US $
-
Q2 adjusted EBITDA of $108 million / net income of $0.20 per share,
excluding special items
-
Significant cost and margin improvement following weather-affected Q1
-
Strong lumber and paper shipments
-
GAAP net loss of $2 million / $0.02 per share
MONTREAL, July 31, 2014 /CNW Telbec/ - Resolute Forest Products Inc.
(NYSE: RFP) (TSX: RFP) today reported net income for the quarter ended
June 30, 2014, excluding special items, of $19 million, or $0.20 per share, up from net income, excluding special items, of $18 million,
or $0.19 per share, in the second quarter of 2013. GAAP net loss was
$2 million, or $0.02 per share, compared to a net loss of $43 million,
or $0.45 per share, in the second quarter of 2013. Sales were $1.1
billion in the quarter, down $16 million from the second quarter of
2013.
"Costs and margins normalized this quarter after the disappointing weather-affected first quarter, delivering much stronger
performances in each of our four segments," said Richard Garneau, president and chief executive officer. "We generated 50% of our adjusted EBITDA from our wood products and
market pulp businesses in the last twelve months. Our competitive
advantage rests on our cost-focused strategy and diversified asset
base, giving us the tools to maximize earnings power in this
challenging industry."
Non-GAAP financial measures, such as adjustments for special items and
adjusted EBITDA, are explained and reconciled below.
Consolidated Quarterly Operating Income Variance Against Year-Ago Period
The Company recorded an operating loss of $8 million in the second
quarter, compared to operating income of $3 million in the year-ago
period. Overall pricing was essentially unchanged in the quarter, as
the 8% increase in market pulp prices was offset with lower average
transaction prices in newsprint, specialty papers and wood products.
Newsprint shipments rose by 3% and wood products by 22%, while
specialty papers shipments were 2% lower. The increase in lumber
shipments reflects an increase to production capacity and better market
demand. Market pulp shipments were down by 15%, however, in part due
to more internal consumption of hardwood kraft pulp and slowing North
American demand, particularly softwood and recycled grades. With lower start-up costs and pension and other postretirement benefit
expenses, overall manufacturing costs continued to improve. The
Company also benefitted from its electricity cogeneration assets and
asset optimization initiatives, offset in part by an increase in
overall fiber costs and in maintenance and repair costs. The weaker
Canadian dollar had a $22 million favorable effect on operating income.
The Company incurred $52 million of accelerated depreciation and other
closure-related costs, most of which came from the permanent closure of
an idled paper machine at its Catawba mill in South Carolina. Selling,
general and administrative expenses were $3 million lower in the
quarter, primarily because of a reduction in project costs and the
weaker Canadian dollar.
Segment Operating Income Variance Against Prior Quarter
Newsprint
At $18 million in the second quarter, newsprint generated $33 million
more operating income compared to the first quarter. Shipments rose by
6%, or 32,000 metric tons, as the Company recovered from
weather-related production disruptions and mechanical failures
experienced in the first quarter, despite fiber availability
limitations at certain mills in Québec. Export shipments represented
40% of total newsprint volume, compared to 44% in all of 2013. Average
transaction price was essentially unchanged but the realized margin
rose significantly due to a 9% drop in operating cost per unit (the "delivered cost"), to $568 per metric ton. The change in the delivered cost is due to
the influence of the severe winter in the first quarter and lower,
non-weather related maintenance costs in the second quarter. Finished
goods inventory rose by 14%.
Specialty Papers
Specialty papers generated an operating loss of $3 million in the
quarter, compared to a loss of $24 million in the previous quarter.
While the overall average transaction price was unchanged, higher
realized pricing for white papers was offset by the effect of lower
pricing for coated mechanical grades and, to a lesser degree,
supercalender grades. Volume rose by 8% overall, led mostly by
stronger shipments of white papers but also including improvements in
other grades. The increase reflects a seasonal pick-up in catalogue
and retail end-uses from first quarter lows as well as better
production consistency following the weather-related production
disruptions and mechanical failures experienced in the first quarter.
The delivered costs normalized to seasonally-consistent levels, falling
by 7%. There was a 15% increase in finished goods inventory.
Market Pulp
Operating income in the market pulp segment rose by $16 million in the
second quarter, to $24 million. Better realized pricing, strongest in
fluff pulp grades but also meaningful in softwood and recycled grades,
led to an overall 4% increase in average transaction price. Shipments
did not improve as expected following the effects of weather-related
production disruptions and distribution constraints in the first
quarter. This reflects greater internal consumption of hardwood kraft
pulp and softening North American demand, particularly softwood and
recycled grades. The delivered cost fell by 3%, to $652 per metric
ton, normalizing to seasonally-consistent levels following the
difficulties in the first quarter. Finished goods inventory rose by
15,000 metric tons, or 15%.
Wood Products
Compared to the first quarter, operating income in the wood products
segment rose by $3 million, to $15 million. The average transaction
price was unchanged, reflecting the largely offsetting effect of higher
market prices for stud lumber grades and lower market prices for random
length lumber grades. Despite continued distribution constraints for
lack of carrier availability carried over from the first quarter,
shipments were 19% higher, which in turn cut finished goods inventory
by 13% from the high levels reached in the first quarter. The
delivered cost rose by 1% in the quarter.
Outlook
Mr. Garneau added: "Our conscious effort to reduce lumber inventory in the second quarter
helped improve shipments in this segment. With inventories closer to
normal levels, we expect shipments to normalize in the third quarter.
Despite the ongoing slow recovery in U.S. housing starts, prices for
eastern grades held up in July. With our scale, financial strength and
lower-cost operating platform, we've positioned ourselves as a
long-term, reliable supplier for our customers, and our newsprint
business has responded well, especially in the domestic market. But
we're not expecting much improvement in export markets for the
remainder of the year, based on lower international demand. As some
major hardwood pulp capacity increases are coming online, the balance
of the year remains somewhat uncertain for pulp. Pricing in specialty
papers is also more uncertain because of the pressure of lower
operating rates in coated papers and supercalender grades, although we
do expect to see seasonal improvement in shipment volumes."
Earnings Conference Call
The Company will hold a conference call to discuss the financial results
at 9:00 a.m. (ET) today. The public is invited to join the call at
(888) 789-9572 (pass code 9740024) at least fifteen minutes before its
scheduled start time. A simultaneous webcast will also be available
using the link provided under "Presentations and Webcasts" in the
"Investors" section of www.resolutefp.com. A replay of the webcast will be archived on the Company's website. A
phone replay will also be available until August 14 by dialing (800)
408-3053 with the pass code 1311668.
Description of Special Items
Special items
|
|
|
Second quarter
|
|
Second quarter
|
(in millions)
|
|
|
2014
|
|
2013
|
Foreign currency translation (gain) loss
|
|
$
|
(17)
|
$
|
7
|
Closure costs, impairment and other related charges
|
|
|
52
|
|
12
|
Inventory write-downs related to closures
|
|
|
3
|
|
1
|
Start-up costs
|
|
|
1
|
|
13
|
Net gain on disposition of assets
|
|
|
(2)
|
|
(2)
|
Net loss on extinguishment of debt
|
|
|
-
|
|
59
|
Transaction costs
|
|
|
-
|
|
2
|
Other income, net
|
|
|
(3)
|
|
(1)
|
Income tax effect of special items
|
|
|
(13)
|
|
(30)
|
|
Total
|
|
$
|
21
|
$
|
61
|
Cautionary Statements Regarding Forward-Looking Information
Statements in this press release and the earnings conference call
referred to above that are not reported financial results or other
historical information of Resolute Forest Products Inc. are
"forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995. They include, for example,
statements relating to our: efforts to continue to reduce costs and
increase revenues and profitability, including our cost-reduction
initiatives; business and operating outlook, including the impact of
weather; assessment of market conditions; prospects, growth strategies
and the industry in which we operate; and strategies for achieving our
goals generally. Forward-looking statements may be identified by the
use of forward-looking terminology such as the words "should," "would,"
"could," "will," "may," "expect," "believe," "anticipate," "attempt,"
"project" and other terms with similar meaning indicating possible
future events or potential impact on our business or Resolute's
shareholders.
The reader is cautioned not to place undue reliance on these
forward-looking statements, which are not guarantees of future
performance. These statements are based on management's current
assumptions, beliefs and expectations, all of which involve a number of
business risks and uncertainties that could cause actual results to
differ materially. The potential risks and uncertainties that could
cause Resolute's actual future financial condition, results of
operations and performance to differ materially from those expressed or
implied in the presentation referred to above include, but are not
limited to, the potential risks and uncertainties set forth under the
heading "Risk Factors" in Part 1, Item 1A of Resolute's annual report
on Form 10-K for the year ended December 31, 2013.
All forward-looking statements in the presentation referred to above are
expressly qualified by the cautionary statements contained or referred
to above and in Resolute's other filings with the U.S. Securities and
Exchange Commission and the Canadian securities regulatory authorities.
Resolute disclaims any obligation to publicly update or revise any
forward-looking information, whether as a result of new information,
future events or otherwise, except as required by law.
About Resolute Forest Products
Resolute Forest Products is a global leader in the forest products
industry with a diverse range of products, including newsprint,
specialty papers, market pulp and wood products. The Company owns or
operates nearly 40 pulp and paper mills and wood products facilities in
the United States, Canada and South Korea, and power generation assets
in Canada. Marketing its products in close to 90 countries, Resolute
has third-party certified 100% of its managed woodlands to at least one
of three internationally recognized sustainable forest management
standards. The shares of Resolute Forest Products trade under the stock
symbol RFP on both the New York Stock Exchange and the Toronto Stock
Exchange.
Resolute and other member companies of the Forest Products Association
of Canada, as well as a number of environmental organizations, are
partners in the Canadian Boreal Forest Agreement. The group works to
identify solutions to conservation issues that meet the goal of
balancing equally the three pillars of sustainability linked to human
activities: environmental, social and economic.
Resolute is proud to be ranked by Corporate Knights as one
of Canada's Best 50 Corporate Citizens for 2014. Corporate Knights is
an organization recognized globally for its transparent and objective
approach to measuring corporate sustainability performance.
RESOLUTE FOREST PRODUCTS INC.
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(Unaudited, in millions except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Six Months
|
|
Ended June 30,
|
|
Ended June 30,
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
$
|
1,091
|
|
$
|
1,107
|
|
$
|
2,107
|
|
$
|
2,181
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales, excluding depreciation, amortization and distribution
costs
|
|
812
|
|
|
859
|
|
|
1,633
|
|
|
1,715
|
|
Depreciation and amortization
|
|
62
|
|
|
61
|
|
|
124
|
|
|
121
|
|
Distribution costs
|
|
134
|
|
|
130
|
|
|
254
|
|
|
253
|
|
Selling, general and administrative expenses
|
|
41
|
|
|
44
|
|
|
77
|
|
|
88
|
|
Closure costs, impairment and other related charges (1)
|
|
52
|
|
|
12
|
|
|
62
|
|
|
52
|
|
Net gain on disposition of assets
|
|
(2)
|
|
|
(2)
|
|
|
(2)
|
|
|
(2)
|
Operating (loss) income
|
|
(8)
|
|
|
3
|
|
|
(41)
|
|
|
(46)
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
(11)
|
|
|
(13)
|
|
|
(23)
|
|
|
(27)
|
|
Other income (expense), net (2)
|
|
20
|
|
|
(65)
|
|
|
7
|
|
|
(47)
|
Income (loss) before income taxes
|
|
1
|
|
|
(75)
|
|
|
(57)
|
|
|
(120)
|
Income tax (provision) benefit
|
|
(1)
|
|
|
31
|
|
|
7
|
|
|
71
|
Net loss including noncontrolling interests
|
|
-
|
|
|
(44)
|
|
|
(50)
|
|
|
(49)
|
Net (income) loss attributable to noncontrolling interests
|
|
(2)
|
|
|
1
|
|
|
(2)
|
|
|
1
|
Net loss attributable to Resolute Forest Products Inc.
|
$
|
(2)
|
|
$
|
(43)
|
|
$
|
(52)
|
|
$
|
(48)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to Resolute Forest Products Inc. common
shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
(0.02)
|
|
$
|
(0.45)
|
|
$
|
(0.55)
|
|
$
|
(0.51)
|
|
Diluted
|
|
(0.02)
|
|
|
(0.45)
|
|
|
(0.55)
|
|
|
(0.51)
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of Resolute Forest Products Inc. common shares
outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
94.6
|
|
|
94.8
|
|
|
94.6
|
|
|
94.8
|
|
Diluted
|
|
94.6
|
|
|
94.8
|
|
|
94.6
|
|
|
94.8
|
RESOLUTE FOREST PRODUCTS INC.
|
CONSOLIDATED BALANCE SHEETS
|
(Unaudited, in millions)
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
2014
|
|
2013
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
263
|
|
$
|
322
|
|
Accounts receivable trade, net
|
|
521
|
|
|
536
|
|
Accounts receivable other
|
|
89
|
|
|
98
|
|
Inventories, net
|
|
579
|
|
|
529
|
|
Deferred income tax assets
|
|
32
|
|
|
32
|
|
Other current assets
|
|
62
|
|
|
45
|
|
|
Total current assets
|
|
1,546
|
|
|
1,562
|
Fixed assets, net
|
|
2,184
|
|
|
2,289
|
Amortizable intangible assets, net
|
|
64
|
|
|
66
|
Deferred income tax assets
|
|
1,237
|
|
|
1,266
|
Other assets
|
|
216
|
|
|
202
|
|
|
Total assets
|
$
|
5,247
|
|
$
|
5,385
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
$
|
556
|
|
$
|
533
|
|
Current portion of long-term debt
|
|
1
|
|
|
2
|
|
Deferred income tax liabilities
|
|
32
|
|
|
32
|
|
|
Total current liabilities
|
|
589
|
|
|
567
|
Long-term debt, net of current portion
|
|
597
|
|
|
597
|
Pension and other postretirement benefit obligations
|
|
1,146
|
|
|
1,294
|
Deferred income tax liabilities
|
|
25
|
|
|
26
|
Other long-term liabilities
|
|
48
|
|
|
62
|
|
|
Total liabilities
|
|
2,405
|
|
|
2,546
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Common stock
|
|
-
|
|
|
-
|
|
Additional paid-in capital
|
|
3,753
|
|
|
3,751
|
|
Deficit
|
|
(644)
|
|
|
(592)
|
|
Accumulated other comprehensive loss
|
|
(220)
|
|
|
(271)
|
|
Treasury stock at cost
|
|
(61)
|
|
|
(61)
|
|
|
Total Resolute Forest Products Inc. shareholders' equity
|
|
2,828
|
|
|
2,827
|
|
Noncontrolling interests
|
|
14
|
|
|
12
|
|
|
Total equity
|
|
2,842
|
|
|
2,839
|
|
|
Total liabilities and equity
|
$
|
5,247
|
|
$
|
5,385
|
RESOLUTE FOREST PRODUCTS INC.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Unaudited, in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months
|
|
Ended June 30,
|
|
2014
|
|
2013
|
Cash flows from operating activities:
|
|
|
|
|
|
Net loss including noncontrolling interests
|
$
|
(50)
|
|
$
|
(49)
|
Adjustments to reconcile net loss including noncontrolling interests to
net cash provided by operating activities:
|
|
|
|
|
|
|
Share-based compensation
|
|
2
|
|
|
4
|
|
Depreciation and amortization
|
|
124
|
|
|
121
|
|
Closure costs, impairment and other related charges
|
|
54
|
|
|
46
|
|
Inventory write-downs related to closures
|
|
4
|
|
|
5
|
|
Deferred income taxes
|
|
(8)
|
|
|
(71)
|
|
Net pension contributions and other postretirement benefit payments
|
|
(74)
|
|
|
(35)
|
|
Net gain on disposition of assets
|
|
(2)
|
|
|
(2)
|
|
Loss on translation of foreign currency denominated deferred income
taxes
|
|
6
|
|
|
80
|
|
Gain on translation of foreign currency denominated pension and other
postretirement benefit obligations
|
|
(6)
|
|
|
(78)
|
|
Gain on forgiveness of note payable
|
|
-
|
|
|
(12)
|
|
Net loss on extinguishment of debt
|
|
-
|
|
|
59
|
|
Net planned major maintenance payments
|
|
(6)
|
|
|
(7)
|
|
Dividends received from equity method investees in excess of income
|
|
-
|
|
|
3
|
|
Changes in working capital:
|
|
|
|
|
|
|
|
Accounts receivable
|
|
36
|
|
|
(5)
|
|
|
Inventories
|
|
(55)
|
|
|
14
|
|
|
Other current assets
|
|
(9)
|
|
|
(2)
|
|
|
Accounts payable and accrued liabilities
|
|
5
|
|
|
(16)
|
|
Other, net
|
|
1
|
|
|
(7)
|
|
|
|
Net cash provided by operating activities
|
|
22
|
|
|
48
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Cash invested in fixed assets
|
|
(82)
|
|
|
(86)
|
Disposition of assets
|
|
2
|
|
|
3
|
Proceeds from insurance settlements
|
|
-
|
|
|
4
|
Decrease in restricted cash
|
|
1
|
|
|
3
|
(Increase) decrease in deposit requirements for letters of credit, net
|
|
(1)
|
|
|
1
|
|
|
|
Net cash used in investing activities
|
|
(80)
|
|
|
(75)
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Issuance of long-term debt
|
|
-
|
|
|
594
|
Premium paid on extinguishment of debt
|
|
-
|
|
|
(84)
|
Payments of debt
|
|
(1)
|
|
|
(497)
|
Payments of financing and credit facility fees
|
|
(1)
|
|
|
(9)
|
Contribution of capital from noncontrolling interest
|
|
-
|
|
|
8
|
|
|
|
Net cash (used in) provided by financing activities
|
|
(2)
|
|
|
12
|
Effect of exchange rate changes on cash and cash equivalents
|
|
1
|
|
|
-
|
Net decrease in cash and cash equivalents
|
|
(59)
|
|
|
(15)
|
Cash and cash equivalents:
|
|
|
|
|
|
|
Beginning of period
|
|
322
|
|
|
263
|
|
End of period
|
$
|
263
|
|
$
|
248
|
RESOLUTE FOREST PRODUCTS INC.
|
STATEMENTS OF OPERATING INCOME AND NET INCOME ADJUSTED FOR SPECIAL ITEMS
|
|
|
|
|
|
|
|
|
|
A reconciliation of our operating income, net income and net income per
share reported before special items
|
is presented in the tables below. See Note 3 to the Unaudited
Consolidated Financial Statement Information
|
regarding our use of non-GAAP measures.
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2014
|
Operating
|
|
|
|
|
|
|
(unaudited, in millions except per share amounts)
|
income (loss)
|
|
Net income (loss)
|
|
EPS
|
|
|
|
|
|
|
|
|
|
GAAP as reported
|
$
|
(8)
|
|
$
|
(2)
|
|
$
|
(0.02)
|
|
|
|
|
|
|
|
|
|
Adjustments for special items:
|
|
|
|
|
|
|
|
|
|
Foreign currency translation gain
|
|
-
|
|
|
(17)
|
|
|
(0.18)
|
|
Closure costs, impairment and other related charges
|
|
52
|
|
|
52
|
|
|
0.55
|
|
Inventory write-downs related to closures
|
|
3
|
|
|
3
|
|
|
0.03
|
|
Start up costs
|
|
1
|
|
|
1
|
|
|
0.01
|
|
Net gain on disposition of assets
|
|
(2)
|
|
|
(2)
|
|
|
(0.02)
|
|
Other income, net
|
|
-
|
|
|
(3)
|
|
|
(0.03)
|
|
Income tax effect of special items
|
|
-
|
|
|
(13)
|
|
|
(0.14)
|
|
|
|
|
|
|
|
|
|
GAAP as adjusted for special items
|
$
|
46
|
|
$
|
19
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2013
|
Operating
|
|
|
|
|
|
|
(unaudited, in millions except per share amounts)
|
income (loss)
|
|
Net income (loss)
|
|
EPS
|
|
|
|
|
|
|
|
|
|
GAAP as reported
|
$
|
3
|
|
$
|
(43)
|
|
$
|
(0.45)
|
|
|
|
|
|
|
|
|
|
Adjustments for special items:
|
|
|
|
|
|
|
|
|
|
Foreign currency translation loss
|
|
-
|
|
|
7
|
|
|
0.07
|
|
Closure costs, impairment and other related charges
|
|
12
|
|
|
12
|
|
|
0.13
|
|
Inventory write-downs related to closures
|
|
1
|
|
|
1
|
|
|
0.01
|
|
Start up costs
|
|
13
|
|
|
13
|
|
|
0.14
|
|
Net gain on disposition of assets
|
|
(2)
|
|
|
(2)
|
|
|
(0.02)
|
|
Net loss on extinguishment of debt
|
|
-
|
|
|
59
|
|
|
0.62
|
|
Transaction costs
|
|
2
|
|
|
2
|
|
|
0.02
|
|
Other income, net
|
|
-
|
|
|
(1)
|
|
|
(0.01)
|
|
Income tax effect of special items
|
|
-
|
|
|
(30)
|
|
|
(0.32)
|
|
|
|
|
|
|
|
|
|
GAAP as adjusted for special items
|
$
|
29
|
|
$
|
18
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2014
|
Operating
|
|
|
|
|
|
|
(unaudited, in millions except per share amounts)
|
income (loss)
|
|
Net income (loss)
|
|
EPS
|
|
|
|
|
|
|
|
|
|
GAAP as reported
|
$
|
(41)
|
|
$
|
(52)
|
|
$
|
(0.55)
|
|
|
|
|
|
|
|
|
|
Adjustments for special items:
|
|
|
|
|
|
|
|
|
|
Foreign currency translation gain
|
|
-
|
|
|
(3)
|
|
|
(0.03)
|
|
Closure costs, impairment and other related charges
|
|
62
|
|
|
62
|
|
|
0.66
|
|
Inventory write-downs related to closures
|
|
4
|
|
|
4
|
|
|
0.04
|
|
Start up costs
|
|
1
|
|
|
1
|
|
|
0.01
|
|
Net gain on disposition of assets
|
|
(2)
|
|
|
(2)
|
|
|
(0.02)
|
|
Other income, net
|
|
-
|
|
|
(4)
|
|
|
(0.04)
|
|
Income tax effect of special items
|
|
-
|
|
|
(13)
|
|
|
(0.14)
|
|
|
|
|
|
|
|
|
|
GAAP as adjusted for special items
|
$
|
24
|
|
$
|
(7)
|
|
$
|
(0.07)
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2013
|
Operating
|
|
|
|
|
|
|
(unaudited, in millions except per share amounts)
|
income (loss)
|
|
Net income (loss)
|
|
EPS
|
|
|
|
|
|
|
|
|
|
GAAP as reported
|
$
|
(46)
|
|
$
|
(48)
|
|
$
|
(0.51)
|
|
|
|
|
|
|
|
|
|
Adjustments for special items:
|
|
|
|
|
|
|
|
|
|
Foreign currency translation loss
|
|
-
|
|
|
12
|
|
|
0.13
|
|
Closure costs, impairment and other related charges
|
|
52
|
|
|
52
|
|
|
0.55
|
|
Inventory write-downs related to closures
|
|
5
|
|
|
5
|
|
|
0.05
|
|
Start up costs
|
|
28
|
|
|
28
|
|
|
0.30
|
|
Net gain on disposition of assets
|
|
(2)
|
|
|
(2)
|
|
|
(0.02)
|
|
Net loss on extinguishment of debt
|
|
-
|
|
|
59
|
|
|
0.62
|
|
Transaction costs
|
|
5
|
|
|
5
|
|
|
0.05
|
|
Other income, net
|
|
-
|
|
|
(24)
|
|
|
(0.25)
|
|
Income tax effect of special items
|
|
-
|
|
|
(41)
|
|
|
(0.43)
|
|
|
|
|
|
|
|
|
|
GAAP as adjusted for special items
|
$
|
42
|
|
$
|
46
|
|
$
|
0.49
|
RESOLUTE FOREST PRODUCTS INC.
|
STATEMENTS OF EBITDA AND ADJUSTED EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of our net income including noncontrolling interests to
EBITDA and Adjusted EBITDA is presented in the tables below.
|
See Note 3 to the Unaudited Consolidated Financial Statement Information
regarding our use of non-GAAP measures EBITDA and Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2014
(unaudited, in millions)
|
Newsprint
|
Specialty
papers
|
Market pulp
|
Wood products
|
Corporate and
other
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) including noncontrolling interests
|
$
|
18
|
$
|
(3)
|
$
|
24
|
$
|
15
|
$
|
(54)
|
$
|
-
|
Interest expense
|
|
|
|
|
|
|
|
|
|
11
|
|
11
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
1
|
|
1
|
Depreciation and amortization
|
|
17
|
|
22
|
|
13
|
|
8
|
|
2
|
|
62
|
EBITDA
|
|
35
|
|
19
|
|
37
|
|
23
|
|
(40)
|
|
74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation gain
|
|
|
|
|
|
|
|
|
|
(17)
|
|
(17)
|
Closure costs, impairment and other related charges
|
|
|
|
|
|
|
|
|
|
52
|
|
52
|
Inventory write-downs related to closures
|
|
|
|
|
|
|
|
|
|
3
|
|
3
|
Start up costs
|
|
|
|
|
|
|
|
|
|
1
|
|
1
|
Net gain on disposition of assets
|
|
|
|
|
|
|
|
|
|
(2)
|
|
(2)
|
Other income, net
|
|
|
|
|
|
|
|
|
|
(3)
|
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$
|
35
|
$
|
19
|
$
|
37
|
$
|
23
|
$
|
(6)
|
$
|
108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2013
(unaudited, in millions)
|
Newsprint
|
Specialty
papers
|
Market pulp
|
Wood products
|
Corporate and
other
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) including noncontrolling interests
|
$
|
10
|
$
|
2
|
$
|
10
|
$
|
16
|
$
|
(82)
|
$
|
(44)
|
Interest expense
|
|
|
|
|
|
|
|
|
|
13
|
|
13
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
(31)
|
|
(31)
|
Depreciation and amortization
|
|
18
|
|
19
|
|
13
|
|
9
|
|
2
|
|
61
|
EBITDA
|
|
28
|
|
21
|
|
23
|
|
25
|
|
(98)
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation loss
|
|
|
|
|
|
|
|
|
|
7
|
|
7
|
Closure costs, impairment and other related charges
|
|
|
|
|
|
|
|
|
|
12
|
|
12
|
Inventory write-downs related to closures
|
|
|
|
|
|
|
|
|
|
1
|
|
1
|
Start up costs
|
|
|
|
|
|
|
|
|
|
13
|
|
13
|
Net gain on disposition of assets
|
|
|
|
|
|
|
|
|
|
(2)
|
|
(2)
|
Net loss on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
59
|
|
59
|
Transaction costs
|
|
|
|
|
|
|
|
|
|
2
|
|
2
|
Other income, net
|
|
|
|
|
|
|
|
|
|
(1)
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$
|
28
|
$
|
21
|
$
|
23
|
$
|
25
|
$
|
(7)
|
$
|
90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2014
(unaudited, in millions)
|
Newsprint
|
Specialty
papers
|
Market pulp
|
Wood products
|
Corporate and
other
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) including noncontrolling interests
|
$
|
3
|
$
|
(27)
|
$
|
32
|
$
|
27
|
$
|
(85)
|
$
|
(50)
|
Interest expense
|
|
|
|
|
|
|
|
|
|
23
|
|
23
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
(7)
|
|
(7)
|
Depreciation and amortization
|
|
35
|
|
44
|
|
26
|
|
16
|
|
3
|
|
124
|
EBITDA
|
|
38
|
|
17
|
|
58
|
|
43
|
|
(66)
|
|
90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation gain
|
|
|
|
|
|
|
|
|
|
(3)
|
|
(3)
|
Closure costs, impairment and other related charges
|
|
|
|
|
|
|
|
|
|
62
|
|
62
|
Inventory write-downs related to closures
|
|
|
|
|
|
|
|
|
|
4
|
|
4
|
Start up costs
|
|
|
|
|
|
|
|
|
|
1
|
|
1
|
Net gain on disposition of assets
|
|
|
|
|
|
|
|
|
|
(2)
|
|
(2)
|
Other income, net
|
|
|
|
|
|
|
|
|
|
(4)
|
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$
|
38
|
$
|
17
|
$
|
58
|
$
|
43
|
$
|
(8)
|
$
|
148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2013
(unaudited, in millions)
|
Newsprint
|
Specialty
papers
|
Market pulp
|
Wood products
|
Corporate and
other
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) including noncontrolling interests
|
$
|
8
|
$
|
10
|
$
|
5
|
$
|
32
|
$
|
(104)
|
$
|
(49)
|
Interest expense
|
|
|
|
|
|
|
|
|
|
27
|
|
27
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
(71)
|
|
(71)
|
Depreciation and amortization
|
|
36
|
|
38
|
|
26
|
|
18
|
|
3
|
|
121
|
EBITDA
|
|
44
|
|
48
|
|
31
|
|
50
|
|
(145)
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation loss
|
|
|
|
|
|
|
|
|
|
12
|
|
12
|
Closure costs, impairment and other related charges
|
|
|
|
|
|
|
|
|
|
52
|
|
52
|
Inventory write-downs related to closures
|
|
|
|
|
|
|
|
|
|
5
|
|
5
|
Start up costs
|
|
|
|
|
|
|
|
|
|
28
|
|
28
|
Net gain on disposition of assets
|
|
|
|
|
|
|
|
|
|
(2)
|
|
(2)
|
Net loss on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
59
|
|
59
|
Transaction costs
|
|
|
|
|
|
|
|
|
|
5
|
|
5
|
Other income, net
|
|
|
|
|
|
|
|
|
|
(24)
|
|
(24)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$
|
44
|
$
|
48
|
$
|
31
|
$
|
50
|
$
|
(10)
|
$
|
163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RESOLUTE FOREST PRODUCTS INC.
Notes to the Unaudited Consolidated Financial Statement Information
1. Closure costs, impairment and other related charges for the three and
six months ended June 30, 2014 and 2013 were comprised of the
following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited, in millions)
|
Impairment
of Assets (1)
|
|
Accelerated
Depreciation
|
|
Pension Plan
Settlement
Gain
|
|
Severance
and Other
Costs
|
|
Total
|
Permanent closures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paper machine in Catawba, South Carolina (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second quarter
|
$
|
-
|
|
$
|
45
|
|
$
|
-
|
|
$
|
-
|
|
$
|
45
|
|
|
First six months
|
|
-
|
|
|
45
|
|
|
-
|
|
|
1
|
|
|
46
|
|
Paper machine in Fort Frances, Ontario
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second quarter
|
|
-
|
|
|
-
|
|
|
-
|
|
|
2
|
|
|
2
|
|
|
First six months
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8
|
|
|
8
|
|
Paper machine in Iroquois Falls, Ontario
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second quarter
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
First six months
|
|
-
|
|
|
3
|
|
|
-
|
|
|
-
|
|
|
3
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second quarter
|
|
5
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5
|
|
|
First six months
|
|
6
|
|
|
-
|
|
|
-
|
|
|
(1)
|
|
|
5
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second quarter 2014
|
$
|
5
|
|
$
|
45
|
|
$
|
-
|
|
$
|
2
|
|
$
|
52
|
|
|
First six months 2014
|
|
6
|
|
|
48
|
|
|
-
|
|
|
8
|
|
|
62
|
|
|
Second quarter 2013
|
$
|
-
|
|
$
|
9
|
|
$
|
-
|
|
$
|
3
|
|
$
|
12
|
|
|
First six months 2013
|
|
-
|
|
|
44
|
|
|
(1)
|
|
|
9
|
|
|
52
|
(1)
|
Due to declining market conditions, we recorded long-lived assets
impairment charges of $4 million and $5 million for the three and six
months ended June 30, 2014 related to our recycling assets to reduce
the carrying value of the assets to their estimated fair value, which
was determined based on estimated market prices for similar assets.
|
(2)
|
On May 22, 2014, we announced the permanent closure of our previously
idled paper machine in Catawba.
|
2. Other income (expense), net for the three and six months ended June
30, 2014 and 2013 was comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
(Unaudited, in millions)
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Foreign exchange gain (loss)
|
$
|
17
|
|
$
|
(7)
|
|
$
|
3
|
|
$
|
(12)
|
Net loss on extinguishment of debt
|
|
-
|
|
|
(59)
|
|
|
-
|
|
|
(59)
|
Gain on forgiveness of note payable
|
|
-
|
|
|
-
|
|
|
-
|
|
|
12
|
Gain on liquidation settlement
|
|
-
|
|
|
-
|
|
|
-
|
|
|
9
|
Miscellaneous income
|
|
3
|
|
|
1
|
|
|
4
|
|
|
3
|
|
$
|
20
|
|
$
|
(65)
|
|
$
|
7
|
|
$
|
(47)
|
3. Tables represent a reconciliation of certain financial statement line
items reported under generally accepted accounting principles ("GAAP")
to our use of non-GAAP measures of operating income (loss), net income
(loss) and net income (loss) per share ("EPS"), in each case adjusted
for special items, as well as EBITDA and adjusted EBITDA, in each case
by reportable segment. We believe that these measures are useful
because they allow the reader to more easily compare our ongoing
operations, financial performance, and EPS from period to period. They
are also consistent with the indicators management uses internally to
measure our performance. These non-GAAP measures should be considered
in addition to and not a substitute for measures of financial
performance calculated and presented in accordance with GAAP in our
Consolidated Statement of Operations in our filings with the Securities
and Exchange Commission. Consequently, readers should rely on GAAP
operating income (loss), operating income (loss) by reportable segment,
net income (loss) and EPS. Non-GAAP measures included in our press
release include:
Operating income (loss) adjusted for special items - is defined as
operating income (loss) from our Consolidated Statements of Operations
excluding special items, such as closure costs, impairment and other
related charges, inventory write-downs related to closures, start up
costs,gains and losses on disposition of assets, transaction costs and
other charges or credits that are excluded from our segment's
performance from GAAP operating income (loss).
Net income (loss) adjusted for special items - is defined as net income
(loss) from our Consolidated Statements of Operations excluding the
same items as under operating income (loss) adjusted for the special
items, in addition to the effects of foreign currency translation, net
loss on extinguishment of debt, and other income (expense).
EPS adjusted for special items - is defined as diluted EPS calculated
based on the net income (loss) adjusted for special items as described
above.
EBITDA by reportable segment - is defined as net income (loss) including
noncontrolling interests from our Consolidated Statements of
Operations, allocated to each of our reportable segments (newsprint,
specialty papers, market pulp and wood products) in accordance with
FASB ASC 290, "Segment Reporting," and adjusted for depreciation and
amortization. EBITDA for the corporate and other segment is defined as
net income (loss) including noncontrolling interests from our
Consolidated Statements of Operations after the allocation to
reportable segments, adjusted for interest expense, income taxes and
depreciation and amortization.
Adjusted EBITDA - is defined as EBITDA excluding the special items
described above.
SOURCE Resolute Forest Products Inc.