Domtar Corporation reports preliminary fourth quarter and fiscal year 2013 financial results
Acquired Laboratorios Indas, Spanish market leader in adult incontinence - a key milestone in the development of Domtar's Personal Care business
(All financial information is in U.S. dollars, and all earnings per share results are diluted, unless otherwise noted.)
- Fourth quarter 2013 net earnings of $2.00 per share, earnings before items1 of $2.09 per share
- Announced and completed on January 2, 2014, the acquisition of Laboratorios Indas, Spain's largest manufacturer and marketer of adult incontinence products
- Completed a long-term financing with the successful issuance of 30-year senior notes
TICKER SYMBOL
(NYSE: UFS) (TSX: UFS)
MONTREAL, Feb. 7, 2014 /PRNewswire/ - Domtar Corporation (NYSE: UFS) (TSX: UFS) today reported net earnings of $65 million ($2.00 per share) for the fourth quarter of 2013 compared to net earnings of $27 million ($0.82 per share) for the third quarter of 2013 and net earnings of $19 million ($0.54 per share) for the fourth quarter of 2012. Sales for the fourth quarter of 2013 were $1,359 million.
Excluding items listed below, the Company had earnings before items1 of $68 million ($2.09 per share) for the fourth quarter of 2013 compared to earnings before items1 of $41 million ($1.25 per share) for the third quarter of 2013 and earnings before items1 of $46 million ($1.31 per share) for the fourth quarter of 2012.
Fourth quarter 2013 items:
- Net gain on sale of property, plant and equipment and business for $5 million ($4 million after tax); and
- Charge of $7 million ($7 million after tax) for impairment of property, plant and equipment.
Third quarter 2013 items:
- Loss on sale of business of $19 million ($12 million after tax); and
- Negative impact of purchase accounting of $2 million ($2 million after tax).
Fourth quarter 2012 items:
- Closure and restructuring costs of $27 million ($18 million after tax),
- Charge of $12 million ($8 million after tax) related to the impairment and write-down of property, plant and equipment and intangible assets; and
- Net losses on the sale of property, plant and equipment of $2 million ($1 million after tax).
Commenting on the fourth quarter results, John D. Williams, President and Chief Executive Officer, said, "Our solid results in the fourth quarter were mostly in line with our expectations in all of our businesses. Lower planned maintenance shutdowns and the continued momentum in pulp markets drove quarter over quarter earnings improvement."
FISCAL YEAR 2013 HIGHLIGHTS
For fiscal year 2013, net earnings amounted to $91 million ($2.72 per share) compared to net earnings of $172 million ($4.76 per share) for fiscal year 2012. The Company had earnings before items1 of $158 million ($4.73 per share) for fiscal 2013 compared to earnings before items1 of $233 million ($6.45 per share) for fiscal 2012. Sales amounted to $5.4 billion for fiscal year 2013.
"In 2013, we continued to transform the earnings profile of our company through further acquisitions in personal care, strategic investments in the pulp and paper business and the disposal of non-core assets. The recent acquisition of Indas represents a significant step in building out our personal care business, and will further help us achieve our goal of $300-$500 million of EBITDA from growing business by 2017. We have made meaningful progress towards this goal and the businesses we have acquired so far bring us closer to the lower end of our target. The continued execution of our strategy will drive earnings and cash flow growth in 2014 and beyond," added Mr. Williams.
QUARTERLY REVIEW
Operating income before items1 was $95 million in the fourth quarter of 2013 compared to an operating income before items1 of $70 million in the third quarter of 2013. Depreciation and amortization totaled $95 million in the fourth quarter of 2013.
(In millions of dollars) | 4Q 2013 | 3Q 2013 | |||
Sales | $1,359 | $1,375 | |||
Operating income (loss) | |||||
Pulp and Paper segment | 75 | 42 | |||
Personal Care segment | 9 | 11 | |||
Corporate | 9 | (4) | |||
Total | 93 | 49 | |||
Operating income before items1 | 95 | 70 | |||
Depreciation and amortization | 95 | 93 |
The increase in operating income before items1 in the fourth quarter of 2013 was the result of lower costs for maintenance, higher average selling prices for paper and pulp, favorable exchange rates, higher productivity in pulp, and higher paper shipments. These factors were partially offset by higher raw material costs and an unfavorable mix of paper sold.
When compared to the third quarter of 2013, manufactured paper shipments increased 0.4% and pulp shipments increased 7.1%. The shipments-to-production ratio for paper was 100% in the fourth quarter of 2013, compared to 98% in the third quarter of 2013. Lack-of-order downtime and machine slowdowns in pulp and paper totaled 20,000 short tons in the fourth quarter of 2013. Paper inventories remained unchanged when compared to the end of September.
LIQUIDITY AND CAPITAL
In 2013, cash flow provided from operating activities amounted to $411 million and capital expenditures were $242 million, resulting in free cash flow1 of $169 million for fiscal 2013. Domtar's net debt-to-total capitalization ratio1 stood at 24% at December 31, 2013 compared to 16% at December 31, 2012.
Domtar returned a total of $250 million to its shareholders through a combination of dividends and share buybacks in fiscal 2013. Domtar repurchased a total of 11,170,506 shares of common stock at an average price of $78.48 since the implementation of its stock repurchase program in May 2010. At the end of the fourth quarter of 2013, Domtar had $121 million remaining under this program.
OUTLOOK
In 2014, we expect our paper shipments to be in-line with 2013 while we expect the market demand for uncoated free sheet to decline with long-term secular trends. Our paper prices will benefit from the implementation of recently announced price increases. We expect softwood pulp markets to maintain positive momentum but new scheduled industry hardwood pulp capacity makes the latter part of the year more uncertain. Personal care will continue to see earnings growth with the recent acquisition of Indas and with the addition of the new production lines towards the end of the year.
EARNINGS CONFERENCE CALL
The Company will hold a conference call today at 10:00 a.m. (ET) to discuss its fourth quarter and fiscal 2013 financial results. Financial analysts are invited to participate in the call by dialing 1 (866) 321-8231 (toll free - North America) or 1 (416) 642-5213 (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.
A replay will be available by dialing 1 (888) 203-1112 (North America) or 1 (647) 436-0148 (International) using access code 5674179 until February 21, 2014.
About Domtar
Domtar Corporation (NYSE: UFS) (TSX: UFS) designs, manufactures, markets and distributes a wide variety of fiber-based products including communication papers, specialty and packaging papers and absorbent hygiene products. The foundation of its business is a network of world class wood fiber converting assets that produce papergrade, fluff and specialty pulps. The majority of its pulp production is consumed internally to manufacture paper and consumer products. Domtar is the largest integrated marketer of uncoated freesheet paper in North America with recognized brands such as Cougar®, Lynx® Opaque Ultra, Husky® Opaque Offset, First Choice® and Domtar EarthChoice®. Domtar is also a leading marketer and producer of a broad line of incontinence care products marketed primarily under the Attends®, IncoPack and Indasec® brand names as well as baby diapers. In 2013, Domtar had sales of US$5.4 billion from some 50 countries. The Company employs approximately 10,000 people. 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 2012 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.
_______________________
1 Non-GAAP financial measure. Refer to the Reconciliation of Non-GAAP Financial Measures in the appendix.
Domtar Corporation | ||||||
Highlights | ||||||
(In millions of dollars, unless otherwise noted) | ||||||
Three months ended December 31 |
Three months ended December 31 |
Twelve months ended December 31 |
Twelve months ended December 31 |
|||
2013 | 2012 | 2013 | 2012 | |||
(Unaudited) | ||||||
$ | $ | $ | $ | |||
Selected Segment Information | ||||||
Sales | ||||||
Pulp and Paper | 1,193 | 1,218 | 4,843 | 5,088 | ||
Personal Care | 172 | 111 | 566 | 399 | ||
Total for reportable segments | 1,365 | 1,329 | 5,409 | 5,487 | ||
Intersegment sales - Pulp and Paper | (6) | (2) | (18) | (5) | ||
Consolidated sales | 1,359 | 1,327 | 5,391 | 5,482 | ||
Depreciation and amortization and impairment and write-down of property, plant and equipment and intangible assets | ||||||
Pulp and Paper | 85 | 91 | 345 | 365 | ||
Personal Care | 10 | 5 | 31 | 20 | ||
Total for reportable segments | 95 | 96 | 376 | 385 | ||
Impairment and write-down of property, plant and equipment and intangible assets - Pulp and Paper | 5 | 12 | 20 | 14 | ||
Impairment and write-down of property, plant and equipment - Personal Care | 2 | - | 2 | - | ||
Consolidated depreciation and amortization and impairment and write-down of property, plant and equipment and intangible assets | 102 | 108 | 398 | 399 | ||
Operating income (loss) | ||||||
Pulp and Paper | 75 | 32 | 171 | 330 | ||
Personal Care | 9 | 13 | 43 | 45 | ||
Corporate | 9 | (2) | (53) | (8) | ||
Consolidated operating income | 93 | 43 | 161 | 367 | ||
Interest expense, net | 22 | 22 | 89 | 131 | ||
Earnings before income taxes and equity loss | 71 | 21 | 72 | 236 | ||
Income tax expense (benefit) | 6 | 1 | (20) | 58 | ||
Equity loss, net of taxes | - | 1 | 1 | 6 | ||
Net earnings | 65 | 19 | 91 | 172 | ||
Per common share (in dollars) | ||||||
Net earnings | ||||||
Basic | 2.01 | 0.54 | 2.73 | 4.78 | ||
Diluted | 2.00 | 0.54 | 2.72 | 4.76 | ||
Weighted average number of common and exchangeable shares outstanding (millions) | ||||||
Basic | 32.4 | 35.1 | 33.3 | 36.0 | ||
Diluted | 32.5 | 35.2 | 33.4 | 36.1 | ||
Cash flows provided from operating activities | 124 | 140 | 411 | 551 | ||
Additions to property, plant and equipment | 62 | 65 | 242 | 236 |
Domtar Corporation | ||||||
Consolidated Statements of Earnings | ||||||
(In millions of dollars, unless otherwise noted) | ||||||
Three months ended December 31 |
Three months ended December 31 |
Twelve months ended December 31 |
Twelve months ended December 31 |
|||
2013 | 2012 | 2013 | 2012 | |||
(Unaudited) | ||||||
$ | $ | $ | $ | |||
Sales | 1,359 | 1,327 | 5,391 | 5,482 | ||
Operating expenses | ||||||
Cost of sales, excluding depreciation and amortization | 1,081 | 1,058 | 4,361 | 4,321 | ||
Depreciation and amortization | 95 | 96 | 376 | 385 | ||
Selling, general and administrative | 100 | 90 | 381 | 358 | ||
Impairment and write-down of property, plant and equipment and intangible assets | 7 | 12 | 22 | 14 | ||
Closure and restructuring costs | - | 27 | 18 | 30 | ||
Other operating (income) loss, net | (17) | 1 | 72 | 7 | ||
1,266 | 1,284 | 5,230 | 5,115 | |||
Operating income | 93 | 43 | 161 | 367 | ||
Interest expense, net | 22 | 22 | 89 | 131 | ||
Earnings before income taxes and equity loss | 71 | 21 | 72 | 236 | ||
Income tax expense (benefit) | 6 | 1 | (20) | 58 | ||
Equity loss, net of taxes | - | 1 | 1 | 6 | ||
Net earnings | 65 | 19 | 91 | 172 | ||
Per common share (in dollars) | ||||||
Net earnings | ||||||
Basic | 2.01 | 0.54 | 2.73 | 4.78 | ||
Diluted | 2.00 | 0.54 | 2.72 | 4.76 | ||
Weighted average number of common and exchangeable shares outstanding (millions) | ||||||
Basic | 32.4 | 35.1 | 33.3 | 36.0 | ||
Diluted | 32.5 | 35.2 | 33.4 | 36.1 |
Domtar Corporation | ||||||
Consolidated Balance Sheets at | ||||||
(In millions of dollars) | ||||||
December 31 | December 31 | |||||
2013 | 2012 | |||||
(Unaudited) | ||||||
$ | $ | |||||
Assets | ||||||
Current assets | ||||||
Cash and cash equivalents | 655 | 661 | ||||
Receivables, less allowances of $4 and $4 | 601 | 562 | ||||
Inventories | 685 | 675 | ||||
Prepaid expenses | 23 | 24 | ||||
Income and other taxes receivable | 61 | 48 | ||||
Deferred income taxes | 52 | 45 | ||||
Total current assets | 2,077 | 2,015 | ||||
Property, plant and equipment, at cost | 8,883 | 8,793 | ||||
Accumulated depreciation | (5,594) | (5,392) | ||||
Net property, plant and equipment | 3,289 | 3,401 | ||||
Goodwill | 369 | 263 | ||||
Intangible assets, net of amortization | 407 | 309 | ||||
Other assets | 136 | 135 | ||||
Total assets | 6,278 | 6,123 | ||||
Liabilities and shareholders' equity | ||||||
Current liabilities | ||||||
Bank indebtedness | 15 | 18 | ||||
Trade and other payables | 673 | 646 | ||||
Income and other taxes payable | 17 | 15 | ||||
Long-term debt due within one year | 4 | 79 | ||||
Total current liabilities | 709 | 758 | ||||
Long-term debt | 1,510 | 1,128 | ||||
Deferred income taxes and other | 923 | 903 | ||||
Other liabilities and deferred credits | 354 | 457 | ||||
Shareholders' equity | ||||||
Exchangeable shares | 44 | 48 | ||||
Additional paid-in capital | 1,999 | 2,175 | ||||
Retained earnings | 804 | 782 | ||||
Accumulated other comprehensive loss | (65) | (128) | ||||
Total shareholders' equity | 2,782 | 2,877 | ||||
Total liabilities and shareholders' equity | 6,278 | 6,123 |
Domtar Corporation | ||||
Consolidated Statements of Cash Flows | ||||
(In millions of dollars) | ||||
Twelve months ended December 31 |
Twelve months ended December 31 |
|||
2013 | 2012 | |||
(Unaudited) | ||||
$ | $ | |||
Operating activities | ||||
Net earnings | 91 | 172 | ||
Adjustments to reconcile net earnings to cash flows from operating activities | ||||
Depreciation and amortization | 376 | 385 | ||
Deferred income taxes and tax uncertainties | (8) | (1) | ||
Impairment and write-down of property, plant and equipment and intangible assets | 22 | 14 | ||
Net losses on disposals of property, plant and equipment and sale of business | 4 | 2 | ||
Stock-based compensation expense | 5 | 5 | ||
Equity loss, net | 1 | 6 | ||
Other | (2) | (13) | ||
Changes in assets and liabilities, excluding the effects of acquisition and sale of businesses | ||||
Receivables | (70) | 99 | ||
Inventories | (8) | 5 | ||
Prepaid expenses | 1 | (3) | ||
Trade and other payables | (11) | (118) | ||
Income and other taxes | (26) | (4) | ||
Difference between employer pension and other post-retirement contributions and pension and other post-retirement expense | 31 | (13) | ||
Other assets and other liabilities | 5 | 15 | ||
Cash flows provided from operating activities | 411 | 551 | ||
Investing activities | ||||
Additions to property, plant and equipment | (242) | (236) | ||
Proceeds from disposals of property, plant and equipment and sale of business | 61 | 49 | ||
Acquisition of businesses, net of cash acquired | (287) | (293) | ||
Investment in joint venture | (1) | (6) | ||
Cash flows used for investing activities | (469) | (486) | ||
Financing activities | ||||
Dividend payments | (67) | (58) | ||
Net change in bank indebtedness | (3) | 11 | ||
Change of revolving bank credit facility | 160 | - | ||
Issuance of long-term debt | 249 | 548 | ||
Repayment of long-term debt | (102) | (192) | ||
Stock repurchase | (183) | (157) | ||
Cash flows provided from financing activities | 54 | 152 | ||
Net (decrease) increase in cash and cash equivalents | (4) | 217 | ||
Impact of foreign exchange on cash | (2) | - | ||
Cash and cash equivalents at beginning of period | 661 | 444 | ||
Cash and cash equivalents at end of period | 655 | 661 | ||
Supplemental cash flow information | ||||
Net cash payments for: | ||||
Interest (including $2 million and $47 million of tender offer premiums in 2013 and 2012, respectively) | 81 | 116 | ||
Income taxes paid | 5 | 76 |
Domtar Corporation
Quarterly Reconciliation of Non-GAAP Financial Measures
(In millions of dollars, unless otherwise noted)
The following table sets forth certain non-U.S. generally accepted accounting principles ("GAAP") financial metrics identified in bold as "Earnings before items", "Earnings before items per diluted share", "EBITDA", "EBITDA margin", "EBITDA before items", "EBITDA margin before items", "Free cash flow", "Net debt" and "Net debt-to-total capitalization." Management believes that the financial metrics presented are frequently used by investors and are useful to evaluate our ability to service debt and our overall credit profile. Management believes these metrics are also useful to measure the operating performance and benchmark with peers within the industry. These metrics are presented as a complement to enhance the understanding of operating results but not in substitution for GAAP results.
The Company calculates "Earnings before items" and "EBITDA before items" by excluding the after-tax (pre-tax) effect of items considered by management as not reflecting our current operations. Management uses these measures, as well as EBITDA and Free cash flow, to focus on ongoing operations and believes that it is useful to investors because it enables them to perform meaningful comparisons between periods. Domtar believes that using this information along with Net earnings provides for a more complete analysis of the results of operations. Net earnings and Cash flow provided from operating activities are the most directly comparable GAAP measures.
2013 | 2012 | |||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | Q1 | Q2 | Q3 | Q4 | YTD | |||||
Reconciliation of "Earnings before items" to Net earnings (loss) | ||||||||||||||
Net earnings (loss) | ($) | 45 | (46) | 27 | 65 | 91 | 28 | 59 | 66 | 19 | 172 | |||
(+) | Impairment and write-down of property, plant and equipment and intangible assets | ($) | 7 | 3 | - | 7 | 17 | 1 | - | - | 8 | 9 | ||
(+) | Closure and restructuring costs | ($) | - | 13 | - | - | 13 | 1 | - | 1 | 18 | 20 | ||
(-) | Net (gains) losses on disposals of property, plant and equipment and business | ($) | (6) | - | 12 | (4) | 2 | - | - | - | 1 | 1 | ||
(+) | Impact of purchase accounting | ($) | - | - | 2 | - | 2 | 1 | - | - | - | 1 | ||
(+) | Reversal of alternative fuel tax credits | ($) | 18 | - | - | - | 18 | - | - | - | - | - | ||
(-) | Cellulosic biofuel producer credits | ($) | (33) | - | - | - | (33) | - | - | - | - | - | ||
(+) | Loss on repurchase of long-term debt | ($) | 2 | - | - | - | 2 | 30 | - | - | - | 30 | ||
(+) | Weston litigation settlement | ($) | - | 46 | - | - | 46 | - | - | - | - | - | ||
(=) | Earnings before items | ($) | 33 | 16 | 41 | 68 | 158 | 61 | 59 | 67 | 46 | 233 | ||
(/) | Weighted avg. number of common and exchangeable shares outstanding (diluted) | (millions) | 34.9 | 33.4 | 32.8 | 32.5 | 33.4 | 37.0 | 36.6 | 35.8 | 35.2 | 36.1 | ||
(=) | Earnings before items per diluted share | ($) | 0.95 | 0.48 | 1.25 | 2.09 | 4.73 | 1.65 | 1.61 | 1.87 | 1.31 | 6.45 | ||
Reconciliation of "EBITDA" and "EBITDA before items" to Net earnings (loss) | ||||||||||||||
Net earnings (loss) | ($) | 45 | (46) | 27 | 65 | 91 | 28 | 59 | 66 | 19 | 172 | |||
(+) | Equity loss, net of taxes | ($) | 1 | - | - | - | 1 | 2 | 2 | 1 | 1 | 6 | ||
(+) | Income tax (benefit) expense | ($) | (22) | (5) | 1 | 6 | (20) | 8 | 27 | 22 | 1 | 58 | ||
(+) | Interest expense, net | ($) | 25 | 21 | 21 | 22 | 89 | 71 | 18 | 20 | 22 | 131 | ||
(=) | Operating income (loss) | ($) | 49 | (30) | 49 | 93 | 161 | 109 | 106 | 109 | 43 | 367 | ||
(+) | Depreciation and amortization | ($) | 95 | 93 | 93 | 95 | 376 | 97 | 96 | 96 | 96 | 385 | ||
(+) | Impairment and write-down of property, plant and equipment and intangible assets | ($) | 10 | 5 | - | 7 | 22 | 2 | - | - | 12 | 14 | ||
(-) | Net (gains) losses on disposals of property, plant and equipment and business | ($) | (10) | - | 19 | (5) | 4 | - | - | - | 2 | 2 | ||
(=) | EBITDA | ($) | 144 | 68 | 161 | 190 | 563 | 208 | 202 | 205 | 153 | 768 | ||
(/) | Sales | ($) | 1,345 | 1,312 | 1,375 | 1,359 | 5,391 | 1,398 | 1,368 | 1,389 | 1,327 | 5,482 | ||
(=) | EBITDA margin | (%) | 11% | 5% | 12% | 14% | 10% | 15% | 15% | 15% | 12% | 14% | ||
EBITDA | ($) | 144 | 68 | 161 | 190 | 563 | 208 | 202 | 205 | 153 | 768 | |||
(+) | Reversal of alternative fuel tax credits | ($) | 26 | - | - | - | 26 | - | - | - | - | - | ||
(+) | Closure and restructuring costs | ($) | - | 18 | - | - | 18 | 1 | - | 2 | 27 | 30 | ||
(+) | Impact of purchase accounting | ($) | - | - | 2 | - | 2 | 1 | - | - | - | 1 | ||
(+) | Weston litigation settlement | ($) | - | 49 | - | - | 49 | - | - | - | - | - | ||
(=) | EBITDA before items | ($) | 170 | 135 | 163 | 190 | 658 | 210 | 202 | 207 | 180 | 799 | ||
(/) | Sales | ($) | 1,345 | 1,312 | 1,375 | 1,359 | 5,391 | 1,398 | 1,368 | 1,389 | 1,327 | 5,482 | ||
(=) | EBITDA margin before items | (%) | 13% | 10% | 12% | 14% | 12% | 15% | 15% | 15% | 14% | 15% | ||
Reconciliation of "Free cash flow" to Cash flow provided from operating activities | ||||||||||||||
Cash flow provided from operating activities | ($) | 63 | 120 | 104 | 124 | 411 | 30 | 175 | 206 | 140 | 551 | |||
(-) | Additions to property, plant and equipment | ($) | (56) | (62) | (62) | (62) | (242) | (29) | (76) | (66) | (65) | (236) | ||
(=) | Free cash flow | ($) | 7 | 58 | 42 | 62 | 169 | 1 | 99 | 140 | 75 | 315 | ||
"Net debt-to-total capitalization" computation | ||||||||||||||
Bank indebtedness | ($) | 13 | 2 | 6 | 15 | 13 | 22 | 15 | 18 | |||||
(+) | Long-term debt due within one year | ($) | 8 | 7 | 6 | 4 | 6 | 6 | 7 | 79 | ||||
(+) | Long-term debt | ($) | 1,104 | 1,102 | 1,102 | 1,510 | 952 | 950 | 1,196 | 1,128 | ||||
(=) | Debt | ($) | 1,125 | 1,111 | 1,114 | 1,529 | 971 | 978 | 1,218 | 1,225 | ||||
(-) | Cash and cash equivalents | ($) | (513) | (432) | (191) | (655) | (315) | (276) | (593) | (661) | ||||
(=) | Net debt | ($) | 612 | 679 | 923 | 874 | 656 | 702 | 625 | 564 | ||||
(+) | Shareholders' equity | ($) | 2,842 | 2,652 | 2,681 | 2,782 | 3,009 | 2,948 | 3,004 | 2,877 | ||||
(=) | Total capitalization | ($) | 3,454 | 3,331 | 3,604 | 3,656 | 3,665 | 3,650 | 3,629 | 3,441 | ||||
Net debt | ($) | 612 | 679 | 923 | 874 | 656 | 702 | 625 | 564 | |||||
(/) | Total capitalization | ($) | 3,454 | 3,331 | 3,604 | 3,656 | 3,665 | 3,650 | 3,629 | 3,441 | ||||
(=) | Net debt-to-total capitalization | (%) | 18% | 20% | 26% | 24% | 18% | 19% | 17% | 16% |
"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 2013
(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 presented are frequently used by investors and are useful to measure the operating performance and benchmark with peers within the industry. These metrics are presented as a complement to enhance the understanding of operating results but not in substitution for GAAP results.
The Company calculates the segmented "Operating income (loss) before items" by excluding the pre-tax effect of items considered by management as not reflecting our ongoing operations. Management uses these measures to focus on ongoing operations and believes that it is useful to investors because it enables them to perform meaningful comparisons between periods. Domtar believes that using this information along with Operating income (loss) provides for a more complete analysis of the results of operations. Operating income (loss) by segment is the most directly comparable GAAP measure.
Pulp and Paper (1) | Personal Care (2) | Corporate | Total | ||||||||||||||||||||
Q1'13 | Q2'13 | Q3'13 | Q4'13 | YTD | Q1'13 | Q2'13 | Q3'13 | Q4'13 | YTD | Q1'13 | Q2'13 | Q3'13 | Q4'13 | YTD | Q1'13 | Q2'13 | Q3'13 | Q4'13 | YTD | ||||
Reconciliation of Operating income (loss) to "Operating income (loss) before items" | |||||||||||||||||||||||
Operating income (loss) | ($) | 38 | 16 | 42 | 75 | 171 | 13 | 10 | 11 | 9 | 43 | (2) | (56) | (4) | 9 | (53) | 49 | (30) | 49 | 93 | 161 | ||
(+) | Impairment and write-down of property, plant and equipment and intangible assets | ($) | 10 | 5 | - | 5 | 20 | - | - | - | 2 | 2 | - | - | - | - | - | 10 | 5 | - | 7 | 22 | |
(-) | Net (gain) loss on disposal of property, plant and equipment and business | ($) | (10) | - | 19 | 1 | 10 | - | - | - | - | - | - | - | - | (6) | (6) | (10) | - | 19 | (5) | 4 | |
(+) | Reversal of alternative fuel tax credits | ($) | 26 | - | - | - | 26 | - | - | - | - | - | - | - | - | - | - | 26 | - | - | - | 26 | |
(+) | Weston litigation settlement | ($) | - | - | - | - | - | - | - | - | - | - | - | 49 | - | - | 49 | - | 49 | - | - | 49 | |
(+) | Closure and restructuring costs | ($) | - | 10 | - | - | 10 | - | 2 | - | - | 2 | - | 6 | - | - | 6 | - | 18 | - | - | 18 | |
(+) | Impact of purchase accounting | ($) | - | - | - | - | - | - | - | 2 | - | 2 | - | - | - | - | - | - | - | 2 | - | 2 | |
(=) | Operating income (loss) before items | ($) | 64 | 31 | 61 | 81 | 237 | 13 | 12 | 13 | 11 | 49 | (2) | (1) | (4) | 3 | (4) | 75 | 42 | 70 | 95 | 282 | |
Reconciliation of "Operating income (loss) before items" to "EBITDA before items" | |||||||||||||||||||||||
Operating income (loss) before items | ($) | 64 | 31 | 61 | 81 | 237 | 13 | 12 | 13 | 11 | 49 | (2) | (1) | (4) | 3 | (4) | 75 | 42 | 70 | 95 | 282 | ||
(+) | Depreciation and amortization | ($) | 89 | 87 | 84 | 85 | 345 | 6 | 6 | 9 | 10 | 31 | - | - | - | - | - | 95 | 93 | 93 | 95 | 376 | |
(=) | EBITDA before items | ($) | 153 | 118 | 145 | 166 | 582 | 19 | 18 | 22 | 21 | 80 | (2) | (1) | (4) | 3 | (4) | 170 | 135 | 163 | 190 | 658 | |
(/) | Sales | ($) | 1,238 | 1,208 | 1,204 | 1,193 | 4,843 | 111 | 108 | 175 | 172 | 566 | - | - | - | - | - | 1,349 | 1,316 | 1,379 | 1,365 | 5,409 | |
(=) | EBITDA margin before items | (%) | 12% | 10% | 12% | 14% | 12% | 17% | 17% | 13% | 12% | 14% | - | - | - | - | - | 13% | 10% | 12% | 14% | 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 May 31, 2013, the Company acquired Xerox's paper print and media product's assets in the United States and Canada. |
(2) | On July 1, 2013, the Company acquired 100% of the shares of Associated Hygiene Products LLC. |
Domtar Corporation
Quarterly Reconciliation of Non-GAAP Financial Measures - By Segment 2012
(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 presented are frequently used by investors and are useful to measure the operating performance and benchmark with peers within the industry. These metrics are presented as a complement to enhance the understanding of operating results but not in substitution for GAAP results.
The Company calculates the segmented "Operating income (loss) before items" by excluding the pre-tax effect of items considered by management as not reflecting our ongoing operations. Management uses these measures to focus on ongoing operations and believes that it is useful to investors because it enables them to perform meaningful comparisons between periods. Domtar believes that using this information along with Operating income (loss) provides for a more complete analysis of the results of operations. Operating income (loss) by segment is the most directly comparable GAAP measure.
Pulp and Paper | Personal Care (1) | Corporate | Total | ||||||||||||||||||||
Q1'12 | Q2'12 | Q3'12 | Q4'12 | YTD | Q1'12 | Q2'12 | Q3'12 | Q4'12 | YTD | Q1'12 | Q2'12 | Q3'12 | Q4'12 | YTD | Q1'12 | Q2'12 | Q3'12 | Q4'12 | YTD | ||||
Reconciliation of Operating income (loss) to "Operating income (loss) before items" | |||||||||||||||||||||||
Operating income (loss) | ($) | 106 | 94 | 98 | 32 | 330 | 8 | 12 | 12 | 13 | 45 | (5) | - | (1) | (2) | (8) | 109 | 106 | 109 | 43 | 367 | ||
(+) | Impairment and write-down of property, plant and equipment and intangible assets | ($) | 2 | - | - | 12 | 14 | - | - | - | - | - | - | - | - | - | - | 2 | - | - | 12 | 14 | |
(+) | Closure and restructuring costs | ($) | 1 | - | 1 | 27 | 29 | - | - | 1 | - | 1 | - | - | - | - | - | 1 | - | 2 | 27 | 30 | |
(-) | Net losses on disposals of property, plant and equipment | ($) | - | - | - | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | |
(+) | Impact of purchase accounting | ($) | - | - | - | - | - | 1 | - | - | - | 1 | - | - | - | - | - | 1 | - | - | - | 1 | |
(=) | Operating income (loss) before items | ($) | 109 | 94 | 99 | 73 | 375 | 9 | 12 | 13 | 13 | 47 | (5) | - | (1) | (2) | (8) | 113 | 106 | 111 | 84 | 414 | |
Reconciliation of "Operating income (loss) before items" to "EBITDA before items" | |||||||||||||||||||||||
Operating income (loss) before items | ($) | 109 | 94 | 99 | 73 | 375 | 9 | 12 | 13 | 13 | 47 | (5) | - | (1) | (2) | (8) | 113 | 106 | 111 | 84 | 414 | ||
(+) | Depreciation and amortization | ($) | 94 | 90 | 90 | 91 | 365 | 3 | 6 | 6 | 5 | 20 | - | - | - | - | - | 97 | 96 | 96 | 96 | 385 | |
(=) | EBITDA before items | ($) | 203 | 184 | 189 | 164 | 740 | 12 | 18 | 19 | 18 | 67 | (5) | - | (1) | (2) | (8) | 210 | 202 | 207 | 180 | 799 | |
(/) | Sales | ($) | 1,329 | 1,261 | 1,280 | 1,218 | 5,088 | 70 | 107 | 111 | 111 | 399 | - | - | - | - | - | 1,399 | 1,368 | 1,391 | 1,329 | 5,487 | |
(=) | EBITDA margin before items | (%) | 15% | 15% | 15% | 13% | 15% | 17% | 17% | 17% | 16% | 17% | - | - | - | - | - | 15% | 15% | 15% | 14% | 15% |
"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 March 1, 2012, the Company acquired 100% of the shares of Attends Healthcare Limited. |
On May 1, 2012, the Company acquired 100% of the shares of EAM Corporation. |
Domtar Corporation | |||||||||||||
Supplemental Segmented Information | |||||||||||||
(In millions of dollars, unless otherwise noted) | |||||||||||||
2013 | 2012 | ||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | Q1 | Q2 | Q3 | Q4 | YTD | ||||
Pulp and Paper Segment | |||||||||||||
Sales | ($) | 1,238 | 1,208 | 1,204 | 1,193 | 4,843 | 1,329 | 1,261 | 1,280 | 1,218 | 5,088 | ||
Operating income | ($) | 38 | 16 | 42 | 75 | 171 | 106 | 94 | 98 | 32 | 330 | ||
Depreciation and amortization | ($) | 89 | 87 | 84 | 85 | 345 | 94 | 90 | 90 | 91 | 365 | ||
Impairment and write-down of property, plant and equipment, and intangible assets | ($) | 10 | 5 | - | 5 | 20 | 2 | - | - | 12 | 14 | ||
Papers | |||||||||||||
Papers Production | ('000 ST) | 795 | 837 | 827 | 816 | 3,275 | 870 | 832 | 788 | 831 | 3,321 | ||
Papers Shipments - Manufactured | ('000 ST) | 828 | 801 | 814 | 817 | 3,260 | 870 | 819 | 826 | 805 | 3,320 | ||
Communication Papers | ('000 ST) | 706 | 676 | 694 | 701 | 2,777 | 756 | 705 | 709 | 684 | 2,854 | ||
Specialty and Packaging | ('000 ST) | 122 | 125 | 120 | 116 | 483 | 114 | 114 | 117 | 121 | 466 | ||
Paper Shipments - Sourced from 3rd parties | ('000 ST) | 83 | 85 | 73 | 41 | 282 | 100 | 92 | 91 | 78 | 361 | ||
Paper Shipments - Total | ('000 ST) | 911 | 886 | 887 | 858 | 3,542 | 970 | 911 | 917 | 883 | 3,681 | ||
Pulp | |||||||||||||
Pulp Shipments(a) | ('000 ADMT) | 372 | 344 | 352 | 377 | 1,445 | 389 | 368 | 415 | 385 | 1,557 | ||
Hardwood Kraft Pulp | (%) | 17% | 14% | 14% | 14% | 15% | 15% | 16% | 20% | 19% | 18% | ||
Softwood Kraft Pulp | (%) | 56% | 57% | 58% | 57% | 57% | 61% | 57% | 55% | 56% | 57% | ||
Fluff Pulp | (%) | 27% | 29% | 27% | 29% | 28% | 24% | 27% | 25% | 25% | 25% | ||
Personal Care Segment | |||||||||||||
Sales | ($) | 111 | 108 | 175 | 172 | 566 | 70 | 107 | 111 | 111 | 399 | ||
Operating income | ($) | 13 | 10 | 11 | 9 | 43 | 8 | 12 | 12 | 13 | 45 | ||
Depreciation and amortization | ($) | 6 | 6 | 9 | 10 | 31 | 3 | 6 | 6 | 5 | 20 | ||
Impairment and write-down of property, plant and equipment | ($) | - | - | - | 2 | 2 | - | - | - | - | - | ||
Average Exchange Rates | $US / $CAN | 1.009 | 1.023 | 1.039 | 1.050 | 1.030 | 1.001 | 1.010 | 0.995 | 0.991 | 0.999 | ||
$CAN / $US | 0.991 | 0.977 | 0.963 | 0.953 | 0.971 | 0.999 | 0.990 | 1.006 | 1.009 | 1.001 | |||
€EUR / $US | 1.320 | 1.306 | 1.325 | 1.362 | 1.329 | 1.312 | 1.283 | 1.252 | 1.298 | 1.286 |
(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. |
SOURCE Domtar Corporation
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article