Exhibit 99.1




                                                            Media Contact:
                                                            Gordon R. Manuel
                                                            864-282-9448

                                                            Analyst Contact:
                                                            Duane A. Owens
                                                            864-282-9488


FOR IMMEDIATE RELEASE
THURSDAY, JANUARY 26, 2006

                      BOWATER ANNOUNCES FOURTH QUARTER AND
                        FULL YEAR 2005 FINANCIAL RESULTS

GREENVILLE, SC - Bowater Incorporated (NYSE: BOW) reported for the year 2005 a
net loss of $120.6 million, or $2.10 per diluted share. This compares with a net
loss of $87.1 million, or $1.52 per diluted share in 2004. Sales in 2005 totaled
$3.5 billion compared with $3.2 billion in 2004. Excluding impairment and other
special items, the loss for 2005 was $39.6 million, or $0.69 per diluted share,
compared to a 2004 loss of $73.2 million, or $1.28 per diluted share.

     Bowater had a net loss of $101.9  million,  or $1.78 per diluted share,  on
sales of $876.4  million for the fourth quarter of 2005.  These results  compare
with a net loss of $35.2 million, or $0.61 per diluted share, on sales of $823.0
million in the fourth quarter of 2004.  Before  special items,  the net loss for
the  fourth  quarter  of 2005 was $14.4  million,  or $0.25 per  diluted  share,
compared  with the 2004 fourth  quarter net loss before  special  items of $23.6
million,  or $0.41  per  diluted  share.  Special  items in the  fourth  quarter
included  a gain on asset  sales of $21.7  million  offset by  charges of $109.2
million,  principally  related to a  restructuring  at the Thunder Bay,  Ontario
mill.

     Specifically,  the company will permanently close the Thunder Bay "A" kraft
mill in the second quarter of 2006. This facility produces approximately 210,000
metric tons of market  pulp per year.  The closure  will  improve the  financial
performance  of the site by reducing  the use of high cost wood and  energy.  It
will result in a 20% employment reduction at the site.

     "I regret  the impact  that our  decision  at Thunder  Bay will have on our
employees,  their families and the community.  However,  this  restructuring  is
essential for the viability of this site. Also critical is an improved operating
environment in Ontario," said Arnold M. Nemirow,  Chairman,  President and Chief
Executive  Officer.  "Although better than 2004, our 2005 financial results were
very  disappointing,  as we continued to face a stronger  Canadian  dollar,  and
higher  energy  and wood  costs.  With  this  restructuring,  as well as the $80
million cost reduction  program  announced last quarter and better  markets,  we
expect to continue to improve our financial results in 2006."


                                     (more)


                              FINANCIAL HIGHLIGHTS
                     (In millions, except per-share amounts)



                                                              Three Months Ended             Twelve Months Ended
                                                                 December 31,                   December 31,
                                                       ----------------------------------------------------------------
                                                             2005            2004             2005           2004
                                                       ----------------------------------------------------------------
                                                                                           
 Sales                                                 $     876.4    $     823.0      $   3,483.8     $   3,190.3
 Net loss                                              $    (101.9)   $     (35.2)     $    (120.6)    $     (87.1)

 Loss per diluted share (in accordance with GAAP)      $     (1.78)   $     (0.61)     $     (2.10)    $     (1.52)
 Special items, net of tax (per diluted share):
    Sale of assets (gain) loss                               (0.38)         (0.01)           (0.72)          (0.08)
    Foreign exchange (gain) loss                             (0.01)          0.10             0.08            0.21
    Severance                                                 0.22           0.11             0.22            0.11
    Impairment and tax charges                                1.69                            1.82
    Adoption of new accounting standard                       0.01           -                0.01            -
                                                       ----------------------------------------------------------------
 Loss per share excluding special items                $     (0.25)   $     (0.41)     $     (0.69)     $    (1.28)
                                                       ----------------------------------------------------------------


     Fourth quarter  special items  consisted of a $21.7 million gain related to
asset sales, an asset impairment  charge of $69.3 million,  primarily related to
the permanent  closure at Thunder Bay, tax charges of $27.3  million  related to
the  elimination of deferred tax assets,  primarily  associated with the Thunder
Bay  operations,  a  severance  charge of $12.8  million,  a $0.7  million  gain
resulting from currency  changes  primarily  related to the  appreciation of the
Canadian  dollar  and a  $0.5  million  charge  related  to the  adoption  of an
accounting standard related to asset retirement obligations.  Additional pension
charges  related to the closure of  approximately  $17.0 million are expected to
occur in 2006.

     Operating costs for the company's pulp and paper products  increased during
the  fourth  quarter,  primarily  as a result  of  rising  energy  costs and the
stronger Canadian dollar. In addition, repair spending was higher as a result of
maintenance outages.  Maintenance downtime at the Coosa Pines, Alabama pulp mill
was longer than  anticipated  as a result of limited labor  availability  due to
hurricane reconstruction projects in the region.

     Bowater's  average  transaction price for newsprint rose $13 per metric ton
in the fourth quarter compared to the third quarter, while the company's average
operating  costs  increased  $19 per metric ton.  Inventory  decreased by 13,900
metric tons. The company curtailed 54,000 metric tons of newsprint production in
the fourth quarter for market and maintenance reasons. In the first quarter, the
company  expects  to  curtail  approximately  39,000  metric  tons  representing
maintenance  outages and the  continued  idling of a machine at Thunder Bay. The
company has informed its North American  customers of a $40 per metric ton price
increase effective February 1.

         Bowater's average transaction price for coated and specialty papers
increased $9 per short ton compared to the third quarter, while the company's
average operating costs increased $14 per short ton. The company has informed
its North American customers of a $60 per short ton price increase, effective
February 1, for certain of its uncoated mechanical grades.

                                     (more)



     Bowater's  average  transaction  price for market pulp was essentially flat
compared to the third quarter of 2005,  while  operating costs increased $23 per
metric  ton.  The  company  curtailed  24,000  metric tons of market pulp due to
maintenance  outages in the quarter and expects to curtail  approximately  6,000
tons in the first quarter.

     The  company's  average  transaction  price  for  lumber  decreased  $9 per
thousand  board feet compared to the third quarter of 2005.  During the quarter,
the company paid  countervailing  and antidumping  duties of approximately  $6.2
million.  In December,  these duties for the company were reduced from 20.15% to
10.81%.

     Bowater will host a management  conference  call to discuss these financial
results at 9:00 a.m. Eastern time, today,  January 26, 2006. The conference call
number is 877-209-0397 or  612-332-1213  (international).  A webcast of the call
will be available on Bowater's website at  www.bowater.com.  Interested  parties
may  follow  the  on-screen  instructions  for  access  to the call and  related
information. A replay of the call will be available from 12:30 p.m. Eastern time
today through Thursday, February 2, on the website or by dialing 800-475-6701 or
320-365-3844 (international) and using the access code 813541.

     Bowater  Incorporated,  headquartered  in  Greenville,  SC,  is  a  leading
producer of newsprint,  coated mechanical and specialty papers. In addition, the
company makes bleached kraft pulp and lumber  products.  The company has 12 pulp
and paper  mills in the  United  States,  Canada  and  South  Korea and 12 North
American  sawmills  that produce  softwood  lumber.  Bowater  also  operates two
facilities that convert a base sheet to coated  products.  Bowater's  operations
are supported by approximately  1.4 million acres of timberlands owned or leased
in the United States and Canada and 30 million acres of timber cutting rights in
Canada.  Bowater is one of the world's largest consumers of recycled  newspapers
and magazines. Bowater common stock is listed on the New York Stock Exchange and
the Pacific Exchange.  A special class of stock exchangeable into Bowater common
stock is listed on the Toronto Stock Exchange (TSX: BWX).

     All amounts are in U.S. dollars.

     Statements in this news release that are not reported  financial results or
other historical information are "forward-looking statements" within the meaning
of the Private  Securities  Litigation  Reform Act of 1995.  They  include,  for
example, statements about our business outlook, assessment of market conditions,
strategies, future plans, future sales, prices for our major products, inventory
levels, capital spending and tax rates. These forward-looking statements are not
guarantees of future  performance.  They are based on management's  expectations
that involve a number of business  risks and  uncertainties,  any of which could
cause actual results to differ  materially from those expressed in or implied by
the  forward-looking  statements.  The risks and  uncertainties  relating to the
forward-looking  statements in this news release  include those  described under
the caption  "Cautionary  Statement  Regarding  Forward-Looking  Information" in
Bowater's  annual report on Form 10-K for the year ended  December 31, 2004, and
from time to time, in Bowater's  other filings with the  Securities and Exchange
Commission.  Information about industry or general economic conditions contained
in this press  release is derived  from third  party  sources  that the  company
believes  are  widely  accepted  and  accurate;  however,  the  company  has not
independently verified this information and cannot assure its accuracy.


                                      # # #





                      BOWATER INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF OPERATIONS


                (Unaudited, in millions except per share amounts)

                                                                      Three Months Ended                   Twelve Months Ended
                                                               ----------------------------------    -------------------------------
                                                                         December 31,                         December 31,
                                                               ----------------------------------    -------------------------------
                                                                   2005               2004               2005              2004
                                                               --------------    ----------------    --------------    -------------
                                                                                                            
Sales                                                          $   876.4          $  823.0            $ 3,483.8         $ 3,190.3

Cost of sales, excluding depreciation, amortization
    and cost of timber harvested                                   659.9             614.7              2,540.5           2,346.4
Depreciation, amortization and cost of timber harvested             83.5              81.1                329.4             335.2
Distribution costs                                                  84.2              83.3                340.3             324.9
Selling and administrative expense                                  37.0              52.5                158.0             161.2
Asset impairment (1)                                                70.7                -                  82.6                -
Net gain on fixed assets and land sales                             35.1               1.0                 65.8               6.9
                                                               --------------    ----------------    --------------    -------------
       Operating income (loss)                                     (23.8)             (7.6)                98.8              29.5

Other expense (income):
    Interest income                                                 (1.6)             (1.0)                (4.8)             (4.2)
    Interest expense, net of capitalized interest                   49.8              48.8                199.3             195.3
    Foreign exchange loss (gain)                                    (0.5)             (3.0)                 3.1              (3.0)
    Other, net                                                      (0.8)             (3.8)                (8.2)            (10.2)
                                                               --------------    ----------------    --------------    -------------
                                                                    46.9              41.0                189.4             177.9
                                                               --------------    ----------------    --------------    -------------
Loss before income taxes, minority interests
and cumulative effect of accounting changes                        (70.7)            (48.6)               (90.6)           (148.4)

Provision for income tax expense (benefit)(5)                       38.2             (10.1)                39.3             (54.8)
Minority interests in the net loss of subsidiaries                  (7.5)             (3.3)                (9.8)             (6.5)
                                                               --------------    ----------------    --------------    -------------

Loss before cumulative effect of accounting changes               (101.4)            (35.2)              (120.1)            (87.1)
Cumulative effect of accounting changes (2)                         (0.5)               -                  (0.5)               -
                                                               --------------    ----------------    --------------    -------------
Net loss                                                       $  (101.9)        $   (35.2)           $  (120.6)        $   (87.1)
                                                               ==============    ================    ==============    =============

Basic loss per common share: (3)

   Loss before cumulative effect of accounting changes             (1.77)            (0.61)               (2.09)            (1.52)
   Cumulative effect of accounting changes                         (0.01)               -                 (0.01)              -
                                                               --------------    ----------------    --------------    -------------
   Net loss per share                                              (1.78)            (0.61)               (2.10)            (1.52)
                                                               ==============    ================    ==============    =============
   Average common shares outstanding (3)                             57.4              57.2                 57.4              57.2
                                                               ==============    ================    ==============    =============
Diluted loss per common share: (3)
   Loss before cumulative effect of accounting changes             (1.77)            (0.61)               (2.09)            (1.52)
   Cumulative effect of accounting changes                         (0.01)               -                 (0.01)              -
                                                               --------------    ----------------    --------------    -------------
   Net loss per share                                              (1.78)            (0.61)               (2.10)            (1.52)
                                                               ==============    ================    ==============    =============
   Average common and common equivalent shares outstanding (3)       57.4              57.2                 57.4              57.2
                                                               ==============    ================    ==============    =============


                      BOWATER INCORPORATED AND SUBSIDIARIES
                     (Unaudited, in millions of US dollars)



Consolidated Balance Sheet                     December 31,     December 31,
                                             ------------------- ---------------
                                                               
                                                    2005             2004

Current assets:
    Cash and cash equivalents                 $     30.1         $   29.7
    Accounts receivable, net                       410.1            377.0
    Inventories                                    365.8            327.9
    Unrealized gain on hedged transactions          30.0            100.2
    Timberlands held for sale (4)                  135.8                -
    Other current assets                            45.3             67.9
                                                 -------          --------
        Total current assets                     1,017.1            902.7
                                                 -------          --------
Timber and timberlands                              85.4            186.2
Fixed assets, net                                3,049.1          3,301.1
Goodwill                                           781.4            819.3
Other assets                                       233.5            240.7
                                                 --------        ---------
                                               $ 5,166.5         $5,450.0
                                                 ========        =========
Current liabilities:
    Accounts payable and accrued liabilities       490.0            458.4
    Short-term bank debt                            55.0             73.0
    Current installments of long-term debt          22.2             14.0
    Dividends payable                               11.2             11.2
                                                 --------        ----------
        Total current liabilities                  578.4            556.6
                                                 --------        ----------
Long-term debt, net of current installments      2,400.0          2,427.9

Pension, other postretirement benefits and
other long-term liabilities                        572.9            495.2
Deferred income taxes                              340.8            394.5
Minority interests in subsidiaries                  58.9             68.5
                                                 -------         ---------
Shareholders' equity                             1,215.5          1,507.3
                                                ========         =========
                                               $ 5,166.5         $5,450.0
                                                ========         =========




                      BOWATER INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                     (Unaudited, in millions of US Dollars)



                                                                               Twelve Months Ended
                                                                                   December 31,
                                                                           -----------------------------
                                                                              2005             2004
                         
                                                                          ------------    -------------
Cash flows from  operating activities:
Net loss                                                                    $  (120.6)      $  (87.1)
Cumulative effect of accounting changes, net of tax                               0.5             -
Adjustments to reconcile net loss to net cash from operating activities:
   Asset impairment                                                              82.6             -
   Depreciation, amortization and cost of timber harvested                      329.4          335.2
   Deferred income taxes                                                         30.8          (50.5)
   Amortization of unearned compensation                                          0.1            0.9
   Minority interests in net loss of subsidiaries                                (9.8)          (6.5)
   Net gain on sale of assets                                                   (65.8)          (6.9)
   Changes in working capital:
       Accounts receivable, net                                                 (33.1)         (16.1)
       Inventories                                                              (40.1)         (34.8)
       Income taxes receivable                                                   22.1          (30.4)
       Accounts payable and accrued liabilities                                  13.5           43.2
       Income taxes payable                                                        -           (20.4)
   Other, net                                                                   (40.2)          (4.1)
                                                                           ------------    -------------
       Net cash from operating activities                                       169.4          122.5

Cash flows from investing activities:
Cash invested in fixed assets, timber and timberlands                          (167.4)         (84.1)
Disposition of assets, including timber and timberlands                          75.7           12.0
                                                                           ------------    -------------
          Net cash used for investing activities                                (91.7)         (72.1)

Cash flows from financing activities:
Cash dividends, including minority interests                                    (45.9)         (46.0)
Short-term financing                                                            572.0          733.4
Short-term financing repayments                                                (591.0)        (866.1)
Long-term financing                                                                -           245.9
Payments of long-term debt                                                      (14.3)        (113.9)
Stock options exercised                                                           1.9            6.6
                                                                           ------------    -------------
          Net cash used for financing activities                                (77.3)         (40.1)
                                                                           ------------    -------------
Net increase in cash and cash equivalents                                         0.4           10.3

Cash and cash equivalents at beginning of year                                   29.7           19.4
                                                                           ------------    -------------
Cash and cash equivalents at end of year                                    $    30.1       $   29.7
                                                                           ============    =============



BOWATER INCORPORATED AND SUBSIDIARIES
Notes to the Press Release and Unaudited Consolidated Financial Statements

(1)  During January,  2006, Bowater announced its plans to permanently close the
     Thunder  Bay "A" kraft mill in the second  quarter of 2006.  This  decision
     resulted in a one-time  non-cash  asset  impairment of $67.2 million during
     the fourth  quarter of 2005.  In  addition,  Bowater  recorded a  severance
     charge of $11.5 million  related to a 20% staffing  reduction at this site.
     During the three  month  period  ended June 30,  2005,  Bowater  decided to
     permanently shut the older,  higher cost No. 1 line at Benton Harbor.  This
     shut resulted in a one-time non-cash asset impairment of $11.9 million.

(2)  Effective December 31, 2005, Bowater adopted Financial Accounting Standards
     Board's  Interpretation  (FIN) No. 47,  "Accounting for  Conditional  Asset
     Retirement Obligations, an interpretation of FASB Statement No.143". FIN 47
     provides  guidance  regarding asset retirement  obligations in which either
     the timing or method of settlement is conditional  upon a future event. FIN
     47  requires  entities  to  record  the  fair  value of a  liability  for a
     conditional  asset retirement  obligation in the period in which sufficient
     information is available to estimate the liability.  The adoption of FIN 47
     resulted in non-cash,  after tax cumulative effect charges of $0.5 million,
     or $0.01 per diluted share in the fourth quarter of 2005.

(3)  For the  calculation  of basic and diluted loss per share for the three and
     twelve months ended  December 31, 2005 and 2004, no adjustments to net loss
     are  necessary.  The effect of dilutive  securities  is not included in the
     computation  for the three and twelve  months  ended  December 31, 2005 and
     2004 to prevent antidilution.

(4)  Consists  mainly of North  American  timberlands  that are currently  being
     marketed for sale.

(5)  In the fourth quarter of 2005 Bowater  recorded a valuation  allowance (tax
     charge) or $27.3 million (after Minority  Interest) for deferred tax assets
     in certain Canadian provinces. In addition, Bowater recorded no tax benefit
     for net  operating  losses  generated  in these  provinces  during the 2005
     periods presented.

(6)  A reconciliation of certain  financial  statement line items reported under
     generally  accepted  accounting  principles  ("GAAP") to earnings  reported
     before  special  items is  presented  below.  We believe  that this measure
     allows  investors  to more  easily  compare  our  on-going  operations  and
     financial  performance  from  period  to  period.  This  measure  is not as
     complete  as GAAP  earnings;  consequently,  investors  should rely on GAAP
     earnings.  In addition to GAAP earnings,  we use the other measures that we
     disclose  in order to provide  perspective  on our  financial  performance.
     Operating  income  before  special  items,  as presented  in the  following
     tables,  improved  by $96.6  million to $128.9  million  for the year ended
     December 31, 2005 from $32.3 for the year ended December 31, 2004.



                      Three Months Ended December 31, 2005
                (unaudited, in millions except per share amounts)

                          Adjustment for Special Items
                                                                                                            Adoption
                                                               Land sales               Asset                of new        GAAP as
                                                    GAAP as     & fixed    Foreign   Impairment &           accounting  adjusted for
                                                    reported    assets     exchange  Tax Charges  Severance  standard  Special items
                                                    ---------- ---------- ---------- ------------ --------- --------- --------------
                         
Operating income (loss)                             $  (23.8)  $  (35.1)  $   -        $   70.7    $   13.3   $    -     $    25.1
Other expense (income)
   Interest income                                      (1.6)        -        -              -            -        -          (1.6)
   Interest expense, net of capitalized interest        49.8         -        -              -            -        -          49.8
   Foreign exchange loss (gain)                         (0.5)        -       0.5             -            -        -            -
   Other, net                                           (0.8)        -        -              -            -        -          (0.8)
                                                    --------- ---------- ----------- ----------- ----------- ---------     --------
                                                        46.9         -       0.5             -            -        -          47.4
                                                    -------------------------------------------------------------------------------
Income (loss) before income taxes and
  minority interests                                   (70.7)     (35.1)    (0.5)          70.7         13.3       -         (22.3)
Provision for income tax expense (benefit)              38.2      (13.4)    (0.2)         (32.9)         0.5       -          (7.8)
Minority interests in the net income (loss)
  of subsidiaries                                      (7.5)         -       0.4            7.0           -        -          (0.1)
                                                   ---------- ---------- ----------- ----------- ----------- ----------    --------
Income (loss) before cumulative effect of
  accounting changes                                 (101.4)      (21.7)     0.7)          96.6         12.8       -         (14.4)
Cumulative effect of accounting changes                (0.5)         -       -               -            -       0.5          -
                                                   ----------- --------- ----------- ----------- ----------- ----------    --------
Net income (loss)                                  $ (101.9)    $ (21.7)  $ (0.7)       $  96.6     $   12.8    $ 0.5      $ (14.4)
                                                   ----------- --------- ----------- ----------- ----------- ----------   ---------
Diluted shares                                         57.4        57.4     57.4           57.4         57.4     57.4         57.4
                                                   ----------- --------- ----------  ----------- ----------- ----------   ----------
EPS                                                $  (1.78)    $ (0.38)  $(0.01)       $  1.69      $  0.22     0.01      $ (0.25)
                                                   ----------- --------- ----------  ----------- ----------- ----------   ----------
Effective tax rate                                    -54.0%                                                                  35.3%
                                                   --------------------------------------------------------------------------------





                      Three Months Ended December 31, 2004
                (unaudited, in millions except per share amounts)

                          Adjustment for Special Items

                                                               Land sales               Asset                of new       GAAP as
                                                    GAAP as     & fixed    Foreign   Impairment &           accounting  adjusted for
                                                    reported    assets     exchange  Tax Charges  Severance  standard  Special items
                                                    ---------- ---------  ---------- ------------ --------- --------- --------------
                         

Operating income (loss)                            $ (7.6)     $  (1.0)   $   -     $    -       $   9.7   $    -      $     1.1
Other expense (income)
   Interest income                                   (1.0)          -         -          -            -         -           (1.0)
   Interest expense, net of capitalized interest     48.8           -         -          -            -         -           48.8
   Foreign exchange loss (gain)                      (3.0)          -        3.0         -            -         -             -
   Other, net                                        (3.8)          -         -          -            -         -           (3.8)
                                                    ---------- ---------- ---------- ------------ ---------- --------- -------------
                                                     41.0           -        3.0         -            -         -           44.0
                                                    ---------- ---------- ---------- ------------ ---------- --------- -------------
Income (loss) before income taxes and
  minority interests                                (48.6)        (1.0)     (3.0)        -           9.7        -          (42.9)
Provision for income tax expense (benefit)          (10.1)        (0.4)     (9.1)        -           3.4        -          (16.2)
Minority interests in the net income (loss)
  of subsidiaries                                    (3.3)                   0.2                      -         -           (3.1)
                                                   ----------- ---------- ----------- ----------- ---------- --------- ------------
Net income (loss)                                  $(35.2)      $ (0.6)   $  5.9      $  -         $ 6.3     $  -        $ (23.6)
                                                   ----------- ---------- ----------- ----------- ---------- --------- ------------
Diluted Shares                                       57.2         57.2      57.2         -          57.2        -           57.2
                                                   ----------- ---------- ----------- ----------- ---------- --------- ------------
EPS                                                $(0.61)      $(0.01)   $ 0.10      $  -        $ 0.11      $ -        $ (0.41)
                                                   ----------- ---------- ----------- ----------- ---------- ---------- -----------
Effective tax rate                                   20.8%                                                                 37.8%
                                                   --------------------------------------------------------------------------------





                      Twelve Months Ended December 31, 2005
                (unaudited, in millions except per share amounts)

                          Adjustment for Special Items

                                                               Land sales               Asset                of new       GAAP as
                                                    GAAP as     & fixed    Foreign   Impairment &           accounting  adjusted for
                                                    reported    assets     exchange  Tax Charges  Severance  standard  Special items
                                                    ---------- ---------  ---------- ------------ --------- --------- --------------

                                                                  
Operating income (loss)                              $    98.8   $  (65.8) $   -     $    82.6     $  13.3    $     -    $     128.9
Other expense (income)
   Interest income                                        (4.8)        -       -            -           -          -           (4.8)
   Interest expense, net of capitalized interest         199.3         -       -            -           -          -          199.3
   Foreign exchange loss (gain)                            3.1         -     (3.1)          -           -          -            -
   Other, net                                             (8.2)        -       -            -           -          -           (8.2)
                                                     ----------- --------- ---------- ------------ --------- ------------ ----------
                                                         189.4         -     (3.1)          -           -          -          186.3
                                                     ----------- --------- ---------- ------------ --------- ------------ ----------
Income (loss) before income taxes and
 minority interests                                      (90.6)     (65.8)    3.1         82.6        13.3         -          (57.4)
Provision for income tax expense (benefit)                39.3      (24.6)   (1.9)       (28.6)        0.5         -          (15.3)
Minority interests in the net income (loss)
  of subsidiaries                                         (9.8)        -      0.2          7.1          -          -           (2.5)
                                                      ----------- --------- ---------- ------------ ----------- ------------ -------
Income (loss) before cumulative effect of
 accounting changes                                     (120.1)     (41.2)    4.8        104.1        12.8          -         (39.6)
Cumulative effect of accounting changes                   (0.5)        -       -            -           -          0.5           -
                                                      ----------- --------- ---------- ------------ ----------- ------------ -------
Net income (loss)                                     $ (120.6)   $ (41.2)  $ 4.8      $ 104.1      $ 12.8      $  0.5       $(39.6)
                                                      ----------- --------- ---------- ------------ ----------- ------------ -------
Diluted shares                                            57.4       57.4    57.4         57.4        57.4         57.4        57.4
                                                      ----------- --------- ---------- ------------ ----------- ------------ -------
EPS                                                   $  (2.10)   $ (0.72)  $0.08      $  1.82      $ 0.22       $ 0.01      $(0.69)
                                                      ----------- --------- ---------- ------------ ----------- ------------ -------
Effective tax rate                                       -43.4%                                                                26.7%
                                                      ------------------------------------------------------------------------------





                      Twelve Months Ended December 31, 2004
                (unaudited, in millions except per share amounts)

                          Adjustment for Special Items
                                                              Land sales               Asset                of new       GAAP as
                                                    GAAP as     & fixed    Foreign   Impairment &           accounting  adjusted for
                                                    reported    assets     exchange  Tax Charges  Severance  standard  Special items
                                                    ---------- ---------  ---------- ------------ --------- --------- --------------
                         
Operating income (loss)                             $  29.5   $   (6.9)   $   -       $    -      $   9.7   $      -   $      32.3
Other expense (income)
   Interest income                                     (4.2)       -          -            -           -           -          (4.2)
   Interest expense, net of capitalized interest      195.3        -          -            -           -           -         195.3
   Foreign exchange loss (gain)                        (3.0)       -          3.0                      -           -            -
   Other, net                                         (10.2)       -          -            -           -           -         (10.2)
                                                    ----------- --------- ---------- ------------ ---------- ---------- ------------
                                                      177.9        -          3.0          -           -           -         180.9
                                                    ----------- --------- ---------- ------------ ---------- ---------- ------------
Income (loss) before income taxes and
 minority interests                                  (148.4)      (6.9)      (3.0)         -           9.7         -        (148.6)
Provision for income tax expense (benefit)            (54.8)      (2.5)     (16.5)         -           3.4         -         (70.4)
Minority interests in the net income (loss)
  of subsidiaries                                      (6.5)                  1.5                       -          -          (5.0)
                                                    ----------- --------- ---------- ------------ ---------- ----------- -----------
Net income (loss)                                   $ (87.1)    $ (4.4)      12.0          -           6.3         -         (73.2)
                                                    ----------- --------- ---------- ------------ ----------- ---------- -----------
Diluted Shares                                         57.2       57.2       57.2          -          57.2         -          57.2
                                                    ----------- --------- ---------- ------------ ----------- ---------- -----------
EPS                                                 $ (1.52)     (0.08)      0.21          -          0.11         -         (1.28)
                                                    ----------- --------- ---------- ------------ ----------- ---------- -----------
Effective tax rate                                     36.9%                                                                  47.4%
                                                    --------------------------------------------------------------------------------

     A schedule of historical  financial  and operating  statistics is available
upon request and on Bowater's web site