Attached files

file filename
8-K - 8-K - Domtar CORPufs-8k_20170427.htm

 

Exhibit 99.1

 

 

 

234 Kingsley Park Drive

Fort Mill, South Carolina 29715

 

News Release

 

TICKER SYMBOL

Investor RELATIONS

MEDIA RELATIONS

(NYSE: UFS) (TSX: UFS)

Nicholas Estrela

Director

Investor Relations

Tel.: 514-848-5555 x 85979

David Struhs

Vice-President

Corporate Services and Sustainability

Tel.: 803-802-8031

DOMTAR CORPORATION REPORTS PRELIMINARY FIRST QUARTER 2017 FINANCIAL RESULTS

Seasonally high level of scheduled maintenance; Good momentum in pulp markets

(All financial information is in U.S. dollars, and all earnings per share results are diluted, unless otherwise noted).

 

First quarter 2017 net earnings of $0.32 per share

Price increases announced for several pulp grades

$91 million of cash flow from operating activities

Fort Mill, SC, April 27, 2017 – Domtar Corporation (NYSE: UFS) (TSX: UFS) today reported net earnings of $20 million ($0.32 per share) for the first quarter of 2017 compared to net earnings of $47 million ($0.75 per share) for the fourth quarter of 2016 and net earnings of $4 million ($0.06 per share) for the first quarter of 2016. Sales for the first quarter of 2017 were $1.3 billion.

Excluding items listed below, the Company had earnings before items1 of $20 million ($0.32 per share) for the first quarter of 2017 compared to earnings before items1 of $47 million ($0.75 per share) for the fourth quarter of 2016 and earnings before items1 of $22 million ($0.35 per share) for the first quarter of 2016.

 

First quarter 2017 items:

 

None.

 

Fourth quarter 2016 items:

 

Closure and restructuring impact of $(1) million ($(1) million after tax); and

 

Negative impact of purchase accounting of $1 million ($1 million after tax).

 

First quarter 2016 items:

 

Closure and restructuring costs of $2 million ($2 million after tax); and

 

Impairment of property, plant & equipment of $21 million ($16 million after tax).


 

1 

  Non-GAAP financial measure. Refer to the Reconciliation of Non-GAAP Financial Measures in the appendix.

1 / 4


QUARTERLY REVIEW

“The Ashdown mill continued to focus its efforts on the production and quality of fluff pulp; we shipped primarily softwood bales in the quarter, but we are making good progress with the qualification of our grades and we’re receiving positive feedback from our customers,” said John D. Williams, President and Chief Executive Officer. “Our pulp business is growing and becoming more meaningful. We’ve shipped nearly 25% more tons when compared to the same quarter last year, and current initiatives will support continued profitable growth. Our nearly 2 million tons of high-quality softwood, fluff and specialty market pulp capacity provides us with a scale business that will add momentum to our growth strategy for years to come.”

Mr. Williams added, “In Personal Care, strong sales growth and operational improvements in the first quarter continue to offset currency, price and cost headwinds. We are focusing our efforts on rolling out our growth plans, capturing the benefits of our cost savings program and building value for our customers to effectively compete in this competitive environment. Our sales pipeline remains active with numerous opportunities to grow in both North America and Europe.”

Operating income was $42 million in the first quarter of 2017 compared to an operating income of $74 million in the fourth quarter of 2016. Depreciation and amortization totaled $80 million in the first quarter of 2017.

Operating income before items1 was $42 million in the first quarter of 2017 compared to an operating income before items1 of $74 million in the fourth quarter of 2016.

 

 

 

 

 

 

 

 

 

 

 

(In millions of dollars)

 

1Q 2017

 

 

4Q 2016

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

1,304

 

 

$

1,274

 

 

Operating income (loss)

 

 

 

 

 

 

 

 

 

Pulp and Paper segment

 

 

34

 

 

 

74

 

 

Personal Care segment

 

 

16

 

 

 

13

 

 

Corporate

 

 

(8

)

 

 

(13

)

 

Total operating income

 

 

42

 

 

 

74

 

 

Operating income before items1

 

 

42

 

 

 

74

 

 

Depreciation and amortization

 

 

80

 

 

 

85

 

 

 

The decrease in operating income in the first quarter of 2017 was the result of higher maintenance costs, lower productivity, lower average selling prices and higher raw material and other costs. These factors were partially offset by higher volume, lower selling, general and administrative expenses and favorable exchange rates.

When compared to the fourth quarter of 2016, manufactured paper shipments were up 1% and pulp shipments increased 9%. The shipments-to-production ratio for paper was 105% in the first quarter of 2017, compared to 104% in the fourth quarter of 2016. Paper inventories decreased by 36,000 tons and pulp inventories decreased by 61,000 metric tons when compared to the fourth quarter of 2016.

 

1 

  Non-GAAP financial measure. Refer to the Reconciliation of Non-GAAP Financial Measures in the appendix.

2 / 4


LIQUIDITY AND CAPITAL

Cash flow from operating activities amounted to $91 million and capital expenditures were $34 million, resulting in free cash flow1 of $57 million for the first quarter of 2017. Domtar’s net debt-to-total capitalization ratio1 stood at 30% at March 31, 2017 and at December 31, 2016.

OUTLOOK

For the remainder of the year, we anticipate paper shipments to be in-line with market demand.  We expect to benefit from recently announced pulp price increases, while mix should continue to improve as we convert to more fluff pulp sales at our Ashdown mill. Costs, including freight, labor and chemicals are expected to marginally increase. In Personal Care, market growth, investments in advertising and promotion in addition to new customer wins should drive higher sales, while raw material costs are expected to marginally increase.

EARNINGS CONFERENCE CALL

The Company will hold a conference call today at 10:00 a.m. (ET) to discuss its first quarter 2017 financial results. Financial analysts are invited to participate in the call by dialing 1 (800) 499-4035 (toll free - North America) or 1 (416) 204-9269 (International) at least 10 minutes before start time, while media and other interested individuals are invited to listen to the live webcast on the Domtar Corporation website at www.domtar.com.

The Company will release its second quarter 2017 earnings results on July 27, 2017 before markets open, followed by a conference call at 10:00 a.m. (ET) to discuss results. The date is tentative and will be confirmed approximately three weeks prior to the official earnings release date.

 

 

1 

  Non-GAAP financial measure. Refer to the Reconciliation of Non-GAAP Financial Measures in the appendix.

3 / 4


 

About Domtar  

Domtar is a leading provider of a wide variety of fiber-based products including communication, specialty and packaging papers, market pulp and absorbent hygiene products. With approximately 10,000 employees serving more than 50 countries around the world, Domtar is driven by a commitment to turn sustainable wood fiber into useful products that people rely on every day. Domtar’s annual sales are approximately $5.1 billion, and its common stock is traded on the New York and Toronto Stock Exchanges. Domtar’s principal executive office is in Fort Mill, South Carolina. To learn more, visit www.domtar.com.

 

Forward-Looking Statements

Statements in this release about our plans, expectations and future performance, including the statements by Mr. Williams and those contained under “Outlook,” are “forward-looking statements.” Actual results may differ materially from those suggested by these statements for a number of reasons, including changes in customer demand and pricing, changes in manufacturing costs, future acquisitions and divestitures, including facility closings, and the other reasons identified under “Risk Factors” in our Form 10-K for 2016 as filed with the SEC and as updated by subsequently filed Form 10-Qs. Except to the extent required by law, we expressly disclaim any obligation to update or revise these forward-looking statements to reflect new events or circumstances or otherwise.

- (30) -

 

4 / 4


Domtar Corporation

Highlights

(In millions of dollars, unless otherwise noted)

{

 

 

Three months ended

 

 

Three months ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Unaudited)

 

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

Selected Segment Information

 

 

 

 

 

 

 

 

Sales

 

 

 

 

 

 

 

 

Pulp and Paper

 

 

1,073

 

 

 

1,085

 

Personal Care

 

 

249

 

 

 

216

 

Total for reportable segments

 

 

1,322

 

 

 

1,301

 

Intersegment sales

 

 

(18

)

 

 

(14

)

Consolidated sales

 

 

1,304

 

 

 

1,287

 

Depreciation and amortization

   of property, plant and equipment

 

 

 

 

 

 

 

 

Pulp and Paper

 

 

64

 

 

 

73

 

Personal Care

 

 

16

 

 

 

16

 

Total for reportable segments

 

 

80

 

 

 

89

 

Impairment of property, plant

   and equipment - Pulp and Paper

 

 

 

 

 

21

 

Consolidated depreciation and amortization and

   impairment of property, plant and equipment

 

 

80

 

 

 

110

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

 

 

 

 

 

 

Pulp and Paper

 

 

34

 

 

 

19

 

Personal Care

 

 

16

 

 

 

14

 

Corporate

 

 

(8

)

 

 

(15

)

Consolidated operating income

 

 

42

 

 

 

18

 

Interest expense, net

 

 

17

 

 

 

17

 

Earnings before income taxes

 

 

25

 

 

 

1

 

Income tax expense (benefit)

 

 

5

 

 

 

(3

)

Net earnings

 

 

20

 

 

 

4

 

Per common share (in dollars)

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

 

Basic

 

 

0.32

 

 

 

0.06

 

Diluted

 

 

0.32

 

 

 

0.06

 

Weighted average number of common

    shares outstanding (millions)

 

 

 

 

 

 

 

 

Basic

 

 

62.6

 

 

 

62.7

 

Diluted

 

 

62.8

 

 

 

62.8

 

Cash flows from operating activities

 

 

91

 

 

 

97

 

Additions to property, plant and equipment

 

 

34

 

 

 

100

 

 

 


Domtar Corporation

Consolidated Statements of Earnings

(In millions of dollars, unless otherwise noted)

 

 

 

 

Three months ended

 

 

Three months ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Unaudited)

 

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

Sales

 

 

1,304

 

 

 

1,287

 

Operating expenses

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

 

1,075

 

 

 

1,050

 

Depreciation and amortization

 

 

80

 

 

 

89

 

Selling, general and administrative

 

 

108

 

 

 

103

 

Impairment of property, plant and equipment

 

 

 

 

 

21

 

Closure and restructuring costs

 

 

 

 

 

2

 

Other operating (income) loss, net

 

 

(1

)

 

 

4

 

 

 

 

1,262

 

 

 

1,269

 

Operating income

 

 

42

 

 

 

18

 

Interest expense, net

 

 

17

 

 

 

17

 

Earnings before income taxes

 

 

25

 

 

 

1

 

Income tax expense (benefit)

 

 

5

 

 

 

(3

)

Net earnings

 

 

20

 

 

 

4

 

Per common share (in dollars)

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

 

Basic

 

 

0.32

 

 

 

0.06

 

Diluted

 

 

0.32

 

 

 

0.06

 

Weighted average number of common

    shares outstanding (millions)

 

 

 

 

 

 

 

 

Basic

 

 

62.6

 

 

 

62.7

 

Diluted

 

 

62.8

 

 

 

62.8

 

 

 

 

 

 

 

 

 

 

 

 


Domtar Corporation

Consolidated Balance Sheets at

(In millions of dollars)

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(Unaudited)

 

 

 

$

 

 

$

 

Assets

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

111

 

 

 

125

 

Receivables, less allowances of $7 and $7

 

 

662

 

 

 

613

 

Inventories

 

 

722

 

 

 

759

 

Prepaid expenses

 

 

34

 

 

 

40

 

Income and other taxes receivable

 

 

15

 

 

 

31

 

Total current assets

 

 

1,544

 

 

 

1,568

 

Property, plant and equipment, net

 

 

2,789

 

 

 

2,825

 

Goodwill

 

 

553

 

 

 

550

 

Intangible assets, net

 

 

607

 

 

 

608

 

Other assets

 

 

132

 

 

 

129

 

Total assets

 

 

5,625

 

 

 

5,680

 

Liabilities and shareholders' equity

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Bank indebtedness

 

 

2

 

 

 

12

 

Trade and other payables

 

 

633

 

 

 

656

 

Income and other taxes payable

 

 

25

 

 

 

22

 

Long-term debt due within one year

 

 

64

 

 

 

63

 

Total current liabilities

 

 

724

 

 

 

753

 

Long-term debt

 

 

1,188

 

 

 

1,218

 

Deferred income taxes and other

 

 

672

 

 

 

675

 

Other liabilities and deferred credits

 

 

356

 

 

 

358

 

Shareholders' equity

 

 

 

 

 

 

 

 

Common stock

 

 

1

 

 

 

1

 

Additional paid-in capital

 

 

1,964

 

 

 

1,963

 

Retained earnings

 

 

1,205

 

 

 

1,211

 

Accumulated other comprehensive loss

 

 

(485

)

 

 

(499

)

Total shareholders' equity

 

 

2,685

 

 

 

2,676

 

Total liabilities and shareholders' equity

 

 

5,625

 

 

 

5,680

 

 

 

 

 


Domtar Corporation

Consolidated Statements of Cash Flows

(In millions of dollars)

 

 

 

For the three months ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

(Unaudited)

 

 

 

$

 

 

$

 

Operating activities

 

 

 

 

 

 

 

 

Net earnings

 

 

20

 

 

 

4

 

Adjustments to reconcile net earnings to cash flows from operating activities

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

80

 

 

 

89

 

Deferred income taxes and tax uncertainties

 

 

(4

)

 

 

(3

)

Impairment of property, plant and equipment

 

 

 

 

 

21

 

Stock-based compensation expense

 

 

1

 

 

 

1

 

Changes in assets and liabilities

 

 

 

 

 

 

 

 

Receivables

 

 

(47

)

 

 

(6

)

Inventories

 

 

39

 

 

 

(1

)

Prepaid expenses

 

 

1

 

 

 

(1

)

Trade and other payables

 

 

(19

)

 

 

2

 

Income and other taxes

 

 

21

 

 

 

(9

)

Difference between employer pension and other post-retirement

   contributions and pension and other post-retirement expense

 

 

 

 

 

(1

)

Other assets and other liabilities

 

 

(1

)

 

 

1

 

Cash flows from operating activities

 

 

91

 

 

 

97

 

Investing activities

 

 

 

 

 

 

 

 

Additions to property, plant and equipment

 

 

(34

)

 

 

(100

)

Cash flows used for investing activities

 

 

(34

)

 

 

(100

)

Financing activities

 

 

 

 

 

 

 

 

Dividend payments

 

 

(26

)

 

 

(25

)

Stock repurchase

 

 

 

 

 

(10

)

Net change in bank indebtedness

 

 

(11

)

 

 

7

 

Change in revolving credit facility

 

 

(20

)

 

 

 

Proceeds from receivables securitization facility

 

 

 

 

 

20

 

Repayments of receivables securitization facility

 

 

(15

)

 

 

(20

)

Repayments of long-term debt

 

 

 

 

 

(1

)

Cash flows used for financing activities

 

 

(72

)

 

 

(29

)

Net decrease in cash and cash equivalents

 

 

(15

)

 

 

(32

)

Impact of foreign exchange on cash

 

 

1

 

 

 

3

 

Cash and cash equivalents at beginning of period

 

 

125

 

 

 

126

 

Cash and cash equivalents at end of period

 

 

111

 

 

 

97

 

Supplemental cash flow information

 

 

 

 

 

 

 

 

Net cash payments (refunds) for:

 

 

 

 

 

 

 

 

Interest

 

 

19

 

 

 

20

 

Income taxes

 

 

(8

)

 

 

6

 

 

 


Domtar Corporation

Quarterly Reconciliation of Non-GAAP Financial Measures

(In millions of dollars, unless otherwise noted)

 

The following table sets forth certain non-U.S. generally accepted accounting principles (“GAAP”) financial metrics identified in bold as “Earnings before items”, “Earnings before items per diluted share”, “EBITDA”, “EBITDA margin”, “EBITDA before items”, “EBITDA margin before items”, “Free cash flow”, “Net debt” and “Net debt-to-total capitalization”. Management believes that the financial metrics are useful to understand our operating performance and benchmark with peers within the industry. The Company calculates “Earnings before items” and “EBITDA before items” by excluding the after-tax (pre-tax) effect of specified items. These metrics are presented as a complement to enhance the understanding of operating results but not in substitution for GAAP results.

 

 

 

 

 

 

 

2017

 

 

2016

 

 

 

 

 

 

 

Q1

 

 

Q1

 

 

Q2

 

 

Q3

 

 

Q4

 

 

Year

 

Reconciliation of "Earnings before items" to Net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

($)

 

 

20

 

 

 

4

 

 

 

18

 

 

 

59

 

 

 

47

 

 

 

128

 

 

(+)

Impairment of property, plant and equipment

 

($)

 

 

 

 

 

16

 

 

 

2

 

 

 

4

 

 

 

 

 

 

22

 

 

(+)

Closure and restructuring costs

 

($)

 

 

 

 

 

2

 

 

 

16

 

 

 

8

 

 

 

(1

)

 

 

25

 

 

(+)

Litigation settlement

 

($)

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

2

 

 

(+)

Impact of purchase accounting

 

($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

1

 

 

(=)

Earnings before items

 

($)

 

 

20

 

 

 

22

 

 

 

38

 

 

 

71

 

 

 

47

 

 

 

178

 

 

(/)

Weighted avg. number of common shares outstanding (diluted)

 

(millions)

 

 

62.8

 

 

 

62.8

 

 

 

62.7

 

 

 

62.7

 

 

 

62.7

 

 

 

62.7

 

 

(=)

Earnings before items per diluted share

 

($)

 

 

0.32

 

 

 

0.35

 

 

 

0.61

 

 

 

1.13

 

 

 

0.75

 

 

 

2.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of "EBITDA" and "EBITDA before items" to Net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

($)

 

 

20

 

 

 

4

 

 

 

18

 

 

 

59

 

 

 

47

 

 

 

128

 

 

(+)

Income tax expense (benefit)

 

($)

 

 

5

 

 

 

(3

)

 

 

6

 

 

 

16

 

 

 

10

 

 

 

29

 

 

(+)

Interest expense, net

 

($)

 

 

17

 

 

 

17

 

 

 

15

 

 

 

17

 

 

 

17

 

 

 

66

 

 

(=)

Operating income

 

($)

 

 

42

 

 

 

18

 

 

 

39

 

 

 

92

 

 

 

74

 

 

 

223

 

 

(+)

Depreciation and amortization

 

($)

 

 

80

 

 

 

89

 

 

 

87

 

 

 

87

 

 

 

85

 

 

 

348

 

 

(+)

Impairment of property, plant and equipment

 

($)

 

 

 

 

 

21

 

 

 

3

 

 

 

5

 

 

 

 

 

 

29

 

 

(=)

EBITDA

 

($)

 

 

122

 

 

 

128

 

 

 

129

 

 

 

184

 

 

 

159

 

 

 

600

 

 

(/)

Sales

 

($)

 

 

1,304

 

 

 

1,287

 

 

 

1,267

 

 

 

1,270

 

 

 

1,274

 

 

 

5,098

 

 

(=)

EBITDA margin

 

(%)

 

 

9

%

 

 

10

%

 

 

10

%

 

 

14

%

 

 

12

%

 

 

12

%

 

 

EBITDA

 

($)

 

 

122

 

 

 

128

 

 

 

129

 

 

 

184

 

 

 

159

 

 

 

600

 

 

(+)

Closure and restructuring costs

 

($)

 

 

 

 

 

2

 

 

 

21

 

 

 

10

 

 

 

(1

)

 

 

32

 

 

(+)

Litigation settlement

 

($)

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

2

 

 

(+)

Impact of purchase accounting

 

($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

1

 

 

(=)

EBITDA before items

 

($)

 

 

122

 

 

 

130

 

 

 

152

 

 

 

194

 

 

 

159

 

 

 

635

 

 

(/)

Sales

 

($)

 

 

1,304

 

 

 

1,287

 

 

 

1,267

 

 

 

1,270

 

 

 

1,274

 

 

 

5,098

 

 

(=)

EBITDA margin before items

 

(%)

 

 

9

%

 

 

10

%

 

 

12

%

 

 

15

%

 

 

12

%

 

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Domtar Corporation

Quarterly Reconciliation of Non-GAAP Financial Measures

(In millions of dollars, unless otherwise noted)

 

 

 

 

 

 

 

2017

 

 

2016

 

 

 

 

 

 

 

Q1

 

 

Q1

 

 

Q2

 

 

Q3

 

 

Q4

 

 

Year

 

Reconciliation of "Free cash flow" to Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

($)

 

 

91

 

 

 

97

 

 

 

118

 

 

 

95

 

 

 

155

 

 

 

465

 

 

(-)

Additions to property, plant and equipment

 

($)

 

 

(34

)

 

 

(100

)

 

 

(119

)

 

 

(83

)

 

 

(45

)

 

 

(347

)

 

(=)

Free cash flow

 

($)

 

 

57

 

 

 

(3

)

 

 

(1

)

 

 

12

 

 

 

110

 

 

 

118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

"Net debt-to-total capitalization" computation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank indebtedness

 

($)

 

 

2

 

 

 

6

 

 

 

1

 

 

 

 

 

 

12

 

 

 

 

 

 

(+)

Long-term debt due within one year

 

($)

 

 

64

 

 

 

41

 

 

 

64

 

 

 

63

 

 

 

63

 

 

 

 

 

 

(+)

Long-term debt

 

($)

 

 

1,188

 

 

 

1,211

 

 

 

1,237

 

 

 

1,309

 

 

 

1,218

 

 

 

 

 

 

(=)

Debt

 

($)

 

 

1,254

 

 

 

1,258

 

 

 

1,302

 

 

 

1,372

 

 

 

1,293

 

 

 

 

 

 

(-)

Cash and cash equivalents

 

($)

 

 

(111

)

 

 

(97

)

 

 

(111

)

 

 

(168

)

 

 

(125

)

 

 

 

 

 

(=)

Net debt

 

($)

 

 

1,143

 

 

 

1,161

 

 

 

1,191

 

 

 

1,204

 

 

 

1,168

 

 

 

 

 

 

(+)

Shareholders' equity

 

($)

 

 

2,685

 

 

 

2,736

 

 

 

2,716

 

 

 

2,754

 

 

 

2,676

 

 

 

 

 

 

(=)

Total capitalization

 

($)

 

 

3,828

 

 

 

3,897

 

 

 

3,907

 

 

 

3,958

 

 

 

3,844

 

 

 

 

 

 

 

Net debt

 

($)

 

 

1,143

 

 

 

1,161

 

 

 

1,191

 

 

 

1,204

 

 

 

1,168

 

 

 

 

 

 

(/)

Total capitalization

 

($)

 

 

3,828

 

 

 

3,897

 

 

 

3,907

 

 

 

3,958

 

 

 

3,844

 

 

 

 

 

 

(=)

Net debt-to-total capitalization

 

(%)

 

 

30

%

 

 

30

%

 

 

30

%

 

 

30

%

 

 

30

%

 

 

 

 

 

“Earnings before items”, “Earnings before items per diluted share”, “EBITDA”, “EBITDA margin”, “EBITDA before items”, “EBITDA margin before items”, “Free cash flow”, “Net debt” and “Net debt-to-total capitalization” have no standardized meaning prescribed by GAAP and are not necessarily comparable to similar measures presented by other companies and therefore should not be considered in isolation or as a substitute for Net earnings, Operating income or any other earnings statement, cash flow statement or balance sheet financial information prepared in accordance with GAAP. It is important for readers to understand that certain items may be presented in different lines by different companies on their financial statements, thereby leading to different measures for different companies.

 

 

 


Domtar Corporation

Quarterly Reconciliation of Non-GAAP Financial Measures – By Segment 2017

(In millions of dollars, unless otherwise noted)

 

The following table sets forth certain non-U.S. generally accepted accounting principles (“GAAP”), financial metrics identified in bold as “Operating income (loss) before items”, “EBITDA before items” and “EBITDA margin before items” by reportable segment. Management believes that the financial metrics are useful to understand our operating performance and benchmark with peers within the industry. The Company calculates the segmented “Operating income (loss) before items” by excluding the pre-tax effect of specified items. These metrics are presented as a complement to enhance the understanding of operating results but not in substitution for GAAP results.

 

 

 

 

 

 

 

Pulp and Paper

 

Personal Care

 

Corporate

 

Total

 

 

 

 

 

 

Q1'17

 

Q2'17

 

Q3'17

 

Q4'17

 

YTD

 

Q1'17

 

Q2'17

 

Q3'17

 

Q4'17

 

YTD

 

Q1'17

 

Q2'17

 

Q3'17

 

Q4'17

 

YTD

 

Q1'17

 

Q2'17

 

Q3'17

 

Q4'17

 

YTD

Reconciliation of Operating income (loss)

   to "Operating income (loss) before items"

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

($)

 

34

 

 

 

 

34

 

16

 

 

 

 

16

 

(8)

 

 

 

 

(8)

 

42

 

 

 

 

42

 

(+)

Impairment of property, plant and equipment

 

($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(+)

Impact of purchase accounting

 

($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(+)

Closure and restructuring costs

 

($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(+)

Litigation settlement

 

($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(=)

Operating income (loss) before items

 

($)

 

34

 

 

 

 

34

 

16

 

 

 

 

16

 

(8)

 

 

 

 

(8)

 

42

 

 

 

 

42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of "Operating income (loss)

   before items" to "EBITDA before items"

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) before items

 

($)

 

34

 

 

 

 

34

 

16

 

 

 

 

16

 

(8)

 

 

 

 

(8)

 

42

 

 

 

 

42

 

(+)

Depreciation and amortization

 

($)

 

64

 

 

 

 

64

 

16

 

 

 

 

16

 

 

 

 

 

 

80

 

 

 

 

80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(=)

EBITDA before items

 

($)

 

98

 

 

 

 

98

 

32

 

 

 

 

32

 

(8)

 

 

 

 

(8)

 

122

 

 

 

 

122

 

(/)

Sales

 

($)

 

1,073

 

 

 

 

1,073

 

249

 

 

 

 

249

 

 

 

 

 

 

1,322

 

 

 

 

1,322

 

(=)

EBITDA margin before items

 

(%)

 

9%

 

 

 

 

9%

 

13%

 

 

 

 

13%

 

 

 

 

 

 

9%

 

 

 

 

9%

 

“Operating income (loss) before items”, “EBITDA before items” and “EBITDA margin before items” have no standardized meaning prescribed by GAAP and are not necessarily comparable to similar measures presented by other companies and therefore should not be considered in isolation or as a substitute for Operating income (loss) or any other earnings statement, cash flow statement or balance sheet financial information prepared in accordance with GAAP. It is important for readers to understand that certain items may be presented in different lines by different companies on their financial statements thereby leading to different measures for different companies.

 

 

 

 


Domtar Corporation

Quarterly Reconciliation of Non-GAAP Financial Measures – By Segment 2016

(In millions of dollars, unless otherwise noted)

 

The following table sets forth certain non-U.S. generally accepted accounting principles (“GAAP”), financial metrics identified in bold as “Operating income (loss) before items”, “EBITDA before items” and “EBITDA margin before items” by reportable segment. Management believes that the financial metrics are useful to understand our operating performance and benchmark with peers within the industry. The Company calculates the segmented “Operating income (loss) before items” by excluding the pre-tax effect of specified items. These metrics are presented as a complement to enhance the understanding of operating results but not in substitution for GAAP results.

 

 

 

 

 

 

 

Pulp and Paper

 

Personal Care (1)

 

Corporate

 

Total

 

 

 

 

 

 

Q1'16

 

Q2'16

 

Q3'16

 

Q4'16

 

Year

 

Q1'16

 

Q2'16

 

Q3'16

 

Q4'16

 

Year

 

Q1'16

 

Q2'16

 

Q3'16

 

Q4'16

 

Year

 

Q1'16

 

Q2'16

 

Q3'16

 

Q4'16

 

Year

Reconciliation of Operating income (loss)

   to "Operating income (loss) before items"

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

($)

 

19

 

35

 

89

 

74

 

217

 

14

 

15

 

15

 

13

 

57

 

(15)

 

(11)

 

(12)

 

(13)

 

(51)

 

18

 

39

 

92

 

74

 

223

 

(+)

Impairment of property, plant and equipment

 

($)

 

21

 

3

 

5

 

 

29

 

 

 

 

 

 

 

 

 

 

 

21

 

3

 

5

 

 

29

 

(+)

Impact of purchase accounting

 

($)

 

 

 

 

 

 

 

 

 

1

 

1

 

 

 

 

 

 

 

 

 

1

 

1

 

(+)

Closure and restructuring costs

 

($)

 

2

 

21

 

10

 

(2)

 

31

 

 

 

 

1

 

1

 

 

 

 

 

 

2

 

21

 

10

 

(1)

 

32

 

(+)

Litigation settlement

 

($)

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

2

 

 

2

 

 

 

2

 

(=)

Operating income (loss) before items

 

($)

 

42

 

59

 

104

 

72

 

277

 

14

 

15

 

15

 

15

 

59

 

(15)

 

(9)

 

(12)

 

(13)

 

(49)

 

41

 

65

 

107

 

74

 

287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of "Operating income (loss)

   before items" to "EBITDA before items"

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) before items

 

($)

 

42

 

59

 

104

 

72

 

277

 

14

 

15

 

15

 

15

 

59

 

(15)

 

(9)

 

(12)

 

(13)

 

(49)

 

41

 

65

 

107

 

74

 

287

 

(+)

Depreciation and amortization

 

($)

 

73

 

72

 

71

 

68

 

284

 

16

 

15

 

16

 

17

 

64

 

 

 

 

 

 

89

 

87

 

87

 

85

 

348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(=)

EBITDA before items

 

($)

 

115

 

131

 

175

 

140

 

561

 

30

 

30

 

31

 

32

 

123

 

(15)

 

(9)

 

(12)

 

(13)

 

(49)

 

130

 

152

 

194

 

159

 

635

 

(/)

Sales

 

($)

 

1,085

 

1,054

 

1,054

 

1,046

 

4,239

 

216

 

228

 

231

 

242

 

917

 

 

 

 

 

 

1,301

 

1,282

 

1,285

 

1,288

 

5,156

 

(=)

EBITDA margin before items

 

(%)

 

11%

 

12%

 

17%

 

13%

 

13%

 

14%

 

13%

 

13%

 

13%

 

13%

 

 

 

 

 

 

10%

 

12%

 

15%

 

12%

 

12%

 

“Operating income (loss) before items”, “EBITDA before items” and “EBITDA margin before items” have no standardized meaning prescribed by GAAP and are not necessarily comparable to similar measures presented by other companies and therefore should not be considered in isolation or as a substitute for Operating income (loss) or any other earnings statement, cash flow statement or balance sheet financial information prepared in accordance with GAAP. It is important for readers to understand that certain items may be presented in different lines by different companies on their financial statements thereby leading to different measures for different companies.

 

(1) On October 1, 2016, the Company acquired 100% of the shares of Home Delivery Incontinent Supplies Co. in the United States.

 

 

 

 


Domtar Corporation

Supplemental Segmented Information

(In millions of dollars, unless otherwise noted)

 

 

 

 

 

 

2017

 

 

2016

 

 

 

 

 

Q1

 

 

Q1

 

 

Q2

 

 

Q3

 

 

Q4

 

 

Year

 

Pulp and Paper Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

($)

 

 

1,073

 

 

 

1,085

 

 

 

1,054

 

 

 

1,054

 

 

 

1,046

 

 

 

4,239

 

Operating income

 

($)

 

 

34

 

 

 

19

 

 

 

35

 

 

 

89

 

 

 

74

 

 

 

217

 

Depreciation and amortization

 

($)

 

 

64

 

 

 

73

 

 

 

72

 

 

 

71

 

 

 

68

 

 

 

284

 

Impairment of property, plant and equipment

 

($)

 

 

 

 

 

21

 

 

 

3

 

 

 

5

 

 

 

 

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paper

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paper Production

 

('000 ST)

 

 

709

 

 

 

785

 

 

 

715

 

 

 

726

 

 

 

714

 

 

 

2,940

 

Paper Shipments - Manufactured

 

('000 ST)

 

 

745

 

 

 

786

 

 

 

752

 

 

 

744

 

 

 

739

 

 

 

3,021

 

Communication Papers

 

('000 ST)

 

 

622

 

 

 

657

 

 

 

627

 

 

 

620

 

 

 

618

 

 

 

2,522

 

Specialty and Packaging

 

('000 ST)

 

 

123

 

 

 

129

 

 

 

125

 

 

 

124

 

 

 

121

 

 

 

499

 

Paper Shipments - Sourced from 3rd parties

 

('000 ST)

 

 

29

 

 

 

32

 

 

 

29

 

 

 

35

 

 

 

27

 

 

 

123

 

Paper Shipments - Total

 

('000 ST)

 

 

774

 

 

 

818

 

 

 

781

 

 

 

779

 

 

 

766

 

 

 

3,144

 

Pulp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp Shipments(a)

 

('000 ADMT)

 

 

453

 

 

 

369

 

 

 

360

 

 

 

369

 

 

 

415

 

 

 

1,513

 

Hardwood Kraft Pulp

 

(%)

 

 

4

%

 

 

6

%

 

 

4

%

 

 

5

%

 

 

8

%

 

 

6

%

Softwood Kraft Pulp

 

(%)

 

 

71

%

 

 

69

%

 

 

66

%

 

 

67

%

 

 

67

%

 

 

67

%

Fluff Pulp

 

(%)

 

 

25

%

 

 

25

%

 

 

30

%

 

 

28

%

 

 

25

%

 

 

27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personal Care Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

($)

 

 

249

 

 

 

216

 

 

 

228

 

 

 

231

 

 

 

242

 

 

 

917

 

Operating income

 

($)

 

 

16

 

 

 

14

 

 

 

15

 

 

 

15

 

 

 

13

 

 

 

57

 

Depreciation and amortization

 

($)

 

 

16

 

 

 

16

 

 

 

15

 

 

 

16

 

 

 

17

 

 

 

64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Exchange Rates

 

$US / $CAN

 

 

1.323

 

 

 

1.375

 

 

 

1.289

 

 

 

1.305

 

 

 

1.333

 

 

 

1.325

 

 

 

$CAN / $US

 

 

0.756

 

 

 

0.727

 

 

 

0.776

 

 

 

0.766

 

 

 

0.750

 

 

 

0.755

 

 

 

€ / $US

 

 

1.066

 

 

 

1.103

 

 

 

1.130

 

 

 

1.116

 

 

 

1.078

 

 

 

1.107

 

 

(a)  Figures are gross of market pulp purchased from other producers on the open market for some of our paper making operations. Pulp Shipments represent the amount of pulp produced in excess of our internal requirement.

Note: the term “ST” refers to a short ton and the term “ADMT” refers to an air dry metric ton.