West Fraser Timber Co. Ltd. (TSX:WFT) today reported earnings for the second
quarter of 2012 of $27 million and earnings per share of $0.63 on sales of $774
million. For the first half of 2012, earnings were $10 million and earnings per
share were $0.24, on sales of $1.5 billion.
These results compare with previous periods as follows:
----------------------------------------------------------------------------
($ million except earnings 2012 2011
per share ("EPS")) YTD Q2 Q1 YTD Q2
----------------------------------------------------------------------------
Sales 1,455 774 681 1,407 720
EBITDA(1) 101 82 19 142 62
Operating earnings 24 46 (22) 57 22
Earnings from continuing operations 10 27 (17) 31 11
Adjusted earnings from continuing
operations(2) 30 41 (11) 35 (5)
Adjusted basic EPS from continuing
operations(2) 0.70 0.96 (0.26) 0.82 (0.12)
Earnings after discontinued
operations 10 27 (17) 29 10
Basic EPS after discontinued
operations ($) 0.24 0.63 (0.39) 0.68 0.24
Diluted EPS after discontinued
operations ($) 0.24 0.63 (0.39) 0.68 (0.09)
----------------------------------------------------------------------------
(1) In this News Release, reference is made to EBITDA (defined as operating
earnings plus amortization). Management of the Company believes that, in
addition to earnings, EBITDA is a useful performance indicator and is a
useful measure of cash available prior to debt service, capital expenditures
and income taxes. Reference is also made to Adjusted earnings (loss) from
continuing operations (calculated as set out in the table described in
footnote 2) and Adjusted basic EPS (collectively, with EBITDA, "these
measures"). None of these measures is a generally accepted earnings measure
under International Financial Reporting Standards ("IFRS") and none has a
standardized meaning prescribed by IFRS. Investors are cautioned that these
measures should not be considered as an alternative to earnings, earnings
per share or cash flow, as determined in accordance with IFRS. As there is
no standardized method of calculating any of these measures, our method of
calculating each of them may differ from the methods used by other entities
and, accordingly, our use of any of these measures may not be directly
comparable to similarly titled measures used by other entities.
(2) Refer to the table titled "Earnings Adjustments for Certain Non-
Operational Items" in Management's Discussion and Analysis of the second
quarter 2012 results for details of adjustments.
Operational Results
In the quarter the lumber segment generated operating earnings of $34 million
and EBITDA of $53 million. Lumber prices rallied strongly as improved U.S.
demand combined with continuing Asian demand for Canadian lumber. Higher lumber
prices also triggered a reduction in duties (from 15% to 10%) charged on
softwood lumber exported to the U.S. from B.C. and Alberta for the month of June
2012.
The panels segment, which includes plywood, LVL and MDF, generated operating
earnings in the quarter of $8 million and EBITDA of $12 million. Improved
plywood and MDF prices were the main contributors.
Pulp and paper operations generated operating earnings of $14 million and EBITDA
of $26 million. The average NBSK benchmark price for the quarter increased to
US$900 per tonne from US$870 in the previous quarter but reduced NBSK production
and shipments and increased chemical costs resulted in a marginal decline in
operating earnings compared with the previous quarter.
Outlook
We expect results from our lumber and panels businesses to improve if U.S. new
home construction continues to recover. Despite some encouraging signs, the
current recovery still appears to be fragile and could be set back by adverse
global economic events.
The immediate outlook for our NBSK pulp business is negative as additional
supply coming onstream will require market adjustments before prices will
recover.
Hank Ketcham, West Fraser's Chairman and Chief Executive Officer, said, "We are
encouraged by this quarter's results and we expect to see continuing operational
improvements as a result of our extensive capital program and the efforts of all
of our people. We are well positioned to take advantage of the anticipated
recovery."
Softwood Lumber Agreement Dispute
In early 2011 the United States initiated an arbitration with Canada under the
2006 Softwood Lumber Agreement over its concern that British Columbia has
misapplied or altered its timber pricing rules. An arbitration hearing took
place in the first quarter. On July 18, 2012 the arbitration panel unanimously
dismissed the U.S. claims in their entirety.
The Company
West Fraser is an integrated wood products company producing lumber, wood chips,
LVL, MDF, plywood, pulp and newsprint. The Company has operations in western
Canada and the southern United States.
Forward-Looking Statements
This news release contains historical information, descriptions of current
circumstances and statements about potential future developments. The latter,
which are forward-looking statements are included under the heading "Outlook",
and are presented to provide reasonable guidance to the reader but their
accuracy depends on a number of assumptions which are subject to various risks
and uncertainties some of which are described under this heading. Actual
outcomes and results will depend on a number of factors including those matters
described in the 2011 annual Management's Discussion & Analysis under "Risks and
Uncertainties", and may differ from those anticipated or projected. Accordingly,
readers should exercise caution in relying upon forward-looking statements and
the Company undertakes no obligation to publicly revise them to reflect
subsequent events or circumstances, except as required by applicable securities
laws.
Management's Discussion & Analysis ("MD&A")
The Company's MD&A for the second quarter of 2012 is available on the Company's
website: www.westfraser.com and on the System for Electronic Document Analysis
and Retrieval at www.sedar.com under the Company's profile.
Conference Call
Investors are invited to listen to the quarterly conference call on Friday, July
20, 2012 at 8:30 a.m. Pacific Time (11:30 a.m. Eastern Time) by dialing
1-800-952-6845 (toll-free North America). The call may also be accessed through
West Fraser's website at www.westfraser.com. A presentation summarizing the
second quarter results will also be available on the Company's website.
West Fraser shares trade on the Toronto Stock Exchange under the symbol: "WFT".
West Fraser Timber Co. Ltd.
Condensed Consolidated Balance Sheets
(in millions of Canadian dollars - unaudited)
June 30 December 31
2012 2011
----------------------------------------------------------------------------
Assets
Current assets
Cash and short-term investments $ 79.5 $ 67.8
Receivables 272.0 266.7
Income taxes receivable - 4.4
Inventories (note 3) 394.5 397.8
Prepaid expenses 21.5 8.6
----------------------------------------------------------------------------
767.5 745.3
Property, plant and equipment 941.5 935.7
Timber licences 482.0 490.1
Goodwill and other intangibles 332.3 336.6
Other assets 26.5 29.6
----------------------------------------------------------------------------
$ 2,549.8 $ 2,537.3
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Liabilities
Current liabilities
Payables and accrued liabilities $ 276.2 $ 273.9
Income taxes payable 5.1 -
Reforestation and decommissioning 40.9 41.0
Current portion of long-term debt
(note 4) 0.3 0.3
----------------------------------------------------------------------------
322.5 315.2
Long-term debt (note 4) 306.6 306.3
Other liabilities (note 5) 352.4 289.0
Deferred income taxes 124.7 143.8
----------------------------------------------------------------------------
1,106.2 1,054.3
----------------------------------------------------------------------------
Shareholders' equity
Share capital 601.5 600.9
Accumulated other comprehensive
earnings (4.5) (5.5)
Retained earnings 846.6 887.6
----------------------------------------------------------------------------
1,443.6 1,483.0
----------------------------------------------------------------------------
$ 2,549.8 $ 2,537.3
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Number of Common shares and Class B Common shares outstanding at July 19,
2012 was 42,859,155.
West Fraser Timber Co. Ltd.
Condensed Consolidated Statement of Changes in Equity
(in millions of Canadian dollars - unaudited)
April 1 to June 30 January 1 to June 30
2012 2011 2012 2011
----------------------------------------------------------------------------
Retained earnings
Balance - beginning of
period $ 851.0 $ 987.1 $ 887.6 $ 942.9
Actuarial loss on employee
future benefits (25.3) (39.2) (39.2) (7.9)
Earnings for the period 26.9 10.3 10.2 29.2
Dividends (6.0) (5.9) (12.0) (11.9)
----------------------------------------------------------------------------
Balance - end of period $ 846.6 $ 952.3 $ 846.6 $ 952.3
----------------------------------------------------------------------------
Accumulated other
comprehensive earnings
Balance - beginning of
period $ (10.4) $ (14.9) $ (5.5) $ (9.6)
Translation gain (loss) on
foreign operations 5.9 (0.8) 1.0 (6.1)
----------------------------------------------------------------------------
Balance - end of period $ (4.5) $ (15.7) $ (4.5) $ (15.7)
----------------------------------------------------------------------------
Share capital
Balance - beginning of
period $ 601.4 $ 600.6 $ 600.9 $ 600.5
Issuance of Common shares 0.1 0.1 0.6 0.2
----------------------------------------------------------------------------
Balance - end of period $ 601.5 $ 600.7 $ 601.5 $ 600.7
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Shareholders' equity $ 1,443.6 $ 1,537.3 $ 1,443.6 $ 1,537.3
----------------------------------------------------------------------------
----------------------------------------------------------------------------
West Fraser Timber Co. Ltd.
Condensed Consolidated Statements of Earnings and Comprehensive Earnings
(in millions of Canadian dollars - unaudited)
April 1 to June 30 January 1 to June 30
2012 2011 2012 2011
----------------------------------------------------------------------------
Sales $ 774.4 $ 719.7 $ 1,455.4 $ 1,406.7
----------------------------------------------------------------------------
Costs and expenses
Cost of products sold 516.0 509.2 1,011.2 941.5
Freight and other
distribution costs 126.4 123.2 243.4 228.8
Export taxes 13.9 12.3 27.0 27.9
Amortization 36.2 40.4 76.5 85.1
Selling, general and
administration 26.6 27.1 52.1 53.8
Equity-based compensation 9.1 (14.1) 21.0 13.1
----------------------------------------------------------------------------
728.2 698.1 1,431.2 1,350.2
----------------------------------------------------------------------------
Operating earnings 46.2 21.6 24.2 56.5
Interest expense (5.1) (5.4) (9.9) (10.2)
Exchange gain (loss) on
long-term debt (6.2) 1.5 (0.3) 9.0
Other income (expense) (note
7) 0.4 - 0.8 (3.6)
----------------------------------------------------------------------------
Earnings from continuing
operations before tax
provision 35.3 17.7 14.8 51.7
Tax provision (note 8) (8.4) (6.3) (4.6) (20.4)
----------------------------------------------------------------------------
Earnings from continuing
operations 26.9 11.4 10.2 31.3
Earnings from discontinued
operations (note 9) - (1.1) - (2.1)
----------------------------------------------------------------------------
Earnings $ 26.9 $ 10.3 $ 10.2 $ 29.2
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Earnings per share (dollars)
(note 10)
Basic from continuing
operations $ 0.63 $ 0.27 $ 0.24 $ 0.73
Diluted from continuing
operations $ 0.63 $ (0.07) $ 0.24 $ 0.73
Basic after discontinued
operations $ 0.63 $ 0.24 $ 0.24 $ 0.68
Diluted after discontinued
operations $ 0.63 $ (0.09) $ 0.24 $ 0.68
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Comprehensive earnings
Earnings $ 26.9 $ 10.3 $ 10.2 $ 29.2
Other comprehensive earnings
Translation gain (loss) on
foreign operations 5.9 (0.8) 1.0 (6.1)
Actuarial loss on employee
future benefits (33.5) (52.0) (52.0) (10.5)
Tax on actuarial loss on
employee future benefits 8.2 12.8 12.8 2.6
----------------------------------------------------------------------------
Comprehensive earnings $ 7.5 $ (29.7) $ (28.0) $ 15.2
----------------------------------------------------------------------------
----------------------------------------------------------------------------
West Fraser Timber Co. Ltd.
Condensed Consolidated Statements of Cash Flows
(in millions of Canadian dollars - unaudited)
April 1 to June 30 January 1 to June 30
2012 2011 2012 2011
----------------------------------------------------------------------------
Operating activities
Earnings from continuing
operations $ 26.9 $ 11.4 $ 10.2 $ 31.3
Adjustments
Amortization 36.2 40.4 76.5 85.1
Interest expense 5.1 5.4 9.9 10.2
Exchange loss (gain) on
long-term debt 6.2 (1.5) 0.3 (9.0)
Tax provision 8.4 6.3 4.6 20.4
Income taxes paid (5.9) (6.9) (1.6) (68.2)
Reforestation and
decommissioning
obligations (3.9) (3.7) 8.1 7.6
Employee future benefits
expense 9.0 8.7 18.5 19.0
Contributions to employee
future benefit plans (9.4) (6.5) (13.9) (9.1)
Other - 0.7 (1.3) (0.4)
Changes in non-cash working
capital
Receivables 15.2 (0.2) (34.5) (29.7)
Inventories 83.5 125.1 3.5 17.3
Prepaid expenses (9.4) (5.5) (12.9) (10.1)
Payables and accrued
liabilities (19.1) (58.5) (1.9) (5.8)
----------------------------------------------------------------------------
Cash flows from operating
activities 142.8 115.2 65.5 58.6
----------------------------------------------------------------------------
Financing activities
Repayment of long-term debt - - (0.3) (0.3)
Proceeds from (repayment of)
operating loans (56.1) (10.9) 0.2 (14.6)
Interest paid (8.7) (8.3) (9.3) (9.9)
Dividends (6.0) (5.9) (12.0) (11.9)
Other 0.2 - 0.5 -
----------------------------------------------------------------------------
Cash flows from financing
activities (70.6) (25.1) (20.9) (36.7)
----------------------------------------------------------------------------
Investing activities
Additions to capital assets (33.4) (48.7) (75.2) (68.5)
Proceeds from Green
Transformation Program
(note 11) 24.3 13.4 39.9 20.9
Proceeds from disposal of
capital assets 0.2 - 1.7 0.8
Other 0.1 0.8 0.7 1.2
----------------------------------------------------------------------------
Cash flows from investing
activities (8.8) (34.5) (32.9) (45.6)
----------------------------------------------------------------------------
Change in cash from
continuing operations 63.4 55.6 11.7 (23.7)
Change in cash from
discontinued operations
(note 9) - (2.6) - (3.0)
Cash - beginning of period 16.1 81.0 67.8 160.7
----------------------------------------------------------------------------
Cash - end of period $ 79.5 $ 134.0 $ 79.5 $ 134.0
----------------------------------------------------------------------------
----------------------------------------------------------------------------
West Fraser Timber Co. Ltd.
Notes to Condensed Consolidated Interim Financial Statements
(figures are in millions of dollars except where indicated - unaudited)
1. Nature of operations
West Fraser is an integrated wood products company producing lumber, wood chips,
LVL, MDF, plywood, pulp and newsprint and is listed on the Toronto Stock
Exchange under the symbol WFT. Its executive office is located at 858 Beatty
Street, Suite 501, Vancouver, British Columbia. The Company was formed by
articles of amalgamation under the Business Corporations Act (British Columbia)
and is registered in British Columbia, Canada.
2. Basis of presentation and statement of compliance
These condensed consolidated interim financial statements have been prepared in
accordance with International Accounting Standard 34 Interim Financial Reporting
as issued by the International Accounting Standards Board and using the same
accounting policies and methods of their application as the December 31, 2011
annual financial statements. These condensed consolidated interim financial
statements should be read in conjunction with the Company's 2011 annual
financial statements.
3. Inventories
Inventories at June 30, 2012 were written down by $3.9 million (March 31, 2012 -
$19.8 million; December 31, 2011 - $14.9 million; June 30, 2011 - $8.6 million)
to reflect net realizable value being lower than cost.
4. Long-term debt and operating loans
Long-term debt
----------------------------------------------------------------------------
December 31,
June 30, 2012 2011
----------------------------------------------------------------------------
US$300 million senior notes due October
2014; interest at 5.2% $ 305.4 $ 305.1
Note payable due in installments to 2020;
interest at 5.5% 2.3 2.5
----------------------------------------------------------------------------
307.7 307.6
Less:
Current portion (0.3) (0.3)
Deferred financing costs (0.8) (1.0)
----------------------------------------------------------------------------
$ 306.6 $ 306.3
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Operating loans
The Company has $530 million in revolving lines of credit, of which nil was
drawn as at June 30, 2012 (December 31, 2011 - nil). Deferred financing costs of
$5.1 million are included in other assets (December 31, 2011 - $5.7 million). As
at June 30, 2012, letters of credit in the amount of $35.5 million have been
issued under these facilities.
The $500 million committed facility, the $25 million demand line of credit
facility dedicated to letters of credit and the US$300 million senior notes are
secured by the Company's assets. A $5 million line of credit, which is available
to a joint venture, is secured by the joint venture's current assets.
5. Other liabilities
----------------------------------------------------------------------------
December 31,
June 30, 2012 2011
----------------------------------------------------------------------------
Post-retirement $ 232.3 $ 177.9
Reforestation 77.8 70.5
Decommissioning 15.8 14.6
Other 26.5 26.0
----------------------------------------------------------------------------
$ 352.4 $ 289.0
----------------------------------------------------------------------------
----------------------------------------------------------------------------
6. Employee future benefits
The Company maintains defined benefit and defined contribution pension plans
covering a majority of its employees. The defined benefit plans provide pension
benefits based either on length of service or on earnings and length of service.
Total pension expense for the defined benefit plans is $7.9 million for the
three months ended June 30, 2012 (three months ended June 30, 2011 - $7.3
million) and $16.9 million for the six months ended June 30, 2012 (six months
ended June 30, 2011 - $15.6 million). The Company also provides group life
insurance, medical and extended health benefits to certain employee groups.
The status of the defined benefit pension plans and other benefit plans, in
aggregate, is as follows:
----------------------------------------------------------------------------
December 31,
June 30, 2012 2011
----------------------------------------------------------------------------
Projected benefit obligations $ (1,164.2) $ (1,097.8)
Fair value of plan assets 948.6 938.8
----------------------------------------------------------------------------
Deficit $ (215.6) $ (159.0)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Represented by
Pension surplus(1) $ 16.7 $ 18.9
Post-retirement obligations(2) (232.3) (177.9)
----------------------------------------------------------------------------
$ (215.6) $ (159.0)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Included in other assets.
(2) Included in other liabilities.
The significant assumptions used to determine the period-end benefit obligations
are as follows:
----------------------------------------------------------------------------
June 30, 2012 March 31, 2012 December 31, 2011
----------------------------------------------------------------------------
Discount rate on
obligation 4.75% 4.75% 5.00%
Expected rate of
return on plan assets 6.50% 6.50% 6.50%
Rate of increase in
future compensation 3.50% 3.50% 3.50%
----------------------------------------------------------------------------
The change in the discount rate on obligations and the difference between the
actual rate of return and the expected rate of return on plan assets generated
an actuarial loss on employee future benefits, included in comprehensive
earnings, as follows:
----------------------------------------------------------------------------
April 1 to June 30 January 1 to June 30
2012 2011 2012 2011
----------------------------------------------------------------------------
Actuarial loss on employee
future benefits $ (33.5)$ (52.0)$ (52.0)$ (10.5)
Income tax on actuarial loss
on employee future benefits 8.2 12.8 12.8 2.6
----------------------------------------------------------------------------
$ (25.3)$ (39.2)$ (39.2)$ (7.9)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
7. Other income (expense)
----------------------------------------------------------------------------
April 1 to June 30 January 1 to June 30
2012 2011 2012 2011
----------------------------------------------------------------------------
Foreign exchange gain (loss)
- net $ 1.3$ (0.9)$ (1.1)$ (5.3)
Gain on asset sales 0.2 - 1.1 0.1
Other - net (1.1) 0.9 0.8 1.6
----------------------------------------------------------------------------
$ 0.4$ -$ 0.8$ (3.6)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
8. Tax provision
The Company's effective tax rate on earnings from continuing operations is as
follows:
----------------------------------------------------------------------------
April 1 to June 30
2012 2011
Amount % Amount %
----------------------------------------------------------------------------
Income taxes at statutory
rates $ (8.8) (25.0) $ (4.7) (26.5)
Non-taxable amounts (2.6) (7.3) 3.9 22.0
Rate differentials between
jurisdictions and on
specified activities (1.2) (3.4) 1.9 10.7
Recognized (unrecognized)
tax assets 5.2 14.8 (5.1) (28.8)
Other (1.0) (2.8) (2.3) (13.0)
----------------------------------------------------------------------------
Tax provision $ (8.4) (23.7) $ (6.3) (35.6)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
January 1 to June 30
2012 2011
Amount % Amount %
----------------------------------------------------------------------------
Income taxes at statutory
rates $ (3.7) (25.0) $ (13.7) (26.5)
Non-taxable amounts (3.4) (22.9) (1.2) (2.4)
Rate differentials between
jurisdictions and on
specified activities (0.3) (2.0) 1.6 3.2
Recognized (unrecognized)
tax assets 3.7 25.0 (4.7) (9.2)
Other (0.9) (6.1) (2.4) (4.6)
----------------------------------------------------------------------------
Tax provision $ (4.6) (31.0) $ (20.4) (39.5)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
9. Discontinued operation
The Company permanently closed its linerboard and kraft paper mill, located in
Kitimat, B.C., in January 2010 and the windup was substantially completed in
December 2011.
10. Earnings per share
Basic earnings per share is calculated based on earnings available to Common
shareholders, as set out below, using the weighted average number of Common
shares and Class B Common shares outstanding.
Diluted earnings per share is calculated based on earnings available to Common
shareholders adjusted to remove the actual share option expense (recovery)
charged to earnings and after deducting a notional charge for share option
expense assuming the use of the equity settled method, as set out below. The
diluted weighted average number of shares is calculated using the treasury stock
method. When earnings available to Common shareholders for diluted earnings per
share are greater than earnings available to Common shareholders for basic
earnings per share, the calculation is anti-dilutive and diluted earnings per
share are deemed to be the same as basic earnings per share.
----------------------------------------------------------------------------
April 1 to June 30
2012 2011
From After From After
continuing discontinued continuing discontinued
operations operations operations operations
----------------------------------------------------------------------------
Earnings
Basic $ 26.9 $ 26.9 $ 11.4 $ 10.3
Share option expense
(recovery) 7.7 7.7 (14.0) (14.0)
Equity settled share
option adjustment (0.2) (0.2) (0.3) (0.3)
----------------------------------------------------------------------------
Diluted $ 34.4 $ 34.4 $ (2.9) $ (4.0)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Weighted average number
of shares
Basic 42,856,515 42,856,515 42,838,619 42,838,619
Share options 340,593 340,593 534,216 534,216
----------------------------------------------------------------------------
Diluted 43,197,108 43,197,108 43,372,835 43,372,835
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Earnings per share
(dollars)
Basic $ 0.63 $ 0.63 $ 0.27 $ 0.24
Diluted $ 0.63 $ 0.63 $ (0.07) $ (0.09)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
January 1 to June 30
2012 2011
From After From After
continuing discontinued continuing discontinued
operations operations operations operations
----------------------------------------------------------------------------
Earnings
Basic $ 10.2 $ 10.2 $ 31.3 $ 29.2
Share option expense 14.9 14.9 8.8 8.8
Equity settled share
option adjustment (2.2) (2.2) (2.5) (2.5)
----------------------------------------------------------------------------
Diluted $ 22.9 $ 22.9 $ 37.6 $ 35.5
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Weighted average number
of shares
Basic 42,853,527 42,853,527 42,837,381 42,837,381
Share options 377,296 377,296 555,526 555,526
----------------------------------------------------------------------------
Diluted 43,230,823 42,230,823 43,392,907 43,392,907
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Earnings per share
(dollars)
Basic $ 0.24 $ 0.24 $ 0.73 $ 0.68
Diluted $ 0.24 $ 0.24 $ 0.73 $ 0.68
----------------------------------------------------------------------------
----------------------------------------------------------------------------
11. Green Transformation Program
In 2009 the Government of Canada confirmed an allocation of credits totalling
$88.4 million to the Company under the Pulp and Paper Green Transformation
Program (the "GT Program"). The GT Program provides funding for capital projects
that improve the energy efficiency or environmental performance of Canadian pulp
and paper mills. The credits were fully utilized by the Company. For the six
months ended June 30, 2012, the Company received $39.9 million under the GT
Program (year ended December 31, 2011 - $36.9 million; year ended December 31,
2010 - $1.6 million). At June 30, 2012, $10.0 million is included in accounts
receivable related to expenditures under the GT Program.
12. Segmented information
Pulp & Corporate
Lumber Panels paper & other Consolidated
----------------------------------------------------------------------------
April 1, 2012 to June
30, 2012
Sales at market
prices
To external
customers $ 453.6 $ 112.2 $ 208.6 $ - $ 774.4
-------------
-------------
To other segments 17.9 1.7 - -
-------------------------------------------------------------
$ 471.5 $ 113.9 $ 208.6 $ -
-------------------------------------------------------------
-------------------------------------------------------------
EBITDA(1) $ 53.2 $ 12.2 $ 26.4 $ (9.4) $ 82.4
Amortization (19.7) (3.9) (12.0) (0.6) (36.2)
----------------------------------------------------------------------------
Operating earnings 33.5 8.3 14.4 (10.0) 46.2
Interest expense (2.9) (0.8) (1.4) - (5.1)
Exchange loss on
long-term debt - - - (6.2) (6.2)
Other income
(expense) (0.8) 0.2 1.7 (0.7) 0.4
----------------------------------------------------------------------------
Earnings from
continuing
operations before
tax provision $ 29.8 $ 7.7 $ 14.7 $ (16.9) $ 35.3
----------------------------------------------------------------------------
----------------------------------------------------------------------------
April 1, 2011 to June
30, 2011
Sales at market
prices
To external
customers $ 414.3 $ 94.2 $ 211.2 $ - $ 719.7
-------------
-------------
To other segments 23.5 2.2 - -
-------------------------------------------------------------
$ 437.8 $ 96.4 $ 211.2 $ -
-------------------------------------------------------------
-------------------------------------------------------------
EBITDA(1) $ 11.3 $ (1.0) $ 38.2 $ 13.5 $ 62.0
Amortization (19.1) (3.8) (16.9) (0.6) (40.4)
----------------------------------------------------------------------------
Operating earnings (7.8) (4.8) 21.3 12.9 21.6
Interest income
(expense) (3.2) (0.8) (1.6) 0.2 (5.4)
Exchange gain on
long-term debt - - - 1.5 1.5
Other income
(expense) (0.9) - 1.1 (0.2) -
----------------------------------------------------------------------------
Earnings from
continuing
operations before
tax provision $ (11.9) $ (5.6) $ 20.8 $ 14.4 $ 17.7
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Pulp & Corporate
Lumber Panels paper & other Consolidated
----------------------------------------------------------------------------
January 1, 2012 to
June 30, 2012
Sales at market
prices
To external
customers $ 832.8 $ 215.4 $ 407.2 $ - $ 1,455.4
---------------
---------------
To other segments 36.5 3.4 - -
-------------------------------------------------------------
$ 869.3 $ 218.8 $ 407.2 $ -
-------------------------------------------------------------
-------------------------------------------------------------
EBITDA(1) $ 47.0 $ 17.6 $ 56.7 $ (20.6) $ 100.7
Amortization (42.0) (8.0) (25.3) (1.2) (76.5)
----------------------------------------------------------------------------
Operating earnings 5.0 9.6 31.4 (21.8) 24.2
Interest expense (5.4) (1.6) (2.9) - (9.9)
Exchange loss on
long-term debt - - - (0.3) (0.3)
Other income
(expense) 0.7 0.2 0.1 (0.2) 0.8
----------------------------------------------------------------------------
Earnings from
continuing
operations before
tax provision $ 0.3 $ 8.2 $ 28.6 $ (22.3) $ 14.8
----------------------------------------------------------------------------
----------------------------------------------------------------------------
January 1, 2011 to
June 30, 2011
Sales at market
prices
To external
customers $ 804.0 $ 182.8 $ 419.9 $ - $ 1,406.7
---------------
---------------
To other segments 45.0 4.5 - -
-------------------------------------------------------------
$ 849.0 $ 187.3 $ 419.9 $ -
-------------------------------------------------------------
-------------------------------------------------------------
EBITDA(1) $ 66.5 $ 2.6 $ 85.1 $ (12.6) $ 141.6
Amortization (41.4) (7.7) (34.7) (1.3) (85.1)
----------------------------------------------------------------------------
Operating earnings 25.1 (5.1) 50.4 (13.9) 56.5
Interest income
(expense) (5.8) (1.6) (3.0) 0.2 (10.2)
Exchange gain on
long-term debt - - - 9.0 9.0
Other income
(expense) (3.4) (0.2) (0.7) 0.7 (3.6)
----------------------------------------------------------------------------
Earnings from
continuing
operations before
tax provision $ 15.9 $ (6.9) $ 46.7 $ (4.0) $ 51.7
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Non GAAP measure:
EBITDA is defined as operating earnings plus amortization.
The geographic distribution of external sales is as follows:
----------------------------------------------------------------------------
April 1 to June 30 January 1 to June 30
2012 2011 2012 2011
----------------------------------------------------------------------------
United States $ 374.9 $ 319.2 $ 692.6 $ 659.6
Canada 179.8 172.4 349.3 328.4
China 136.0 131.5 252.0 235.4
Other Asia 58.1 66.3 107.0 121.0
Other 25.6 30.3 54.5 62.3
----------------------------------------------------------------------------
$ 774.4 $ 719.7 $ 1,455.4 $ 1,406.7
----------------------------------------------------------------------------
----------------------------------------------------------------------------
1. Sales distribution is based on the location of product delivery by the
Company.
13. Contingency
On January 18, 2011 the United States initiated arbitration with Canada under
the Softwood Lumber Agreement ("SLA") over its concern that the province of
British Columbia ("B.C.") has misapplied or altered its timber pricing rules and
as a result has charged too low a price for certain timber harvested on public
lands in the B.C. interior. In August 2011 the United States filed a detailed
statement of case with the arbitration panel and the parties exchanged pleadings
in the fourth quarter of 2011. A hearing before the arbitration panel took place
in February 2012.
On July 18, 2012 the arbitration panel unanimously dismissed the U.S. claims in
their entirety.
Powerstar Intl (TSXV:SLA)
과거 데이터 주식 차트
부터 5월(5) 2024 으로 6월(6) 2024
Powerstar Intl (TSXV:SLA)
과거 데이터 주식 차트
부터 6월(6) 2023 으로 6월(6) 2024
