Supplemental Guarantor Financial Information | DOMTAR CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2018 (IN MILLIONS OF DOLLARS, UNLESS OTHERWISE NOTED (UNAUDITED) NOTE 14. _________________ 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’s significant 100% owned domestic subsidiaries, including Domtar Paper Company, LLC, 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., (“Guarantor Subsidiaries”), on a joint and several basis. The Guaranteed Debt will not be guaranteed by certain of Domtar’s foreign and non-significant domestic subsidiaries, all 100% owned, (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 March 31, 2018 and December 31, 2017, the Statements of Earnings and Comprehensive Income and Cash Flows for the three months ended March 31, 2018 and 2017 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. For the three months ended March 31, 2018 Non- CONDENSED CONSOLIDATING STATEMENT OF EARNINGS Guarantor Guarantor Consolidating AND COMPREHENSIVE INCOME Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Sales — 1,083 548 (286 ) 1,345 Operating expenses Cost of sales, excluding depreciation and amortization — 943 427 (286 ) 1,084 Depreciation and amortization — 56 23 — 79 Selling, general and administrative 4 45 61 — 110 Other operating income, net — (2 ) (3 ) — (5 ) 4 1,042 508 (286 ) 1,268 Operating (loss) income (4 ) 41 40 — 77 Interest expense (income), net 16 22 (22 ) — 16 Non-service components of net periodic benefit cost — 1 (5 ) — (4 ) (Loss) earnings before income taxes (20 ) 18 67 — 65 Income tax (benefit) expense (4 ) 4 11 — 11 Share in earnings of equity accounted investees 70 56 — (126 ) — Net earnings 54 70 56 (126 ) 54 Other comprehensive loss (20 ) (18 ) (10 ) 28 (20 ) Comprehensive income 34 52 46 (98 ) 34 For the three months ended March 31, 2017 Non- CONDENSED CONSOLIDATING STATEMENT OF EARNINGS Guarantor Guarantor Consolidating AND COMPREHENSIVE INCOME Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Sales — 1,086 514 (298 ) 1,302 Operating expenses Cost of sales, excluding depreciation and amortization — 970 407 (298 ) 1,079 Depreciation and amortization — 59 21 — 80 Selling, general and administrative 2 33 71 — 106 Other operating (income) loss, net — (2 ) 1 — (1 ) 2 1,060 500 (298 ) 1,264 Operating (loss) income (2 ) 26 14 — 38 Interest expense (income), net 17 20 (20 ) — 17 Non-service components of net periodic benefit cost — — (4 ) — (4 ) (Loss) earnings before income taxes (19 ) 6 38 — 25 Income tax (benefit) expense (4 ) 2 7 — 5 Share in earnings of equity accounted investees 35 31 — (66 ) — Net earnings 20 35 31 (66 ) 20 Other comprehensive income 14 18 16 (34 ) 14 Comprehensive income 34 53 47 (100 ) 34 March 31, 2018 Non- Guarantor Guarantor Consolidating CONDENSED CONSOLIDATING BALANCE SHEET Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Assets Current assets Cash and cash equivalents 2 15 135 — 152 Receivables — 428 276 — 704 Inventories — 514 252 — 766 Prepaid expenses 3 18 6 — 27 Income and other taxes receivable 11 2 11 (8 ) 16 Intercompany accounts 372 345 55 (772 ) — Total current assets 388 1,322 735 (780 ) 1,665 Property, plant and equipment, net — 1,829 865 — 2,694 Intangible assets, net — 264 373 — 637 Investments in affiliates 3,945 2,656 — (6,601 ) — Intercompany long-term advances 6 81 1,537 (1,624 ) — Other assets 22 18 133 (18 ) 155 Total assets 4,361 6,170 3,643 (9,023 ) 5,151 Liabilities and shareholders' equity Current liabilities Trade and other payables 51 396 235 — 682 Intercompany accounts 274 74 424 (772 ) — Income and other taxes payable 2 22 14 (8 ) 30 Long-term debt due within one year — — 1 — 1 Total current liabilities 327 492 674 (780 ) 713 Long-term debt 792 299 12 — 1,103 Intercompany long-term loans 689 934 1 (1,624 ) — Deferred income taxes and other — 347 157 (18 ) 486 Other liabilities and deferred credits 60 153 143 — 356 Shareholders' equity 2,493 3,945 2,656 (6,601 ) 2,493 Total liabilities and shareholders' equity 4,361 6,170 3,643 (9,023 ) 5,151 December 31, 2017 Non- Guarantor Guarantor Consolidating CONDENSED CONSOLIDATING BALANCE SHEET 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 For the three months ended March 31, 2018 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated $ $ $ $ $ Operating activities Net earnings 54 70 56 (126 ) 54 Changes in operating and intercompany assets and liabilities and non-cash items, included in net earnings (36 ) (66 ) 12 126 36 Cash flows from operating activities 18 4 68 — 90 Investing activities Additions to property, plant and equipment — (13 ) (12 ) — (25 ) Proceeds from disposals of property, plant and equipment — — 1 — 1 Other — — (4 ) — (4 ) Cash flows used for investing activities — (13 ) (15 ) — (28 ) Financing activities Dividend payments (26 ) — — — (26 ) Repayments of receivables securitization facility — — (25 ) — (25 ) Increase in long-term advances to related parties — — (17 ) 17 — Decrease in long-term advances to related parties 7 10 — (17 ) — Cash flows (used for) provided from financing activities (19 ) 10 (42 ) — (51 ) Net (decrease) increase in cash and cash equivalents (1 ) 1 11 — 11 Impact of foreign exchange on cash — — 2 — 2 Cash and cash equivalents at beginning of period 3 14 122 — 139 Cash and cash equivalents at end of period 2 15 135 — 152 For the three months ended March 31, 2017 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated $ $ $ $ $ Operating activities Net earnings 20 35 31 (66 ) 20 Changes in operating and intercompany assets and liabilities and non-cash items, included in net earnings — (20 ) 25 66 71 Cash flows from operating activities 20 15 56 — 91 Investing activities Additions to property, plant and equipment — (15 ) (19 ) — (34 ) Cash flows used for investing activities — (15 ) (19 ) — (34 ) Financing activities Dividend payments (26 ) — — — (26 ) Net change in bank indebtedness — (10 ) (1 ) — (11 ) Change in revolving credit facility (20 ) — — — (20 ) Repayments of receivables securitization facility — — (15 ) — (15 ) Increase in long-term advances to related parties — — (17 ) 17 — Decrease in long-term advances to related parties 16 1 — (17 ) — Cash flows used for financing activities (30 ) (9 ) (33 ) — (72 ) Net (decrease) increase in cash and cash equivalents (10 ) (9 ) 4 — (15 ) Impact of foreign exchange on cash — — 1 — 1 Cash and cash equivalents at beginning of period 17 14 94 — 125 Cash and cash equivalents at end of period 7 5 99 — 111 |