Norbord Inc. (NBRXF) Financials Nov 14, 2014, 8:10
Post# of 250675
Posted On: 11/17/2014 4:22:43 AM
Norbord Inc. (NBRXF) Financials Nov 14, 2014, 8:10 p.m.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Norbord Inc.
Fiscal year is January-December. All values CAD millions. 2009 2010 2011 2012 2013 5-year trend
Sales/Revenue 818.86M 990.88M 954.76M 1.15B 1.38B
Cost of Goods Sold (COGS) incl. D&A 873.6M 919.81M 947.83M 997.65M 1.13B
COGS excluding D&A 818.86M 867.28M 897.37M 944.67M 1.07B
Depreciation & Amortization Expense 54.74M 52.53M 50.46M 52.98M 57.7M
Depreciation 54.74M 52.53M 50.46M 52.98M 57.7M
Amortization of Intangibles 0 0 0 0 0
Gross Income (54.74M) 71.07M 6.93M 150.95M 252.45M
2009 2010 2011 2012 2013 5-year trend
SG&A Expense - 13.39M 12.86M 15.99M 14.43M
Research & Development - 0 0 0 -
Other SG&A - 13.39M 12.86M 15.99M 14.43M
Other Operating Expense 0 0 0 0 0
Unusual Expense 4.56M 8.24M 0 0 20.61M
EBIT after Unusual Expense (4.56M) (8.24M) 0 0 (20.61M)
Non Operating Income/Expense (3.42M) 0 0 (3M) (1.03M)
Non-Operating Interest Income 0 - - - 0
Equity in Affiliates (Pretax) 0 0 0 0 -
Interest Expense 41.06M 35.02M 32.65M 33.99M 37.09M
Gross Interest Expense 41.06M 35.02M 32.65M 33.99M 37.09M
Interest Capitalized - 0 0 0 0
Pretax Income (103.78M) 14.42M (38.59M) 97.97M 179.29M
Income Tax (37.64M) 1.03M (27.7M) 26.99M 25.76M
Income Tax - Current Domestic (62.73M) - 2.97M 5M (1.03M)
Income Tax - Current Foreign 0 - - - -
Income Tax - Deferred Domestic 25.09M - (30.67M) 21.99M 26.79M
Income Tax - Deferred Foreign 0 - - - -
Income Tax Credits 0 - 0 0 -
Equity in Affiliates 0 0 0 0 -
Other After Tax Income (Expense) 0 0 0 0 0
Consolidated Net Income (66.15M) 13.39M (10.88M) 70.98M 153.53M
Minority Interest Expense 0 0 0 0 0
Net Income (66.15M) 13.39M (10.88M) 70.98M 153.53M
Extraordinaries & Discontinued Operations 0 0 0 0 0
Extra Items & Gain/Loss Sale Of Assets 0 0 0 0 0
Cumulative Effect - Accounting Chg - 0 0 0 0
Discontinued Operations 0 0 0 0 0
Net Income After Extraordinaries (66.15M) 13.39M (10.88M) 70.98M 153.53M
Preferred Dividends 0 0 0 0 0
Net Income Available to Common (66.15M) 13.39M (10.88M) 70.98M 153.53M
EPS (Basic) (1.54) 0.31 (0.25) 1.63 3.01
Basic Shares Outstanding 42.9M 43.4M 43.6M 43.6M 51M
EPS (Diluted) (1.54) 0.30 (0.25) 1.56 2.87
Diluted Shares Outstanding 42.9M 44.4M 43.6M 45.4M 53.4M
EBITDA 0 110.21M 44.52M 187.93M 295.72M
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Norbord Inc.
Fiscal year is January-December. All values CAD millions. 2009 2010 2011 2012 2013 5-year trend
Sales/Revenue 818.86M 990.88M 954.76M 1.15B 1.38B
Cost of Goods Sold (COGS) incl. D&A 873.6M 919.81M 947.83M 997.65M 1.13B
COGS excluding D&A 818.86M 867.28M 897.37M 944.67M 1.07B
Depreciation & Amortization Expense 54.74M 52.53M 50.46M 52.98M 57.7M
Depreciation 54.74M 52.53M 50.46M 52.98M 57.7M
Amortization of Intangibles 0 0 0 0 0
Gross Income (54.74M) 71.07M 6.93M 150.95M 252.45M
2009 2010 2011 2012 2013 5-year trend
SG&A Expense - 13.39M 12.86M 15.99M 14.43M
Research & Development - 0 0 0 -
Other SG&A - 13.39M 12.86M 15.99M 14.43M
Other Operating Expense 0 0 0 0 0
Unusual Expense 4.56M 8.24M 0 0 20.61M
EBIT after Unusual Expense (4.56M) (8.24M) 0 0 (20.61M)
Non Operating Income/Expense (3.42M) 0 0 (3M) (1.03M)
Non-Operating Interest Income 0 - - - 0
Equity in Affiliates (Pretax) 0 0 0 0 -
Interest Expense 41.06M 35.02M 32.65M 33.99M 37.09M
Gross Interest Expense 41.06M 35.02M 32.65M 33.99M 37.09M
Interest Capitalized - 0 0 0 0
Pretax Income (103.78M) 14.42M (38.59M) 97.97M 179.29M
Income Tax (37.64M) 1.03M (27.7M) 26.99M 25.76M
Income Tax - Current Domestic (62.73M) - 2.97M 5M (1.03M)
Income Tax - Current Foreign 0 - - - -
Income Tax - Deferred Domestic 25.09M - (30.67M) 21.99M 26.79M
Income Tax - Deferred Foreign 0 - - - -
Income Tax Credits 0 - 0 0 -
Equity in Affiliates 0 0 0 0 -
Other After Tax Income (Expense) 0 0 0 0 0
Consolidated Net Income (66.15M) 13.39M (10.88M) 70.98M 153.53M
Minority Interest Expense 0 0 0 0 0
Net Income (66.15M) 13.39M (10.88M) 70.98M 153.53M
Extraordinaries & Discontinued Operations 0 0 0 0 0
Extra Items & Gain/Loss Sale Of Assets 0 0 0 0 0
Cumulative Effect - Accounting Chg - 0 0 0 0
Discontinued Operations 0 0 0 0 0
Net Income After Extraordinaries (66.15M) 13.39M (10.88M) 70.98M 153.53M
Preferred Dividends 0 0 0 0 0
Net Income Available to Common (66.15M) 13.39M (10.88M) 70.98M 153.53M
EPS (Basic) (1.54) 0.31 (0.25) 1.63 3.01
Basic Shares Outstanding 42.9M 43.4M 43.6M 43.6M 51M
EPS (Diluted) (1.54) 0.30 (0.25) 1.56 2.87
Diluted Shares Outstanding 42.9M 44.4M 43.6M 45.4M 53.4M
EBITDA 0 110.21M 44.52M 187.93M 295.72M
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
(0)
(0)