- ------------------------------------------------------------------------------- FORM 6-K/A SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16 OR 15D-16 OF THE SECURITIES EXCHANGE ACT OF 1934 For the month of August 2001 -------------------------------------- CELESTICA INC. (TRANSLATION OF REGISTRANT'S NAME INTO ENGLISH) -------------------------------------- 12 CONCORDE PLACE TORONTO, ONTARIO CANADA, M3C 3R8 (416) 448-5800 (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F. Form 20-F X Form 40-F ______ --- Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934. Yes _____ No X --- If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-_________ - -------------------------------------------------------------------------------

CELESTICA INC. FORM 6-K/A MONTH OF AUGUST 2001 Filed with this Form 6-K/A is the following: o Management's Discussion and Analysis of Financial Conditions and Results of Operations for the six months ended June 30, 2001, the text of which is attached hereto as Exhibit 99.1 and is incorporated herein by reference. o Celestica Inc.'s second quarter 2001 consolidated financial information, the text of which is attached hereto as Exhibit 99.2 and is incorporated herein by reference. o Letter, dated July 24, 2001, from Computershare, Celestica Inc.'s transfer agent, addressed to the Canadian provincial securities commissions, The Toronto Stock Exchange, The New York Stock Exchange and the Securities and Exchange Commission, confirming the mailing of Celestica Inc.'s second quarter 2001 consolidated financial information to registered shareholders and non-registered shareholders, the text of which is attached hereto as Exhibit 99.3 and is incorporated herein by reference. The letter, dated July 24, 2001, from Celestica Inc.'s transfer agent is not incorporated by reference in Celestica Inc.'s registration statements on Form S-8 (Nos. 333-9500, 333-9822, 333-9780 and 333-66726) or on Forms F-3 (Nos. 333-12272 and 333-50240), or the prospectuses included therein, or any registration statement filed hereafter by Celestica Inc. with the Securities and Exchange Commission. Exhibits - -------- 99.1 - Management's Discussion and Analysis 99.2 - Second Quarter 2001 Consolidated Financial Information 99.3 - Transfer Agent Letter

SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. CELESTICA INC. Date: August 8, 2001 BY: /s/ Elizabeth DelBianco ------------------------------------- Name: Elizabeth DelBianco Title: Vice President & General Counsel

EXHIBIT INDEX EXHIBIT DESCRIPTION ------- ----------- 99.1 Management's Discussion and Analysis. 99.2 Second Quarter 2001 Consolidated Financial Information 99.3 Transfer Agent Letter

Exhibit 99.1 [LOGO] MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS SECOND QUARTER 2001 THE FOLLOWING DISCUSSION OF THE FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF THE COMPANY SHOULD BE READ IN CONJUNCTION WITH THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2000. CERTAIN STATEMENTS CONTAINED IN THE FOLLOWING MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, INCLUDING, WITHOUT LIMITATION, STATEMENTS CONTAINING THE WORDS BELIEVES, ANTICIPATES, ESTIMATES, EXPECTS, AND WORDS OF SIMILAR IMPORT, CONSTITUTE FORWARD-LOOKING STATEMENTS. FORWARD-LOOKING STATEMENTS ARE NOT GUARANTEES OF FUTURE PERFORMANCE AND INVOLVE RISKS AND UNCERTAINTIES WHICH COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE ANTICIPATED IN THESE FORWARD-LOOKING STATEMENTS. AMONG THE KEY FACTORS THAT COULD CAUSE SUCH DIFFERENCES ARE: THE LEVEL OF OVERALL GROWTH IN THE ELECTRONICS MANUFACTURING SERVICES (EMS) INDUSTRY; LOWER-THAN-EXPECTED CUSTOMER DEMAND; COMPONENT CONSTRAINTS; VARIABILITY OF OPERATING RESULTS AMONG PERIODS; DEPENDENCE ON THE COMPUTER AND COMMUNICATIONS INDUSTRIES; DEPENDENCE ON A LIMITED NUMBER OF CUSTOMERS; AND THE ABILITY TO MANAGE EXPANSION, CONSOLIDATION AND THE INTEGRATION OF ACQUIRED BUSINESSES. THESE AND OTHER FACTORS ARE DISCUSSED IN THE COMPANY'S FILINGS WITH SEDAR AND THE U.S. SECURITIES AND EXCHANGE COMMISSION. GENERAL Celestica is a leading provider of electronics manufacturing services to OEMs worldwide and is the third-largest EMS provider in the world with 2000 revenue of $9.8 billion. Celestica provides a wide variety of products and services to its customers, including the high-volume manufacture of complex PCAs and the full system assembly of final products. In addition, the Company is a leading-edge provider of design, repair and engineering services, supply chain management and power products. Celestica operates facilities in North America, Europe, Asia and Latin America. Celestica prepares its financial statements in accordance with accounting principles which are generally accepted in Canada with a reconciliation to accounting principles generally accepted in the United States, as disclosed in Note 24 to the fiscal 2000 Consolidated Financial Statements. ACQUISITIONS A significant portion of Celestica's growth has been generated by the strengthening of its customer relationships and increases in the breadth of its service offering through facility and business acquisitions. 2000 ACQUISITIONS: In February and May, 2000, the Company acquired certain assets from the Enterprise Systems Group and Microelectronics Division of IBM in Rochester, Minnesota and Vimercate and Santa Palomba, Italy, respectively, for a total purchase price of $470.0 million. The purchase price, including capital assets, working capital and intangible assets, was financed with cash on hand. The Company signed two three-year strategic supply agreements with IBM to provide a complete range of electronics manufacturing services, with estimated annual revenue of approximately $1.5 billion. The Rochester, Minnesota operation provides printed circuit board assembly and test services. The Vimercate operation provides printed circuit board assembly services and the Santa Palomba operation provides system assembly services. Approximately 1,800 employees joined Celestica. In June 2000, Celestica acquired NDB Industrial Ltda., NEC Corporation's wholly-owned manufacturing subsidiary in Brazil. The Company signed a five-year supply agreement to manufacture NEC communications network equipment for the Brazilian market, with estimated revenue of approximately $1.2 billion over the five-year term of the agreement. Approximately 680 employees joined Celestica. This acquisition enhanced the Company's presence in South America and put Celestica in a leadership position with communications and Internet infrastructure customers. In August 2000, the Company acquired Bull Electronics Inc., the North American contract manufacturing operation of Groupe Bull of France. The operations, which are located in Lowell, Massachusetts, have enhanced the Company's service offerings in the New England area. In November 2000, Celestica acquired NEC Technologies (UK) Ltd., in Telford, UK, which enhanced the Company's wireless communications capacity in

Europe. The aggregate price for these three acquisitions in 2000 was $169.8 million. In 2000, Celestica established a greenfield operation in Singapore. 2001 ACQUISITIONS: In January 2001, Celestica acquired Excel Electronics, Inc. through a merger with Celestica (US) Inc. which enhanced the Company's prototype service offering in the Southern region of the United States. In February 2001, Celestica acquired certain manufacturing assets in Dublin, Ireland and Mt. Pleasant, Iowa from Motorola Inc. The Company signed a three-year supply agreement with estimated revenue of more than $1 billion over the three-year term of the agreement. Approximately 1,150 employees joined Celestica. This acquisition expanded the Company's business relationship with Motorola, a leading telecom wireless customer. In March 2001, Celestica acquired certain assets relating to a repair business from N.K. Techno Co. Ltd which expanded the Company's presence in Japan. Celestica also established a greenfield operation in Shanghai. In May 2001, Celestica acquired certain assets in Little Rock, Arkansas and Denver, Colorado from Avaya Inc. and also entered into agreements to purchase additional assets in the United States and France, to be completed in phases during the third quarter of 2001. Upon completion of the acquisition the total purchase price will be approximately $200 million and approximately 1,400 employees are expected to join Celestica. The Company signed a five-year supply agreement with estimated revenue of approximately $4 billion over the term of the agreement. In June 2001, Celestica acquired Sagem CR s.r.o. in the Czech Republic, from Sagem SA of France which enhanced the Company's presence in Central Europe. The aggregate price for acquisitions completed in the first half of 2001 was $150.1 million, of which $148.1 million was financed with cash. In May 2001, the Company entered into an agreement to acquire Primetech Electronics Inc. (Primetech). This acquisition will provide Celestica with additional high complexity manufacturing capability while expanding the Company's global customer base. Primetech is an EMS provider with two facilities in Canada and approximately 700 employees. The shareholders of Primetech are entitled to receive 0.22 subordinate voting shares of Celestica for each share of Primetech. The share exchange ratio will be subject to adjustments on closing. The total purchase price is estimated to be approximately C$265 million (US$175 million). This acquisition is subject to Primetech shareholder and court approvals and is expected to close in the third quarter of 2001. In June 2001, the Company entered into an agreement to acquire Omni Industries Limited (Omni). Omni is an EMS provider, headquartered in Singapore, with a presence in Asia, with locations in Singapore, Malaysia, China, Indonesia and Thailand. The company is also represented in the United States and Mexico, and has approximately 9,000 employees. Omni provides printed circuit board assembly and system assembly services, as well as other related supply chain services including plastic injection molding, IC equipment, substrates and distribution. Omni manufactures products for industry leading OEM's in the PC, storage and communications sectors. This acquisition will significantly enhance Celestica's EMS presence in Asia. The shareholders of Omni are entitled to receive 0.045 subordinate voting shares of Celestica for each share of Omni or, at the holder's election, cash consideration of S$4.25, subject to the aggregate cash limit of S$860 million (approximately US$475 million). The total purchase price is estimated to be approximately US$890 million. The acquisition is subject to Omni shareholder and court approvals and is expected to close in the fourth quarter of 2001. In July 2001, the Company entered into an agreement with Lucent Technologies Inc. to acquire certain assets. The purchase price is expected to be approximately $550 million to $650 million and will be financed with cash. The Company also signed a five-year supply agreement with estimated revenue of up to $10 billion over the term of the agreement. This acquisition is subject to regulatory approvals and is expected to close in the third quarter of 2001. Consistent with its past practices and as a normal course of business, Celestica maybe engaged in ongoing discussions with respect to several possible acquisitions of widely varying sizes, including small single facility acquisitions, significant multiple facility acquisitions and corporate acquisitions. Celestica has identified several possible acquisitions that would enhance its global operations, increase its penetration in several industries and establish strategic relationships with new customers. There can be no assurance that any of these discussions will result in a definitive purchase agreement and, if they do, what the terms or timing of any agreement would be. Celestica expects to continue any current discussions and actively pursue other acquisition opportunities. -2-

RESULTS OF OPERATIONS Celestica's revenue and margins can vary from period to period as a result of the level of business volumes, seasonality of demand, component supply availability, and the timing of acquisitions. There is no certainty that the historical pace of Celestica's acquisitions will continue in the future. Celestica's contracts with its key customers generally provide a framework for its overall relationship with the customer. Actual production volumes are based on purchase orders for the delivery of products. These orders typically do not commit to firm production schedules for more than 30 to 90 days in advance. Celestica minimizes risk relative to its inventory by ordering materials and components only to the extent necessary to satisfy existing customer orders. Celestica is largely protected from the risk of inventory cost fluctuations as these costs are generally passed through to customers. Celestica's annual and quarterly operating results are primarily affected by the level and timing of customer orders, fluctuations in materials costs, and relative mix of value add products and services. The level and timing of a customer's orders will vary due to the customer's attempt to balance its inventory, changes in its manufacturing strategy and variation in demand for its products. Celestica's annual and quarterly operating results are also affected by capacity utilization and other factors, including price competition, manufacturing effectiveness and efficiency, the degree of automation used in the assembly process, the ability to manage inventory and capital assets effectively, the timing of expenditures in anticipation of increased sales, the timing of acquisitions and related integration costs, customer product delivery requirements and shortages of components or labour. Historically, Celestica has experienced some seasonal variation in revenue, with revenue typically being highest in the fourth quarter and lowest in the first quarter. The table below sets forth certain operating data expressed as a percentage of revenue for the periods indicated: THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30, JUNE 30, ------------------ ---------------- 2000 2001 2000 2001 -------- -------- -------- -------- Revenue .................................... 100.0% 100.0% 100.0% 100.0% Cost of sales .............................. 93.0 92.8 93.1 92.8 -------- -------- -------- -------- Gross profit ............................... 7.0 7.2 6.9 7.2 Selling, general and administrative expenses 3.5 3.2 3.5 3.3 Amortization of intangible assets .......... 0.9 1.1 0.9 1.1 Integration costs related to acquisitions .. 0.2 0.3 0.2 0.2 Other charges .............................. - 2.0 - 1.0 -------- -------- -------- -------- Operating income ........................... 2.4 0.6 2.3 1.6 Interest income, net ....................... (0.2) (0.1) (0.2) (0.1) -------- -------- -------- -------- Earnings before income taxes ............... 2.6 0.7 2.5 1.7 Income taxes ............................... 0.6 0.1 0.7 0.4 -------- -------- -------- -------- Net earnings ............................... 2.0% 0.6% 1.8% 1.3% -------- -------- -------- -------- -------- -------- -------- -------- ADJUSTED NET EARNINGS As a result of the significant number of acquisitions made by Celestica over the past few years, management of Celestica uses adjusted net earnings as a measure of operating performance on an enterprise-wide basis. Adjusted net earnings exclude the effects of acquisition-related charges (most significantly, amortization of intangible assets and integration costs related to acquisitions), other charges (most significantly restructuring) and the related income tax effect of these adjustments. Adjusted net earnings is not a measure of performance under Canadian GAAP or U.S. GAAP. Adjusted net earnings should not be considered in isolation or as a substitute for net earnings prepared in accordance with Canadian GAAP or U.S. GAAP or as a measure of operating performance or profitability. The following table reconciles net earnings to adjusted net earnings: -3-

THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30, JUNE 30, -------------------- -------------------- 2000 2001 2000 2001 -------- -------- -------- -------- (IN MILLIONS) (IN MILLIONS) Net earnings ............................... $ 41.4 $ 15.8 $ 67.5 $ 70.6 Amortization of intangible assets .......... 19.2 28.1 34.5 57.7 Integration costs related to acquisitions .. 4.9 7.8 5.6 10.1 Other charges .............................. - 53.2 - 57.0 Income tax effect of above ................. (1.8) (11.8) (4.4) (15.0) -------- -------- -------- -------- Adjusted net earnings ...................... $ 63.7 $ 93.1 $ 103.2 $ 180.4 -------- -------- -------- -------- -------- -------- -------- -------- As a percentage of revenue ................. 3.0% 3.5% 2.8% 3.4% -------- -------- -------- -------- -------- -------- -------- -------- REVENUE Revenue increased 27% to $2,660.7 million for the three months ended June 30, 2001 from $2,091.9 million for the same period in 2000. Revenue for the six months ended June 30, 2001 increased 45% to $5,353.3 million from $3,704.2 million for the same period in 2000. This increase in revenue was primarily through acquisitions and was driven principally by customers in the communications, storage and server industries. Organic revenue increases were smaller due to the overall softening of demand experienced in 2001. The Company defines organic revenue as revenue excluding the business from operations acquired in the preceding comparable period. Sequentially, revenue was flat compared to the three months ended March 31, 2001, due to the continued economic slowdown. Revenue from the Americas operations grew 14% to $1,712.8 million for the three months ended June 30, 2001 from $1,499.2 million for the same period in 2000 and increased 27% to $3,408.4 million for the six months ended June 30, 2001 from $2,680.0 million for the same period in 2000. Revenue from European operations grew 60% to $839.0 million for the three months ended June 30, 2001 from $525.0 million for the same period in 2000 and increased 100% to $1,743.9 million for the six months ended June 30, 2001 from $872.9 million for the same period in 2000. Revenue from Asian operations increased 3% to $196.9 million for the three months ended June 30, 2001 from $191.4 million for the same period in 2000 and 19% to $411.9 million for the six months ended June 30, 2001 from $345.9 million for the same period in 2000. Inter-segment revenue for the three and six months ended June 30, 2001 was $88.0 million and $210.9 million, respectively, compared to $123.7 million and $194.6 million for the same period in 2000. Revenue from customers in the communications industry for the three and six months ended June 30, 2001 increased to 32% and 33% of revenue, respectively, compared to 28% and 29% of revenue for the same periods in 2000. Revenue from customers in the server-related business for the three and six months ended June 30, 2001 increased to 33% and 32% of revenue, respectively, compared to 31% and 28% of revenue for the same periods in 2000, mainly as a result of the IBM acquisitions in February and May, 2000. The following customers represented more than 10% of total revenue for each of the indicated periods: THREE AND SIX MONTHS ENDED JUNE 30, --------------- 2000 2001 ------ ------ Sun Microsystems....... - - IBM.................... - - Hewlett-Packard........ - Celestica's top five customers represented in the aggregate 63% and 65% of total revenue for the three and six months ended June 30, 2001, respectively, compared to 71% and 69% of total revenue for the same periods last year. The Company is dependent upon continued revenue from its top five customers. There can be no guarantee that revenue from these or any other customers will not increase or decrease as a percentage of consolidated revenue either individually or as a group. Any material decrease in revenue from these or other customers could have a material adverse effect on the Company's results of operations. -4-

GROSS PROFIT Gross profit increased 32% to $192.2 million for the three months ended June 30, 2001 from $145.8 million for the same period in 2000. Gross margin increased to 7.2% for the three months ended June 30, 2001 from 7.0% for the same period in 2000 as a result of supply chain initiatives, improved utilization at several sites and continued focus on costs. Gross profit increased 50% to $385.5 million for the six months ended June 30, 2001 from $256.4 million for the same period in 2000. Gross margin increased to 7.2% for the six months ended June 30, 2001 from 6.9% for the same period in 2000. Gross margin for the three and six months ended June 30, 2001 was consistent with the gross margin for the three months ended March 31, 2001. For the foreseeable future, the Company's gross margin is expected to depend primarily on product mix, production efficiencies, utilization of manufacturing capacity, start-up activity, new product introductions, and pricing within the electronics industry. Over time, gross margins at individual sites and for the Company as a whole are expected to fluctuate. Changes in product mix, additional costs associated with new product introductions and price erosion within the electronics industry could adversely affect the Company's gross margin. Also, the availability of raw materials, which are subject to lead time and other constraints, could possibly limit the Company's revenue growth. SELLING, GENERAL AND ADMINISTRATIVE EXPENSES Selling, general and administrative (SG&A) expenses increased 18% for the three months ended June 30, 2001 to $86.4 million (3.2% of revenue) from $73.5 million (3.5% of revenue) for the same period in 2000. SG&A expenses increased 33% for the six months ended June 30, 2001 to $175.4 million (3.3% of revenue) from $131.5 million (3.5% of revenue) for the same period in 2000. The increase in expenses was primarily due to operations acquired during 2000 and 2001. SG&A expenses continue to increase year over year at a slower rate than revenue. Research and development (R&D) costs of $2.4 million (0.1% of revenue) were incurred for the three months ended June 30, 2001 compared to $4.9 million (0.2% of revenue) for the same period in 2000. R&D costs for the six months ended June 30, 2001 were $8.9 million, compared to $9.2 million for the same period of 2000. INTANGIBLE ASSETS AND AMORTIZATION Amortization of intangible assets increased to $28.1 million for the three months ended June 30, 2001 from $19.2 million for the same period in 2000. Amortization of intangible assets increased to $57.7 million for the six months ended June 30, 2001 from $34.5 million for the same period in 2000. The increase is attributable to the intangible assets arising from the 2000 and 2001 acquisitions, with the largest portion relating to the IBM and NEC acquisitions. The excess of the purchase price paid over the fair value of tangible assets acquired in the acquisitions completed in 2000 and 2001 totalled $346.1 million and has been allocated to goodwill, intellectual property and other intangible assets. At June 30, 2001, intangible assets represented 9% of Celestica's total assets compared to 10% at December 2000. INTEGRATION COSTS RELATED TO ACQUISITIONS Integration costs related to acquisitions represent one-time costs incurred within 12 months of the acquisition date, such as the costs of implementing compatible information technology systems in newly acquired operations, establishing new processes related to marketing and distribution processes to accommodate new customers and salaries of personnel directly involved with integration activities. All of the integration costs incurred related to newly acquired facilities, and not to the Company's existing operations. Integration costs were $7.8 million and $10.1 million for the three and six months ended June 30, 2001 compared to $4.9 million and $5.6 million for the same periods in 2000. The integration costs incurred in 2001 primarily relate to the IBM, Motorola and Avaya acquisitions. Integration costs vary from period to period due to the timing of acquisitions and related integration activities. Celestica expects to incur additional integration costs in 2001 as it completes the integration of its 2000 -5-

and 2001 acquisitions. Celestica will incur future additional integration costs as the Company continues to make acquisitions as part of its growth strategy. OTHER CHARGES Other charges are non-recurring items or items that are unusual in nature. For the three and six months ended June 30, 2001, Celestica incurred $53.2 million and $57.0 million respectively in other charges. In the first quarter of 2001, the Company was impacted by numerous order reductions, rescheduling and cancellations. The Company believes that this was consistent with the EMS industry, in general. This resulted in a sequential decline in revenue from the fourth quarter of 2000 to the first quarter of 2001, and flat revenue from the first to the second quarter. The Company has taken actions to resolve surpluses as a result of the current market slowdown. In the second quarter of 2001, these actions included facility consolidations and a workforce reduction. Employee terminations were made across all geographic regions with the majority being manufacturing and plant employees. The company took a non-cash charge to write-down certain long-lived assets in Canada, the United States, Europe and Mexico. These write-downs relate to machinery and equipment, buildings and improvements, which have become impaired as a result of the rationalization of facilities. A further description of the charges taken is included in Note 5 to the interim consolidated financial statements for June 30, 2001 contained in the Company's quarterly filings. The Company expects to record an additional charge of between $30 million and $40 million in the third quarter as it continues to rationalize the cost structure, of which approximately one half could represent non-cash charges. The Company expects to benefit from the restructuring measures of the second and third quarters, through margin improvement and reduced operating costs, in the upcoming quarters. These savings are primarily from reduced employee-related costs. The Company expects to complete the major components of the restructuring plan by the first quarter of 2002. Cash outlays are funded from cash on hand. Celestica did not incur any "other charges" in 2000. INTEREST INCOME, NET Interest income, net of interest expense, for the three and six months ended June 30, 2001 amounted to $2.4 million and $5.9 million, respectively, compared to $6.3 million and $8.1 million for the same periods in 2000. The Company continued to earn interest income on its cash balance which more than offset the interest expense incurred on the Company's Senior Subordinated Notes. The decrease in interest income in the second quarter is a result of lower interest rates and lower average cash balances for the three months ended June 30, 2001 compared to the same period in 2000. INCOME TAXES Income tax expense for the three months ended June 30, 2001 was $3.3 million, reflecting an effective tax rate of 17%, compared to an income tax expense of $13.1 million and an effective tax rate of 24% for the same period in 2000. The Company's effective tax rate decreased to 17% in the second quarter of 2001 as a result of the mix and volume of business in lower tax jurisdictions within Europe and Asia. These lower tax rates include special tax holidays or similar tax incentives that Celestica has negotiated with the respective tax authorities, as well as new tax arrangements that became effective this quarter. Income tax expense for the six months ended June 30, 2001 was $20.6 million, reflecting an effective tax rate of 23%, compared to an income tax expense of $25.4 million and an effective tax rate of 27% for the same period in 2000. Celestica has recognized a net deferred tax asset at June 30, 2001 of $92.8 million compared to $83.5 million at December 31, 2000. This relates to the recognition of net operating losses and future income tax deductions available to reduce future years' income for income tax purposes. Celestica's current projections -6-

demonstrate that it will generate sufficient taxable income in the future to realize the benefit of these deferred income tax assets in the carry-forward periods. These losses will expire over a 15-year period commencing in 2006. LIQUIDITY AND CAPITAL RESOURCES For the three months ended June 30, 2001, operating activities provided Celestica with $212.2 million in cash compared to the use of cash from operating activities of $166.1 million for the same period in 2000. Cash was generated from earnings, a reduction in inventory and the collection of certain recoverable commodity taxes. For the six months ended June 30, 2001, Celestica used cash of $48.6 million from operating activities compared to the use of cash of $140.4 million for the same period in 2000. Investing activities for the six months ended June 30, 2001 included capital expenditures of $136.1 million and $148.1 million for acquisitions. See "2001 Acquisitions". Investing activities for the six months ended June 30, 2000 included capital expenditures of $97.9 million and $596.7 million for the IBM and NEC acquisitions, respectively. In late May 2001, Celestica issued 12.0 million subordinate voting shares for gross proceeds of $714.0 million less expenses and underwriting commissions of $10.0 million (pre-tax). In March 2000, Celestica issued 16.6 million subordinate voting shares for gross proceeds of $757.4 million less expenses and underwriting commissions of $26.8 million (pre-tax). CAPITAL RESOURCES Celestica has two $250 million global, unsecured, revolving credit facilities, each provided by a syndicate of lenders. The credit facilities permit Celestica and certain designated subsidiaries to borrow funds directly for general corporate purposes (including acquisitions) at floating rates. The credit facilities are available until July 2003 and April 2004, respectively. Under the credit facilities: Celestica is required to maintain certain financial ratios; its ability and that of certain of its subsidiaries to grant security interests, dispose of assets, change the nature of its business or enter into business combinations, is restricted; and a change in control is an event of default. Both facilities were amended effective June 8, 2001. No borrowings were outstanding under the revolving credit facilities at June 30, 2001 or December 31, 2000. In early August 2001, Celestica announced the completion of a new four-year extendible, unsecured, revolving credit facility for $500 million, provided by a syndicate of lenders. The facility is available for general corporate purposes, including acquisitions. The Company now has a total of $1 billion in revolving credit facilities. The only other financial covenant in effect is a debt incurrence covenant contained in Celestica's Senior Subordinated Notes due 2006. This covenant is based on Celestica's fixed charge coverage ratio, as defined in the indenture governing the Senior Subordinated Notes. Celestica was in compliance with all debt covenants as at June 30, 2001 and December 31, 2000. Celestica believes that cash flow from operating activities, together with cash on hand and borrowings available under its global, unsecured, revolving credit facilities, will be sufficient to fund currently anticipated working capital, planned capital spending and debt service requirements for the next 12 months, as well as previously announced acquisitions. The Company expects capital spending for 2001 to be approximately $200 million to $250 million. At June 30, 2001, Celestica had committed $37 million in capital expenditures. In addition, Celestica regularly reviews acquisition opportunities, and may therefore require additional debt or equity financing. Celestica prices the majority of its products in U.S. dollars, and the majority of its material costs are also denominated in U.S. dollars. However, a significant portion of its non-material costs (including payroll, facilities costs and costs of locally sourced supplies and inventory) are primarily denominated in Canadian dollars, British pounds sterling, Euros and Mexican pesos. As a result, Celestica may experience transaction and translation gains or -7-

losses because of currency fluctuations. At June 30, 2001, Celestica had forward foreign exchange contracts covering various currencies in an aggregate notional amount of $1,426 million with expiry dates up to December 2002. The fair value of these contracts at June 30, 2001, was an unrealized loss of $13.5 million. Celestica's current hedging activity is designed to reduce the variability of its foreign currency costs and involves entering into contracts to sell U.S. dollars to purchase Canadian dollars, British pounds sterling, Mexican pesos, Singapore dollars and Euros at future dates. In general, these contracts extend for periods of less than 19 months. Celestica may, from time to time, enter into additional hedging transactions to minimize its exposure to foreign currency and interest rate risks. There can be no assurance that such hedging transactions, if entered into, will be successful. RECENT DEVELOPMENTS In July 2001, Celestica announced that it would incur additional restructuring charges of $30 to $40 million in the third quarter as it continues to rationalize its cost structure. See "Other charges". In July 2001, Celestica announced it has entered into agreements with Lucent Technologies. See "2001 Acquisitions". RECENT ACCOUNTING DEVELOPMENTS The Financial Accounting Standards Board (FASB) has issued SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities" and SFAS No. 138 which amends SFAS No. 133. SFAS No. 133 establishes methods of accounting for derivative financial instruments and hedging activities related to those instruments as well as other hedging activities. The standard requires that all derivatives be recorded on the balance sheet at fair value. The Company will implement SFAS No. 133 for its year ended December 31, 2001 for purposes of the U.S. GAAP reconciliation. In accordance with the new standard, the Company accounts for its existing foreign currency contracts as cash flow hedges. In the first quarter of 2001, Celestica adopted retroactively the new Canadian Institute of Chartered Accountants (CICA) Handbook Section 3500 "Earnings per Share", which requires the use of the treasury stock method for calculating diluted earnings per share. This change results in earnings per share calculations which are consistent with United States generally accepted accounting principles. Previously reported diluted earnings per share have been restated to reflect this change. In July 2001, the FASB issued SFAS No. 141 and SFAS No. 142 and the CICA approved Handbook Section 1581 "Business Combinations"and 3062 "Goodwill and Other Intangible Assets". The new standards mandate the purchase method of accounting for business combinations and require that goodwill no longer be amortized but instead be tested for impairment at least annually. Upon adoption of the standards beginning January 1, 2002, the Company will discontinue amortization for goodwill and test for impairment using the new standards. Effective July 1, 2001 and for the remainder of the fiscal year, goodwill acquired in business combinations completed after June 30, 2001, will not be amortized and impairment testing will be based on existing standards. The Company is currently determining the impact of the new standards. It is likely that the elimination of the amortization on goodwill will have a material impact on the Company's financial statements. -8-

Exhibit 99.2 CELESTICA INC. CONSOLIDATED BALANCE SHEETS (IN THOUSANDS OF U.S. DOLLARS) (UNAUDITED) DECEMBER 31 JUNE 30 2000 2001 -------------- ------------- ASSETS Current assets: Cash and short-term investments................. $ 883,757 $ 1,261,259 Accounts receivable ............................ 1,785,716 1,615,967 Inventories .................................... 1,664,304 1,517,089 Prepaid and other assets........................ 138,830 117,563 Deferred income taxes........................... 48,357 27,484 ------------- ------------- 4,520,964 4,539,362 Capital assets ................................... 633,438 752,667 Intangible assets ................................ 578,272 566,662 Other assets ..................................... 205,311 142,889 ------------- ------------- $ 5,937,985 $ 6,001,580 ============= ============= LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts payable................................ $ 1,730,460 $ 1,020,785 Accrued liabilities............................. 466,310 486,406 Income taxes payable............................ 52,572 35,289 Deferred income taxes........................... 7,702 7,704 Current portion of long-term debt .............. 1,364 413 ------------- ------------- 2,258,408 1,550,597 Accrued post-retirement benefits ................. 38,086 42,675 Long-term debt ................................... 130,581 130,188 Other long-term liabilities....................... 3,000 2,000 Deferred income taxes............................. 38,641 12,993 ------------- ------------- 2,468,716 1,738,453 Shareholders' equity: Convertible debt................................ 860,547 873,344 Capital stock (note 4).......................... 2,395,414 3,112,886 Retained earnings............................... 217,512 281,114 Foreign currency translation adjustment......... (4,204) (4,217) ------------ ------------- 3,469,269 4,263,127 ------------ ------------ $ 5,937,985 $ 6,001,580 ============= ============= SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS. THESE INTERIM FINANCIAL STATEMENTS SHOULD BE READ IN CONJUNCTION WITH THE ANNUAL CONSOLIDATED FINANCIAL STATEMENTS. 1

CELESTICA INC. CONSOLIDATED STATEMENTS OF EARNINGS AND RETAINED EARNINGS (IN THOUSANDS OF U.S. DOLLARS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED) THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30 JUNE 30 2000 2001 2000 2001 -------------- ------------- -------------- ------------ Revenue........................................... $ 2,091,883 $ 2,660,706 $ 3,704,206 $ 5,353,281 Cost of sales..................................... 1,946,047 2,468,535 3,447,784 4,967,802 -------------- ------------- -------------- ------------ Gross profit...................................... 145,836 192,171 256,422 385,479 Selling, general and administrative expenses ..... 73,457 86,415 131,482 175,459 Amortization of intangible assets ................ 19,248 28,130 34,571 57,708 Integration costs related to acquisitions ........ 4,904 7,797 5,571 10,123 Other charges (note 5)............................ - 53,198 - 56,998 -------------- ------------- -------------- ------------ Operating income ................................. 48,227 16,631 84,798 85,191 Interest on long-term debt........................ 3,919 5,115 7,757 9,449 Interest income, net.............................. (10,201) (7,559) (15,851) (15,447) -------------- ------------- -------------- ------------ Earnings before income taxes...................... 54,509 19,075 92,892 91,189 -------------- ------------- -------------- ------------ Income taxes: Current......................................... 17,390 6,310 30,943 19,314 Deferred (recovery)............................. (4,308) (3,067) (5,578) 1,236 -------------- ------------- -------------- ------------ 13,082 3,243 25,365 20,550 -------------- ------------- -------------- ------------ Net earnings for the period....................... 41,427 15,832 67,527 70,639 Retained earnings, beginning of period............ 42,308 268,883 16,208 217,512 Convertible debt accretion, net of tax............ - (3,601) - (7,037) -------------- ------------- -------------- ------------ Retained earnings, end of period.................. $ 83,735 $ 281,114 $ 83,735 $ 281,114 -------------- ------------- -------------- ------------ -------------- ------------- -------------- ------------ Basic earnings per share.......................... $ 0.20 $ 0.06 $ 0.34 $ 0.31 Diluted earnings per share (note 2)............... $ 0.20 $ 0.06 $ 0.33 $ 0.31 Weighted average number of shares outstanding - basic (in thousands)...................... 202,729 207,018 196,424 204,673 - diluted (in thousands) (note 2).............. 211,861 225,548 205,498 223,680 ADJUSTED NET EARNINGS (NOTE 7) SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS. THESE INTERIM FINANCIAL STATEMENTS SHOULD BE READ IN CONJUNCTION WITH THE ANNUAL CONSOLIDATED FINANCIAL STATEMENTS. 2

CELESTICA INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS OF U.S. DOLLARS) (UNAUDITED) THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30 JUNE 30 2000 2001 2000 2001 -------------- -------------- -------------- -------------- CASH PROVIDED BY (USED IN): OPERATIONS: Net earnings for the period ................... $ 41,427 $ 15,832 $ 67,527 $ 70,639 Items not affecting cash: Depreciation and amortization................ 48,357 71,291 87,249 141,027 Deferred income taxes........................ (4,308) (3,067) (5,578) 1,236 Other charges (note 5)....................... - 16,928 - 17,228 Other........................................ (8,695) (460) (9,335) 1,291 -------------- -------------- -------------- -------------- Cash from earnings.............................. 76,781 100,524 139,863 231,421 -------------- -------------- -------------- -------------- Changes in non-cash working capital items: Accounts receivable.......................... (227,931) (128,110) (324,822) 173,824 Inventories.................................. (153,626) 208,040 (274,652) 176,686 Other assets................................. (23,850) 144,545 (41,024) 91,290 Accounts payable and accrued liabilities..... 157,895 (108,483) 367,623 (704,513) Income taxes payable............................ 4,636 (4,345) (7,407) (17,283) -------------- -------------- -------------- -------------- Non-cash working capital changes............. (242,876) 111,647 (280,282) (279,996) -------------- -------------- -------------- -------------- Cash provided by (used in) operations........ (166,095) 212,171 (140,419) (48,575) -------------- -------------- -------------- -------------- INVESTING: Acquisitions, net of cash acquired............ (461,622) (82,397) (596,733) (148,117) Purchase of capital assets.................... (29,311) (59,252) (97,903) (136,085) Other.......................................... 21,088 1,308 21,647 922 -------------- -------------- -------------- -------------- Cash used in investing activities.............. (469,845) (140,341) (672,989) (283,280) -------------- -------------- -------------- -------------- FINANCING: Bank indebtedness............................. (8,880) - (8,880) - Decrease in long-term debt.................... (1,046) (376) (1,681) (1,653) Deferred financing costs...................... (63) (4) (104) (19) Issuance of share capital..................... 631 717,949 764,674 722,029 Share issue costs, pre-tax.................... - (10,000) (26,788) (10,000) Other......................................... (1,443) (1,000) (1,687) (1,000) -------------- -------------- -------------- -------------- Cash provided by (used in) financing activities.. (10,801) 706,569 725,534 709,357 -------------- -------------- -------------- -------------- Increase (decrease) in cash...................... (646,741) 778,399 (87,874) 377,502 Cash, beginning of period........................ 930,389 482,860 371,522 883,757 -------------- -------------- -------------- -------------- Cash, end of period.............................. $ 283,648 $ 1,261,259 $ 283,648 $ 1,261,259 -------------- -------------- -------------- -------------- -------------- -------------- -------------- -------------- Supplemental information: Paid during the period: Interest..................................... $ 7,331 $ 7,648 $ 7,757 $ 8,152 Taxes........................................ $ 8,617 $ 12,627 $ 32,374 $ 32,059 Non-cash financing activities: Convertible debt accretion, net of tax ......... $ - $ 3,601 $ - $ 7,037 Shares issued for acquisitions.................. $ - $ 530 $ - $ 2,030 Cash is comprised of cash and short-term investments. SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS. THESE INTERIM FINANCIAL STATEMENTS SHOULD BE READ IN CONJUNCTION WITH THE ANNUAL CONSOLIDATED FINANCIAL STATEMENTS. 3

CELESTICA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (IN THOUSANDS OF U.S. DOLLARS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED) 1. NATURE OF BUSINESS: The primary operations of the Company consist of providing a full range of electronics manufacturing services including design, prototyping, assembly, testing, product assurance, supply chain management, worldwide distribution and after-sales service to its customers primarily in the computer and communications industries. The Company has operations in the United States, Canada, Mexico, United Kingdom, Ireland, Italy, Thailand, China, Hong Kong, Czech Republic, Brazil, Singapore, Japan and Malaysia. The Company prepares its financial statements in accordance with accounting principles generally accepted in Canada, with a reconciliation to accounting principles generally accepted in the United States, included in the annual consolidated financial statements. The Company experiences seasonal variation in revenue, with revenue typically being highest in the fourth quarter and lowest in the first quarter. 2. SIGNIFICANT ACCOUNTING POLICIES: The disclosures contained in these unaudited interim consolidated financial statements do not include all requirements of generally accepted accounting principles for annual financial statements. The unaudited interim consolidated financial statements should be read in conjunction with the annual consolidated financial statements for the year ended December 31, 2000. The unaudited interim consolidated financial statements are based upon accounting principles consistent with those used and described in the annual consolidated financial statements, except that in the first quarter of 2001, the Company adopted retroactively the new Canadian Institute of Chartered Accountants Handbook Section 3500 "Earnings per share", which requires the use of the treasury stock method for calculating diluted earnings per share. This change results in an earnings per share calculation which is consistent with United States generally accepted accounting principles. Previously reported diluted earnings per share have been restated to reflect this change. The unaudited interim consolidated financial statements reflect all adjustments, consisting only of normal recurring accruals, which are, in the opinion of management, necessary to present fairly the financial position of the Company as of June 30, 2001 and the results of operations and cash flows for the three and six months ended June 30, 2001 and 2000. 3. ACQUISITIONS: During the first half of 2001, the Company completed certain acquisitions which were accounted for as purchases. The results of operations of the net assets acquired are included in these financial statements from their respective dates of acquisition. In January 2001, the Company acquired Excel Electronics, Inc. through a merger with Celestica (US) Inc., a subsidiary of the Company. In February 2001, the Company acquired certain assets located in Dublin, Ireland and Mt. Pleasant, Iowa from Motorola Inc. In March 2001, the Company acquired certain assets of a repair facility in Japan from N.K. Techno Co., Ltd. In May 2001, the Company acquired certain assets located in Little Rock, Arkansas and Denver, Colorado from Avaya Inc. and also entered into agreements to purchase additional assets in the United States and France, to be completed in phases during the third quarter of 2001. In June 2001, Celestica acquired Sagem CR s.r.o., in the Czech Republic, from Sagem SA, of France. 4

CELESTICA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (IN THOUSANDS OF U.S. DOLLARS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED) Details of the net assets acquired in these acquisitions, at fair value, are as follows: ACQUISITIONS ------------ Current assets.................................... $ 36,609 Capital assets.................................... 82,799 Goodwill and intellectual property................ 32,324 Other intangible assets........................... 13,658 Liabilities assumed............................... (15,243) ------------ Net assets acquired............................... $ 150,147 ------------ ------------ Financed by: Cash............................................. $ 148,117 Issue of shares.................................. 2,030 ------------ $ 150,147 ------------ ------------ Other intangible assets represent the excess of purchase price over the fair value of tangible assets acquired in facility acquisitions. In May 2001, the Company entered into an agreement to acquire Primetech Electronics Inc. (Primetech), an electronics manufacturer in Canada. The shareholders of Primetech are entitled to receive 0.22 subordinate voting shares of Celestica for each share of Primetech. The total purchase price is estimated to be approximately C$265,000 (US$175,000). This acquisition is subject to Primetech shareholder and court approvals and is expected to close in the third quarter of 2001. In June 2001, the Company entered into an agreement to acquire Omni Industries Limited. (Omni), an electronics manufacturer headquartered in Singapore. The shareholders of Omni are entitled to receive 0.045 subordinate voting shares of Celestica or a cash payment of S$4.25, for each share of Omni. The total purchase price is estimated to be approximately US$890,000, with the maximum cash outlay limited to S$860,000 (US$475,000). This acquisition is subject to Omni shareholder and court approvals and is expected to close in the fourth quarter of 2001. 4. OUTSTANDING SHARES: In May 2001, the Company issued 12,000,000 subordinate voting shares for gross cash proceeds of $714,000 and incurred $6,588 in share issue costs, net of tax of $3,412. As at June 22, 2001, Celestica had outstanding 39,065,950 multiple voting shares, 177,210,407 subordinate voting shares and 16,898,320 options to acquire subordinate voting shares under Celestica's employee incentive plans. 5

CELESTICA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (IN THOUSANDS OF U.S. DOLLARS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED) 5. OTHER CHARGES: In response to a slowing end market, the Company announced a restructuring plan that focused on facility consolidations and a workforce reduction. The Company recorded a pre-tax restructuring charge of $53,198 for the quarter. The following table details the components of the restructuring charge and the related amounts included in accrued liabilities: AMOUNTS THREE MONTHS THREE MONTHS INCLUDED IN ENDED ENDED ACCRUED MARCH 31, JUNE 30, LIABILITIES AT 2001 2001 JUNE 30, 2001 ------------ ------------- ---------------- Employee termination costs.........................$ 1,456 $ 22,609 $ 18,681 Lease and other contractual obligations............ 470 11,469 11,939 Other facility exit costs.......................... 1,095 1,656 2,308 Other.............................................. 479 536 526 Asset impairment................................... 300 16,928 - ------------ ------------- ---------------- $ 3,800 $ 53,198 $ 33,454 ------------ ------------- ---------------- ------------ ------------- ---------------- Employee terminations were made across all geographic regions of the company with the majority pertaining to manufacturing and plant employees. A total of 2,953 employees have been identified to be terminated. As of June 30, 2001, 1,129 employees have been terminated. The remaining termination costs are expected to be paid out within one year. The asset impairment reflects the write-down of certain long lived assets in Canada, US, Europe, and Mexico, that have become impaired as a result of the rationalization of facilities. The asset impairments relate to machinery and equipment, buildings and improvements. The assets were written down to their net realizable value based on their recoverable amounts using estimated cash flows. The major components of the restructuring are estimated to be complete by the first quarter of 2002, except for certain long term lease contractual obligations. 6. SEGMENTED INFORMATION: The Company's operations fall into one dominant industry segment, the electronics manufacturing services industry. The Company manages its operations, and accordingly determines its operating segments, on a geographic basis. The performance of geographic operating segments is monitored based on EBIAT (earnings before interest, income taxes, amortization of intangible assets, other charges and integration costs related to acquisitions). The Company monitors enterprise-wide performance based on adjusted net earnings, which is calculated as net earnings before amortization of intangible assets, other charges and integration costs related to acquisitions, net of related income taxes. Inter-segment transactions are reflected at market value. The following is a breakdown of: revenue, EBIAT, adjusted net earnings (which is after income taxes) and total assets by operating segment. Certain comparative information has been restated to reflect changes in the management of operating segments. THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30 JUNE 30 2000 2001 2000 2001 -------------- -------------- -------------- ------------ Revenue Americas........................................... $ 1,499,246 $ 1,712,791 $ 2,679,973 $ 3,408,411 Europe............................................. 524,981 839,021 872,854 1,743,906 Asia............................................... 191,382 196,898 345,943 411,860 Elimination of inter-segment revenue............... (123,726) (88,004) (194,564) (210,896) -------------- -------------- -------------- ------------ $ 2,091,883 $ 2,660,706 $ 3,704,206 $ 5,353,281 -------------- -------------- -------------- ------------ -------------- -------------- -------------- ------------ 6

CELESTICA INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (IN THOUSANDS OF U.S. DOLLARS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED) THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30 JUNE 30 2000 2001 2000 2001 -------------- -------------- -------------- --------- EBIAT Americas.......................................... $ 42,086 $ 55,215 $ 74,281 $ 107,871 Europe............................................ 22,216 40,548 34,716 81,721 Asia.............................................. 8,077 9,993 15,943 20,428 -------------- ------------- -------------- -------------- 72,379 105,756 124,940 210,020 Interest, net..................................... 6,282 2,444 8,094 5,998 Amortization of intangible assets................. (19,248) (28,130) (34,571) (57,708) Integration costs related to acquisitions......... (4,904) (7,797) (5,571) (10,123) Other charges..................................... - (53,198) - (56,998) -------------- -------------- -------------- --------------- Earnings before income taxes...................... $ 54,509 $ 19,075 $ 92,892 $ 91,189 -------------- -------------- -------------- --------------- -------------- -------------- -------------- --------------- Adjusted net earnings............................. $ 63,715 $ 93,052 $ 103,264 $ 180,385 -------------- -------------- -------------- --------------- -------------- -------------- -------------- --------------- AS AT JUNE 30 2000 2001 -------------- ------------- TOTAL ASSETS Americas.......................................... $ 2,382,171 $ 3,773,205 Europe............................................ 1,190,986 1,793,240 Asia.............................................. 424,147 435,135 -------------- ------------- $ 3,997,304 $ 6,001,580 -------------- ------------- -------------- ------------- The Company's external revenue allocated by manufacturing location among foreign countries exceeding 10% are as follows: THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30 JUNE 30 2000 2001 2000 2001 -------------- -------------- -------------- ------------- Revenue Canada............................................ 32% 22% 33% 24% United States..................................... 31% 31% 30% 31% Italy............................................. 6% 12% 3% 13% United Kingdom.................................... 16% 14% 18% 15% 7. ADJUSTED NET EARNINGS: The Company uses adjusted net earnings as a measure of operating performance on an enterprise-wide basis. Adjusted net earnings exclude the after-tax effect of integration costs related to acquisitions, amortization of intangible assets and other charges. The following is a breakdown of adjusted net earnings and adjusted net earnings per share - basic and diluted: THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30 JUNE 30 2000 2001 2000 2001 -------------- -------------- --------------- -------------- Adjusted net earnings............................. $ 63,715 $ 93,052 $ 103,264 $ 180,385 Adjusted net earnings per share - basic........... $ 0.31 $ 0.43 $ 0.53 $ 0.85 Adjusted net earnings per share - diluted (note 2) $ 0.30 $ 0.41 $ 0.50 $ 0.81 8. COMPARATIVE FIGURES: Certain comparative figures have been reclassified to conform with the financial statement presentation adopted in the current period. 7



                                                            Exhibit 99.3

                                                           [LOGO]

                                                             INVESTOR SERVICES
                       Computershare Trust Company of Canada
                                       100 University Avenue
                                            Toronto, Ontario
                                                     M5J 2Y1
                                      Telephone 416-981-9500 Canada
                                      Facsimile 416-981-9800 Australia
                                       www.computershare.com Channel Islands
                                                             Hong Kong
                                                             Ireland
                                                             New Zealand
                                                             Philippines
                                                             South Africa
                                                             United Kingdom
                                                             USA


July 24, 2001

To:   Alberta Securities Commission
      British Columbia Securities Commission
      Manitoba Securities Commission
      Office of the Administrator, New Brunswick
      Securities Commission of Newfoundland
      Nova Scotia Securities Commission
      Ontario Securities Commission
      Registrar of Securities, Prince Edward Island
      Commission des valeurs mobilieres du Quebec
      Saskatchewan Securities Commission
      Securities Registry, Government of the Northwest Territories
      Registrar of Securities, Government of the Yukon Territories
      Nunavut Legal Registry
      The Toronto Stock Exchange
      The New York Stock Exchange
      U.S. Securities & Exchange Commission

Dear Sirs:

Subject:        Celestica Inc.
- --------        --------------

We confirm that the following English material was sent by pre-paid mail on
July 24, 2001 to the registered shareholders of Subordinate Voting shares of
the subject Corporation:

1.     Second Quarter Results

We also confirm that a copy of the above was mailed to all non-registered
shareholders of the subject Corporation whose names appear on the
Corporation's Supplemental Mailing List as defined in the Canadian Securities
Administrators' National Policy Statement No. 41:

In compliance with regulations made under the Securities Act, we are
providing this material to you in our capacity as agent for the subject
Corporation.

Yours truly,


Signed
Charmaine Mullings
Assistant Account Manager
Stock Transfer Services
(416) 263-9522
(416) 981-9800 Fax

c.c. Celestica Inc.









The information that you are accessing on this website may include forward-looking statements related to our future growth, trends in our industry, our financial and operational results and performance that are based on current expectations, forecast and assumptions involving risk and uncertainties that could cause actual outcomes and results to differ materially.


Read the full Cautionary Note here