Supplemental Guarantor Financial Information | DOMTAR CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS June 30, 2018 (IN MILLIONS OF DOLLARS, UNLESS OTHERWISE NOTED (UNAUDITED) NOTE 15. SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (CONTINUED) 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 June 30, 2018 and December 31, 2017, the Statements of Earnings and Comprehensive (Loss) Income for the three and six months ended June 30, 2018 and 2017 and the Statements of Cash Flows for the six months ended June 30, 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 June 30, 2018 Non- CONDENSED CONSOLIDATING STATEMENT OF EARNINGS Guarantor Guarantor Consolidating AND COMPREHENSIVE (LOSS) INCOME Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Sales — 1,089 564 (300 ) 1,353 Operating expenses Cost of sales, excluding depreciation and amortization — 943 453 (300 ) 1,096 Depreciation and amortization — 55 24 — 79 Selling, general and administrative 3 23 92 — 118 Other operating loss (income), net — 1 (3 ) — (2 ) 3 1,022 566 (300 ) 1,291 Operating (loss) income (3 ) 67 (2 ) — 62 Interest expense (income), net 16 23 (23 ) — 16 Non-service components of net periodic benefit cost — (1 ) (4 ) — (5 ) (Loss) earnings before income taxes (19 ) 45 25 — 51 Income tax (benefit) expense (4 ) 8 4 — 8 Share in earnings of equity accounted investees 58 21 — (79 ) — Net earnings 43 58 21 (79 ) 43 Other comprehensive loss (55 ) (57 ) (50 ) 107 (55 ) Comprehensive (loss) income (12 ) 1 (29 ) 28 (12 ) For the six months ended June 30, 2018 Non- CONDENSED CONSOLIDATING STATEMENT OF EARNINGS Guarantor Guarantor Consolidating AND COMPREHENSIVE INCOME Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Sales — 2,172 1,112 (586 ) 2,698 Operating expenses Cost of sales, excluding depreciation and amortization — 1,886 880 (586 ) 2,180 Depreciation and amortization — 111 47 — 158 Selling, general and administrative 7 68 153 — 228 Other operating income, net — (1 ) (6 ) — (7 ) 7 2,064 1,074 (586 ) 2,559 Operating (loss) income (7 ) 108 38 — 139 Interest expense (income), net 32 45 (45 ) — 32 Non-service components of net periodic benefit cost — — (9 ) — (9 ) (Loss) earnings before income taxes (39 ) 63 92 — 116 Income tax (benefit) expense (8 ) 12 15 — 19 Share in earnings of equity accounted investees 128 77 — (205 ) — Net earnings 97 128 77 (205 ) 97 Other comprehensive loss (75 ) (75 ) (60 ) 135 (75 ) Comprehensive income 22 53 17 (70 ) 22 For the three months ended June 30, 2017 Non- CONDENSED CONSOLIDATING STATEMENT OF EARNINGS Guarantor Guarantor Consolidating AND COMPREHENSIVE INCOME Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Sales — 1,011 496 (286 ) 1,221 Operating expenses Cost of sales, excluding depreciation and amortization — 878 379 (286 ) 971 Depreciation and amortization — 58 21 — 79 Selling, general and administrative 2 31 74 — 107 Other operating loss, net — — 2 — 2 2 967 476 (286 ) 1,159 Operating (loss) income (2 ) 44 20 — 62 Interest expense (income), net 16 22 (21 ) — 17 Non-service components of net periodic benefit cost — — (2 ) — (2 ) (Loss) earnings before income taxes (18 ) 22 43 — 47 Income tax (benefit) expense (5 ) 3 11 — 9 Share in earnings of equity accounted investees 51 32 — (83 ) — Net earnings 38 51 32 (83 ) 38 Other comprehensive income 71 76 69 (145 ) 71 Comprehensive income 109 127 101 (228 ) 109 For the six months ended June 30, 2017 Non- CONDENSED CONSOLIDATING STATEMENT OF EARNINGS Guarantor Guarantor Consolidating AND COMPREHENSIVE INCOME Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Sales — 2,097 1,010 (584 ) 2,523 Operating expenses Cost of sales, excluding depreciation and amortization — 1,848 786 (584 ) 2,050 Depreciation and amortization — 117 42 — 159 Selling, general and administrative 4 64 145 — 213 Other operating (income) loss, net — (2 ) 3 — 1 4 2,027 976 (584 ) 2,423 Operating (loss) income (4 ) 70 34 — 100 Interest expense (income), net 33 42 (41 ) — 34 Non-service components of net periodic benefit cost — — (6 ) — (6 ) (Loss) earnings before income taxes (37 ) 28 81 — 72 Income tax (benefit) expense (9 ) 5 18 — 14 Share in earnings of equity accounted investees 86 63 — (149 ) — Net earnings 58 86 63 (149 ) 58 Other comprehensive income 85 94 85 (179 ) 85 Comprehensive income 143 180 148 (328 ) 143 June 30, 2018 Non- Guarantor Guarantor Consolidating CONDENSED CONSOLIDATING BALANCE SHEET Parent Subsidiaries Subsidiaries Adjustments Consolidated $ $ $ $ $ Assets Current assets Cash and cash equivalents 141 35 88 — 264 Receivables — 399 268 — 667 Inventories — 521 235 — 756 Prepaid expenses 13 14 8 — 35 Income and other taxes receivable 31 2 15 (27 ) 21 Intercompany accounts 353 481 44 (878 ) — Total current assets 538 1,452 658 (905 ) 1,743 Property, plant and equipment, net — 1,796 833 — 2,629 Intangible assets, net — 262 352 — 614 Investments in affiliates 3,946 2,602 — (6,548 ) — Intercompany long-term advances 6 81 1,604 (1,691 ) — Other assets 21 23 133 (18 ) 159 Total assets 4,511 6,216 3,580 (9,162 ) 5,145 Liabilities and shareholders' equity Current liabilities Bank indebtedness — 1 — — 1 Trade and other payables 55 418 249 — 722 Intercompany accounts 401 65 412 (878 ) — Income and other taxes payable 2 36 18 (27 ) 29 Long-term debt due within one year — — 1 — 1 Total current liabilities 458 520 680 (905 ) 753 Long-term debt 793 299 11 — 1,103 Intercompany long-term loans 742 948 1 (1,691 ) — Deferred income taxes and other — 344 149 (18 ) 475 Other liabilities and deferred credits 60 159 137 — 356 Shareholders' equity 2,458 3,946 2,602 (6,548 ) 2,458 Total liabilities and shareholders' equity 4,511 6,216 3,580 (9,162 ) 5,145 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 six months ended June 30, 2018 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated $ $ $ $ $ Operating activities Net earnings 97 128 77 (205 ) 97 Changes in operating and intercompany assets and liabilities and non-cash items, included in net earnings 34 (104 ) 35 205 170 Cash flows from operating activities 131 24 112 — 267 Investing activities Additions to property, plant and equipment — (33 ) (29 ) — (62 ) Proceeds from disposals of property, plant and equipment — — 4 — 4 Other — (2 ) (4 ) — (6 ) Cash flows used for investing activities — (35 ) (29 ) — (64 ) Financing activities Dividend payments (53 ) — — — (53 ) Repayments of receivables securitization facility — — (25 ) — (25 ) Increase in long-term advances to related parties — — (90 ) 90 — Decrease in long-term advances to related parties 58 32 — (90 ) — Other 2 — — — 2 Cash flows provided from (used for) financing activities 7 32 (115 ) — (76 ) Net increase (decrease) in cash and cash equivalents 138 21 (32 ) — 127 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 141 35 88 — 264 For the six months ended June 30, 2017 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated $ $ $ $ $ Operating activities Net earnings 58 86 63 (149 ) 58 Changes in operating and intercompany assets and liabilities and non-cash items, included in net earnings 77 (107 ) 35 149 154 Cash flows provided from (used for) operating activities 135 (21 ) 98 — 212 Investing activities Additions to property, plant and equipment — (39 ) (32 ) — (71 ) Cash flows used for investing activities — (39 ) (32 ) — (71 ) Financing activities Dividend payments (52 ) — — — (52 ) Net change in bank indebtedness — (12 ) — — (12 ) Change in revolving credit facility (30 ) — — — (30 ) Proceeds from receivables securitization facility — — 25 — 25 Repayments of receivables securitization facility — — (15 ) — (15 ) Repayments of long-term debt (63 ) — — — (63 ) Increase in long-term advances to related parties (5 ) — (61 ) 66 — Decrease in long-term advances to related parties — 66 — (66 ) — Other (1 ) — — — (1 ) Cash flows (used for) provided from financing activities (151 ) 54 (51 ) — (148 ) Net (decrease) increase in cash and cash equivalents (16 ) (6 ) 15 — (7 ) Impact of foreign exchange on cash — — 6 — 6 Cash and cash equivalents at beginning of period 17 14 94 — 125 Cash and cash equivalents at end of period 1 8 115 — 124 |