—

Net earnings		28		133

Per common share (in dollars)
Net earnings
Basic		0.76		3.16
Diluted		0.76		3.14
Weighted average number of common and exchangeable shares outstanding (millions)
Basic		36.7		42.1
Diluted		37.0		42.4

Net earnings		28		133
Other comprehensive income:
Net derivative gains on cash flow hedges:
Net gain arising during the period, net of tax of $(1) and $1		—		4
Less: Reclassification adjustment for losses included in net earnings, net of tax of $1 and $1		3		—
Foreign currency translation adjustments		19		24

Comprehensive income		50		161

6/12

Domtar Corporation

Consolidated Balance Sheets at

(In millions of dollars)


	March 31 2012			December 31 2011
	(Unaudited)
		$			$
Assets
Current assets
Cash and cash equivalents		315			444
Receivables, less allowances of $5 and $5		697			644
Inventories		676			652
Prepaid expenses		26			22
Income and other taxes receivable		43			47
Deferred income taxes		127			125

Total current assets		1,884			1,934
Property, plant and equipment, at cost		8,613			8,448
Accumulated depreciation		(5,129	)		(4,989	)

Net property, plant and equipment		3,484			3,459
Goodwill		234			163
Intangible assets, net of amortization		328			204
Other assets		108			109

Total assets		6,038			5,869

Liabilities and shareholders’ equity
Current liabilities
Bank indebtedness		13			7
Trade and other payables		637			688
Income and other taxes payable		19			17
Long-term debt due within one year		6			4

Total current liabilities		675			716
Long-term debt		952			837
Deferred income taxes and other		968			927
Other liabilities and deferred credits		434			417
Shareholders’ equity
Exchangeable shares		49			49
Additional paid-in capital		2,326			2,326
Retained earnings		686			671
Accumulated other comprehensive loss		(52	)		(74	)

Total shareholders’ equity		3,009			2,972

Total liabilities and shareholders’ equity		6,038			5,869

7/12

Domtar Corporation

Consolidated Statements of Cash Flows

(In millions of dollars)


	Three months ended March 31			Three months ended March 31
	2012			2011
	(Unaudited)
		$			$
Operating activities
Net earnings		28			133
Adjustments to reconcile net earnings to cash flows from operating activities
Depreciation and amortization		97			93
Deferred income taxes and tax uncertainties		3			29
Impairment and write-down of property, plant and equipment		2			3
Gain on repurchase of long-term debt		—			—
Net gains on disposals of property, plant and equipment and sale of business		—			(7	)
Stock-based compensation expense		1			1
Equity loss, net		2			—
Other		(3	)		1
Changes in assets and liabilities, excluding the effects of acquisition and sale of business
Receivables		(36	)		(111	)
Inventories		1			1
Prepaid expenses		—			(1	)
Trade and other payables		(85	)		(29	)
Income and other taxes		6			23
Difference between employer pension and other post-retirement contributions and pension and other post-retirement expense		4			2
Other assets and other liabilities		10			10

Cash flows provided from operating activities		30			148

Investing activities
Additions to property, plant and equipment		(29	)		(13	)
Proceeds from disposals of property, plant and equipment		—			9
Proceeds from sale of business		—			4
Acquisition of business, net of cash acquired		(232	)		—
Other		(2	)		—

Cash flows used for from investing activities		(263	)		—

Financing activities
Dividend payments		(13	)		(11	)
Net change in bank indebtedness		6			3
Issuance of long-term debt		300			—
Repayment of long-term debt		(187	)		(1	)
Stock repurchase		(4	)		(69	)
Other		2			4

Cash flows provided from (used for) financing activities		104			(74	)

Net (decrease) increase in cash and cash equivalents		(129	)		74
Cash and cash equivalents at beginning of period		444			530

Cash and cash equivalents at end of period		315			604

Supplemental cash flow information
Net cash payments for:
Interest		18			14
Income taxes paid		9			2

8/12

Domtar Corporation

Quarterly 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 in bold as “Earnings before items”, “Earnings before items per diluted share”, “EBITDA”, “EBITDA margin”, “EBITDA before items”, “EBITDA margin before items”, “Free cash flow”, “Net debt” and “Net debt-to-total capitalization.” Management believes that the financial metrics presented are frequently used by investors and are useful to evaluate our ability to service debt and our overall credit profile. 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 reflecting our current operations. Management uses these measures, as well as EBITDA and Free cash flow, 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 provides for a more complete analysis of the results of operations. Net earnings and Cash flow provided from operating activities are the most directly comparable GAAP measures.


			2012			2011
			Q1			Q1			Q2			Q3			Q4			YTD
Reconciliation of “Earnings before items” to Net earnings
	Net earnings	($)		28			133			54			117			61			365
(+)	Impairment and write-down of property, plant and equipment	($)		1			2			38			4			9			53
(+)	Closure and restructuring costs	($)		1			8			1			1			23			33
(-)	Net losses (gains) on disposals of property, plant and equipment and sale of business	($)		—			(5	)		5			(3	)		—			(3	)
(+)	Impact of purchase accounting	($)		1			—			—			1			—			1
(+)	Loss on repurchase of long-term debt	($)		30			—			—			3			—			3
(=)	Earnings before items	($)		61			138			98			123			93			452
(/)	Weighted avg. number of common and exchangeable shares outstanding (diluted)	(millions)		37.0			42.4			41.4			39.7			37.4			40.2
(=)	Earnings before items per diluted share	($)		1.65			3.25			2.37			3.10			2.49			11.24

Reconciliation of “EBITDA” and “EBITDA before items” to Net earnings
	Net earnings	($)		28			133			54			117			61			365
(+)	Equity loss, net of taxes	($)		2			—			—			—			7			7
(+)	Income tax expense	($)		8			57			20			45			11			133
(+)	Interest expense, net	($)		71			21			21			25			20			87
(=)	Operating income	($)		109			211			95			187			99			592
(+)	Depreciation and amortization	($)		97			93			95			93			95			376
(+)	Impairment and write-down of property, plant and equipment	($)		2			3			62			8			12			85
(-)	Net losses (gains) on disposals of property, plant and equipment and sale of business	($)		—			(7	)		6			(4	)		(1	)		(6	)
(=)	EBITDA	($)		208			300			258			284			205			1,047
(/)	Sales	($)		1,398			1,423			1,403			1,417			1,369			5,612
(=)	EBITDA margin	(%)		15	%		21	%		18	%		20	%		15	%		19	%
	EBITDA	($)		208			300			258			284			205			1,047
(+)	Closure and restructuring costs	($)		1			11			2			1			38			52
(+)	Impact of purchase accounting	($)		1			—			—			1			—			1
(=)	EBITDA before items	($)		210			311			260			286			243			1,100
(/)	Sales	($)		1,398			1,423			1,403			1,417			1,369			5,612
(=)	EBITDA margin before items	(%)		15	%		22	%		19	%		20	%		18	%		20	%

Reconciliation of “Free cash flow” to Cash flow provided from operating activities
	Cash flow provided from operating activities	($)		30			148			306			257			172			883
(-)	Additions to property, plant and equipment	($)		(29	)		(13	)		(20	)		(31	)		(80	)		(144	)
(=)	Free cash flow	($)		1			135			286			226			92			739

“Net debt-to-total capitalization” computation
	Bank indebtedness	($)		13			25			25			17			7
(+)	Long-term debt due within one year	($)		6			2			2			5			4
(+)	Long-term debt	($)		952			825			824			837			837
(=)	Debt	($)		971			852			851			859			848
(-)	Cash and cash equivalents	($)		(315	)		(604	)		(742	)		(461	)		(444	)
(=)	Net debt	($)		656			248			109			398			404
(+)	Shareholders’ equity	($)		3,009			3,288			3,194			2,999			2,972
(=)	Total capitalization	($)		3,665			3,536			3,303			3,397			3,376
	Net debt	($)		656			248			109			398			404
(/)	Total capitalization	($)		3,665			3,536			3,303			3,397			3,376
(=)	Net debt-to-total capitalization	(%)		18	%		7	%		3	%		12	%		12	%

“Earnings before items”, “Earnings before items per diluted share”, “EBITDA”, “EBITDA margin”, “EBITDA before items”, “EBITDA margin before items”, “Free cash flow”, “Net debt” 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, Operating income 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.

9/12

Domtar Corporation

Quarterly Reconciliation of Non-GAAP Financial Measures—By Segment 2012

(In millions of dollars, unless otherwise noted)

The following table sets forth certain non-U.S. generally accepted accounting principles (“GAAP”), financial metrics identified in bold as “Operating income (loss) before items”, “EBITDA before items” and “EBITDA margin before items” by reportable segment. Management believes that the financial metrics presented are frequently used by investors and are 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 the segmented “Operating income (loss) before items” by excluding the pre-tax effect of items considered by management as not reflecting our ongoing operations. 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 Operating income (loss) provides for a more complete analysis of the results of operations. Operating income (loss) by segment is the most directly comparable GAAP measure.


			Pulp and Paper												Distribution												Personal Care⁽¹⁾												Corporate												Total
			Q1’12			Q2’12		Q3’12		Q4’12		YTD			Q1’12			Q2’12		Q3’12		Q4’12		YTD			Q1’12			Q2’12		Q3’12		Q4’12		YTD			Q1’12			Q2’12		Q3’12		Q4’12		YTD			Q1’12			Q2’12		Q3’12		Q4’12		YTD
Reconciliation of Operating income (loss) to “Operating income (loss) before items”
	Operating income (loss)	($)		107			—		—		—		107			(1	)		—		—		—		(1	)		8			—		—		—		8			(5	)		—		—		—		(5	)		109			—		—		—		109
(+)	Impairment and write-down of property, plant and equipment	($)		2			—		—		—		2			—			—		—		—		—			—			—		—		—		—			—			—		—		—		—			2			—		—		—		2
(+)	Closure and restructuring costs	($)		1			—		—		—		1			—			—		—		—		—			—			—		—		—		—			—			—		—		—		—			1			—		—		—		1
(+)	Impact of purchase accounting	($)		—			—		—		—		—			—			—		—		—		—			1			—		—		—		1			—			—		—		—		—			1			—		—		—		1
(=)	Operating income (loss) before items	($)		110			—		—		—		110			(1	)		—		—		—		(1	)		9			—		—		—		9			(5	)		—		—		—		(5	)		113			—		—		—		113

Reconciliation of “Operating income (loss) before items” to “EBITDA before items”
	Operating income (loss) before items	($)		110			—		—		—		110			(1	)		—		—		—		(1	)		9			—		—		—		9			(5	)		—		—		—		(5	)		113			—		—		—		113
(+)	Depreciation and amortization	($)		93			—		—		—		93			1			—		—		—		1			3			—		—		—		3			—			—		—		—		—			97			—		—		—		97
(=)	EBITDA before items	($)		203			—		—		—		203			—			—		—		—		—			12			—		—		—		12			(5	)		—		—		—		(5	)		210			—		—		—		210
(/)	Sales	($)		1,191			—		—		—		1,191			189			—		—		—		189			70			—		—		—		70			—			—		—		—		—			1,450			—		—		—		1,450
(=)	EBITDA margin before items	(%)		17	%		—		—		—		17	%		—			—		—		—		—			17	%		—		—		—		17	%		—			—		—		—		—			14	%		—		—		—		14	%

“Operating income (loss) before items”, “EBITDA before items” and “EBITDA margin before items” 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 Operating income (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.

⁽¹⁾	On March 1, 2012, the Company acquired 100% of the shares of Attends Healthcare Limited.

10/12

Domtar Corporation

Quarterly Reconciliation of Non-GAAP Financial Measures—By Segment 2011

(In millions of dollars, unless otherwise noted)


			Pulp and Paper															Distribution															Personal Care⁽¹⁾													Corporate														Total
			Q1’11			Q2’11			Q3’11			Q4’11			YTD			Q1’11			Q2’11			Q3’11			Q4’11			YTD			Q1’11		Q2’11		Q3’11			Q4’11			YTD			Q1’11			Q2’11			Q3’11			Q4’11		YTD			Q1’11			Q2’11			Q3’11			Q4’11			YTD
Reconciliation of Operating income (loss) to “Operating income (loss) before items
	Operating income (loss)	($)		209			91			189			92			581			3			(2	)		(1	)		—			—			—		—		—			7			7			(1	)		6			(1	)		—		4			211			95			187			99			592
(+)	Impairment and write-down of property, plant and equipment	($)		3			62			8			12			85			—			—			—			—			—			—		—		—			—			—			—			—			—			—		—			3			62			8			12			85
(+)	Closure and restructuring costs	($)		11			2			1			37			51			—			—			—			1			1			—		—		—			—			—			—			—			—			—		—			11			2			1			38			52
(-)	Net losses (gains) on disposals of property, plant and equipment and sale of business	($)		(4	)		12			(4	)		(1	)		3			(3	)		—			—			—			(3	)		—		—		—			—			—			—			(6	)		—			—		(6	)		(7	)		6			(4	)		(1	)		(6	)
(+)	Impact of purchase accounting	($)		—			—			—			—			—			—			—			—			—			—			—		—		1			—			1			—			—			—			—		—			—			—			1			—			1
(=)	Operating income (loss) before items	($)		219			167			194			140			720			—			(2	)		(1	)		1			(2	)		—		—		1			7			8			(1	)		—			(1	)		—		(2	)		218			165			193			148			724
Reconciliation of “Operating income (loss) before items” to “EBITDA before items”
	Operating income (loss) before items	($)		219			167			194			140			720			—			(2	)		(1	)		1			(2	)		—		—		1			7			8			(1	)		—			(1	)		—		(2	)		218			165			193			148			724
(+)	Depreciation and amortization	($)		92			94			91			91			368			1			1			1			1			4			—		—		1			3			4			—			—			—			—		—			93			95			93			95			376
(=)	EBITDA before items	($)		311			261			285			231			1,088			1			(1	)		—			2			2			—		—		2			10			12			(1	)		—			(1	)		—		(2	)		311			260			286			243			1,100
(/)	Sales	($)		1,269			1,261			1,246			1,177			4,953			217			190			197			177			781			—		—		17			54			71			—			—			—			—		—			1,486			1,451			1,460			1,408			5,805
(=)	EBITDA margin before items	(%)		25	%		21	%		23	%		20	%		22	%		—			—			—			1	%		—			—		—		12	%		19	%		17	%		—			—			—			—		—			21	%		18	%		20	%		17	%		19	%

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.

⁽¹⁾ On September 1, 2011, the Company acquired 100% of the shares of Attends Healthcare, Inc.

11/12

Domtar Corporation

Supplemental Segmented Information

(In millions of dollars, unless otherwise noted)


		2012			2011
		Q1			Q1			Q2			Q3			Q4			YTD
Pulp and Paper Segment
Sales	($)		1,191			1,269			1,261			1,246			1,177			4,953
Intersegment sales - Pulp and Paper	($)		(52	)		(63	)		(48	)		(43	)		(39	)		(193	)
Operating income	($)		107			209			91			189			92			581
Depreciation and amortization	($)		93			92			94			91			91			368
Impairment and write-down of property, plant and equipment	($)		2			3			62			8			12			85
Papers
Papers Production	(‘000 ST)		870			899			890			875			871			3,535
Papers Shipments	(‘000 ST)		870			913			901			889			831			3,534
Communication Papers	(‘000 ST)		753			816			794			784			729			3,123
Specialty and Packaging	(‘000 ST)		117			97			107			105			102			411
Pulp
Pulp Shipments^(a)	(‘000 ADMT)		389			375			361			358			403			1,497
Hardwood Kraft Pulp	(%)		15	%		20	%		19	%		18	%		19	%		19	%
Softwood Kraft Pulp	(%)		61	%		55	%		54	%		57	%		58	%		57	%
Fluff Pulp	(%)		24	%		25	%		27	%		25	%		23	%		24	%
Distribution Segment
Sales	($)		189			217			190			197			177			781
Operating income (loss)	($)		(1	)		3			(2	)		(1	)		—			—
Depreciation and amortization	($)		1			1			1			1			1			4
Personal Care Segment
Sales	($)		70			—			—			17			54			71
Operating income	($)		8			—			—			—			7			7
Depreciation and amortization	($)		3			—			—			1			3			4
Average Exchange Rates	$US / $CAN		1.001			0.986			0.968			0.980			1.023			0.989
	$CAN / $US		0.999			1.014			1.034			1.021			0.977			1.011

(a)	Figures are gross of market pulp purchased from other producers on the open market for some of our paper making operations. Pulp Shipments represent the amount of pulp produced in excess of our internal requirement.

Note: the term “ST” refers to a short ton and the term “ADMT” refers to an air dry metric ton.

12/12

Domtar (UFS) 8-KResults of Operations and Financial Condition