Advertisement
Canada markets closed
  • S&P/TSX

    21,969.24
    +83.86 (+0.38%)
     
  • S&P 500

    5,099.96
    +51.54 (+1.02%)
     
  • DOW

    38,239.66
    +153.86 (+0.40%)
     
  • CAD/USD

    0.7316
    -0.0007 (-0.09%)
     
  • CRUDE OIL

    83.66
    +0.09 (+0.11%)
     
  • Bitcoin CAD

    87,260.27
    -1,108.85 (-1.25%)
     
  • CMC Crypto 200

    1,328.20
    -68.33 (-4.89%)
     
  • GOLD FUTURES

    2,349.60
    +7.10 (+0.30%)
     
  • RUSSELL 2000

    2,002.00
    +20.88 (+1.05%)
     
  • 10-Yr Bond

    4.6690
    -0.0370 (-0.79%)
     
  • NASDAQ

    15,927.90
    +316.14 (+2.03%)
     
  • VOLATILITY

    15.03
    -0.34 (-2.21%)
     
  • FTSE

    8,139.83
    +60.97 (+0.75%)
     
  • NIKKEI 225

    37,934.76
    +306.28 (+0.81%)
     
  • CAD/EUR

    0.6838
    +0.0017 (+0.25%)
     

Interfor Posts Improved Results in Q4'15

Q4'15 Adjusted EBITDA of $35.8 Million Reflects Higher Prices and Progress on Key Business Initiatives; Thomas V. Milroy Appointed to Board of Directors

VANCOUVER, BRITISH COLUMBIA--(Marketwired - Feb. 11, 2016) - INTERFOR CORPORATION ("Interfor" or the "Company") ( IFP.TO ) recorded Adjusted EBITDA of $35.8 million in Q4'15 versus $11.5 million in Q3'15 and $37.4 million in Q4'14. The Company's results in Q4'15 reflect the benefits of higher prices and progress on a number of key business initiatives. Highlights for the quarter include:

  • Higher Lumber Prices

    • Key product benchmark prices strengthened throughout Q4'15 as the market adjusted to production curtailments in a number of regions, greater stability in Chinese demand and an extended fall buying period in North America due to favourable weather.

  • Weaker Canadian Dollar

    • The Canadian Dollar weakened against the U.S. Dollar, averaging $0.749 in Q4'15 versus $0.764 in Q3'15, resulting in favourable currency translations of U.S. Dollar revenues.

  • Castlegar Mill Re-Start

    • The Castlegar sawmill modernization project commenced start-up procedures on October 5 th . Productivity and product quality were ahead of expectations throughout the quarter, resulting in a positive earnings contribution in Q4'15 versus a negative contribution in Q3'15.

  • Tacoma Sawmill Monetization

    • Monetization of the former Tacoma sawmill assets progressed well in Q4'15, with: (i) the sale of the remaining log and lumber inventories; (ii) a successful auction of machinery, equipment and parts; and (iii) the signing of an agreement to sell the mill property. Cash proceeds from the monetization of assets are expected to exceed the total of the operating losses, exit costs and remaining asset value associated with the facility, with the property sale expected to close in mid-2016 subject to customary closing conditions.

  • Free Cash Flow Generation and Debt Reduction with Increased Liquidity

    • Interfor generated $46.1 million in cash from operations after considering working capital changes. During Q4'15, the Company's net debt position expressed in U.S. Dollars dropped from US$344.5 million to US$326.8 million.

    • On February 9, 2016, Interfor extended the maturity dates of its Canadian Operating Line and Revolving Term Line to May 19, 2019, which improved liquidity and enhanced financial flexibility. At December 31, 2015, the Company's net debt to invested capital ratio was 38.4% and available liquidity would have been $147.0 million after considering the revised credit terms, versus $103.3 million at September 30, 2015.

In Q4'15, Interfor recorded sales of $411.4 million and a net loss of $3.5 million, or $0.05 per share, compared with net losses of $6.1 million and $5.2 million in Q3'15 and Q4'14, respectively. Adjusted net earnings in the fourth quarter were $5.5 million, or $0.08 per share, compared with an adjusted net loss of $15.4 million and adjusted net earnings of $10.2 million in Q3'15 and Q4'14, respectively.

Markets and Pricing

ADVERTISEMENT

Each of the key benchmark prices for SYP East 2x4, Western SPF 2x4, and HF Stud 9' 2x4 rebounded from 2015 low points in September to post successive monthly gains through the end of 2015.

Market related production curtailments and severe weather events in the U.S. South impacted supply to the benefit of Southern Yellow Pine prices during the fourth quarter. The SYP East 2x4 benchmark rebounded from US$317 per mfbm in September, increasing significantly throughout Q4'15 to US$413 per mfbm in December. The average benchmark price for Q4'15 was US$400 per mfbm, or $69 per mfbm higher than Q3'15.

The HF Stud 9' 2x4 benchmark increased from US$274 per mfbm in September and gained throughout the fourth quarter to end the year at US$302 per mfbm in December. The average benchmark price for Q4'15 was US$294 per mfbm, or US$9 per mfbm lower than Q3'15.

The Western SPF 2x4 benchmark rebounded from US$245 per mfbm in September to US$269 per mfbm in December, with modest monthly gains throughout the fourth quarter. The average benchmark price for Q4'15 was US$263 per mfbm, or US$6 per mfbm lower than Q3'15.

Production

Lumber production of 568 million board feet in Q4'15 was 50 million board feet lower than the preceding quarter and 10 million board feet lower than Q4'14.

Production from the Company's nine U.S. South sawmills totaled 243 million board feet in Q4'15, down 44 million board feet compared to Q3'15. The lower production level in Q4'15 reflects temporary market-related adjustments to operating schedules across the U.S. South platform and severe weather events which impacted the Georgetown sawmill most significantly.

Canadian production totaled 186 million board feet in Q4'15, up 5 million board feet as compared to Q3'15. The increase in Canadian production primarily reflects the start-up of the Castlegar sawmill in the quarter partially offset by reduced operating hours at the other Interfor mills in the region. In Q4'15, Interfor shipped approximately 90 million board feet of lumber to U.S. markets from its B.C. sawmills, which represents approximately 15% of Interfor's total current quarterly production. Export duties applied pursuant to the Softwood Lumber Agreement ("SLA") expired on October 12, 2015. The SLA includes a standstill provision which precludes the U.S. from bringing trade action against Canadian softwood lumber producers for a 12 month period following expiry of the agreement. Export taxes on lumber shipments from Canada into the U.S. were negligible in Q4'15.

Production from the Company's U.S. Northwest operations totaled 139 million board feet in Q4'15, representing a decline of 11 million board feet from the prior quarter. This decline was due to fewer operating hours at each of the Company's four mills in the region.

Outlook

Interfor expects demand for lumber to continue to grow over the mid-term as the U.S. housing market recovers and market promotion efforts in North America and offshore take full effect. In addition, the Company is focused on a series of targeted initiatives related to margin improvement opportunities across its operations in both the U.S. and Canada that should contribute to Interfor's financial results.

Interfor's strategy of maintaining a diversified portfolio of lumber operations allows the Company to both reduce risk and maximize returns on invested capital over the business cycle. Interfor will continue its disciplined approach to production, cost control, inventory management and capital spending. At the same time, Interfor will remain alert to growth opportunities to position the Company for long term success.

Other

At its meeting today, the Interfor Board appointed Thomas V. Milroy of Toronto, Ontario as a director of the Company.

Mr. Milroy, who is 60, retired from the BMO Financial Group ("BMO") in January 2015. Over 21 years with BMO, Mr. Milroy held progressively senior positions with that firm's investment banking group, serving from March 2008 to December 2014 as CEO of BMO Capital Markets where he was responsible for all of BMO's business involving corporate, institutional and government clients globally.

Mr. Milroy's appointment brings the number of directors from nine to ten and was made in line with the Company's Board Succession Plan.

Mr. Milroy will stand for election as a director at the Company's Annual General Meeting in April.

Summary of Quarterly Results (1)

 

 

 

2015

 

2014

 

 

Unit

Q4

 

Q3

 

Q2

 

Q1

 

Q4

 

Q3

Q2

Q1

Financial Performance (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total sales

 

$MM

411.4

 

430.8

 

429.7

 

415.4

 

389.0

 

373.1

390.2

294.8

 

Lumber

 

$MM

325.0

 

343.3

 

352.2

 

340.7

 

318.6

 

303.0

325.2

230.4

 

Logs, residual products and other

 

$MM

86.4

 

87.5

 

77.5

 

74.7

 

70.4

 

70.1

65.0

64.4

Operating earnings (loss)

 

$MM

(6.3

)

(11.6

)

(25.8

)

7.8

 

(1.1

)

20.1

3.8

13.3

Net earnings (loss)

 

$MM

(3.5

)

(6.1

)

(20.6

)

(0.2

)

(5.2

)

11.0

7.4

27.5

Net earnings (loss) per share, basic and diluted

 

$/share

(0.05

)

(0.09

)

(0.29

)

(0.00

)

(0.08

)

0.16

0.11

0.43

Adjusted net earnings (loss)(2)

 

$MM

5.5

 

(15.4

)

(14.7

)

4.5

 

10.2

 

16.1

21.0

15.0

Adjusted net earnings (loss) per share, basic and diluted (2)

 

$/share

0.08

 

(0.22

)

(0.21

)

0.07

 

0.15

 

0.24

0.31

0.24

Adjusted EBITDA(2)

 

$MM

35.8

 

11.5

 

12.7

 

31.8

 

37.4

 

45.4

47.3

39.2

Shares outstanding - end of period

 

million

70.0

 

70.0

 

70.0

 

70.0

 

66.7

 

66.7

66.7

66.7

Shares outstanding - weighted average

 

million

70.0

 

70.0

 

70.0

 

67.8

 

66.7

 

66.7

66.7

63.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumber production

 

million fbm

568

 

618

 

672

 

639

 

578

 

567

582

495

Total lumber sales

 

million fbm

615

 

686

 

719

 

632

 

620

 

595

628

439

 

Lumber sales - Interfor produced

 

million fbm

586

 

663

 

688

 

607

 

605

 

581

607

424

 

Lumber sales - wholesale and commission

 

million fbm

29

 

23

 

31

 

25

 

15

 

14

21

15

Lumber - average selling price (3)

 

$/thousand fbm

529

 

500

 

490

 

539

 

514

 

509

518

525

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average USD/CAD exchange rate (4)

 

1 USD in CAD

1.3354

 

1.3089

 

1.2297

 

1.2412

 

1.1350

 

1.0890

1.0905

1.1033

Closing USD/CAD exchange rate (4)

 

1 USD in CAD

1.3840

 

1.3394

 

1.2474

 

1.2683

 

1.1601

 

1.1208

1.0676

1.1053

Notes:

 

 

(1)

Figures in this table may not add due to rounding.

(2)

Refer to the Non-GAAP Measures section of this release for definitions and reconciliations of this measure to figures reported in the Company's consolidated financial statements.

(3)

Gross sales before export taxes.

(4)

Based on Bank of Canada foreign exchange rates.

Balance Sheet

Net debt at December 31, 2015 was $452.3 million, or 38.4% of invested capital, representing an increase of $249.8 million over the level of debt at December 31, 2014. Revaluation of U.S. Dollar denominated debt into Canadian Dollars resulted in an increase of $65.4 million in 2015 over 2014 due to a 19.3% decline in the Canadian Dollar against the U.S. Dollar. In Q4'15, the 3.3% decline in the Canadian Dollar against the U.S. Dollar resulted in an increase of $14.6 million in net debt, despite a decline of US$7.3 million in U.S. Dollar denominated borrowings.

 

For the 3 months ended
December 31,

 

 

For the year ended
December 31,

 

Thousands of dollars

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt

 

 

 

 

 

 

 

 

 

 

 

 

Net debt, period opening, CAD

$

461,474

 

$

203,570

 

$

202,553

 

$

140,762

 

Net drawing (repayment) on credit facilities, CAD

 

(19,207

)

 

(16,945

)

 

182,949

 

 

59,428

 

Impact on USD denominated debt from weakening CAD

 

14,592

 

 

7,600

 

 

65,391

 

 

15,512

 

(Increase) decrease in cash and equivalents, CAD

 

(4,556

)

 

8,328

 

 

1,410

 

 

(13,149

)

Net debt, period ending, CAD

$

452,303

 

$

202,553

 

$

452,303

 

$

202,553

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt components by currency

 

 

 

 

 

 

 

 

 

 

 

 

US Dollar debt, period opening, USD

$

345,957

 

$

205,000

 

$

190,000

 

$

135,900

 

Net drawing (repayment) on credit facilities, USD

 

(7,258

)

 

(15,000

)

 

148,699

 

 

54,100

 

US Dollar debt, period ending, USD

$

338,699

 

$

190,000

 

 

338,699

 

 

190,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Spot rate, period end

 

 

 

 

 

 

 

1.3840

 

 

1.1601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US Dollar debt expressed in CAD

 

 

 

 

 

 

 

468,759

 

 

220,419

 

Cash and cash equivalents, CAD

 

 

 

 

 

 

 

(16,456

)

 

(17,866

)

Net debt, period ending, CAD

 

 

 

 

 

 

$

452,303

 

$

202,553

 

As at December 31, 2015, the Company had net working capital of $168.9 million and available liquidity of $112.1 million, including cash and borrowing capacity on operating and term facilities.

On February 9, 2016, the Company extended the maturity of its Operating Line and Revolving Term Line from February 27, 2017 to May 19, 2019. Certain other terms were also changed, resulting in an increase in the maximum borrowing available under the financing agreement. Based on the revised terms, available liquidity would have been $147.0 million as at December 31, 2015.

These resources, in addition to cash generated from operations, will be used to support working capital requirements, debt servicing commitments and capital expenditures. We believe that Interfor will have sufficient liquidity to fund operating and capital requirements for the foreseeable future.

Capital Resources

The following table summarizes Interfor's credit facilities and availability as of December 31, 2015:


 
Thousands of Canadian dollars


Operating
 Line

 

 

Revolving
Term
Line

 

 

Senior
Secured
Notes

 

 

U.S.
Operating
 Line

 

 


 
Total

Available line of credit

$

65,000

 

$

200,000

 

$

276,800

 

$

69,200

 

$

611,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maximum borrowing available

$

62,820

 

$

183,723

 

$

276,800

 

$

69,200

 

$

592,543

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drawings

 

-

 

 

179,920

 

 

276,800

 

 

12,039

 

 

468,759

 

Outstanding letters of credit included in line utilization

 

9,396

 

 

-

 

 

-

 

 

2,290

 

 

11,686

Unused portion of facility

$

53,424

 

$

3,803

 

$

-

 

$

54,871

 

$

112,098

As at December 31, 2015, maximum borrowings available under the Company's Operating Line and Revolving Term Line were restricted by a financial covenant in the underlying credit agreement. In the table above, this limitation has been applied to the Operating Line and Revolving Term Line limits.

As stated above, based on the revised terms, available liquidity would have been $147.0 million as at December 31, 2015.

As of December 31, 2015, the Company had commitments for capital expenditures totaling $7.8 million, related to both maintenance and discretionary capital projects.

Non-GAAP Measures

This release makes reference to the following non-GAAP measures: Adjusted net earnings (loss), Adjusted net earnings (loss) per share, EBITDA, Adjusted EBITDA, Pre-tax return on total assets and Net debt to invested capital, which are used by the Company and certain investors to evaluate operating performance and financial position. These non-GAAP measures do not have any standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other issuers. The following table provides a reconciliation of these non-GAAP measures to figures as reported in the Company's audited consolidated financial statements (unaudited for interim periods) prepared in accordance with IFRS:

 

For the 3 months
ended December 31,

 


For the year ended
December 31,

 

Thousands of Canadian dollars

2015

 

2014

 

2015

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Earnings

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

(3,507

)

(5,187

)

(30,386

)

40,690

 

42,239

 

Add:

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs, capital asset and timber write-downs

2,866

 

857

 

12,829

 

24,129

 

371

 

 

Other foreign exchange loss (gain)

(473

)

1,646

 

1,651

 

2,651

 

1,250

 

 

Long term incentive compensation expense (recovery)

9,335

 

13,864

 

(5,431

)

23,933

 

18,841

 

 

Other (income) expense

(863

)

(3

)

(757

)

37

 

(602

)

 

Beaver sawmill post-closure wind-down costs

6

 

367

 

365

 

1,083

 

-

 

 

Tacoma sawmill post-acquisition losses

698

 

-

 

11,009

 

-

 

-

 

 

Income tax effect of above adjustments

(2,564

)

(1,301

)

(9,311

)

(10,951

)

(1,432

)

 

Recognition of previously unrecognized deferred tax assets

-

 

-

 

-

 

(19,253

)

-

 

Adjusted net earnings (loss) (1)

5,498

 

10,243

 

(20,031

)

62,319

 

60,667

 

Weighted average number of shares - basic and diluted ('000)

70,030

 

66,730

 

69,488

 

66,005

 

57,694

 

Adjusted net earnings (loss) per share (1)

0.08

 

0.15

 

(0.29

)

0.94

 

1.05

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

(3,507

)

(5,187

)

(30,386

)

40,690

 

42,239

 

Add:

 

 

 

 

 

 

 

 

 

 

 

Depreciation of plant and equipment

18,482

 

14,707

 

71,492

 

55,167

 

39,206

 

 

Depletion and amortization of timber, roads and other

10,734

 

8,699

 

37,478

 

28,912

 

23,061

 

 

Restructuring costs, capital asset and timber write-downs

2,866

 

857

 

12,829

 

24,129

 

371

 

 

Finance costs

5,459

 

2,268

 

17,569

 

8,915

 

9,069

 

 

Other foreign exchange loss (gain)

(473

)

1,646

 

1,651

 

2,651

 

1,250

 

 

Income tax expense (recovery)

(6,943

)

160

 

(24,017

)

(16,230

)

555

 

EBITDA

26,618

 

23,150

 

86,616

 

144,234

 

115,751

 

Add:

 

 

 

 

 

 

 

 

 

 

 

Long term incentive compensation expense (recovery)

9,335

 

13,864

 

(5,431

)

23,933

 

18,841

 

 

Other (income) expense

(863

)

(3

)

(757

)

37

 

(602

)

 

Beaver sawmill post-closure wind-down costs

6

 

363

 

363

 

1,075

 

-

 

 

Tacoma sawmill post-acquisition losses

698

 

-

 

10,928

 

-

 

-

 

Adjusted EBITDA (1)

35,794

 

37,374

 

91,719

 

169,279

 

133,990

 

Pre-tax return on total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings (loss) before restructuring costs

(3,461

)

(259

)

(23,111

)

60,192

 

52,882

 

Total assets (2)

1,383,751

 

1,058,346

 

1,229,160

 

946,325

 

728,083

 

Pre-tax return on total assets (3)

(1.0

%)

(0.1

%)

(1.9

%)

6.4

%

7.3

%

Net debt to invested capital

 

 

 

 

 

 

 

 

 

 

Net debt

 

 

 

 

 

 

 

 

 

 

 

Total debt

468,759

 

220,419

 

468,759

 

220,419

 

145,479

 

 

Cash and cash equivalents

(16,456

)

(17,866

)

(16,456

)

(17,866

)

(4,717

)

Total net debt

452,303

 

202,553

 

452,303

 

202,553

 

140,762

 

Invested capital

 

 

 

 

 

 

 

 

 

 

Net debt

452,303

 

202,553

 

452,303

 

202,553

 

140,762

 

Shareholders' equity

725,254

 

636,480

 

725,254

 

636,480

 

515,137

 

Total invested capital

1,177,557

 

839,033

 

1,177,557

 

839,033

 

655,899

 

Net debt to invested capital (4)

38.4

%

24.1

%

38.4

%

24.1

%

21.5

%

Notes:

 

 

(1)

2015 adjusted net earnings, adjusted net earnings per share and adjusted EBITDA have been revised for inclusion of Tacoma sawmill post-acquisition losses arising in Q1'15.

(2)

Total assets at period beginning for three month periods; average of opening and closing total assets for twelve month periods.

(3)

Annualized rate.

(4)

Net debt to invested capital as of the period end.

 

 

 

 

 

 

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)

 

For the three months and years ended December 31, 2015 and 2014 (unaudited)

 

(thousands of Canadian dollars except earnings per share)

 

3 Months
Dec. 31, 2015

 

 

3 Months
Dec. 31, 2014

 

 

Year
Dec. 31, 2015

 

 

Year
Dec. 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

$

411,411

 

$

388,974

 

 

$ 1,687,375

 

 

$ 1,447,157

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

366,083

 

 

343,073

 

 

1,554,975

 

 

1,243,464

 

 

Selling and administration

 

10,236

 

 

8,890

 

 

46,756

 

 

35,489

 

 

Long term incentive compensation (recovery) expense

 

9,335

 

 

13,864

 

 

(5,431

)

 

23,933

 

 

Export taxes

 

2

 

 

-

 

 

5,216

 

 

-

 

 

Depreciation of plant and equipment

 

18,482

 

 

14,707

 

 

71,492

 

 

55,167

 

 

Depletion and amortization of timber, roads and other

 

10,734

 

 

8,699

 

 

37,478

 

 

28,912

 

 

 

414,872

 

 

389,233

 

1,710,486 1,386,965 Operating earnings (loss) before restructuring costs (3,461 ) (259 ) (23,111 ) 60,192 Restructuring costs (2,866 ) (857 ) (12,829 ) (24,129 ) Operating earnings (loss) (6,327 ) (1,116 ) (35,940 ) 36,063 Finance costs (5,459 ) (2,268 ) (17,569 ) (8,915 ) Other foreign exchange gain (loss) 473 (1,646 ) (1,651 ) (2,651 ) Other expense 863 3 757 (37 ) (4,123 ) (3,911 ) (18,463 ) (11,603 ) Earnings (loss) before income taxes (10,450 ) (5,027 ) (54,403 ) 24,460 Income tax expense (recovery) Current 304 134 614 1,342 Deferred (7,247 ) 26 (24,631 ) (17,572 ) (6,943 ) 160 (24,017 ) (16,230 ) Net earnings (loss) $ (3,507 ) $ (5,187 ) $ (30,386 ) $ 40,690 Net earnings (loss) per share, basic and diluted $ (0.05 ) $ (0.08 ) $ (0.44 ) $ 0.62 CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the three months and years ended December 31, 2015 and 2014 (unaudited) (thousands of Canadian dollars) 3 Months
Dec. 31, 2015 3 Months
Dec. 31, 2014 Year
Dec. 31, 2015 Year
Dec. 31, 2014 Net earnings (loss) $ (3,507 ) $ (5,187 ) $ (30,386 ) $ 40,690 Other comprehensive income: Items that will not be recycled to Net earnings (loss): Defined benefit plan actuarial gain (loss) (611 ) 1,190 (1,005 ) (1,342 ) Income tax recovery - - 376 - Total items that will not be recycled to Net earnings (loss) (611 ) 1,190 (629 ) (1,342 ) Items that are or may be recycled to Net earnings (loss): Foreign currency translation differences - foreign operations 10,451 10,748 56,475 20,389 Gain (loss) in fair value of interest rate swaps 347 (145 ) (71 ) (34 ) Total items that are or may be recycled to Net earnings (loss) 10,798 10,603 56,404 20,355 Total other comprehensive income, net of tax 10,187 11,793 55,775 19,013 Total comprehensive income $ 6,680 $ 6,606 $ 25,389 $ 59,703

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the three months and years ended December 31, 2015 and 2014 (unaudited)

(thousands of Canadian dollars)

3 Months
Dec. 31, 2015

3 Months
Dec. 31, 2014

Year
Dec. 31, 2015

Year
Dec. 31, 2014

Cash provided by (used in):

Operating activities:

Net earnings (loss)

$

(3,507

)

$

(5,187

)

$

(30,386

)

$

40,690

Items not involving cash:

Depreciation of plant and equipment

18,482

14,707

71,492

55,167

Depletion and amortization of timber, roads and other

10,734

8,699

37,478

28,912

Income tax expense (recovery)

(6,943

)

160

(24,017

)

(16,230

)

Finance costs

5,459

2,268

17,569

8,915

Other assets

112

409

639

986

Reforestation liability

1,472

1,890

1,612

1,910

Provisions and other liabilities

4,388

181

(8,252

)

(63

)

Stock options

34

-

189

-

Reversal of write-down of plant and equipment

-

-

(1,195

)

-

Write-down of plant and equipment

2,672

-

2,812

20,468

Unrealized foreign exchange loss (gain)

4

1,860

(337

)

2,191

Other

(863

)

(4

)

(758

)

46

32,044

24,983

66,846

142,992

Cash generated from (used in) operating working capital:

Trade accounts receivable and other

3,574

(7,827

)

8,748

(8,628

)

Inventories

3,969

3,838

48,717

15,083

Prepayments

1,027

4,539

3,017

1,236

Trade accounts payable and provisions

5,865

9,676

(24,986

)

14,185

Income taxes paid

(330

)

(132

)

(965

)

(3,077

)

46,149

35,077

101,377

161,791

Investing activities:

Additions to property, plant and equipment

(20,114

)

(17,452

)

(93,832

)

(48,922

)

Additions to logging roads

(5,215

)

(6,875

)

(26,133

)

(26,656

)

Additions to timber and other intangible assets

(123

)

(378

)

(1,500

)

(2,818

)

Proceeds on disposal of property, plant and equipment

7,867

286

12,509

1,926

Acquisitions

-

-

(223,263

)

(124,421

)

Investments and other assets

(1,345

)

(111

)

(1,033

)

(13

)

(18,930

)

(24,530

)

(333,252

)

(200,904

)

Financing activities:

Issuance of capital stock, net of share issue expenses

-

-

63,196

-

Interest payments

(4,871

)

(1,988

)

(16,186

)

(7,122

)

Financing transaction costs

(14

)

(21

)

(292

)

(757

)

Change in operating line components of long-term debt

(19,208

)

-

10,057

(1,789

)

Additions to long term debt

-

53,515

362,582

223,221

Repayments of long term debt

-

(70,460

)

(189,691

)

(162,004

)

(24,093

)

(18,954

)

229,666

51,549

Foreign exchange gain on cash and cash equivalents

held in a foreign currency

1,430

79

799

713

Increase (decrease) in cash

4,556

(8,328

)

(1,410

)

13,149

Cash and cash equivalents, beginning of period

11,900

26,194

17,866

4,717

Cash and cash equivalents, end of period

$

16,456

$

17,866

$

16,456

$

17,866

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

December 31, 2015 and 2014 (unaudited)

(thousands of Canadian dollars)

Dec. 31
2015

Dec. 31,
2014

Assets

Current assets:

Cash and cash equivalents

$

16,456

$

17,866

Trade accounts receivable and other

95,218

80,283

Income taxes receivable

459

-

Inventories

155,740

148,668

Prepayments

15,512

12,175

Assets held for sale

27,836

-

311,221

258,992

Employee future benefits

1,570

2,520

Other investments and assets

3,191

2,972

Property, plant and equipment

777,590

541,378

Logging roads and bridges

20,611

22,244

Timber licences

72,429

79,024

Other intangible assets

23,601

24,397

Goodwill

160,914

136,996

Deferred income taxes

18,669

-

$

1,389,796

$

1,068,523

Liabilities and Shareholders' Equity

Current liabilities:

Trade accounts payable and provisions

$

130,840

$

139,153

Reforestation liability

11,052

9,797

Income taxes payable

398

365

142,290

149,315

Reforestation liability

25,074

23,099

Long term debt

468,759

220,419

Employee future benefits

8,391

7,361

Provisions and other liabilities

20,028

25,190

Deferred income taxes

-

6,659

Equity:

Share capital

553,559

490,363

Contributed surplus

7,665

7,476

Translation reserve

77,425

20,950

Hedge reserve

62

133

Retained earnings

86,543

117,558

725,254

636,480

$

1,389,796

$

1,068,523

Approved on behalf of the Board:

"L. Sauder"

"D.W.G. Whitehead"

Director

Director

FORWARD-LOOKING STATEMENTS

This release contains information and statements that are forward-looking in nature, including, but not limited to, statements containing the words "will", "should", "expected", "annualized" and similar expressions. Such statements involve known and unknown risks and uncertainties that may cause Interfor's actual results to be materially different from those expressed or implied by those forward- looking statements. Such risks and uncertainties include, among others: price volatility, competition, availability and cost of log supply, natural or man-made disasters, currency exchange sensitivity, regulatory changes, allowable annual cut reductions, Aboriginal title and rights claims, potential countervailing and anti-dumping duties, stumpage fee variables and changes, environmental impact and performance, labour disruptions, and other factors referenced herein and in Interfor's Annual Report available on www.sedar.com and www.interfor.com. The forward-looking information and statements contained in this release are based on Interfor's current expectations and beliefs. Readers are cautioned not to place undue reliance on forward-looking information or statements. Interfor undertakes no obligation to update such forward-looking information or statements, except where required by law.

ABOUT INTERFOR

Interfor is a growth-oriented lumber company with operations in Canada and the United States. The Company has annual production capacity of approximately 3 billion board feet and offers one of the most diverse lines of lumber products to customers around the world. For more information about Interfor, visit our website at www.interfor.com.

The Company's 2015 audited consolidated financial statements and Management's Discussion & Analysis are available at www.sedar.com and www.interfor.com.

There will be a conference call on Friday, February 12, 2016 at 8:00 a.m. (Pacific Time) hosted by INTERFOR CORPORATION for the purpose of reviewing the Company's release of its fourth quarter and fiscal 2015 financial results.

The dial-in number is 1-866-233-4795. The conference call will also be recorded for those unable to join in for the live discussion, and will be available until February 26, 2016. The number to call is 1-866-245-6755, Passcode 434627.