MONTREAL, Jan. 31, 2013 /CNW Telbec/ - Consolidated sales for the
three-month period ended December 29, 2012, were $376 million, as
compared to $401 million in the comparable period of the prior year.
The Company generated a net loss of $10 million or $0.10 per share in
the December 2012 quarter compared to a net loss of $16 million or
$0.16 per share in the December 2011 quarter. Operating earnings before
depreciation, amortization and other items (adjusted EBITDA) was
$19 million for the three-month period ended December 29, 2012, as
compared to adjusted EBITDA of $12 million a year ago and adjusted
EBITDA of $23 million in the prior quarter.
Business Segment Results
The Specialty Cellulose Pulp segment generated adjusted EBITDA of
$18 million on sales of $103 million for the quarter ended December 29,
2012, compared to adjusted EBITDA of $25 million on sales of
$127 million in the prior quarter. The $19 million decline in pulp
sales was due to lower shipments of specialty and viscose grades.
US dollar and euro prices for specialty grades and viscose grades were
relatively unchanged quarter over quarter. However, with the Canadian
dollar weakening by 3.2% versus the euro, Canadian dollar equivalent
pricing increased by $2 million or $39 per tonne sold. The specialty
cellulose market conditions remained favourable. Specialty cellulose
shipments were equal to 65% of capacity as compared to 84% in the prior
quarter. The relatively low level of shipments in the December 2012
quarter was due in part to the annual maintenance shutdown at the
Temiscaming mill, which lasted 10 days. Inventories also increased by
4,700 tonnes due to logistical delays in shipping orders in the latter
part of the quarter. Mill manufacturing costs increased by $6 million
due primarily to annual planned maintenance at the Temiscaming
facility. The balance of the decline in adjusted EBITDA relates to the
previously noted decline in shipments.
The Paper segment generated adjusted EBITDA of $6 million on sales of
$78 million for the quarter ended December 2012, compared to adjusted
EBITDA of $14 million on sales of $96 million in the prior quarter.
Lower coated bleached board and newsprint shipments caused the
$18 million decrease 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 $7 per short ton while the US $
reference price for newsprint was unchanged. Currency was slightly
negative as the Canadian dollar averaged US $1.009, a 0.6% increase
from US $1.003 in the prior quarter. Overall, pricing was unchanged
from the prior quarter. Coated bleached board shipments were equal to
86% of capacity as compared to 111% in the prior quarter. The shipment
to capacity percentage for newsprint was 89%, compared to 103% in the
prior quarter. The previous quarter shipment levels were not
sustainable and a reduction in the current quarter was anticipated. As
well, the coated bleached board mill in Temiscaming incurred six days
of planned maintenance downtime in the most recent quarter. This in
turn increased their manufacturing costs by $2 million. Mill level
costs at the newsprint mill increased by $3 million due primarily to
higher electricity costs. In the prior quarter, the newsprint mill had
benefited from the very low rates. The balance of the decline in
adjusted EBITDA was driven by the lower shipments.
The Forest Products segment generated adjusted EBITDA of $2 million on
sales of $101 million for the quarter ended December 29, 2012, compared
to adjusted EBITDA of $8 million on sales of $108 million in the prior
quarter. Sales decreased by $7 million due primarily to lower shipments
of lumber and sawmill by-products. Demand for SPF lumber was stable
with shipments equal to 84% of capacity, as compared to 86% in the
prior quarter. US $ reference prices for random lumber increased by
US $23 per mbf while stud lumber decreased by US $18 per mbf. Currency
was slightly negative as the Canadian dollar strengthened versus the US
dollar. When combined with a lower sales mix factor, the net price
effect was a decrease in adjusted EBITDA of $1 million or $5 per mbf.
During the most recent quarter, several of the sawmills experienced
planned downtime during the Christmas holiday period, increasing costs
by approximately $2 million. The winter months are also seasonally
higher cost periods for the sawmills. In total, mill level
manufacturing costs increased by $5 million.
The Paper Pulp segment generated nil adjusted EBITDA on sales of
$117 million for the quarter ended December 29, 2012, compared to
negative adjusted EBITDA of $18 million on sales of $140 million in the
prior quarter. The $23 million decline in sales was due primarily to
lower shipments as a result of the idling of the Chetwynd high-yield
pulp mill that occurred in the prior quarter. Market conditions for
paper pulp remained relatively weak. The benchmark price (delivered
China) for Northern Bleached Softwood Kraft (NBSK) increased by
US $32 per tonne while reference prices for bleached eucalyptus kraft
(BEK) declined by US $8 per tonne. Currency was also a slight negative
as the Canadian dollar strengthened versus the US dollar. Overall,
paper pulp prices were relatively unchanged, declining by $5 per tonne
and reducing adjusted EBITDA by $1 million. Paper pulp shipments were
equal to 98% of capacity as compared to 91% in the prior quarter. Mill
level manufacturing costs declined by $11 million. In the prior
quarter, the Skookumchuck NBSK mill had undergone its annual
maintenance outage, which lasted seven days. Profitability also
improved due to the closure of the Chetwynd high-yield pulp mill, which
generated negative adjusted EBITDA of $5 million in the prior quarter.
In the December 2012 quarter, increasing selling prices led to an
increase of $2 million in the carrying values of finished goods and raw
material inventories, increasing adjusted EBITDA. This is the opposite
of what occurred in the prior quarter when declining selling prices had
led to a $3 million decrease in the carrying values of finished goods
and raw materials. Paper Pulp inventories were at 29 days of supply at
the end of December 2012, as compared to 36 days at the end of
September 2012.
Assets Held for Sale
The current period balance sheet classifies the assets and liabilities
related to the Skookumchuck Northern Bleached Softwood Kraft (NBSK)
pulp mill as "held for sale". This reclassification is required by IFRS
as the Company is currently engaged in a formal sales process and
expects to sell the facility within the twelve-month time frame
specified under IFRS rules.
Outlook
Overall, the December 2012 quarterly results were in line with
expectations. The Forest Products segment results declined versus what
had been a very strong September quarter. The seasonal reduction in
stud lumber prices combined with planned production curtailments during
the holiday period reduced adjusted EBITDA. Looking ahead, the normal
seasonal increase in prices is anticipated in the March 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 Pulp segment results were negatively impacted by the annual
planned maintenance outage at the Temiscaming facility. Market
conditions for specialty grades were stable while viscose grade prices
continued to trend downwards. We anticipate a continued stable market
for specialty grades. However, growth in this market has slowed and the
Company's plans to increase volumes and reduce viscose grade production
are being delayed. The Company will continue to maintain a relatively
modest exposure of 30,000 to 40,000 tonnes per year to the viscose
market. The latter market is currently under pressure as new capacity
is exceeding demand growth. While the adjusted EBITDA improvement in
the Paper Pulp segment was significant, it was coming off a very
difficult September quarter, which had included a costly annual planned
maintenance outage at the Skookumchuck pulp mill. The closure of the
relatively high cost Chetwynd mill in the prior quarter also had the
expected positive effect on segment performance. The Company
anticipates further cost reduction when the new anaerobic plant in
Matane becomes fully operational. However, paper pulp markets remain
relatively weak as evidenced by the segment's breakeven results in the
most recent quarter. While we have seen the implementation of small
increment price increases, we expect the market for paper pulp to
remain challenging in the near term. Paper segment results declined as
the prior quarter had benefited from very strong shipment levels as
well as very low energy costs at the newsprint mill in Kapuskasing.
Looking forward, prices for coated bleached board should be stable
while newsprint prices may see a small decline. Recently restarted
newsprint capacity combined with continued declining North American
demand will not be conducive to improved prices. 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 $78 million has been
spent on the Temiscaming specialty cellulose project to the end of the
December 2012 quarter. The project schedule and total estimated costs
are currently under review. 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
manufacturing costs and adjusted EBITDA in the coming quarters. As
noted in the quarterly disclosure material, the assets and liabilities
of the Skookumchuck, BC, NBSK pulp mill have been classified as held
for sale. The Company is currently in discussions with potential buyers
and any future developments will be disclosed as they occur.
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 3,700
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
December 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)
|
|
|
|
|
|
|
|
|
|
|
| Dec. 29, 2012 |
Sept. 29,
2012
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
| $ 56 | $ 87 |
|
|
Restricted cash
|
| 1 |
5
|
|
|
Trade and other receivables
|
| 156 |
200
|
|
|
Inventories (note 3)
|
| 235 |
255
|
|
|
Biological assets
|
| 1 |
-
|
|
|
Prepaid expenses
|
| 3 |
7
|
|
|
Assets classified as held for sale (note 4)
|
| 141 |
-
|
|
|
| 593 |
554
|
|
Property, plant and equipment (note 5)
|
| 417 |
485
|
|
Biological assets
|
| 4 |
4
|
|
Other long-term receivables
|
| 11 |
12
|
|
Deferred tax assets
|
| 2 |
4
|
|
|
| $ 1,027 | $ 1,059 |
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Operating bank loans (note 6)
|
| $ 69 | $ 68 |
|
|
Trade, other payables and accrued charges
|
| 174 |
230
|
|
|
Interest payable
|
| 2 |
10
|
|
|
Income tax payable
|
| 5 |
3
|
|
|
Provisions (note 8)
|
| 2 |
3
|
|
|
Current portion of long-term debt (note 7)
|
| 16 |
16
|
|
|
Liabilities classified as held for sale (note 4)
|
| 32 |
-
|
|
|
| 300 |
330
|
|
|
|
|
|
|
Long-term debt (note 7)
|
| 348 |
323
|
|
Provisions (note 8)
|
| 16 |
17
|
|
Employee future benefits
|
| 260 |
285
|
|
Other long-term liabilities
|
| 2 |
2
|
|
|
| 926 |
957
|
|
Shareholders' equity:
|
|
|
|
|
|
Share capital (note 9)
|
| 567 |
564
|
|
|
Deficit
|
| (463) |
(453)
|
|
|
Accumulated other comprehensive loss
|
| (3) |
(9)
|
|
|
| 101 |
102
|
|
|
| $ 1,027 | $ 1,059 |
The accompanying notes are an integral part of these interim
consolidated financial statements.
|
|
|
|
|
TEMBEC INC. CONSOLIDATED STATEMENTS OF NET EARNINGS (LOSS) |
|
|
|
|
|
Quarters ended December 29, 2012 and December 24, 2011
(unaudited) (in millions of Canadian dollars, unless otherwise noted)
|
|
|
|
|
|
|
|
|
|
|
| Quarters ended |
|
|
| Dec. 29, 2012 |
Dec. 24,
2011
|
|
Sales
|
| $ 376 | $ 401 |
|
Freight and other deductions
|
| 50 |
53
|
|
Lumber export taxes
|
| 1 |
2
|
|
Cost of sales (excluding depreciation and amortization)
|
| 286 |
316
|
|
Selling, general and administrative
|
| 19 |
18
|
|
Share-based compensation (note 9)
|
| 1 |
-
|
|
Depreciation and amortization
|
| 11 |
12
|
|
Other items (note 10)
|
| 1 |
2
|
|
Operating earnings (loss)
|
| 7 |
(2)
|
|
|
|
|
|
|
Interest, foreign exchange and other
|
| 7 |
10
|
|
Exchange loss (gain) on long-term debt
|
| 4 |
(2)
|
|
Net finance costs (note 11)
|
| 11 |
8
|
|
Loss before income taxes
|
| (4) |
(10)
|
|
|
|
|
|
|
Income tax expense (note 12)
|
| 6 |
6
|
|
Net loss
|
| $ (10) |
$ (16)
|
|
|
|
|
|
|
Basic and diluted net loss in dollars per share (note 9)
|
| $ (0.10) |
$ (0.16)
|
|
|
|
|
|
TEMBEC INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS (LOSS) |
|
|
|
|
|
Quarters ended December 29, 2012 and December 24, 2011
(unaudited) (in millions of Canadian dollars)
|
|
|
|
|
|
|
|
|
|
|
| Quarters ended |
|
|
| Dec. 29, 2012 |
Dec. 24,
2011
|
Net loss
|
| $ (10) |
$ (16)
|
|
|
|
|
|
|
Other comprehensive earnings (loss), net of income taxes:
|
|
|
|
|
|
Foreign currency translation differences for foreign operations
|
| 6 |
(5)
|
|
Total comprehensive loss
|
| $ (4) |
$ (21)
|
The accompanying notes are an integral part of these interim
consolidated financial statements.
|
|
|
|
|
|
|
TEMBEC INC. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
Quarters ended December 29, 2012 and December 24, 2011
(unaudited) (in millions of Canadian dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Quarter ended December 29, 2012 |
|
|
| Share capital | Translation of foreign operations | Deficit | Shareholders' equity |
| Balance - beginning of period, September 29, 2012 |
| $ 564 | $ (9) | $ (453) | $ 102 |
|
|
|
|
|
|
|
| Net loss for the period |
| - | - | (10) | (10) |
| Other comprehensive earnings, net of income taxes: |
|
|
|
|
|
|
| Foreign currency translation differences for foreign operations |
| - | 6 | - | 6 |
| Issue of warrants (note 9) |
| 3 | - | - | 3 |
|
|
|
|
|
|
|
| Balance - end of period, December 29, 2012 |
| $ 567 | $ (3) | $ (463) | $ 101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended December 24, 2011 |
|
|
|
Share
capital
|
Translation
of foreign
operations
|
Deficit
|
Shareholders'
equity
|
|
Balance - beginning of period, September 24, 2011 |
| $ 564 | $ 2 |
$ (333)
| $ 233 |
|
|
|
|
|
|
|
|
Net loss for the period
|
|
-
|
-
|
(16)
|
(16)
|
|
Other comprehensive earnings (loss), net of income taxes:
|
|
|
|
|
|
|
|
Foreign currency translation differences for foreign operations
|
|
-
|
(5)
|
-
|
(5)
|
|
|
|
|
|
|
|
|
Balance - end of period, December 24, 2011 |
| $ 564 |
$ (3)
|
$(349)
| $ 212 |
The accompanying notes are an integral part of these interim
consolidated financial statements.
|
|
|
|
|
TEMBEC INC. CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
|
Quarters ended December 29, 2012 and December 24, 2011
(unaudited) (in millions of Canadian dollars)
|
|
|
|
|
|
|
|
|
|
|
| Quarters ended |
|
|
| Dec. 29, 2012 |
Dec. 24,
2011
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net loss
|
| $ (10) |
$ (16)
|
|
|
Adjustments for:
|
|
|
|
|
|
|
Depreciation and amortization
|
| 11 |
12
|
|
|
|
Net finance costs (note 11)
|
| 11 |
8
|
|
|
|
Income tax expense (note 12)
|
| 6 |
6
|
|
|
|
Income tax paid
|
| (2) |
-
|
|
|
|
Excess cash contributions over employee future benefits expense
|
| (11) |
(10)
|
|
|
|
Gain on sale of assets (note 10)
|
| (2) |
-
|
|
|
|
Other
|
| (4) |
2
|
|
|
| (1) |
2
|
|
|
|
|
|
|
Changes in non-cash working capital:
|
|
|
|
|
|
Trade and other receivables
|
| 24 |
14
|
|
|
Inventories
|
| 2 |
(34)
|
|
|
Prepaid expenses
|
| 2 |
2
|
|
|
Trade, other payables and accrued charges
|
| (31) |
(17)
|
|
|
| (3) |
(35)
|
|
|
| (4) |
(33)
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Disbursements for property, plant and equipment
|
| (40) |
(23)
|
|
|
Proceeds from sale of net assets (note 10)
|
| 2 |
17
|
|
|
Other
|
| - |
(3)
|
|
|
| (38) |
(9)
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Change in operating bank loans
|
| 1 |
42
|
|
|
Change in restricted cash
|
| 4 |
(2)
|
|
|
Increase in long-term debt
|
| 24 |
4
|
|
|
Repayments of long-term debt
|
| (1) |
(3)
|
|
|
Interest paid
|
| (18) |
(15)
|
|
|
Other
|
| - |
(1)
|
|
|
| 10 |
25
|
|
|
| (32) |
(17)
|
|
Foreign exchange gain (loss) on cash and cash equivalents held in
foreign currencies
|
| 1 |
(3)
|
|
Net decrease in cash and cash equivalents
|
| (31) |
(20)
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
| 87 |
99
|
|
Cash and cash equivalents, end of period
|
| $ 56 | $ 79 |
The accompanying notes are an integral part of these interim
consolidated financial statements.
|
|
TEMBEC INC. BUSINESS SEGMENT INFORMATION |
Quarters ended December 29, 2012 and December 24, 2011
(unaudited) (in millions of Canadian dollars)
|
|
|
|
|
The Company operates an integrated forest products business, which is
managed in four segments. During the December 2012 quarter, the Company
reorganized its internal reporting structure. The High-Yield Pulp
segment was renamed the Paper Pulp segment and now includes the
chemical pulp mill that was previously part of the Specialty Cellulose
and Chemical Pulp segment. The latter was then renamed the Specialty
Cellulose Pulp segment. The Forest Products and the Paper segments were
unaffected by the organizational changes. The segments are:
|
-
The Forest Products segment consists primarily of forest and sawmills
operations, which produce lumber and building materials.
-
The Specialty Cellulose Pulp segment consists primarily of manufacturing
and marketing activities of specialty cellulose including the
transformation and sale of resins and pulp by-products. A significant
portion of chemical products sales are related to by-products generated
by the two specialty cellulose pulp mills.
-
The Paper Pulp segment includes the manufacturing and marketing
activities of high-yield pulps and chemical 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 note 2 and 3 of the Company's audited
consolidated financial statements for the year ended September 29,
2012. Comparative prior period segment information has been restated to
conform with the new segment presentation.
|
|
|
|
The performance of each segment is evaluated by management of the
Company against short-term and long-term financial objectives as well
as environmental, safety and other key criteria. The financial
performance 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 December 29, 2012 and December 24, 2011
(unaudited) (in millions of Canadian dollars)
|
|
|
|
|
|
|
|
|
|
|
| Quarter ended December 29, 2012 |
|
| Forest Products | Specialty Cellulose Pulp | Paper Pulp | Paper | Corporate | Consolidation adjustments | Consolidated |
| Sales: |
|
|
|
|
|
|
|
|
| External | $ 85 | $ 103 | $ 110 | $ 78 | $ - | $ - | $ 376 |
|
| Internal | 16 | - | 7 | - | 4 | (27) | - |
|
| 101 | 103 | 117 | 78 | 4 | (27) | 376 |
| Freight and other deductions | 9 | 7 | 23 | 11 | - | - | 50 |
| Lumber export taxes | 1 | - | - | - | - | - | 1 |
| Cost of sales | 86 | 73 | 92 | 58 | 4 | (27) | 286 |
| Selling, general and administrative | 3 | 5 | 2 | 3 | 6 | - | 19 |
| Share-based compensation | - | - | - | - | 1 | - | 1 |
|
|
|
|
|
|
|
|
|
| Earnings (loss) before the following (adjusted EBITDA): | 2 | 18 | - | 6 | (7) | - | 19 |
|
| Depreciation and amortization | 2 | 3 | 5 | 1 | - | - | 11 |
|
| Other items (note 10) | - | - | - | - | 1 | - | 1 |
|
|
|
|
|
|
|
|
|
| Operating earnings (loss) | $ - | $ 15 | $ (5) | $ 5 | $ (8) | $ - | $ 7 |
| Additions to property, plant and equipment | $ 2 | $ 26 | $ 5 | $ 1 | $ - | $ - | $ 34 |
| Total assets | $ 207 | $ 426 | $ 279 | $ 115 | $ - | $ - | $ 1,027 |
| Total liabilities | $ 59 | $ 213 | $ 67 | $ 123 | $ 464 | $ - | $ 926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended December 24, 2011 |
|
|
Forest
Products
|
Specialty
Cellulose
Pulp
|
Paper
Pulp
|
Paper
|
Corporate
|
Consolidation
adjustments
|
Consolidated
|
|
Sales:
|
|
|
|
|
|
|
|
|
|
External
| $ 100 | $ 123 | $ 93 | $ 85 |
$ -
|
$ -
| $ 401 |
|
|
Internal
|
26
|
-
|
10
|
-
|
2
|
(38)
|
-
|
|
|
126
|
123
|
103
|
85
|
2
|
(38)
|
401
|
|
Freight and other deductions
|
12
|
10
|
20
|
11
|
-
|
-
|
53
|
|
Lumber export taxes
|
2
|
-
|
-
|
-
|
-
|
-
|
2
|
|
Cost of sales
|
118
|
84
|
88
|
62
|
2
|
(38)
|
316
|
|
Selling, general and administrative
|
5
|
4
|
2
|
2
|
5
|
-
|
18
|
|
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) before the following (adjusted EBITDA):
|
(11)
|
25
|
(7)
|
10
|
(5)
|
-
|
12
|
|
|
Depreciation and amortization
|
3
|
2
|
6
|
1
|
-
|
-
|
12
|
|
|
Other items (note 10)
|
2
|
-
|
-
|
-
|
-
|
-
|
2
|
|
|
|
|
|
|
|
|
|
|
Operating earnings (loss)
|
$ (16)
| $ 23 |
$ (13)
| $ 9 |
$ (5)
|
$ -
|
$ (2)
|
|
Additions to property, plant and equipment
| $ 4 | $ 12 | $ 5 | $ 2 |
$ -
|
$ -
| $ 23 |
|
Total assets
| $ 256 | $ 359 | $ 340 | $ 121 | $ 6 |
$ -
| $ 1,082 |
|
Total liabilities
| $ 83 | $ 175 | $ 69 | $ 141 | $ 402 |
$ -
| $ 870 |
SOURCE: TEMBEC
