sino forest corp financials
TRANSCRIPT
-
8/6/2019 Sino Forest Corp Financials
1/94
Sino-Forest Corp. (TSX:TRE) > Financials > Key Stats
In Millions of the trading currency, except per share items. Currency: Trading Currency
Order: Latest on Left
Decimals: 0
Key Financials
Currency CAD CAD CAD
Total Revenue 1,913 1,297 1,100
Growth Over Prior Year 55.35% 38.18% 25.52%
Gross Profit 668 461 449
Margin % 34.91% 35.57% 40.84%
EBITDA 1,324 941 733
Margin % 69.20% 72.59% 66.64%
EBIT 574 389 380
Margin % 29.98% 30.02% 34.53%
Earnings from Cont. Ops. 382 292 296
Margin % 19.96% 22.52% 26.93%
Net Income 393 300 281
Margin % 20.56% 23.13% 25.51%
Diluted EPS Excl. Extra Items 2 1 2
Growth Over Prior Year 16.81% 2.29% 55.95%
Currency CAD CAD CAD
Exchange Rate 0.995 1.047 1.227
Conversion Method H H H
All results are taken from the most recently filed statement for each period. When there has been more than one, earlier fili
EPS figures for forward periods are consensus mean estimates.
Growth rates for forward periods are calculated against prior period estimates or actual pro forma results as disclosed on t
Growth Rates are calculated in originally reported currency only and will not reflect any currency conversion selected abov
Current Capitalization (Millions of CAD)Currency CAD
Share Price as of Jun-03-2011 5
Shares Out. 246
Market Capitalization** 1,285
- Cash & Short Term Investments 1,217
+ Total Debt 1,863
+ Pref. Equity -
For the Fiscal Period Ending 12 monthsDec-31-2010A
12 monthsDec-31-2009A
12 monthsDec-31-2008A
-
8/6/2019 Sino Forest Corp Financials
2/94
+ Total Minority Interest 51
= Total Enterprise Value (TEV) 1,981
Book Value of Common Equity 3,134
+ Pref. Equity -
+ Total Minority Interest 51
+ Total Debt 1,863= Total Capital 5,047
Total Liability includes Total Debt, Minori ty Interest and Pref. Equity.
Net Liability includes Total Liabili ty, net of Cash and Short Term Investments.
TEV includes Market Cap and Net Liability.
Total Capital includes Common Equity and Total Liability.
Valuation Multiples based on Current Capitalization
TEV/Total Revenue 1 1 1
TEV/EBITDA 1 1 1
TEV/EBIT - - -
P/Diluted EPS Before Extra 2 2 2
P/BV - - -
Price/Tang BV - - -
**For companies that have multiple share classes thatpublicly trade, we are incorporating the different prices tocalculate our company level market capitalization. Pleaseclick on the value to see the detailed calculation. Pricesshown on this page are the close price of the companysprimary stock class. Shares shown on this page are totalcompany as-reported share values.
For the Fiscal Period Ending 12 monthsDec-31-2013E
12 monthsDec-31-2012E
12 monthsDec-31-2011E
-
8/6/2019 Sino Forest Corp Financials
3/94
Financial data provided by
Estimate data provided by
-
8/6/2019 Sino Forest Corp Financials
4/94
Conversion: Historical
Units: Capital IQ (Default)
CAD CAD CAD CAD CAD CAD CAD
705 647 575 398 343 317 219
28.51% 12.60% 49.06% 24.54% 32.37% 46.20% 8.38%
239 204 160 122 84 67 48
33.88% 31.50% 27.75% 30.67% 24.42% 21.25% 22.01%
481 369 298 150 104 68 36
68.31% 57.04% 51.88% 37.67% 30.36% 21.52% 16.49%
195 157 131 93 64 49 34
27.66% 24.33% 22.83% 23.28% 18.52% 15.59% 15.62%
141 107 95 64 39 33 30
19.95% 16.60% 16.56% 15.95% 11.36% 10.26% 13.53%
150 132 95 64 39 33 30
21.33% 20.43% 16.56% 15.95% 11.36% 10.26% 13.53%
1 1 1 1
27.27% 11.86% 37.21% 34.78% 18.16% 28.57% -31.98%
CAD CAD CAD CAD CAD CAD CAD
0.987 1.164 1.166 1.203 1.292 1.580 1.593
H H H H H H H
ngs can be viewed on the individual statement pages.
he Estimates Consensus page.
.
12 monthsDec-31-2007A
12 monthsDec-31-2006A
12 monthsDec-31-2005A
12 monthsDec-31-2004A
12 monthsDec-31-2003A
12 monthsDec-31-2002A
12 monthsDec-31-2001A
-
8/6/2019 Sino Forest Corp Financials
5/94
1 2
2 2
4 5
3 4
12 monthsDec-31-2010A
12 monthsDec-31-2009A
-
8/6/2019 Sino Forest Corp Financials
6/94
-
8/6/2019 Sino Forest Corp Financials
7/94
CAD CAD CAD
190 204 143
-10.51% 52.71% 121.88%
58 57 46
30.49% 28.10% 32.40%
50 53 37
26.56% 25.72% 26.03%
49 49 37
25.64% 23.88% 25.94%
43 41 33
22.55% 19.89% 23.04%
43 41 33
22.55% 19.89% 23.04%
0.23% 18.47% 36.84%
CAD CAD CAD
1.500 1.444 1.538
H H H
12 monthsDec-31-2000A
12 monthsDec-31-1999A
12 monthsDec-31-1998A
-
8/6/2019 Sino Forest Corp Financials
8/94
-
8/6/2019 Sino Forest Corp Financials
9/94
-
8/6/2019 Sino Forest Corp Financials
10/94
Sino-Forest Corp. (TSX:TRE) > Financials > Income Statem
Template: As Presented
Period Type: Annual
Currency: Reported CurrencyUnits: Capital IQ (Default)
Income Statement
Currency USD USD USD
Units Thousands Thousands ThousandsRevenues
Commission Income - - -
Revenues 1,923,536 1,238,185 896,045
Total Revenues - - -
Expenses
Cost of Sales (1,252,023) (797,800) (530,083)
Selling, General and Administrative Expenses (89,712) (63,980) (53,372)
Depreciation, Amortization and Depletion (5,145) (4,693) (3,206)
Impairment of Timber Holdings and Capital Assets - - -
Write-off of Other Assets - - -
Interest Expense (128,124) (70,977) (51,933)
Amortization and Write-off of Deferred Financing Costs - - -
Interest Income 10,609 9,691 12,604
Net Interest Income/expense - - -
Equity in Income (losses) of Jiangxi Investments - - -
Gain on Disposal of Jiangxi Investments - - -Write-off of Jiangxi Investments - - -
Currency Translation Gain(Loss) (3,086) (4,958) (4,735)
Currency Translation Gain(Loss) - - -
Gain/loss on Changes in Fair Value of Financial Instruments (4,419) (417) -
Other Income - - 1,946
Loss on Changes in Fair Value of Financial Instrument - - (1,839)
Other Income/expense 2,932 1,600 -
Earnings before Taxes 454,568 306,651 265,427
Taxes and Other Expenses
Provision for Income Tax (70,644) (27,864) (24,105)
Minority Interest (After Tax) 3,323 - -
Earnings of Discontinued Operations 8,179 7,583 (12,729)
Net Income (Loss) 395,426 286,370 228,593
Supplementary Info
Operating Income (Loss) 576,656 371,712 309,384
Basic EPS - Continuing Operations 2 1 1
Basic EPS - Discontinued Operations
Basic Earnings Per Share Total 2 1 1
Diluted EPS - Continuing Operations 2 1 1
For the Fiscal Period Ending 12 monthsDec-31-2010
12 monthsDec-31-2009
12 monthsDec-31-2008
-
8/6/2019 Sino Forest Corp Financials
11/94
Diluted EPS - Discontinued Operations
Diluted Earnings Per Share Total 2 1 1
Note: For multiple class companies, per share items are primary class equivalent, and for foreign companies listed as prim
Financial data provided by
-
8/6/2019 Sino Forest Corp Financials
12/94
nt
Restatement: Latest Filings
Order: Latest on Left
Conversion: HistoricalDecimals: 0
USD USD USD USD USD USD USD
Thousands Thousands Thousands Thousands Thousands Thousands Thousands
- - - - 13,982 12,752 15,862
713,866 555,480 493,301 330,945 251,757 187,996 121,451
- - - - 265,739 200,748 137,313
(470,825) (380,508) (356,430) (229,433) (200,835) (158,089) (107,094)
(40,209) (35,852) (21,165) (22,007) (13,343) (9,747) (7,572)
(5,364) (3,975) (3,099) (2,470) (2,345) (1,625) (1,202)
(20,846) (877) - (3,646) - - -
- - - - - (74) -
(43,960) (37,340) (28,994) (15,875) (12,243) (8,632) (4,174)
- (1,819) (1,338) (4,317) (842) (199) (199)
15,184 6,486 4,179 1,366 240 792 916
- - - - - - -
- - - - - - -
- - - - - - -- - - - - - -
12,409 3,676 1,253 2,682 701 (3,060) 1,064
- - - 190 (3,840) - -
(2,996) (1,179) - - - - -
- - - - - - -
- - - - - - -
3,206 1,312 1,236 383 - - -
160,465 105,404 88,943 57,818 33,232 20,114 19,052
(18,034) (13,192) (7,256) (5,044) (3,052) 478 (479)
- - - - - - -
9,842 21,268 - - - - -
152,273 113,480 81,687 52,774 30,180 20,592 18,573
197,468 135,145 112,607 - - 31,287 21,445
1 1 1
- - - - -
1 1 - - - - -
1 1 1
12 monthsDec-31-2007
12 monthsDec-31-2006
12 monthsDec-31-2005
12 monthsDec-31-2004
12 monthsDec-31-2003
12 monthsDec-31-2002
12 monthsDec-31-2001
-
8/6/2019 Sino Forest Corp Financials
13/94
- - - - -
1 1 - - - - -
ry ADRs, per share items are ADR-equivalent.
-
8/6/2019 Sino Forest Corp Financials
14/94
USD USD USD
Thousands Thousands Thousands
18,507 17,912 -
108,194 123,665 92,710
126,701 141,577 -
(88,067) (101,794) (62,675)
(6,044) (5,891) (5,898)
(104) (87) (91)
- - -
- - -
(3,920) (2,290) -
(198) (69) -
599 692 -
- - (9)
(96) (235) (430)248 - -
- (211) -
2,133 - -
- - -
- - -
- - -
- - -
- - -
31,252 31,692 23,607
(2,681) (3,537) (2,243)- - -
- - -
28,571 28,155 21,364
32,486 33,805 24,046
- - -
- - -
12 monthsDec-31-2000
12 monthsDec-31-1999
12 monthsDec-31-1998
-
8/6/2019 Sino Forest Corp Financials
15/94
- - -
- - -
-
8/6/2019 Sino Forest Corp Financials
16/94
Sino-Forest Corp. (TSX:TRE) > Financials > Balance Sheet
Template: As Presented
Period Type: Annual
Currency: Reported CurrencyUnits: Capital IQ (Default)
Balance Sheet
Dec-31-2010 Dec-31-2009 Dec-31-2008
Currency USD USD USD
Units Thousands Thousands ThousandsCurrent Assets
Cash and Cash Equivalents 1,223,352 1,102,366 441,171
Short-term Deposits 32,101 70,387 45,784
Convertible Bonds - 29,446 2,659
Accounts Receivables 636,626 282,306 225,753Due from Prc Cjv Partners - - -
Other Receivable S and Prepaid Expenses - - -
Due from Leizhou Forestry Bureau - - -
Inventories 61,978 45,978 43,200
Timber Holdings 3,122,517 2,183,489 1,653,306
Prepaids, Deposits and Other 125,238 54,747 21,768
Deposit for the Purchase of Logs - - -
Assets of Discontinued Operations - 1,531 31,122
Total Current Assets 2,079,295 1,586,761 811,457
Non Current Assets
Capital Assets (Net) 113,150 77,377 63,704
Jiangxi Investments - - -
Sjxt Investment - - -
Goodwill-net - - -
Intangible Assets 139,910 636 -
Deferred Financing Costs - - -
Other Assets 274,161 115,636 75,457
Deposits - - -
Total Assets 5,729,033 3,963,899 2,603,924
Current Liabilities
Accounts Payable and Accrued Liabilities 499,854 250,287 179,903
Bank Indebtedness 153,959 103,991 67,188
Current Portion of Long-term Debt 87,670 - -
Income Taxes Payable 10,602 7,346 6,383
Derivative Financial Instruments - - 5,214
Liabilities of Discontinued Operations 3,699 12,156 32,004
Total Current Liabilities 755,784 373,780 290,692
Non Current Liabilities
Long-term Debt 1,659,682 925,466 714,468
Balance Sheet as of:
-
8/6/2019 Sino Forest Corp Financials
17/94
Future Income Tax Liabilities 63,906 - -
Minority Interest 51,540 - -
Derivative Financial Instruments - - -
Shareholders' Equity
Common Stock - Par Value 1,261,300 1,213,495 539,315Additional Paid in Capital 11,673 12,200 7,599Statutory Reserves 1,988 1,670 -
Retained Earnings 1,449,365 1,054,257 769,557
Accumulated Other Comprehensive Income 314,912 224,148 211,831
Cumulative Translation Adjustments - - -
Equity Portion of Convertible Senior Notes 158,883 158,883 70,462
Total Shareholders Equity 3,198,121 2,664,653 1,598,764
Total Liabilities & Shareholders Equity 5,729,033 3,963,899 2,603,924
Note: For multiple class companies, total share counts are primary class equivalent, and for foreign companies listed as pri
Financial data provided by
-
8/6/2019 Sino Forest Corp Financials
18/94
Restatement: Latest Filings
Order: Latest on Left
Conversion: HistoricalDecimals: 0
Dec-31-2007 Dec-31-2006 Dec-31-2005 Dec-31-2004 Dec-31-2003 Dec-31-2002 Dec-31-2001
USD USD USD USD USD USD USD
Thousands Thousands Thousands Thousands Thousands Thousands Thousands
328,690 152,887 108,418 201,166 6,929 1,178 1,709
22,163 18,550 30,268 24,089 21,674 26,606 29,003
- - - - - - -
105,329 124,784 119,989 81,787 67,345 40,190 19,209
- - 3,842 3,890 6,688 9,072 7,250
- - - - 5,818 6,412 8,936
- - - - - 10,202 -
46,661 15,178 7,622 2,736 1,170 878 983
1,174,153 752,783 513,412 359,607 232,516 - -
24,185 19,524 7,201 6,992 - - -
- - - - 6,041 6,041 -
- 2,686 - - - - -
527,028 333,609 277,340 320,660 115,665 100,579 67,090
78,608 87,939 81,077 66,269 65,894 233,321 211,243
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - 4,230 2,445 2,644
57,708 32,924 23,442 9,513 549 550 624
- - - - - - -
1,837,497 1,207,255 895,271 756,049 418,854 336,895 281,601
107,989 68,669 85,212 54,719 22,051 10,635 11,804
55,383 70,958 41,312 28,508 39,025 48,064 37,927
- - - - 43,388 5,370 941
1,615 1,121 738 568 13,465 10,426 10,924
- - - - - - -
32,016 38,300 - - - - -
197,003 179,048 127,262 83,795 117,929 74,495 61,596
441,985 450,000 300,000 300,000 55,953 82,289 47,220
-
8/6/2019 Sino Forest Corp Financials
19/94
- - - - - - -
- - - - - - -
11,211 - - - - - -
537,141 143,511 142,815 138,915 67,439 32,758 46,0243,906 4,726 1,804 3,032 - - -
- - - - - - -
540,964 397,380 311,994 230,307 177,533 147,353 126,761
105,287 32,590 - - - - -
- - 11,396 - - - -
- - - - - - -
1,187,298 578,207 468,009 372,254 244,972 180,111 172,785
1,837,497 1,207,255 895,271 756,049 418,854 336,895 281,601
ary ADRs, total share counts are ADR-equivalent.
-
8/6/2019 Sino Forest Corp Financials
20/94
Dec-31-2000 Dec-31-1999 Dec-31-1998
USD USD USD
Thousands Thousands Thousands
18,244 39,591 912
8,129 - -
- - -
15,118 15,926 2,643
3,169 3,275 11,748
3,467 1,819 1,929
- - -
2,404 - -
- - -
- - -
- - -
- - -
50,531 60,611 17,232
167,194 113,907 78,880
- 624 1,070
- 1,315 1,037
- 31 32
- - -
1,820 1,783 -
625 - -
- - 2,250
220,170 178,271 100,501
7,626 9,222 5,396
18,228 4,127 1,997
941 742 370
10,423 7,764 4,227
- - -
- - -
37,218 21,855 11,990
28,740 30,218 3,340
-
8/6/2019 Sino Forest Corp Financials
21/94
- - -
- - -
- - -
46,024 46,273 32,989- - -- - -
108,188 79,925 52,182
- - -
- - -
- - -
154,212 126,198 85,171
220,170 178,271 100,501
-
8/6/2019 Sino Forest Corp Financials
22/94
Sino-Forest Corp. (TSX:TRE) > Financials > Cash Flow
Template: As Presented
Period Type: Annual
Currency: Reported CurrencyUnits: Capital IQ (Default)
Cash Flow
Currency USD USD USD
Units Thousands Thousands ThousandsOperating Activities
Net Income 395,426 286,370 228,593
Depletion of Timber Holdings Included in Cost of Sales 746,474 522,397 284,532
Depreciation, Amortization and Depletion 7,919 4,693 3,206
Amortization and Write-off of Deferred Financing Costs - - -Loss on Disposal of Capital Asset - - -
Write-off of Jiangxi Investments - - -
Gain on Disposal of Jiangxi Investments - - -
Impairment of Timber Holdings and Capital Assets - - 219
Interest on Equity Component of Exchangeable Notes - - -
Equity in Losses of Jiangxi Investments - - -
Stock based Compensation 3,573 4,601 4,276
Exchange Gain/loss - - -
Unrealized Exchange Gain/loss (2,089) 1,880 5,604
Cash Flows from (used In) Operating Activities of Discontinue (562) (826) (3,826)
Amortization of Redemption Premium on Long-term Debt - - -
Reduction in Amount Due from Cjv Partners in Exchange for - - -Interest Income from Mandra - - (1,200)
Gain/loss on Change in Fair Value of Financial Instruments 4,419 417 1,839
Net Income, (Loss) from Discontinued Operations (8,179) (7,583) 12,729
Accretion of Convertible Senior Notes 26,555 13,689 4,769
Accretion of Exchangeable Notes - - -
Others (511) (751) 2,656
Accounts Receivable - - -
Inventories - - -
Accounts Payable and Accrued Liabilities - - -
Income Taxes Payables - - -
Other Receivables and Prepaid Expenses - - -
Non-cash Working Capital (333,502) (41,196) (60,040)
Due from PRC CJV partners - - -
Due from Leizhou Forestry Bureau - - -
Cash Flow from Operating Activities 839,523 783,691 483,357
Investing Activities
Additions to Timber Holdings (1,358,878) (1,032,009) (656,727)
Purchase of Capital Assets (25,240) (11,649) (29,187)
Proceeds from Disposal of Capital Assets 296 216 8
Business Acquisitions 2,139 - (1,928)
For the Fiscal Period Ending 12 monthsDec-31-2010
12 monthsDec-31-2009
12 monthsDec-31-2008
-
8/6/2019 Sino Forest Corp Financials
23/94
Short-term Deposits - - -
Non-pledged Short-term Deposits 21,872 (10,942) (5,604)
Acquisition of Convertible Bonds - (200) -
Investment in Sjxt - - -
Proceeds on Disposal of Jiangxi Investments - - -
Other Assets (43,331) (38,041) (9,554)Repayment of Advances to Sjxt - - -Other Invest. Cash Flow Items 75 - -
Proceeds from Disposal of Other Assets - - -
Cash Flow from Investing Activities (1,401,589) (1,068,505) (704,228)
Financing Activities
Issuance of Long-term Debt 624,750 460,000 345,000
Repayment of Long-term Debt (530) (150,000) -
Issuance of Exchangeable Notes, Net - - -
Issuance of Convertible Debentures - - -
Amounts Due to Related Parties - - -
Changes in Bank Indebtedness 47,962 36,534 16,031Short-term Debt, Notes Payable, Etc - - -
Issuance (repurchase) of Share Capital, Net 8,555 652,474 1,591
Proceeds from Exercise of Share Options of a Subsidiary 3,079 - -
Pledged Short-term Deposits 17,255 (13,633) (16,314)
Payments on Derivative Financial Instruments - (5,781) (4,919)
Payments on Deferred Financing Costs - - (9,135)
Deferred Financing Costs (20,328) (27,591) -
Cash Flow from Financing Activities 680,743 946,031 332,254
Other Adjustments
Foreign Exchange Rate Effect on Cash and Cash Equivalent 2,309 (22) 1,558
Cash Flows from (used In) Investing Activities of Discontinue 1,478 24,120 (1,236)
Cash Flow (Used In) Financing Activities of Discontinued Op - (5,972) (460)
Cash Flow Net Changes in Cash 120,986 661,195 112,481
Financial data provided by
-
8/6/2019 Sino Forest Corp Financials
24/94
Restatement: Latest Filings
Order: Latest on Left
Conversion: HistoricalDecimals: 0
USD USD USD USD USD USD USD
Thousands Thousands Thousands Thousands Thousands Thousands Thousands
152,273 113,480 81,687 52,774 30,180 20,592 18,573
284,808 177,730 140,204 45,158 29,126 10,282 -
5,364 3,975 3,099 2,470 2,345 1,625 1,202
- 1,819 1,338 4,317 842 199 199
- 212 - - - - -
- - - - - - -
- - - - - - -
20,846 877 - 3,646 - 74 -
- - - - - - -
- - - - - - -
2,898 3,105 2,672 6,932 - - -
(1,816) - - - 3,840 3,060 (1,064)
- - - - - - -
3,856 26,169 - - - - -
- - - 2,015 2,376 - -- - - - - - -
(2,100) (300) (767) - - - -
2,996 1,179 - - - - -
(9,842) (21,268) - - - - -
- - - - - - -
- - - - 4,616 4,643 1,484
74 (150) (153) 438 - - -
- - - - (27,155) - -
- - - - (292) - -
- - - - 7,479 - -- - - - 3,039 - -
- - - - 594 - -27,000 (16,456) (31,625) 1,612 - (27,882) (7,541)
- - - - 2,384 - -
- - - - 10,202 - -
486,357 290,372 196,455 119,362 69,576 12,593 12,853
(640,257) (415,087) (265,158) (159,101) (89,194) - -
(12,571) (10,028) (16,584) (6,083) (7,365) (44,187) (45,250)
1,073 167 - - - - -
(795) - - - - - -
12 monthsDec-31-2007
12 monthsDec-31-2006
12 monthsDec-31-2005
12 monthsDec-31-2004
12 monthsDec-31-2003
12 monthsDec-31-2002
12 monthsDec-31-2001
-
8/6/2019 Sino Forest Corp Financials
25/94
-
8/6/2019 Sino Forest Corp Financials
26/94
USD USD USD
Thousands Thousands Thousands
28,571 28,155 21,364
1,058 2,526 -
104 87 91
198 69 -
- - -
- 211 -
(248) - -
- - -
- (412) -
96 235 430
- - -
(2,133) - -
- - -
- - -
- - -- (10,134) (7,770)
- - -
- - -
- - -
- - -
1,000 1,402 -
- - -
- - -
- - -
- - -- - -
- - -(2,075) 4,913 1,202
- - -
- - -
26,571 27,052 15,317
- - -
(54,448) (27,505) (22,880)
- - -
- - -
12 monthsDec-31-2000
12 monthsDec-31-1999
12 monthsDec-31-1998
-
8/6/2019 Sino Forest Corp Financials
27/94
(8,129) - -
- - -
- - -
- (278) -
700 - -
- - -796 - -
- - -
- - -
(61,081) (27,783) (22,880)
795 24,738 -
(941) (742) -
- 13,266 -
- - -
- - -
14,101 2,130 -- - -
(557) 18 687
- - -
- - -
- - -
- - -
(235) - -
13,163 39,410 687
- - 108
- - -
- - -
(21,347) 38,679 (6,768)
-
8/6/2019 Sino Forest Corp Financials
28/94
Sino-Forest Corp. (TSX:TRE) > Financials > Multiples
View: Data
Order: Latest on Left
Multiples Detail
For Quarter Ending Dec-31-2010 Sep-30-2010
TEV/LTM Total Revenue Average 4 3
High 4 3
Low 3 3
Close 4 3
TEV/NTM Total Revenues Average 4 3
High 4 4
Low 3 2
Close 4 3
TEV/LTM EBITDA Average 5 5
High 6 5
Low 4 4
Close 5 4
TEV/NTM EBITDA Average 5 4
High 6 5
Low 4 3
Close 5 4
TEV/LTM EBIT Average 11 10
High 12 11
Low 10 9
Close 12 10
P/LTM EPS Average 15 12
High 18 14
Low 12 11
Close 17 12
P/NTM EPS Average 12 10
High 13 11Low 10 9
Close 12 10
P/LTM Normalized EPS Average 21 18
High 23 19
Low 17 16
Close 22 17
P/BV Average 2 1
-
8/6/2019 Sino Forest Corp Financials
29/94
High 2 2
Low 1 1
Close 2 1
P/Tangible BV Average 2 1
High 2 2Low 1 1
Close 2 1
TEV/LTM Unlevered FCF Average NM NM
High NM NM
Low NM NM
Close NM NM
Market Cap/LTM Levered FCF Average NM NM
High NM NM
Low NM NM
Close NM NM
Average multiples are calculated using positive close values on each trading day within the frequency periods selected. Ne
When a mismatch exists between the currency of the equity listing and the reported financial results such results are transl
Financial data provided by
Estimate data provided by
Historical Equity Pricing Data supplied by
-
8/6/2019 Sino Forest Corp Financials
30/94
Frequency: Quarterly
Decimals: 0
Jun-30-2010 Mar-31-2010 Dec-31-2009 Sep-30-2009 Jun-30-2009 Mar-31-2009 Dec-31-2008
3 4 4 3 2 2 2
4 5 4 4 3 2 3
3 3 3 3 2 2 1
3 4 4 3 3 2 2
2 3 - - - - -
3 3 - - - - -
2 3 - - - - -2 3 - - - - -
5 6 5 5 4 3 3
5 7 6 5 5 3 5
4 5 4 4 3 2 2
4 5 6 5 4 3 3
4 5 - - - - -
4 5 - - - - -
3 4 - - - - -
3 4 - - - - -
11 13 11 9 7 6 7
13 15 14 11 9 8 11
10 11 9 7 5 5 4
10 12 13 10 8 5 7
13 15 13 10 8 8 9
15 17 15 13 10 11 14
11 14 11 7 6 5 5
11 14 15 12 8 6 10
11 13 - - - - -14 15 - - - - -
9 12 - - - - -
9 13 - - - - -
19 21 18 14 11 10 11
21 23 21 18 13 13 18
16 19 15 10 8 7 6
16 21 21 16 11 8 11
2 2 2 1 1 1 1
-
8/6/2019 Sino Forest Corp Financials
31/94
2 2 2 2 1 1 2
1 2 1 1 1 1 1
1 2 2 2 1 1 1
2 2 2 1 1 1 1
2 2 2 2 1 1 21 2 1 1 1 1 1
1 2 2 2 1 1 1
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
ative values are excluded from the calculation. When the Multiples are not meaningful, due to negative values, then they will not be displayed
ted into the currency of the listing at the exchange rate applicable on the financial period end date.
-
8/6/2019 Sino Forest Corp Financials
32/94
Sep-30-2008 Jun-30-2008 Mar-31-2008 Dec-31-2007 Sep-28-2007 Jun-29-2007 Mar-30-2007
4 5 5 6 4 3 3
5 5 6 6 6 4 3
3 4 4 5 3 3 2
3 5 4 6 6 3 3
- - - - - - -
- - - - - - -
- - - - - - -- - - - - - -
6 7 8 10 8 6 5
7 8 10 12 11 7 6
5 6 6 9 6 6 4
5 7 6 10 11 6 6
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
15 17 18 21 17 13 12
17 19 21 25 23 15 13
11 15 15 18 13 12 10
11 16 16 21 23 14 13
19 21 19 23 20 15 13
21 25 22 28 25 18 14
14 18 16 18 15 13 10
14 21 19 21 25 16 14
- - - - - - -- - - - - - -
- - - - - - -
- - - - - - -
24 27 27 33 28 21 18
27 31 31 40 36 26 21
18 23 23 26 22 19 14
18 27 24 30 36 23 20
2 3 3 4 3 3 2
-
8/6/2019 Sino Forest Corp Financials
33/94
3 3 4 4 4 3 3
2 2 2 3 2 2 2
2 3 2 3 4 3 3
2 3 3 4 3 3 2
3 3 4 4 4 3 32 2 2 3 2 2 2
2 3 3 3 4 3 3
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
in the chart.
-
8/6/2019 Sino Forest Corp Financials
34/94
Dec-29-2006 Sep-29-2006 Jun-30-2006 Mar-31-2006 Dec-30-2005 Sep-30-2005 Jun-30-2005
2 2 2 2 1 1 1
2 2 2 2 2 1 2
2 1 2 2 1 1 1
2 2 2 2 2 1 1
- - - - - - -
- - - - - - -
- - - - - - -- - - - - - -
4 3 3 4 3 3 3
5 4 4 4 4 3 4
3 3 3 3 3 3 3
5 3 4 4 3 3 3
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
9 8 8 8 6 5 6
10 8 9 9 7 6 7
7 6 7 7 5 5 5
10 7 8 9 7 6 5
8 7 8 9 7 5 6
10 8 10 11 9 7 7
6 5 7 8 6 5 5
10 6 8 10 8 7 5
- - - - - - -- - - - - - -
- - - - - - -
- - - - - - -
13 10 12 13 9 8 8
15 12 14 15 12 9 10
9 8 10 10 8 7 7
15 9 12 14 11 9 7
1 1 1 2 1 1 1
-
8/6/2019 Sino Forest Corp Financials
35/94
2 1 2 2 1 1 1
1 1 1 1 1 1 1
2 1 1 2 1 1 1
1 1 1 2 1 1 1
2 1 2 2 1 1 11 1 1 1 1 1 1
2 1 1 2 1 1 1
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
-
8/6/2019 Sino Forest Corp Financials
36/94
Mar-31-2005 Dec-31-2004 Sep-30-2004 Jun-30-2004 Mar-31-2004 Dec-31-2003 Sep-30-2003
2 2 1 1 2 1 1
2 2 1 1 2 2 2
2 1 1 1 1 1 1
2 2 1 1 1 2 1
- - - - - - -
- - - - - - -
- - - - - - -- - - - - - -
5 5 4 4 6 5 6
6 5 5 5 7 6 7
4 4 3 3 4 4 5
4 5 5 4 4 6 5
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
8 7 6 6 9 8 8
9 8 7 8 12 10 10
6 6 5 6 7 7 7
7 7 7 6 7 10 9
8 7 6 7 10 8 7
9 8 7 9 14 11 10
7 6 6 6 6 6 5
7 7 7 6 6 11 8
- - - - - - -- - - - - - -
- - - - - - -
- - - - - - -
11 9 8 9 18 15 15
13 11 9 12 26 19 20
9 7 7 7 11 12 11
9 10 9 7 11 19 15
1 1 1 1 1 1 1
-
8/6/2019 Sino Forest Corp Financials
37/94
1 1 1 1 2 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 2 1 11 1 1 1 1 1 1
1 1 1 1 1 1 1
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
-
8/6/2019 Sino Forest Corp Financials
38/94
Jun-30-2003 Mar-31-2003 Dec-31-2002 Sep-30-2002 Jun-28-2002 Mar-28-2002 Dec-31-2001
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
- - - - - - -
- - - - - - -
- - - - - - -- - - - - - -
5 5 4 5 4 4 3
5 5 5 5 5 4 4
5 4 4 4 4 4 3
5 5 4 4 5 4 4
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
7 6 5 5 5 4 3
7 6 6 6 6 4 4
6 5 5 5 4 4 3
7 6 5 5 6 4 4
5 4 3 3 3 3 3
6 4 3 3 4 4 3
4 3 2 3 3 3 2
6 4 3 3 3 3 3
- - - - - - -- - - - - - -
- - - - - - -
- - - - - - -
10 8 5 5 6 5 4
12 9 6 6 7 6 5
9 6 4 5 5 5 4
12 9 6 5 6 5 5
1
-
8/6/2019 Sino Forest Corp Financials
39/94
1 1
1
1
1 1
1
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
-
8/6/2019 Sino Forest Corp Financials
40/94
Sep-28-2001 Jun-29-2001 Mar-30-2001 Dec-29-2000 Sep-29-2000 Jun-30-2000 Mar-31-2000
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
- - - - - - -
- - - - - - -
- - - - - - -- - - - - - -
3 3 2 2 3 3 4
3 3 3 3 3 4 4
3 2 2 2 3 2 3
3 3 3 2 3 3 3
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
3 3 3 3 3 3 4
3 3 3 3 4 4 4
3 2 2 2 3 3 3
3 3 3 2 3 3 3
3 3 2 2 3 4 4
3 3 3 3 4 4 5
2 2 2 2 3 3 4
2 3 3 2 3 3 4
- - - - - - -- - - - - - -
- - - - - - -
- - - - - - -
4 4 4 4 5 5 6
5 5 5 4 6 6 7
4 4 3 3 4 5 5
4 4 4 3 4 5 6
1 1 1
-
8/6/2019 Sino Forest Corp Financials
41/94
-
8/6/2019 Sino Forest Corp Financials
42/94
Dec-31-1999 Sep-30-1999 Jun-30-1999 Mar-31-1999 Dec-31-1998 Sep-30-1998 Jun-30-1998
1 1 1 1 1 1 2
1 1 1 1 2 2 3
1 1 1 1 1 1 2
1 1 1 1 1 1 2
- - - - - - -
- - - - - - -
- - - - - - -- - - - - - -
4 4 4 3 4 4 5
4 5 4 4 5 5 7
3 4 3 3 3 3 4
3 4 4 3 4 3 5
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
4 4 4 3 4 4 6
4 5 4 4 5 5 7
3 4 3 3 3 3 4
3 4 4 3 4 3 5
4 5 4 4 5 5 8
4 6 5 4 6 6 11
3 4 4 3 3 4 5
4 4 4 4 4 4 6
- - - - - - -- - - - - - -
- - - - - - -
- - - - - - -
6 7 6 5 7 7 11
6 8 7 6 9 9 13
5 6 5 5 5 5 7
6 6 5 5 7 5 9
1 1 1 - - - 2
-
8/6/2019 Sino Forest Corp Financials
43/94
1 1 1 - - - 2
1 1 1 - - - 1
1 1 1 - - - 2
1 1 1 - - - 2
1 1 1 - - - 21 1 1 - - - 1
1 1 1 - - - 2
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
-
8/6/2019 Sino Forest Corp Financials
44/94
Mar-31-1998
2
3
2
2
-
-
--
4
5
4
4
-
-
-
-
5
5
4
5
9
11
8
9
--
-
-
10
13
9
10
-
-
8/6/2019 Sino Forest Corp Financials
45/94
-
-
-
-
--
-
-
-
-
-
-
-
-
-
-
8/6/2019 Sino Forest Corp Financials
46/94
Sino-Forest Corp. (TSX:TRE) > Financials > Historical Capit
In Millions of the trading currency, except per share items. Frequency: Quarterly
Currency: Trading Currency
Units: Capital IQ (Default)
Historical Capitalization
Dec-31-2010 Sep-30-2010 Jun-30-2010
Pricing as of* Mar-15-2011 Nov-10-2010 Aug-10-2010
Currency CAD CAD CADCapitalization Detail
Share Price 22 22 17
Shares Out. 246 245 245
Market Capitalization 5,350 5,358 4,155
- Cash & Short Term Investments 1,236 872 1,044+ Total Debt 1,891 1,318 1,353
+ Pref. Equity - - -
+ Total Minority Interest 51 47 1
= Total Enterprise Value (TEV) 6,047 5,838 4,458
Book Value of Common Equity 3,181 3,080 3,001
+ Pref. Equity - - -
+ Total Minority Interest 51 47 1
+ Total Debt 1,891 1,318 1,353
= Total Capital 5,123 4,445 4,355
Financial data provided by
Historical Equity Pricing Data supplied by
Balance Sheet as of
date. For TEV calculation purposes on this page Capital IQonly uses balance sheet components from the original filingthat is publicly available as of a given pricing date and doesnot use restated balance sheet data from a later filing. In thecases where a company did not disclose balance sheetvalues for a particular period, TEV is calculated using balancesheet components from the last reported balance sheet as of this date. The table above is organized along period enddates.** For companies that have multiple share classes thatpublicly trade, we are incorporating the different prices tocalculate our company level market capitalization. Pleaseclick on the value to see the detailed calculation. Pricesshown on this page are the close price of the companysprimary stock class. Shares shown on this page are totalcompany as-reported share values.
-
8/6/2019 Sino Forest Corp Financials
47/94
lization
Order: Latest on Left
Conversion: Historical
Decimals: 0
Mar-31-2010 Dec-31-2009 Sep-30-2009 Jun-30-2009 Mar-31-2009 Dec-31-2008 Sep-30-2008
May-12-2010 Mar-16-2010 Nov-12-2009 Aug-10-2009 May-11-2009 Mar-16-2009 Nov-13-2008
CAD CAD CAD CAD CAD CAD CAD
18 21 18 - - 8 -
243 242 220 220 186 183 183
4,419 5,007 3,901 - - 1,469 -
1,062 1,228 680 834 530 577 5561,261 1,078 841 920 996 967 827
- - - - - - -
1 - - - - - -
4,620 4,863 4,059 - - 1,872 -
2,759 2,791 2,291 2,349 2,063 1,962 1,594
- - - - - - -
1 - - - - - -
1,261 1,078 841 920 996 967 827
4,022 3,870 3,132 3,269 3,059 2,929 2,421
-
8/6/2019 Sino Forest Corp Financials
48/94
Jun-30-2008 Mar-31-2008 Dec-31-2007 Sep-30-2007 Jun-30-2007 Mar-31-2007 Dec-31-2006
Aug-12-2008 May-13-2008 Mar-18-2008 Nov-12-2007 Aug-13-2007 May-14-2007 Mar-19-2007
CAD CAD CAD CAD CAD CAD CAD
- - 17 - - - 11
183 183 183 182 181 138 138
- - 3,073 - - - 1,450
243 264 346 392 489 160 193
509 506 491 479 542 590 607
- - - - - - -
- - - - - - -
- - 3,219 - - - 1,869
1,373 1,297 1,172 1,126 1,109 713 705
- - - - - - -
- - - - - - -
509 506 491 479 542 590 607
1,882 1,802 1,663 1,605 1,651 1,303 1,312
-
8/6/2019 Sino Forest Corp Financials
49/94
-
8/6/2019 Sino Forest Corp Financials
50/94
Dec-31-2004 Sep-30-2004 Jun-30-2004 Mar-31-2004 Dec-31-2003 Sep-30-2003 Jun-30-2003
Mar-01-2005 Nov-01-2004 Aug-13-2004 May-05-2004 Apr-21-2004 Nov-28-2003 Aug-29-2003
CAD CAD CAD CAD CAD CAD CAD
4 - - - 3 - -
137 137 135 96 96 80 80
572 - - - 260 - -
271 313 98 31 37 41 33
395 418 170 176 179 210 214
- - - - - - -
- - - - - - -
701 - - - 409 - -
448 447 447 329 317 297 258
- - - - - - -
- - - - - - -
395 418 170 176 179 210 214
843 864 618 505 495 506 471
-
8/6/2019 Sino Forest Corp Financials
51/94
Mar-31-2003 Dec-31-2002 Sep-30-2002 Jun-30-2002 Mar-31-2002 Dec-31-2001 Sep-30-2001
May-28-2003 May-20-2003 Nov-26-2002 Aug-22-2002 May-29-2002 May-17-2002 Nov-28-2001
CAD CAD CAD CAD CAD CAD CAD
- 2 - - - 1 -
80 80 80 80 80 80 80
- 161 - - - 86 -
44 44 51 71 78 49 59
218 214 188 192 193 137 135
- - - - - - -
- - - - - - -
- 307 - - - 171 -
269 285 275 252 259 275 258
- - - - - - -
- - - - - - -
218 214 188 192 193 137 135
486 499 463 443 451 412 393
-
8/6/2019 Sino Forest Corp Financials
52/94
Jun-30-2001 Mar-31-2001 Dec-31-2000 Sep-30-2000 Jun-30-2000 Mar-31-2000 Dec-31-1999
Aug-23-2001 May-29-2001 May-17-2001 Nov-28-2000 Aug-25-2000 May-29-2000 May-24-2000
CAD CAD CAD CAD CAD CAD CAD
- - 1 - - - 2
80 80 80 80 80 80 81
- - 88 - - - 133
26 31 40 - - - 57
76 73 72 46 45 44 51
- - - - - - -
- - - - - - -
- - 121 - - - 127
239 244 228 216 199 187 182
- - - - - - -
- - - - - - -
76 73 72 46 45 44 51
315 318 300 263 244 231 233
-
8/6/2019 Sino Forest Corp Financials
53/94
Sep-30-1999 Jun-30-1999 Mar-31-1999 Dec-31-1998 Sep-30-1998 Jun-30-1998 Mar-31-1998
Nov-29-1999 Aug-30-1999 May-28-1999 May-18-1999 Nov-27-1998 Aug-21-1998 May-11-1998
CAD CAD CAD CAD CAD CAD CAD
- - - 2 - - -
81 81 81 81 74 74 74
- - - 121 - - -
- - - 1 - - 8
16 16 16 9 - - 10
- - - - - - -
- - - - - - -
- - - 128 - - -
171 158 152 131 - - 85
- - - - - - -
- - - - - - -
16 16 16 9 - - 10
187 174 168 140 - - 95
-
8/6/2019 Sino Forest Corp Financials
54/94
Sino-Forest Corp. (TSX:TRE) > Financials > Capital Structur
Restatement: Latest Filings
Currency: Reported Currency
Units: Capital IQ (Default)Order: Latest on Left
Capital Structure Data
12 months Dec-31-2010 12 months
Currency USD USD
Units Millions % of Total Millions
Total Debt 1,901 36.91% 1,029
Total Common Equity 3,198 62.09% 2,665
Total Minority Interest 52 1.00% -
Total Capital 5,151 100.00% 3,694
Debt Summary Data
12 months Dec-31-2010 12 months
Currency USD USD
Units Millions % of Total Millions
Total Revolving Credit 154 8.10% 104
Total Term Loans - - -
Total Senior Bonds and Notes 1,794 94.36% 959Total Principal Due 1,948 102.46% 1,063
Total Adjustments (47) -2.46% (33)
Total Debt Outstanding 1,901 100.00% 1,029
Available Credit
Undrawn Revolving Credit 24 - 81
Total Undrawn Credit 24 - 81
Additional Totals
Total Cash & ST Investments 1,242 - 1,172
Net Debt 659 - (143)Total Senior Debt 1,948 102.46% 1,063
Total Convertible Debt 707 37.18% 659
Total Short-Term Borrowings 154 8.10% 104
Curr. Port. of LT Debt/Cap. Leases 88 4.61% -
Long-Term Debt (Incl. Cap. Leases) 1,660 87.29% 925
Total Bank Debt 154 8.10% 104
Total Secured Debt 1,241 65.28% 404
Senior Secured Loans 154 8.10% 104
Senior Secured Bonds and Notes 1,087 57.18% 300
In Millions of the reported currency, except ratios and % of Total values.
For the Fiscal Period Ending
For the Fiscal Period Ending
-
8/6/2019 Sino Forest Corp Financials
55/94
Total Senior Secured Debt 1,241 65.28% 404
Total Unsecured Debt 707 37.18% 659
Senior Unsecured Bonds and Notes 707 37.18% 659
Fixed Rate Debt 1,901 99.98% 1,003
Variable Rate Debt - - -
Credit Ratios
Net Debt/EBITDA - NM
Total Debt/EBITDA 1 - 1
Total Senior Debt/EBITDA 1 - 1
Total Senior Secured/EBITDA 1 -Net Debt/(EBITDA-CAPEX) NM - NM
Total Debt/(EBITDA-CAPEX) NM - NM
Total Senior Debt/(EBITDA-CAPEX) NM - NM
Total Senior Secured/(EBITDA-CAPEX) NM - NM
Fixed Payment Schedule
LT Debt (Incl. Cap. Leases) Due +1 88 4.61% -LT Debt (Incl. Cap. Leases) Due +2 156 8.23% 43
LT Debt (Incl. Cap. Leases) Due +3 156 8.23% 43
LT Debt (Incl. Cap. Leases) Due +4 193 10.13% 240
LT Debt (Incl. Cap. Leases) Due +5 193 10.13% 240
LT Debt (Incl. Cap. Leases) Due, Next 5 Yrs 786 41.33% 567
LT Debt (Incl. Cap. Leases) Due, After 5 Yrs 962 50.58% 358
Operating Lease Commitment Due +1 28 - 4
Operating Lease Commitment Due +2 11 - 3
Operating Lease Commitment Due +3 10 - 3
Operating Lease Commitment Due +4 9 - 2
Operating Lease Commitment Due +5 7 - 2
Operating Lease Commitment Due, Next 5 Yrs 67 - 14
Operating Lease Commitment Due, After 5 Yrs 177 - 72
Contractual Obligations Due +1 293 - 28
Contractual Obligations Due + 2 19 - 11
Contractual Obligations Due + 3 19 - 11
Contractual Obligations Due, Next 5 Yrs 331 - 51
Total Contractual Obligations 331 - 51
Interest Rate Data
Filing Date Mar-15-2011 - Mar-15-2011
Financial data provided by
-
8/6/2019 Sino Forest Corp Financials
56/94
-
8/6/2019 Sino Forest Corp Financials
57/94
39.24% 367 46.98% 55 11.14% 71 13.62%
64.00% 427 54.68% 450 90.48% 450 86.38%
64.00% 277 35.49% 300 60.32% 300 57.59%
97.46% 612 78.29% 355 71.45% 371 71.21%
- 150 19.19% 150 30.16% 150 28.79%
- 1 - - 1 -
- 1 - 1 - 2 -
- 1 - 1 - 2 -
- 1 - - -
- NM - NM - NM -
- NM - NM - NM -
- NM - NM - NM -
- NM - NM - NM -
- - - - - - -4.21% 222 28.39% - - - -
4.21% 222 28.39% 38 7.54% - -
23.33% 135 17.31% 404 81.33% 38 7.20%
23.33% 135 17.31% - - 413 79.18%
55.08% 714 91.40% 442 88.86% 450 86.38%
34.82% - - - - - -
- 3 - 23 - 2 -
- 3 - 2 - 1 -
- 2 - 2 - 1 -
- 2 - 2 - 1 -
- 2 - 2 - 1 -
- 13 - 30 - 7 -
- 43 - 38 - 35 -
- - - - - - -
- - - - - - -
- - - - - - -- - - - - - -
- - - - - - -
- Mar-16-2010 - Mar-17-2009 - Mar-18-2008 -
-
8/6/2019 Sino Forest Corp Financials
58/94
12 months Dec-31-2005 12 months Dec-31-2004 12 months Dec-31-2003 12 months
USD USD USD USD
Millions % of Total Millions % of Total Millions % of Total Millions
341 42.17% 329 46.88% 138 36.10% 136468 57.83% 372 53.12% 245 63.90% 180
- - - - - - -809 100.00% 701 100.00% 383 100.00% 316
12 months Dec-31-2005 12 months Dec-31-2004 12 months Dec-31-2003 12 months
USD USD USD USD
Millions % of Total Millions % of Total Millions % of Total Millions
41 12.10% 29 8.68% 39 28.20% 480.00% - - 67 48.55% 59
300 87.90% 300 91.32% 30 21.80% 28341 100.00% 329 100.00% 136 98.55% 136
- - - - 2 1.45% -341 100.00% 329 100.00% 138 100.00% 136
13 - 10 - 22 - 313 - 10 - 22 - 3
133 - 225 - 29 - 28209 - 103 - 110 - 108341 100.00% 329 100.00% 136 98.55% 136
- - - - 30 21.80% 2841 12.10% 29 8.68% 39 28.20% 48
- - - - 43 31.36% 5300 87.90% 300 91.32% 56 40.44% 82
41 12.10% 29 8.68% 106 76.75% 10741 12.10% 29 8.68% 77 56.01% 8741 12.10% 29 8.68% 77 56.01% 87
- - - - - - -
-
8/6/2019 Sino Forest Corp Financials
59/94
41 12.10% 29 8.68% 77 56.01% 87300 87.90% 300 91.32% 59 42.55% 48300 87.90% 300 91.32% 30 21.80% 28300 87.90% 300 91.32% 12 8.87% 28
0.00% - - 62 44.93% 59
1 - 1 - 1 - 21 - 3 - 2 - 31 - 3 - 2 - 3
- - 1 - 2NM - NM - NM - NMNM - NM - NM - NMNM - NM - NM - NMNM - NM - NM - NM
- - - - 43 31.36% 5- - - - 14 9.81% 36- - - - 12 8.91% 12- - - - 11 8.00% 12- - - - 11 8.00% 12- - - - 91 66.08% 77
300 87.90% 0.09% 8 5.71% 10
2 - 2 - - 1 - 1 - - 1 - 1 - - 1 - 1
- - 1 - 1 - - 6 - 5 - 2 - 1
30 - 29 - 21 - 19
- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -
May-04-2007 - Mar-30-2006 - Mar-01-2005 - Apr-21-2004
-
8/6/2019 Sino Forest Corp Financials
60/94
ec-31-2002 12 months Dec-31-2001 12 months Dec-31-2000 12 months Dec-31-1999
USD USD USD
% of Total Millions % of Total Millions % of Total Millions % of Total
42.97% 86 33.25% 48 23.70% 35 21.75%
57.03% 173 66.75% 154 76.30% 126 78.25%
- - - - - - -100.00% 259 100.00% 202 100.00% 161 100.00%
ec-31-2002 12 months Dec-31-2001 12 months Dec-31-2000 12 months Dec-31-1999
USD USD USD
% of Total Millions % of Total Millions % of Total Millions % of Total
35.41% 38 44.06% - - - -43.67% 38 43.77% - - - -
20.91% 10 12.17% - - - -
100.00% 86 100.00% - - - -
- - - - - - -
100.00% 86 100.00% 48 100.00% 35 100.00%
- 11 - - - - -
- 11 - - - - -
- 31 - 26 - 40 -- 55 - 22 - (5) -
100.00% 86 100.00% - - - -
20.91% 10 12.17% - - - -
35.41% 38 44.06% 18 38.05% 4 11.76%
3.96% 1 1.09% 1 1.96% 1 2.11%
60.63% 47 54.85% 29 59.99% 30 86.12%
79.09% 76 87.83% - - - -
64.45% 59 68.31% - - - -
64.45% 59 68.31% - - - -
- - - - - - -
-
8/6/2019 Sino Forest Corp Financials
61/94
64.45% 59 68.31% - - - -
35.55% 27 31.69% - - - -
20.91% 10 12.17% - - - -
20.91% 10 12.17% - - - -
43.67% 38 43.77% - - - -
- 2 - 1 - NM -
- 4 - 1 - 1 -
- 4 - - - - -
- 3 - - - - -
- NM - NM - NM -
- NM - NM - 4 -
- NM - - - - -
- NM - - - - -
3.96% 1 1.09% 1 1.96% 1 2.11%
26.75% 3 2.93% 1 1.96% 1 2.11%
8.76% 14 15.85% 1 1.96% 1 2.11%
8.76% 7 7.58% - - 1 2.11%
8.76% 7 7.58% - - - -
56.98% 30 35.04% 3 5.89% 3 8.46%
7.60% 18 20.91% - - - -
- - - -- - - -
- - - - -
- - - - - -- - - - - -
- 1 - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -- - - - - - -
- May-20-2003 - May-17-2002 - May-17-2001 -
-
8/6/2019 Sino Forest Corp Financials
62/94
-
8/6/2019 Sino Forest Corp Financials
63/94
- -- -- -- -- -
-
-
- -- -4 -5 -- -- -
6.48%
1 12.97%1 12.97%1 12.97%1 12.97%3 58.35%- -
- -
- -
- -- - -- -
- -- -- -- -- -
May-24-2000 -
-
8/6/2019 Sino Forest Corp Financials
64/94
Sino-Forest Corp. (TSX:TRE) > Financials > Capital Structure Det
Period Type: Annual Source:
Currency: Reported Currency Conversion:
Units: Capital IQ (Default) Decimals:
FY 2010 (Dec-31-2010) Capital Structure As Reported Details
Description Type Coupon Rate MaturityBonds and Notes 400 10.250% Jul-28-2014
Bonds and Notes 380 4.250% Dec-15-2016
Bonds and Notes 303 5.000% Aug-01-2013
Bonds and Notes 24 5.000% Aug-17-2015
Bonds and Notes 600 6.250% Oct-21-2017
Bonds and Notes 88 9.125% Aug-17-2011
Bank Loan Facilities Revolving Credit 47 4.100% Dec-31-2010
Trust Receipt Loan Facilities Revolving Credit 107 4.100% Dec-31-2010
FY 2009 (Dec-31-2009) Capital Structure As Reported Details
Description Type Coupon Rate MaturityBonds and Notes 212 10.250% Jul-28-2014
Bonds and Notes 369 4.250% Dec-15-2016
Bonds and Notes 290 5.000% Aug-01-2013
Bonds and Notes 88 9.125% Aug-17-2011
Bank Loan Facilities Revolving Credit 60 4.100% Dec-31-2010
Trust Receipt Loan Facilities Revolving Credit 44 4.100% Dec-31-2010
Financial data provided by
Principal Due in Millions of the reported currency.
Principal Due(USD)
10.25% New Guaranteed Senior NotesDue 20144.25% Convertible Guaranteed Senior Notes mature on December 15, 20165.0% Convertible Guaranteed Senior Notes mature on August 1, 20135.0% Greenheart Group ConvertibleNotes mature on August 17, 20156.25% Non-Convertible GuaranteedSenior Notes mature on October 21,9.125% Non Convertible GuaranteedSenior Notes mature on August 17, 2011
Principal Due(USD)
10.25% New Guaranteed Senior NotesDue 20144.25% Convertible Guaranteed Senior Notes mature on December 15, 20165.0% Convertible Guaranteed Senior Notes mature on August 1, 20139.125% Non Convertible GuaranteedSenior Notes mature on August 17, 2011
-
8/6/2019 Sino Forest Corp Financials
65/94
ils
A 2010 filed Mar-15-2011
Historical
0
Seniority Secured ConvertibleSenior Yes No USD
Senior No Convertible USD
Senior No Convertible USD
Senior No Convertible USD
Senior Yes No USD
Senior Yes No USD
Senior Yes No USD
Senior Yes No USD
Seniority Secured ConvertibleSenior Yes No USD
Senior No Convertible USD
Senior No Convertible USD
Senior Yes No USD
Senior Yes No USD
Senior Yes No USD
RepaymentCurrency
RepaymentCurrency
-
8/6/2019 Sino Forest Corp Financials
66/94
Sino-Forest Corp. (TSX:TRE) > Financials > Ratios
Restatement: Latest Filings
Order: Latest on Left
Ratios
Profitability
Return on Assets % 7.44% 7.07% 8.71%
Return on Capital % 8.15% 7.65% 9.51%
Return on Equity % 12.98% 13.08% 17.32%
Return on Common Equity % 13.21% 13.08% 17.32%
Margin Analysis
Gross Margin % 34.91% 35.57% 40.84%
SG&A Margin % 4.66% 5.17% 5.96%EBITDA Margin % 69.20% 72.59% 66.64%
EBITA Margin % 29.98% 30.02% 34.53%
EBIT Margin % 29.98% 30.02% 34.53%
Earnings from Cont. Ops Margin % 19.96% 22.52% 26.93%
Net Income Margin % 20.56% 23.13% 25.51%
Net Income Avail. for Common Margin % 20.13% 22.52% 26.93%
Normalized Net Income Margin % 14.91% 15.48% 18.51%
Levered Free Cash Flow Margin % -27.40% -28.97% -35.42%
Unlevered Free Cash Flow Margin % -23.24% -25.39% -31.80%
Asset Turnover
Total Asset Turnover Fixed Asset Turnover 1 1 1
Accounts Receivable Turnover 4 5 5
Inventory Turnover 23 18 12
Short Term Liquidity
Current Ratio 3 4 3
Quick Ratio 2 4 2
Cash from Ops. to Curr. Liab. 1 2 2
Avg. Days Sales Out. 87 75 68
Avg. Days Inventory Out. 16 20 31
Avg. Days Payable Out. 68 50 34
Avg. Cash Conversion Cycle 35 45 65
Long Term Solvency
Total Debt/Equity 58.51% 38.63% 48.89%
Total Debt/Capital 36.91% 27.87% 32.84%
LT Debt/Equity 51.07% 34.73% 44.69%
LT Debt/Capital 32.22% 25.05% 30.01%
Total Liabilities/Total Assets 43.28% 32.78% 38.60%
EBIT / Interest Exp. 5 5 6
For the Fiscal Period Ending 12 monthsDec-31-2010
12 monthsDec-31-2009
12 monthsDec-31-2008
-
8/6/2019 Sino Forest Corp Financials
67/94
EBITDA / Interest Exp. 10 13 11
(EBITDA-CAPEX) / Interest Exp. NM NM NM
Total Debt/EBITDA 1 1 1
Net Debt/EBITDA NM 1
Total Debt/(EBITDA-CAPEX) NM NM NM
Net Debt/(EBITDA-CAPEX) NM NM NM
Altman Z Score 2 NA NA
Growth Over Prior Year
Total Revenue 55.35% 38.18% 25.52%
Gross Profit 52.48% 20.34% 51.31%
EBITDA 48.09% 50.52% 22.45%
EBITA 55.14% 20.15% 56.68%
EBIT 55.14% 20.15% 56.68%
Earnings from Cont. Ops. 37.71% 15.52% 69.43%
Net Income 38.08% 25.28% 50.12%
Normalized Net Income 49.68% 15.53% 49.16%Diluted EPS before Extra 16.81% 2.29% 55.95%
Accounts Receivable 125.51% 25.05% 114.33%
Inventory 34.80% 6.43% -7.42%
Net PP&E 43.12% 31.67% 37.60%
Total Assets 44.53% 52.23% 41.71%
Tangible Book Value 14.80% 66.63% 35.22%
Common Equity 20.02% 66.67% 34.66%
Cash from Ops. 7.12% 62.14% -0.62%
Capital Expenditures 32.62% 52.16% 5.07%
Levered Free Cash Flow NM NM NM
Unlevered Free Cash Flow NM NM NM
Dividend per Share NA NA NA
Compound Annual Growth Rate Over Two Years
Total Revenue 46.52% 31.70% 27.01%
Gross Profit 35.46% 34.94% 44.62%
EBITDA 49.30% 35.76% 37.28%
EBITA 36.52% 37.20% 51.30%
EBIT 36.52% 37.20% 51.30%
Earnings from Cont. Ops. 26.13% 39.91% 61.77%
Net Income 31.52% 37.14% 41.93%Normalized Net Income 31.50% 31.28% 58.03%Diluted EPS before Extra 9.31% 26.30% 40.88%
Accounts Receivable 67.93% 63.71% 34.50%
Inventory 19.78% -0.73% 68.71%
Net PP&E 37.28% 34.61% 43.29%
Total Assets 48.33% 46.88% 46.86%
Tangible Book Value 38.31% 50.11% 66.93%
Common Equity 41.43% 49.81% 66.28%
-
8/6/2019 Sino Forest Corp Financials
68/94
Cash from Ops. 31.79% 26.94% 29.02%
Capital Expenditures 42.05% 26.44% 27.02%
Levered Free Cash Flow NM NM NM
Unlevered Free Cash Flow NM NM NM
Dividend per Share NA NA NA
Compound Annual Growth Rate Over Three Years
Total Revenue 39.15% 30.63% 22.01%
Gross Profit 40.55% 36.03% 38.80%
EBITDA 39.75% 41.56% 32.64%
EBITA 42.94% 40.11% 40.06%
EBIT 42.94% 40.11% 40.06%
Earnings from Cont. Ops. 39.17% 44.60% 43.49%
Net Income 37.45% 36.15% 40.92%
Normalized Net Income 37.14% 42.36% 43.97%
Diluted EPS before Extra 23.05% 26.63% 30.46%
Accounts Receivable 82.16% 31.28% 23.45%Inventory 9.92% 44.69% 78.29%
Net PP&E 37.39% 39.31% 42.77%
Total Assets 46.09% 48.63% 42.74%
Tangible Book Value 37.27% 66.83% 51.09%
Common Equity 39.14% 66.41% 50.61%
Cash from Ops. 19.96% 39.23% 35.00%
Capital Expenditures 28.47% 34.90% 34.53%
Levered Free Cash Flow NM NM NM
Unlevered Free Cash Flow NM NM NM
Dividend per Share NA NA NA
Compound Annual Growth Rate Over Five Years
Total Revenue 31.28% 30.20% 27.52%
Gross Profit 37.45% 34.11% 41.33%
EBITDA 39.07% 48.45% 49.23%
EBITA 38.63% 36.99% 44.44%
EBIT 38.63% 36.99% 44.44%
Earnings from Cont. Ops. 36.28% 39.50% 51.56%
Net Income 37.08% 40.25% 49.92%
Normalized Net Income 38.85% 37.91% 51.52%
Diluted EPS before Extra 21.55% 25.52% 32.64%
Accounts Receivable 39.62% 26.93% 24.98%Inventory 52.07% 75.83% 105.81%
Net PP&E 40.55% 39.93% 42.38%
Total Assets 44.95% 39.29% 44.12%
Tangible Book Value 45.84% 48.59% 46.12%
Common Equity 46.87% 48.24% 45.52%
Cash from Ops. 33.71% 45.70% 47.35%
Capital Expenditures 37.49% 44.58% 48.01%
Levered Free Cash Flow NM NM NM
-
8/6/2019 Sino Forest Corp Financials
69/94
Unlevered Free Cash Flow NM NM NM
Dividend per Share NA NA NA
Financial data provided by
-
8/6/2019 Sino Forest Corp Financials
70/94
Period Type: Annual
Decimals: 0
8.11% 8.03% 8.52% 8.20% 8.14% 6.32% 5.34%
8.87% 8.85% 9.32% 8.88% 8.80% 6.80% 5.81%
16.13% 17.63% 19.44% 17.10% 14.20% 11.67% 11.36%
16.13% 17.63% 19.44% 17.10% 14.20% 11.67% 11.36%
33.88% 31.50% 27.75% 30.67% 24.42% 21.25% 22.01%
5.47% 6.45% 4.29% 6.65% 5.02% 4.86% 5.51%
68.31% 57.04% 51.88% 37.67% 30.36% 21.52% 16.49%
27.66% 24.33% 22.83% 23.28% 18.52% 15.59% 15.62%
27.66% 24.33% 22.83% 23.28% 18.52% 15.59% 15.62%
19.95% 16.60% 16.56% 15.95% 11.36% 10.26% 13.53%
21.33% 20.43% 16.56% 15.95% 11.36% 10.26% 13.53%
19.95% 16.60% 16.56% 15.95% 11.36% 10.26% 13.53%
15.58% 11.96% 11.27% 11.61% 7.82% 6.29% 8.67%
-33.81% -32.92% -21.17% -20.03% -15.61% -27.96% -29.65%
-29.96% -28.52% -17.33% -16.22% -12.53% -25.21% -27.66%
1 1 1 1 1 1
1 1 1 1 1 1 1
6 5 5 4 4 5 6
15 33 69 117 196 170 63
3 2 2 4 1 1 1
2 2 2 4 1 1 1
2 2 2 1 1
59 80 76 88 85 69 5924 11 5 3 2 2 6
29 49 32 41 30 26 3453 43 49 51 57 45 32
41.89% 90.10% 72.93% 88.25% 56.48% 75.36% 49.82%
29.52% 47.40% 42.17% 46.88% 36.10% 42.97% 33.25%
37.23% 77.83% 64.10% 80.59% 22.84% 45.69% 27.33%
26.24% 40.94% 37.07% 42.81% 14.60% 26.05% 18.24%
35.39% 52.11% 47.72% 50.76% 41.51% 46.54% 38.64%
4 3 4 4 4 4 5
12 monthsDec-31-2007
12 monthsDec-31-2006
12 monthsDec-31-2005
12 monthsDec-31-2004
12 monthsDec-31-2003
12 monthsDec-31-2002
12 monthsDec-31-2001
-
8/6/2019 Sino Forest Corp Financials
71/94
11 8 8 6 6 5 5
NM NM NM NM NM NM NM
1 2 1 3 2 3 4
1 1 1 1 2 2
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NA 4 3 2 3 2 2
28.51% 12.60% 49.06% 24.54% 32.37% 46.20% 8.38%
38.23% 27.84% 34.83% 56.40% 52.15% 41.17% -21.78%
53.90% 23.81% 105.28% 54.50% 86.80% 90.73% -32.69%
46.12% 20.01% 46.18% 56.52% 57.30% 45.89% -33.99%
46.12% 20.01% 46.18% 56.52% 57.30% 45.89% -33.99%
54.46% 12.88% 54.79% 74.86% 46.56% 10.87% -34.99%
34.18% 38.92% 54.79% 74.86% 46.56% 10.87% -34.99%
67.43% 19.49% 44.71% 84.95% 64.61% 5.96% -38.55%27.27% 11.86% 37.21% 34.78% 18.16% 28.57% -31.98%
-15.59% 4.00% 40.05% 15.73% 50.28% 86.18% 44.69%
207.43% 99.13% 178.58% 133.85% 33.26% -10.68% -59.11%
49.21% 41.73% 40.00% 43.60% 28.56% 10.43% 23.65%
52.20% 34.85% 18.41% 80.50% 24.33% 19.64% 27.90%
106.07% 23.77% 26.03% 53.23% 37.11% 4.04% 9.12%
105.34% 23.55% 25.72% 51.96% 36.01% 4.24% 12.04%
67.49% 47.81% 64.59% 71.56% 452.50% -2.02% -51.63%
53.57% 50.89% 70.56% 71.07% 118.52% -2.35% -16.89%
NM NM NM NM NM NM NM
NM NM NM NM NM NM NM
NA NA NA NA NA NA NA
20.30% 29.56% 36.25% 28.40% 39.11% 25.87% -1.52%
32.93% 31.29% 45.22% 54.26% 46.55% 5.08% -12.85%
38.04% 59.43% 78.09% 69.89% 88.75% 13.30% -21.14%
32.42% 32.45% 51.26% 56.91% 51.49% -1.86% -20.35%
32.42% 32.45% 51.26% 56.91% 51.49% -1.86% -20.35%
32.05% 32.19% 64.52% 60.09% 27.47% -15.10% -18.78%
36.53% 46.64% 64.52% 60.09% 27.47% -15.10% -18.78%41.44% 31.50% 63.60% 74.49% 32.07% -19.31% -22.72%19.32% 23.89% 35.99% 26.20% 23.26% -6.48% -17.43%
-6.31% 20.68% 27.31% 31.88% 67.27% 64.13% 17.39%
147.42% 135.53% 155.24% 76.53% 9.10% -39.57% NA
45.42% 40.86% 41.79% 35.87% 19.15% 16.85% 34.72%
43.26% 26.36% 46.20% 49.81% 21.96% 23.70% 25.68%
59.70% 24.89% 38.96% 44.94% 19.44% 6.55% 15.49%
59.28% 24.63% 38.22% 43.76% 19.07% 8.07% 17.01%
-
8/6/2019 Sino Forest Corp Financials
72/94
-
8/6/2019 Sino Forest Corp Financials
73/94
NM NM NM NM NM NM NM
NA NA NA NA NA NA NA
-
8/6/2019 Sino Forest Corp Financials
74/94
10.19% 15.16% 17.34%
11.17% 16.76% 19.07%
20.38% 26.64% 29.43%
20.38% 26.64% 29.43%
30.49% 28.10% 32.40%
4.77% 4.16% 6.36%
26.56% 25.72% 26.03%
25.64% 23.88% 25.94%
25.64% 23.88% 25.94%
22.55% 19.89% 23.04%
22.55% 19.89% 23.04%
22.55% 19.89% 23.04%
15.29% 14.08% 15.91%
-29.54% -1.77% -7.11%
-27.51% -0.73% -7.07%
1 1 1
1 1 1
7 13 28
NA NA NA
1 3 1
1 3 1
1 1 1
54 28 13NA NA NA
NA 26 NANA NA NA
31.07% 27.80% 6.70%
23.70% 21.75% 6.28%
18.64% 23.94% 3.92%
14.22% 18.74% 3.68%
29.96% 29.21% 15.25%
8 14 NM
12 monthsDec-31-2000
12 monthsDec-31-1999
12 monthsDec-31-1998
-
8/6/2019 Sino Forest Corp Financials
75/94
8 15 NM
NM 4 21
1 1
1 NM
NM 4 5
NM NM 4
3 4 7
-10.51% 52.71% 121.88%
-2.89% 32.46% 23.19%
-7.61% 50.88% 27.28%
-3.90% 40.58% 31.79%
-3.90% 40.58% 31.79%
1.48% 31.79% 34.34%
1.48% 31.79% 39.66%
-2.82% 35.14% 32.98%0.23% 18.47% 36.84%
-4.76% 626.49% -34.53%
NA NA NA
46.78% 44.41% 63.25%
23.50% 77.38% 37.98%
22.23% 48.19% 41.95%
22.20% 48.17% 41.92%
-1.78% 76.61% 5.15%
97.96% 20.21% -20.92%
NM NM NM
NM NM NM
NA NA NA
16.90% 84.08% 69.08%
13.42% 27.74% 27.58%
18.07% 38.58% 28.55%
16.23% 36.12% 31.37%
16.23% 36.12% 31.37%
15.64% 33.06% 35.47%
15.64% 35.67% 61.84%14.60% 34.06% 32.26%
8.97% 27.33% 36.28%
163.04% 118.09% -9.37%
NA NA NA
45.59% 53.54% 82.96%
48.01% 56.44% 20.15%
34.58% 45.04% 41.01%
34.56% 45.01% 40.98%
-
8/6/2019 Sino Forest Corp Financials
76/94
31.71% 36.27% 11.00%
54.26% -2.50% 26.72%
NM NM NM
NM NM NM
NA NA NA
44.74% 63.44% 50.09%
16.58% 29.19% 34.91%
21.06% 35.60% 36.29%
21.20% 34.37% 40.11%
21.20% 34.37% 40.11%
21.57% 34.23% 36.00%
23.15% 51.13% 69.93%
20.43% 33.21% 40.60%
17.57% 30.06% 29.40%
65.46% 81.38% 0.46%544.02% NA NA
51.25% 69.08% 99.14%
44.59% 36.81% 47.14%
37.00% 43.37% 84.06%
36.97% 43.34% 83.92%
22.18% 29.59% 25.62%
23.46% 24.51% 247.13%
NM NM NM
NM NM NM
NA NA NA
35.81% 47.21% NA
25.86% 39.57% NA
28.68% 44.73% NA
30.02% 50.99% NA
30.02% 50.99% NA
27.46% 44.83% NA
45.68% 56.39% NA
29.56% 48.50% NA
20.80% 30.95% NA
47.64% 48.97% NA64.43% NA NA
75.69% 46.16% NA
47.49% 42.25% NA
62.39% 71.74% NA
62.31% 71.60% NA
28.02% 60.58% NA
150.96% 115.27% NA
NM NA NA
-
8/6/2019 Sino Forest Corp Financials
77/94
NM NA NA
NA NA NA
-
8/6/2019 Sino Forest Corp Financials
78/94
Sino-Forest Corp. (TSX:TRE) > Financials > Supplemental
In Millions of the reported currency, except per share items. Restatement: Latest Filings
Currency: Reported Currency
Order: Latest on LeftDecimals: 0
Supplemental
Currency USD USD USDOptions Outstanding
Options Out. at the Beginning of the Period 4 3 4
Options Granted During the Period 1
Options Exercised During the Period 1 - 1
Options Cancelled During the Period - -
Options Out. at the End of the Period 3 4 3
Options Outstanding - Class A
Options Out. at the Beginning of the Period - - -
Options Granted During the Period - - -
Options Exercised During the Period - - -
Options Cancelled During the Period - - -
Options Out. at the End of the Period - - -
W/Avg. Strike Price of Out. at the End of the Period - - -
W/Avg. Strike Price of Granted - - -
Options Outstanding - All ClassesOptions Out. at the Beginning of the Period 4 3 4
Options Granted During the Period 1
Options Exercised During the Period 1 - 1
Options Cancelled During the Period - -
Options Out. at the End of the Period 3 4 3
Stock Based Compensation
Stock Options Comp. Exp., Before Tax 3 5 4
Stock Based Comp. Exp., Before Tax 4 5 4
Loss Carry Forward Related Items
NOL C/F, Current Year 13 8 -
NOL C/F, Current Year + 1 13 7 -
NOL C/F, Current Year + 2 13 7 -
NOL C/F, Current Year + 3 28 7 -
NOL C/F, Current Year + 4 35 22 -
NOL C/F, After Five Years 88 63 -
Total NOL C/F 192 115 -
Max. Year for NOL C/F 2030 2029 -
Capitalized Interest Data
For the Fiscal Period Ending 12 monthsDec-31-2010
12 monthsDec-31-2009
12 monthsDec-31-2008
-
8/6/2019 Sino Forest Corp Financials
79/94
Interest Capitalized - - -
Fair Value Measurements
Fair Value Change Included in Earnings (4) (2)
Filing Date Mar-15-2011 Mar-15-2011 Mar-16-2010
Financial data provided by
-
8/6/2019 Sino Forest Corp Financials
80/94
Period Type: Annual
Conversion: Historical
Units: Capital IQ (Default)
USD USD USD USD USD USD USD
6 4 3 1 - -
2 2 2 3 - -
3 - 1 - -
- - - - -
4 6 4 3 - -
- - - - - 1 1
- - - - - - -
- - - - - -
- - - - -
- - - - - 1 1
- - - - - - -
- - - - - - -
6 4 3 1 1 1
2 2 2 3 - -
3 - 1 -
- - -
4 6 4 3 1 1
3 3 1 1 - - -
3 3 3 7 - - -
7 7 2 1 - -
7 7 2 2 1 - -
7 7 1 2 1 - -
6 7 1 1 1 - -
6 7 1 1 1 - -
56 49 49 12 1 - -
90 83 56 19 4 - -
2027 2017 2013 2012 2009 - -
12 monthsDec-31-2007
12 monthsDec-31-2006
12 monthsDec-31-2005
12 monthsDec-31-2004
12 monthsDec-31-2003
12 monthsDec-31-2002
12 monthsDec-31-2001
-
8/6/2019 Sino Forest Corp Financials
81/94
-
8/6/2019 Sino Forest Corp Financials
82/94
USD USD USD
- - -
- - -
- - -
- - -
- - -
1 -
1 - -
- -
- - -
1 -
$2 $2 -
$2 - -
1 -
1 - -
- -
- - -
1 -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
12 monthsDec-31-2000
12 monthsDec-31-1999
12 monthsDec-31-1998
-
8/6/2019 Sino Forest Corp Financials
83/94
- - -
May-17-2002 May-17-2001 May-24-2000
-
8/6/2019 Sino Forest Corp Financials
84/94
Sino-Forest Corp. (TSX:TRE) > Financials > Segments
In Millions of the reported currency. View By: Line Items
Period Type: Annual
Currency: Reported CurrencyUnits: Capital IQ (Default)
Business Segments
Currency USD USD USDRevenues
Plantation Fibre 1,401 954 685
Other Fibre 454 238 154
Manufacturing 67 46 57
Greenheart 1 - -
Wood-Based - - -
Wood Chips and Logs - - -
Total Revenues 1,924 1,238 896
Operating Profit Before Tax
Plantation Fibre 620 412 343
Other Fibre 16 7 7
Manufacturing (9) (10) (16)
Greenheart (7) - -
Corporate (44) (37) (25)
Wood-Based - - -
Wood Chips and Logs - - -Total Operating Profit Before Tax 577 372 309
Interest Expense
Plantation Fibre (1) (1) (1)
Other Fibre (2) (2) (2)
Manufacturing (1) (1) (1)
Greenheart (1) - -
Corporate (123) (68) (48)
Wood-Based - - -
Total Interest Expense (128) (71) (52)
Tax ExpensePlantation Fibre 63 26 19
Other Fibre 5 2 4
Manufacturing 1 1
Greenheart 1 - -
Corporate 1 (1) -
Wood-Based - - -
Total Tax Expense 71 28 24
Assets
For the Fiscal Period Ending 12 monthsDec-31-2010
Reclassified12 months
Dec-31-2009
Reclassified12 months
Dec-31-2008
-
8/6/2019 Sino Forest Corp Financials
85/94
Plantation Fibre 3,891 2,478 1,914
Other Fibre 329 215 385
Manufacturing 257 197 251
Greenheart 296 - -
Corporate 956 1,075 54
Wood-Based - - -Wood Chips and Logs - - -
Total Assets 5,729 3,964 2,604
Depreciation & Amortization
Plantation Fibre 747 522 282
Other Fibre
Manufacturing 6 4 5
Greenheart - -
Corporate 1
Wood-Based - - -
Total Depreciation & Amortization 754 527 288
Capital Expenditure
Plantation Fibre (1,658) (1,053) (673)
Other Fibre (1)
Manufacturing (32) (17) (28)
Greenheart (215) - -
Corporate (2) (1)
Wood-Based - - -
Total Capital Expenditure (1,907) (1,072) (702)
Filing Date Mar-15-2011 Mar-15-2011 Mar-16-2010
Geographic Segments
Currency USD USD USDRevenues
Other Countries 51 9 6
People's Republic of China (PRC) 1,782 1,230 895
Total Revenues 1,834 1,239 901
Operating Profit Before TaxPeople's Republic of China (PRC) - - -
Total Operating Profit Before Tax - - -
Interest Expense
People's Republic of China (PRC) - - -
Total Interest Expense - - -
Net Profit Before Tax
People's Republic of China (PRC) - - -
Total Net Profit Before Tax - - -
For the Fiscal Period Ending 12 monthsDec-31-2010
Reclassified12 months
Dec-31-2009
Reclassified12 months
Dec-31-2008
-
8/6/2019 Sino Forest Corp Financials
86/94
-
8/6/2019 Sino Forest Corp Financials
87/94
Restatement: Latest Filings
Order: Latest on Left
Conversion: HistoricalDecimals: 0
USD USD USD USD USD USD USD
521 353 481 263 203 145 90
154 179 - - - - -
38 24 12 - - - -
- - - - - - -- - - 68 63 55 47
- - - - - - -
714 555 493 331 266 201 137
230 165 133 91 59 33 21
3 4 - - - - -
(14) (8) (6) - - - -
- - - - - - -
(21) (26) (15) (9) (3) - -
- - - (9) (7) (2) 1
- - - - - - -
197 135 113 73 49 31 21
(1) (1) (1) (2) (1) -
(4) (3) - - - - -
(1) - - - -
- - - - - - -
(39) (34) (27) (13) (9) - -
- - - (1) (1) (7) -
(44) (37) (29) (16) (12) (9) -
18 13 7 5 3 (2) -
- - - - -
- - - -- - - - - - -
- - - -
- - - 1 -
18 13 7 5 3 -
Reclassified12 months
Dec-31-2007
Restated12 months
Dec-31-200612 months
Dec-31-2005
Reclassified12 months
Dec-31-2004
Reclassified12 months
Dec-31-200312 months
Dec-31-200212 months
Dec-31-2001
-
8/6/2019 Sino Forest Corp Financials
88/94
1,309 856 691 442 294 229 190
52 65 - - - - -
252 141 122 - - - -
- - - - - - -
224 144 82 181 9 - -
- - - 133 116 108 92- - - - - - -
1,837 1,207 895 756 419 337 282
285 178 140 45 29 10 -
- - - - -
5 4 3 - - - -
- - - - - - -
- -
- - - 2 3 2 -
290 182 143 48 31 12 -
(648) (396) (284) (174) (89) (37) -
- - - - -
(11) (9) (16) - - - -
- - - - - - -
- -
- - - (5) (7) (7) -
(660) (405) (300) (179) (97) (44) -
Mar-17-2009 Mar-18-2008 May-04-2007 Mar-30-2006 Mar-01-2005 Apr-21-2004 May-20-2003
USD USD USD USD USD USD USD
- - - - -
714 555 493 317 266 201 137
714 555 493 317 266 201 137
197 - 113 - - 31 21
197 - 113 - - 31 21
(44) - (29) - (12) (9) -
(44) - (29) - (12) (9) -
160 - 89 - 33 20 -
160 - 89 - 33 20 -
Reclassified12 months
Dec-31-2007
Restated12 months
Dec-31-200612 months
Dec-31-2005
Reclassified12 months
Dec-31-2004
Reclassified12 months
Dec-31-200312 months
Dec-31-200212 months
Dec-31-2001
-
8/6/2019 Sino Forest Corp Financials
89/94
18 - 7 - 3 -
18 - 7 - 3 -
152 - 82 - 30 21 -
152 - 82 - 30 21 -
- 181 - - - - -
1,837 1,026 895 756 419 337 282
- - - - - - -
1,837 1,207 895 756 419 337 282
290 - 143 - 31 12 -
290 - 143 - 31 12 -
(653) - (282) - (97) (44) -
(653) - (282) - (97) (44) -
Mar-17-2009 Mar-18-2008 May-04-2007 Mar-30-2006 Mar-01-2005 Apr-21-2004 May-20-2003
-
8/6/2019 Sino Forest Corp Financials
90/94
USD USD USD
- - -
- - -
- - -
- - -30 37 12
97 104 81
127 142 93
- - -
- - -
- - -
- - -
- - -
3 5 3
29 28 21
32 34 24
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -- - -
- - -
- - -
- - -
Restated12 months
Dec-31-2000
Reclassified12 months
Dec-31-199912 months
Dec-31-1998
-
8/6/2019 Sino Forest Corp Financials
91/94
- - -
- - -
- - -
- - -
- - -
69 32 16151 146 85
220 178 101
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
May-17-2002 May-17-2001 May-24-2000
USD USD USD
- - -
127 142 93
127 142 93
32 34 24
32 34 24
- - -
- - -
- - -
- - -
Restated12 months
Dec-31-2000
Reclassified12 months
Dec-31-199912 months
Dec-31-1998
-
8/6/2019 Sino Forest Corp Financials
92/94
- - -
- - -
- - -
- - -
- - -
220 178 101
- - -
220 178 101
- - -
- - -
- - -
- - -
May-17-2002 May-17-2001 May-24-2000
-
8/6/2019 Sino Forest Corp Financials
93/94
Percent Change In Sino-Forest Accounts Since 2000
Today Dec-09 Dec-08 Dec-07 Dec-06 Dec-05 Dec-03 Dec-04 Dec-03 Dec-02Inventories 61,978 45,978 43,200 46,661 15,178 7,622 2,736 1,170 878 983
Timber Holding 3,122,517 2,183,489 1,653,306 1,174,153 752,783 513,412 359,607 232,516 (- ) (- )
Other Assets 274,161 115,636 75,457 57,708 32,924 23,442 9,513 549 550 624
Revenues 1,923,536 1,238,185 896,045 713,866 555,480 493,301 330,945 251,757 187,996 121,451
Inventories 35% 6% -7% 207% 99% 179% 134% 33% -11% -59%
Other Assets 137% 53% 31% 75% 40% 146%Timber Holding 43% 32% 41% 56% 47% 43% 55%Revenues 55% 38% 26% 29% 13% 49% 31% 34% 55% 12%
Today
Dec-09
Dec-08
Dec-07
Dec-06
Dec-05
Dec-03
D0
-100%
-50%
0%
50%
100%
150%
200%
250%
Percent Change In Sino-Fore
Data
Perce
ntChange
-
8/6/2019 Sino Forest Corp Financials
94/94
Dec-01 Dec-00 Dec-992,404 (- ) (- )
(- ) (- ) (- )
625 - -
108,194 123,665 92,710
-13% 33%
t Accounts Since 2000
InventoriesTimber HoldingsRevenuesOther Assets