Interfor's Q4 Results Decline on Lower Volumes and Market Prices

February 18, 2012

VANCOUVER, BRITISH COLUMBIA--(Marketwire - Feb. 17, 2012) - INTERNATIONAL FOREST PRODUCTS LIMITED ("Interfor" or the "Company") (TSX:IFP-A.TO - News) reported a net loss of $6.5 million or $0.12 per share in the fourth quarter of 2011. Included in the Company's accounts in the quarter was the effect of unrecognized tax assets of $3.9 million or $0.07 per share.

Excluding the tax allowance and other one-time items, Interfor recorded a net loss of $2.5 million or $0.04 per share compared to a net loss of $0.5 million or $0.01 per share in the immediately preceding quarter and net earnings of $0.5 million or $0.01 per share in the fourth quarter of 2010.

Also included in the Company's accounts in the fourth quarter was a provision for share-based compensation of $0.9 million or $0.02 per share compared to a recovery of $0.9 million or $0.02 per share in the third quarter.

Sales revenue in the fourth quarter was $190.0 million, down $10.2 million or 5% versus the third quarter, reflecting lower sales volumes and market prices.

EBITDA for the quarter (adjusted to exclude one-time items and "other income") was $8.0 million, down $6.3 million versus the third quarter and $6.5 million compared to the fourth quarter of 2010.

Lumber production in the fourth quarter was 294 million board feet, down 20 million board feet or 6 percent versus the third quarter as production rates were adjusted downwards in the face of log supply issues in the Pacific Northwest and for maintenance at the Hammond and Acorn mills on the BC Coast. Sales volumes, including wholesale activities, fell by 18 million board feet to 318 million board feet versus 336 million board feet in the third quarter.

In the quarter, SPF 2x4 in the North American market was US$238, down US$8 versus the third quarter, and Hem-Fir studs were down $US14 to US$260. Prices and volumes to China weakened quarter-on-quarter as high in-market inventories and tight credit conditions negatively impacted activity levels in the early part of the quarter. Prices in the Japanese market for traditional products were flat while the cedar market was firm as unseasonably mild weather and low inventories throughout the distribution channel helped to support demand.

Currency rates remained volatile during the quarter with the C$ averaging US$0.978, down US$0.042 or 4.1% versus the third quarter.

In the quarter, Interfor generated $4.6 million in cash from operations before changes in working capital and $3.9 million in cash after working capital changes were considered. Capital spending in the quarter amounted to $9.0 million, including $5.4 million on roads and $2.2 million on discretionary projects including the projects announced in November to upgrade the Grand Forks and Castlegar sawmills.

Net debt closed the quarter at $100.3 million or 20 percent of invested capital.

Business conditions have improved in recent weeks with a more positive tone in the US and higher activity levels in China. That said, the global economic environment remains uncertain. Interfor expects to maintain operating rates at current levels or above for the next few quarters but will remain alert to changes in market activity in order to keep inventories in balance. Considerable attention is being devoted to the Grand Forks and Castlegar capital projects with a goal of completing construction by the end of the first quarter of 2013 rather than the original schedule of the end of the third quarter of 2013.

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" and "is expected" 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: general economic and business conditions, product selling prices, raw material and operating costs, changes in foreign-currency exchange rates, and other factors referenced herein and in Interfor's Annual Report and Management Information Circular available on www.sedar.com. The forward-looking information and statements contained in this report 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 leading global supplier, with one of the most diverse lines of lumber products in the world. The Company has operations in British Columbia, Washington and Oregon, including two sawmills in the Coastal region of British Columbia, three in the B.C. Interior, two in Washington and two in Oregon. For more information about Interfor, visit our website at www.interfor.com.

There will be a conference call on Tuesday, February 21, 2012 at 8:00 AM (Pacific Time) hosted by INTERNATIONAL FOREST PRODUCTS LIMITED for the purpose of reviewing the Company's release of its Fourth Quarter, 2011 Financial Results.

The dial-in number is 1-866-323-8540. The conference call will also be recorded for those unable to join in for the live discussion, and will be available until March 3, 2012. The number to call is 1-866-245-6755 Passcode 283399.

SELECTED QUARTERLY FINANCIAL INFORMATION (1)





Quarterly Earnings                                                          

 Summary                       2011                        2010             

                   ---------------------------------------------------------

                       Q4     Q3     Q2     Q1      Q4     Q3     Q2     Q1 

                   ---------------------------------------------------------

                   (millions of dollars except share, per share and foreign 

                                                     exchange rate amounts) 

Sales                                                                       

  - Lumber          134.9  136.7  134.0  132.5   137.5  113.1  123.7  107.6 

  - Logs             22.9   36.0   28.6   20.8    20.6   21.9   19.8   17.4 

  - Wood chips and                                                          

   other residual                                                           

   products          17.5   17.6   16.8   16.4    15.7   14.0   13.3   13.2 

  - Other            14.6    9.9    8.7   10.0     2.4    2.4    1.0    1.7 

                   ---------------------------------------------------------

Total Sales         190.0  200.2  188.2  179.7   176.3  151.5  157.9  139.9 

                   ---------------------------------------------------------

                                                                            

Operating earnings                                                          

 (loss) before                                                              

 restructuring                                                              

 costs and asset                                                            

 impairments         (5.0)   1.0   (2.0)   1.0     1.5   (2.0)  (0.9)  (2.4)

Operating earnings                                                          

 (loss)              (4.9)   1.3   (2.1)   0.2     1.5   (2.5)  (2.0)  (2.5)

Net earnings (loss)  (6.5)   0.0   (5.3)  (1.7)    0.8    1.4   (3.5)  (3.8)

Net earnings (loss)                                                         

 per share - basic                                                          

 and diluted        (0.12)  0.00  (0.10) (0.04)   0.02   0.03  (0.07) (0.08)

Net earnings                                                                

 (loss), adjusted                                                           

 for certain one-                                                           

 time and other                                                             

 items(4)            (2.5)  (0.5)  (2.9)  (0.5)    0.5   (1.1)  (0.6)  (2.2)

Net earnings                                                                

 (loss), adjusted                                                           

 for certain one-                                                           

 time and other                                                             

 items - per                                                                

 share(4)           (0.04) (0.01) (0.05) (0.01)   0.01  (0.02) (0.01) (0.05)

EBITDA(5)             7.9   14.7   11.6   12.8    14.6   15.3   13.7   10.0 

Adjusted EBITDA(5)    8.0   14.3   11.6   12.7    14.5   10.6   13.3   10.0 

Cash flow from                                                              

 operations per                                                             

 share(2)            0.08   0.26   0.22   0.27    0.22   0.18   0.25   0.21 

Shares outstanding                                                          

 (millions)(3)                                                              

  - end of period    55.9   55.9   55.9   47.5    47.4   47.1   47.1   47.1 

  - weighted                                                                

    average                                                                

   (millions)        55.9   55.9   55.2   47.4    47.2   47.1   47.1   47.1 

Average foreign                                                             

 exchange rate per                                                          

 US$1.00           1.0230 0.9808 0.9680 0.9856  1.0131 1.0395 1.0283 1.0401 

Closing foreign                                                             

 exchange rate per                                                          

 US$1.00           1.0170 1.0482 0.9645 0.9696  0.9946 1.0290 1.0646 1.0158 



1.  Tables may not add due to rounding. 

2.  Cash generated from operations before taking account of changes in

    operating working capital. 

3.  As at February 17, 2012, the numbers of shares outstanding by class are:

    Class A Subordinate Voting shares - 54,847,176 Class B Common shares -

    1,015,779, Total - 55,862,955. 

4.  Net earnings (loss), adjusted for certain one-time and other items

    represents net earnings (loss) before restructuring costs, foreign

    exchange gains and losses, other income (expense), certain one-time

    items and the effect of unrecognized tax assets. 

5.  The Company discloses EBITDA as it is a measure used by analysts and

    Interfor's management to evaluate the Company's performance. As EBITDA

    is a non-GAAP measure, it may not be comparable to EBITDA calculated by

    others. In addition, as EBITDA is not a substitute for net earnings,

    readers should consider net earnings in evaluating the Company's

    performance. Adjusted EBITDA represents EBITDA adjusted for other income

    and other income of the investee company. EBITDA and Adjusted EBITDA can

    be calculated from the statements of operations as follows: 



                                2011                        2010            

                    --------------------------------------------------------

                        Q4     Q3     Q2     Q1     Q4     Q3     Q2     Q1 

                    --------------------------------------------------------

                                     (millions of dollars)                  

Net earnings (loss)   (6.5)   0.0   (5.3)  (1.7)   0.8    1.4   (3.5)  (3.8)

Add: Income taxes                                                           

 (recovery)            0.2    0.5    1.2   (0.4)  (0.5)  (0.2)   1.0    0.2 

  Finance costs        1.3    1.7    1.9    2.3    2.5    2.6    2.8    2.6 

  Depreciation,                                                             

   depletion and                                                            

   amortization       13.0   13.3   13.6   11.7   11.7   11.0   12.3   11.1 

  Other foreign                                                             

   exchange (gains)                                                         

   losses              0.1   (0.5)   0.1    0.1    0.2    0.1    0.1      - 

  Restructuring                                                             

   costs, asset                                                             

   impairments and                                                          

   other                                                                    

   costs(recoveries)  (0.1)  (0.3)   0.1    0.8      -    0.5    1.1      - 

                    --------------------------------------------------------

EBITDA                 7.9   14.7   11.6   12.8   14.6   15.3   13.7   10.0 

Deduct:                                                                     

  Other income                                                              

   (expense)             -    0.4      -      -   (0.3)  (0.1)   0.4      - 

  Other income of                                                           

   associate company     -      -      -      -    0.4    4.8      -      - 

                    --------------------------------------------------------

Adjusted EBITDA        8.0   14.3   11.6   12.7   14.5   10.6   13.3   10.0 

                    --------------------------------------------------------

                                                                            

Volume and Price Statistics                                                 

                                           2011                 2010        

                                   -----------------------------------------

                                      Q4    Q3   Q2   Q1   Q4   Q3   Q2   Q1

                                   -----------------------------------------

                                                                            

Lumber sales       (million fbm)     318   336  334  313  321  277  270  264

Lumber production  (million fbm)     294   313  325  332  303  272  277  258

Log sales(1)       (thousand cubic                                          

                   metres)           310   430  314  301  292  289  262  239

Log production(1)  (thousand cubic                                          

                   metres)           795 1,002  796  816  794  595  624  648

Average selling                                                             

 price - lumber(2) ($/thousand fbm) $424  $407 $401 $423 $428 $408 $459 $408

Average selling                                                             

 price - logs(1)   ($/cubic metre)   $69   $74  $82  $61  $64  $73  $68  $64

Average selling                                                             

 price - pulp                                                               

 chips             ($/thousand fbm)  $51   $48  $44  $40  $42  $40  $37  $40



1.  B.C. operations 

2.  Gross sales before duties and export taxes 



Quarterly trends normally reflect the seasonality of the Company's operations. Logging operations are seasonal due to a number of factors including weather, ground conditions and fire season closures. Generally, the Company's B.C. Coastal logging divisions experience higher production levels in the latter half of the first quarter, throughout the second and third quarters and in the first half of the fourth quarter. Logging activity in the B.C. Interior is generally higher in the first half of the first quarter, slows during spring thaw and increases in the third and fourth quarters. Sawmill operations are less seasonal than logging operations but are dependent on the availability of logs from logging operations, including those from suppliers. In addition, the market demand for lumber and related products is generally lower in the winter due to reduced construction activity, which increases during the spring, summer and fall.

Operating rates increased in the first quarter, 2010, as lumber prices rose in response to increased North American demand and a temporary supply/demand imbalance. During the same period off-shore demand increased, particularly from China, with rapid export market growth through the remaining quarters of 2010 and the first half, 2011 and leveling off for the balance of 2011.

The volatility of the Canadian dollar also impacted results, given that historically over 75% of the Canadian operation's lumber sales are to export markets and priced in U.S. dollars. A strong Canadian dollar reduces the lumber sales realizations in Canada, but reduces the impact of losses in U.S. operations when converted to Canadian dollars. No deferred tax assets arising from loss carry-forwards were recognized during 2010 or 2011.

In the first quarter, 2011 the Company acquired complete control of SGP. It was wound up in early January, 2011 but continued operations as Seaboard and its accounts were consolidated from the date of change in control on January 5, 2011. Other sales revenues include the ocean freight revenues of Seaboard.

Quarter 4, 2011 Compared to Quarter 4, 2010

Overview

The Company recorded a net loss of $6.5 million, or $0.12 per share, for the fourth quarter of 2011 compared to net earnings of $0.8 million, or $0.02 per share in the fourth quarter of 2010. Before restructuring costs, foreign exchange gains (losses), other one-time items and a tax valuation allowance, the Company's net loss for the fourth quarter, 2011 was $2.5 million after-tax or $0.04 per share, as compared to a net income of $0.5 million after-tax, or $0.01 per share for the fourth quarter, 2010.

EBITDA and Adjusted EBITDA for the fourth quarter of 2011 were $7.9 million and $8.0 million, respectively, compared to $14.6 million and $14.5 million, for the comparable quarter in 2010.

During the fourth quarter of 2011, lumber prices in the North American market decreased significantly compared to 2010. The average price reported by Random Lengths for SPF 2x4 #2&Btr was US$238 per mfbm for the fourth quarter, 2011 compared to US$269 per mfbm for the same quarter in 2010 and compared to US$246 per mfbm in the third quarter, 2011. The Canadian dollar was weaker this quarter, which had a positive effect on revenues priced in U.S. dollars, as compared to the same quarter in 2010.

The Company focused on reducing lumber inventories through to the end of the fourth quarter, 2011; however inventories ended the year higher than in 2010. Generally, mill productivity rates were up during the quarter, however curtailments were taken at some the mills.

Sales

For the fourth quarter of 2011, total sales revenues were $190.0 million which represented an 8% increase over the same quarter in 2010.

For the fourth quarter, 2011, lumber sales volumes were 318 million fbm and revenues were $134.9 million. This is a 1% decrease in volume and a 2% decrease in revenues compared to the same period in 2010. Interfor increased shipments to the U.S. and Japan in the fourth quarter of 2011, offset by reductions of shipments to China and Canada when compared to the same quarter in 2010. In the fourth quarter, 2011 Interfor's lumber sales values decreased by $4 per mfbm or 1% compared to 2010. In the fourth quarter, 2011 the Canadian dollar depreciated by 1 cent relative to its U.S. counterpart, when compared to the average of the same quarter in 2010.

Log sales were up $2.4 million, or 11%, for the fourth quarter, 2011 as sales volumes increased by 18,000 m3 or 6% over the same period in 2010. On the B.C. Coast, where the majority of log sales are transacted, the price per cubic meter improved by 10% in the fourth quarter of 2011, compared to the same period in 2010 reflecting higher export volumes and improved log markets.

Compared to the same periods of 2010, pulp chip and other residuals revenues for the fourth quarter of 2011 were up $1.8 million, resulting from higher overall chip prices. Average chip prices for the fourth quarter, 2011 increased by 20% even though pulp prices were lower over the same quarter, 2010. Chip price increases in the U.S. were enhanced by the weaker Canadian dollar in the fourth quarter, 2011 versus same period in 2010.

Other revenues for the fourth quarter, 2011 are mainly from Seaboard at $10.8 million; in 2010, Seaboard results were reported as equity income.

Operations

For the fourth quarter of 2011, production volumes decreased by 9 million fbm or 3% compared to the same quarter, 2010. Production costs for the fourth quarter of 2011 increased $19.6 million or 13%, which includes $11.5 million of costs related to Seaboard, compared to the same period in 2010. Lumber production, in general, decreased mainly due to curtailments and/or reduced operating rates at many of our mills due to high log costs during the quarter. In the fourth quarter 2011, the Peninsula mills were curtailed due to log supply issues. Although there were lower total operating hours, higher productivity rates and lumber recoveries minimized the decrease in overall production volume when compared to the same quarter in 2010.

Overall unit manufacturing costs per mfbm were higher in the fourth quarter of 2011, when compared to 2010 due to higher log costs. Log costs per mfbm during the fourth quarter, 2011 versus the same quarter last year were driven up on the B.C. Coast due to higher depletion and road amortization costs, and at the U.S. mills due to higher market price of purchased logs and the weaker Canadian dollar. Fibre supply for the Peninsula mills remains tight and prices high due to local demands and competition from the export log market. In the B.C. Interior, log consumption unit costs were lower due to overall lower delivered log cost and higher lumber recoveries compared to previous year's quarter. The B.C. Coast conversion unit costs this quarter, 2011 were higher compared to same quarter, 2010 due to lower production volumes and operating hours mainly due to log mix and maintenance at our Hammond mill. In the U.S., the unit conversion costs at the Washington mills were slightly higher due to lower production volumes and at the Oregon mills were lower due to higher production volumes. At the B.C. Interior mills, unit conversion costs were down due to higher productivity rates and production volumes.

Compared to the same quarter in 2010, B.C. log production remained flat overall with Coastal woodlands harvesting slightly less volume and the Interior harvesting slightly more volume, due mainly to the Castlegar mill operating more hours and at increased productivity rates offset in part, by the reduction of Grand Fork's head rig capacity.

Corporate and Other

Selling and administrative costs for the fourth quarter, 2011 increased by $1.0 million compared to the same quarter, 2010 primarily as a result of increased sales and export market administrative staff to support sales and marketing initiatives. LTIC expense is impacted by the change in the Company's share price and showed an expense of $0.9 million for the fourth quarter, 2011.

Compared to the same period, 2010, Canadian shipments to the U.S. for the fourth quarter, 2011 decreased by 4.2 million fbm, or 7%, which resulted in a decrease in export taxes of $0.2 million as the tax rate for both periods remained at 15%.

Amortization of plant and equipment for the fourth quarter in 2011 decreased by $0.6 million in comparison to the same period in 2010 due to the lower total operating hours at our manufacturing facilities.

Road amortization and depletion expense for the fourth quarter of 2011 increased by $1.9 million or 42% compared to the same quarter, 2010 as a result of changes in areas being logged and a significant reduction in heli-logging activity on the B.C. Coast, and increased harvesting in the Interior.

Finance Costs, Other Foreign Exchange Gain (loss), Other Income

Fourth quarter, 2011, interest expense was reduced by $1.0 million compared to same period in 2010, due to the lower rates of the renegotiated Revolving Term Line and the lower average balance outstanding in the quarter; this was partially offset by a weaker Canadian dollar in fourth quarter 2011. Other foreign exchange gains (losses) were negligible for both years.

Other income was negligible in the fourth quarter, 2011 compared to an expense of $0.3 million for the fourth quarter, 2010 from the disposal of surplus equipment and roads. In the fourth quarter, 2010, the Company reported equity participation in the earnings of Seaboard of $1.7 million. Seaboard's results are consolidated in 2011.

Income Taxes

The Company recorded an income tax expense of $0.2 million in the fourth quarter of 2011 as compared to a $0.5 million recovery in the comparative period of 2010. The unrecognized deferred tax assets in relation to unused tax losses that are available to carry forward against future taxable income were increased by $3.9 million (fourth quarter, 2010 - decreased by $0.3 million). Although the Company expects to realize the full benefit of the loss carry-forwards and other deferred tax assets, due the cyclical nature of the forest products industry and the economic conditions over the last several years, the Company has not recognized the benefit of its deferred tax assets in excess of its deferred tax liabilities.

Cash Flow

Cash generated by the Company from operations, after changes in working capital, was $3.9 million for the fourth quarter of 2011, compared to cash generated of $5.4 million for the fourth quarter of 2010. Net earnings for the fourth quarter 2011 was $7.2 million lower than the same period in 2010, which resulted in quarterly cash from operations of $4.6 million in 2011 compared to $10.6 million in 2010.

In the fourth quarter of 2011, funds were drawn from the Revolving Term Line for operating and capital requirements, which were partially repaid during the quarter. In the fourth quarter, 2010 the Company received an $8.8 million advance from Seaboard which it used to pay down a portion of its Revolving Term Line.

Capital expenditures on plant and equipment for the fourth quarter, 2011 were $3.5 million, of which $2.2 million was on high return discretionary projects and $1.3 million on maintenance of operating capacity. Spending on road construction totaled $5.4 million. Comparable spending for the fourth quarter, 2010 of $8.9 million was divided evenly between high return discretionary and maintenance projects, and road construction.

The Company had cash of $10.4 million at December 31, 2011 and ended the quarter with net debt of $100.3 million or 20.4% of invested capital.

Softwood Lumber Agreement Arbitration

On October 8, 2010, the U.S. Trade Representative's office filed a request for consultations with Canada under the terms of the SLA over its concern that the province of British Columbia is charging too low a price for certain grades of timber harvested on public lands in the B.C. Interior.

Under the terms of the SLA, consultations between the two governments were held but the matter was not resolved and on January 18, 2011 the U.S. Trade Representative filed for arbitration by the London Court of International Arbitration ("LCIA"). Decisions by the LCIA are final and binding on both parties.

In August, 2011, the U.S. Trade Representative filed a detailed statement of claim with the LCIA. In November, 2011, B.C. lumber producers filed their statement of defense against the U.S. allegations that Canada is exporting mountain pine beetle lumber at unfairly low prices. Oral arguments are to be heard February 2012. The Company believes that B.C. and Canada are complying with their obligations under the SLA.

As the U.S. arbitration request is still in preliminary stages the existence of any potential claim has not been determined and no provision has been recorded in the financial statements as at December 31, 2011.

While the arbitration process is ongoing, export tax will continue to apply on all shipments of B.C. lumber to the U.S.

Significant Customer enters into Creditor Protection

On January 31, 2012, Catalyst Paper Corporation ("Catalyst") announced that the company and certain of its subsidiaries had obtained an Initial Order from the Supreme Court of British Columbia under the Companies' Creditors Arrangement Act. Catalyst is the primary buyer of Interfor's chips on the B.C. Coast, under long-term purchase contracts. Catalyst is also a purchaser of Interfor's pulp logs and other residuals.

Catalyst has indicated that the operations of Catalyst and its subsidiaries are intended to continue as usual, and obligations to employees and suppliers during the restructuring process are expected to be met in the ordinary course.

All trade accounts receivable outstanding as at December 31, 2011 have been collected in 2012 and therefore no allowance was provided.

As at February 17, 2012 the trade accounts receivable at risk for non-payment totals approximately $0.4 million.

The outcome of Catalyst's restructuring and any potential impact to the Company cannot be determined at this point. The court has granted Interfor a security interest as a critical supplier, on all current and future products purchased from Interfor.

NEW ACCOUNTING POLICIES AND ACCOUNTING POLICY CHANGES

Convergence with International Financial Reporting Standards

Effective January 1, 2011 Canadian publicly listed entities were required to prepare their financial statements in accordance with IFRS. Due to the requirement to present comparative financial information, the effective transition date was January 1, 2010.

While IFRS uses a conceptual framework similar to Canadian Generally Accepted Accounting Principles ("GAAP"), there are significant differences on recognition, measurement, and disclosures. The Company identified a number of key areas impacted by changes in accounting policies, including: property, plant, and equipment; impairment of assets; provisions, including reforestation liabilities and other decommissioning obligations; share-based payments; employee future benefits; and deferred income taxes.

Note 28 to the consolidated financial statements provides more detail on key Canadian GAAP to IFRS differences, accounting policy decisions and IFRS 1, First-Time Adoption of International Financial Reporting Standards optional exemptions for significant or potentially significant areas that have had an impact on Interfor's financial statements on transition to IFRS or may have an impact in future periods.

IFRS Transitional Impact on Equity

As a result of the policy choices selected and changes required under IFRS, Interfor has recorded an increase in equity of $3.4 million as at the date of transition, January 1, 2010. The table below outlines adjustments to equity on adoption of IFRS on January 1, 2010 and December 31, 2010 for comparative purposes(1):





                                                   January 1    December 31 

                                                        2010           2010 

----------------------------------------------------------------------------

                                                  (millions of dollars)     

Equity under Canadian GAAP                            $358.0         $347.3 

Transition election to fair value property              15.7           15.7 

Employee future benefits                                (6.9)          (9.0)

Decommissioning liabilities                             (2.8)          (3.3)

Share based compensation                                (2.1)          (2.2)

Equity participation in associate's income              (0.9)          (1.1)

Deferred income taxes                                    0.3              - 

----------------------------------------------------------------------------

Total IFRS adjustments to equity                         3.4            0.2 

----------------------------------------------------------------------------

                                                                            

Equity under IFRS                                     $361.4         $347.5 

----------------------------------------------------------------------------

----------------------------------------------------------------------------



1.  Table may not add due to rounding 



IFRS Impact on Comprehensive Income

The following is a summary of the adjustments to Comprehensive Income for the year ended December 31, 2010 under IFRS:(1)





                                                                 Year ended 

                                                          December 31, 2010 

----------------------------------------------------------------------------

                                                       (millions of dollars)

Comprehensive loss under Canadian GAAP                               $(11.6)

Profit adjustments                                                          

  Employee future benefits                                              0.4 

  Decommissioning liabilities                                          (0.5)

  Share based compensation                                             (0.1)

  Equity participation in associate's income(2)                           - 

  Plant and equipment(2)                                                  - 

  Deferred income taxes                                                (0.9)

----------------------------------------------------------------------------

Total IFRS adjustments to net earnings                                 (1.3)

----------------------------------------------------------------------------

                                                                            

Other comprehensive income adjustments                                      

  Employee future benefits - actuarial gains                                

   (losses)                                                            (2.5)

  Equity participation in associate's employee                              

   future benefits                                                     (0.1)

  Deferred income taxes                                                 0.6 

----------------------------------------------------------------------------

Total other comprehensive income adjustments                           (2.0)

----------------------------------------------------------------------------

                                                                            

Comprehensive income (loss) under IFRS                               $(14.8)

----------------------------------------------------------------------------

----------------------------------------------------------------------------



1.  Table may not add due to rounding 

2.  Due to rounding, amount appears to have no impact 



IFRS Impact on Cash Flow Statement

The only impact of IFRS on the Statement of Cash Flows is in the presentation of cash interest paid as a financing activity. Under previous Canadian GAAP, cash interest paid was included as an operating activity.

As a result, this presentation change will increase the cash flows from operating activities and reduce cash flows from financing activities in future periods by the equivalent amount. For the year ended December 31, 2010 operating cash flows increased by $8.9 million compared to Canadian GAAP, with cash flow from financing activities reduced by the same amount. There is no impact on cash and cash equivalents as a result of this presentation change.

IFRS Impact on Financial Statement Presentation

The transition to IFRS has resulted in numerous presentation changes in the financial statements. The significant changes are summarized as follows:





--  Other intangible assets include software licences. These licences were

    previously included in Property, plant and equipment; 

--  The Statement of Financial Position presents additional disclosure of

    balances separately including employee future benefits assets and

    provisions and the investment in associate company; 

--  Finance costs include interest on debt, accretion expense for

    decommissioning provisions, and amortization of prepaid financing costs.

    Accretion was previously included in Production costs. Amortization of

    prepaid financing costs was previously included in Depletion and

    amortization of timber, roads and other; and 

--  Interest paid is presented as a financing activity in the Statement of

    Cash Flows, as previously described. 



The above changes are reclassifications within the financial statements and have no impact on net earnings or equity.

IFRS Impact on Key Performance Measures

The transition to IFRS did not significantly impact the Company's financial covenants and key ratios that have an equity component.

IFRS Impact on Controls and Information Systems

A review of the Company's information systems and the day-to-day accounting processes and controls was carried out during the IFRS conversion project and no significant impacts were identified. No significant changes to computer systems were required and no changes which materially affect, or are reasonably likely to materially affect, the Company's controls are required. To ensure the effectiveness of the key monitoring controls under IFRS, additional training has been performed in relation to the specific impacts of IFRS on the Company's financial policies and statements.

New Accounting Policy - Derivative Financial Instruments, Interest Rate Swaps

On August 25, 2011, the Company entered into two interest rate swaps and designated these financial instruments as cash flow hedges. The intent of these swaps is to convert floating-rate interest expense to fixed-rate interest expense based on BA CDOR. As these derivatives are designated as the hedging instrument in a cash flow hedge of fluctuations in market interest rates associated with specific drawings under the Revolving Term Line, the effective portion of changes in the fair value of the derivative is recognized in Other comprehensive income (loss) and presented in the Hedging reserve in Equity. Any ineffective portion of the changes in the fair value of the derivative is recognized immediately in Net earnings (loss).

Future Accounting Policy Changes

IFRS 9, Financial Instruments, replaces the multiple classification and measurement models in IAS 39, Financial Instruments: Recognition and Measurement, with a single model that has only two classification categories: amortized cost and fair value. This standard is in effect for accounting periods beginning on or after January 1, 2015, with earlier adoption permitted.

IAS 19, Employee Benefits, was revised to eliminate the option to defer recognition of gains and losses, known as the "corridor method", and to enhance disclosure requirements for defined benefit plans. As the Company did not choose the corridor method in accounting for its defined benefit plans, there is no impact on its financial statements as a result of the elimination of this option. This standard is in effect for accounting periods beginning on or after January 1, 2013, with earlier adoption permitted.

As at the reporting date, no assessment has been made of the impact of the standard on the Company's financial statements other than the effect of the elimination of the corridor method.

The standard-setting bodies that set IFRS have significant ongoing projects that could impact the IFRS accounting policies selected. Specifically, it is anticipated that there will be additional new or revised IFRS or IFRIC standards in relation to financial instruments and leases currently on the International Accounting Standards Board agenda.





CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME                   

For the three months and years ended December 31, 2011 and 2010 (unaudited) 

(thousands of Canadian dollars except earnings (loss) per share)            

                                                                            

                                     3 Months  3 Months      Year      Year 

                                     Dec. 31,  Dec. 31,  Dec. 31,  Dec. 31, 

                                         2011      2010      2011      2010 

----------------------------------------------------------------------------

                                           (notes 2, 19)       (notes 2, 19)

Sales                                $189,952  $176,303  $758,016  $625,618 

Costs and expenses:                                                         

  Production                          173,412   153,770   681,363   556,551 

  Selling and administration            5,300     4,328    20,548    17,508 

  Long term incentive compensation                                          

   expense                                934     2,446       449     1,966 

  Export taxes                          2,313     2,524     9,029     7,427 

  Depreciation of plant and                                                 

   equipment (note 10)                  6,751     7,344    27,291    27,475 

  Depletion and amortization of                                             

   timber, roads and other (note 10)    6,208     4,357    24,263    18,521 

  --------------------------------------------------------------------------

                                      194,918   174,769   762,943   629,448 

----------------------------------------------------------------------------

Operating earnings (loss) before                                            

 restructuring costs                   (4,966)    1,534    (4,927)   (3,830)

Restructuring (costs) recovery (note                                        

 11)                                      104         9      (580)   (1,578)

----------------------------------------------------------------------------

Operating earnings (loss)              (4,862)    1,543    (5,507)   (5,408)

Finance costs (note 12)                (1,268)   (2,509)   (7,094)  (10,441)

Other foreign exchange gain (loss)       (127)     (169)      204      (280)

Other income (expense) (note 13)          (45)     (284)      371       (25)

Equity in earnings of associate                                             

 company                                    -     1,652         -    11,431 

----------------------------------------------------------------------------

                                       (1,440)   (1,310)   (6,519)      685 

----------------------------------------------------------------------------

Earnings (loss) before income taxes    (6,302)      233   (12,026)   (4,723)

Income tax expense (recovery):                                              

  Current                                 282        18       817        60 

  Deferred                               (117)     (541)      610       410 

  --------------------------------------------------------------------------

                                          165      (523)    1,427       470 

----------------------------------------------------------------------------

Net earnings (loss)                    (6,467)      756   (13,453)   (5,193)

Other comprehensive income (loss):                                          

  Foreign currency translation                                              

   differences                         (4,024)   (4,730)    2,632    (7,433)

  Defined benefit plan actuarial                                            

   losses                               1,030     1,644    (4,541)   (2,490)

  Equity share of associate                                                 

   company's defined benefit plan                                           

   actuarial losses                         -       372         -      (115)

  Loss in fair value of interest                                            

   rate swaps                              (3)        -      (503)        - 

  Income tax recovery (expense) on                                          

   other comprehensive income (loss)        -      (281)      250       410 

  --------------------------------------------------------------------------

                                       (2,997)   (2,995)   (2,162)   (9,628)

----------------------------------------------------------------------------

                                                                            

Total comprehensive loss for the                                            

 period                              $ (9,464) $ (2,239) $(15,615) $(14,821)

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

Net earnings (loss) per share, basic                                        

 and diluted (note 14)               $  (0.12) $   0.02  $  (0.25) $  (0.11)

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

See accompanying notes to consolidated financial statements                 

                                                                            

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS                             

For the years ended December 31, 2011 and 2010 (unaudited)                  

(thousands of Canadian dollars)                                             

                                                                            

                                                        Year           Year 

                                               Dec. 31, 2011  Dec. 31, 2010 

----------------------------------------------------------------------------

Cash provided by (used in):                                                 

Operating activities:                                                       

  Net loss                                        $  (13,453)    $   (5,193)

  Items not involving cash:                                                 

    Depreciation of plant and equipment               27,291         27,475 

    Depletion and amortization of timber, roads                             

     and other                                        24,263         18,521 

    Income tax recovery                                1,427            470 

    Finance costs                                      7,094         10,441 

    Other assets                                         238             (5)

    Reforestation liability                              (90)          (670)

    Provisions and other liabilities                  (2,761)           287 

    Equity in earnings of associate company                -        (11,431)

    Write-downs (reversals) of plant and                                    

     equipment and roads                                (423)           809 

    Unrealized foreign exchange losses (gains)           191            (71)

    Other (note 13)                                     (184)            25 

  --------------------------------------------------------------------------

                                                      43,593         40,658 

  Cash generated from (used in) operating                                   

   working capital:                                                         

    Trade accounts receivable and other                3,191        (13,461)

    Inventories                                      (25,613)       (12,423)

    Prepayments                                       (1,698)          (551)

    Trade accounts payable and accrued                                      

     liabilities                                       9,588         15,161 

    Income taxes refunded (paid)                        (622)           396 

  --------------------------------------------------------------------------

                                                      28,439         29,780 

Investing activities:                                                       

  Additions to property, plant and equipment         (16,099)       (10,745)

  Additions to logging roads                         (19,987)       (16,261)

  Additions to timber and other intangible                                  

   assets                                               (126)       (15,218)

  Proceeds on disposal of property, plant, and                              

   equipment                                             273          1,325 

  Cash received on acquisition of subsidiary                                

   (note 5)                                            4,846              - 

  Investments and other assets                          (921)        (4,383)

  --------------------------------------------------------------------------

                                                     (32,014)       (45,282)

Financing activities:                                                       

  Issuance of capital stock, net of share issue                             

   expenses (note 9)                                  56,256            862 

  Interest payments                                   (5,629)        (8,881)

  Funds from promissory note payable to                                     

   associate                                               -         15,738 

  Additions to long-term debt (note 8(b))            100,000        125,819 

  Repayments of long-term debt (note 8(b))          (146,000)      (112,534)

  --------------------------------------------------------------------------

                                                       4,627         21,004 

Foreign exchange gain (loss) on cash and cash                               

 equivalents held in a foreign currency                   82             (3)

----------------------------------------------------------------------------

Increase in cash                                       1,134          5,499 

                                                                            

Cash and cash equivalents, beginning of year           9,301          3,802 

----------------------------------------------------------------------------

                                                                            

Cash and cash equivalents, end of year            $   10,435     $    9,301 

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

See accompanying notes to consolidated financial statements                 

                                                                          

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION                   

December 31, 2011 and December 31, 2010 (unaudited)                       

(thousands of Canadian dollars)                                           

                                                                          

                                                     Dec. 31,     Dec. 31,

                                                        2011         2010 

--------------------------------------------------------------------------

                                                             (notes 2, 19)

Assets                                                                    

Current assets:                                                           

  Cash and cash equivalents (note 8(c))             $ 10,435     $  9,301 

  Trade accounts receivable and other                 44,000       45,961 

  Inventories (note 7)                                97,645       71,762 

  Prepayments                                         10,757        8,334 

  ------------------------------------------------------------------------

                                                     162,837      135,358 

Employee future benefits                               1,256          515 

Investment in associate company (notes 5 and 6)            -       16,074 

Other investments and assets                           2,836        2,636 

Property, plant and equipment                        340,034      347,990 

Logging roads and bridges                             16,753       17,063 

Timber licences                                       76,792       80,154 

Other intangible assets                                1,250        1,723 

Goodwill                                              13,078       13,078 

--------------------------------------------------------------------------

                                                                          

                                                    $614,836     $614,591 

                                                                          

--------------------------------------------------------------------------

--------------------------------------------------------------------------

                                                                          

Liabilities and Equity                                                    

Current liabilities:                                                      

  Trade accounts payable and accrued liabilities    $ 60,692     $ 50,053 

  Reforestation liability                             14,121        9,785 

  Income taxes payable                                 1,058          230 

  Payable to associate company (note 6)                    -       15,738 

  ------------------------------------------------------------------------

                                                      75,871       75,806 

Reforestation liability                               17,777       17,325 

Long-term debt (notes 8(a), 8(b))                    110,713      156,037 

Employee future benefits                               8,186        5,815 

Provisions and other liabilities                      11,467       12,158 

Equity:                                                                   

  Share capital (note 9)                                                  

    Class A subordinate voting shares                342,285      285,362 

    Class B common shares                              4,080        4,080 

    Contributed surplus                                7,476        5,408 

  Translation reserve                                 (4,929)      (7,646)

  Hedge reserve                                         (503)           - 

  Retained earnings                                   42,413       60,246 

  ------------------------------------------------------------------------

                                                     390,822      347,450 

                                                                          

--------------------------------------------------------------------------

                                                                          

                                                    $614,836     $614,591 

--------------------------------------------------------------------------

--------------------------------------------------------------------------

                                                                          

Contingencies (note 17)                                                   

Subsequent events (note 18)                                               

                                                                          

See accompanying notes to consolidated financial statements               



On behalf of the Board:

E.L. Sauder, Director

G.H. MacDougall, Director





CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY                      

For the years ended December 31, 2011 and 2010 (unaudited)                  

(thousands of Canadian dollars)                                             

                                                                            

                    Class   Class Contri-  Trans-   Hed-                    

                        A       B  buted  lation   ging                     

                    Share   Share    Sur-     Re-   Res- Retained           

                  Capital Capital   plus   serve   erve  Earnings     Total 

----------------------------------------------------------------------------

Balance at                                                                  

 January 1, 2010 $284,500  $4,080 $5,408 $     -  $   -  $ 67,421  $361,409 

                                                                            

Net loss for the                                                            

 period:                -       -      -       -      -    (5,193)   (5,193)

                                                                            

Other                                                                       

 comprehensive                                                              

 loss:                                                                      

Foreign currency                                                            

 translation                                                                

 differences,                                                               

 net of tax             -       -      -  (7,646)     -         -    (7,646)

Defined benefit                                                             

 plan actuarial                                                             

 losses, net of                                                             

 tax                    -       -      -       -      -    (1,867)   (1,867)

Equity in                                                                   

 associate                                                                  

 company's                                                                  

 defined benefit                                                            

 plan actuarial                                                             

 losses                 -       -      -       -      -      (115)     (115)

                                                                            

Contributions:                                                              

Share options                                                               

 exercised            862       -      -       -      -         -       862 

----------------------------------------------------------------------------

Balance at                                                                  

 December 31,                                                               

 2010             285,362   4,080  5,408  (7,646)     -    60,246   347,450 

                                                                            

Net loss for the                                                            

 period:                -       -      -       -      -   (13,453)  (13,453)

                                                                            

Other                                                                       

 comprehensive                                                              

 earnings                                                                   

 (loss):                                                                    

Foreign currency                                                            

 translation                                                                

 differences,                                                               

 net of tax             -       -      -   2,717      -         -     2,717 

Defined benefit                                                             

 plan actuarial                                                             

 losses, net of                                                             

 tax                    -       -      -       -      -    (4,376)   (4,376)

Loss in fair                                                                

 value of                                                                   

 interest rate                                                              

 swaps                  -       -      -       -   (503)        -      (503)

                                                                            

Contributions:                                                              

Share options                                                               

 exercised          1,370       -      -       -      -         -     1,370 

Share issuance,                                                             

 net of share                                                               

 issue expenses                                                             

 and tax           55,553       -      -       -      -         -    55,553 

                                                                            

Changes in                                                                  

 ownership                                                                  

 interests in                                                               

 investee:                                                                  

Acquisition of                                                              

 subsidiary             -       -  2,068       -      -        (4)    2,064 

----------------------------------------------------------------------------

                                                                            

Balance at                                                                  

 December 31,                                                               

 2011            $342,285  $4,080 $7,476 $(4,929) $(503) $ 42,413  $390,822 

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

See accompanying notes to consolidated financial statements.                



INTERNATIONAL FOREST PRODUCTS LIMITED

Notes to Unaudited Interim Consolidated Financial Statements

(Tabular amounts expressed in thousands except per share amounts)

Three months and years ended December 31, 2011 and 2010 (unaudited)

1. Nature of operations:

International Forest Products Limited and its subsidiaries (the "Company" or "Interfor") is a producer of wood products in British Columbia and the U.S. Pacific Northwest for sale to markets around the world.

The Company is a publicly listed company incorporated under the Business Corporations Act (British Columbia) with shares listed on the Toronto Stock Exchange. Its head office, principal address and records office is located at Suite 3500, 1055 Dunsmuir Street, Vancouver, British Columbia, V7X 1H7.

The condensed consolidated interim financial statements of the Company as at and for the three months and year ended December 31, 2011 comprise the Company and its subsidiaries. The consolidated financial statements of the Company as at and for the year ended December 31, 2010 which were prepared under Canadian generally accepted accounting principles ("GAAP") are available on www.sedar.com.

2. Statement of Compliance:

(a) Statement of compliance and conversion to International Financial Reporting Standards ("IFRS"):

For fiscal years commencing January 1, 2011 Canadian GAAP were converged with IFRS. Consequently, the Company has prepared current and comparative financial information under IFRSs for the reporting period ending December 31, 2011. These condensed consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting. As these IFRS condensed consolidated interim financial statements are for part of the period covered by the first IFRS annual financial statements IFRS 1 First-time Adoption of International Financial Reporting Standards has been applied. The condensed consolidated interim financial statements do not include all of the information required for full annual financial statements.

An explanation of how the transition to IFRSs has affected the reported financial position, financial performance and cash flows of the Company as at the date of transition of January 1, 2010 and as at December 31, 2010 have been fully described in note 19 of the Company's unaudited condensed consolidated interim financial statements as at and for the three months ended March 31, 2011 as filed on www.sedar.com.

Reconciliations of equity as at December 31, 2010 and total comprehensive income for the three months and year ended December 31, 2010 comparative periods reported under Canadian GAAP to those reported for those periods under IFRS are provided in note 19.

In these financial statements the term Canadian GAAP refers to Canadian GAAP before the adoption of IFRS.

These condensed consolidated interim financial statements were approved by the Board of Directors on February 17, 2012.

(b) Basis of measurement:

The condensed consolidated interim financial statements have been prepared on the historical cost basis except for the following material items in the Statement of Financial Position:

(i) Derivative financial instruments are measured at fair value;

(ii) Long-term debt is measured at fair value at inception and at amortized cost thereafter;

(iii) Liabilities for cash-settled share-based payment arrangements are measured at fair value; and

(iv) The employee benefit assets and liabilities are recognized as the net of the fair value of the plan assets and the present value of the benefit obligations on a plan by plan basis.

3. Significant accounting policies:

The accounting policies that the Company has adopted in its consolidated financial statements for the year ended December 31, 2011 have been fully described in note 3 of the Company's unaudited condensed consolidated interim financial statements as at and for the three months ended March 31, 2011 and as filed on www.sedar.com. These accounting policies have been applied consistently to all periods presented in these condensed consolidated interim financial statements.

New Accounting Policy - Derivative Financial Instruments, Interest Rate Sw aps:

On August 25, 2011, the Company entered into two interest rate swaps and designated these financial instruments as cash flow hedges. The intent of these swaps is to convert floating-rate interest expense to fixed-rate interest expense based on BA CDOR. As these derivatives are designated as the hedging instrument in a cash flow hedge of fluctuations in market interest rates associated with specific drawings under the Revolving Term Line, the effective portion of changes in the fair value of the derivative is recognized in Other comprehensive income (loss) and presented in the Hedging reserve in Equity. Any ineffective portion of the changes in the fair value of the derivative is recognized immediately in Net earnings (loss).

Future accounting changes:

IFRS 9, Financial Instruments, replaces the multiple classification and measurement models in IAS 39, Financial Instruments: Recognition and Measurement, with a single model that has only two classification categories: amortized cost and fair value. This standard is in effect for accounting periods beginning on or after January 1, 2015, with earlier adoption permitted.

IAS 19, Employee Benefits, was revised to eliminate the option to defer recognition of gains and losses, known as the "corridor method", and to enhance disclosure requirements for defined benefit plans. As the Company did not choose the corridor method in accounting for its defined benefit plans, there is no impact on its financial statements as a result of the elimination of this option. This standard is in effect for accounting periods beginning on or after January 1, 2013, with earlier adoption permitted.

As at the reporting date, no assessment has been made of the impact of the standard on the Company's financial statements other than the effect of the elimination of the corridor method.

4. Seasonality of operating results:

Quarterly trends normally reflect the seasonality of the Company's operations. Logging operations are seasonal due to a number of factors including weather, ground conditions and fire season woods closures. Generally, the Company's B.C. Coastal logging divisions experience higher production levels in the latter half of the first quarter, throughout the second and third quarters and in the first half of the fourth quarter. Logging activity in the B.C. Interior is generally higher in the first half of the first quarter, slows during spring thaw and increases in the third and fourth quarters. Sawmill operations are less seasonal than logging operations but are dependent on the availability of logs from logging operations, including those from suppliers. In addition, the market demand for lumber and related products is generally lower in the winter due to reduced construction activity, which increases during the spring, summer and fall.

5. Acquisition:

On January 5, 2011, all partners in the Seaboard General Partnership ("the SGP") withdrew with the exception of Interfor. The SGP was wound-up on January 7, 2011 and continues shipping operations as Seaboard Shipping Company Limited ("Seaboard") which became a wholly- owned subsidiary of Interfor. Seaboard's accounts are included in the consolidated financial statements of the Company from the date of change in control.

This acquisition has been accounted for using the purchase method. At the date of change in control the identifiable assets acquired and liabilities and residual equity assumed were recorded at fair value based on management's best estimates and allocated as follows:





Assets acquired:                                                            

  Cash                                                              $ 4,846 

  Other current assets                                                1,950 

  Employee future benefits                                            1,659 

----------------------------------------------------------------------------

                                                                      8,455 

Liabilities assumed:                                                        

  Current liabilities                                                (4,792)

  Income taxes payable                                                 (630)

  Employee future benefits                                             (326)

  Deferred income taxes                                                (307)

Residual equity assumed:                                                    

  Contributed surplus                                                (2,068)

  Withdrawing partners' share of actuarial gains and losses                 

   recognized through Other Comprehensive Income                          4 

----------------------------------------------------------------------------

                                                                            

Previous carrying value of investment in associate                  $   336 

----------------------------------------------------------------------------

----------------------------------------------------------------------------



There was no cash consideration paid and the net assets acquired were equal to the existing interest in Seaboard at the date of change in control.

For the year ended December 31, 2011 Seaboard contributed $39,875,000 in sales revenue and $2,298,000 in net earnings.

6. Payable to associate company:

On July 30, 2010 the SGP made an advance to its partners, with the Company's share of the advance being $6,896,000. A second advance was made on December 30, 2010 and Interfor received an additional $8,842,000. The Company signed unsecured promissory notes in respect of each of these advances, payable on demand on or before January 3, 2011 and non-interest bearing until January 3, 2011.

On January 3, 2011, the SGP declared an income distribution to its partners, of which the Company's share of $15,738,000 was received by way of setoff against the promissory note payable to the SGP. In accordance with equity accounting, the income distribution was recorded as a reduction of the investment in associate company.

7. Inventories:





                                                 Dec. 31, 2011 Dec. 31, 2010

----------------------------------------------------------------------------

                                                                            

Logs                                                   $59,412       $39,107

Lumber                                                  31,729        27,353

Other                                                    6,504         5,302

----------------------------------------------------------------------------

                                                       $97,645       $71,762

----------------------------------------------------------------------------

----------------------------------------------------------------------------



Inventory expensed in the period includes production costs, depreciation of plant and equipment, and depletion and amortization of timber, roads and other. The inventory writedown in order to record inventory at the lower of cost and net realizable value at December 31, 2011 was $10,006,000 (December 31, 2010 - $6,253,000).

8. Cash and borrowings:





----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                          Revolving         

                                                Operating      Term         

December 31, 2011                                Facility  Facility    Total

----------------------------------------------------------------------------

Available line of credit                          $65,000  $200,000 $265,000

Maximum borrowing available                        65,000   200,000  265,000

Drawings                                                -   110,713  110,713

Outstanding letters of credit included in line                              

 utilization                                        5,062         -    5,062

Unused portion of line                             59,938    89,287  149,225

----------------------------------------------------------------------------

----------------------------------------------------------------------------

December 31, 2010                                                           

----------------------------------------------------------------------------

Available line of credit                          $65,000  $200,000 $265,000

Maximum borrowing available                        65,000   200,000  265,000

Drawings                                                -   156,037  156,037

Outstanding letters of credit included in line                              

 utilization                                        4,756         -    4,756

Unused portion of line                             60,244    43,963  104,207

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

Minimum principal amounts due on long-term debt within the next five years  

are follows:                                                                

----------------------------------------------------------------------------

----------------------------------------------------------------------------

Twelve months ending                                                        

  December 31, 2012                                                 $      -

  December 31, 2013                                                        -

  December 31, 2014                                                        -

  December 31, 2015                                                  110,713

  December 31, 2016                                                        -

----------------------------------------------------------------------------

                                                                            

                                                                    $110,713

----------------------------------------------------------------------------

----------------------------------------------------------------------------



(a) Operating Line:

The Canadian operating line of credit ("Operating Line") may be drawn in either CAD$ or US$ advances, and bears interest at bank prime plus a margin or, at the Company's option, at rates for Bankers' Acceptances or LIBOR based loans plus a margin, and in all cases dependent upon a financial ratio of total debt divided by twelve months' trailing EBITDA1. Borrowing levels under the Operating Line are subject to a borrowing base calculation dependent on certain accounts receivable and inventories.

The Operating Line is secured by a general security agreement which includes a security interest in all accounts receivable and inventories, charges against timber tenures, and mortgage security on sawmills. The Operating Line is subject to certain financial covenants including a minimum working capital requirement, a maximum ratio of total debt to total capitalization and a minimum net worth calculation. As at December 31, 2011, other than outstanding letters of credit included in the line utilization, the Operating Line was undrawn (December 31, 2010 - $nil).

On July 11, 2011, the Company extended and amended its Operating Line with the maturity date of the Operating Line extended from July 28, 2012 to July 28, 2015. All other terms and conditions of the line remain substantially unchanged except for a reduction in pricing.

(b) Revolving Term Line:

The Revolving Term Line may be drawn in either CAD$ or US$ advances, and bears interest at bank prime plus a margin or, at the Company's option, at rates for Bankers' Acceptances or LIBOR based loans plus a margin, and in all cases dependent upon a financial ratio of total debt divided by twelve months' trailing EBITDA(1).

The Revolving Term Line is available to a maximum of $200,000,000 and is secured by a general security agreement which includes a security interest in all accounts receivable and inventories, charges against timber tenures, and mortgage security on sawmills. The line is subject to certain financial covenants including a minimum working capital requirement and a maximum ratio of total debt to total capitalization and a minimum net worth calculation.

As at December 31, 2011, the Revolving Term Line was drawn by US$30,200,000 (December 31, 2010 - US$30,200,000) revalued at the year-end exchange rate to $30,713,000 (December 31, 2010 - $30,037,000), and $80,000,000 (December 31, 2010 - $126,000,000) for total drawings of $110,713,000 (December 31, 2010 - $156,037,000).

The US$30,200,000 drawing under the Revolving Term Line has been designated as a hedge against the Company's investment in its U.S. operations and unrealized foreign exchange losses of $676,000 (2010 - $1,703,000 gain) arising on revaluation of the Non-Revolving Term Line were recognized in Foreign exchange translation differences in Other comprehensive income. For the fourth quarter, 2011 the unrealized foreign exchange gain of $942,000 (Quarter 4, 2010 - $1,039,000 gain) was recognized in Other comprehensive income.

On July 11, 2011, the Company extended and amended its Revolving Line with the maturity date of the Revolving Line extended from July 28, 2013 to July 28, 2015. All other terms and conditions of the line remain substantially unchanged except for a reduction in pricing.

(1) EBITDA represents earnings before interest, taxes, depreciation, depletion and amortization.

(c) Other:

On January 5, 2011 the Company acquired full control of Seaboard and its wholly-owned subsidiary, Seaboard International Shipping Company (see note 5). Seaboard had demand facilities with a Canadian bank which were secured by a general assignment of accounts receivable, inventory and insurance. The demand lines could be drawn in either CAD$ or US$ and bore interest at either the bank prime rate plus a margin for CAD$ borrowings or the U.S. base rate plus a margin for $US borrowings. Borrowing levels under the line were subject to a borrowing base calculation dependent on certain accounts receivable.

On September 29, 2011 both lines were cancelled and the related security was released.

At December 31, 2011 the Company's cash balances are restricted by the amount of Seaboard's outstanding letters of credit of $134,000.

9. Share capital:





The transactions in share capital are described below:                      

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                 Number                     

                                  ---------------------------------         

                                      Class A   Class B       Total   Amount

----------------------------------------------------------------------------

Balance, December 31, 2009         46,101,476 1,015,779  47,117,255 $288,580

Shares issued on exercise of                                                

 options                              236,200         -     236,200      862

----------------------------------------------------------------------------

Balance, December 31, 2010         46,337,676 1,015,779  47,353,455  289,442

Shares issued on exercise of                                                

 options                              287,000         -     287,000    1,370

Share issuance, net of share issue                                          

 costs and income tax benefit       8,222,500         -   8,222,500   55,553

----------------------------------------------------------------------------

Balance, December 31, 2011         54,847,176 1,015,779  55,862,955 $346,365

----------------------------------------------------------------------------

----------------------------------------------------------------------------

On April 8, 2011 the Company closed a public offering of 8,222,500 Class A  

 Subordinate Voting shares at a price of $7.00 per share for net cash       

 proceeds of $54,886,000.                                                   



10. Depreciation, depletion and amortization:





Depreciation, depletion and amortization allocated by function is as        

 follows:                                                                   

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                          3 Months      3 Months          Year          Year

                     Dec. 31, 2011 Dec. 31, 2010 Dec. 31, 2011 Dec. 31, 2010

----------------------------------------------------------------------------

Production                 $12,722       $11,441       $50,644       $44,973

Selling and                                                                 

 administration                237           260           910         1,023

----------------------------------------------------------------------------

                           $12,959       $11,701       $51,554       $45,996

----------------------------------------------------------------------------

----------------------------------------------------------------------------



11. Restructuring costs:





----------------------------------------------------------------------------

----------------------------------------------------------------------------

                          3 Months      3 Months          Year          Year

                     Dec. 31, 2011 Dec. 31, 2010 Dec. 31, 2011 Dec. 31, 2010

----------------------------------------------------------------------------

                                                                            

Severance costs                                                             

 (recovery)                  $(104)          $(9)        $ 265        $1,093

Contractor buyout                -             -           840             -

Plant and equipment                                                         

 write-downs                                                                

 (reversal)                      -             -          (423)          485

Other recovery                   -             -          (102)            -

----------------------------------------------------------------------------

                             $(104)          $(9)        $ 580        $1,578

----------------------------------------------------------------------------

----------------------------------------------------------------------------



Restructuring costs of $850,000 in the first quarter, 2011 resulted from the buyout of a logging contractor's Bill 13 entitlements and severance costs related to early retirement of hourly workers.

Additional payments in the second quarter, 2011 resulted in the recognition of further restructuring costs of $175,000 for the buyout of Bill 13 entitlements. Further hourly worker early retirements were slightly offset by revisions to previously accrued severances resulted in a recovery of $102,000 in the second quarter, and an expense of $118,000 in the third quarter, 2011.

During the third quarter, 2011, the Company also reversed an amount of $423,000 for a write-down for an asset previously considered impaired. A refinement of severance provisions resulted in a reversal of $104,000 in severance costs for the fourth quarter, 2011.

During the first quarter of 2010 the Company revised its estimated severance costs and recorded $33,000 in additional restructuring costs. In the second quarter of 2010 the Company restructured certain of its manufacturing operations resulting in additional severance costs of $1,074,000. The Company recorded $485,000 in asset write-downs in the third quarter, 2010, as it determined certain assets were impaired.

12. Finance costs:





----------------------------------------------------------------------------

----------------------------------------------------------------------------

                          3 Months      3 Months          Year          Year

                     Dec. 31, 2011 Dec. 31, 2010 Dec. 31, 2011 Dec. 31, 2010

----------------------------------------------------------------------------

                                                                            

Interest on                                                                 

 borrowing                  $1,120        $2,104        $5,608        $8,525

Accretion expense              132           173           707           787

Amortization of                                                             

 prepaid finance                                                            

 costs                          16           232           779         1,129

----------------------------------------------------------------------------

                                                                       10,44

                            $1,268        $2,509        $7,094        $    1

----------------------------------------------------------------------------

----------------------------------------------------------------------------



13. Other income (expense):





----------------------------------------------------------------------------

----------------------------------------------------------------------------

                       3 Months       3 Months           Year          Year 

                  Dec. 31, 2011  Dec. 31, 2010  Dec. 31, 2011 Dec. 31, 2010 

----------------------------------------------------------------------------

                                                                            

Gain (loss) on                                                              

 disposal of                                                                

 surplus plant                                                              

 and equipment,                                                             

 and licences              $(44)         $ (84)          $184         $(201)

Gain on                                                                     

 settlement of                                                              

 timber takeback              -              -              -           376 

Gain on lumber                                                              

 futures trading             (1)             -            187             - 

Other (expense)               -           (200)             -          (200)

----------------------------------------------------------------------------

                           $(45)         $(284)          $371         $ (25)

----------------------------------------------------------------------------

----------------------------------------------------------------------------



In the first, second and third quarters, 2011, the Company disposed of surplus equipment and a timber licence which generated $257,000 in proceeds and a gain of $228,000. Further minor sales of surplus property resulted in a loss of $44,000 for the fourth quarter, 2011.


During the third and fourth quarters, 2011 the Company generated a gain of $187,000 on lumber futures trading.


In the first quarter of 2010, minor disposals of surplus equipment resulted in proceeds of $14,000 and a loss of $8,000. In the second quarter, 2010, the Company received further compensation under the Forest Act for timber, roads and bridges resulting from the 2006 legislated takeback of certain logging rights on the B.C. Coast which, combined with further minor disposals of surplus equipment, resulted in proceeds of $475,000 and a gain of $413,000.


Additional minor sales of surplus equipment in the third quarter, 2010 generated proceeds of $812,000 and a loss of $146,000. In the fourth quarter, 2010, further disposals of surplus equipment and roads generated proceeds of $24,000 and a loss of $284,000.


14. Net earnings (loss) per share:





----------------------------------------------------------------------------

----------------------------------------------------------------------------

                        3 Months Dec. 31, 2011        3 Months Dec. 31, 2010

                    ---------------------------   --------------------------

                               Weighted                       Weighted      

                                Average                        Average      

                         Net  Number of    Per           Net Number of   Per

                        loss     Shares  share      earnings    Shares share

----------------------------------------------------------------------------

                                                                            

Basic earnings per                                                          

 share               $(6,467)    55,863 $(0.12)    $     756    47,165 $0.02

Share options              -          -      -             -         7     -

----------------------------------------------------------------------------

                                                                            

Diluted earnings per                                                        

 share               $(6,467)    55,863 $(0.12)    $     756    47,172 $0.02

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                          Year Dec. 31, 2011            Year Dec. 31, 2010  

                    ---------------------------   --------------------------

                               Weighted                     Weighted        

                                Average                      Average        

                              Number of    Per         Net Number of    Per 

                     Net loss    Shares  share        loss    Shares  share 

----------------------------------------------------------------------------

                                                                            

Basic loss per share $(13,453)   53,611 $(0.25)    $(5,193)   47,134 $(0.11)

Share options               -         -      -           -      7(i)      - 

----------------------------------------------------------------------------

                                                                            

Diluted loss per                                                            

 share               $(13,453)   53,611 $(0.25)    $(5,193)   47,134 $(0.11)

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

(i) Where the addition of share options to the total shares outstanding has 

an anti-dilutive impact on the diluted earnings (loss) per share            

calculation, those share options have not been included in the total shares 

outstanding for purposes of the calculation of diluted earnings (loss) per  

share.                                                                      



15. Segmented information:

The Company manages its business as a single operating segment, solid wood. The Company purchases and harvests logs which are then manufactured into lumber products at the Company's sawmills, or sold. Substantially all of the Company's operations are located in British Columbia, Canada and the U.S. Pacific Northwest, U.S.A.

In the first quarter, 2011 the Company acquired complete control of the SGP. The SGP was wound up on early January, 2011 but continued operations as Seaboard and its accounts were consolidated from the date of change in control on January 5, 2011. Other sales revenues in sales by product line include the ocean freight revenues of Seaboard.

The Company sales to both foreign and domestic markets are as follows:





----------------------------------------------------------------------------

----------------------------------------------------------------------------

                          3 Months      3 Months          Year          Year

                     Dec. 31, 2011 Dec. 31, 2010 Dec. 31, 2011 Dec. 31, 2010

----------------------------------------------------------------------------

                                                                            

Canada                    $ 57,691      $ 43,788      $214,876      $171,113

United States               68,723        61,865       263,166       244,625

China/Taiwan                27,030        33,225       137,421        79,625

Japan                       26,978        23,092        98,088        80,856

Other export                 9,530        14,333        44,465        49,399

----------------------------------------------------------------------------

                          $189,952      $176,303      $758,016      $625,618

----------------------------------------------------------------------------

Sales by product line are as follows:                                       

----------------------------------------------------------------------------

                          3 Months      3 Months          Year          Year

                     Dec. 31, 2011 Dec. 31, 2010 Dec. 31, 2011 Dec. 31, 2010

----------------------------------------------------------------------------

                                                                            

Lumber                    $134,897      $137,549      $538,138      $481,983

Logs                        22,940        20,577       108,413        79,763

Wood chips and other                                                        

 by products                17,538        15,731        68,355        56,217

Ocean freight and                                                           

 other                      14,577         2,446        43,110         7,655

----------------------------------------------------------------------------

                          $189,952      $176,303      $758,016      $625,618

----------------------------------------------------------------------------

----------------------------------------------------------------------------



16. Financial instruments:

The Company employs financial instruments such as foreign currency forward and option contracts to manage exposure to fluctuations in foreign exchange rates and interest rate swaps to manage exposure to interest rates. The Company does not expect any credit losses in the event of non-performance by counterparties as the counterparties are the Company's Canadian bankers, which are all highly rated.

As at December 31, 2011, the Company has outstanding obligations to sell a maximum of US$16,300,000 at an average rate of CAD$1.0334 to the US$1.00 and sell Japanese yen 90,000,000 at an average rate of yen 75.65 to the US$1.00 and buy US$2,000,000 at an average rate of CAD$1.01775 to the US$1.00 during 2012. All foreign currency gains or losses to December 31, 2011 have been recognized in Sales revenue in Net earnings and the fair value of these foreign currency contracts being an asset of $283,000 (measured based on Level 2 of the fair value hierarchy) has been recorded in Trade accounts receivable and other (December 31, 2010 - $492,000 asset recorded in Trade accounts receivable and other and $18,000 liability recorded in Trade accounts payable and accrued liabilities measured based on Level 2 of the fair value hierarchy).

On August 25, 2011, the Company entered into two interest rate swaps, each with notional value of $25,000,000 and maturing July 28, 2015. Under the terms of the swaps the Company pays an amount based on a fixed annual interest rate of 1.56% and receives a 90 day BA CDOR which is recalculated at set interval dates. The intent of these swaps is to convert floating-rate interest expense to fixed-rate interest expense. As these interest rate swaps have been designated as cash flow hedges the fair value of these interest rate swaps at December 31, 2011 being a liability of $503,000 (measured based on Level 2 of the fair value hierarchy) has been recorded in Trade accounts payable and accrued liabilities and a charge of $3,000 and $503,000 have been recognized in Other comprehensive income for the fourth quarter and year, 2011 respectively.

During the fourth quarter, 2011 the Company also traded lumber futures to manage price risk and which were designated as held for trading with changes in fair value recorded in Other income (expense) in net earnings. At December 31, 2011 there were no outstanding lumber futures contracts and a loss of $1,000 and gain of $187,000 were recognized in Other income (expense) on completed contracts for the fourth quarter and the year, 2011, respectively.

17. Contingencies:

(a) Softwood Lumber Agreement:

On January 18, 2011 U.S. Trade Representative's office filed for arbitration under the provisions of the Softwood Lumber Agreement ("SLA") over its concern that the Province of British Columbia ("B.C.") is charging too low a price for certain timber harvested on public lands in the B.C. Interior. The arbitration will be conducted by the London Court of International Arbitration ("LCIA"). The Company believes that B.C. and Canada are complying with their obligations under the SLA.

In August, 2011 the U.S. Trade Representative filed a detailed statement of claim with the LCIA and Canada delivered its initial response in November, 2011. A hearing before the arbitration panel is expected to take place in early 2012 with a final decision expected by the end of 2012.

As the U.S. arbitration request is still in preliminary stages the existence of any potential claim has not been determined and no provision has been recorded in the financial statements as at December 31, 2011.

(b) Storm and earthquake damage:

In September 2011, an earthquake on Vancouver Island and heavy rains on the B.C. mainland coastal and inlet areas resulted in mudslides and debris torrents with some logging areas impacted by road washouts and bridge and culvert damage. Due to the remoteness and magnitude of the areas impacted the Company has been unable to fully assess the extent of the damage and its related costs.

Similarly, in the latter half of September 2010, heavy rains and strong winds on northern Vancouver Island and the B.C. Central Coast triggered mudslides, road washouts and flooding and caused bridge and culvert damage. Certain losses relating to the 2010 storm damage were covered by insurance and in June, 2011 the Company settled with its insurers for recovery of qualifying expenditures, net of the insurance deductible for total proceeds of $4,836,000 of which $4,815,000 was received in the second quarter, 2011.

During the first quarter, 2011, the Company recorded business interruption insurance recoveries of $2,211,000 as a reduction in Production costs in net earnings with a further recovery of $503,000 recognized during the second quarter, 2011 for total recoveries reflected in net earnings of $2,714,000.

A further $525,000 was applied against amounts previously set up as receivable for costs already incurred. The remaining $1,576,000 was set up as a provision for future remediation on roads and bridges, with $482,000 recorded in Trade accounts payable and accrued liabilities and $1,094,000 recorded in Provisions and other liabilities. Under the terms of the insurance settlement, the insurance proceeds must be used for remediation.

As at December 31, 2011 $1,152,000 of these provisions remain unspent.

18. Subsequent events:

(a) Softwood Lumber Agreement extension

On January 23, 2012, the federal governments of Canada and the United States announced a two year extension of the 2006 Softwood Lumber Agreement to October 2015.

(b) Significant customer enters into creditor protection

On January 31, 2012, Catalyst Paper Corporation ("Catalyst") announced that the company and certain of its subsidiaries had obtained an Initial Order from the Supreme Court of British Columbia under the Companies' Creditors Arrangement Act. Catalyst is the primary buyer of Interfor's chips on the B.C. Coast, under long-term purchase contracts. Catalyst is also a purchaser of Interfor's pulp logs and other residuals.

Catalyst has indicated that the operations of the Catalyst and its subsidiaries are intended to continue as usual, and obligations to employees and suppliers during the restructuring process are expected to be met in the ordinary course.

All trade accounts receivable outstanding as at December 31, 2011 have been collected in 2012 and therefore no allowance was provided. As at February 17, 2012 the trade accounts receivable at risk for non-payment total $439,000.

The outcome of Catalyst's restructuring and any potential impact to the Company cannot be determined at this point. The Court has granted Interfor a security interest as a critical supplier on all current and future products purchased from Interfor.

19. Explanation of transition to IFRS:

As stated in note 2 (a), these consolidated interim financial statements are prepared in accordance with IFRSs.

As described in note 3, the accounting policies adopted by the Company under IFRSs have been applied in preparing the interim financial statements for the comparative information presented in these unaudited condensed consolidated interim financial statements for both the three months and year ended December 31, 2010.

An explanation of how the transition from previous GAAP to IFRSs has affected the Company's financial position, financial performance and cash flows is set out in the following tables and the notes that accompany the tables.





Reconciliation of equity                                                    

December 31, 2010                                                           

----------------------------------------------------------------------------

(thousands of Canadian dollars)                                             

                               Previous       IFRSs         IFRSs           

                       Note        GAAP  Reclassify    Adjustment     IFRSs 

----------------------------------------------------------------------------

Assets                                                                      

Current assets:                                                             

  Cash and cash                                                             

   equivalents                 $  9,301    $      -       $     -  $  9,301 

  Trade accounts                                                            

   receivable and                                                           

   other                         45,961           -             -    45,961 

  Inventories                    71,762           -             -    71,762 

  Prepayments                     8,334           -             -     8,334 

  Deferred tax assets  a          3,627      (3,627)            -         - 

----------------------------------------------------------------------------

                                138,985      (3,627)            -   135,358 

Employee future                                                             

 benefits              c, i           -       8,054        (7,539)      515 

Investment in                                                               

 associate company     b, j           -      17,124        (1,050)   16,074 

Other investments and                                                       

 assets                b, c      28,618     (25,982)            -     2,636 

Property, plant and                                                         

 equipment             d, k     333,989      (1,723)       15,724   347,990 

Logging roads and                                                           

 bridges                         17,063           -             -    17,063 

Timber licences                  80,154           -             -    80,154 

Other intangible                                                            

 assets                d              -       1,723             -     1,723 

Goodwill                         13,078           -             -    13,078 

----------------------------------------------------------------------------

                                                                            

                               $611,887    $ (4,431)      $ 7,135  $614,591 

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

Liabilities and Equity                                                      

Current liabilities:                                                        

  Trade accounts                                                            

   payable and accrued                                                      

   liabilities         e, n    $ 58,267    $ (9,785)      $ 1,571  $ 50,053 

  Reforestation                                                             

   liability           e              -       9,785             -     9,785 

  Income taxes payable              230           -             -       230 

  Payable to investee                                                       

   company                       15,738           -             -    15,738 

----------------------------------------------------------------------------

                                 74,235           -         1,571    75,806 

Reforestation                                                               

 liability             m         15,017           -         2,308    17,325 

Long-term debt                  156,037           -             -   156,037 

Employee future                                                             

 benefits              c, i           -       4,348         1,467     5,815 

Provisions and other                                                        

 liabilities           c, m, n   15,695      (5,152)        1,615    12,158 

Deferred income taxes  a, p       3,627      (3,627)            -         - 

Equity:                                                                     

  Share capital                                                             

  Class A subordinate                                                       

   voting shares                285,362           -             -   285,362 

  Class B common                                                            

   shares                         4,080           -             -     4,080 

  Contributed surplus             5,408           -             -     5,408 

  Translation reserves h        (32,501)     24,855             -    (7,646)

  Retained earnings    h, q      84,927     (24,855)          174    60,246 

----------------------------------------------------------------------------

                                347,276           -           174   347,450 

                                                                            

----------------------------------------------------------------------------

                                                                            

                                                                            

                               $611,887    $ (4,431)      $ 7,135  $614,591 

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

Reconciliation of comprehensive income (loss):                              

(thousands of Canadian dollars)                                             

                                          Three months ended                

                                          December 31, 2010                 

----------------------------------------------------------------------------

                               Previous       IFRSs         IFRSs           

                    Note           GAAP  Reclassify    Adjustment     IFRSs 

----------------------------------------------------------------------------

Sales                          $176,303    $      -       $     -  $176,303 

                                                                            

Costs and Expenses:                                                         

  Production        f, i, k, m  154,813        (173)         (870)  153,770 

  Selling and                                                               

   administration                 4,328           -             -     4,328 

  Long term                                                                 

   incentive                                                                

   compensation                                                             

   expense          n             1,419           -         1,027     2,446 

  Export taxes                    2,524           -             -     2,524 

  Depreciation of                                                           

   plant and                                                                

   equipment        d             7,495        (151)            -     7,344 

  Depletion and                                                             

   amortization of                                                          

   timber, roads                                                            

   and other        f             4,438         (81)            -     4,357 

----------------------------------------------------------------------------

                                175,017        (405)          157   174,769 

----------------------------------------------------------------------------

Operating earnings                                                          

 (loss) before                                                              

 restructuring                                                              

 costs                            1,286         405          (157)    1,534 

                                                                            

Restructuring costs                                                         

 (recovery)                          (9)          -             -        (9)

----------------------------------------------------------------------------

Operating earnings                                                          

 (loss)                           1,295         405          (157)    1,543 

                                                                            

Finance costs       f                 -      (2,509)            -    (2,509)

Interest expense on                                                         

 long-term debt     f            (1,968)      1,968             -         - 

Other interest                                                              

 expense            f              (136)        136             -         - 

Other foreign                                                               

 exchange loss                     (169)          -             -      (169)

Other income                       (284)          -             -      (284)

Equity in earnings                                                          

 of associate                                                               

 company            j             1,701           -           (49)    1,652 

----------------------------------------------------------------------------

                                   (856)       (405)          (49)   (1,310)

----------------------------------------------------------------------------

Earnings (loss)                                                             

 before income                                                              

 taxes                              439           -          (206)      233 

Income tax expense                                                          

 (recovery):                                                                

  Current                            18           -             -        18 

  Deferred          p              (130)          -          (411)     (541)

----------------------------------------------------------------------------

                                   (112)          -          (411)     (523)

----------------------------------------------------------------------------

Net earnings (loss)                 551           -           205       756 

                                                                            

Other comprehensive                                                         

 income (loss):                                                             

  Foreign currency                                                          

   translation                                                              

   differences -                                                            

   foreign                                                                  

   operations                    (4,730)          -             -    (4,730)

  Defined benefit                                                           

   plan actuarial                                                           

   losses           i                 -           -         1,644     1,644 

  Equity share of                                                           

   associate's                                                              

   defined benefit                                                          

   plan actuarial                                                           

   losses           j                 -           -           372       372 

  Income tax                                                                

   (expense)                                                                

   recovery on                                                              

   other                                                                    

   comprehensive                                                            

   income (loss)    p               130           -          (411)     (281)

----------------------------------------------------------------------------

                                 (4,600)          -         1,605    (2,995)

----------------------------------------------------------------------------

                                                                            

Total comprehensive                                                         

 income (loss) for                                                          

 the period                    $ (4,049)   $      -       $ 1,810  $ (2,239)

----------------------------------------------------------------------------

----------------------------------------------------------------------------

Net earnings (loss)                                                         

 per share, basic                                                           

 and diluted                   $   0.01    $      -       $  0.01  $   0.02 

----------------------------------------------------------------------------

----------------------------------------------------------------------------



                                                                            

Reconciliation of comprehensive income (loss):                              

(thousands of Canadian dollars)                                             

                                                Year ended                  

                                            December 31, 2010               

----------------------------------------------------------------------------

                               Previous       IFRSs         IFRSs           

                    Note           GAAP  Reclassify    Adjustment     IFRSs 

----------------------------------------------------------------------------

Sales                          $625,618    $      -       $     -  $625,618 

                                                                            

Costs and Expenses:                                                         

  Production        f, i, k, m  557,122        (787)          216   556,551 

  Selling and                                                               

   administration                17,508           -             -    17,508 

  Long term                                                                 

   incentive                                                                

   compensation                                                             

   expense          n             1,873           -            93     1,966 

  Export taxes                    7,427           -             -     7,427 

  Depreciation of                                                           

   plant and                                                                

   equipment        d            28,117        (642)            -    27,475 

  Depletion and                                                             

   amortization of                                                          

   timber, roads                                                            

   and other        f            19,008        (487)            -    18,521 

----------------------------------------------------------------------------

                                631,055      (1,916)          309   629,448 

----------------------------------------------------------------------------

Operating earnings                                                          

 (loss) before                                                              

 restructuring                                                              

 costs                           (5,437)      1,916          (309)   (3,830)

                                                                            

Restructuring costs                                                         

 (recovery)                       1,578           -             -     1,578 

----------------------------------------------------------------------------

Operating earnings                                                          

 (loss)                          (7,015)      1,916          (309)   (5,408)

                                                                            

Finance costs       f                 -     (10,441)            -   (10,441)

Interest expense on                                                         

 long-term debt     f            (7,944)      7,944             -         - 

Other interest                                                              

 expense            f              (581)        581             -         - 

Other foreign                                                               

 exchange loss                     (280)          -             -      (280)

Other income                        (25)          -             -       (25)

Equity in earnings                                                          

 of associate                                                               

 company            j            11,446           -           (15)   11,431 

----------------------------------------------------------------------------

                                  2,616      (1,916)          (15)      685 

----------------------------------------------------------------------------

Earnings (loss)                                                             

 before income                                                              

 taxes                           (4,399)          -          (324)   (4,723)

Income tax expense                                                          

 (recovery):                                                                

  Current                            60           -             -        60 

  Deferred          p              (525)          -           935       410 

----------------------------------------------------------------------------

                                   (465)          -           935       470 

----------------------------------------------------------------------------

Net earnings (loss)              (3,934)          -        (1,259)   (5,193)

                                                                            

Other comprehensive                                                         

 income (loss):                                                             

  Foreign currency                                                          

   translation                                                              

   differences -                                                            

   foreign                                                                  

   operations                    (7,433)          -             -    (7,433)

  Defined benefit                                                           

   plan actuarial                                                           

   losses           i                 -           -        (2,490)   (2,490)

  Equity share of                                                           

   associate's                                                              

   defined benefit                                                          

   plan actuarial                                                           

   losses           j                 -           -          (115)     (115)

  Income tax                                                                

   (expense)                                                                

   recovery on                                                              

   other                                                                    

   comprehensive                                                            

   income (loss)    p              (213)          -           623       410 

----------------------------------------------------------------------------

                                 (7,646)          -        (1,982)   (9,628)

----------------------------------------------------------------------------

                                                                            

Total comprehensive                                                         

 income (loss) for                                                          

 the period                    $(11,580)   $      -       $(3,241) $(14,821)

----------------------------------------------------------------------------

----------------------------------------------------------------------------

Net earnings (loss)                                                         

 per share, basic                                                           

 and diluted                   $  (0.08)   $      -       $ (0.03) $  (0.11)

----------------------------------------------------------------------------

----------------------------------------------------------------------------



Presentation reclassifications:

(a) Deferred taxes:

Under Canadian GAAP deferred taxes are split between current and non-current components on the basis of either the underlying asset or liability or the expected reversal of items not related to an asset or liability.

Under IFRS deferred tax assets and liabilities are classified as non-current.

Consequently, current deferred tax assets under Canadian GAAP have been reclassified against non-current deferred tax liabilities to conform to IFRS requirements.

(b) Investment in associate company:

Under Canadian GAAP separate disclosure of investments accounted for on the equity basis is required but may be disclosed in either the financial statements or the notes to the financial statements.

Under IAS 1, Presentation of Financial Statements, investments accounted for using the equity method must be disclosed separately in the Statement of Financial Position.

The Company's investment in an associate company has been reclassified from Other investments and assets as a separate line item on the Statement of Financial Position to conform to IFRS requirements.

(c) Employee future benefits:

Employee benefit plan assets and obligations have been reclassified from Other investments and assets and Provisions and other liabilities to highlight items where there has been a significant transitional IFRS adjustment in accordance with IAS 34, Interim Financial Reporting.

(d) Other intangible assets, net of accumulated amortization:

Under Canadian GAAP computer software acquired or developed for use is treated as a component of Property, plant and equipment.

Under IAS 38, Intangible Assets, computer software acquired or developed for use meets the definition of an intangible asset and is therefore reclassified from Property, plant and equipment on the Statement of Financial Position as is the related amortization on the Statement of Comprehensive Income.

(e) Reforestation liability, current:

IAS 1, Presentation of Financial Statements, requires the separate disclosure of provisions, where significant. Consequently, the current portion of reforestation liability has been reclassified from Trade accounts payable and other accrued liabilities.

(f) Finance costs:

Under IFRS 7, Financial Instruments: Disclosures, interest expense on borrowings, the unwinding of the discount on provisions (accretion expense), the amortization of prepaid financing costs and other related transaction costs are disclosed as finance costs.

Under Canadian GAAP, interest expense on borrowings was disclosed separately, accretion expense was included in Production costs and the amortization of prepaid financing costs were included in Depletion and amortization of timber, roads and other.

To comply with IFRS, these items have been reclassified to Finance costs on the Statement of Comprehensive Income.

(g) Interest paid:

Cash flows relating to interest paid have been classified as financing activities in the Statement of Cash Flows.

First-time adoption elections and changes due to IFRS:

(h) Currency translation differences:

Retrospective application of IFRS would require the Company to determine cumulative currency translation differences in accordance with IAS 21, The Effects of Changes in Foreign Exchange Rates, from the date a foreign subsidiary was formed or acquired. IFRS 1, First-time Adoption of International Financial Reporting Standards, permits cumulative translation gains and losses to be reset to zero at the transition date. The Company elected to reset all cumulative translation gains and losses to zero in the opening retained earnings at January 1, 2010.





The impact on the Statement of Financial Position is summarized as follows: 

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                              Dec. 31, 2010 

----------------------------------------------------------------------------

Reserve increase                                               $     24,855 

----------------------------------------------------------------------------

Reduction to retained earnings                                 $    (24,855)

----------------------------------------------------------------------------

----------------------------------------------------------------------------



(i) Employee future benefits:

IFRS 1 provides the option to retrospectively apply the corridor approach under IAS 19, Employee Benefits, for the recognition of actuarial gains and losses, or to recognize all cumulative gains and losses deferred under Canadian GAAP in opening retained earnings as at the transition date. The Company elected to recognize all cumulative actuarial gains and losses that existed at its transition date of January 1, 2010 in opening retained earnings for all of its employee benefit plans.

Under Canadian GAAP actuarial gains and losses that arise in calculating the present value of the defined benefit obligations and the fair value of plan assets are recognized on a systematic and consistent basis subject to a minimum required amortization based on a "corridor" approach. The corridor was 10% of the greater of the accrued benefit obligation at the beginning of the year and the fair value of plan assets at the beginning of the year. The unamortized net actuarial gains and losses in excess of the corridor is amortized as a component of pension expense on a straight-line basis over the expected average remaining service life of active participants. Actuarial gains and losses below the 10% corridor are deferred.

Under IFRS the Company elected to recognize all actuarial gains and losses immediately Other comprehensive income without recycling to the income statement in subsequent periods. As a result, actuarial gains and losses are not amortized to the income statement but rather are recorded directly to other comprehensive income at the end of each period. Consequently, the Company adjusted its pension expense to remove the amortization of actuarial gains and losses.

Under Canadian GAAP when a defined benefit plan gives rise to an accrued benefit asset, a provision is recognized for any excess of the accrued benefit asset over the expected future benefit. The accrued benefit asset is presented in the Statement of Financial Position net of the provision. A change in the provision is recognized in earnings for the period in which the change occurs.

IFRS also limits the recognition of the net benefit asset under certain circumstances to the amount that is recoverable. Since the Company has elected to recognize all actuarial gains and losses in Other comprehensive income, changes in the provision are recognized in other comprehensive income in the period in which the change occurs. The Company did not have a provision in respect of its benefit assets for any of the periods presented.





The impact on the Statement of Financial Position was:                      

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                              Dec. 31, 2010 

----------------------------------------------------------------------------

Employee benefit assets decrease                                    $(7,539)

Employee benefit obligations increase                                (1,467)

Related tax effect                                                    2,251 

----------------------------------------------------------------------------

Reduction to retained earnings                                      $(6,755)

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

The impact on the Statement of Comprehensive Income was:                    

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                    3 Months           Year 

                                               Dec. 31, 2010  Dec. 31, 2010 

----------------------------------------------------------------------------

Production expense decrease                          $  (358)       $  (355)

Other comprehensive loss (income):                                          

  Defined benefit plan actuarial losses                                     

   (gains)                                            (1,644)         2,490 

----------------------------------------------------------------------------

Reduction to (increase in) comprehensive                                    

 income before income taxes                          $(2,002)       $ 2,135 

----------------------------------------------------------------------------

----------------------------------------------------------------------------



(j) Investment in associate company:

In applying the equity method of accounting for an investment in an associate company both Canadian GAAP and IFRS require the accounting policies of the associate entity to be consistent with those of the parent company. As such, the employee defined benefit asset of the associate company has been adjusted to reflect the same policies as described in Note 19 (i) for employee future benefits and the Company has reflected its proportionate share of the associate's after-tax adjustments to earnings and comprehensive income.





The impact on the Statement of Financial Position was:                    

--------------------------------------------------------------------------

--------------------------------------------------------------------------

                                                            Dec. 31, 2010 

--------------------------------------------------------------------------

Investment in associate decrease                                  $(1,050)

--------------------------------------------------------------------------

Reduction to retained earnings                                    $(1,050)

--------------------------------------------------------------------------

--------------------------------------------------------------------------

                                                                          

The impact on the Statement of Comprehensive                              

 Income was:                                                              

--------------------------------------------------------------------------

--------------------------------------------------------------------------

                                                  3 Months           Year 

                                             Dec. 31, 2010  Dec. 31, 2010 

--------------------------------------------------------------------------

Equity in income                                     $  49        $    15 

Other comprehensive loss (income):                                        

  Equity share of associate's defined                                     

   benefit plan actuarial losses (gains)              (372)           115 

--------------------------------------------------------------------------

Reduction to comprehensive income before                                  

 income taxes                                        $ 323        $   130 

--------------------------------------------------------------------------

--------------------------------------------------------------------------



(k) Property, plant and equipment:

IFRS 1 allows a company to elect to measure an item of property, plant and equipment at the date of transition at its fair value and use that fair value as its deemed cost at that date. The Company identified a property at its Hammond sawmill site which it elected to use fair value as its deemed cost. As at January 1, 2010 the fair value of the property was estimated to be $16,320,000 with a historical cost of $572,000.

In addition, the Company reversed certain costs related to the transfer of equipment from one sawmill site to another which, under previous GAAP, qualified for capital treatment, but under IFRS do not.





The impact on the Statement of Financial Position was:                      

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                              Dec. 31, 2010 

----------------------------------------------------------------------------

Property, plant and equipment increase                              $15,724 

Related tax effect                                                   (1,963)

----------------------------------------------------------------------------

Increase in retained earnings                                       $13,761 

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

The impact on the Statement of Comprehensive                                

 Income was:                                                                

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                     3 Months          Year 

                                                Dec. 31, 2010 Dec. 31, 2010 

----------------------------------------------------------------------------

Production expense increase                               $24       $    24 

----------------------------------------------------------------------------

Reduction to comprehensive income before income                             

 taxes                                                    $24       $    24 

----------------------------------------------------------------------------

----------------------------------------------------------------------------



(l) Borrowing costs:

IAS 23, Borrowing Costs, requires an entity to capitalize the borrowing costs for qualifying assets for which the commencement date for capitalization is on or after January 1, 2009. Early adoption is permitted. IFRS 1 contains an exemption allowing companies to apply this standard to assets for which the commencement date is the later of January 1, 2009 and the date of transition. The Company elected to take this IFRS 1 exemption and, therefore, borrowing costs prior to January 1, 2010 are expensed.

(m) Decommissioning provisions:

The Company's logging activities give rise to obligations for reforestation and deactivation of logging roads. In addition, the Company has also recognized some environmental provisions.

Provisions are measured at the expected value of future cash flows, discounted to their present value and determined according to the probability of alternative estimates of cash flows occurring for each operation. Canadian GAAP requires the provision to be measured at fair value based on the amount a third party would charge for performing the remediation work. The measurement under IAS 37, Provisions, Contingent Liabilities and Contingent Assets, is based on "best estimate". The best estimate calculation can be based on internal or external costs, depending upon which is most likely.

Discount rates used under Canadian GAAP for decommissioning provisions (known as asset retirement obligations under Canadian GAAP) are based on the Company's credit-adjusted risk-free rate. Adjustments are made to decommissioning provisions for changes in the timing or amount of the cashflows and the unwinding of the discount. Changes in estimates that decrease provisions are discounted using the discount rate applied upon initial recognition of the liability; changes in estimates that increase the provision are discounted using the current discount rate.

Discount rates used under IFRS reflect the risks specific to the decommissioning provision. Adjustments are made to decommissioning provisions each period for changes in the timing or amount of cash flows, changes in the discount rate and the unwinding of the discount. As such, the discount rate reflects the current risk-free rate given that risks are incorporated into the future cash flow estimates.





The impact on the Statement of Financial Position was:                      

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                              Dec. 31, 2010 

----------------------------------------------------------------------------

Reforestation liability, non-current increase                       $(2,308)

Provisions and other liabilities increase                            (1,018)

Related tax effect                                                      832 

----------------------------------------------------------------------------

Reduction to retained earnings                                      $(2,494)

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

The impact on the Statement of Comprehensive                                

 Income was:                                                                

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                    3 Months           Year 

                                               Dec. 31, 2010  Dec. 31, 2010 

----------------------------------------------------------------------------

Production expense increase (decrease)                 $(536)       $   547 

----------------------------------------------------------------------------

Reduction to (increase in) comprehensive                                    

 income before income taxes                            $(536)       $   547 

----------------------------------------------------------------------------

----------------------------------------------------------------------------



(n) Share-based payments:

The Company has granted certain cash-settled share-based payments to certain employees. The Company accounted for these share- based payment arrangements by reference to their intrinsic value under Canadian GAAP.

Under IFRSs the related liability has been adjusted to reflect the fair value of the outstanding cash-settled share-based payments. The fair value is estimated by applying an option pricing model and until the liability is settled the fair value of the liability is remeasured at each reporting date, with changes in fair value recognized as the awards vest. Additionally, IFRS requires an estimate of the number of awards expected to vest, which is revised if subsequent information indicates that actual forfeitures are likely to differ from the estimate.

As a result, the Company adjusted expenses associated with cash-settled share-based payments to reflect the changes of the fair values of these awards.





The impact on the Statement of Financial Position was:                      

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                              Dec. 31, 2010 

----------------------------------------------------------------------------

Trade accounts payable and accrued liabilities                              

 increase                                                           $(1,571)

Provisions and other liabilities increase                              (597)

Related tax effect                                                      542 

----------------------------------------------------------------------------

Reduction to retained earnings                                      $(1,626)

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

The impact on the Statement of Comprehensive                                

 Income was:                                                                

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                     3 Months          Year 

                                                Dec. 31, 2010 Dec. 31, 2010 

----------------------------------------------------------------------------

Long term incentive compensation expense                                    

 increase                                              $1,027       $    93 

----------------------------------------------------------------------------

Reduction to comprehensive income before income                             

 taxes                                                 $1,027       $    93 

----------------------------------------------------------------------------

----------------------------------------------------------------------------



(o) Business combinations:

IFRS 1 provides the option to apply IFRS 3, Business Combinations, retrospectively or prospectively from the date of transition of January 1, 2010. The retrospective basis would require restatement of all business combinations that occurred prior to the transition date. The Company elected not to retrospectively apply IFRS 3 to business combinations that occurred prior to its transition date and such business combinations have not been restated. Any goodwill arising on such business combinations prior to the transition date has not been adjusted from the carrying value previously determined under Canadian GAAP as a result of applying these exemptions.

(p) Income taxes:

Due to the cyclical nature of the wood products industry and the economic conditions over the last several years, the Company has not recognized the benefit of deferred tax assets in excess of deferred tax liabilities under Canadian GAAP or IFRS.





The above changes had the following impact on deferred income tax           

 liabilities based on a tax rate of 25 percent:                             

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                              Dec. 31, 2010 

----------------------------------------------------------------------------

Employee future benefits                                            $ 2,251 

Property, plant and equipment                                        (1,963)

Decommissioning provisions                                              832 

Share-based payments                                                    542 

Reduction of deferred income tax assets for                                 

 loss carry-forwards not recognized                                  (1,662)

----------------------------------------------------------------------------

Reduction to deferred income tax liability and                              

 increase in retained earnings                                      $     - 

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

The impact on the Statement of Comprehensive Income was:                    

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                    3 Months           Year 

                                               Dec. 31, 2010  Dec. 31, 2010 

----------------------------------------------------------------------------

Deferred income tax expense (recovery)                 $(411)       $   935 

Income tax expense (recovery) on other                                      

 comprehensive losses                                    411           (623)

----------------------------------------------------------------------------

Reduction to comprehensive income                      $   -        $   312 

----------------------------------------------------------------------------

----------------------------------------------------------------------------



(q) Retained earnings:





The above changes had the following impact on retained earnings:            

----------------------------------------------------------------------------

--------------------------------------------------------------------------- 

                                                              Dec. 31, 2010 

----------------------------------------------------------------------------

Employee future benefits                                           $ (6,755)

Investment in associate company                                      (1,050)

Property, plant and equipment                                        13,761 

Decommissioning provisions                                           (2,494)

Share-based payments                                                 (1,626)

Tax reduction of deferred income tax assets                                 

 for loss carry-forwards not recognized                              (1,662)

----------------------------------------------------------------------------

Reduction to retained earnings due to IFRS                                  

 adjustments                                                            174 

Reclassifications due to IFRS                                               

  Currency translation adjustments                                  (24,855)

----------------------------------------------------------------------------

Reduction to retained earnings                                     $(24,681)

----------------------------------------------------------------------------

----------------------------------------------------------------------------

                                                                            

The impact on the Statement of Comprehensive Income was:                    

----------------------------------------------------------------------------

--------------------------------------------------------------------------- 

                                                    3 Months           Year 

                                               Dec. 31, 2010  Dec. 31, 2010 

----------------------------------------------------------------------------

Production expense increase (decrease)                                      

  Employee future benefits increase (decrease)       $  (358)      $   (355)

  Decommissioning provisions increase                   (536)           547 

  Property, plant and equipment                           24             24 

----------------------------------------------------------------------------

                                                        (870)           216 

Long term incentive compensation expense               1,027             93 

Equity in earnings of associate company                                     

 increase                                                 49             15 

Deferred income tax expense (recovery)                  (411)           935 

----------------------------------------------------------------------------

Increase in (reduction to) net loss/decrease                                

 in (increase in) net earnings                          (205)         1,259 

----------------------------------------------------------------------------

Other comprehensive loss increase (decrease):                               

  Defined benefit plan actuarial losses                                     

   (gains)                                            (1,644)         2,490 

  Equity share of associate's defined benefit                               

   plan actuarial losses (gains)                        (372)           115 

  Income tax recovery on other comprehensive                                

   losses                                                411           (623)

----------------------------------------------------------------------------

Increase in (reduction to) other comprehensive                              

 loss                                                 (1,605)         1,982 

----------------------------------------------------------------------------

Increase in (reduction to) comprehensive loss        $(1,810)      $  3,241 

----------------------------------------------------------------------------

----------------------------------------------------------------------------