EXHIBIT 99.1


                                                   Media and Investor Contact:
                                                   Duane Owens
                                                   864-282-9488

FOR IMMEDIATE RELEASE
Thursday, July 27, 2006

                      BOWATER ANNOUNCES SECOND QUARTER 2006
                                FINANCIAL RESULTS

GREENVILLE,  SC - Bowater  Incorporated (NYSE: BOW) today reported a net loss of
$10.6 million,  or $0.18 per diluted  share,  on sales of $899.4 million for the
second quarter of 2006.  These results  compare with a net loss of $3.6 million,
or $0.06 per diluted share,  on sales of $897.5 million in the second quarter of
2005.

     "Our second  quarter  financial  results were impacted by additional  costs
related to scheduled operational maintenance,  conversion of a newsprint machine
to specialty papers at our Calhoun,  Tennessee facility and permanent closure of
a market pulp line at our Thunder Bay site," said David J.  Paterson,  President
and Chief Executive  Officer.  "However,  with these events largely behind us, I
look forward to improved  operational  and  financial  performance  which,  when
combined with our asset sale program, should lower our debt levels in the second
half of the year."

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



                                                              Three Months Ended              Six Months Ended
                                                                   June 30,                       June 30,
                                                       ----------------------------------------------------------------
                                                             2006            2005             2006           2005
                                                       ----------------------------------------------------------------
                                                                                           
 Sales                                                 $     899.4    $     897.5      $   1,792.6     $   1,734.5
 Net loss                                              $     (10.6)   $      (3.6)     $     (29.4)    $      (2.7)

 Loss per diluted share (in accordance with GAAP)      $     (0.18)   $     (0.06)     $     (0.51)    $     (0.05)
 Special items, net of tax (per diluted share):
    Sale of assets (gain) loss                               (0.80)         (0.11)           (1.11)          (0.23)
    Tax adjustments                                           0.32           -                0.56              -
    Foreign exchange (gain) loss                              0.35          (0.01)            0.32           (0.12)
    Adoption of new accounting standard                        -              -               0.05              -
    Severance                                                  -              -               0.05              -
    Asset impairment                                           -             0.13              -              0.13
                                                       ----------------------------------------------------------------
 Loss per share excluding special items                $     (0.31)   $     (0.05)     $     (0.64)    $     (0.27)
                                                       ----------------------------------------------------------------


                                     (more)


     Second quarter 2006 special items, net of tax, consisted of a $45.7 million
gain related to asset sales, an $18.5 million charge related to tax adjustments,
and a $20.2 million loss relating to foreign currency  changes.  Excluding these
special  items,  the net loss for the  quarter was $17.6  million,  or $0.31 per
diluted  share,  compared with the 2005 second  quarter net loss before  special
items of $3.1 million, or $0.05 per diluted share.

     The asset sale  program  announced  last October is well ahead of schedule.
During the second  quarter,proceeds  were $201.3 million  providing an after-tax
gain of $45.7 million. As a result,  total debt, less cash on the balance sheet,
declined  by  $148.0  million.  The  company  currently  owns  165,000  acres of
timberlands  and leases 72,000 acres in the United States and owns 620,000 acres
in Canada. Additional sales are expected in the second half of the year.

     During the  quarter,  the  company's  manufacturing  costs were  negatively
impacted by the strong  Canadian  dollar,  which  reached the highest  quarterly
average in almost 30 years. Due to scheduled maintenance,  the company curtailed
13,000  metric  tons  of  newsprint  and  15,000  metric  tons of  market  pulp.
Maintenance spending was approximately $14 million higher than the first quarter
of 2006. It is  anticipated  that  maintenance  costs will be lower in the third
quarter.

     The coated papers average  transaction  price for the company decreased $21
per short ton in the quarter  compared with the first quarter of 2006, while the
average  operating  cost  decreased  $22 per short ton due to lower  energy  and
repair costs. The company expects normal seasonal  improvements in demand in the
latter half of the year.

     In specialty papers, the company's average  transaction price increased $11
per short ton.  Operating income was reduced by approximately $10 million due to
the  conversion  of the  Calhoun,  Tenn.,  machine and average  operating  costs
increased $51 per short ton. The machine  conversion was completed at the end of
the second quarter and the new freesheet hybrid product was introduced in July.

     The company's  average  transaction  price for newsprint  increased $18 per
metric ton.  During the quarter,  average  operating  costs increased by $16 per
metric ton primarily due to a stronger  Canadian  dollar and higher  maintenance
related  costs.  Shipments  declined by 26,000 metric tons in the quarter due to
increased  maintenance and elimination of newsprint  capacity as a result of the
Calhoun machine conversion.  The company's newsprint inventory level declined to
the lowest level in almost five years.

     The average market pulp transaction price for the company increased $41 per
metric ton. Average operating costs increased $49 per metric ton compared to the
first  quarter  primarily  due to scheduled  maintenance  costs.  The  permanent
closure of the Thunder Bay pulp line 'A' in the second quarter reduced operating
income  by  approximately  $10  million.  As a result  of this  closure,  annual
operating income is expected to improve by $20 million by the beginning of 2007.

     The average  lumber  transaction  price for the company  decreased  $17 per
thousand board feet.  During the quarter,  the company paid  countervailing  and
antidumping duties of approximately $4 million,  bringing the total paid to date
to approximately $110 million.  The company is addressing lower lumber prices by
reducing production volume.


                                                      (more)


     The effective tax rate, as adjusted for special items,  was a benefit of 64
percent  in the second  quarter.  The rate was  impacted  by  approximately  $10
million  related to recent state and Canadian  tax law  changes.  The  company's
statutory rate remains approximately 35 percent.

     During the quarter,  the company  refinanced its existing credit  agreement
and accounts receivable securitization program. The new facility includes a $415
million,  five-year,  revolving  credit facility in the United States and a $165
million,  364-day,  renewable revolving credit facility in Canada. As of the end
of the quarter, there was no outstanding debt under either agreement.

     Bowater  management  will hold a conference call to discuss these financial
results at 10:00 a.m.  Eastern time,  today,  July 27, 2006. The conference call
number is 800-762-4717 or  480-629-9025  (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  webcast  and related
information. A replay of the call will be available after 1:30 p.m. Eastern time
today on the  company's  website  and  through  Thursday,  August 3, by  dialing
800-475-6701 or 320-365-3844 (international) and using the access code 836240.

     Bowater  Incorporated,  headquartered  in  Greenville,  SC,  is  a  leading
producer of coated and specialty papers and newsprint.  In addition, the company
sells bleached market pulp and lumber  products.  Bowater employs  approximately
7,800  people and has 12 pulp and paper mills in the United  States,  Canada and
South Korea. In North America, it also operates two converting facilities and 10
sawmills.  Bowater's operations are supported by approximately  857,000 acres of
timberlands owned or leased in the United States and Canada and 28 million acres
of timber cutting rights in Canada. Bowater operates six recycling plants and 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).  To  learn  more,  visit
www.bowater.com.

     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  (including  anticipated  execution  of our debt  and cost  reduction
strategies),  future plans,  future sales,  future earnings or operating income,
future debt levels,  prices for our major  products,  future  inventory  levels,
planned capital spending,  scheduled maintenance costs, and projected 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,  which could cause actual results to differ materially. These
risks and  uncertainties  include,  but are not  limited to,  negative  industry
conditions  and further  growth in alternative  media,  actions of  competitors,
Canadian  dollar  exchange  rates,  the  actual  realization  of debt  and  cost
reduction  strategies,   the  demand  for  higher  margin  coated  and  uncoated
mechanical


                                     (more)



papers,  the  effects of planned and  unplanned  maintenance  expenditures,  the
continued  strength in the market for  timberlands,  the costs of raw  materials
such as energy,  chemicals and fiber, and other factors listed from time to time
in  Bowater's  Securities  and  Exchange  Commission  filings,  including  those
described  in the  company's  annual  report  on Form  10-K for the  year  ended
December   31,  2005  under  the   caption   "Cautionary   Statement   Regarding
Forward-Looking  Information and Use of Third Party Data." Bowater disclaims any
obligation  to  update  these  forward-looking  statements.   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                    Six Months Ended
                                                                       June 30,                              June 30,
                                                            --------------------------------    ------------------------------------
                                                                2006              2005               2006                2005
                                                            --------------    --------------    ----------------    ----------------
                                                               
Sales                                                        $ 899.4          $  897.5          $  1,792.6          $  1,734.5
Cost of sales, excluding depreciation, amortization
    and cost of timber harvested                               697.7             642.5             1,377.9             1,250.1
Depreciation, amortization and cost of timber harvested         81.2              81.6               162.3               163.4
Distribution costs                                              83.5              89.4               166.4               172.3
Selling and administrative expenses                             41.3              41.1                79.3                80.0
Impairment of assets                                              -               11.9                 -                  11.9
Net gain on fixed assets and land sales (1)                     71.7               9.8               100.5                20.8
                                                            --------------    --------------    ----------------    ----------------
     Operating income                                           67.4              40.8               107.2                77.6

Other expense (income):
    Interest income                                             (1.0)             (1.1)               (2.1)               (2.2)
    Interest expense, net of capitalized interest               49.3              49.3                98.7                99.5
    Foreign exchange loss                                        4.8               3.3                 3.0                 1.8
    Other, net                                                  (2.1)             (2.0)               (5.7)               (4.7)
                                                            --------------    --------------    ----------------    ----------------
                                                                51.0              49.5                93.9                94.4
                                                            --------------    --------------    ----------------    ----------------
Income (loss) before income taxes, minority interests
and cumulative effect of accounting change                      16.4              (8.7)               13.3               (16.8)

Income tax provision (benefit) (2)                              26.3              (5.6)               39.4               (13.4)
Minority interests, net of tax                                   0.7               0.5                 0.7                (0.7)
                                                            --------------    --------------    ----------------    ----------------

Loss before cumulative effect of accounting change             (10.6)             (3.6)              (26.8)               (2.7)
Cumulative effect of accounting change, net of tax (3)            -                 -                 (2.6)                 -
                                                            --------------    --------------    ----------------    ----------------
                                                             $ (10.6)         $   (3.6)          $   (29.4)           $   (2.7)
Net loss                                                    ==============    ==============    ================    ================


Basic loss per common share: (4)

   Loss before cumulative effect of accounting change        $ (0.18)         $  (0.06)          $   (0.46)           $  (0.05)
   Cumulative effect of accounting change, net of tax            -                 -                 (0.05)                 -
                                                            --------------    --------------    ----------------    ----------------
   Net loss per share                                        $ (0.18)         $  (0.06)          $   (0.51)           $  (0.05)
                                                            ==============    ==============    ================    ================
   Average common shares outstanding (4)                        57.4              57.4                57.4                57.3
                                                            ==============    ==============    ================    ================
Diluted loss per common share: (4)
   Loss before cumulative effect of accounting change        $ (0.18)         $  (0.06)         $   (0.46)           $   (0.05)
   Cumulative effect of accounting change, net of tax             -                 -               (0.05)                -
                                                            --------------    --------------    ----------------    ----------------
   Net loss per share                                        $ (0.18)         $  (0.06)         $   (0.51)           $   (0.05)
                                                            ==============    ==============    ================    ================
   Average diluted common shares outstanding (4)                57.4              57.4               57.4                 57.3
                                                            ==============    ==============    ================    ================








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



Consolidated Balance Sheet                                                          June 30,               December 31,
                                                                                      2006                     2005
                         
                                                                             -----------------------    -------------------
Current assets:
    Cash and cash equivalents                                                 $              113.6        $         30.1
    Accounts receivable, net                                                                 427.2                 410.1
    Inventories                                                                              354.1                 365.8
    Unrealized gain on hedged transactions                                                     5.2                  30.0
    Timberlands held for sale (1)                                                              9.1                 123.1
    Other current assets                                                                      33.3                  31.2
                                                                             -----------------------    -------------------
        Total current assets                                                                 942.5                 990.3
                                                                             -----------------------    -------------------
Timber and timberlands                                                                        79.1                  85.4
Fixed assets, net                                                                          2,995.0               3,049.1
Goodwill                                                                                     794.1                 794.1
Other assets                                                                                 236.7                 233.5
                                                                              -----------------------   -------------------
                                                                              $            5,047.4        $      5,152.4
                                                                             =======================    ===================
Current liabilities:
    Accounts payable and accrued liabilities                                  $              487.3        $        487.3
    Short-term bank debt                                                                        -                   55.0
    Current installments of long-term debt                                                    15.2                  22.2
    Dividends payable                                                                         11.2                  11.2
                                                                             -----------------------    -------------------
        Total current liabilities                                                            513.7                 575.7
                                                                             -----------------------    -------------------
Long-term debt, net of current installments                                                2,385.8               2,400.0
Pension, other postretirement benefits and other long-term liabilities                       569.4                 572.9
Deferred income taxes                                                                        368.1                 329.4
Minority interests in subsidiaries                                                            61.5                  58.9
Shareholders' equity                                                                       1,148.9               1,215.5
                                                                             -----------------------    -------------------
                                                                              $            5,047.4        $      5,152.4
                                                                             =======================    ===================





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



                                                                                            Six Months Ended
                                                                                                June 30,
                                                                                   -----------------------------------
                                                                                        2006               2005
                         
                                                                                   ---------------    ----------------
Cash flows from operating activities:
Net loss                                                                            $    (29.4)        $    (2.7)
Adjustments to reconcile net loss to net cash from operating activities:
   Cumulative effect of accounting change, net of tax (3)                                  2.6                -
   Stock-based compensation (5)                                                           (0.8)              0.1
   Asset impairment                                                                         -               11.9
   Depreciation, amortization and cost of timber harvested                               162.3             163.4
   Deferred income tax provision (benefit)                                                28.5             (18.8)
   Minority interests, net of tax                                                          0.7              (0.7)
   Net gain on sale of assets                                                           (100.5)            (20.8)
   Changes in working capital:
       Accounts receivable                                                               (17.0)            (69.4)
       Inventories                                                                         8.7              (5.9)
       Accounts payable and accrued liabilities                                          (11.1)             (6.9)
       Income tax receivables and payables                                                (2.0)              3.1
       Other, net                                                                          0.5              (1.9)
                                                                                   ---------------    ----------------
          Net cash provided by operating activities                                       42.5              51.4

Cash flows from investing activities:
Cash invested in fixed assets, timber and timberlands                                    (90.6)            (50.1)
Disposition of assets, including timber and timberlands                                  238.1              23.0
                                                                                   ---------------    ----------------
          Net cash provided by (used for) investing activities                           147.5             (27.1)

Cash flows from financing activities:
Cash dividends, including minority interests                                             (22.9)            (22.9)
Short-term financing                                                                     289.9             340.0
Short-term financing repayments                                                         (351.5)           (308.0)
Payments of long-term debt                                                               (22.0)            (14.0)
Stock options exercised                                                                     -                1.9
                                                                                   ---------------    ----------------
          Net cash used for financing activities                                        (106.5)             (3.0)
                                                                                   ---------------    ----------------

Net increase in cash and cash equivalents                                                 83.5              21.3

Cash and cash equivalents at beginning of year                                            30.1              29.7
                                                                                   ---------------    ----------------
Cash and cash equivalents at end of year                                            $    113.6         $    51.0
                                                                                   ===============    ================






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

(1)  During the first quarter of 2006, the Company sold its Degelis  sawmill and
     approximately  24,000 acres of timberlands  primarily located in Tennessee.
     During the second quarter of 2006, the Company sold its Baker Brook sawmill
     and  approximately  472,000  acres  of  timberlands  primarily  located  in
     Tennessee and the Canadian province of New Brunswick.  As of June 30, 2006,
     Bowater has  approximately  42,000 acres classified as timberlands held for
     sale.

(2)  During  2005,  based  on  continued   operating  losses  for  our  Canadian
     operations and current evaluation of available tax planning strategies,  it
     was determined in accordance  with  Financial  Accounting  Standards  Board
     (FASB) Statement of Financial  Accounting  Standards (SFAS) No. 109 that we
     would  record a tax charge to establish a valuation  allowance  against our
     remaining net Canadian  deferred tax assets,  which were primarily for loss
     carryforwards and tax credits in Canada.  Due to operating losses generated
     at certain of our Canadian  operations during the first and second quarters
     of 2006,  income tax benefits and tax credits were  entirely  offset by tax
     charges  to  increase  the tax  valuation  allowance.  During the first and
     second quarters of 2005, no valuation  allowances were recorded  related to
     income  tax  benefits  during  this  period.  Additionally,  any income tax
     benefit  recorded on operating  losses generated at certain of our Canadian
     operations for the balance of 2006 will likely be offset by  establishing a
     100%  valuation  allowance  (tax  charge)  during  2006.  To the  extent we
     establish  valuation  allowances  in future  periods this would  negatively
     impact  our  overall  effective  income tax rate in those  periods.  To the
     extent that these Canadian  operations losses lessen or become  profitable,
     the impact of this  valuation  allowance  would also  lessen or reverse and
     positively impact our effective tax rate in those periods.

(3)  Effective  January 1, 2006,  Bowater  adopted FASB's SFAS No. 123R,  "Share
     Based  Payment."  SFAS No. 123R  requires the  measurement  of all employee
     share-based  payments to  employees,  including  grants of employee  stock
     options, using a fair-value-based  method and the recording of such expense
     in our  consolidated  statements  of income.  The adoption of SFAS No. 123R
     resulted in a cumulative effect adjustment, net of tax, of $2.6 million, or
     $0.05 per diluted share.

(4)  For the  calculation  of basic and diluted  income (loss) per share for the
     three and six months ended June 30, 2006 and 2005,  no  adjustments  to net
     loss are  necessary.  The effect of dilutive  securities is not included in
     the  computation  for the three and six months ended June 30, 2006 and 2005
     as the effect would be anti-dilutive.

(5)  In the first quarter of 2006, the Company recognized $0.9 million of income
     resulting  from the  reduction  in the fair  value  of  outstanding  equity
     participation  rights ("EPRs").  In the second quarter of 2006, the Company
     recognized  another  $2.0  million  of income  resulting  from the  further
     reduction in the fair value of outstanding  EPRs. This income was more than
     offset by $1.9 million of expense  related to restricted  stock unit grants
     and $0.2 million of expense  related to stock option grants approved by the
     Board in May.

(6)  A reconciliation of certain  financial  statement line items reported under
     generally  accepted  accounting  principles  ("GAAP") to earnings  reported
     before special items is presented in the pages that follow. 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.








                                                                             Three Months Ended June 30, 2006
                                                                     (unaudited, in millions except per share amounts)

                                                                                Adjustment for Special Items

                                                                         Land                                          GAAP as
                                                                       & fixed                                        adjusted
                                                            GAAP as     assets   Foreign  Severance/     Tax         for Special
                                                            reported    sales    exchange Curtailment  Adjustments      items
                                                           ---------- ---------- --------- ----------- ----------- ---------------
                                                                   
Operating income (loss)                                    $   67.4   $   (71.7)  $   -     $    -      $    -       $     (4.3)
Other expense (income)
   Interest income                                             (1.0)         -        -          -           -             (1.0)
   Interest expense, net of capitalized interest               49.3          -        -          -           -             49.3
   Foreign exchange loss (gain)                                 4.8          -      (4.8)        -           -               -
   Other, net                                                  (2.1)         -        -          -           -             (2.1)
                                                           ----------- --------- --------- ----------- ------------ ---------------
                                                               51.0          -      (4.8)        -           -             46.2
                                                           ----------- --------- --------- ----------- ------------ ---------------
Income (loss) before income taxes, minority interests and
cumulative effect of accounting change                         16.4       (71.7)     4.8         -            -           (50.5)
Provision for income tax expense (benefit)                     26.3       (23.9)   (16.0)        -         (18.5)         (32.1)
Minority interests, net of tax                                  0.7        (2.1)     0.6         -            -            (0.8)
                                                           ----------- --------- ----------- ------------ --------- ---------------
Income (loss) before cumulative effect of accounting change   (10.6)      (45.7)    20.2         -          18.5          (17.6)
Cumulative effect of accounting change, net of tax               -           -        -          -            -             -
                                                           ----------- --------- ----------- ------------ --------- ---------------
Net (loss) income                                           $ (10.6)    $ (45.7)  $ 20.2      $  -         $18.5     $    (17.6)
                                                           ----------- --------- ----------- ------------ --------- ---------------


Diluted shares                                                  57.4       57.4     57.4       57.4         57.4           57.4
                                                           ----------- --------- ----------- ------------ --------- ---------------
 EPS                                                         $ (0.18)   $ (0.80)  $ 0.35      $  -        $ 0.32     $    (0.31)
                                                           ----------- --------- ----------- ------------ --------- ---------------
Effective tax rate                                             160.4%        -        -          -            -            63.6%
                                                           ----------- --------- ----------- ------------ --------- ---------------





                                                                              Three Months Ended June 30, 2005
                                                                        (unaudited, in millions except per share amounts)

                                                                                  Adjustment for Special Items

                                                                                Land
                                                                               & fixed                                 GAAP as
                                                                                assets    Foreign        Asset       adjusted for
                                                          GAAP as reported      sales     exchange     Impairment    Special items
                                                         ------------------- ----------- ------------- -------------- --------------
                                                                                         

Operating income (loss)                                    $     40.8        $   (9.8)     $   -        $  11.9        $    42.9
Other expense (income)
   Interest income                                               (1.1)             -           -             -              (1.1)
   Interest expense, net of capitalized interest                 49.3              -           -             -              49.3
   Foreign exchange loss (gain)                                   3.3              -         (3.3)           -                -
   Other, net                                                    (2.0)             -           -             -              (2.0)
                                                          ------------------ ----------- ------------- -------------- --------------
                                                                 49.5              -         (3.3)           -              46.2
                                                          ------------------ ----------- ------------- -------------- --------------
Income (loss) before income taxes and minority interests         (8.7)           (9.8)        3.3          11.9             (3.3)
Provision for income tax expense (benefit)                       (5.6)           (3.7)        4.5           4.5             (0.3)
Minority interests, net of tax                                    0.5              -         (0.4)           -                0.1
                                                          ------------------ ----------- ------------- -------------- --------------
Net (loss) income                                          $     (3.6)       $   (6.1)     $ (0.8)      $   7.4        $     (3.1)
                                                          ------------------ ----------- ------------- -------------- --------------
Diluted Shares                                                   57.4            57.4        57.4          57.4              57.4
                                                          ------------------ ----------- ------------- -------------- --------------
 EPS                                                       $    (0.06)       $  (0.11)     $(0.01)      $  0.13        $    (0.05)
                                                          ------------------ ----------- ------------- -------------- --------------
Effective tax rate                                              64.4%            -            -             -                9.1%
                                                          ------------------ ----------- ------------- -------------- --------------



A schedule of historical  financial and operating  statistics is available  upon
request and on Bowater's web site (www.bowater.com).








                                                                                            Six Months Ended June 30, 2006
                                                                                  (unaudited, in millions except per share amounts)

                                                                                             Adjustment for Special Items

                                                                                                                            GAAP as
                                                                      Land             Adoption                            adjusted
                                                                     & fixed            of New                               for
                                                         GAAP as     assets  Foreign  Accounting  Severance/     Tax       Special
                                                         reported    sales   exchange  Standard  Curtailment Adjustments    items
                                                         --------- --------- -------- ---------- ----------- ----------- -----------
                                                           
Operating income (loss)                                  $107.2    $ (100.5) $   -    $    -      $   4.4     $    -       $   11.1
Other expense (income)
   Interest income                                         (2.1)         -       -         -           -           -           (2.1)
   Interest expense, net of capitalized interest           98.7          -       -         -           -           -           98.7
   Foreign exchange loss (gain)                             3.0          -     (3.0)       -           -           -             -
   Other, net                                              (5.7)         -       -         -           -           -           (5.7)
                                                         --------- --------- -------- ----------- ---------- ----------- -----------
                                                           93.9          -     (3.0)       -           -           -           90.9
                                                         --------- --------- --------- ---------- ---------- ----------- -----------
Income (loss) before income taxes, minority interests
and cumulative effect of accounting change                 13.3      (100.5)    3.0        -          4.4          -          (79.8)
Provision for income tax expense (benefit)                 39.4       (34.8)  (16.0)       -          1.5       (32.0)        (41.9)
Minority interests, net of tax                              0.7        (2.1)    0.2        -           -           -           (1.2)
                                                         --------- --------- --------- ---------- ---------- ----------- -----------
Income (loss) before cumulative effect of accounting
 change                                                   (26.8)      (63.6)   18.8        -          2.9        32.0         (36.7)
Cumulative effect of accounting change, net of tax         (2.6)         -       -        2.6          -           -             -
                                                         --------- --------- --------- ---------- ---------- ----------- -----------
Net (loss) income                                        $(29.4)   $  (63.6) $ 18.8    $  2.6      $  2.9     $  32.0     $   (36.7)
                                                         --------- --------- --------- ---------- ---------- ----------- -----------
Diluted shares                                             57.4        57.4    57.4      57.4        57.4        57.4          57.4
                                                         --------- --------- --------- ---------- ---------- ----------- -----------
 EPS                                                     $(0.51)   $  (1.11) $ 0.32    $ 0.05      $ 0.05     $  0.56     $   (0.64)
                                                         --------- --------- --------- ---------- ---------- ----------- -----------
Effective tax rate                                        296.2%         -       -          -          -           -           52.5%
                                                         --------- --------- --------- ---------- ---------- ----------- -----------





                                                                             Six Months Ended June 30, 2005
                                                                    (unaudited, in millions except per share amounts)

                                                                             Adjustment for Special Items
                                                                          Land
                                                                         & fixed                                     GAAP as
                                                            GAAP as       assets      Foreign        Asset        adjusted for
                                                            reported       sales      exchange     Impairment     Special items
                                                          ------------- ------------ ------------ -------------- ---------------
                                                        
Operating income (loss)                                   $   77.6       $  (20.8)     $    -      $   11.9        $      68.7
Other expense (income)
   Interest income                                            (2.2)            -            -            -                (2.2)
   Interest expense, net of capitalized interest              99.5             -            -            -                99.5
   Foreign exchange loss (gain)                                1.8             -          (1.8)          -                  -
   Other, net                                                 (4.7)            -            -            -                (4.7)
                                                          ------------- ------------ ------------ -------------- ---------------
                                                              94.4             -          (1.8)          -                92.6
                                                          ------------- ------------ ------------ -------------- ---------------
Income (loss) before income taxes and minority interests     (16.8)         (20.8)         1.8         11.9              (23.9)
Provision for income tax expense (benefit)                   (13.4)          (7.5)         9.4          4.5               (7.0)
Minority interests, net of tax                                (0.7)            -          (0.5)          -                (1.2)
                                                          ------------- ------------ ------------ -------------- ---------------
Net (loss) income                                         $   (2.7)      $  (13.3)    $   (7.1)    $    7.4        $     (15.7)
                                                          ------------- ------------ ------------ -------------- ---------------
Diluted Shares                                                57.3           57.3         57.3         57.3               57.3
                                                          ------------- ------------ ------------ -------------- ---------------
 EPS                                                      $  (0.05)      $  (0.23)    $  (0.12)    $   0.13        $     (0.27)
                                                          ------------- ------------ ------------ -------------- ---------------
Effective tax rate                                            79.8%            -            -            -                29.3%
                                                          ------------- ------------ ------------ -------------- ---------------


A schedule of historical  financial and operating  statistics is available  upon
request and on Bowater's web site (www.bowater.com).