MONTREAL, Nov. 15, 2012 /CNW Telbec/ - Consolidated sales for the
three-month period ended September 29, 2012, were $443 million, as
compared to $421 million in the comparable period of the prior year.
The Company generated a net loss of $47 million or $0.47 per share in
the September 2012 quarter compared to a net loss of $17 million or
$0.17 per share in the September 2011 quarter. The most recent quarter
results include a non-cash asset impairment charge of $50 million
relating to the recently idled Chetwynd, British Columbia, pulp mill.
Operating earnings before depreciation, amortization and other items
(adjusted EBITDA) was $23 million for the three-month period ended
September 29, 2012, as compared to adjusted EBITDA of $19 million a
year ago and adjusted EBITDA of $27 million in the prior quarter.
For the fiscal year ended September 29, 2012, consolidated sales were
$1.7 billion, unchanged from the prior year. The Company generated a
net loss of $82 million or $0.82 per share compared to a net loss of
$5 million or $0.05 per share in fiscal 2011. Adjusted EBITDA was
$64 million compared to $98 million in the prior year.
Transition to IFRS
All financial information in this press release, including comparative
figures pertaining to Tembec's fiscal 2011 quarterly results, have been
prepared in accordance with International Financial Reporting Standards
(IFRS).
Business Segment Results
The Specialty Cellulose and Chemical Pulp segment generated adjusted
EBITDA of $16 million on sales of $167 million for the quarter ended
September 29, 2012, compared to adjusted EBITDA of $18 million on sales
of $167 million in the prior quarter. Sales were relatively unchanged
with lower prices offset by higher shipments. US dollar and euro prices
for specialty grades and commodity viscose grades were relatively
unchanged quarter-over-quarter. However, with the Canadian dollar
strengthening by 1.2% versus the US dollar and by 4.0% versus the euro,
Canadian dollar equivalent pricing declined by $4 million or $60 per
tonne sold.
The specialty cellulose market conditions remained favourable. Specialty
cellulose shipments were equal to 84% of capacity as compared to 80% in
the prior quarter. The relatively low level of shipments in the June
2012 quarter was due to the annual maintenance shutdown at the Tartas
mill, which lasted 11 days. A shorter four day planned maintenance
outage also occurred at the Temiscaming facility. During the most
recent quarter, the two specialty pulp mills had only 3.5 days of
scheduled maintenance, including one day at the Tartas mill. The higher
productivity at the latter facility reduced mill level cash costs,
including the positive impact of the weaker euro, by $10 million.
Overall, the two pulp mills generated $7 million more of adjusted
EBITDA than in the prior quarter.
The market conditions for Northern Bleached Softwood Kraft (NBSK) pulp
remained relatively weak. The benchmark price (delivered China)
decreased by US $60 per tonne. Overall, realized Canadian dollar prices
decreased by $50 per tonne, reducing adjusted EBITDA by $3 million.
NBSK shipments were equal to 89% of capacity as compared to 91% in the
prior quarter. During the most recent quarter, the Skookumchuck pulp
mill proceeded with its planned annual maintenance shutdown, which
lasted seven days. As a result, mill level costs increased by
$7 million. Overall, adjusted EBITDA declined by $11 million.
The Paper segment generated adjusted EBITDA of $14 million on sales of
$96 million for the quarter ended September 2012, compared to adjusted
EBITDA of $9 million on sales of $86 million in the prior quarter.
Higher coated bleached board and newsprint shipments caused the
$10 million increase in sales. In terms of markets, coated bleached
board was stable. Newsprint also remained stable despite continued
weaker North American demand statistics. The US $ reference prices for
coated bleached board declined by US $13 per short ton while the US $
reference price for newsprint was unchanged. Currency was slightly
negative as the Canadian dollar averaged US $1.003, a 1.2% increase
from US $0.991 in the prior quarter. The combined effect was a decrease
of $3 million of adjusted EBITDA due to price. Coated bleached board
shipments were equal to 111% of capacity as compared to 96% in the
prior quarter. The shipment to capacity percentage for newsprint was
103%, compared to 87% in the prior quarter. Both mills saw improved
productivity and also sold from inventory. The improved productivity
led to a reduction in mill level costs of $5 million, primarily for
energy and fixed cost absorption. The higher sales volume also led to
higher adjusted EBITDA.
The High-Yield Pulp segment generated negative adjusted EBITDA of
$9 million on sales of $100 million for the quarter ended September 29,
2012, compared to adjusted EBITDA of $5 million on sales of
$101 million in the prior quarter. Market conditions for high-yield
pulp remained weak in the most recent quarter. The US $ reference price
for bleached eucalyptus kraft (BEK) decreased over the prior quarter by
US $32 per tonne. When combined with a higher sales mix factor,
high-yield pulp prices declined by $5 per tonne, reducing adjusted
EBITDA by $1 million. High-yield pulp shipments were equal to 91% of
capacity as compared to 89% in the prior quarter. During the most
recent quarter, weak market conditions led to a production curtailment
at the Chetwynd pulp mill for the last 30 days of the fiscal quarter.
The mill remains indefinitely idled at time of writing and the Company
has incurred a $50 million asset impairment charge to reduce the
carrying values of the mill assets to estimated net recoverable
amounts. The reduced productivity increased mill costs by $2 million
over the prior quarter. In the September 2012 quarter, the lower
selling prices led to a decrease of $3 million in the carrying values
of finished goods and raw material inventories, decreasing adjusted
EBITDA. This is the opposite of what occurred in the prior quarter when
increased selling prices had led to an $8 million increase in the
carrying values of finished goods and raw materials.
The Forest Products segment generated adjusted EBITDA of $8 million on
sales of $108 million for the quarter ended September 29, 2012,
compared to negative adjusted EBITDA of $2 million on sales of
$86 million in the prior quarter. Sales increased by $22 million due
primarily to higher shipments of lumber and sawmill by-products. Demand
for SPF lumber improved with shipments equal to 70% of capacity, as
compared to 59% in the prior quarter. US $ reference prices for random
lumber increased by US $8 per mbf on average while stud lumber
increased by US $7 per mbf. When combined with a higher sales mix
factor, the net price effect was an increase in adjusted EBITDA of
$3 million or $15 per mbf. Mill level manufacturing costs improved by
$5 million. Costs are normally lower in the summer months and the
sawmills also benefited from more continuous operations in the most
recent quarter.
Outlook
Overall, the September 2012 quarterly results were in line with
expectations, with improving lumber profitability offsetting the
negative impact of difficult paper pulp markets. The Forest Products
segment had its best quarter in several years, both in terms of lumber
demand and prices. The summer months are also seasonally more
productive and lower cost as well. Looking ahead, the normal seasonal
decline in prices is anticipated in the December quarter. While the
recent housing statistics in the United States are encouraging, we
continue to forecast a slow and gradual recovery in housing, with
lumber demand and prices following a similar pattern. The Specialty
Cellulose and Chemical Pulp segment results were negatively impacted by
currency as the Canadian dollar strengthened versus the US dollar and
the euro. Market conditions for specialty cellulose were stable while
those for NBSK pulp were very weak, with US $ pricing reaching "trough"
levels. The annual mill-wide maintenance outage at the Skookumchuck
pulp mill, which is the Company's most expensive outage, also impacted
the segment's quarterly results. We anticipate a stable market for
specialty and viscose pulps in the coming quarters. There are price
increases announced for NBSK and they should be implemented. The
adjusted EBITDA decline in the High-Yield Pulp segment was somewhat
distorted by inventory adjustments. The prior quarter had benefited
from an $8 million favourable adjustment to net realizable value
inventory reserves as compared to a $3 million unfavourable adjustment
in the September 2012 quarter. Absent the aforementioned adjustments,
the decline in profitability was relatively modest and in line with
expectations. Lower prices and the additional costs of idling the
240,000 tonnes per year Chetwynd, BC, mill led to the decline in
High-Yield Pulp segment profitability. While price increases are being
implemented, we expect market conditions for high-yield pulp to remain
relatively weak. As well, future profitability will be enhanced as the
Company will be operating its two lowest cost facilities going forward.
The Paper segment had improved results due to good productivity and
higher shipments. Stable paper markets are anticipated. However,
profitability will be lower as the September 2012 quarter level of
shipments is not sustainable. The Company continues with its capital
expenditure program, with a strong emphasis on its two specialty
cellulose mills. The cornerstone of the program is a $190 million
high-pressure boiler and turbine to be installed at the Temiscaming,
Quebec, site. The project will materially improve the mill's cost
structure and margins. A total of $59 million has been spent on the
Temiscaming specialty cellulose project to the end of the September
2012 quarter. The Company also has several other smaller capital
projects, which are either in start-up mode or nearing completion.
These projects will begin to positively impact adjusted EBITDA in the
coming quarters.
Tembec is a manufacturer of forest products - lumber, pulp, paper and
specialty cellulose - and a global leader in sustainable forest
management practices. Principal operations are in Canada and France.
With annual sales of approximately $2 billion, Tembec has 4,000
employees and is listed on the TSX (TMB). The full quarterly report,
including the interim Management Discussion and Analysis, the interim
financial statements and the accompanying notes for the quarter ended
September 29, 2012, can be obtained on Tembec's website at www.tembec.com or on SEDAR at www.sedar.com.
This press release includes "forward-looking statements" within the
meaning of securities laws. Such statements relate, without
limitation, to the Company's or management's objectives, projections,
estimates, expectations or predictions of the future and can be
identified by words such as "may", "will", "could", "anticipate",
"estimate", "expect" and "project", the negative or variations thereof,
and expressions of similar nature. Forward-looking statements are
based on certain assumptions and analyses made by the Company in light
of its experience, information available to it and its perception of
future developments. Such statements are subject to a number of risks
and uncertainties, including, but not limited to, changes in foreign
exchange rates, product selling prices, raw material and operating
costs and other factors identified in the Company's periodic filings
with securities regulatory authorities. Many of these risks are beyond
the control of the Company and, therefore, may cause actual actions or
results to materially differ from those expressed or implied herein.
The forward-looking statements contained herein reflect the Company's
expectations as of the date hereof and are subject to change after such
date. The Company disclaims any intention to update or revise any
forward-looking statements, whether as a result of new information,
future events or otherwise, unless required by applicable securities
legislation.
|
|
|
|
|
TEMBEC INC. CONSOLIDATED BALANCE SHEETS |
|
(unaudited) (in millions of Canadian dollars)
|
|
|
|
| Sept. 29, 2012 |
Sept. 24,
2011
|
Sept. 26,
2010
|
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
| $ 87 | $ 99 | $ 68 |
|
|
Cash held in trust
| 5 |
6
|
6
|
|
|
Trade and other receivables
| 200 |
182
|
209
|
|
|
Inventories (note 4)
| 255 |
261
|
255
|
|
|
Prepaid expenses
| 7 |
6
|
7
|
|
| 554 |
554
|
545
|
|
|
|
|
|
|
Property, plant and equipment (note 5)
| 485 |
491
|
496
|
|
Biological assets
| 4 |
4
|
7
|
|
Employee future benefits
| - |
1
|
-
|
|
Other long-term receivables
| 12 |
28
|
28
|
|
Deferred tax assets
| 4 |
15
|
27
|
|
| $ 1,059 | $ 1,093 | $ 1,103 |
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Operating bank loans (note 6)
| $ 68 | $ 6 | $ 1 |
|
|
Trade, other payables and accrued charges
| 230 |
240
|
233
|
|
|
Interest payable
| 10 |
8
|
3
|
|
|
Income tax payable
| 3 |
6
|
-
|
|
|
Provisions (note 8)
| 3 |
8
|
5
|
|
|
Current portion of long-term debt (note 7)
| 16 |
18
|
17
|
|
| 330 |
286
|
259
|
|
|
|
|
|
|
Long-term debt (note 7)
| 323 |
271
|
271
|
|
Provisions (note 8)
| 17 |
16
|
17
|
|
Employee future benefits
| 285 |
285
|
248
|
|
Other long-term liabilities
| 2 |
2
|
8
|
|
| 957 |
860
|
803
|
|
Shareholders' equity:
|
|
|
|
|
|
Share capital (note 9)
| 564 |
564
|
564
|
|
|
Deficit
| (453) |
(333)
|
(264)
|
|
|
Accumulated other comprehensive earnings (loss)
| (9) |
2
|
-
|
|
| 102 |
233
|
300
|
|
| $ 1,059 | $ 1,093 | $ 1,103 |
The accompanying notes are an integral part of these interim
consolidated financial statements.
|
|
|
|
|
|
TEMBEC INC. CONSOLIDATED STATEMENTS OF NET EARNINGS (LOSS) |
Quarters and years ended September 29, 2012 and September 24, 2011
(unaudited) (in millions of Canadian dollars, unless otherwise noted)
|
|
|
|
| Quarters | Years |
|
| 2012 |
2011
| 2012 |
2011
|
|
Sales
| $ 443 | $ 421 | $ 1,666 | $ 1,743 |
|
Freight and other deductions
| 63 |
57
| 232 |
237
|
|
Lumber export taxes
| 1 |
3
| 7 |
13
|
|
Cost of sales (excluding depreciation and amortization)
| 337 |
331
| 1,290 |
1,321
|
|
Selling, general and administrative
| 20 |
17
| 74 |
72
|
|
Share-based compensation (note 9)
| (1) |
(6)
| (1) |
2
|
|
Depreciation and amortization
| 13 |
12
| 46 |
48
|
|
Other items (note 11)
| 51 |
2
| 50 |
3
|
|
Operating earnings (loss)
| (41) |
5
| (32) |
47
|
|
Interest, foreign exchange and other
| 14 |
3
| 41 |
31
|
|
Exchange loss (gain) on long-term debt
| (13) |
11
| (13) |
1
|
|
Net finance costs (note 12)
| 1 |
14
| 28 |
32
|
|
Earnings (loss) before income taxes
| (42) |
(9)
| (60) |
15
|
|
|
|
|
|
|
|
Income tax expense (note 13)
| 5 |
8
| 22 |
20
|
|
Net loss
| $ (47) |
$ (17)
| $ (82) |
$ (5)
|
|
|
|
|
|
|
|
Basic and diluted net loss in dollars per share (note 9)
| $ (0.47) |
$ (0.17)
| $ (0.82) |
$ (0.05)
|
|
|
|
|
|
|
|
|
|
|
|
|
TEMBEC INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS (LOSS) |
Quarters and years ended September 29, 2012 and September 24, 2011
(unaudited) (in millions of Canadian dollars)
|
|
|
|
| Quarters | Years |
|
| 2012 |
2011
| 2012 |
2011
|
|
Net loss
| $ (47) |
$ (17)
| $ (82) |
$ (5)
|
|
|
|
|
|
|
|
Other comprehensive earnings (loss), net of income taxes:
|
|
|
|
|
|
|
Defined benefit pension plans
| (42) |
(64)
| (42) |
(64)
|
|
|
Other benefit plans
| 4 |
-
| 4 |
-
|
|
|
Foreign currency translation differences for foreign operations
| (1) |
(2)
| (11) |
2
|
|
|
|
|
|
|
|
Total comprehensive loss
| $ (86) |
$ (83)
| $ (131) |
$ (67)
|
The accompanying notes are an integral part of these interim
consolidated financial statements.
|
|
|
|
|
|
TEMBEC INC. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY |
Quarters ended September 29, 2012 and September 24, 2011
(unaudited) (in millions of Canadian dollars)
|
|
|
|
| Quarter ended September 29, 2012 |
|
| Share capital | Translation of foreign operations | Deficit | Shareholders' equity |
| Balance - beginning of period, June 23, 2012 | $ 564 | $ (8) | $ (368) | $ 188 |
|
|
|
|
|
|
| Net loss for the period | - | - | (47) | (47) |
| Other comprehensive earnings (loss), net of income taxes: |
|
|
|
|
|
| Defined benefit pension plans | - | - | (42) | (42) |
|
| Other benefit plans | - | - | 4 | 4 |
|
| Foreign currency translation differences for foreign operations | - | (1) | - | (1) |
| Balance - end of period, September 29, 2012 | $ 564 | $ (9) | $ (453) | $ 102 |
|
|
|
|
|
|
|
|
Quarter ended September 24, 2011 |
|
|
Share
capital
|
Translation
of foreign
operations
|
Deficit
|
Shareholders'
equity
|
|
Balance - beginning of period, June 25, 2011 | $ 564 | $ 4 |
$ (252)
| $ 316 |
|
|
|
|
|
|
|
Net loss for the period
|
-
|
-
|
(17)
|
(17)
|
|
Other comprehensive earnings (loss), net of income taxes:
|
|
|
|
|
|
|
Defined benefit pension plans
|
-
|
-
|
(64)
|
(64)
|
|
|
Other benefit plans
|
-
|
-
|
-
|
-
|
|
|
Foreign currency translation differences for foreign operations
|
-
|
(2)
|
-
|
(2)
|
|
Balance - end of period, September 24, 2011 | $ 564 | $ 2 |
$ (333)
| $ 233 |
|
|
|
|
|
|
|
|
|
|
|
|
Years ended September 29, 2012 and September 24, 2011
(unaudited) (in millions of Canadian dollars)
|
|
|
|
| Year ended September 29, 2012 |
|
| Share capital | Translation of foreign operations | Deficit | Shareholders' equity |
| Balance - beginning of year, September 24, 2011 | $ 564 | $ 2 | $ (333) | $ 233 |
|
|
|
|
|
|
| Net loss for the year | - | - | (82) | (82) |
| Other comprehensive earnings (loss), net of income taxes: |
|
|
|
|
|
| Defined benefit pension plans | - | - | (42) | (42) |
|
| Other benefit plans | - | - | 4 | 4 |
|
| Foreign currency translation differences for foreign operations | - | (11) | - | (11) |
| Balance - end of year, September 29, 2012 | $ 564 | $ (9) | $ (453) | $ 102 |
|
|
|
|
|
|
|
|
Year ended September 24, 2011 |
|
|
Share
capital
|
Translation
of foreign
operations
|
Deficit
|
Shareholders'
equity
|
|
Balance - beginning of year, September 26, 2010 | $ 564 |
$ -
|
$ (264)
| $ 300 |
|
|
|
|
|
|
|
Net loss for the year
|
-
|
-
|
(5)
|
(5)
|
|
Other comprehensive earnings (loss), net of income taxes:
|
|
|
|
|
|
|
Defined benefit pension plans
|
-
|
-
|
(64)
|
(64)
|
|
|
Other benefit plans
|
-
|
-
|
-
|
-
|
|
|
Foreign currency translation differences for foreign operations
|
-
|
2
|
-
|
2
|
|
Balance - end of year, September 24, 2011 | $ 564 | $ 2 |
$ (333)
| $ 233 |
The accompanying notes are an integral part of these interim
consolidated financial statements.
|
|
|
|
|
|
TEMBEC INC. CONSOLIDATED STATEMENTS OF CASH FLOWS |
Quarters and years ended September 29, 2012 and September 24, 2011
(unaudited) (in millions of Canadian dollars)
|
|
|
|
| Quarters | Years |
|
| 2012 |
2011
| 2012 |
2011
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net loss
| $ (47) |
$ (17)
| $ (82) |
$ (5)
|
|
|
Adjustments for:
|
|
|
|
|
|
|
|
Depreciation and amortization
| 13 |
12
| 46 |
48
|
|
|
|
Net finance costs (note 12)
| 1 |
14
| 28 |
32
|
|
|
|
Income tax expense (note 13)
| 5 |
8
| 22 |
20
|
|
|
|
Income tax paid
| (1) |
(1)
| (14) |
(1)
|
|
|
|
Excess cash contributions over employee future benefits expense
| (11) |
(7)
| (34) |
(22)
|
|
|
|
Provisions
| 3 |
-
| 12 |
1
|
|
|
|
Impairment loss (note 11)
| 50 |
-
| 67 |
-
|
|
|
|
Gain on sale of assets and deconsolidation of a subsidiary
| - |
-
| (30) |
(7)
|
|
|
|
Other
| (2) |
4
| (2) |
(2)
|
|
| 11 |
13
| 13 |
64
|
|
Changes in non-cash working capital:
|
|
|
|
|
|
|
Trade and other receivables
| (9) |
19
| (30) |
33
|
|
|
Inventories
| 9 |
4
| (40) |
(7)
|
|
|
Prepaid expenses
| 3 |
2
| (1) |
1
|
|
|
Trade, other payables and accrued charges
| 3 |
23
| (14) |
8
|
|
| 6 |
48
| (85) |
35
|
|
| 17 |
61
| (72) |
99
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Additions to property, plant and equipment
| (33) |
(36)
| (108) |
(65)
|
|
|
Proceeds from sale of net assets (note 11)
| - |
-
| 84 |
17
|
|
|
Other
| (7) |
2
| (1) |
2
|
|
| (40) |
(34)
| (25) |
(46)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
Change in operating bank loans
| - |
4
| 62 |
5
|
|
|
Cash held in trust
| (4) |
-
| - |
-
|
|
|
Increase in long-term debt
| 19 |
3
| 74 |
8
|
|
|
Repayments of long-term debt
| (2) |
(1)
| (11) |
(8)
|
|
|
Interest paid
| (1) |
(1)
| (34) |
(25)
|
|
|
Other
| - |
1
| - |
(2)
|
|
| 12 |
6
| 91 |
(22)
|
|
| (11) |
33
| (6) |
31
|
|
|
|
|
|
|
|
Foreign exchange loss on cash and cash equivalentsheld in foreign
currencies
| (2) |
-
| (6) |
-
|
|
Net increase (decrease) in cash and cash equivalents
| (13) |
33
| (12) |
31
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
| 100 |
66
| 99 |
68
|
|
Cash and cash equivalents, end of period
| $ 87 | $ 99 | $ 87 | $ 99 |
The accompanying notes are an integral part of these interim
consolidated financial statements.
TEMBEC INC.
BUSINESS SEGMENT INFORMATION
Quarters and years ended September 29, 2012 and September 24, 2011
(unaudited) (in millions of Canadian dollars)
| |
| |
|
The Forest Products segment consists primarily of forest and sawmills
operations, which produce lumber and building materials. The Specialty
Cellulose and Chemical Pulp segment consists primarily of manufacturing
and marketing activities of specialty cellulose and chemical pulps
including the transformation and sale of resins and pulp by-products. A
significant portion of chemical product sales are related to
by-products generated by the two specialty cellulose pulp mills. The
High-Yield Pulp segment includes the manufacturing and marketing
activities of high-yield pulps. The Paper segment consists primarily of
production and sales of coated bleached board and newsprint.
Intersegment transfers of wood chips, pulp and other services are
recorded at transfer prices agreed to by the parties, which are
intended to approximate fair market value. The basis of presentation
and the accounting policies used in these business segments are the
same as those described in notes 2 and 3.
|
| |
|
The financial performance of each segment is measured based on earnings
before interest, income taxes, depreciation and amortization, and other
specific or non-recurring items (adjusted EBITDA). This measure is
included in the internal reports that are reviewed by senior
management. Segment adjusted EBITDA is used to measure performance as
management believes that such information is the most relevant in
evaluating financial results relative to other entities that operate
within similar businesses. Net finance costs and income tax are not
allocated to operating segments.
|
|
|
Quarters ended September 29, 2012 and September 24, 2011
(unaudited) (in millions of Canadian dollars)
|
|
|
|
|
|
| Quarter ended September 29, 2012 |
|
| Forest Products | Specialty Cellulose & Chemical Pulp | High-Yield Pulp | Paper | Corporate | Consolidation adjustments | Consolidated |
| Sales: |
|
|
|
|
|
|
|
|
| External | $ 90 | $ 165 | $ 92 | $ 96 | $ - | $ - | $ 443 |
|
| Internal | 18 | 2 | 8 | - | 5 | (33) | - |
|
| 108 | 167 | 100 | 96 | 5 | (33) | 443 |
| Freight and other deductions | 9 | 18 | 23 | 13 | - | - | 63 |
| Lumber export taxes | 1 | - | - | - | - | - | 1 |
| Cost of sales | 86 | 127 | 85 | 67 | 5 | (33) | 337 |
| Selling, general and administrative | 4 | 6 | 1 | 2 | 7 | - | 20 |
| Share-based compensation | - | - | - | - | (1) | - | (1) |
| Earnings (loss) before the following (adjusted EBITDA): | 8 | 16 | (9) | 14 | (6) | - | 23 |
|
| Depreciation and amortization | 2 | 7 | 3 | 1 | - | - | 13 |
|
| Other items (note 11) | - | - | 50 | - | 1 | - | 51 |
| Operating earnings (loss) | $ 6 | $ 9 | $ (62) | $ 13 | $ (7) | $ - | $ (41) |
| Additions to property, plant and equipment | $ 4 | $ 36 | $ 2 | $ 2 | $ 1 | $ - | $ 45 |
| Total assets | $ 216 | $ 544 | $ 156 | $ 120 | $ 23 | $ - | $ 1,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended September 24, 2011 |
|
|
Forest
Products
|
Specialty
Cellulose &
Chemical
Pulp
|
High-Yield Pulp
|
Paper
|
Corporate
|
Consolidation
adjustments
|
Consolidated
|
|
Sales:
|
|
|
|
|
|
|
|
|
|
External
| $ 96 | $ 174 | $ 67 | $ 84 |
$ -
|
$ -
| $ 421 |
|
|
Internal
|
25
|
6
|
9
|
-
|
2
|
(42)
|
-
|
|
|
121
|
180
|
76
|
84
|
2
|
(42)
|
421
|
|
Freight and other deductions
|
12
|
17
|
17
|
11
|
-
|
-
|
57
|
|
Lumber export taxes
|
3
|
-
|
-
|
-
|
-
|
-
|
3
|
|
Cost of sales
|
112
|
128
|
66
|
65
|
2
|
(42)
|
331
|
|
Selling, general and administrative
|
4
|
5
|
1
|
2
|
5
|
-
|
17
|
|
Share-based compensation
|
-
|
-
|
-
|
-
|
(6)
|
-
|
(6)
|
|
Earnings (loss) before the following (adjusted EBITDA):
|
(10)
|
30
|
(8)
|
6
|
1
|
-
|
19
|
|
|
Depreciation and amortization
|
2
|
5
|
3
|
1
|
1
|
-
|
12
|
|
|
Other items (note 11)
|
-
|
-
|
-
|
-
|
2
|
-
|
2
|
|
Operating earnings (loss)
|
$ (12)
| $ 25 |
$ (11)
| $ 5 |
$ (2)
|
$ -
| $ 5 |
|
Additions to property, plant and equipment
| $ 4 | $ 19 | $ 3 | $ 3 |
$ -
|
$ -
| $ 29 |
|
Total assets
| $ 267 | $ 491 | $ 173 | $ 122 | $ 40 |
$ -
| $ 1,093 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year ended September 29, 2012 |
|
| Forest Products | Specialty Cellulose & Chemical Pulp | High-Yield Pulp | Paper | Corporate | Consolidation adjustments | Consolidated |
| Sales: |
|
|
|
|
|
|
|
|
| External | $ 348 | $ 650 | $ 322 | $ 346 | $ - | $ - | $ 1,666 |
|
| Internal | 84 | 12 | 30 | - | 13 | (139) | - |
|
| 432 | 662 | 352 | 346 | 13 | (139) | 1,666 |
| Freight and other deductions | 41 | 68 | 77 | 46 | - | - | 232 |
| Lumber export taxes | 7 | - | - | - | - | - | 7 |
| Cost of sales | 385 | 481 | 298 | 252 | 13 | (139) | 1,290 |
| Selling, general and administrative | 15 | 21 | 6 | 11 | 21 | - | 74 |
| Share-based compensation | - | - | - | - | (1) | - | (1) |
| Earnings (loss) before the following (adjusted EBITDA): | (16) | 92 | (29) | 37 | (20) | - | 64 |
|
| Depreciation and amortization | 10 | 21 | 13 | 2 | - | - | 46 |
|
| Other items (note 11) | (22) | - | 50 | - | 22 | - | 50 |
| Operating earnings (loss) | $ (4) | $ 71 | $ (92) | $ 35 | $ (42) | $ - | $ (32) |
| Additions to property, plant and equipment | $ 12 | $ 91 | $ 8 | $ 7 | $ 2 | $ - | $ 120 |
| Total assets | $ 216 | $ 544 | $ 156 | $ 120 | $ 23 | $ - | $ 1,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended September 24, 2011 |
|
|
Forest
Products
|
Specialty
Cellulose &
Chemical
Pulp
|
High-Yield
Pulp
|
Paper
|
Corporate
|
Consolidation
adjustments
|
Consolidated
|
|
Sales:
|
|
|
|
|
|
|
|
|
|
External
| $ 375 | $ 681 | $ 348 | $ 339 |
$ -
|
$ -
| $ 1,743 |
|
|
Internal
|
96
|
12
|
30
|
-
|
7
|
(145)
|
-
|
|
|
471
|
693
|
378
|
339
|
7
|
(145)
|
1,743
|
|
Freight and other deductions
|
47
|
66
|
79
|
45
|
-
|
-
|
237
|
|
Lumber export taxes
|
13
|
-
|
-
|
-
|
-
|
-
|
13
|
|
Cost of sales
|
441
|
464
|
299
|
255
|
7
|
(145)
|
1,321
|
|
Selling, general and administrative
|
17
|
23
|
3
|
10
|
19
|
-
|
72
|
|
Share-based compensation
|
-
|
-
|
-
|
-
|
2
|
-
|
2
|
|
Earnings (loss) before the following (adjusted EBITDA):
|
(47)
|
140
|
(3)
|
29
|
(21)
|
-
|
98
|
|
|
Depreciation and amortization
|
14
|
19
|
11
|
3
|
1
|
-
|
48
|
|
|
Other items (note 11)
|
3
|
-
|
-
|
-
|
-
|
-
|
3
|
|
Operating earnings (loss)
|
$ (64)
| $ 121 |
$ (14)
| $ 26 |
$ (22)
|
$ -
| $ 47 |
|
Additions to property, plant and equipment
| $ 10 | $ 38 | $ 5 | $ 5 |
$ -
|
$ -
| $ 58 |
|
Total assets
| $ 267 | $ 491 | $ 173 | $ 122 | $ 40 |
$ -
| $ 1,093 |
SOURCE: TEMBEC