EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 Tembec Inc.: Exhibit 99.1 - Filed by newsfilecorp.com

Exhibit 99.1

TEMBEC INC.
CONSOLIDATED BALANCE SHEETS

(unaudited) (in millions of Canadian dollars)  
             
    Sept. 28,     Sept. 29,  
    2013     2012  
             

ASSETS

           

Current assets:

           

   Cash and cash equivalents

$  73   $  87  

   Restricted cash

  1     5  

   Trade and other receivables

  157     200  

   Inventories (note 3)

  237     255  

   Prepaid expenses

  6     7  

   Assets classified as held for sale (note 4)

  7     -  

 

  481     554  
             

Property, plant and equipment (note 4)

  496     485  

Biological assets

  5     4  

Employee future benefits

  24     -  

Other long-term receivables

  10     12  

Deferred tax assets

  5     4  

 

$  1,021   $  1,059  

 

           

LIABILITIES AND SHAREHOLDERS' EQUITY

           

Current liabilities:

           

   Operating bank loans (note 5)

$  57   $  68  

   Trade, other payables and accrued charges

  195     230  

   Interest payable

  10     10  

   Income tax payable

  8     3  

   Provisions (note 7)

  6     3  

   Current portion of long-term debt (note 6)

   16     16  

 

  292     330  

 

           

Long-term debt (note 6)

  369     323  

Provisions (note 7)

  12     17  

Employee future benefits

  126     285  

Other long-term liabilities

  2     2  

 

  801     957  
             

Shareholders' equity:

           

   Share capital (note 8)

   567     564  

   Deficit

  (353 )   (453 )

   Accumulated other comprehensive earnings (loss)

  6     (9 )
    220     102  
  $  1,021   $  1,059  

Subsequent events (note 15)

The accompanying notes are an integral part of these interim consolidated financial statements.

- 1 -


TEMBEC INC.
CONSOLIDATED STATEMENTS OF NET EARNINGS (LOSS)

Quarters and years ended September 28, 2013 and September 29, 2012  
(unaudited) (in millions of Canadian dollars, unless otherwise noted)  
                         
    Quarters     Years  
    2013     2012     2013     2012  

Sales

$  352   $  443   $  1,534   $  1,666  

Freight and other deductions

  43     63     201     232  

Lumber export taxes

  1     1     3     7  

Cost of sales (excluding depreciation and amortization)

  267     337     1,159     1,290  

Selling, general and administrative

  16     20     72     74  

Share-based compensation (note 8)

  -     (1 )   1     (1 )

Depreciation and amortization

  11     13     40     46  

Other items (note 9)

  1     51     29     50  

Operating earnings (loss)

  13     (41 )   29     (32 )

 

                       

Interest, foreign exchange and other

  9     14     28     41  

Exchange loss (gain) on long-term debt

  (7 )   (13 )   14     (13 )

Net finance costs (note 10)

  2     1     42     28  

Earnings (loss) before income taxes

  11     (42 )   (13 )   (60 )

 

                       

Income tax expense (note 11)

  5     5     21     22  

Net earnings (loss)

$  6   $  (47 ) $  (34 ) $  (82 )

 

                       

Basic and diluted net earnings (loss) in dollars per share (note 8)

$  0.06   $  (0.47 ) $  (0.34 ) $  (0.82 )

TEMBEC INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS (LOSS)

Quarters and years ended September 28, 2013 and September 29, 2012  
(unaudited) (in millions of Canadian dollars)  
                         
    Quarters     Years  
    2013     2012     2013     2012  

Net earnings (loss)

$  6   $  (47 ) $  (34 ) $  (82 )

 

                       

Other comprehensive earnings (loss), net of income taxes:

                       

   Defined benefit pension plans and other benefit plans (note 12)

  39     (38 )   132     (38 )

   Income tax

  2     -     2     -  

   Foreign currency translation differences for foreign operations

  3     (1 )   15     (11 )

 

                       

Total comprehensive earnings (loss)

$  50   $  (86 ) $  115   $  (131 )

The accompanying notes are an integral part of these interim consolidated financial statements.

- 2 -


TEMBEC INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

Quarters ended September 28, 2013 and September 29, 2012  
(unaudited) (in millions of Canadian dollars)  
                         
    Quarter ended September 28, 2013  
          Translation              
    Share     of foreign           Shareholders'  
    capital     operations     Deficit     equity  

Balance - beginning of period, June 29, 2013

$  567   $  3   $  (400 ) $  170  

 

                       

Net earnings for the period

  -     -     6     6  

Other comprehensive earnings (loss), net of income taxes:

                       

   Defined benefit pension plans and other benefit plans (note 12)

  -     -     39     39  

   Income tax

  -     -     2     2  

   Foreign currency translation differences for foreign operations

  -     3     -     3  

Issue of warrants (note 8)

  -     -     -     -  

 

                       

Balance - end of period, September 28, 2013

$  567   $  6   $  (353 ) $  220  

    Quarter ended September 29, 2012  
          Translation              
    Share     of foreign           Shareholders'  
    capital     operations     Deficit     equity  

Balance - beginning of period, June 23, 2012

$  564   $  (8 ) $  (368 ) $  188  

 

                       

Net loss for the period

  -     -     (47 )   (47 )

Other comprehensive earnings (loss), net of income taxes:

                       

   Defined benefit pension plans and other benefit plans (note 12)

  -     -     (38 )   (38 )

   Foreign currency translation differences for foreign operations

  -     (1 )   -     (1 )

 

                       

Balance - end of period, September 29, 2012

$  564   $  (9 ) $  (453 ) $  102  

The accompanying notes are an integral part of these interim consolidated financial statements.

- 3 -


TEMBEC INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

Years ended September 28, 2013 and September 29, 2012  
(unaudited) (in millions of Canadian dollars)  
                         
    Year ended September 28, 2013  
          Translation              
    Share     of foreign           Shareholders'  
    capital     operations     Deficit     equity  

Balance - beginning of year, September 29, 2012

$  564   $  (9 ) $  (453 ) $  102  

 

                       

Net loss for the period

  -     -     (34 )   (34 )

Other comprehensive earnings (loss), net of income taxes:

                       

   Defined benefit pension plans and other benefit plans (note 12)

  -     -     132     132  

   Income tax

  -     -     2     2  

   Foreign currency translation differences for foreign operations

  -     15     -     15  

Issue of warrants (note 8)

  3     -     -     3  

 

                       

Balance - end of year, September 28, 2013

$  567   $  6   $  (353 ) $  220  

    Year ended September 29, 2012  
          Translation              
    Share     of foreign           Shareholders'  
    capital     operations     Deficit     equity  

Balance - beginning of year, September 24, 2011

$  564   $  2   $  (333 ) $  233  

 

                       

Net loss for the period

  -     -     (82 )   (82 )

Other comprehensive earnings (loss), net of income taxes:

                       

   Defined benefit pension plans and other benefit plans (note 12)

  -     -     (38 )   (38 )

   Foreign currency translation differences for foreign operations

  -     (11 )   -     (11 )

 

                       

Balance - end of year, September 29, 2012

$  564   $  (9 ) $  (453 ) $  102  

The accompanying notes are an integral part of these interim consolidated financial statements.

- 4 -


TEMBEC INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS

Quarters and years ended September 28, 2013 and September 29, 2012  
(unaudited) (in millions of Canadian dollars)  
                         
    Quarters     Years  
    2013     2012     2013     2012  
                         

Cash flows from operating activities:

                       

   Net earnings (loss)

$  6   $  (47 ) $  (34 ) $  (82 )

   Adjustments for:

                       

      Depreciation and amortization

  11     13     40     46  

      Net finance costs (note 10)

  2     1     42     28  

      Income tax expense (note 11)

  5     5     21     22  

      Income tax paid

  (2 )   (1 )   (15 )   (14 )

      Excess cash contributions over employee future benefits expense

  (9 )   (11 )   (34 )   (34 )

      Provisions

  -     3     -     12  

      Impairment loss (note 9)

  -     50     22     67  

      Gain on sale of assets (note 9)

  -     -     -     (30 )

      Other

  (3 )   (2 )   (6 )   (2 )

 

  10     11     36     13  
                         

Changes in non-cash working capital:

                       

   Trade and other receivables

  (7 )   (9 )   16     (30 )

   Inventories

  -     9     3     (40 )

   Prepaid expenses

  2     3     1     (1 )

   Trade, other payables and accrued charges

  1     3     (33 )   (14 )

 

  (4 )   6     (13 )   (85 )

 

  6     17     23     (72 )
                         

Cash flows from investing activities:

                       

   Disbursements for property, plant and equipment

  (34 )   (33 )   (127 )   (108 )

   Proceeds from sale of net assets (note 9)

  1     -     100     84  

   Change in restricted cash

  (1 )   (4 )   4     -  

   Other

  (1 )   (7 )   1     (1 )

 

  (35 )   (44 )   (22 )   (25 )
                         

Cash flows from financing activities:

                       

   Change in operating bank loans

  -     -     (11 )   62  

   Increase in long-term debt

  12     19     40     74  

   Repayments of long-term debt

  (3 )   (2 )   (8 )   (11 )

   Interest paid

  (2 )   (1 )   (40 )   (34 )

 

  7     16     (19 )   91  

 

  (22 )   (11 )   (18 )   (6 )
                         

Foreign exchange gain (loss) on cash and cash equivalents held in foreign currencies

  1     (2 )   4     (6 )

Net decrease in cash and cash equivalents

  (21 )   (13 )   (14 )   (12 )

 

                       

Cash and cash equivalents, beginning of period

  94     100     87     99  

Cash and cash equivalents, end of period

$  73   $  87   $  73   $  87  

The accompanying notes are an integral part of these interim consolidated financial statements.

- 5 -


TEMBEC INC.
BUSINESS SEGMENT INFORMATION

Quarters and years ended September 28, 2013 and September 29, 2012
(unaudited) (in millions of Canadian dollars)
 

The Company operates an integrated forest products business, which is managed in four segments. During the December 2012 quarter, the Company reorganized its internal reporting structure. The High-Yield Pulp segment was renamed the Paper Pulp segment and now includes the chemical pulp mill that was previously part of the Specialty Cellulose and Chemical Pulp segment. The latter was then renamed the Specialty Cellulose Pulp segment. The Forest Products and the Paper segments were unaffected by the organizational changes. The segments are:

  •  
    		•  The Forest Products segment consists primarily of forest and sawmills operations, which produce lumber and building materials.
       
  •  
    		•  The Specialty Cellulose Pulp segment consists primarily of manufacturing and marketing activities of specialty cellulose including the transformation and sale of resins and pulp by-products. A significant portion of chemical products sales are related to by-products generated by the two specialty cellulose pulp mills.
       
  •  
    		•  The Paper Pulp segment includes the manufacturing and marketing activities of high-yield pulps and chemical pulps.
       
  •  
    		•  The Paper segment consists primarily of production and sales of coated bleached board and newsprint.

    Intersegment transfers of wood chips, pulp and other services are recorded at transfer prices agreed to by the parties, which are intended to approximate fair market value. The basis of presentation and the accounting policies used in these business segments are the same as those described in notes 2 and 3 of the Company’s audited consolidated financial statements for the year ended September 29, 2012. Comparative prior period segment information has been restated to conform with the new segment presentation.

    The performance of each segment is evaluated by management of the Company against short-term and long-term financial objectives as well as environmental, safety and other key criteria. The financial performance is measured based on earnings before interest, income taxes, depreciation and amortization, and other specific or non-recurring items (adjusted EBITDA). This measure is included in the internal reports that are reviewed by senior management. Segment adjusted EBITDA is used to measure performance as management believes that such information is the most relevant in evaluating financial results relative to other entities that operate within similar businesses. Net finance costs and income tax are not allocated to operating segments.

    - 6 -


    TEMBEC INC.
    BUSINESS SEGMENT INFORMATION

    Quarters ended September 28, 2013 and September 29, 2012  
    (unaudited) (in millions of Canadian dollars)  
                                               
        Quarter ended September 28, 2013  
              Specialty                                
        Forest     Cellulose     Paper                 Consolidation        
        Products     Pulp     Pulp     Paper     Corporate     adjustments     Consolidated  

    Sales:

    		                                         

       External

    		$  88   $  117   $  66   $  81   $  -   $  -   $  352  

       Internal

    		  17     -     7     -     4     (28 )   -  

     

    		  105     117     73     81     4     (28 )   352  
                                               

    Freight and other deductions

    		  10     9     13     11     -     -     43  

    Lumber export taxes

    		  1     -     -     -     -     -     1  

    Cost of sales

    		  91     81     60     59     4     (28 )   267  

    Selling, general and administrative

    		  2     5     2     3     4     -     16  

    Share-based compensation (note 8)

    		  -     -     -     -     -     -     -  
                                               

    Earnings (loss) before the following (adjusted EBITDA):

    		  1     22     (2 )   8     (4 )   -     25  

       Depreciation and amortization

    		  3     4     3     1     -     -     11  

       Other items (note 9)

    		  -     -     -     -     1     -     1  

    Operating earnings (loss)

    		$  (2 ) $  18   $  (5 ) $  7   $  (5 ) $  -   $  13  

    Additions to property, plant and equipment

    		$  4   $  38   $  2   $  3   $  -   $  -   $  47  

    Total assets

    		$  155   $  538   $  142   $  137   $  49   $  -   $  1,021  

    Total liabilities

    		$  57   $  210   $  32   $  71   $  431   $  -   $  801  

        Quarter ended September 29, 2012  
              Specialty                                
        Forest     Cellulose     Paper                 Consolidation        
        Products     Pulp     Pulp     Paper     Corporate     adjustments     Consolidated  

    Sales:

    		                                         

       External

    		$  90   $  127   $  130   $  96   $  -   $  -   $  443  

       Internal

    		  18     -     10     -     5     (33 )   -  

     

    		  108     127     140     96     5     (33 )   443  
                                               

    Freight and other deductions

    		  9     10     31     13     -     -     63  

    Lumber export taxes

    		  1     -     -     -     -     -     1  

    Cost of sales

    		  86     86     126     67     5     (33 )   337  

    Selling, general and administrative

    		  4     6     1     2     7     -     20  

    Share-based compensation (note 8)

    		  -     -     -     -     (1 )   -     (1 )
                                               

    Earnings (loss) before the following (adjusted EBITDA):

    		  8     25     (18 )   14     (6 )   -     23  

       Depreciation and amortization

    		  2     4     6     1     -     -     13  

       Other items (note 9)

    		  -     -     50     -     1     -     51  

    Operating earnings (loss)

    		$  6   $  21   $  (74 ) $  13   $  (7 ) $  -   $  (41 )
                                               

    Additions to property, plant and equipment

    		$  4   $  33   $  5   $  2   $  1   $  -   $  45  

    Total assets

    		$  216   $  398   $  302   $  120   $  23   $  -   $  1,059  

    Total liabilities

    		$  68   $  216   $  74   $  126   $  473   $  -   $  957  

    - 7 -


    TEMBEC INC.
    BUSINESS SEGMENT INFORMATION

    Years ended September 28, 2013 and September 29, 2012  
    (unaudited) (in millions of Canadian dollars)  
                                               
        Year ended September 28, 2013  
              Specialty                                
        Forest     Cellulose     Paper                 Consolidation        
        Products     Pulp     Pulp     Paper     Corporate     adjustments     Consolidated  

    Sales:

    		                                         

       External

    		$  354   $  460   $  388   $  332   $  -   $  -   $  1,534  

       Internal

    		  66     -     30     -     12     (108 )   -  

     

    		  420     460     418     332     12     (108 )   1,534  
                                               

    Freight and other deductions

    		  39     36     80     46     -     -     201  

    Lumber export taxes

    		  3     -     -     -     -     -     3  

    Cost of sales

    		  350     331     325     250     11     (108 )   1,159  

    Selling, general and administrative

    		  11     20     8     11     22     -     72  

    Share-based compensation (note 8)

    		  -     -     -     -     1     -     1  
                                               

    Earnings (loss) before the following (adjusted EBITDA):

    		  17     73     5     25     (22 )   -     98  

       Depreciation and amortization

    		  9     14     14     3     -     -     40  

       Other items (note 9)

    		  -     -     24     -     5     -     29  
                                               

    Operating earnings (loss)

    		$  8   $  59   $  (33 ) $  22   $  (27 ) $  -   $  29  
                                               

    Additions to property, plant and equipment

    		$  7   $  110   $  10   $  9   $  1   $  -   $  137  

    Total assets

    		$  155   $  538   $  142   $  137   $  49   $  -   $  1,021  

    Total liabilities

    		$  57   $  210   $  32   $  71   $  431   $  -   $  801  

        Year ended September 29, 2012  
              Specialty                                
        Forest     Cellulose     Paper                 Consolidation        
        Products     Pulp     Pulp     Paper     Corporate     adjustments     Consolidated  

    Sales:

    		                                         

     External

    		$  348   $  507   $  465   $  346   $  -   $  -   $  1,666  

     Internal

    		  84     -     42     -     13     (139 )   -  

     

    		  432     507     507     346     13     (139 )   1,666  
                                               

    Freight and other deductions

    		  41     40     105     46     -     -     232  

    Lumber export taxes

    		  7     -     -     -     -     -     7  

    Cost of sales

    		  385     352     427     252     13     (139 )   1,290  

    Selling, general and administrative

    		  15     20     7     11     21     -     74  

    Share-based compensation (note 8)

    		  -     -     -     -     (1 )   -     (1 )
                                               

    Earnings (loss) before the following (adjusted EBITDA):

    		  (16 )   95     (32 )   37     (20 )   -     64  

       Depreciation and amortization

    		  10     11     23     2     -     -     46  

       Other items (note 9)

    		  (22 )   -     50     -     22     -     50  

    Operating earnings (loss)

    		$  (4 ) $  84   $  (105 ) $  35   $  (42 ) $  -   $  (32 )
                                               

    Additions to property, plant and equipment

    		$  12   $  86   $  13   $  7   $  2   $  -   $  120  

    Total assets

    		$  216   $  398   $  302   $  120   $  23   $  -   $  1,059  

    Total liabilities

    		$  68   $  216   $  74   $  126   $  473   $  -   $  957  

    - 8 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    1.

    Reporting entity and nature of operations

       

    Tembec Inc. (the “Corporation”) and its subsidiaries (collectively “Tembec” or the “Company”) operate an integrated forest products business.

       

    The Corporation is incorporated and domiciled in Canada and listed on the Toronto Stock Exchange under the symbol TMB. The address of the Company's registered office is 800 René-Lévesque Blvd. West, Suite 1050, Montreal, Quebec, Canada, H3B 1X9.

       
    2.

    Basis of presentation

       

    Statement of compliance

       

    These unaudited interim consolidated financial statements and the notes thereto have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB) applicable to the preparation of interim financial statements, including International Accounting Standard (IAS) 34 – Interim Financial Reporting.

       

    The accounting policies and the basis of presentation applied in these unaudited interim consolidated financial statements are consistent with those applied and disclosed in the Company’s audited consolidated financial statements for the year ended September 29, 2012. Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual profit or loss. The Company’s interim results are not necessarily indicative of its results for a full year.

       

    These unaudited interim consolidated financial statements do not include all of the information and disclosures required in the annual financial statements and, accordingly, should be read in conjunction with the Company’s audited consolidated financial statements for the year ended September 29, 2012.

       

    These unaudited interim consolidated financial statements were authorized for issue by the Board of Directors on November 21, 2013.

       

    Accounting estimates and judgments

       

    The preparation of unaudited interim consolidated financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and reported amounts of assets and liabilities, income and expense. Actual results may differ from those estimates.

       

    In preparing these unaudited interim consolidated financial statements, the significant judgments made by management in applying the Company’s significant accounting policies and key sources of information were the same as those applied to the consolidated financial statements for the year ended September 29, 2012.

       
    3.

    Inventories


          Sept. 28,     Sept. 29,  
          2013     2012  
     

    Finished goods

    		$  111   $  118  
     

    Logs and wood chips

    		  55     61  
     

    Supplies and materials

    		  71     76  
     

     

    		$  237   $  255  
     

     

    		           
     

    Inventories carried at net realizable value

    		$  22   $  48  

    During the quarters ended in September 2013 and 2012, cost of sales consists primarily of inventories recognized as an expense. Inventories at September 28, 2013, were written down by $4 million (September 29, 2012 - $6 million) to reflect net realizable value being lower than cost. The write-down and reversal, if any, are included in cost of sales.

    - 9 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    4.

    Property, plant and equipment


          Net book value  
          Sept. 28,     Sept. 29,  
          2013     2012  
     

    Land

    		$  3   $  11  
     

    Buildings

    		  42     53  
     

    Production equipment:

    		           
     

       Pulp and paper

    		  238     300  
     

       Sawmill

    		  15     19  
     

    Forest access roads

    		  9     6  
     

    Assets under construction

    		  189     96  
        $  496   $  485  

    On March 16, 2012, the Company announced a $190 million capital investment to upgrade its specialty cellulose manufacturing facility at Temiscaming, Quebec. During the March 2013 quarter, the Company completed a detailed re- estimation exercise for the project and is now forecasting a total estimated cost of $235 million. As at the end of September 2013, the Company had incurred $137 million of capital expenditures for this project and had $41 million of outstanding commitments. For the year ended September 28, 2013, the Company had total additions to property, plant and equipment of $137 million (September 2013 quarter - $47 million), of which $78 million (September 2013 quarter - $24 million) was for the upgrade to the specialty cellulose manufacturing facility.

       

    At the end of September 2013, the Company launched the BC Lands Sale Initiative. Accordingly, an amount of $7 million of land was classified as held for sale.

       

    On May 17, 2013, the Company sold its pulp mill located in Skookumchuck, British Columbia (BC). The net book value of the property, plant and equipment sold was $79 million (note 9).

       

    During the March 2013 quarter, the Company recorded an impairment charge of $22 million related to its pulp mill located in Skookumchuck, BC (note 9).

       
    5.

    Operating bank loans

       

    On March 4, 2011, the Company entered into a $200 million asset-based revolving five-year working capital facility (ABL) expiring in March 2016. On March 25, 2013, the Company disclosed that it had reached an agreement with existing ABL lenders to amend and extend the facility. The maturity date was extended by one year and is now set to expire in March 2017. The Company also negotiated a reduction of the aggregate revolving loan commitments from $200 million to $175 million and related adjustments to certain thresholds due to a reduction in the number of mills it operates.

       

    As at September 28, 2013, the amount available, based on eligible receivables and inventories, was $120 million of which $53 million was drawn and $56 million was reserved for letters of credit. Interest is calculated based either on the BA Rate, the LIBOR, the Canadian Prime Rate or the U.S. Base Rate, as the case may be, plus an applicable margin.

       

    The French operations are supported by “receivable factoring” agreements. As such, the borrowing base fluctuates periodically, depending on shipments and cash receipts. At the end of September 2013, the amount available was $28 million of which $4 million was drawn.

       

    The Company’s exposure to liquidity risk is disclosed in note 13.

    - 10 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    6.

    Long-term debt

       

    This note provides information about the contractual terms of the Company’s long-term interest-bearing loans and borrowings, which are measured at amortized cost.


                Sept. 28,     Sept. 29,  
          Maturity     2013     2012  
     

    Tembec Industries Inc. - US $305 million - 11.25% senior secured notes

    		  12/2018   $  314   $  300  
     

    Tembec Energy LP - 6.35% term loan secured by a first ranking charge

    		  06/2022     20     20  
     

    Tembec Energy LP - 5.5% term loan secured by a second ranking charge

    		  03/2028     40     -  
     

    Tembec Tartas SAS

    		  Various     17     22  
     

    Kirkland Lake Engineered Wood Products Inc.

    		  Various     9     8  
     

    Other

    		  Various     2     2  
     

     

    		        402     352  
                         
     

    Less current portion

    		        16     16  
     

    Less unamortized financing costs

    		        17     13  
     

     

    		      $  369   $  323  

    In connection with the specialty cellulose project in Temiscaming, Quebec, the Company entered into a $75 million term loan facility, bearing interest at 5.5% . The loan has a 15½-year term consisting of a 42-month construction or drawdown period followed by a 12-year amortization period. The term of the loan will be shortened by three years if the Company does not complete certain future capital expenditures at the Temiscaming specialty cellulose mill. The loan is secured by a second ranking charge on the project assets. During the September 2013 quarter, the Company received an advance of $12 million on the term loan for a total of $40 million for the year ended September 28, 2013.

    On September 20, 2013, the Company entered into an additional loan facility to borrow up to $18 million with the same lender, at an interest rate of 5.5% . The loan has a four-year term repayable in monthly instalments beginning in April 2016 and maturing in March 2020. The additional loan is secured by a second ranking charge on the project assets. As at September 28, 2013, no amount was drawn under this additional facility.

    On June 29, 2012, the Company entered into a $30 million term loan facility to assist with the financing of the specialty cellulose project in Temiscaming, Quebec. On September 20, 2013, the Company has entered into an Amended and Restated Credit Agreement, increasing its credit facility from $30 million to $40 million. The loan is secured by a first ranking charge on the project assets. On July 12, 2012, the Company received an advance of $20 million bearing interest at 6.35% repayable in blended monthly instalments over a period of eight years beginning in July 2014, with a “balloon” payment of $12 million to be repaid in July 2022.

    Subsequent to the end of the September 2013 quarter, on October 18, 2013, the Company received the second advance of $20 million bearing interest at 6.86%, repayable in blended monthly instalments over a period of eight years beginning in November 2014 with a “balloon” payment of $12 million to be repaid in October 2022.

    The Company’s credit agreements contain terms and conditions that could in certain circumstances restrict the ability of the Company to incur or guarantee additional indebtedness, to encumber or dispose of its assets or make certain payments or distributions.

    - 11 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    7.

    Provisions


          Sept. 28,     Sept. 29,  
          2013     2012  
      Site restoration $  12   $  13  
      Reforestation   1     2  
      Other   5     5  
        $  18   $  20  
                   
      Current $  6   $  3  
      Non-current   12     17  
        $  18   $  20  

    8.

    Share capital

       

    Authorized

       

    Unlimited number of common voting shares, without par value.

       

    Unlimited number of non-voting Class A preferred shares issuable in series without par value, with other attributes to be determined at time of issuance.

       

    Warrants

       

    In connection with the $75 million second ranking term loan facility, the Company has granted the lender an option to acquire 3 million common shares of the Corporation at a price of $7 per share. The warrants expire on August 30, 2017. During the December 2012 quarter, concurrently with the first disbursement under the term loan facility, the Company recorded the estimated value of the warrants, which was determined to be $3 million.

       

    In connection with the $18 million second ranking term loan facility, the Company has agreed to grant the lender an option to acquire 712,000 common shares of the Corporation at a premium of 30% over the average trading price of the shares over the five business days prior to the issuance of the warrants. These warrants will be granted on the date of the first advance made under this facility, which has not yet occurred, and will expire five years thereafter.


      Issued and fully paid            
                 
          Sept. 28,     Sept. 29,  
          2013     2012  
      100,000,000 common shares $  564   $  564  
      3,000,000 warrants   3     -  
        $  567   $  564  

    - 12 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    8.

    Share capital (continued)

       

    Net earnings (loss) per share

       

    The following table provides the reconciliation between basic and diluted net earnings (loss) per share:


          Quarters     Years  
          2013     2012     2013     2012  
     

    Net earnings (loss)

    		$  6   $  (47 ) $  (34 ) $  (82 )
     

    Weighted average number of common shares outstanding

    		  100,000,000     100,000,000     100,000,000     100,000,000  
     

    Dilutive effect of employees share options and warrants

    		  -     -     -     -  
     

    Weighted average number of diluted common shares outstanding

    		  100,000,000     100,000,000     100,000,000     100,000,000  
     

    Basic and diluted net earnings (loss) in dollars per share

    		$  0.06   $  (0.47 ) $  (0.34 ) $  (0.82 )

    The warrants and employees share options had no dilutive effect for the above periods; however, these securities could potentially dilute earnings per share in future periods.

    Shareholder Rights Plan

    At the Annual and Special Meeting of Shareholders held on January 31, 2013, the Shareholder Rights Plan (the “Plan”), which had been previously adopted by the Board of Directors (the “Board”) of the Corporation, was approved and ratified by a majority of the Shareholders. The Plan is designed to encourage the fair treatment of the Company’s shareholders in the event of any take-over bid for the Company’s common shares. It provides the Board with sufficient time to assess and evaluate any unsolicited take-over bid, and to explore and develop, if appropriate, alternatives that enhance shareholder value and to give shareholders adequate time to consider any such transaction. Accordingly, as of the close of business on January 31, 2013, one right was issued and attached to each common share of the Corporation. Each right entitles the holder of the right to purchase from the Corporation an additional share of the Corporation subject to the terms and conditions of the Plan.

    Share-based compensation

    Under the prior Long-Term Incentive Plan, the Company had, from time to time, granted options to its employees. The plan provided for the issuance of common shares at an exercise price equal to the market price of the Company’s common shares on the date of the grant. These options vest over a five-year period and expire ten years from the date of issue.

    The following table summarizes the changes in options outstanding and the impact on weighted average per share exercise price during the period:

                Weighted average  
          Options     exercise price  
     

    Balance, beginning of year, September 29, 2012

    		  104,987   $  66.13  
     

    Options expired

    		  3,492     184.59  
     

    Balance, end of period, December 29, 2012

    		  101,495     62.06  
     

    Options expired

    		  389     210.96  
     

    Options forfeited

    		  3,263     97.51  
     

    Balance, end of period, March 30, 2013

    		  97,843     60.29  
     

    Options forfeited

    		  1,409     63.85  
     

    Balance, end of period, June 29, 2013

    		  96,434     60.23  
     

    Options expired

    		  348     127.74  
     

    Options forfeited

    		  234     16.61  
     

    Balance, end of year, September 28, 2013

    		  95,852   $  60.09  

    - 13 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    8.

    Share capital (continued)

       

    On November 15, 2011, the Board approved the establishment of a Performance-Conditioned Share Unit (PCSU) plan. Under the PCSU plan, designated senior executives will be granted a specified number of DSUs or PCSUs annually, which vest over successive three-year periods, based on total shareholder return over the performance period as determined relative to a peer group and the increase in value of the Company’s weighted average share price over the performance period. During the year ended September 28, 2013, an additional 751,733 DSUs (September 2013 quarter – nil DSUs) were granted of which 130,969 DSUs (September 2013 quarter – 33,890 DSUs) were forfeited.

       

    The following table summarizes the details of share-based compensation expenses (credits) relating to its different plans:


          Quarters     Years  
          2013     2012     2013     2012  
     

    Directors' share award plan

    		$  -   $  (1 ) $  1   $  (1 )
     

    Performance-conditioned share unit plan

    		  -     -     -     -  
        $  -   $  (1 ) $  1   $  (1 )

    9.

    Other items

       

    The following table provides a summary of the other items by business segment of the Company:


          Quarters     Years  
          2013     2012     2013     2012  
                               
     

    Forest Products:

    		                       
     

       Gain on sale of BC sawmills

    		$  -   $  -   $  -   $  (24 )
     

       Loss on sale/closure of hardwood flooring plants

    		  -     -     -     2  
     

     

    		  -     -     -     (22 )
                               
     

    Paper Pulp:

    		                       
     

       Loss on sale of Skookumchuck, BC, pulp mill

    		   -     -     2     -  
     

       Impairment loss - Skookumchuck, BC, pulp mill

    		  -     -     22     -  
     

       Impairment loss - Chetwynd, BC, pulp mill

    		  -     50     -     50  
     

     

    		  -     50     24     50  
                               
     

    Corporate:

    		                       
     

       Costs for permanently idled facilities

    		  1     1     7     10  
     

       Gain on sale of assets

    		  -     -     (2 )   -  
     

       Impairment loss - Temlam loan receivable

    		  -     -     -     16  
     

       Gain on sale of minority equity investment

    		  -     -     -     (4 )
          1     1     5     22  
        $  1   $  51   $  29   $  50  

    2013

    During the September 2013 quarter, the Company recorded a charge of $1 million relating to several permanently idled facilities. The costs relate to custodial, site security, legal and remediation activities. For the year ended September 28, 2013, these charges amount to $7 million.

    - 14 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    9.

    Other items (continued)

       

    2013 (continued)

       

    On May 17, 2013, the Company sold its pulp mill located in Skookumchuck, BC, for proceeds of $97 million. As a result of the sale, the Company recorded a loss of $2 million in the June 2013 quarter. The following table provides information related to balance sheet items of the mill at time of sale:


     

    Current assets

    		$  41  
     

    Long-term assets

    		  79  
     

    Current liabilities

    		  (12 )
     

    Employee future benefits and other

    		  (9 )
        $  99  

    During the March 2013 quarter, the Company announced that it had reached an agreement to sell its pulp mill located in Skookumchuck, BC. The Company recorded an impairment loss of $22 million on the non-current assets to reflect anticipated net proceeds of sale.

    During the December 2012 quarter, the Company recorded a gain of $2 million relating to the sale of land and building in Cranbrook, BC.

    2012

    During the September 2012 quarter, the Company recorded an impairment loss of $50 million related to property, plant and equipment, including the related supplies and materials of the Chetwynd, BC, high-yield pulp mill. Subsequent to the announced indefinite idling of the pulp mill and following a review of its business plan, the Company undertook an impairment review and found that the carrying value of its assets exceeded their recoverable amount being the fair value less costs to sell. The recoverable amount was determined to be nominal.

    During the September 2012 quarter, the Company recorded a charge of $1 million relating to several permanently idled facilities. The costs relate to custodial, site security, legal and remediation activities. For the year ended September 29, 2012, these charges amount to $10 million.

    On March 23, 2012, the Company sold its British Columbia Southern Interior wood products assets for proceeds of $66 million. The sale included the Elko and Canal Flats sawmills and approximately 1.1 million cubic meters of combined Crown tenures, private land and contract annual allowable cut. As a result of the sale, the Company recorded a gain of $24 million in the March 2012 quarter. The following table provides information related to balance sheet items of the two sawmills at the time of sale:

     

    Current assets

    		$  35  
     

    Long-term assets

    		  28  
     

    Current liabilities

    		  (10 )
     

    Long-term reforestation obligations

    		  (9 )
     

    Employee future benefits and other

    		  (2 )
        $  42  

    During the March 2012 quarter, the Company recorded an impairment loss of $16 million related to the loan receivable from Temlam Inc. The latter is currently under creditor protection and owns an idled laminated veneer lumber (LVL) facility located in Amos, Quebec. The Company has a 50% secured interest in the facility. The cutting rights that were previously attached to the LVL facility were granted to another company. In the absence of a guaranteed fibre supply, the Company has concluded that the re-start of the facility is unlikely and has adjusted its carrying value to the amount anticipated to be realized upon liquidation or sale.

    - 15 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    9.

    Other items (continued)

       

    2012 (continued)

       

    On December 22, 2011, the Company recorded a gain of $4 million relating to the sale of a minority equity position in two dissolving pulp mills located in the Province of New Brunswick.

       

    On November 25, 2011, the Company sold its Toronto, Ontario, hardwood flooring plant for proceeds of $13 million. Concurrently, the Company also announced the closure of its Huntsville, Ontario, hardwood flooring plant. The sale of the Toronto plant and the closure of the Huntsville plant resulted in a charge of $2 million that has been recorded in the December 2011 quarter.

       
    10.

    Net finance costs


          Quarters     Years  
          2013     2012     2013     2012  
     

    Interest on long-term debt

    		$  10   $  10   $  40   $  36  
     

    Interest on short-term debt

    		  -     1     2     2  
     

    Bank charges and other financing expenses

    		  1     -     3     2  
     

    Net foreign exchange loss (gain), excluding exchange on long-term debt

    		  2     4     (1 )   4  
     

    Interest income

    		  -     -     -     (1 )
     

    Exchange loss (gain) on long-term debt

    		  (7 )   (13 )   14     (13 )
     

    Expected return on plan assets less accretion of employee future benefits obligation (note 12)

    		  (1 )   -     (7 )   -  
     

    Interest capitalized on assets under construction

    		  (3 )   (1 )   (9 )   (2 )
     

     

    		$  2   $  1   $  42   $  28  
     

     

    		                       
     

    Finance costs

    		$  10   $  14   $  50   $  42  
     

    Finance income

    		  (8 )   (13 )   (8 )   (14 )
     

    Net finance costs

    		$  2   $  1   $  42   $  28  

    - 16 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    11.

    Income taxes

       

    The reconciliation of income taxes calculated at the statutory rate to the actual tax provision is as follows:


          Quarters     Years  
          2013     2012     2013     2012  
     

    Earnings (loss) before income taxes

    		$  11   $  (42 ) $  (13 ) $  (60 )
                               
     

    Income tax expense (recovery) based on combined federal and provincial income tax rates of 26.3% (2012 - 26.3%)

    		$  3   $  (11 ) $  (3 ) $  (16 )
                               
     

    Increase (decrease) resulting from:

    		                       
     

       Difference in statutory income tax rates

    		  (4 )   2     1     6  
     

       Permanent differences

    		  (3 )   (2 )   2     -  
     

       Unrecognized tax asset arising from current losses and other tax adjustments

    		  9     16     21     32  
     

     

    		  2     16     24     38  
     

    Income tax expense

    		$  5   $  5   $  21   $  22  
                               
     

    Income taxes:

    		                       
     

       Current

    		$  6   $  2   $  20   $  11  
     

       Deferred

    		  (1 )   3     1     11  
     

    Income tax expense

    		$  5   $  5   $  21   $  22  

    12.

    Employee future benefits

       

    The Company measures its defined benefit obligations and the fair value of plan assets at year-end. At the end of each interim reporting period, the Company estimates changes in its accrued benefit liabilities based upon variations in discount rates and rates of return on plan assets, as well as any significant changes to the plans, if any. Adjustments are also made for payments made and current service and interest costs.

       

    The following table presents the Company’s employee future benefit costs included in net earnings (loss):


          Quarters     Years  
          2013     2012     2013     2012  
     

    Defined benefit pension plans

    		$  2   $  2   $  10   $  9  
     

    Defined contribution and other retirement plans

    		  2     2     7     9  
     

    Other benefit plans

    		  -     -     1     1  
     

    Current service cost

    		$  4   $  4   $  18   $  19  
     

     

    		                       
     

    Interest cost

    		$  9   $  10   $  35   $  39  
     

    Expected return on plan assets

    		  (10 )   (10 )   (42 )   (39 )
     

    Net finance income

    		$  (1 ) $  -   $  (7 ) $  -  
     

     

    		                       
     

    Curtailment gain

    		$  -   $  -   $  (1 ) $  (2 )

    - 17 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    12.

    Employee future benefits (continued)

       

    The variation in discount rate on obligations, the experience adjustments and the difference between the actual rate of return and the expected rate of return on plan assets generated an actuarial gain (loss) on employee future benefits, included in comprehensive earnings, as follows:


          Quarters     Years  
          2013     2012     2013     2012  
                               
     

    Actuarial gain (loss) - variation in discount rate

    		$  19   $  (79 ) $  102   $  (79 )
     

    Actuarial gain (loss) - experience adjustments

    		  (1 )   10     (1 )   10  
     

    Actuarial gain - actual rate of return exceeds expected rate of return

    		  21     31     31     31  
        $  39   $  (38 ) $  132   $  (38 )

    The actuarial gain on variation in discount rate recognized in the statement of comprehensive earnings (loss) at September 28, 2013, was based on an increase of the discount rate for pension plans from 3.7% used at September 29, 2012, to 4.5% at June 29, 2013 and 4.6% at September 28, 2013. For the quarter and the year ended September 29, 2012, the actuarial loss for pension plans was based on a decrease of the discount rate from 4.4% at September 24, 2011, to 3.7% at September 29, 2012. The actual rate of return on assets for the year was higher than the expected rate of return of 6.4%.

       
    13.

    Financial instruments

       

    Fair value

       

    The carrying amount of cash and cash equivalents, restricted cash, trade and other receivables, operating bank loans, trade, other payables and accrued charges, and interest payable approximates their fair values because of the near-term maturity of those instruments. The carrying value of the long-term loans receivable and other long-term liabilities also approximates their fair values.

       

    The carrying value and the fair value of long-term debt are as follows:


          Sept. 28,     Sept. 29,  
          2013     2012  
      Carrying value $  385   $  339  
      Fair value $  428   $  369  

    The fair value of the senior secured notes was estimated using quoted market prices; the fair value of the other long-term debts were estimated based on discounted cash flows using period-end market yields of similar instruments having the same maturity.

    Derivative financial instruments are the only financial instruments of the Company measured at fair value on a recurring basis and have been valued in accordance with Level 1 of the fair value hierarchy, which is based on unadjusted quoted prices in an active market. The Company had no derivative financial instruments at September 28, 2013 and September 29, 2012.

    Financial risk management

    The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:

          Sept. 28,     Sept. 29,  
          2013     2012  
     

    Loans and receivables, other than cash, cash equivalents and restricted cash

    		$  167   $  212  
     

    Cash, cash equivalents and restricted cash

    		$  74   $  92  

    - 18 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    13.

    Financial instruments (continued)

       

    Financial risk management (continued)

       

    Exposure to liquidity risk

       

    Liquidity risk arises from the possibility that the Company will not be able to meet its financial obligations as they fall due. The Company has an objective of maintaining liquidity equal to 12 months of maintenance capital expenditures, interest and principal repayments, seasonal working capital requirements and general corporate purposes, which would amount to approximately $135 million to $150 million of liquidity.

       

    Repayment of amounts due within one year is funded by normal collection of current trade accounts receivable. Liquidity in the form of cash, cash equivalents and unused revolving credit facilities is also maintained to assist in the solvency and financial flexibility of the Company. Liquidity as at September 28, 2013, totalled $109 million. The decrease in liquidity was anticipated as the Company continued with its capital expenditure program. In order to address this situation, the Company entered into two secured term loan facilities totalling $133 million of which $73 million was undrawn. In addition, the Company is assessing several liquidity enhancing initiatives such as reducing or delaying capital expenditures, asset sales and seeking other sources of financing or funding.

       

    The following are the contractual maturities of financial liabilities, including interest payments:


          September 28, 2013  
          Carrying     Contractual                       After  
          amount     cash flows     Year 1     Years 2-3     Years 4-5     5 years  
     

    Secured bank loans

    		$  389 (1) $  602   $  50   $  84   $  87   $  381  
     

    Unsecured loans

    		  13     14     5     7     1     1  
     

    Operating bank loans

    		  57     57     57     -     -     -  
     

    Trade and others

    		  205     205     205     -     -     -  
        $  664   $  878   $  317   $  91   $  88   $  382  
    (1) before financing costs

    14.

    Capital management

       

    It is the Company’s objective to manage its capital to ensure adequate capital resources exist to support operations while maintaining its business growth. The Company sets the amount of capital in proportion to risk. The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk of characteristics of the underlying assets.

       

    The Company monitors capital on the basis of net debt to total capitalization ratio. Net debt is calculated as a total debt (long-term debt plus bank indebtedness and operating bank loans) less cash, cash equivalents, and restricted cash.

       

    Total capitalization includes net debt plus long-term provisions, employee future benefit liabilities, deferred tax liabilities, other long-term liabilities, and shareholders’ equity.

       

    The Company’s long-term objective is to maintain the net debt to total capitalization ratio at 40% or less. A strong balance sheet provides the Company with the ability to access capital markets at favourable rates. The net debt to total capitalization ratio of the Company was 52% as at September 28, 2013 (September 29, 2012 – 45%). The increase was due to a higher debt borrowed primarily to finance the Temiscaming specialty cellulose project. The Company anticipates that the net debt to total capitalization ratio will remain in excess of its target until the Temiscaming project is completed and begins to generate the projected incremental adjusted EBITDA.

       

    There were no changes in the Company’s approach to capital management during the period.

    - 19 -


    TEMBEC INC.
    NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

    Quarters and years ended September 28, 2013 and September 29, 2012
    (unaudited) (in millions of Canadian dollars, unless otherwise noted)
     

    15.

    Subsequent events

       

    BC Lands Sale Initiative

       

    On September 30, 2013, the Company announced the BC Lands Sale Initiative. As at November 21, 2013, the Company has reached agreements to sell various parcels of land for total gross proceeds of $23 million.

       

    Antidumping Duties - China

       

    On November 6, 2013, China issued its preliminary determination to antidumping duties to be applied to viscose grade pulp imported from Canada, the United States and Brazil. The Company was assigned a duty rate of 13% on viscose shipments to China after November 6, 2013. The antidumping duties do not apply to the specialty cellulose pulp mill located in Tartas, France. The specialty cellulose mill located in Temiscaming, Quebec, currently produces and sells approximately 40,000 tonnes per year of viscose grade pulp into the Chinese market. The balance of the mill’s production is specialty grades, which are not subject to the antidumping duties. Based on the aforementioned volume and current prices for viscose grade pulp in China, the impact of the duties on the Company’s financial results would be approximately $4 million per year.

    - 20 -