EX-99 3 ex992.htm CANADA

Exhibit 99.2

CANADA

SUPERIOR COURT

PROVINCE OF QUÉBEC
DISTRICT OF MONTRÉAL

No.: 500-11-036133-094

Commercial Division
Sitting as a court designated pursuant to the
Companies' Creditors Arrangement Act,
R.S.C., c. C-36, as amended

 

 

 

IN THE MATTER OF THE PLAN OF COMPROMISE OR ARRANGEMENT OF:

 

 

 

ABITIBIBOWATER INC. , a legal person incorporated under the laws of the State of Delaware, having its principal executive offices at 1155 Metcalfe Street, in the City and District of Montréal, Province of Quebec, H3B 5H2;

 

 

And

 

ABITIBI-CONSOLIDATED INC. , a legal person incorporated under the laws of Canada, having its principal executive offices at 1155 Metcalfe Street, in the City and District of Montréal, Province of Quebec, H3B 5H2;

 

 

And

 

BOWATER CANADIAN HOLDINGS INC. , a legal person incorporated under the laws of the Province of Nova Scotia, having its principal executive offices at 1155 Metcalfe Street, in the City and District of Montréal, Province of Quebec, H3B 5H2;

 

 

And

 

the other Petitioners listed on Appendices "A", "B" and "C";

 

Petitioners

 

And

 

ERNST & YOUNG INC. , a legal person under the laws of Canada, having a place of business at 800 René-Lévesque Blvd. West, Suite 1900, in the City and District of Montréal, Province of Quebec, H3B 1X9;

 

Monitor


 

SEVENTEENTH REPORT OF THE MONITOR

OCTOBER 5, 2009

 



 

INTRODUCTION

1.               On April 17, 2009, Abitibi-Consolidated Inc. ("ACI") and its subsidiaries listed in Appendix "A" hereto (collectively with ACI, the "ACI Petitioners") and Bowater Canadian Holdings Incorporated ("BCHI") and its subsidiaries listed in Appendix "B" hereto (collectively with BCHI, the "Bowater Petitioners") (the ACI Petitioners and the Bowater Petitioners are collectively referred to herein as the "Petitioners") filed for and obtained protection from their creditors under the Companies' Creditors Arrangement Act (the "CCAA" and the "CCAA Proceedings") pursuant to an Order of this Honourable Court (the "Initial Order").

2.              Pursuant to the Initial Order, Ernst & Young Inc. (" EYI ") was appointed as monitor of the Petitioners (the "Monitor") under the CCAA and a stay of proceedings in favour of the Petitioners was granted until May 14, 2009 (the "Stay Period").  On May 14, 2009, the Stay Period was extended until September 4, 2009 pursuant to an Order of this Honourable Court (the "First Stay Extension Order") and subsequently extended to December 15, 2009 (the "Second Stay Extension Order").

3.              On April 16, 2009, AbitibiBowater Inc. ("ABH"), Bowater Inc. ("BI"), and certain of their direct and indirect U.S. and Canadian subsidiaries, including BCHI and Bowater Canadian Forest Products Inc. ("BCFPI") (collectively referred to herein as "U.S. Debtors"), filed voluntary petitions (collectively, the "Chapter 11 Proceedings") for relief under Chapter 11 of the U.S. Bankruptcy Code, 11 U.S.C. §§ 101 et seq. (the "U.S. Bankruptcy Code") in the United States Bankruptcy Court for the District of Delaware (the "U.S. Bankruptcy Court").

4.              The Petitioners are all subsidiaries of ABH (ABH, collectively with its subsidiaries, are referred to as the "ABH Group").

 

-2-


 

5.              On April 17, 2009, ABH and the petitioners listed on Appendix "C" hereto (collectively with ABH, the "18.6 Petitioners ") obtained Orders under Section 18.6 of the CCAA in respect of voluntary proceedings initiated under Chapter 11 and EYI was appointed as the information officer in respect of the 18.6 Petitioners.

6.              On April 16, 2009, ACI and ACCC filed petitions for recognition under Chapter 15 of the U.S. Bankruptcy Code. On April 21, 2009, the U.S. Bankruptcy Court granted the recognition orders under Chapter 15 of the U.S. Bankruptcy Code.

7.              On April 22, 2009, the Court amended the Initial Order to extend the stay of proceedings to the partnerships (the "Partnerships") listed in Appendix "D" hereto.

BACKGROUND

8.              ABH is one of the world's largest publicly traded pulp and paper manufacturers.  It produces a wide range of newsprint and commercial printing papers, market pulp and wood products . The ABH Group owns interests in or operates 23 pulp and paper facilities, 29 wood products facilities and 32 recycling facilities located in Canada, the United States, the United Kingdom and South Korea.

9.              Incorporated in Delaware and headquartered in Montreal, Quebec, ABH functions as a holding company and its business is conducted principally through four direct subsidiaries: BI, Bowater Newsprint South LLC ("Newsprint South") (BI, Newsprint South and their respective subsidiaries are collectively referred to as the "BI Group"), ACI (ACI and its subsidiaries are collectively referred to as the "ACI Group ") and AbitibiBowater US Holding LLC ("ABUSH") (ABUSH and its respective subsidiaries are collectively referred to as the "DCorp Group").

10.           ACI is a direct and indirect wholly-owned subsidiary of ABH.  ABH wholly owns BI which in turn, wholly owns BCHI which, in turn, indirectly owns BCFPI which carries on the main Canadian operations of BI.

 

-3-


 

11.            ACCC, a wholly-owned subsidiary of ACI, and BCFPI hold the majority of ABH's Canadian assets and operations.

PURPOSE

12.             This is the seventeenth report of the Monitor (the "Seventeenth Report") in these CCAA Proceedings, the purpose of which is to report to this Honourable Court with respect to the following:

(i)               the Petitioners' four-week cash flow results for the period from August 24, 2009 to September 20, 2009 (the "Reporting Period"), in accordance with the First Stay Extension Order, and to provide details with respect to the following:

(a)               an update regarding the overview of the current market conditions in the forest products industry provided in the fifteenth report of the Monitor dated September 2, 2009 (the "Fifteenth Report");

 

(b)               the receipts and disbursements of the ACI Group and BCFPI for the Reporting Period with a discussion of the variances from the respective forecasts (the "ACI Forecast" and the "BCFPI Forecast") set forth in the Fifteenth Report;

 

(c)                the current liquidity and revised cash flow forecasts of the ACI Group and BCFPI for the 13-week period ending December 20, 2009;

 

(d)                an update with respect to certain key performance indicators ("KPIs");

(ii)            the sale of certain de minimis assets formerly owned by BCFPI; and

(iii)           an update on the claims procedure as described in the fourteenth report of the Monitor dated August  24, 2009 (the "Fourteenth Report").

 

-4-


 

TERMS OF REFERENCE

13.            In preparing this Seventeenth Report, the Monitor has been provided with and, in making comments herein, has relied upon unaudited financial information, the ABH Group's books and records, financial information and projections prepared by the ABH Group and discussions with management of the ABH Group (the "Management ").  The Monitor has not audited, reviewed or otherwise attempted to verify the accuracy or completeness of such information and, accordingly, the Monitor expresses no opinion or other form of assurance in respect of such information contained in this Seventeenth Report.  Some of the information referred to in this Seventeenth Report consists of forecasts and projections.  An examination or review of the financial forecast and projections, as outlined in the Canadian Institute of Chartered Accountants Handbook, has not been performed.  Future-oriented financial information referred to in this Seventeenth Report was prepared by the ABH Group based on Management's estimates and assumptions.  Readers are cautioned that, since these projections are based upon assumptions about future events and conditions, the actual results will vary from the projections, even if the assumptions materialize, and the variations could be significant.

14.           Capitalized terms not defined in this Seventeenth Report are as defined in the previous reports of the Monitor and the Initial Order.  All references to dollars are in U.S. currency unless otherwise noted.

15.           Copies of all of the Monitor's Reports, in both English and French, including a copy of this Seventeenth Report, and all motion records and Orders in the CCAA Proceedings will be available on the Monitor's website at www.ey.com/ca/abitibibowater.  The Monitor has also established a bilingual toll-free telephone number that is referenced on the Monitor's website so that parties may contact the Monitor if they have questions with respect to the CCAA Proceedings.

-5-


 

16.           Copies of all of the U.S. Bankruptcy Court's orders are posted on the website for Epiq Bankruptcy Solutions LCC ("Epiq") at http://chapter11.epiqsystems.com/abitibibowater.  The Monitor has included a link to Epiq's website from the Monitor's website.

CURRENT MARKET CONDITIONS IN THE FOREST PRODUCTS INDUSTRY

17.            Pursuant to the First Stay Extension Order, the Monitor has provided this Honourable Court with regular reports on the Petitioners' cash flows for each four week period following the date of the First Stay Extension Order.  These regular reports have included details with respect to the market conditions in the forest products industry.

18.            As indicated in previous Reports of the Monitor, the forest products industry continues to face significant challenges with respect to pricing and demand.  A significant contributing factor to these issues is the continuing overcapacity in the newsprint market and ongoing weakness in the U.S. housing market.

19.            As reported to this Honourable Court in the Fifteenth Report, BCFPI announced the continued idling of two newsprint machines at its Thunder Bay facility.  On September 17, 2009, in response to the continued weakness in market demand, and in attempt to reduce unnecessary high cost production capacity, the Petitioners announced that they will be curtailing production or indefinitely idling certain additional facilities, including one newsprint machine at ACCC's Clermont facility, a specialty paper machine at ACCC's Fort Frances facility and the indefinite idling ACCC's Beaupre facility.

20.            In addition, ABH also announced production curtailments for certain of BI's mills, including:

(i)             Bowater Mersey Paper Company Ltd. ("Mersey") (halving production at a BI joint venture); and

(ii)             Coosa Pines (one newsprint machine will be idled).

-6-


 

21.            Since the commencement of these CCAA proceedings, ABH has announced production curtailments or mill idlings representing annual capacity reductions of approximately 1.3 million tonnes (which includes the idling of BCFPI's Dolbeau facility).

22.            The Petitioners believe that this significant reduction in capacity is necessary to eliminate unnecessary high cost production capacity and to operate their remaining mills on a more cost efficient basis.

23.            ABH's competitors have also announced reduced production as reported in previous Reports of the Monitor.  Further reductions have been announced recently, including by Kruger Inc., which announced that it will be taking additional downtime at a newsprint mill in Brompton, QC,  An additional two weeks was added to pre-existing market related downtime.  Kruger Inc. will also be temporarily idling its newsprint mill in Cornerbrook, Newfoundland, for two weeks beginning October 12, 2009 as well.

24.            The Fifteenth Report noted that the Petitioners had recently announced price increases of $35 per tonne for North American customers for each of September and October of 2009.  According to a September 4, 2009 release on RISI.com, all major newsprint producers in North America have announced similar price increases.  Producers announcing price increases represent over 95% of the total North American newsprint market.

RECEIPTS AND DISBURSEMENTS FROM AUGUST 24, 2009 TO SEPTEMBER 30, 2009 FOR THE ACI GROUP AND BCFPI

The ACI Group

25.            The table below summarizes the ACI Group's (including DCorp) actual receipts and disbursements for the Reporting Period, which is detailed in Appendix "E" of this Seventeenth Report, with a comparison to the ACI Forecast amounts provided in the Fifteenth Report.

-7-


 

 

 

US$000

 

 

Actual

 

Forecast

 

Variance

               

 

Opening Cash

$

36,407

$

36,407

$

-

               

 

Receipts

 

207,103

 

229,841

 

(22,738)

 

 

 

 

 

 

 

 

 

Disbursements

 

         

 

 

Net Trade Disbursements

 

(107,129)

 

(107,700)

 

571

 

 

Intercompany

 

(8,432)

 

-

 

(8,432)

    Other  

(67,799)

 

(65,342)

 

(2,457)

       

(183,360)

 

(173,042)

 

(10,318)

 

 

 

 

 

 

 

 

 

Financing

 

 

 

 

 

 

 

 

Securitization Inflows / (Outflows)

 

6,201

 

(11,249)

 

17,450

    Asset Sales  

47,700

 

47,700

 

-

 

 

Adequate Protection by DCorp to ACCC Term Lenders

 

(3,498)

 

(3,537)

 

39

    DIP Drawings / (Repayments)  

10,000

 

10,000

 

-

    DIP Interest & Fees  

(204)

 

(213)

 

9

Restructuring & Other Items

(4,109)

(4,000)

(109)

Foreign Exchange Translation

(643)

-

(643)

 

 

 

 

55,447

 

38,701

 

16,746

 

Net Cash Flow

 

79,190

 

95,500

 

(16,310)

 

 

 

 

 

 

 

 

 

Ending Cash

$

115,597

$

131,907

$

(16,310)

 

 

 

 

 

 

 

 

 

DIP Availability (net of minimum undrawn balance)

 

32,700

 

32,700

 

-

 

 

 

 

 

 

 

 

 

Available Liquidity

$

148,297

$

164,607

$

(16,310)

 

26.            As shown in the table above, the ACI Group's total receipts for the Reporting Period, net of joint venture remittances, were approximately $22.7 million lower than projected in the ACI Forecast. Disbursements were $10.3 million higher than projected in the ACI Forecast and Financing cash flow was $16.7 million greater than projected in the ACI Forecast.  Overall, the ending cash balance and available liquidity were each approximately $16.3 million lower than the ACI Forecast.

Receipts

27.            A breakdown of the receipts for the Reporting Period are outlined in the table below:

 

-8-


 

 

 

US$000

 

Receipts

Para.

 

Actual

 

Forecast

 

Variance

  Variance %

 

A/R Collections

28(i)

$

154761

$

166,420

$

(11,659)

 

(7%)

 

Intercompany A/R Settlement

28(i)

 

28,962

 

-

 

28,962

 

N/A

 

Joint Venture Remittances, Net

28(i)

 

(16,615)

 

(13,015)

 

(3,600)

 

(28%)

 

Collections on Behalf of Joint Ventures

28(ii)

 

2,235

 

14,738

 

(12,503)

 

(85%)

 

Net A/R Collections

 

 

169,343

 

168,143

 

1,200

 

1%

 

Other Inflows

28(iii)

 

37,760

 

61,698

 

(23,938)

 

(39%)

 

Total Receipts

 

 $

207,103

$

229,841

$

(22,738)

 

(10%)

28.            The variance analysis has been compiled based on discussions with Management and the following represents the more significant reasons for the variances:

(i)             A/R Collections , inclusive of receipts related to Intercompany A/R Settlements, net Joint Venture Remittances, and Collections on Behalf of Joint Ventures, were approximately $169.3 million during the Reporting Period compared to a forecast amount of $168.1 million resulting in a positive variance of approximately 1%.

Intercompany A/R Settlements represent payments to the ACI Group from an affiliated ABH Group entity for ACI Group accounts receivable that were collected by the affiliated entity, such as BI or BCFPI.

(ii)             Collections on Behalf of Joint Ventures totalled approximately $2.2 million during the Reporting Period.  This amount represents amounts collected by the ACI Group for accounts receivable that belong to a joint venture partner .  Such amounts will be paid to the joint venture partner on a monthly basis or in accordance with the joint venture agreement.  The amount of $2.2 million is compared to a forecast amount of $14.7 million and results in a negative variance of approximately $12.5 million.

This variance is partly due to the fact that certain portions of amounts collected on behalf of joint ventures are also included in the "A/R Collections" line and have not yet been specifically allocated to "Collections on Behalf of Joint Ventures".

-9-


 

During the Reporting Period, net Joint Venture Remittances totalled approximately $16.6 million resulting in a negative variance of $3.6 million primarily due to greater than forecast production of the ACI Group's Augusta joint venture, resulting in greater collection of accounts receivable by ACI on behalf of the joint venture.

(iii)             Other Inflows , which includes tax refunds and other miscellaneous receipts, totalled $37.8 million during the Reporting Period.  The ACI Forecast included projected receipts of $61.7 million.  The difference is primarily due to the timing of receipt of funds from the government of Quebec (approximately $36.0 million) for the reimbursement of costs in respect of roads built by the ACI Group in the province.  The collection of this amount has been included in the cash flow forecast for the week ended October 11, 2009 in the updated cash flow forecast in Appendix "G".

Disbursements

29.           A breakdown of the disbursements related to Net Trade Disbursements for the Reporting Period is outlined below:

 

 

US$000

   

 

 

Para.

 

Actual

 

Forecast

 

Variance

  Variance %

 

Trade Payables

30(i)

$

(132,603)

$

(101,573)

$

(31,030)

 

(31%)

 

Intercompany A/P Settlement

30(i)(c)

 

25,474

 

-

 

25,474

 

N/A

 

Capital Expenditures

30(ii)

 

-

 

(6,127)

 

6,127

 

100%

 

Net Trade Disbursements

 

$

(107,129)

$

(107,700)

$

571

 

1%

30.           The variance analysis with respect to the disbursements for the more significant variances has been compiled based on discussions with Management and the following represents a summary of the reasons for the variances:

(i)             Disbursements related to Trade Payables were approximately $132.6 million during the Reporting Period, which was $31.0 million greater than the ACI Forecast.  Management has advised that the variance is primarily due to the following:

 

-10-


(a)            Capital Expenditures have been included in the actual amount for Trade Payables disbursements until such time as the ACI Group identifies and allocates the disbursements which are capital in nature;

(b)            the ACI Group regularly disburses amounts on behalf of other affiliated entities which are included in Trade Payables (as noted above, the ACI Group was reimbursed by affiliates for approximately $25.5 million of such amounts during the Reporting Period).  The quantum of amounts disbursed on behalf of other entities is not known until such time as the Petitioners reconcile their intercompany accounts, which is done on a regular basis; and

(c)            Receipts related to Intercompany A/P Settlements totalled approximately $25.5 million during the Reporting Period.  Such receipts represent other ABH Group entities reimbursing the ACI Group for payments made on their behalf in the normal course pursuant to the operation of the Cash Management System.  In order to determine the quantum of funds to be transferred between entities, the Petitioners reconcile amounts paid on behalf of other entities on a regular basis.  Such amounts would have originally been included as a disbursement in the Trade Payables line.

(ii)            As noted above, Capital Expenditures are not tracked on a weekly basis.  The disbursements related to capital disbursements have been included in the Trade Payables disbursement line.  Management has advised the Monitor that capital expenditures for the month of August, 2009 totalled approximately $3.8 million.

 

-11-


 

31.           The net disbursements related to intercompany collections are detailed in the chart below:

 

 

US$000

   

 

 

Para.

 

Actual

 

Forecast

 

Variance

  Variance %

 

A/R Collections - Affiliates

31(i)

$

14,193

$

-

$

14,193

 

N/A

 

Intercompany A/R Settlements

31(ii)

 

(22,625)

 

-

 

(22,625)

 

N/A

 

 

 

$

(8,432)

$

-

$

(8,432)

 

N/A

(i)             A/R Collections – Affiliates totalled approximately $14.2 million during the Reporting Period.  As part of its normal Cash Management System, the ACI Group regularly collects accounts receivable on behalf of other ABH Group entities.  As it is not possible to forecast which customers will incorrectly pay the ACI Group on behalf of the other entities, collections on behalf of affiliates are not forecast by the Petitioners.  The funds are paid on a regular basis by the ACI Group to the appropriate ABH Group entity, which payments are reflected in the Intercompany A/R Settlements line of the "Intercompany" section of the cash flow statement.  As discussed in the next section, an amount of approximately $22.6 million was paid out to affiliates during the Reporting Period by the ACI Group to reimburse affiliates for collections made on their behalf by the ACI Group.

(ii)             The ACI Group does not forecast the disbursement of Intercompany A/R Settlements as it is not possible to predict which customers will pay the incorrect ABH Group entity for accounts receivable.  The corresponding receipt of these amounts collected from affiliate customers is included in the A/R Collections – Affiliates line included in the "Intercompany" section of the cash flow statement.

32.           Disbursements related to "Other" items are summarized in the chart below:

-12-


 

 

 

US$000

   

 

 

Para.

 

Actual

 

Forecast

 

Variance

  Variance %

 

Marine Freight Payments

32(i)

$

(6,800)

$

(4,200)

$

(2,600)

 

(62%)

 

Utility Payments

32(ii)

 

(20,462)

 

(24,051)

 

3,589

 

15%

 

Payroll & Benefits

32(iii)

 

(40,537)

 

(37,091)

 

(3,446)

 

(9%)

 

 Net Other Disbursements

 

$

(67,799)

$

(65,342)

$

(2,457)

 

(4%)

(i)             Marine Freight Payments totalled $6.8 million during the Reporting Period.  This compares to an amount of $4.2 million in the ACI Forecast.  This negative variance is due to a higher than forecast sales to international customers who require the use of marine freight.

(ii)             Utility Payments were approximately $3.6 million less than forecast.  Under the agreement the ACI Group has with its various power suppliers, it is required to pay a certain fixed amount on a weekly basis.  Negotiations are ongoing to adjust the payment amount to a level that reflects current power usage.

(iii)             Total payments for Payroll & Benefits were $40.5 million during the Reporting Period compared to an amount of approximately $37.1 million in the ACI Forecast.  This difference is primarily due to higher than forecast pension payments than contained in the ACI Forecast due to higher pensionable earnings being incurred.

Financing

33.           Details regarding the ACI Group's financing activities are summarized in the following table:

 

 

-13-


 

 

 

US$000

 

Financing

Para.

 

Actual

 

Forecast

 

Variance

  Variance %

 

Securitization Inflows / (Outflows)

34(i)

$

6,201

$

(11,249)

$

17,450

 

155%

  Asset Sales 34(ii)  

47,700

 

47,700

 

-

 

-

 

Adequate Protection by DCorp to ACCC Term Lenders

 

 

(3,498)

 

(3,537)

 

39

 

1%

 

DIP Drawings / (Repayments) 34(iii)

 

10,000

 

10,000

 

-

 

-

 

DIP Interest & Fees  

 

(204)

 

(213)

 

9

 

4%

 

Restructuring & Other Items

 

 

(4,109)

 

(4,000)

 

(109)

 

(3%)

 

Foreign Exchange Translation

34(iv)

 

(643)

 

-

 

(643)

 

N/A

     

$

55,447

$

38,701

$

16,746

 

43%

34.           The variance analysis with respect to the ACI Group's financing activities has been compiled based on discussions with Management and the following represents a summary of the reasons for the variances:

(i)             Securitization Inflows/(Outflows) totalled an inflow of approximately $6.2 million compared to a projected outflow of approximately $11.2 million during the Reporting Period.  The reason for this variance is due to better than forecast availability due to lower ineligible receivables and a higher than forecast accounts receivable balance.

(ii)             Asset Sales represents proceeds from the sale of the Quebec Timberlands (as discussed in the Twelfth report of the Monitor dated July 31, 2009) and were received on September 2, 2009.

(iii)            The ACI Forecast included a projected draw on the ACI DIP Facility during the week ended September 6, 2009.  This amount was drawn in accordance with the ACI Forecast.

(iv)             Amounts on the Foreign Exchange Translation line represent the difference between the actual exchange rate between Canadian and U.S. dollars at the time of conversion as compared to the forecast rate of CDN$1.00=US$0.90.  During the Reporting Period the value of the Canadian dollar fluctuated between US$0.9051 and US$0.9391.

-14-


BCFPI

35.           The following table summarizes the receipts and disbursements of BCFPI from August 24, 2009 to September 20, 2009, which is detailed in Appendix "F" of this Seventeenth Report:

 

 

US$000

 

 

Actual

 

Forecast

 

Variance

               

 

Receipts

 $

81,289

$

91,818

$

(10,529)

 

 

 

 

 

 

 

 

 

Disbursements

 

         

 

 

Net Trade Disbursements

 

(51,206)

 

(32,029)

 

(19,177)

 

 

Intercompany

 

(1,917)

 

-

 

(1,917)

    Other  

(15,646)

 

(14,443)

 

(1,203)

       

(68,768)

 

(46,472)

 

(22,296)

 

 

 

 

 

 

 

 

 

Financing

 

 

 

 

 

 

 

 

Interest

 

(748)

 

(798)

 

50

Restructuring Costs

(1,146)

(1,172)

26

Foreign Exchange Translation

(1,344)

-

(1,344)

 

 

 

 

(3,238)

 

(1,970)

 

(1,268)

 

Net Cash Flows

 

9,283

 

43,376

 

(34,093)

 

 

 

 

 

 

 

 

 

Opening Cash

 

(813)

 

(813)

 

-

 

 

 

 

 

 

 

 

 

Ending Cash

$

8,470

$

42,563

$

(34,093)

 

36.           As detailed in the table above, BCFPI's total receipts for the Reporting Period were approximately $10.5 million lower than the BCFPI Forecast.  Disbursements were $22.3 million higher than the BCFPI Forecast and Financing disbursements were $1.3 million greater than forecast.  BCFPI had cash on hand of $8.5 million at September 20, 2009.  Overall, the ending cash balance was $34.1 million lower than the BCFPI Forecast.

Receipts

37.            A breakdown of the BCFPI receipts are summarized in the table below:

-15-


 

 

 

US$000

 

Receipts

Para.

 

Actual

 

Forecast

 

Variance

  Variance %

 

A/R Collections

 

$

8,472

$

49,118

$

(40,646)

 

(83%)

 

Intercompany A/R Settlements

 

 

64,895

 

31,000

 

33,895

 

109%

 

Total A/R Collections

 38(i)

 

73,367

 

80,118

 

(6,751)

 

(8%)

 

Other Inflows

38(ii)

 

7,922

 

11,700

 

(3,778)

 

(32%)

 

Total Receipts

 

$

81,289

$

91,818

$

(10,529)

 

(11%)

38.           The variance analysis with respect to the receipts has been compiled based on discussions with Management and the following represents a summary of the reasons for the significant variances:

(i)              Total A/R Collections were approximately $73.4 million resulting in a negative variance of approximately $6.8 million.  This variance is primarily due to lower than forecast sales and the related collections due to the continued idling of BCFPI's Dolbeau mill.  The BCFPI Forecast had contemplated that Dolbeau would be operational for a portion of the Reporting Period.

Pursuant to BCFPI's normal practice and the Cash Management System, sales which are made to customers domiciled in the United States are sold through an affiliate, Bowater America Inc. ("BAI").  BAI, which is a subsidiary of BI, collects the accounts receivable from the third party customers and then remits these funds via an Intercompany A/R Settlement to BCFPI.  BCFPI continues to reconcile its intercompany trade receivables on a regular basis.

In addition to the above, BI collects substantially all accounts receivable related to BCFPI's sale of pulp.  Such amounts are now reconciled and transferred from BI to BCFPI on a monthly basis.

                                 

-16-


(ii)             Amounts received related to Other Inflows were approximately $7.9 million during the Reporting Period.  Such receipts primarily represent various tax refunds, deposits made at the mill level and proceeds from the sale of non-core assets.  BCFPI does not typically forecast such amounts.  The BCFPI Forecast had projected an amount of $11.7 million to be received in respect of tax credits for roads built in the province of Quebec. This amount was not received during the Reporting Period and has been included in the updated cash flow forecast contained in Appendix "H" in the week ended October 11, 2009.

Disbursements

39.           Details regarding disbursements related to Net Trade Disbursements are summarized in the following table:

 

 

US$000

 

Disbursements

Para.

 

Actual

 

Forecast

 

Variance

  Variance %

 

Trade Payables

40(i)

$

(37,851)

$

(30,178)

$

(7,672)

 

(25%)

  Intercompany A/P Settlements - Receipts 40(i)(a)  

1,765

 

-

 

1,765

 

N/A

  Intercompany A/P Settlements - Disbursements 40(ii)  

(6,587)

 

-

 

(6,587)

 

N/A

  Capital Expenditures 40(iii)  

-

 

(1,851)

 

1,851

 

100%

  Payments on Behalf of Affiliates 40(iv)  

(8,534)

 

-

 

(8,534)

 

N/A

 

Net Trade Disbursements

 

$

(51,206)

$

(32,029)

$

(19,177)

 

(60%)

40.           The variance analysis with respect to BCFPI's disbursements has been compiled based on discussions with Management and the following represents a summary of the reasons provided for these variances:

(i)             Disbursements related to Trade Payables were approximately $7.7 million greater than projected during the Reporting Period.  The reason for this variance is due to the following:

(a)            Intercompany A/P Settlements were delayed in weeks prior to August 24, 2009, resulting in higher disbursements during the Reporting Period to settle the outstanding intercompany balances;

(b)            higher than forecast woodlands operations;

(c)            usage of electricity was higher than forecast; and

 

-17-


(d)            a timing difference with respect to maintenance disbursements at BCFPI's Thunder Bay facility.

Receipts related to Intercompany A/P Settlements - Receipts were approximately $1.8 million compared to an amount of $nil in the BCFPI Forecast.  BCFPI does not typically forecast this line item and such amounts represent reimbursement for amounts disbursed on behalf of Mersey, which is a joint venture partially owned by BI.

(ii)            Intercompany A/P Settlements - Disbursements represent BCFPI reimbursing related entities for payments made on its behalf.  During the Reporting Period, such payments totalled approximately $6.6 million and are primarily reimbursements to the ACI Group for freight costs.

(iii)           Capital Expenditures are not tracked on a weekly basis.  As such, disbursements for this line item have been included in Trade Payables.    The Monitor has been advised that capital expenditures for August, 2009 were $1.2 million.

(iv)          Payments on Behalf of Affiliates were $8.5 million during the Reporting Period.  These payments primarily represent disbursements made by BCFPI on behalf of Mersey.  Due to the integrated nature of the operations of the Petitioners and the Cash Management System, such payments occur on a regular basis.  BCFPI does not forecast such payments, nor does it forecast the repayment of these items.

41.           Actual receipts and disbursements related to intercompany accounts receivable transactions are summarized in the table below:

 

 

US$000

 

 

Para.

 

Actual

 

Forecast

 

Variance

  Variance %

 

A/R Collections - Affiliates

41(i)

$

3,616

$

-

$

3,616

 

N/A

 

Intercompany A/R Settlements 41(ii)

 

(5,533)

 

-

 

(5,533)

 

N/A

 

 

 

$

(1,917)

$

-

$

(1,917)

 

N/A

 

 

-18-


 

 

(i)                Receipts related to A/R Collections – Affiliates totalled approximately $3.6 million during the Reporting Period.  Such amounts are regularly collected by BCFPI as part of the operation of the Cash Management System.

(ii)            Payments for Intercompany A/R Settlements totalled approximately $5.5 million during the Reporting Period.  Intercompany A/R Settlements represent payments made by BCFPI to reimburse related entities for accounts receivable incorrectly paid to BCFPI by ABH- affiliated customers.

42.            Disbursements for "Other" items are as follows and are summarized in the table below:

 

 

US$000

 

 

Para.

 

Actual

 

Forecast

 

Variance

  Variance %

 

Freight

42(i)

$

(3,223)

$

(2,801)

$

(422)

 

(15%)

 

Payroll and Benefits 42(ii)

 

(12,423)

 

(11,642)

 

(781)

 

(7%)

 

 

 

$

(15,646)

$

(14,443)

$

(1,203)

 

(8%)

(i)             Disbursements for Freight totalled $3.2 million during the Reporting Period.  This compares to an amount of approximately $2.8 million in the BCFPI Forecast.

(ii)            During the Reporting Period, payments in respect of Payroll and Benefits totalled $12.4 million.  The BCFPI Forecast projected disbursements in the amount of $11.6 million.  This variance is primarily due to the quantum of pension payments paid by BCFPI.  Such payments were higher than forecast due to higher than forecast pensionable earnings.

Financing

43.           Details regarding financing are summarized in the following table:

-19-


 

 

 

 

 

US$000

 

Financing

Para.

 

Actual

 

Forecast

 

Variance

  Variance %

 

Interest

 

$

(748)

$

(798)

$

50

 

6%

  Restructuring Costs    

(1,146)

 

(1,172)

 

26

 

2%

 

Foreign Exchange Translation

44

 

(1,344)

 

-

 

(1,344)

 

N/A

  Cash Flow from Financing/Restructuring  

$

(3,238)

$

(1,970)

$

(1,268)

 

(64%)

44.           Amounts on the Foreign Exchange Translation line represent the difference between the actual exchange rate at the time of conversion between Canadian and U.S. dollars as compared to the forecast rate of CDN$1.00=US$0.90.

CURRENT LIQUIDITY POSITION AND THE 13-WEEK CASH FLOW FORECASTS

45.            Attached as Appendices "G" and "H", respectively, are the updated 13-week cash flow forecasts of the ACI Group (including DCorp) and BCFPI through December 20, 2009.

46.            As at September 20, 2009, the ACI Group had cash on hand of $115.6 million.  In addition to this amount, the undrawn portion of the ACI DIP Facility was $45.2 million.  However, pursuant to the ACI DIP Facility, $12.5 million of this amount must remain undrawn, thereby resulting in net available liquidity under the ACI DIP Facility of $32.7 million.  Accordingly, the total liquidity of the ACI Group was $148.3 million ($115.6 million cash plus $32.7 million of the ACI DIP Facility) as at September 20, 2009.

47.            The ACI Group's actual liquidity to September 20, 2009 and forecast liquidity for the 13 weeks ending December 20, 2009 is set forth in Appendix "G" and is summarized in the graph below:

-20-


 

The graph above includes the forecast receipt of an annual refund for the construction of roads in the province of Quebec in the amount of $36.0 million in the week ended October 11, 2009.  Excluding this item, the ACI Group's projected negative cash flow for the 13 weeks ended December 20, 2009 would be approximately $72.6 million.  Of this amount, approximately $23.4 million represents non-operating items such as professional fees and Adequate Protection Payments to the ACCC Term Lenders.

48.            The ACI Group's liquidity at December 20, 2009 is projected to be $111.6 million.  This is compared to a projected amount of approximately $101.1 million at the end of 17 weeks ended December 20, 2009 as detailed in the Fifteenth Report.

49.            The ACI Group cash flow forecast included in Appendix "G" does not reflect the repayment of the ACI DIP Facility on November 1, 2009, which is the date by which the ACI DIP Facility must be repaid.  The ACI Group has indicated that it anticipates that amounts outstanding under the ACI DIP Facility will be repaid with proceeds of the sale of the ACI Group's 60% interest in the Manicouagan Power Company ("MPCo").  The cash flow projections contained Appendix "G" do not reflect this anticipated transaction, nor does it reflect the repayment of the ACI DIP Facility from the proceeds from the sale of ACCC's interest in MPCo.

-21-


 

50.            Actual results since the date of the issuance of the Initial Order and BCFPI's forecast liquidity for the 13 weeks ended December 20, 2009, which includes projected intercompany funding from BI in the amount of $16.0 million, is set forth in Appendix "H" and is summarized in the graph below.  The estimate of liquidity in the following graph assumes that a minimum cash balance of $10.0 million will be maintained and funds are transferred from BI, as necessary, on that basis.

51.            On August 26, 2009 and September 1, 2009, this Honourable Court and the U.S. Bankruptcy Court, respectively, approved certain agreements between the ACI Group, BCFPI and Smurfit-Stone Container Canada Inc. ("Smurfit") relating to the sale of certain timberlands by Smurfit, which will result in BCFPI receiving net proceeds in the amount of approximately $25.6 million (the "Smurfit Timberland Proceeds").  Once received by BCFPI, the Smurfit Timberland Proceeds are to be held in trust by the Monitor pending further order of this Honourable Court.  For purposes of the forecast, the proceeds are reflected as being held in trust by the Monitor and are not used for operating purposes due to the uncertainty regarding the timing of the release of these funds.  As of the date of this Seventeenth Report, the Smurfit Timberland Proceeds are still in escrow and have not yet been received by BCFPI and transferred to the Monitor's trust account.

-22-


 

52.           BCFPI's liquidity as at December 20, 2009 is projected to be approximately $9.9 million, not including the Smurfit Timberland Proceeds.

53.           Management has informed the Monitor that BCFPI's forecast cash requirements will be supported by BI through intercompany advances, if necessary.

54.           As noted earlier in this Seventeenth Report, the Petitioners recently announced that production will be curtailed and that certain facilities will be indefinitely idled.  The forecasts in Appendices "G" and "H" do not yet reflect the cash flow impact related to these announcements, as the Petitioners are in the process of updating their cash flow projections with respect to such changes.  The impact of these changes, which will likely be material, will be reflected in future cash flow forecast reports.

KEY PERFORMANCE INDICATORS

55.           As first reported in the Seventh Report the Petitioners track certain key performance indicators in the course of managing their business.  Appendix "I" contains certain key performance indicators which have been updated through August, 2009.

BCFPI ASSET SALE

56.           Pursuant to the terms of the Initial Order, the Petitioners are permitted to dispose of certain assets that are no longer required for their ongoing business without further approval of the Court, provided that each individual transaction be less than $10.0 million and less than $50.0 million in aggregate for all such dispositions and the Monitor approves of such disposition.

57.           In September, 2009, BCFPI executed a purchase and sale agreement to dispose of a tree nursery in Girardville, Quebec.  This transaction closed on September 5, 2009 and the proceeds of CDN$750,000 were received on September 17, 2009.  The Monitor reviewed the transaction and provided its consent.

-23-


 

58.           The Monitor will report future de minimis asset sales to this Honourable Court as they occur.

UPDATE ON THE CLAIMS PROCEDURE

59.           As described in the Fourteenth Report and pursuant to an order granted by this Honourable Court on August 26, 2009 (the "Claims Procedure Order"), the Petitioners and the Partnerships initiated a process to call for claims (i) against the Petitioners and Partnerships for claims which arose prior to April 17, 2009 (the "Claims") and (ii) claims arising as a result of, or in connection with, the repudiation, termination, or restructuring by the Petitioners or Partnerships of any contract, lease or other agreement after April 17, 2009 but on or before August 31, 2009 (the "Subsequent Claims").

60.           Pursuant to the Claims Procedure Order, the Monitor took the following steps:

(i)             a notice to creditors of the Petitioners and Partnerships (the "Joint Notice to Creditors") was published on September 10, 2009 and September 15, 2009 in each of The Globe and Mail, Montreal Gazette, La Presse, Le Soleil, Le Quotidien, The Wall Street Journal and USA Today.

(ii)            on or before September 14, 2009, French and English versions of the Joint Notice to Creditors, the form to be completed and filed by a creditor setting forth its purported Claim or Subsequent Claim against a Petitioner or Partnership (the "Canadian Proof of Claim Form"), a letter regarding completion of a Canadian Proof of Claim Form against the Petitioners or Partnerships (the "Canadian Instruction Letter"), and the document package containing  a copy of a U.S. instruction letter and the form used to file a claim in the U.S. proceedings (the "U.S. Claims Package") (together the "Claims Package") were sent to the creditors of the Petitioners and Partnerships of whom the Monitor was aware as at August 31, 2009; and

-24-


 

(iii)            approximately 47,000 Claims Packages were mailed to various parties, including approximately 17,000 trade creditors, approximately 17,000 retirees and approximately 13,000 active  employees.

61.           As at September 29, 2009 the Monitor had received in excess of 220 Canadian Proof of Claim forms filed by claimants.  In addition the Monitor has received approximately 1,500 phone calls with respect to the Claims Procedure.

62.           The procedures for reviewing and determining Claims and Subsequent Claims has not yet been established, but will be established by further Order of this Honourable Court.

All of which is respectfully submitted.

ERNST & YOUNG INC.
in its capacity as the Court Appointed Monitor
of the Petitioners


Per:        /s/ Alex Morrison

Alex Morrison, CA, CIRP      
Senior Vice President

Greg Adams, CA, CIRP

Senior Vice President

 

Todd Ambachtsheer, CA, CIRP      
Vice President

-25-


APPENDIX "A"

ABITIBI PETITIONERS

 

1.

Abitibi-Consolidated Company of Canada

2.

Abitibi-Consolidated Inc.

3.

3224112 Nova Scotia Limited

4.

Marketing Donohue Inc.

5.

Abitibi-Consolidated Canadian Office Products Holding Inc.

6.

3834328 Canada Inc.

7.

6169678 Canada Inc.

8.

4042140 Canada Inc.

9.

Donohue Recycling Inc.

10.

1508756 Ontario Inc.

11.

3217925 Nova Scotia Company

12.

La Tuque Forest Products Inc.

13.

Abitibi-Consolidated Nova Scotia Incorporated

14.

Saguenay Forest Products Inc.

15.

Terra Nova Explorations Ltd.

16.

The Jonquière Pulp Company

17.

The International Bridge and Terminal Company

18.

Scramble Mining Ltd.

19.

9150-3383 Québec Inc.


 

-26-


 

APPENDIX "B"

BOWATER PETITIONERS

 

1.

Bowater Canada Finance Corporation

2.

Bowater Canadian Limited

3.

Bowater Canadian Holdings. Inc.

4.

3231378 Nova Scotia Company

5.

AbitibiBowater Canada Inc.

6.

Bowater Canada Treasury Corporation

7.

Bowater Canadian Forest Products Inc.

8.

Bowater Shelburne Corporation

9.

Bowater LaHave Corporation

10.

St-Maurice River Drive Company Limited

11.

Bowater Treated Wood Inc.

12.

Canexel Hardboard Inc.

13.

9068-9050 Québec Inc.

14.

Alliance Forest Products Inc. (2001)

15.

Bowater Belledune Sawmill Inc.

16.

Bowater Maritimes Inc.

17.

Bowater Mitis Inc.

18.

Bowater Guérette Inc.

19.

Bowater Couturier Inc.


 

-27-


 

 

APPENDIX "C"

18.6 PETITIONERS

 

1.

AbitibiBowater US Holding 1 Corp.

2.

AbitibiBowater Inc.

3.

Bowater Ventures Inc.

4.

Bowater Incorporated

5.

Bowater Nuway Inc.

6.

Bowater Nuway Mid-States Inc.

7.

Catawba Property Holdings LLC

8.

Bowater Finance Company Inc.

9.

Bowater South American Holdings Incorporated

10.

Bowater America Inc.

11.

Lake Superior Forest Products Inc.

12.

Bowater Newsprint South LLC

13.

Bowater Newsprint South Operations LLC

14.

Bowater Finance II, LLC

15.

Bowater Alabama LLC

16.

Coosa Pines Golf Club Holdings, LLC

 

-28-


 


 

APPENDIX "D"

PARTNERSHIPS

 

1.

Bowater Canada Finance Limited Partnership

2.

Bowater Pulp and Paper Canada Holdings Limited Partnership

3.

Abitibi-Consolidated Finance LP

 

-29-

 


 

APPENDIX "E"

ACI GROUP ACTUAL RECEIPTS AND DISBURSEMENTS

 

Abitibi-Consolidated Inc. and its Subsidiaries (the "ACI Group")                                
Actual to Forecast Comparison                                    
4 Weeks Ended September 20, 2009                                    
US$000                                      
                                     
                                     
                                     
    Actual   Forecast   Variance
Week Ended     30-Aug-09 6-Sep-09 13-Sep-09 20-Sep-09 Total   30-Aug-09 6-Sep-09 13-Sep-09 20-Sep-09 Total   30-Aug-09 6-Sep-09 13-Sep-09 20-Sep-09 Total
                                     
Opening Cash                     36,407               64,519            119,615              105,296                      36,407                 36,407 41,241 90,091 94,440                 36,407                          -                 23,278               29,524                10,856                               -  
                                     
Receipts                                      
A/R Collections                       39,871                 47,608                25,848                  41,434                      154,761                   34,350                 39,734                 40,573                51,763                 166,420                    5,521                   7,874               (14,725)                (10,329)                      (11,659)
Intercompany A/R  Settlement                       15,846                   1,089                  2,912                    9,115                        28,962                          -                                  -                    15,846                   1,089                   2,912                    9,115                       28,962
Joint Venture Remittances, Net                        (397)                        -                         -                  (16,218)                      (16,615)                      (858)                        58                        61               (12,276)                 (13,015)                       461                      (58)                      (61)                  (3,942)                        (3,600)
Collections on Behalf of Joint Ventures                       2,235                        -                         -                            -                            2,235                     2,786                   3,864                   4,044                  4,044                   14,738                     (551)                 (3,864)                 (4,044)                  (4,044)                      (12,503)
Net A/R Collections                       57,555                 48,697                28,760                  34,331                      169,343                   36,278                 43,656                 44,678                43,531                 168,143                  21,277                   5,041               (15,918)                  (9,200)                         1,200
Other Inflows                         7,568                   5,039                  3,271                  21,882                        37,760                     2,175                   5,784                   8,135                45,604                   61,698                    5,393                    (745)                 (4,864)                (23,722)                      (23,938)
Total Receipts                     65,123               53,736              32,031                56,213                    207,103                 38,453               49,440               52,813               89,135               229,841                26,670                 4,296             (20,782)               (32,922)                    (22,738)
                                     
Disbursements                                      
Trade Payables                     (31,106)               (30,581)              (32,999)                (37,917)                    (132,603)                 (23,991)               (25,464)               (26,059)               (26,059)               (101,573)                  (7,115)                 (5,117)                 (6,940)                (11,858)                      (31,030)
Intercompany A/P Settlement                         8,979                   9,385                  4,726                    2,384                        25,474                          -                                  -                      8,979                   9,385                   4,726                    2,384                       25,474
Capital Expenditures                              -                          -                         -                            -                                  -                     (1,496)                 (1,539)                 (1,546)                 (1,546)                   (6,127)                    1,496                   1,539                   1,546                    1,546                         6,127
Net A/P Variance                     (22,127)               (21,196)              (28,273)                (35,533)                    (107,129)                 (25,487)               (27,003)               (27,605)               (27,605)               (107,700)                    3,360                   5,807                    (668)                  (7,928)                            571
                                     
A/R Collections - Affiliates                         3,654                   4,765                  2,225                    3,549                        14,193                          -                          -                          -                          -                            -                      3,654                   4,765                   2,225                    3,549                       14,193
Intercompany A/R Settlements                   (10,584)                 (4,908)                (6,594)                     (539)                      (22,625)                          -                          -                          -                          -                            -                  (10,584)                 (4,908)                 (6,594)                     (539)                      (22,625)
                      (6,930)                    (143)                (4,369)                    3,010                        (8,432)                          -                          -                          -                          -                            -                    (6,930)                    (143)                 (4,369)                    3,010                        (8,432)
                                     
Marine Freight Payments                       (1,592)                 (1,592)                (2,905)                     (711)                        (6,800)                   (1,050)                 (1,050)                 (1,050)                 (1,050)                   (4,200)                     (542)                    (542)                 (1,855)                       339                        (2,600)
Utility Payments                       (4,408)                 (4,755)                (4,950)                  (6,349)                      (20,462)                   (7,870)                 (4,441)                 (3,870)                 (7,870)                 (24,051)                    3,462                    (314)                 (1,080)                    1,521                         3,589
Payroll & Benefits                     (13,350)               (10,938)                (9,753)                  (6,496)                      (40,537)                 (11,180)                 (8,457)               (11,657)                 (5,797)                 (37,091)                  (2,170)                 (2,481)                   1,904                     (699)                        (3,446)
Net Other Disbursements                     (19,350)               (17,285)              (17,608)                (13,556)                      (67,799)                 (20,100)               (13,948)               (16,577)               (14,717)                 (65,342)                       750                 (3,337)                 (1,031)                    1,161                        (2,457)
                                     
                                     
Total Disbursements                   (48,407)             (38,624)            (50,250)               (46,079)                  (183,360)               (45,587)             (40,951)             (44,182)             (42,322)             (173,042)                 (2,820)                 2,327                (6,068)                 (3,757)                    (10,318)
                                      
Financing                                      
Securitization Inflows / (Outflows)                       2,968                 (2,967)                  4,973                    1,227                          6,201                     2,968                 (2,589)                 (3,282)                 (8,346)                 (11,249)                          -                      (378)                   8,255                    9,573                       17,450
Asset Sales                              -                   47,700                       -                            -                          47,700                          -                   47,700                        -                          -                     47,700                          -                          -                          -                            -                                 -  
Adequate Protection by DCorp to ACCC Term Lenders                          -                   (3,498)                       -                            -                          (3,498)                          -                   (3,537)                        -                          -                     (3,537)                          -                          39                        -                            -                                39
DIP Drawings / (Repayments)                       10,000                        -                         -                            -                          10,000                   10,000                        -                          -                          -                     10,000                          -                          -                          -                            -                                 -  
DIP Interest & Fees                              -                          -                         -                       (204)                           (204)                          -                      (213)                        -                          -                        (213)                          -                        213                        -                       (204)                                9
Restructuring & Other Items                       (1,165)                 (1,015)                (1,073)                     (856)                        (4,109)                   (1,000)                 (1,000)                 (1,000)                 (1,000)                   (4,000)                     (165)                      (15)                      (73)                       144                           (109)
Foreign Exchange Translation                          (407)                    (236)                       -                            -                             (643)                          -                          -                          -                          -                            -                       (407)                    (236)                        -                            -                             (643)
                    11,396               39,984                3,900                      167                      55,447                 11,968               40,361                (4,282)               (9,346)                 38,701                    (572)                   (377)                 8,182                   9,513                      16,746
                                     
Cash Flow From Operations                     28,112               55,096            (14,319)                10,301                      79,190                   4,834               48,850                 4,349               37,467                 95,500                23,278                 6,246             (18,668)               (27,166)                    (16,310)
                                     
Opening Cash Balance                     36,407               64,519            119,615              105,296                      36,407                 36,407               41,241               90,091               94,440                 36,407                          -                 23,278               29,524                10,856                               -  
Cash Flow From Operations                       28,112                 55,096              (14,319)                  10,301                        79,190                     4,834                 48,850                   4,349                37,467                   95,500                  23,278                   6,246               (18,668)                (27,166)                      (16,310)
Ending Cash Balance                     64,519             119,615            105,296              115,597                    115,597                 41,241               90,091               94,440            131,907               131,907                23,278               29,524               10,856               (16,310)                    (16,310)
                                     
Note: The above totals are subject to rounding adjustments                                
                                     

 

 

-30-


    APPENDIX "F"

BCFPI ACTUAL RECEIPTS AND DISBURSEMENTS

Bowater Canadian Forest Products Inc. ("BCFPI")                                  
Actual to Forecast Comparison                                    
4 Weeks Ended September 20, 2009                                  
US$000                                        
                                       
                                       
                                       
      Actual   Forecast   Variance
Week Ended     30-Aug-09 6-Sep-09 13-Sep-09 20-Sep-09 Total   30-Aug-09 6-Sep-09 13-Sep-09 20-Sep-09 Total   30-Aug-09 6-Sep-09 13-Sep-09 20-Sep-09 Total
                                       
                                       
                                       
Opening Cash                            (813)                      7,522                   11,651                    6,194                     (813)                          (813)                      9,959                   17,532                    28,009                         (813)                             -                      (2,437)                     (5,881)                  (21,815)                          -  
                                       
Receipts                                        
A/R Collections                            1,422                       4,668                       1,291                     1,091                     8,472                        12,051                       9,452                     12,596                     15,019                       49,118                   (10,629)                     (4,784)                    (11,305)                    (13,928)                 (40,646)
Intercompany A/R Settlements                        24,104                     10,268                       6,951                   23,572                   64,895                        13,000                     10,000                       8,000                             -                         31,000                     11,104                          268                      (1,049)                      23,572                   33,895
Total A/R Collections                          25,526                     14,936                       8,242                   24,663                   73,367                        25,051                     19,452                     20,596                     15,019                       80,118                          475                     (4,516)                    (12,354)                        9,644                   (6,751)
Other Inflows                               490                       3,591                       1,735                     2,106                     7,922                               -                               -                              -                       11,700                       11,700                          490                       3,591                        1,735                      (9,594)                   (3,778)
Total Receipts                        26,016                    18,527                     9,977                 26,769                 81,289                      25,051                    19,452                   20,596                    26,719                     91,818                         965                       (925)                  (10,619)                            50               (10,529)
                                       
Disbursements                                      
Trade Payables                          (8,932)                      (7,116)                     (8,933)                 (12,870)                 (37,851)                        (8,835)                      (7,422)                     (6,961)                      (6,961)                     (30,178)                          (97)                          306                      (1,972)                      (5,909)                   (7,672)
Intercompany A/P Settlements - Receipts                        1,765                             -                              -                             -                       1,765                               -                               -                              -                               -                                 -                         1,765                            -                               -                               -                       1,765
Intercompany A/P Settlements - Disbursements                      (4,290)                         (801)                        (807)                      (689)                   (6,587)                               -                               -                              -                               -                                 -                       (4,290)                        (801)                         (807)                         (689)                   (6,587)
Capital Expenditures                                 -                               -                              -                             -                            -                             (452)                         (465)                        (467)                         (467)                       (1,851)                          452                          465                           467                           467                     1,851
Payments on Behalf of Affiliates                           (576)                      (1,222)                     (2,084)                   (4,652)                   (8,534)                               -                               -                              -                               -                                 -                          (576)                     (1,222)                      (2,084)                      (4,652)                   (8,534)
Net A/P                          (12,032)                      (9,139)                   (11,824)                 (18,211)                 (51,206)                        (9,286)                      (7,887)                     (7,428)                      (7,428)                     (32,029)                     (2,746)                     (1,252)                      (4,396)                    (10,783)                 (19,177)
                                       
A/R Collections - Affiliates                             839                       1,167                          572                     1,038                     3,616                               -                               -                              -                               -                                 -                            839                       1,167                           572                        1,038                     3,616
Intercompany A/R Settlements                        (1,395)                      (1,088)                     (2,036)                   (1,014)                   (5,533)                               -                               -                              -                               -                                 -                       (1,395)                     (1,088)                      (2,036)                      (1,014)                   (5,533)
                              (556)                            79                     (1,464)                          24                   (1,917)                               -                               -                              -                               -                                 -                          (556)                            79                      (1,464)                             24                   (1,917)
                                       
Intercompany SG&A Allocation                               -                               -                              -                             -                            -                                 -                               -                              -                               -                                 -                               -                              -                               -                               -                            -  
Freight                               (879)                         (482)                        (839)                   (1,023)                   (3,223)                           (797)                         (681)                        (662)                         (662)                       (2,801)                          (82)                          199                         (177)                         (361)                      (422)
Payroll and Benefits                          (3,723)                      (4,005)                     (1,177)                   (3,518)                 (12,423)                        (3,106)                      (3,019)                     (1,736)                      (3,782)                     (11,642)                        (617)                        (986)                           559                           264                      (781)
                                       
Total Disbursements                      (17,189)                  (13,547)                 (15,304)                (22,728)               (68,768)                    (13,188)                  (11,586)                    (9,826)                  (11,872)                    (46,472)                    (4,001)                    (1,961)                     (5,478)                  (10,856)               (22,296)
                                       
Cash Flow From Operations                        8,827                      4,980                    (5,327)                    4,041                 12,521                      11,863                      7,866                   10,770                    14,847                     45,346                    (3,036)                    (2,886)                  (16,097)                  (10,806)               (32,825)
                                       
Financing                                        
Interest                                    -                           (748)                            -                             -                        (748)                           (798)                             -                              -                               -                            (798)                          798                        (748)                             -                               -                            50
Restructuring Costs                             (155)                           (20)                            -                        (971)                   (1,146)                           (293)                         (293)                        (293)                         (293)                       (1,172)                          138                          273                           293                         (678)                          26
Foreign Exchange Translation                           (337)                           (83)                        (130)                      (794)                   (1,344)                               -                               -                              -                               -                                 -                          (337)                          (83)                         (130)                         (794)                   (1,344)
Cash Flow from Financing/Restructuring                        (492)                        (851)                       (130)                  (1,765)                  (3,238)                       (1,091)                        (293)                       (293)                        (293)                      (1,970)                         599                       (558)                          163                     (1,472)                  (1,268)
                                       
Net Cash Flows                          8,335                      4,129                    (5,457)                    2,276                   9,283                      10,772                      7,573                   10,477                    14,554                     43,376                    (2,437)                    (3,444)                  (15,934)                  (12,278)                 (34,093)
                                       
Opening Cash Balance                          (813)                      7,522                   11,651                    6,194                     (813)                          (813)                      9,959                   17,532                    28,009                         (813)                             -                      (2,437)                     (5,881)                  (21,815)                          -  
Cash Flow From Operations                          8,335                       4,129                     (5,457)                     2,276                     9,283                        10,772                       7,573                     10,477                     14,554                       43,376                     (2,437)                     (3,444)                    (15,934)                    (12,278)                 (34,093)
Ending Cash Balance                          7,522                    11,651                     6,194                    8,470                   8,470                        9,959                    17,532                   28,009                    42,563                     42,563                    (2,437)                    (5,881)                  (21,815)                  (34,093)               (34,093)
                                       
Note: The above totals are subject to rounding adjustments                                

 

 

-31-


APPENDIX "G"

ACI GROUP CASH FLOW FORECAST

Abitibi Consolidated Inc. and its subsidiaries (the "ACI Group")                              
Weekly Cash Flow Forecast                                
13 Weeks Ended December 20, 2009                                
US$000s                                
                               
Week ended Notes   27-Sep-09 4-Oct-09 11-Oct-09 18-Oct-09 25-Oct-09 1-Nov-09 8-Nov-09 15-Nov-09 22-Nov-09 29-Nov-09 6-Dec-09 13-Dec-09 20-Dec-09 Total
                               
Opening Cash 1    115,598     115,685     108,300     151,283     136,744     143,913     139,644     146,123     139,008     121,035     112,449     105,394     100,660     115,598   
                               
Receipts                                
Total A/R Collections 3    30,343     43,036     40,908     46,973     53,505     47,160     31,159     30,208     37,536     29,748     29,789     31,074     30,110     481,547   
Collections on Behalf of Joint Ventures 4    4,104     3,905     3,757     3,757     3,757     3,849     4,402     4,402     4,402     4,402     4,128     4,082     4,082     53,028   
Other Inflows 5    5,312     2,233     38,231     2,175     2,175     5,437     6,009     2,241     2,175     2,175     2,237     2,236     2,175     74,810   
Total Receipts      39,759     49,174     82,896     52,905     59,436     56,445     41,570     36,851     44,113     36,324     36,153     37,392     36,367     609,385   
                               
Disbursements                                
Trade Payables 6   (27,421)   (25,356)   (23,807)   (22,079)   (22,079)   (22,234)   (25,055)   (23,165)   (23,165)   (23,165)   (23,529)   (23,065)   (23,065)   (307,185)  
Capital Expenditures 7   (1,546)   (1,517)   (1,496)   (1,496)   (1,496)   (1,503)   (1,546)   (1,546)   (1,546)   (1,546)   (1,503)   (1,496)   (1,496)   (19,733)  
Marine Freight Payments 8   (1,300)   (1,300)   (1,300)   (1,300)   (1,300)   (1,300)   (1,300)   (1,300)   (1,300)   (1,300)   (1,300)   (1,300)   (1,300)   (16,900)  
Utility Payments 9   (7,870)   (5,584)   (3,870)   (7,870)   (7,870)   (7,299)   (3,870)   (7,870)   (7,870)   (7,870)   (4,441)   (3,870)   (7,870)   (84,024)  
Payroll & Benefits 10   (11,542)   (10,887)   (5,251)   (11,647)   (5,251)   (16,880)   (5,252)   (11,526)   (5,252)   (12,676)   (9,156)   (10,962)   (5,393)   (121,676)  
Joint Venture Remittances, Net 11   (838)    -        -       (14,531)   (844)    -        -        -       (16,571)   (834)    -        -       (18,804)   (52,421)  
Restructuring & Other Items 12   (1,000)   (1,000)   (1,000)   (1,000)   (1,000)   (1,000)   (1,000)   (1,000)   (1,000)   (1,000)   (1,000)   (1,000)   (1,000)   (13,000)  
Total Disbursements     (51,517)   (45,644)   (36,725)   (59,923)   (39,840)   (50,216)   (38,022)   (46,407)   (56,704)   (48,391)   (40,930)   (41,693)   (58,928)   (614,939)  
                               
Financing                                
Securitization Inflows / (Outflows) 13    11,846    (7,248)   (3,188)   (7,522)   (12,427)   (6,716)    2,931     2,442    (5,382)    3,480     1,390    (432)    859    (19,967)  
Adequate Protection and fees by DCorp to ACCC Term Lenders 14    -       (3,431)    -        -        -       (3,537)    -        -        -        -       (3,431)    -        -       (10,399)  
DIP Interest & Fees 15    -       (237)    -        -        -       (245)    -        -        -        -       (237)    -        -       (719)  
                               
Total Change in Cash      87    (7,385)    42,983    (14,540)    7,169    (4,269)    6,479    (7,115)   (17,973)   (8,586)   (7,055)   (4,733)   (21,701)   (36,639)  
                               
                               
                                 
Ending Cash Balance (with ACI DIP Facility Draws)      115,685     108,300     151,283     136,744     143,913     139,644     146,123     139,008     121,035     112,449     105,394     100,660     78,959     78,959   
                                 
                               
                                 
Available Liquidity (Cash and Undrawn DIP) 16    148,385     141,000     183,983     169,444     176,613     172,344     178,823     171,708     153,735     145,149     138,094     133,360     111,659     111,659   
                                 
                               
Securitization Schedule 17                              
Allowable Receivable Pool Balance      133,487     126,239     123,050     116,369     103,943     97,227     100,158     103,368     97,986     101,466     102,856     103,161     104,021     104,021   
Interest, Fees and Adjustments 18    -        -        -       (841)    -        -        -       (768)    -        -        -       (738)    -       (2,347)  
Amount Drawn Under Facility      121,641     133,487     126,239     123,050     116,369     103,943     97,227     100,158     103,368     97,986     101,466     102,856     103,161     121,641   
Availability / (Required Repayment)      11,846    (7,248)   (3,188)   (7,522)   (12,427)   (6,716)    2,931     2,442    (5,382)    3,480     1,390    (432)    859    (19,967)  
                               
The above forecast uses an exchange rate of CDN$1.00=US$0.90.                              
                               
Note: The above totals are subject to rounding adjustments in the underlying balances.                          
                               
The information and analysis in this document have not been audited or reviewed and, according, no assurances are provided thereon.  In addition, because forecasts are dependent upon numerous assumptions regarding future events, actual results will be different than forecast, and such differences may be material.                          

 

 

-32-


 

Abitibi Consolidated Inc. and its subsidiaries (the "ACI Group")

Notes to Weekly Cash Flow Forecast

13 Weeks Ended December 20, 2009

US$000s

 

1.

Opening Cash in the forecast includes cash on hand.

2.

The cash flow forecast includes mills owned by the ACI Group and its subsidiaries and includes the operations of the DCorp Group.

3.

Total A/R Collections represent amounts estimated to be collected from the ACI Group's customers. The timing of collections is based on the ACI Group's collection terms with its customers and the latest sales forecast.

4.

Collections on Behalf of Joint Ventures represent amounts estimated to be collected by the ACI Group on behalf of its joint venture partners. The ACI Group has agreements with its joint venture partners whereby the ACI Group collects the joint venture partners' accounts receivable (for a fee) and remits these funds to the joint venture in accordance with their agreement.

5.

Other Inflows represent miscellaneous receipts including, but not limited to, such items as tax refunds, insurance proceeds or collection/management fees received from Joint Ventures, as estimated by the ACI Group. Included in Other Inflows for the week ended October 11, 2009, is $36 million representing the receipt of refunds related to tax credits from the Quebec provincial government.

6.

Trade Payables represent amounts estimated to be paid to suppliers for the purchase of the ACI Group's raw materials, repairs and maintenance and other goods and services related to production. This line also includes amounts necessary to fund the DCorp Group's recycling operations and a disbursement of $1.8 million in the week ended November 8, 2009 representing the settlement of intercompany SG&A.

7.

Capital Expenditures represent amounts estimated to be paid pursuant to the ACI Group's most recent capital expenditure budget.

8.

Marine Freight Payments represent amounts estimated to be paid to the ACI Group's outbound marine freight suppliers.

9.

Utility Payments represent amounts estimated to be payable to the ACI Group's hydroelectricity suppliers.

10.

Payroll and Benefits represent estimated amounts for salaries, wages and current service pension costs.

11.

Joint Venture Remittances, Net represent the estimated payment of accounts receivable funds collected by the ACI Group on behalf of the respective joint venture, net of any collection/management fees.

12.

Restructuring and Other Items represent amounts estimated by the ACI Group for restructuring costs and other miscellaneous payments.

13.

Securitization Inflows/(Outflows) represent the estimated net availability or repayment (including interest) of funds under the ACI Group's Amended Securitization Program.

14.

Adequate Protection and fees by DCorp to ACCC Term Lenders represents an estimate of payments pursuant to the adequate protection order issued by the U.S. Bankruptcy Court.

15.

The DIP Interest & Fees represent cash flows related to the ACI Group's $100 million DIP term loan. This term loan may be drawn in increments to enable the ACI Group to maintain a adequate amount of working capital.

16.

Available Liquidity is calculated as cash on hand plus the undrawn portion of the ACI DIP Facility. Drawings on the ACI DIP Facility are limited to $87.5 million per the terms of the ACI DIP Agreement. This forecast does not reflect the repayment of the ACI DIP Facility on November 1, 2009 which is the date by which it must be repaid, in accordance with its terms. The ACI Group has indicated that it anticipates that amounts outstanding under the ACI DIP Facility will be repaid with the proceeds of the sale of the ACI Group's 60% interest in the Manicouagan Power Company ("MPCo"). This forecast does not include proceeds from the sale of MPCo.

17.

The Securitization Summary represents the ACI Group's estimated calculation of amounts owing or available under the Amended Securitization Program based on the eligible accounts receivable (net of any fees, interest or allowances).

18.

The Interest, Fees and Adjustments represent interest and fees related to the Amended Securitization Program.

-33-


  APPENDIX "H"

BCFPI CASH FLOW FORECAST

 

Bowater Canadian Forest Products Inc.                              
Chapter 11/CCAA Cash Flow                              
13 Week Period Ended December 20, 2009                              
US$000s                                  
                                   
Week Ended       27-Sep-09 4-Oct-09 11-Oct-09 18-Oct-09 25-Oct-09 1-Nov-09 8-Nov-09 15-Nov-09 22-Nov-09 29-Nov-09 6-Dec-09 13-Dec-09 20-Dec-09 Total
                                   
Receipts       Notes                            
Trade Receipts     1, 2  5,674     14,056     7,820     24,667     8,781     13,710     10,460     21,571     12,059     15,199     13,711     23,792     11,476     182,974   
Settlement Proceeds      3  -        25,585     -        -        -        -        -        -        -        -        -        -        -        25,585   
Intercompany A/R Settlements   4  4,000     -        -        -        -        -        -        -        -        -        -        -        -        4,000   
Intercompany A/P Settlements   4  4,000     4,000     -        -        -        -        -        -        -        -        -        -        -        8,000   
Advances from Bowater Inc.   5  -        -        -        -        -        6,000     6,000     -        2,000     2,000     5,000    (5,000)    -        16,000   
Other Receipts     6  -        -        11,700     -        -        -        -        -        -        -        -        -        -        11,700   
Total Receipts        13,674     43,641     19,520     24,667     8,781     19,710     16,460     21,571     14,059     17,199     18,711     18,792     11,476     248,259   
                                   
Disbursements                                  
Trade Payables     7 (7,416)   (10,545)   (12,428)   (12,428)   (12,428)   (12,471)   (12,733)   (12,733)   (12,733)   (12,733)   (11,046)   (10,765)   (10,765)   (151,221)  
Intercompany SG&A Allocation   8 (400)    -        -        -        -        -        -        -        -        -        -        -        -       (400)  
Freight       9 (895)   (1,225)   (1,472)   (1,472)   (1,472)   (1,469)   (1,452)   (1,452)   (1,452)   (1,452)   (1,285)   (1,257)   (1,257)   (17,610)  
Payroll and Benefits     10 (1,736)   (4,981)   (1,733)   (3,780)   (1,733)   (4,981)   (1,736)   (3,782)   (1,736)   (2,410)   (4,306)   (2,408)   (3,106)   (38,427)  
Capital Expenditures     11 (467)   (458)   (452)   (452)   (452)   (454)   (467)   (467)   (467)   (467)   (454)   (452)   (452)   (5,957)  
Interest       12 (350)   (881)    -        -       (338)   (881)    -        -       (338)    -       (1,028)    -        -       (3,815)  
Restructuring Costs     13 (293)   (293)   (293)   (293)   (293)   (293)   (293)   (293)   (293)   (293)   (293)   (293)   (293)   (3,803)  
Settlement Disbursements to Trust 3  -       (25,585)    -        -        -        -        -        -        -        -        -        -        -       (25,585)  
Total Disbursements     (11,555)   (43,968)   (16,377)   (18,424)   (16,715)   (20,548)   (16,679)   (18,726)   (17,017)   (17,354)   (18,411)   (15,174)   (15,871)   (246,818)  
                                   
Cash Flow from Operations      2,119    (327)    3,143     6,243    (7,933)   (838)   (220)    2,845    (2,958)   (155)    301     3,618    (4,395)    1,441   
                                   
Opening Bank Balance      8,473     10,592     10,265     13,408     19,651     11,718     10,879     10,660     13,504     10,546     10,391     10,691     14,309     8,473   
Cash Flow        2,119    (327)    3,143     6,243    (7,933)   (838)   (220)    2,845    (2,958)   (155)    301     3,618    (4,395)    1,441   
Closing Bank Balance   2  10,592     10,265     13,408     19,651     11,718     10,879     10,660     13,504     10,546     10,391     10,691     14,309     9,914     9,914   
                                   
Settlement Proceeds Held in Trust by Monitor 14  -        25,585     25,585     25,585     25,585     25,585     25,585     25,585     25,585     25,585     25,585     25,585     25,585     25,585   
                                   
Closing Bank Balance including Settlement Proceeds    10,592     35,850     38,993     45,236     37,303     36,464     36,245     39,089     36,131     35,976     36,276     39,895     35,500     35,500   
                                   
Current Revolving Credit Facility                              
Current Credit Facility Balance, Opening    94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576   
Current Credit Facility Drawings / (Repayments)    -        -        -        -        -        -        -        -        -        -        -        -        -        -      
Current Credit Facility L/C Drawings / (Repayments)    -        -        -        -        -        -        -        -        -        -        -        -        -        -      
Current Balance, Closing      94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576     94,576   
                                   
Intercompany A/R Balance   15                            
Ending Balance        50,352     50,866     55,499     56,348     59,534     60,046     62,026     63,378     64,483     64,068     63,534     62,766     63,087     63,087   
                                   
The above forecast uses an exchange rate of CDN$1.00=US$0.90                            
                                   
Amounts in the above table are subject to rounding adjustments from the underlying balances                        
                                   
The information and analysis in this document have not been audited or reviewed and, according, no assurances are provided thereon.  In addition, because forecasts are dependent upon numerous assumptions regarding future events, actual results    
 will be different than forecast, and such difference may be material.                            

 

-34-


 

 

Bowater Canadian Forest Products Inc. ("BCFPI")

Notes to CCAA Cash Flow

13 Week Period Ended December 20, 2009

US$000s

 

1.

Trade Receipts are based on BCFPI's estimate of collection terms and BCFPI's latest sales forecast.  

2.

The cash flows included in the forecast include only those BCFPI mills in Canada. No funding or dividends from foreign subsidiaries are included in the forecast.

3.

Settlement Proceeds represent funds to due BCFPI pursuant to an agreement it has with Smurfit-Stone Container Canada Inc. ("Smurfit"). The agreement between BCFPI and Smurfit has been approved by courts in both Canada and the U.S. in both BCFPI's and Smurfit's respective insolvency proceedings. The ultimate timing of this receipt is not yet known, but an amount has been reflected in the week ended October 4, 2009. Pursuant to an order issued in BCFPI's CCAA proceeding by the Superior Court of Quebec, BCFPI's CCAA Monitor will hold the funds in trust until such time as there is certainty with respect to the disposition of such funds pursuant to an order of the court. The Smurfit funds are currently held up due to the existence of certain liens / hypothecs that are to be removed by Smurfit.

4.

Intercompany A/R and A/P Settlements represent funds received by BCFPI in settlement of intercompany balances with BI.

5.

Advances from Bowater Inc. represents amounts received pursuant to the BI/BCFPI DIP Facility.

6.

Other Receipts include amounts received for refunds in respect of road tax credits from the Quebec provincial government.

7.

Trade Payables represent payments for raw materials, repairs and maintenance, utilities and other production items.

8.

Intercompany SG&A Allocation represents expenses incurred by BCFPI's parent company on behalf of BCFPI which are charged to BCFPI in the week ended September 27, 2009, pursuant to its normal process for the allocation of such costs.

9.

Freight represents disbursements in respect of costs to deliver product to customers.

10.

Payroll and Benefits represent amounts paid to employees for salaries and wages (including the related withholdings), pension payments and other benefits due under employee benefit programs. The forecast assumes that only those pension payments in respect of current service costs will be paid.

11.

Capital Expenditures are costs scheduled to be made in accordance with agreements with BCFPI's various capital equipment suppliers and reflect requirements pursuant to BCFPI's most recent capital expenditure budget.

12.

Interest represents interest costs for the company's senior secured revolving facility, the existing secured term loan and the new DIP facility.

13.

Restructuring Costs represent costs related to the restructuring including transaction fees related to the new DIP facility.

14.

Settlement Proceeds Held in Trust do not form part in the Total Ending Cash Balance.

15.

The intercompany accounts receivable balance represents pre-filing and post-filing sales to customers in the United States by BCFPI through Bowater America Inc. This amount is assumed not to be stayed and is collected by BCFPI from Bowater America Inc. in the normal course. This balance represents trade A/R only and does not represent any amounts funded from BI to BCFPI pursuant to the BI/BCFPI DIP Facility.

 

-35-


APPENDIX "I"

KEY PERFORMANCE INDICATORS

ACI Group                  
KPI Analysis                  
                 
                 
Newsprint, Specialty Paper & Pulp                
                 
Sales tonnage (MT) January February March April May June July August Total
                 
Newsprint 95,561 109,805 115,877 96,250 99,548 107,024 98,331 86,853 809,248
                 
Specialty Paper 99,378 84,047 91,929 82,694 84,284 91,139 103,444 112,041 748,954
                 
Pulp 2,573 4,364 2,645 3,332 4,392 3,882 4,619 6,793 32,599
                 
197,512 198,215 210,450 182,276 188,223 202,044 206,393 205,687 1,590,801
                 
                 
Net sales (US$000) January February March April May June July August Total
                 
154,055 153,360 161,003 127,136 127,879 139,103 133,736 131,245 1,127,517
                 
                 
Net selling price per tonne (US$) January February March April May June July August Total
                 
780 774 765 697 679 688 648 638 709
                 
                 
Mill Uptime (%) January February March April May June July August Total
                 
70 78 76 78 78 76 77 82 77
                 
                 
Lumber                  
                 
                 
Sales  (mmbf) January February March April May June July August Total
                 
58 60 68 61 62 64 62 69 504
                 
                 
Net sales (US$000) January February March April May June July August Total
                 
15,153 14,356 16,868 16,161 16,893 18,261 18,933 21,022 137,646
                 
                 
Sales per mbf (US$) January February March April May June July August Total
                 
260 241 249 265 271 285 306 304 273

 

 

-36-

 


 

Bowater Canadian Forest Products Inc.                
KPI Analysis                  
                 
                 
Newsprint, Specialty Paper & Pulp                
                 
Sales tonnage (MT) January February March April May June July August Total
                 
Newsprint 40,281 16,277 37,216 35,685 37,851 32,488 39,356 33,141 272,295
                 
Specialty Paper 19,605 17,960 18,644 20,608 20,242 12,758 6,081 3,316 119,214
                 
Pulp 23,816 17,478 18,914 20,083 24,923 20,243 36,817 29,269 191,543
                 
83,703 51,715 74,774 76,376 83,016 65,489 82,254 65,726 583,052
                 
                 
Net sales (US$000) January February March April May June July August Total
                 
57,535 34,757 49,972 47,329 48,904 37,331 45,046 35,272 356,146
                 
                 
Net selling price per tonne (US$) January February March April May June July August Total
                 
687 672 668 620 589 570 548 537 611
                 
                 
Mill Uptime (%) January February March April May June July August Total
                 
83 80 84 84 84 85 56 58 84
                 
Lumber                  
                 
                 
Sales  (mmbf) January February March April May June July August Total
                 
27 30 34 27 35 34 32 30 250
                 
                 
                 
Net sales (US$000) January February March April May June July August Total
                 
5,514 6,049 7,095 5,694 7,621 7,997 8,020 7,372 55,362
                 
                 
Sales per mbf (US$) January February March April May June July August Total
                 
206 199 206 207 221 235 250 245 222

 

-37-