Supplemental Guarantor Financial Information | DOMTAR CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2017 (IN MILLIONS OF DOLLARS, UNLESS OTHERWISE NOTED NOTE 25. SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION The following information is presented as required under Rule 3-10 of Regulation S-X, in connection with the Company’s issuance of debt securities that are fully and unconditionally guaranteed by Domtar Paper Company, LLC, a 100% owned subsidiary of the Company, Domtar Industries LLC (and subsidiaries, excluding Domtar Funding LLC), Domtar A.W. LLC, Attends Healthcare Products Inc., EAM Corporation, Associated Hygienic Products LLC and Home Delivery Incontinent Supplies Co., all 100% owned subsidiaries of the Company (“Guarantor Subsidiaries”), on a joint and several basis. Pursuant to the amendment and restatement of the 2016 Credit Agreement on August 18, 2016, the Guaranteed Debt will not be guaranteed by certain of Domtar’s 100% owned subsidiaries; including Domtar Delaware Holdings Inc. and its foreign subsidiaries, including Attends Healthcare Limited, Domtar Inc. and Laboratorios Indas, S.A.U.. Also excluded are Ariva Distribution Inc., Domtar Delaware Investments Inc., Domtar Delaware Holdings, LLC, Domtar AI Inc., Domtar Personal Care Absorbent Hygiene Inc., Domtar Wisconsin Dam Corp. and Palmetto Enterprises LLC, (collectively the “Non-Guarantor Subsidiaries”). The subsidiary’s guarantee may be released in certain customary circumstances, such as if the subsidiary is sold or sells all of its assets, if the subsidiary’s guarantee of the Credit Agreement is terminated or released and if the requirements for legal defeasance to discharge the indenture have been satisfied. The following supplemental condensed consolidating financial information sets forth, on an unconsolidated basis, the Balance Sheets at December 31, 2017 and 2016 and the Statements of Earnings (Loss) and Comprehensive Income (Loss) and Cash Flows for the years ended December 31, 2017, 2016 and 2015 for Domtar Corporation (the “Parent”), and on a combined basis for the Guarantor Subsidiaries and, on a combined basis, the Non-Guarantor Subsidiaries. The supplemental condensed consolidating financial information reflects the investments of the Parent in the Guarantor Subsidiaries, as well as the investments of the Guarantor Subsidiaries in the Non-Guarantor Subsidiaries, using the equity method. CONDENSED CONSOLIDATING STATEMENT OF LOSS Year ended AND COMPREHENSIVE INCOME (LOSS) December 31, 2017 Non- Guarantor Guarantor Consolidating Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Sales — 4,243 2,062 (1,148 ) 5,157 Operating expenses Cost of sales, excluding depreciation and amortization — 3,689 1,590 (1,148 ) 4,131 Depreciation and amortization — 233 88 — 321 Selling, general and administrative 9 142 305 — 456 Impairment of goodwill — 313 265 — 578 Closure and restructuring costs — 2 — — 2 Other operating loss (income), net — 1 (15 ) — (14 ) 9 4,380 2,233 (1,148 ) 5,474 Operating loss (9 ) (137 ) (171 ) — (317 ) Interest expense (income), net 63 86 (83 ) — 66 Loss before income taxes (72 ) (223 ) (88 ) — (383 ) Income tax expense (benefit) 9 (179 ) 45 — (125 ) Share in earnings of equity accounted investees (177 ) (133 ) — 310 — Net loss (258 ) (177 ) (133 ) 310 (258 ) Other comprehensive income 163 175 170 (345 ) 163 Comprehensive (loss) income (95 ) (2 ) 37 (35 ) (95 ) CONDENSED CONSOLIDATING STATEMENT OF EARNINGS Year ended AND COMPREHENSIVE INCOME December 31, 2016 Non- Guarantor Guarantor Consolidating Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Sales — 4,203 2,040 (1,145 ) 5,098 Operating expenses Cost of sales, excluding depreciation and amortization — 3,638 1,542 (1,145 ) 4,035 Depreciation and amortization — 256 92 — 348 Selling, general and administrative 17 93 317 — 427 Impairment of property, plant and equipment — 29 — — 29 Closure and restructuring costs — 31 1 — 32 Other operating loss (income), net 1 (1 ) 4 — 4 18 4,046 1,956 (1,145 ) 4,875 Operating (loss) income (18 ) 157 84 — 223 Interest expense (income), net 65 50 (49 ) — 66 (Loss) earnings before income taxes (83 ) 107 133 — 157 Income tax (benefit) expense (43 ) 36 36 — 29 Share in earnings of equity accounted investees 168 97 — (265 ) — Net earnings 128 168 97 (265 ) 128 Other comprehensive income (loss) 2 (12 ) (35 ) 47 2 Comprehensive income 130 156 62 (218 ) 130 CONDENSED CONSOLIDATING STATEMENT OF EARNINGS Year ended AND COMPREHENSIVE LOSS December 31, 2015 Non- Guarantor Guarantor Consolidating Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Sales — 4,346 2,070 (1,152 ) 5,264 Operating expenses Cost of sales, excluding depreciation and amortization — 3,726 1,573 (1,152 ) 4,147 Depreciation and amortization — 256 103 — 359 Selling, general and administrative 11 105 278 — 394 Impairment of property, plant and equipment — 77 — — 77 Closure and restructuring costs — 3 1 — 4 Other operating loss (income), net 5 (3 ) (7 ) — (5 ) 16 4,164 1,948 (1,152 ) 4,976 Operating (loss) income (16 ) 182 122 — 288 Interest expense (income), net 131 30 (29 ) — 132 (Loss) earnings before income taxes (147 ) 152 151 — 156 Income tax (benefit) expense (63 ) 38 39 — 14 Share in earnings of equity accounted investees 226 112 — (338 ) — Net earnings 142 226 112 (338 ) 142 Other comprehensive loss (233 ) (235 ) (215 ) 450 (233 ) Comprehensive loss (91 ) (9 ) (103 ) 112 (91 ) CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2017 Non- Guarantor Guarantor Consolidating Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Assets Current assets Cash and cash equivalents 3 14 122 — 139 Receivables — 402 302 — 704 Inventories — 522 235 — 757 Prepaid expenses 5 22 6 — 33 Income and other taxes receivable 7 1 16 — 24 Intercompany accounts 380 314 45 (739 ) — Total current assets 395 1,275 726 (739 ) 1,657 Property, plant and equipment, net — 1,870 895 — 2,765 Intangible assets, net — 268 365 — 633 Investments in affiliates 3,892 2,609 — (6,501 ) — Intercompany long-term advances 6 81 1,513 (1,600 ) — Other assets 22 24 129 (18 ) 157 Total assets 4,315 6,127 3,628 (8,858 ) 5,212 Liabilities and shareholders' equity Current liabilities Trade and other payables 55 424 237 — 716 Intercompany accounts 244 63 432 (739 ) — Income and other taxes payable 1 14 9 — 24 Long-term debt due within one year — — 1 — 1 Total current liabilities 300 501 679 (739 ) 741 Long-term debt 792 300 37 — 1,129 Intercompany long-term loans 674 925 1 (1,600 ) — Deferred income taxes and other — 356 153 (18 ) 491 Other liabilities and deferred credits 66 153 149 — 368 Shareholders' equity 2,483 3,892 2,609 (6,501 ) 2,483 Total liabilities and shareholders' equity 4,315 6,127 3,628 (8,858 ) 5,212 CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2016 Non- Guarantor Guarantor Consolidating Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Assets Current assets Cash and cash equivalents 17 14 94 — 125 Receivables — 305 308 — 613 Inventories — 548 211 — 759 Prepaid expenses 15 19 6 — 40 Income and other taxes receivable — 16 15 — 31 Intercompany accounts 331 184 47 (562 ) — Total current assets 363 1,086 681 (562 ) 1,568 Property, plant and equipment, net — 2,000 825 — 2,825 Goodwill — 313 237 — 550 Intangible assets, net — 279 329 — 608 Investments in affiliates 3,976 2,678 — (6,654 ) — Intercompany long-term advances 6 80 1,411 (1,497 ) — Other assets 15 18 103 (7 ) 129 Total assets 4,360 6,454 3,586 (8,720 ) 5,680 Liabilities and shareholders' equity Current liabilities Bank indebtedness — 12 — — 12 Trade and other payables 48 391 217 — 656 Intercompany accounts 136 115 311 (562 ) — Income and other taxes payable 16 — 6 — 22 Long-term debt due within one year 63 — — — 63 Total current liabilities 263 518 534 (562 ) 753 Long-term debt 841 299 78 — 1,218 Intercompany long-term loans 560 937 — (1,497 ) — Deferred income taxes and other — 556 126 (7 ) 675 Other liabilities and deferred credits 20 168 170 — 358 Shareholders' equity 2,676 3,976 2,678 (6,654 ) 2,676 Total liabilities and shareholders' equity 4,360 6,454 3,586 (8,720 ) 5,680 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Year ended December 31, 2017 Non- Guarantor Guarantor Consolidating Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Operating activities Net loss (258 ) (177 ) (133 ) 310 (258 ) Changes in operating and intercompany assets and liabilities and non-cash items, included in net loss 287 259 471 (310 ) 707 Cash flows from operating activities 29 82 338 — 449 Investing activities Additions to property, plant and equipment — (99 ) (83 ) — (182 ) Proceeds from disposals of property, plant and equipment — — 19 — 19 Acquisition of business, net of cash acquired — — (8 ) — (8 ) Cash flows used for investing activities — (99 ) (72 ) — (171 ) Financing activities Dividend payments (104 ) — — — (104 ) Net change in bank indebtedness — (12 ) — — (12 ) Change in revolving credit facility (50 ) — — — (50 ) Proceeds from receivables securitization facilities — — 45 — 45 Repayments of receivables securitization facilities — — (90 ) — (90 ) Repayments of long-term debt (63 ) — (1 ) — (64 ) Increase in long-term advances to related parties — — (202 ) 202 — Decrease in long-term advances to related parties 173 29 — (202 ) — Other 1 — — — 1 Cash flows (used for) provided from financing activities (43 ) 17 (248 ) — (274 ) Net (decrease) increase in cash and cash equivalents (14 ) — 18 — 4 Impact of foreign exchange on cash — — 10 — 10 Cash and cash equivalents at beginning of year 17 14 94 — 125 Cash and cash equivalents at end of year 3 14 122 — 139 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Year ended December 31, 2016 Non- Guarantor Guarantor Consolidating Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Operating activities Net earnings 128 168 97 (265 ) 128 Changes in operating and intercompany assets and liabilities and non-cash items, included in net earnings (4,280 ) 4,149 203 265 337 Cash flows (used for) provided from operating activities (4,152 ) 4,317 300 — 465 Investing activities Additions to property, plant and equipment — (265 ) (82 ) — (347 ) Proceeds from disposals of property, plant and equipment and sale of business — — 1 — 1 Acquisition of businesses, net of cash acquired — (1 ) (45 ) — (46 ) Other — — 1 — 1 Cash flows used for investing activities — (266 ) (125 ) — (391 ) Financing activities Dividend payments (102 ) — — — (102 ) Stock repurchase (10 ) — — — (10 ) Net change in bank indebtedness — 12 — — 12 Proceeds from receivables securitization facilities — — 140 — 140 Repayments of receivables securitization facilities — — (70 ) — (70 ) Repayments of long-term debt (38 ) (1 ) (1 ) — (40 ) Increase in long-term advances to related parties — (4,050 ) (223 ) 4,273 — Decrease in long-term advances to related parties 4,273 — — (4,273 ) — Other (3 ) — — — (3 ) Cash flows provided from (used for) financing activities 4,120 (4,039 ) (154 ) — (73 ) Net (decrease) increase in cash and cash equivalents (32 ) 12 21 — 1 Impact of foreign exchange on cash — — (2 ) — (2 ) Cash and cash equivalents at beginning of year 49 2 75 — 126 Cash and cash equivalents at end of year 17 14 94 — 125 CONDENSED CONSOLIDATING STATEMENT OF Year ended CASH FLOWS December 31, 2015 Non- Guarantor Guarantor Consolidating Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Operating activities Net earnings 142 226 112 (338 ) 142 Changes in operating and intercompany assets and liabilities and non-cash items, included in net earnings 134 (250 ) 89 338 311 Cash flows provided from (used for) operating activities 276 (24 ) 201 — 453 Investing activities Additions to property, plant and equipment — (210 ) (79 ) — (289 ) Proceeds from disposals of property, plant and equipment 1 7 28 — 36 Other — — 9 — 9 Cash flows provided from (used for) investing activities 1 (203 ) (42 ) — (244 ) Financing activities Dividend payments (100 ) — — — (100 ) Stock repurchase (50 ) — — — (50 ) Net change in bank indebtedness — (11 ) — — (11 ) Change of revolving credit facility 50 — — — 50 Issuance of long-term debt — 300 — — 300 Repayments of long-term debt (436 ) (2 ) (1 ) — (439 ) Increase in long-term advances to related parties — (75 ) (152 ) 227 — Decrease in long-term advances to related parties 227 — — (227 ) — Other 2 (1 ) — — 1 Cash flows (used for) provided from financing activities (307 ) 211 (153 ) — (249 ) Net (decrease) increase in cash and cash equivalents (30 ) (16 ) 6 — (40 ) Impact of foreign exchange on cash — — (8 ) — (8 ) Cash and cash equivalents at beginning of year 79 18 77 — 174 Cash and cash equivalents at end of year 49 2 75 — 126 1 |