US $
- Q1 GAAP net income of $210
million / $2.68 per diluted
share
- Adjusted EBITDA of $270
million
- Net debt at $140 million /
liquidity at $1.1 billion at
quarter-end
- Acquisition of remaining 50% equity interest in Resolute-LP
engineered wood partnership and Abitibi cogeneration
facility
- Achieved 30% GHG emissions reduction target compared to 2015
levels
MONTRÉAL, May 5, 2022 /PRNewswire/
- Resolute Forest Products Inc. (NYSE: RFP) (TSX: RFP) today
reported net income for the quarter ended March 31 of $210
million, or $2.68 per diluted
share, compared to net income of $87
million, or $1.06 per diluted
share, in the same period in 2021. Sales were $945 million in the quarter, an increase of
$72 million from the year-ago period.
Excluding special items, the company reported net income of
$177 million, or $2.26 per diluted share, compared to net income
of $119 million, or $1.45 per diluted share, in the first quarter of
2021.
"We further strengthened the balance sheet with significant
cash generation and improved the competitiveness of our business
with two tuck-in acquisitions," said Remi G. Lalonde, president and chief executive
officer. "Our earnings and cash position reflect favorable
pricing momentum in all of our segments, but the transportation
network improvements were slower than expected, which led to lower
sales volume and higher inventory levels. With our strong balance
sheet and liquidity well over $1
billion, we benefit from enhanced flexibility to generate
long-term value for shareholders and to drive sustainable economic
activity in the communities where we operate."
Mr. Lalonde added: "I am also pleased to confirm we surpassed
our 30% absolute greenhouse gas emissions (scope 1 and 2) reduction
target, cutting them by 34% compared to 2015 levels."
Non-GAAP financial measures, such as adjustments for special
items and adjusted EBITDA, are explained and reconciled below.
Quarterly Operating Income Variance
Against Prior Period
Consolidated
The company reported operating income of $235 million in the quarter, compared to an
operating loss of $101 million in the
fourth quarter. The improvement reflects higher selling prices in
all segments ($206 million) and the
net favorable impact of the indefinite idling of pulp and paper
operations at the Calhoun
(Tennessee) mill ($7 million). This was partially offset by lower
shipments as a result of logistics constraints ($29 million), as well as higher fiber
($25 million) and freight expenses
($8 million). The company recorded
lower selling, general and administrative expenses ($7 million), mainly due to lower share-based
compensation expenses in the quarter. The prior quarter results
were unfavorably affected by charges related to the indefinite
idling of pulp and paper operations at the Calhoun mill ($171
million).
Segment Operating Income
Variance
Wood Products
The wood products segment generated operating income of
$219 million in the quarter, a
$137 million improvement from the
previous quarter. The average transaction price rose to
$1,022 per thousand board feet, an
increase of $410 per thousand board
feet, or 67%, from the previous quarter. Production increased by
nearly 50 million board feet in the quarter, including improved
productivity and the new I-joist capacity, but shipments were 86
million board feet lower as a result of limited rail car and truck
availability. This pushed finished goods inventory up by 97 million
board feet, to 223 million board feet. The operating cost per unit
(or, the "delivered cost") rose by $77 per thousand board feet, or 17%, mainly
reflecting higher log costs due to stumpage fees and harvesting
expenses. EBITDA in the segment improved by $138 million, to $230
million.
Market Pulp
The market pulp segment recorded operating income of
$22 million in the first quarter,
$3 million higher than in the prior
quarter. The average transaction price increased by $9 per metric ton, or 1%, and the delivered cost
fell by $8 per metric ton. Shipments
were 28,000 metric tons lower, due to the capacity curtailment at
the Calhoun mill and logistics
constraints, which resulted in an increase in finished goods
inventory of 23,000 metric tons. EBITDA in the segment improved by
$1 million, to $26 million.
Tissue
The tissue segment incurred an operating loss of $9 million in the quarter, compared to an
operating loss of $6 million in the
fourth quarter. The average transaction price increased by
$47 per short ton, or 2%, due to
better product mix, and shipments rose by 1,000 short tons. The
delivered cost increased by $141 per
short ton, or 7%, mostly due to higher pulp prices, including the
loss of pulp integration with the pulp capacity curtailment at the
Calhoun mill. Finished goods
inventory was unchanged at 6,000 short tons. EBITDA in the segment
fell by $3 million, to negative
$4 million.
Paper
The paper segment recorded operating income of $25 million in the quarter, an improvement of
$29 million over the previous
quarter. The average transaction price rose by $37 per metric ton, or 5%, due to favorable
market conditions in all grades. Shipments slipped by 22,000 metric
tons with the capacity curtailment at the Calhoun mill. The delivered cost decreased by
$47 per metric ton, or 6%, due to
lower overall operating costs following the curtailment in
Calhoun, partly offset by higher
freight costs. Finished goods inventory remained elevated at 85,000
metric tons, as a result of limited rail car and truck
availability. Quarter-over-quarter segment EBITDA improved by
$22 million, to $34 million.
Consolidated Quarterly Operating
Income Variance Against Year-Ago Period
The operating income in the first quarter was $58 million higher than in the first quarter of
2021. The improvement reflects higher selling prices in all
segments ($163 million) and the net
favorable impact of the indefinite idling of pulp and paper
operations at the Calhoun mill
($13 million), partly offset by lower
shipments as a result of logistics constraints ($33 million).
The variance also reflects an increase in manufacturing costs
($85 million) due to higher fiber
costs ($45 million), mainly
due to stumpage and harvesting expenses, as well as higher power,
chemical and maintenance expenses ($34
million). Freight costs increased by $16 million due to continued logistics
constraints, higher shipping rates and fuel costs. Selling, general
and administrative expenses decreased by $9
million on lower share-based compensation
expenses.
Corporate, Cash and Liquidity
The company generated $147 million
of cash from operating activities in the quarter and built
$67 million of inventory, mainly as a
result of logistics constraints and the seasonal build-up of logs
ahead of the spring break-up. It invested $13 million, net, in fixed assets.
In the quarter, the company expanded its presence in the growing
and attractive wood products segment by acquiring the 50% equity
interests it did not already own in Resolute-LP Engineered Wood
Larouche Inc. and Resolute-LP Engineered Wood St-Prime Limited
Partnership located in Quebec.
Consideration for the transaction was $50
million in cash, net of cash acquired and working capital
adjustments.
The company's liquidity at quarter-end was $1.1 billion, and the leverage ratio fell to 0.1x
on a net debt to last-twelve-months adjusted EBITDA basis.
On April 6, Moody's announced a
credit rating upgrade to Ba3 from B1 with a stable outlook, as a
result of the company's improved financial performance and
leverage.
By quarter-end, the company recorded cumulative softwood lumber
duty deposits of $440 million on the
balance sheet, including $43 million
paid in the quarter.
Outlook
"The underlying fundamentals for building materials remain
positive, but we are mindful of inflationary pressure and rising
interest rates, which could affect pricing and margins. With our
network of high-quality pulp and paper assets and structural
advantages, such as fiber integration and embedded power
generation, we are well-positioned to grow margins in a rising
price environment. We continue to work hard to adapt to challenges
in the transportation network, and we expect to gradually normalize
inventory levels in the second half of the year," added Mr.
Lalonde.
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) 550-7724 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
May 19, 2022, by dialing (800)
770-2030, conference number 2946857.
Description of Special Items
Special
items
|
First
quarter
|
(in
millions)
|
|
2022
|
|
2021
|
|
Closure costs,
impairment and other related charges
|
$
|
4
|
$
|
3
|
|
Net gain on disposition
of assets
|
|
(1)
|
|
-
|
|
Non-operating pension
and other postretirement benefit costs (credits)
|
|
7
|
|
(2)
|
|
Other (income) expense,
net
|
|
(45)
|
|
45
|
|
Income tax effect of
special items
|
|
2
|
|
(14)
|
|
Total
|
$
|
(33)
|
$
|
32
|
|
Cautionary Statements Regarding
Forward-Looking Information
Statements in this press release, the earnings conference call
and webcast referred to above that are not reported financial
results or other historical information of Resolute Forest Products
Inc. (with its subsidiaries, "we," "our," "us" or the "company")
are "forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995. They include, for
example, statements relating to our business and operating outlook;
assessment of market conditions; growth strategies and prospects;
future pension obligations; the impact on our future business
results of the price volatility of our products, the logistics and
the transportation network constraints, and the levels of
inventory; the estimated expenditures relating to the indefinite
idling of the pulp and paper operations at Calhoun; our efforts and initiatives to
increase revenues and profitability as well as our 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,"
"continue," "improve," "grow," "generate," "drive," and other terms
with similar meaning indicating possible future events or potential
impact on our business or our 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 our actual future financial condition, results of
operations, and performance to differ materially from those
expressed or implied in this press release, earnings conference
call and webcast referred to above include, but are not limited to,
the impact of: the COVID-19 pandemic on our business and resulting
economic conditions; developments in non-print media, including
changes in consumer habits, and the effectiveness of our responses
to these developments; intense competition in the forest products
industry; any inability to offer products certified to globally
recognized forestry management and chain of custody standards; any
inability to successfully implement our strategies to increase our
earnings power; the possible failure to successfully integrate
acquired businesses or to realize the anticipated benefits of
acquisitions or divestitures or other strategic transactions or
projects, including loss of synergies following business
divestitures; uncertainty or changes in political or economic
conditions in the U.S., Canada or
other countries in which we sell our products, including the
effects of pandemics; global economic and political conditions; the
highly cyclical nature of the forest products industry; any
difficulties in obtaining timber or wood fiber at favorable prices,
or at all; impacts of inflation on the price of goods and services,
including changes in the cost of purchased energy and other raw
materials; any loss of important customers; physical, financial,
regulatory, transitional and litigation risks associated with
global, regional, and local weather conditions, and climate change;
financial, litigation, liability and reputational risks associated
with ESG reporting; any disruption in operations or increased labor
costs due to labor disputes or occupational health and safety
issues; difficulties in our employee relations or in employee
attraction or retention, and workforce shortages; disruptions to
our supply chain, operations, or the delivery of our products,
including due to public health epidemics and workforce shortages;
disruptions to our information technology systems including
cybersecurity and privacy incidents; risks related to the operation
and transition of legacy system applications; negative publicity,
even if unjustified; currency fluctuations; any increase in the
level of required contributions to our pension plans, including as
a result of any increase in the amount by which they are
underfunded; our ability to maintain adequate capital resources to
provide for all of our substantial capital requirements; the terms
of our outstanding indebtedness, which could restrict our current
and future operations; increases of interest rates and changes
relating to the London Interbank Offered Rate (or, the "LIBOR"),
which could impact our borrowings under our credit facilities;
losses that are not covered by insurance; any additional closure
costs and long-lived asset impairment or goodwill impairment or
accelerated depreciation charges; any need to record additional
valuation allowances against our recorded deferred income tax
assets or any limitation of our use of certain tax attributes; our
exports from one country to another country becoming or remaining
subject to duties, cash deposit requirements, border taxes, quotas,
or other trade remedies or restrictions; countervailing and
anti-dumping duties on imports to the U.S. of the vast majority of
our softwood lumber products produced at our Canadian sawmills; any
failure to comply with laws or regulations generally; any
additional environmental or health and safety liabilities; any
violation of trade laws, export controls, or other laws relating to
our international sales and operations; adverse outcomes of legal
proceedings, claims and governmental inquiries, investigations, and
other disputes in which we are involved; the actions of holders of
a significant percentage of our common stock; and the potential
risks and uncertainties set forth under Part I, Item 1A, "Risk
Factors," of our annual report on Form 10-K for the year ended
December 31, 2021, filed with the
U.S. Securities and Exchange Commission (or, the "SEC") on
March 1, 2022.
All forward-looking statements in this press release, the
earnings conference call and webcast referred to above are
expressly qualified by the cautionary statements contained or
referred above and in the company's other filings with the SEC and
the Canadian securities regulatory authorities. The company
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
market pulp, tissue, wood products and papers, which are marketed
in over 60 countries. The company owns or operates some 40
facilities, as well as power generation assets, in the United States and Canada. Resolute has third-party certified
100% of its managed woodlands to 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 has received regional, North American and global
recognition for its leadership in corporate social responsibility
and sustainable development, as well as for its business practices.
Visit www.resolutefp.com for more information.
RESOLUTE FOREST
PRODUCTS INC. CONSOLIDATED STATEMENTS OF
OPERATIONS (Unaudited, in millions of U.S. dollars,
except per share amounts)
|
|
|
|
|
|
|
Three Months
Ended
March
31,
|
|
|
|
2022
|
2021
|
|
|
Sales
|
$
|
945
|
$
|
873
|
|
|
Costs and
expenses:
|
|
|
|
|
|
|
Cost of
sales, excluding depreciation, amortization and distribution
costs
|
|
547
|
|
522
|
|
|
Depreciation and amortization
|
|
32
|
|
41
|
|
|
Distribution costs
|
|
92
|
|
84
|
|
|
Selling,
general and administration expenses
|
|
36
|
|
46
|
|
|
Closure
costs, impairment and other related charges
|
|
4
|
|
3
|
|
|
Net
gain on disposition of assets
|
|
(1)
|
|
—
|
|
|
Operating
income
|
|
235
|
|
177
|
|
|
Interest
expense
|
|
(5)
|
|
(6)
|
|
|
Non-operating pension and other postretirement benefit (costs)
credits
|
|
(7)
|
|
2
|
|
|
Other
income (expense), net (2)
|
|
45
|
|
(45)
|
|
|
Income before income
taxes
|
|
268
|
|
128
|
|
|
Income tax
provision
|
|
(58)
|
|
(40)
|
|
|
Net income including
noncontrolling interest
|
|
210
|
|
88
|
|
|
Net income attributable
to noncontrolling interest
|
|
—
|
|
(1)
|
|
|
Net income
attributable to Resolute Forest Products Inc.
|
$
|
210
|
$
|
87
|
|
|
Net income per share
attributable to Resolute Forest Products Inc. common
shareholders:
|
|
|
|
|
|
|
Basic
|
$
|
2.71
|
$
|
1.07
|
|
|
Diluted
|
$
|
2.68
|
$
|
1.06
|
|
|
Weighted-average
number of Resolute Forest Products Inc. common shares
outstanding:
|
|
|
|
|
|
|
Basic
|
|
77.4
|
|
81.2
|
|
|
Diluted
|
|
78.2
|
|
81.9
|
|
|
|
|
|
|
|
|
|
See Notes to the
Unaudited Consolidated Financial Statement
Information
|
|
|
RESOLUTE FOREST
PRODUCTS INC. CONSOLIDATED BALANCE
SHEETS (Unaudited, in millions of U.S.
dollars)
|
|
|
|
|
March
31,
|
December 31,
|
|
|
2022
|
2021
|
|
Assets
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and
cash equivalents
|
$
|
162
|
$
|
112
|
|
Accounts
receivable, net:
|
|
|
|
|
|
Trade
|
|
301
|
|
257
|
|
Other
|
|
56
|
|
56
|
|
Inventories, net
|
|
595
|
|
510
|
|
Other
current assets
|
|
55
|
|
54
|
|
Total current assets
|
|
1,169
|
|
989
|
|
Fixed assets,
net
|
|
1,261
|
|
1,270
|
|
Amortizable intangible
assets, net
|
|
56
|
|
57
|
|
Goodwill
(1)
|
|
104
|
|
31
|
|
Deferred income tax
assets
|
|
600
|
|
653
|
|
Operating lease
right-of-use assets
|
|
58
|
|
54
|
|
Other assets
|
|
516
|
|
484
|
|
Total assets
|
$
|
3,764
|
$
|
3,538
|
|
Liabilities and
equity
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Accounts
payable and other
|
$
|
442
|
$
|
421
|
|
Current
portion of long-term debt
|
|
2
|
|
2
|
|
Current
portion of operating lease liabilities
|
|
8
|
|
8
|
|
Total current liabilities
|
|
452
|
|
431
|
|
Long-term debt, net of
current portion
|
|
300
|
|
300
|
|
Pension and other
postretirement benefit obligations
|
|
1,124
|
|
1,151
|
|
Operations lease
liabilities, net of current portion
|
|
55
|
|
51
|
|
Other
liabilities
|
|
81
|
|
88
|
|
Total liabilities
|
|
2,012
|
|
2,021
|
|
Equity:
|
|
|
|
|
|
Resolute
Forest Products Inc. shareholders' equity:
|
|
|
|
|
|
Common stock
|
|
—
|
|
—
|
|
Additional paid-in capital
|
|
3,808
|
|
3,807
|
|
Deficit
|
|
(799)
|
|
(1,009)
|
|
Accumulated other comprehensive loss
|
|
(1,036)
|
|
(1,062)
|
|
Treasury stock at cost
|
|
(224)
|
|
(222)
|
|
Total Resolute Forest Products Inc.
shareholders' equity
|
|
1,749
|
|
1,514
|
|
Noncontrolling interest
|
|
3
|
|
3
|
|
Total equity
|
|
1,752
|
|
1,517
|
|
Total liabilities and equity
|
$
|
3,764
|
$
|
3,538
|
|
|
|
|
|
|
|
See Notes to the
Unaudited Consolidated Financial Statement
Information
|
|
RESOLUTE FOREST
PRODUCTS INC. CONSOLIDATED STATEMENTS OF CASH
FLOWS (Unaudited, in millions of U.S.
dollars)
|
|
|
|
|
|
|
Three Months
Ended
March
31,
|
|
|
|
|
2022
|
|
2021
|
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
Net income including
noncontrolling interest
|
$
|
210
|
$
|
88
|
|
|
Adjustments to
reconcile net income including noncontrolling interest to net cash
provided by operating activities:
|
|
|
|
|
|
|
Share-based compensation
|
|
2
|
|
2
|
|
|
Depreciation and amortization
|
|
32
|
|
41
|
|
|
Closure
costs, impairment and other related charges
|
|
(2)
|
|
—
|
|
|
Deferred
income taxes
|
|
56
|
|
40
|
|
|
Net
pension contributions and other postretirement benefit
payments
|
|
(8)
|
|
(23)
|
|
|
Gain on
previously-held equity investments (1)
|
|
(41)
|
|
—
|
|
|
Net gain
on disposition of assets
|
|
(1)
|
|
—
|
|
|
Gain on
translation of foreign currency denominated deferred income
taxes
|
|
(6)
|
|
(12)
|
|
|
Loss on
translation of foreign currency denominated pension and other
postretirement benefit obligations
|
|
9
|
|
16
|
|
|
(Gain)
loss on commodity contracts
|
|
(2)
|
|
14
|
|
|
Net
planned major maintenance amortization (payments)
|
|
7
|
|
(3)
|
|
|
Changes
in working capital:
|
|
|
|
|
|
|
Accounts receivable
|
|
(36)
|
|
(51)
|
|
|
Inventories
|
|
(67)
|
|
(50)
|
|
|
Other current assets
|
|
(7)
|
|
—
|
|
|
Accounts payable and other
|
|
13
|
|
2
|
|
|
Other,
net
|
|
(12)
|
|
10
|
|
|
Net cash provided by operating
activities
|
|
147
|
|
74
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
Cash invested in fixed
assets
|
|
(13)
|
|
(14)
|
|
|
Acquisition of
business, net of cash acquired (1)
|
|
(43)
|
|
—
|
|
|
Disposition of
assets
|
|
4
|
|
—
|
|
|
Increase in
countervailing and anti-dumping duty cash deposits on softwood
lumber
|
|
(43)
|
|
(32)
|
|
|
Other investing
activities, net
|
|
—
|
|
3
|
|
|
Net cash used in investing
activities
|
|
(95)
|
|
(43)
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
Issuance of long-term
debt
|
|
—
|
|
300
|
|
|
Repayments of
debt
|
|
—
|
|
(376)
|
|
|
Purchases of treasury
stock (3)
|
|
(2)
|
|
(17)
|
|
|
Payments of financing
fees
|
|
—
|
|
(6)
|
|
|
Net cash used in financing
activities
|
|
(2)
|
|
(99)
|
|
|
Effect of exchange rate
changes on cash and cash equivalents, and restricted
cash
|
|
—
|
|
—
|
|
|
Net increase (decrease)
in cash and cash equivalents, and restricted cash
|
$
|
50
|
$
|
(68)
|
|
|
Cash and cash
equivalents, and restricted cash:
|
|
|
|
|
|
|
Beginning
of period
|
$
|
152
|
$
|
159
|
|
|
End of
period
|
$
|
202
|
$
|
91
|
|
|
Cash and cash
equivalents, and restricted cash at end of period:
|
|
|
|
|
|
|
Cash and
cash equivalents
|
$
|
162
|
$
|
33
|
|
|
Restricted cash (included in "Other current assets")
|
$
|
—
|
$
|
18
|
|
|
Restricted cash (included in "Other assets)
|
$
|
40
|
$
|
40
|
|
|
|
|
|
|
|
|
|
See Notes to the
Unaudited Consolidated Financial Statement
Information
|
|
|
RESOLUTE FOREST
PRODUCTS INC. RECONCILIATION 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 1
to the Reconciliations of Non-GAAP Measures regarding our use
of non-GAAP measures.
|
|
Three months ended
March 31, 2022
|
Operating
income
|
Net
income
|
EPS
|
(Unaudited, in
millions of U.S. dollars, except per share amounts)
|
GAAP, as
reported
|
$
|
235
|
|
$
|
210
|
|
$
|
2.68
|
|
Adjustments for special
items:
|
|
|
|
|
|
|
|
|
|
Closure
costs, impairment and other related charges
|
|
4
|
|
|
4
|
|
|
0.05
|
|
Net gain
on disposition of assets
|
|
(1)
|
|
|
(1)
|
|
|
(0.01)
|
|
Non-operating pension and other postretirement benefit
costs
|
|
—
|
|
|
7
|
|
|
0.09
|
|
Other
income, net
|
|
—
|
|
|
(45)
|
|
|
(0.58)
|
|
Income
tax effect of special items
|
|
—
|
|
|
2
|
|
|
0.03
|
|
Adjusted for special
items
|
$
|
238
|
|
$
|
177
|
|
$
|
2.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31, 2021
|
Operating
income
|
Net
income
|
EPS
|
(Unaudited, in
millions of U.S. dollars, except per share amounts)
|
GAAP, as
reported
|
$
|
177
|
|
$
|
87
|
|
$
|
1.06
|
|
Adjustments for special
items:
|
|
|
|
|
|
|
|
|
|
Closure
costs, impairment and other related charges
|
|
3
|
|
|
3
|
|
|
0.03
|
|
Non-operating pension and other postretirement benefit
credits
|
|
—
|
|
|
(2)
|
|
|
(0.02)
|
|
Other
expense, net
|
|
—
|
|
|
45
|
|
|
0.55
|
|
Income
tax effect of special items
|
|
—
|
|
|
(14)
|
|
|
(0.17)
|
|
Adjusted for special
items
|
$
|
180
|
|
$
|
119
|
|
$
|
1.45
|
|
RESOLUTE FOREST
PRODUCTS INC. RECONCILIATION OF EBITDA AND
ADJUSTED EBITDA
|
|
A reconciliation of our
net income including noncontrolling interest to EBITDA and Adjusted EBITDA is presented in the tables below. See Note 1 to
the Reconciliations of Non-GAAP Measures regarding our use of
the non-GAAP measures EBITDA and Adjusted EBITDA.
|
|
Three months ended
March 31, 2022
|
Market
pulp
|
Tissue
|
Wood
products
|
Paper
|
Corporate
and
other
|
|
Total
|
(Unaudited, in
millions of U.S. dollars)
|
Net income (loss)
including noncontrolling interest
|
$
|
22
|
|
$
|
(9)
|
|
$
|
219
|
|
$
|
25
|
|
$
|
(47)
|
|
$
|
210
|
Interest
expense
|
|
|
|
|
|
|
|
|
5
|
|
5
|
Income tax
provision
|
|
|
|
|
|
|
|
|
58
|
|
58
|
Depreciation and
amortization
|
4
|
|
5
|
|
11
|
|
9
|
|
3
|
|
32
|
EBITDA
|
$
|
26
|
|
$
|
(4)
|
|
$
|
230
|
|
$
|
34
|
|
$
|
19
|
|
$
|
305
|
Closure costs,
impairment and other related charges
|
|
|
|
|
|
|
|
|
4
|
|
4
|
Net gain on disposition
of assets
|
|
|
|
|
|
|
|
|
(1)
|
|
(1)
|
Non-operating pension
and other postretirement benefit costs
|
|
|
|
|
|
|
|
|
7
|
|
7
|
Other income,
net
|
|
|
|
|
|
|
|
|
(45)
|
|
(45)
|
Adjusted
EBITDA
|
$
|
26
|
|
$
|
(4)
|
|
$
|
230
|
|
$
|
34
|
|
$
|
(16)
|
|
$
|
270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31, 2021
|
Market
pulp
|
Tissue
|
Wood
products
|
Paper
|
Corporate
and
other
|
|
Total
|
(Unaudited, in
millions of U.S. dollars)
|
Net income (loss)
including noncontrolling interest
|
$
|
4
|
|
$
|
(2)
|
|
$
|
221
|
|
$
|
(24)
|
|
$
|
(111)
|
|
$
|
88
|
Interest
expense
|
|
|
|
|
|
|
|
|
6
|
|
6
|
Income tax
provision
|
|
|
|
|
|
|
|
|
40
|
|
40
|
Depreciation and
amortization
|
6
|
|
5
|
|
11
|
|
15
|
|
4
|
|
41
|
EBITDA
|
$
|
10
|
|
$
|
3
|
|
$
|
232
|
|
$
|
(9)
|
|
$
|
(61)
|
|
$
|
175
|
Closure costs,
impairment and other related charges
|
|
|
|
|
|
|
|
|
3
|
|
3
|
Non-operating pension
and other postretirement benefit credits
|
|
|
|
|
|
|
|
|
(2)
|
|
(2)
|
Other expense,
net
|
|
|
|
|
|
|
|
|
45
|
|
45
|
Adjusted
EBITDA
|
$
|
10
|
|
$
|
3
|
|
$
|
232
|
|
$
|
(9)
|
|
$
|
(15)
|
|
$
|
221
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RESOLUTE FOREST PRODUCTS INC.
Notes to the
Unaudited Consolidated Financial Statement Information
1.
|
On March 4, 2022 (or,
the "Acquisition Date"), we acquired control of Resolute-LP
Engineered Wood Larouche Inc. and Resolute-LP Engineered Wood
St-Prime Limited Partnership (or, "Larouche and St-Prime") that
were previously held as 50% owned joint ventures by acquiring the
remaining 50% equity interests from Louisiana-Pacific Canada Ltd.,
a wholly-owned subsidiary of Louisiana-Pacific Corporation, for a
cash consideration of $51 million (including $1 million of working
capital adjustment, and net of cash acquired of $8 million),
subject to post-closing adjustments. Larouche and St-Prime, which
are engineered wood product facilities located in Quebec, produce
I-joists for the construction industry. This acquisition solidifies
our presence in the engineered wood product segment.
|
|
|
|
We accounted for the
acquisition of Larouche and St-Prime as a business combination in
accordance with the acquisition method of accounting. The
preliminary purchase price allocation resulted in the recognition
of an amount of goodwill of $73 million. The allocation process of
assets acquired and liabilities assumed is ongoing and, as a
result, the value allocated to goodwill could change
significantly.
|
|
|
|
At the Acquisition
Date, our previously-held equity investments of $18 million were
remeasured at a fair value of $59 million, which resulted in a gain
of $41 million. The gain was recorded in "Other income (expense),
net" in our Consolidated Statements of Operations for the three
months ended March 31, 2022.
|
|
|
2.
|
Other income (expense),
net for the three months ended March 31, 2022 and 2021, was
comprised of the following:
|
|
|
|
Three Months
Ended
March
31,
|
(Unaudited, in
millions)
|
2022
|
2021
|
Foreign exchange
loss
|
$
|
(3)
|
$
|
(5)
|
Gain (loss) on
commodity contracts (1)
|
|
2
|
|
(37)
|
Income from equity
method investments (2)
|
|
6
|
|
—
|
Gain on previously-held
equity investments (see Note 1 above)
|
|
41
|
|
—
|
Miscellaneous
expense
|
|
(1)
|
|
(3)
|
|
$
|
45
|
$
|
(45)
|
(1)
|
For the three months
ended March 31, 2021, the loss was principally related to lumber
futures contracts, of
which a $14 million loss was unrealized; none of these
contracts were outstanding as of March 31, 2022.
|
(2)
|
Principally related to
the equity investment in Larouche and St-Prime in which we acquired
a
controlling interest during the quarter.
|
3.
|
On December 7, 2021, we
announced a new share repurchase program, authorized by our board
of directors, of up to ten million shares of our common stock or
$100 million, whichever occurs first. During the three months ended
March 31, 2022, we repurchased 125,482 shares at an average price
of $11.34 for a total of $2 million.
|
|
|
|
On March 2, 2020, our
board of directors authorized a share repurchase program of up to
15% of our common stock, for an aggregate consideration of up to
$100 million. During the three months ended March 31, 2021, we
repurchased 1.7 million shares at an average price of $9.50 for a
total of $17 million. This share repurchase program was completed
in December 2021.
|
|
|
RESOLUTE FOREST PRODUCTS INC.
Note to the
Reconciliations of Non-GAAP Measures
1.
|
Operating income
(loss), net income (loss) and net income (loss) per share (or,
"EPS"), in each case as adjusted for special items, as well as
earnings before interest expense, income taxes, and depreciation
and amortization (or, "EBITDA"), and adjusted EBITDA, in each case
by reportable segment (market pulp, tissue, wood products and
paper) in accordance with the Financial Accounting Standards Board
Accounting Standards Codification 290, "Segment Reporting," are not
financial measures recognized under generally accepted accounting
principles (or, "GAAP").
We calculate operating income (loss), as adjusted for special
items, as operating income (loss) from our Consolidated Statements
of Operations, adjusted for items such as closure costs, impairment
and other related charges and gains or losses on disposition of
assets, that are excluded from our segment's performance from GAAP
operating income (loss).
We calculate net income (loss), as adjusted for special items, as
net income (loss) from our Consolidated Statements of Operations,
adjusted for the same special items applied to operating income
(loss), in addition to non-operating pension and other
postretirement benefit costs and credits, other income and expense,
net, and the income tax effect of special items.
EPS, as adjusted for special items, is calculated as net income
(loss), as adjusted for special items, per diluted share.
EBITDA by reportable segment is calculated as net income (loss)
including noncontrolling interest from the Consolidated Statements
of Operations, allocated to each of our reportable segments,
adjusted for depreciation and amortization. Net income (loss)
including non-controlling interest is equal to operating income
(loss) for the segments. EBITDA for corporate and other is
calculated as net income (loss) including noncontrolling interest
from the Consolidated Statements of Operations, after the
allocation to reportable segments, adjusted for interest expense,
income taxes, and depreciation and amortization.
Adjusted EBITDA means EBITDA, excluding the same special items
applied to net income (loss).
We define net debt as total debt less cash and cash
equivalents.
Liquidity is calculated as cash and cash equivalents from our
Consolidated Balance Sheets, and availability under our credit
facilities.
We believe that using these non-GAAP measures is useful because
they are consistent with the indicators management uses internally
to measure the Company's performance, and it allows the reader to
compare our operations and financial performance from period to
period. Operating income (loss), net income (loss), and EPS, in
each case as adjusted for special items, as well as EBITDA,
adjusted EBITDA, and EBITDA margin are internal measures, and
therefore may not be comparable to those of other companies. These
non-GAAP measures should not be viewed as substitutes to financial
measures determined under GAAP in our Consolidated Statements of
Operations in our filings with the Securities and Exchange
Commission.
|
View original
content:https://www.prnewswire.com/news-releases/resolute-reports-preliminary-first-quarter-2022-results-301540213.html
SOURCE Resolute Forest Products Inc.