SEC Filing | Celestica Inc.

View:

QuickLinks -- Click here to rapidly navigate through this document

FORM 6-K
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 July 2004

001-14832
(Commission File Number)

CELESTICA INC.
(Translation of registrant's name into English)

1150 Eglinton Avenue East
Toronto, Ontario
Canada, M3C 1H7
(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

Form 40-F

Indicate by check mark whether the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

Indicate by check mark whether the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

Indicate by check mark whether by furnishing the information contained in this Form, is the registrant also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes

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
Month of July 2004

The following information filed with this Form 6-K is incorporated by reference in Celestica's registration statements, the prospectuses included therein, and any registration statement subsequently filed by Celestica with the Securities and Exchange Commission:

•: Press Release, dated July 22, 2004, the text of which is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
•: Supplemental Information, the text of which is attached hereto as Exhibit 99.2 and is incorporated herein by reference

Exhibits

99.1 — Press Release, dated July 22, 2004

99.2 Supplemental Information

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: July 23, 2004		By:		/s/ ELIZABETH L. DELBIANCO Elizabeth L. DelBianco Chief Legal Officer

EXHIBIT INDEX

99.1 — Press Release, dated July 22, 2004

99.2 — Supplemental Information

QuickLinks

Celestica Inc. Form 6-K Month of July 2004
SIGNATURES
EXHIBIT INDEX

QuickLinks -- Click here to rapidly navigate through this document

Exhibit 99.1

FOR IMMEDIATE RELEASE		Thursday, July 22, 2004
(All amounts in U.S. dollars. Per share information based on diluted shares outstanding unless noted otherwise.)

CELESTICA ANNOUNCES SECOND QUARTER
FINANCIAL RESULTS

Summary

•: Year-over-year quarterly revenue growth of 45% to $2,314 million
•: GAAP net loss ($0.04) per share, adjusted net earnings $0.10 per share
•: Q3 revenue guidance of $2.25 to $2.40 billion, adjusted net earnings of $0.11 to $0.17
•: $500 million debt offering completed during the quarter
•: Company spent $300 million for repurchases of Liquid Yield Option Notes (LYONs)

TORONTO, Canada — Celestica Inc. (NYSE, TSX: CLS), a world leader in electronics manufacturing services (EMS), today announced financial results for the second quarter ended June 30, 2004.

Revenue was $2,314 million, up 45% from $1,598 million in the second quarter of 2003. Sequentially, revenue grew 15% from the first quarter of 2004. Net loss on a GAAP basis for the second quarter was ($25.5) million or ($0.04) per share, which includes a pre-tax charge of $51.5 million primarily associated with the company's previously announced restructuring activities. These results compare to a GAAP net loss of ($39.8) million or ($0.18) per share for the same period last year.

Adjusted net earnings (loss) — defined as net earnings (loss) before amortization of intangible assets, gains or losses on the repurchase of shares and debt, integration costs related to acquisitions, option expense and other charges, net of tax — was $26.7 million or $0.10 per share for the second quarter of 2004 compared to a loss of ($12.3) million or ($0.07) per share for the same period last year (detailed GAAP financial statements and supplementary information related to adjusted net earnings appear at the end of this press release). These results compare with the company's guidance for the second quarter, announced on April 22, 2004, which was revenue of $2.15-$2.35 billion and adjusted net earnings per share of $0.07 to $0.13.

For the six months ended June 30, 2004, revenue increased 36% to $4,331 million compared to $3,186 million for the same period in 2003. Net loss on a GAAP basis was ($33.9) million or ($0.09) per share compared to a net loss of ($36.6) million or ($0.15) per share last year. Adjusted net earnings for the first six months were $34.9 million or $0.12 per share compared to adjusted net earnings of $0.3 million or a loss of ($0.03) per share.

"Stable end markets, improved operating efficiency and benefits from cost cutting have allowed Celestica to show improvements in its second quarter results," said Steve Delaney, CEO, Celestica. "Our revenue is growing, our margins are improving, our European and Americas operations are profitable again and we are starting to show positive earnings momentum. Though we still have more work to do, our progress to date is encouraging and I am pleased with the commitment of our organization to drive better financial performance while generating additional value for our customers."

Repurchase of convertible debt

During the quarter, the company spent $299.7 million to repurchase $540.3 million in principal amount of its outstanding LYONs. The repurchases were funded with proceeds from the company's US$500 million offering of 7.875% senior subordinated notes due 2011, which was completed in June 2004. The company currently has approval from the board of directors to spend up to an additional $200.3 million to repurchase LYONs on the open market or in privately negotiated transactions, with the amount and timing of any such purchases occurring at management's discretion.

Outlook

For the third quarter ending September 30, 2004, the company anticipates revenue to be in the range of $2.25 to $2.40 billion and adjusted earnings per share ranging from $0.11 to $0.17. This revenue and adjusted EPS guidance reflects the continued improvement in operational efficiencies, additional cost savings from restructuring activities and seasonality associated with the company's September quarter.

Management will host a conference call on Thursday, July 22 at 4:30 p.m. Eastern time to discuss the company's second quarter results. The conference call can be accessed at www.celestica.com.

Supplementary Information

In addition to disclosing detailed results in accordance with Canadian generally accepted accounting principles (GAAP), Celestica also provides supplementary non-GAAP measures as a method to evaluate the company's operating performance.

Management uses adjusted net earnings as a measure of enterprise-wide performance. As a result of acquisitions made by the company, restructuring activities, securities repurchases and the adoption of fair value accounting for stock options, management believes adjusted net earnings is a useful measure that facilitates period-to-period operating comparisons and allows the company to compare its operating results with its competitors in the U.S. and Asia. Adjusted net earnings excludes the effects of acquisition-related charges (most significantly, amortization of intangible assets and integration costs related to acquisitions), other charges (most significantly, restructuring costs and the write-down of goodwill and long-lived assets), gains or losses on the repurchase of shares or debt, non-cash option expenses and the related income tax effect of these adjustments. Adjusted net earnings does not have any standardized meaning prescribed by GAAP and is not necessarily comparable to similar measures presented by other companies. Adjusted net earnings are not a measure of performance under Canadian or U.S. GAAP and should not be considered in isolation or as a substitute for net earnings (loss) prepared in accordance with Canadian or U.S. GAAP. The company has provided a reconciliation of adjusted net earnings to Canadian GAAP net earnings (loss) below.

About Celestica

Celestica is a world leader in the delivery of innovative electronics manufacturing services (EMS). Celestica operates a highly sophisticated global manufacturing network with operations in Asia, Europe and the Americas, providing a broad range of integrated services and solutions to leading OEMs (original equipment manufacturers). Celestica's expertise in quality, technology and supply chain management, enables the company to provide competitive advantage to its customers by improving time-to-market, scalability and manufacturing efficiency.

For further information on Celestica, visit its website at www.celestica.com.

The company's security filings can also be accessed at www.sedar.com and www.sec.gov.

Safe Harbour and Fair Disclosure Statement

This news release contains forward-looking statements related to our future growth, trends in our industry and our financial and operational results and performance that are based on current expectations, forecasts and assumptions involving risks and uncertainties that could cause actual outcomes and results to differ materially. These risks and uncertainties include, but are not limited to: variability of operating results among periods; the effects of price competition and other business and competitive factors generally affecting the EMS industry; the challenges of effectively managing our operations during uncertain economic conditions; our dependence on a limited number of customers; our dependence on industries affected by rapid technological change; the challenge of responding to lower-than-expected customer demand; our ability to successfully manage our international operations; component constraints; our ability to manage our restructuring and the shift of production to lower cost geographies; the success of our new product development efforts; and our ability to achieve the anticipated benefits of our merger with Manufacturers' Services Limited. These and other risks and uncertainties and factors are discussed in the Company's various public filings at www.sedar.com and www.sec.gov, including our Annual Report on Form 20-F and subsequent reports on Form 6-K filed with the Securities and Exchange Commission.

As of its date, this press release contains any material information associated with the company's second quarter financial results ended June 30, 2004 and revenue and adjusted net earnings guidance for the third quarter ending September 30, 2004. Earnings guidance is reviewed by the company's board of directors.

Contacts:
Laurie Flanagan		Paul Carpino
Celestica Global Communications		Celestica Investor Relations
(416) 448-2200		(416) 448-2211
media@celestica.com		clsir@celestica.com

Financial Summary

GAAP Financial Summary

	Three months ended June 30
	2003			2004			Change
Revenue	$	1,598	M	$	2,314	M	$	716	M
Net loss		(40)	M		(26)	M		14	M
Net loss per share	$	(0.18	)	$	(0.04	)	$	0.14
Cash used in Operations	$	(100)	M	$	(188)	M	$	(88)	M
Cash Position at June 30	$	1,455	M	$	803	M	$	(652)	M

	Six months ended June 30
	2003			2004			Change
Revenue	$	3,186	M	$	4,331	M	$	1,145	M
Net loss		(37)	M		(34)	M		3	M
Net loss per share	$	(0.15	)	$	(0.09	)	$	0.06
Cash used in Operations	$	(15)	M	$	(264)	M	$	(249)	M

Adjusted Net Earnings Summary

	Three months ended June 30
	2003			2004			Change
Adjusted net earnings	$	(12)	M	$	27	M	$	39	M
Adjusted net EPS⁽¹⁾	$	(0.07	)	$	0.10		$	0.17

	Six months ended June 30
	2003			2004			Change
Adjusted net earnings	$	1	M	$	35	M	$	34	M
Adjusted net EPS⁽¹⁾	$	(0.03	)	$	0.12		$	0.15

Adjusted Net Earnings Calculation

	Three Months						Six Months
	2003			2004			2003			2004
GAAP net loss	$	(40)	M	$	(26)	M	$	(37)	M	$	(34)	M
Add: option expense		—	M		2	M		—	M		4	M
Add: amortization of intangibles		12	M		8	M		25	M		15	M
Add: acquisition integration costs⁽²⁾		—	M		—	M		—	M		—	M
Add: other charges		22	M		52	M		20	M		62	M
Less: tax impact of above		(6)	M		(9)	M		(7)	M		(12)	M

Adjusted net (loss) earnings	$	(12)	M	$	27	M	$	1	M	$	35	M

(1): For purposes of the diluted per share calculation for the three and six months ended June 30, 2004, the weighted average number of shares outstanding was 227.3 million and 221.7 million, respectively. Adjusted net EPS excludes the gain on the repurchase of convertible debt. For purposes of the diluted per share calculation for the three and six months ended June 30, 2003, the weighted average number of shares outstanding was 218.0 million and 222.5 million, respectively. Adjusted net EPS excludes the gain on the repurchase of convertible debt.
(2): Integration costs for the three and six months ended June 30, 2004 was $0.4 million.

Guidance Summary

2Q versus Actual		2Q 04 Guidance		2Q 04 Actual
Revenue		$2.15B - $2.35B		$2.3B
Adjusted net EPS		$0.07 - $0.13		$0.10

Forward Guidance⁽¹⁾		3Q 04 Guidance
Revenue		$2.25B - $2.40B
Adjusted net EPS		$0.11 - $0.17

(1): Guidance for the third quarter is provided only on an adjusted net earnings basis. This is due to the difficulty in forecasting the various items impacting GAAP net earnings, such as the amount and timing of the company's restructuring activities. Additionally, the company is active in repurchasing its subordinate voting shares and retiring its debt. Since the timing and pricing of these actions are uncertain, it is difficult to predict any gains or losses on repurchases during the quarter.

CELESTICA INC.

CONSOLIDATED BALANCE SHEETS
(in millions of U.S. dollars)
(unaudited)

		December 31 2003			June 30 2004
Assets
Current assets:
	Cash and short-term investments	$	1,028.8		$	802.8
	Accounts receivable		771.5			1,034.8
	Inventories		1,030.6			1,209.1
	Prepaid and other assets		158.4			194.2
	Deferred income taxes		40.8			43.5

			3,030.1			3,284.4
Capital assets			681.4			708.3
Goodwill from business combinations			948.0			1,202.8
Intangible assets			137.9			132.7
Other assets			339.1			374.6

		$	5,136.5		$	5,702.8

Liabilities and Shareholders' Equity
Current liabilities:
	Accounts payable	$	1,101.9		$	1,129.2
	Accrued liabilities		382.3			433.6
	Income taxes payable		8.2			12.2
	Deferred income taxes		21.4			26.2
	Current portion of long-term debt (note 4)		2.7			3.7

			1,516.5			1,604.9
Long-term debt (note 4)			0.7			501.7
Accrued pension and post-employment benefits			86.0			82.8
Deferred income taxes			57.2			69.0
Other long-term liabilities			10.0			29.7

			1,670.4			2,288.1
Shareholders' equity:
	Convertible debt (note 5)		603.5			327.0
	Capital stock (note 6)		3,297.8			3,552.5
	Warrants (note 6)		—			8.9
	Contributed surplus		115.7			136.3
	Deficit		(581.0	)		(637.6	)
	Foreign currency translation adjustment		30.1			27.6

			3,466.1			3,414.7

		$	5,136.5		$	5,702.8

Accounting policy change (note 2(ii))
Guarantees and contingencies (note 12)

See accompanying notes to consolidated financial statements.
These unaudited interim consolidated financial statements should be read in
conjunction with the 2003 annual consolidated financial statements.

CELESTICA INC.
CONSOLIDATED STATEMENTS OF OPERATIONS AND DEFICIT
(in millions of U.S. dollars, except per share amounts)
(unaudited)

		Three months ended June 30						Six months ended June 30
		2003			2004			2003			2004
Revenue		$	1,598.4		$	2,314.2		$	3,185.7		$	4,331.1
Cost of sales			1,549.8			2,191.7			3,061.6			4,120.7

Gross profit			48.6			122.5			124.1			210.4
Selling, general and administrative expenses			59.9			86.1			119.6			160.6
Research and development costs			4.4			4.7			8.9			9.1
Amortization of intangible assets			12.1			7.7			24.5			14.9
Integration costs related to acquisitions			—			0.4			—			0.4
Other charges (note 7)			21.6			51.5			20.0			62.4

Operating loss			(49.4	)		(27.9	)		(48.9	)		(37.0	)
Interest on long-term debt			1.4			2.1			2.7			3.1
Interest expense (income), net			(2.9	)		0.7			(7.5	)		0.7

Loss before income taxes			(47.9	)		(30.7	)		(44.1	)		(40.8	)

Income taxes expense (recovery):
	Current		4.5			1.3			8.2			3.1
	Deferred		(12.6	)		(6.5	)		(15.7	)		(10.0	)

			(8.1	)		(5.2	)		(7.5	)		(6.9	)

Net loss for the period		$	(39.8	)	$	(25.5	)	$	(36.6	)	$	(33.9	)

Deficit, beginning of period		$	(296.9	)	$	(593.1	)	$	(294.7	)	$	(581.0	)
Change in accounting policy (note 2(ii))			—			—			(1.3	)		—

Deficit as restated, beginning of period			(296.9	)		(593.1	)		(296.0	)		(581.0	)
Net loss for the period			(39.8	)		(25.5	)		(36.6	)		(33.9	)
Convertible debt accretion, net of tax			(3.5	)		(3.8	)		(7.5	)		(7.5	)
Loss on repurchase of convertible debt (note 5)			(2.1	)		(15.2	)		(2.2	)		(15.2	)

Deficit, end of period		$	(342.3	)	$	(637.6	)	$	(342.3	)	$	(637.6	)

Basic loss per share (note 10)		$	(0.18	)	$	(0.04	)	$	(0.15	)	$	(0.09	)
Diluted loss per share (note 10)		$	(0.18	)	$	(0.04	)	$	(0.15	)	$	(0.09	)
Weighted average number of shares outstanding (in millions) (note 10):
	Basic		218.0			224.6			222.5			218.9
	Diluted		218.0			224.6			222.5			218.9

CELESTICA INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions of U.S. dollars)
(unaudited)

		Three months ended June 30						Six months ended June 30
		2003			2004			2003			2004
Cash provided by (used in):
Operations:
Net loss for the period		$	(39.8	)	$	(25.5	)	$	(36.6	)	$	(33.9	)
Items not affecting cash:
	Depreciation and amortization		56.5			54.0			112.8			103.0
	Deferred income taxes		(12.6	)		(6.5	)		(15.7	)		(10.0	)
	Non-cash charge for option issuances		—			2.1			—			3.7
	Restructuring charges (note 7)		(4.9	)		1.9			(4.9	)		3.1
	Other charges (note 7)		—			0.6			(1.6	)		(2.0	)
Other			1.6			(12.1	)		5.8			6.4
Changes in non-cash working capital items:
	Accounts receivable		1.8			(93.6	)		153.8			(151.9	)
	Inventories		(28.8	)		78.5			(56.8	)		(24.2	)
	Prepaid and other assets		(11.1	)		(6.5	)		(44.3	)		(21.2	)
	Accounts payable and accrued liabilities		(62.4	)		(179.0	)		(142.4	)		(135.1	)
	Income taxes payable		(0.5	)		(1.9	)		15.1			(2.2	)

	Non-cash working capital changes		(101.0	)		(202.5	)		(74.6	)		(334.6	)

Cash used in operations			(100.2	)		(188.0	)		(14.8	)		(264.3	)

Investing:
	Acquisitions, net of cash acquired		—			(8.5	)		(0.5	)		(42.3	)
	Purchase of capital assets		(29.4	)		(40.6	)		(47.5	)		(97.0	)
	Proceeds from sale of capital assets		—			18.5			1.8			21.6
	Other		(0.9	)		(0.5	)		(1.2	)		1.0

Cash used in investing activities			(30.3	)		(31.1	)		(47.4	)		(116.7	)

Financing:
	Increase in long-term debt (note 4)		—			500.0			—			500.0
	Long-term debt issue costs, pre-tax		—			(12.0	)		—			(12.0	)
	Repayment of long-term debt		(0.8	)		(1.0	)		(1.9	)		(39.1	)
	Deferred financing costs		(0.2	)		(3.8	)		(0.4	)		(3.8	)
	Repurchase of convertible debt (note 5)		(60.7	)		(299.7	)		(136.8	)		(299.7	)
	Issuance of share capital		1.1			5.2			3.3			8.0
	Repurchase of capital stock (note 6)		(119.8	)		—			(200.8	)		—
	Other		2.6			2.2			2.6			1.6

Cash provided by (used in) financing activities			(177.8	)		190.9			(334.0	)		155.0

Decrease in cash			(308.3	)		(28.2	)		(396.2	)		(226.0	)
Cash, beginning of period			1,763.1			831.0			1,851.0			1,028.8

Cash, end of period		$	1,454.8		$	802.8		$	1,454.8		$	802.8

Cash is comprised of cash and short-term investments.
Supplemental cash flow information (note 11)

See accompanying notes to consolidated financial statements.
These unaudited interim consolidated financial statements should be read in conjunction with the
2003 annual consolidated financial statements.

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions 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, system assembly, testing, product assurance, supply chain management, worldwide distribution and after-market service to its customers primarily in the computing and communications industries. The Company has operations in the Americas, Europe and Asia.

Celestica prepares its financial statements in accordance with generally accepted accounting principles (GAAP) in Canada with a reconciliation to accounting principles generally accepted in the United States, disclosed in note 20 to the 2003 annual consolidated financial statements.

2. Significant accounting policies:

The disclosures contained in these unaudited interim consolidated financial statements do not include all requirements of Canadian GAAP for annual financial statements. These unaudited interim consolidated financial statements should be read in conjunction with the 2003 annual consolidated financial statements.

These 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, 2004 and the results of operations and cash flows for the three and six months ended June 30, 2003 and 2004.

These unaudited interim consolidated financial statements are based upon accounting principles consistent with those used and described in the 2003 annual consolidated financial statements, except for the following:

(i) Stock-based compensation and other stock-based payments:

Effective January 1, 2003, the Company adopted the revised CICA Handbook Section 3870, "Stock Based Compensation," which requires that a fair value method of accounting be applied to all stock-based compensation payments to both employees and non-employees. In accordance with the transitional provisions of Section 3870, the Company has prospectively applied the fair value method of accounting for stock option awards granted after January 1, 2003 and, accordingly, has recorded compensation expense. Prior to January 1, 2003, the Company accounted for its employee stock options using the settlement method and no compensation expense was recognized. For awards granted in 2002, the standard requires the disclosure of pro forma earnings and per share information as if the Company had accounted for employee stock options under the fair value method. The pro forma effect of awards granted prior to January 1, 2002 has not been included in the pro forma earnings and per share information.

The estimated fair value of the options is amortized to expense over the vesting period, on a straight-line basis, and was determined using the Black-Scholes option pricing model with the following weighted average assumptions:

	Three months ended June 30				Six months ended June 30
	2003		2004		2003		2004
Risk-free rate		3.5%		3.9%		3.5%		3.0%
Dividend yield		0.0%		0.0%		0.0%		0.0%
Volatility factor of the expected market price of the Company's shares		70.0%		70.0%		70.0%		70.0%
Expected option life (in years)		4.7		4.6		4.2		4.4
Weighted average grant date fair values of options issued	$	6.86	$	10.63	$	6.83	$	9.85

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

(a): Option grants after January 1, 2003 — Compensation expense for the three and six months ended June 30, 2004, respectively, was $2.1 and $3.7 (three and six month ended June 30, 2003 — Nil) relating to the fair value of options granted after January 1, 2003.
(b): 2002 Options — The pro forma disclosure relating to options granted in 2002 is as follows:

		Three months ended June 30						Six months ended June 30
		2003			2004			2003			2004
Net loss as reported		$	(39.8	)	$	(25.5	)	$	(36.6	)	$	(33.9	)
Deduct: Stock-based compensation costs using fair value method, net of tax			(2.6	)		(1.8	)		(5.2	)		(4.2	)

Pro forma net loss		$	(42.4	)	$	(27.3	)	$	(41.8	)	$	(38.1	)

Loss per share:
	Basic — as reported	$	(0.18	)	$	(0.04	)	$	(0.15	)	$	(0.09	)
	Basic — pro forma	$	(0.19	)	$	(0.04	)	$	(0.18	)	$	(0.11	)
	Diluted — as reported	$	(0.18	)	$	(0.04	)	$	(0.15	)	$	(0.09	)
	Diluted — pro forma	$	(0.19	)	$	(0.04	)	$	(0.18	)	$	(0.11	)

The Company's stock plans are described in note 9 to the 2003 annual consolidated financial statements.

(ii) Asset retirement obligations:

Effective January 1, 2004, the Company retroactively adopted the new CICA Handbook Section 3110, "Asset Retirement Obligations," which establishes standards for the recognition, measurement and disclosure of liabilities for asset retirement obligations and the associated retirement costs. This section applies to legal obligations associated with the retirement of tangible long-lived assets that results from their acquisition, lease, construction, development or normal operation. This standard is effective on a retroactive basis with restatement of prior periods. On January 1, 2004, the Company recorded a liability of $4.0 for the estimated costs of retiring leasehold improvements at the maturity of the facility leases. The Company also recorded asset retirement costs of $1.8 on January 1, 2004. The impact of the amortization expense and accretion charges from the date the Company incurred the obligations through to January 1, 2004, the effective date of this standard, totals $2.2. The Company recorded a charge to the January 1, 2003 deficit of $1.3. The impact of the accretion and amortization charges to cost of sales and net loss for the year ended December 31, 2003 was $0.9 (three and six months ended June 30, 2003 — $0.2 and $0.4, respectively). The facility leases expire between 2004 and 2013.

The following table details the changes in the leasehold retirement liability:

January 1, 2004	$	4.0
Accretion charges recorded in cost of sales		0.1
Assumed on acquisition of MSL		1.3

March 31, 2004		5.4
Accretion charges recorded in cost of sales		0.1

June 30, 2004	$	5.5

The adjustment to the leasehold assets in respect of asset retirement costs is amortized into income over the remaining life of the leases, on a straight-line basis. For the three and six months ended June 30, 2004, respectively, amortization expense of $0.1 and $0.3 was recorded in cost of sales.

(iii) Hedging transactions:

In November 2001, the CICA issued Accounting Guideline AcG-13, "Hedging Relationships," and later amended the effective date of the guideline. AcG-13 established new criteria for hedge accounting and applies to all hedging relationships in effect on or after January 1, 2004. Effective January 1, 2004, the Company has determined that all of its hedge agreements qualify for hedge accounting under the new guidelines.

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

In connection with the issuance of its $500.0 principal amount of Senior Subordinated Notes in June 2004, the Company entered into interest rate swap agreements to hedge the fair value of the Notes, by swapping the fixed rate of interest for a variable interest rate. The notional amount of the agreements is $500.0. The agreements are effective June 2004 and mature July 2011.

The interest rate swap agreements are not recognized in the consolidated financial statements on inception. Payments or receipts under the swap agreements are recognized as adjustments to interest expense on long-term debt.

3. Acquisitions:

(i) Business Combination:

On March 12, 2004, the Company acquired Manufacturers' Services Limited (MSL), a full-service global electronics manufacturing and supply chain services company, headquartered in Concord, Massachusetts. This acquisition provides the Company with an expanded customer base and service offerings, and supports the Company's strategy of diversifying its end-markets. MSL's customers come from diverse industries including industrial, commercial avionics, automotive, retail systems, medical, communications and network storage, and peripherals.

The purchase price of $321.2 was financed with the issuance of 14.1 million subordinate voting shares, the issuance of options to purchase 2.1 million subordinate voting shares, the issuance of warrants to purchase 1.1 million subordinate voting shares, and $51.6 in cash. The value of the shares was determined based on the average market price of the shares for a reasonable period before and after the date the terms of the acquisition were agreed to and announced. The fair value of the options and warrants was estimated using the Black-Scholes option pricing model assuming a risk-free rate of 1.9%, a dividend yield of 0.0%, volatility factors of 62.0% to 68.0% and a range of expected option lives, generally three years or less.

The Company estimates the value of amortizable intellectual property to be $9.7, expected to consist of intellectual property and process technology with a useful life not exceeding five years. The Company is in the process of obtaining valuations of certain assets. As a result, the fair value allocation of the purchase price is subject to refinement. The goodwill recorded for MSL is not tax deductible. During the quarter, the Company refined its purchase price allocation as certain information became available. Details of the net assets acquired, at estimated fair value, are as follows:

Current assets	$	276.7
Capital assets		38.5
Other long-term assets		8.5
Goodwill		254.8
Intellectual property		9.7
Other liabilities assumed		(226.0	)
Long-term debt assumed		(41.0	)

Net assets acquired	$	321.2

Financed by:
Cash	$	51.6
Issuance of shares		245.5
Issuance of options		15.2
Issuance of warrants (see note 6)		8.9

	$	321.2

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

In connection with the MSL acquisition, the Company has determined that it will consolidate some of the acquired MSL facilities, including a workforce reduction. The Company has recorded the liability for the restructuring costs as part of the purchase price.

The planned actions include employee termination costs and lease exit costs in all geographies. The Company expects to complete the major components of the restructuring within one year from the acquisition date, with the exception of long-term lease and contractual obligations, which will be paid out over the remaining lease terms through 2010. Cash outlays are funded from cash on hand.

The following table details the activity through the restructuring liability:

	Employee termination costs			Lease and other contractual obligations			Facility exit costs and other			Total accrued liability
Accrued on acquisition	$	27.8		$	6.7		$	0.9		$	35.4
Cash payments		(8.8	)		—			—			(8.8	)

March 31, 2004		19.0			6.7			0.9			26.6
Cash payments		(3.8	)		(0.1	)		(0.1	)		(4.0	)

June 30, 2004	$	15.2		$	6.6		$	0.8		$	22.6

(ii) Asset acquisition:

In April 2004, the Company paid approximately $11 in cash to acquire certain assets located in the Philippines from NEC Corporation.

4. Long-term debt:

	As of December 31 2003		As at June 30 2004
Unsecured, revolving credit facility due 2007 (a)	$	—	$	—
Senior Subordinated Notes due 2011 (b)		—		500.0
Capital lease obligations		3.4		5.4

		3.4		505.4
Less current portion		2.7		3.7

	$	0.7	$	501.7

(a): In June 2004, the Company amended its 364-day credit facility from $250.0 to $600.0 and extended the maturity from October 2004 to June 2007. The facility includes a $25.0 swing-line facility that provides for short-term borrowings up to a maximum of seven days. The credit facility permits the Company and certain designated subsidiaries to borrow funds for general corporate purposes (including acquisitions). Borrowings under the facility bear interest at LIBOR plus a margin except that borrowings under the swing-line facility bear interest at a base rate plus a margin. There are no borrowings outstanding under this facility. Commitment fees in 2004 were $1.0. Concurrently with this amendment, the Company elected to terminate its $500.0 four-year revolving term credit facility.

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

The facility has restrictive covenants relating to debt incurrence and sale of assets and also contains financial covenants that require the Company to maintain certain financial ratios. A change of control is an event of default. Based on the required minimum financial ratios, at June 30, 2004, the Company is limited to approximately $310 of additional debt incurrence. The available debt incurrence under the facility has been reduced by outstanding letters of credit totaling $51.8. The Company was in compliance with all covenants at June 30, 2004.

(b): In June 2004, the Company issued Senior Subordinated Notes due 2011 with an aggregate principal amount of $500.0, and a fixed interest rate of 7.875%. The Company received gross proceeds of $500.0 and incurred $12.0, pre-tax in underwriting commissions and expenses which will be deferred and amortized over the term of the debt. A portion of the proceeds were used in the second quarter of 2004 to repurchase LYONs. The Notes are unsecured and are subordinated in right of payment to all senior debt of the Company. The Notes may be redeemed July 1, 2008 or later at various premiums above face value.

In connection with the Notes offering, the Company entered into agreements which swaps the fixed interest rate on the Notes with a variable interest rate based on LIBOR plus a margin. The average interest rate on the Notes was 4.6% for the quarter.

5. Convertible debt:

During the quarter, the Company paid $299.7 to repurchase Liquid Yield Option™ Notes (LYONs) with a principal amount at maturity of $540.3. Pursuant to Canadian GAAP, the LYONs are recorded as an equity instrument and bifurcated into a principal equity component and an option component. See the description in note 8 to the 2003 annual consolidated financial statements. The loss on the repurchase of LYONs for the quarter of $15.2 was charged to deficit and apportioned between the principal equity and option components, based on their relative fair values compared to their carrying values. Consistent with the treatment of the periodic accretion charges, the amount relating to the principal equity component has been included in the basic and diluted per share calculations in note 10.

At June 30, 2004, outstanding LYONs have a principal amount at maturity of $614.4. At June 30, 2004, the Company had approval to spend up to $200.3 to repurchase additional LYONs at management's discretion.

6. Capital stock and warrants:

Through June 30, 2004, the Company has repurchased a total of 22.6 million subordinate voting shares under its Normal Course Issuer Bids. During the first half of 2003, the Company repurchased 15.9 million subordinate voting shares. There were no repurchases during the first half of 2004.

In connection with the MSL acquisition, the Company issued Series A and Series B warrants to replace the outstanding MSL warrants. The Series A warrants are fully vested and exercisable at any time through March 14, 2007 at an exercise price of $18.72 per share. The Series B warrants are fully vested and exercisable at any time through July 3, 2008 at an exercise price of $16.73 per share. The Company has the right to require the holders of both Series A and Series B warrants to exercise their warrants if the Company's subordinate voting shares trade at 175% of the exercise price of the warrants during a specified period.

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

7. Other charges:

	Three months ended June 30					Six months ended June 30
	2003		2004			2003			2004
2001 restructuring (a)	$	—	$	0.4		$	—		$	0.8
2002 restructuring (b)		16.3		1.5			16.3			4.1
2003 restructuring (c)		5.3		0.8			5.3			1.8
2004 restructuring (d)		—		48.2			—			57.7
Gain on sale of surplus land		—		(1.0	)		(1.6	)		(3.6	)
Deferred financing costs (e)		—		1.6			—			1.6

	$	21.6	$	51.5		$	20.0		$	62.4

(a) 2001 restructuring:

In 2001, the Company announced its restructuring plan in response to the weak end-markets. Weak end-market conditions in the computing and communications industries resulted in those customers rescheduling and cancelling orders, directly impacting the Company's operations.

The Company completed the major components of its 2001 restructuring plan in 2002, except for certain long-term lease and other contractual obligations, which will be paid out over the remaining lease terms through 2015. Cash outlays are funded from cash on hand.

The following table details the activity through the accrued restructuring liability and the non-cash charge:

	Employee termination costs			Lease and other contractual obligations			Facility exit costs and other			Total accrued liability			Non-cash charge			Total charge
January 1, 2001	$	—		$	—		$	—		$	—		$	—		$	—
Provision		90.7			35.3			12.4			138.4			98.6			237.0
Cash payments		(51.2	)		(1.6	)		(2.9	)		(55.7	)		—			—

December 31, 2001		39.5			33.7			9.5			82.7			98.6			237.0
Cash payments		(35.4	)		(13.0	)		(6.8	)		(55.2	)		—			—
Adjustments		(4.1	)		11.4			(2.7	)		4.6			(2.7	)		1.9

December 31, 2002		—			32.1			—			32.1			95.9			238.9
Cash payments		—			(14.1	)		—			(14.1	)		—			—
Adjustments		—			7.9			—			7.9			—			7.9

December 31, 2003	$	—		$	25.9		$	—		$	25.9		$	95.9		$	246.8

The following table details the activity for the quarter:

	Employee termination costs		Lease and other contractual obligations			Facility exit costs and other		Total accrued liability			Non-cash charge		Quarter charge
March 31, 2004	$	—	$	24.7		$	—	$	24.7		$	95.9	$	—
Cash payments		—		(1.6	)		—		(1.6	)		—		—
Adjustments		—		0.4			—		0.4			—		0.4

June 30, 2004	$	—	$	23.5		$	—	$	23.5		$	95.9	$	0.4

The accrued restructuring liability is recorded in Accrued Liabilities in the accompanying consolidated balance sheet.

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

(b) 2002 restructuring:

In response to the prolonged difficult end-market conditions, particularly in the computing and communications industries, the Company announced a second restructuring plan in July 2002. The weak demand for the Company's manufacturing services resulted in an accelerated move to lower cost geographies and additional restructuring in the Americas and Europe.

These restructuring actions were focused on consolidating facilities, workforce reductions, and transferring programs to lower cost geographies. A total of 6,398 employees have been terminated as of June 30, 2004, as the Company executed its 2002 planned employee actions. Approximately 30 employee positions remain to be terminated as of June 30, 2004. Approximately 80% of the employee terminations were in the Americas and 20% in Europe. The majority of the employees terminated were manufacturing and plant employees. In 2003, the Company increased its employee termination costs by $7.4 due to changes in planned headcount reductions. The facility actions included closing or consolidating 9 facilities in the Americas and Europe. For leased facilities that were no longer used, the lease costs included in the restructuring costs represent future lease payments less estimated sublease recoveries. In 2003, the Company made an adjustment to lease and other contractual obligations of $16.2 to reflect incremental cancellation fees paid for terminating certain facility leases and to reflect higher accruals for other leases due to delays in the timing of sublease recoveries and changes in estimated sublease rates, relating principally to facilities in the Americas. During the first quarter of 2004, the Company paid cancellation fees to terminate certain facility leases.

The Company recorded a non-cash charge of $194.5 to write-down certain long-lived assets (85% in Americas, 10% in Europe and 5% in Asia) which became impaired as a result of the rationalization of facilities. In addition to buildings and improvements, and machinery and equipment, the asset impairments also related to intellectual property and other intangible assets. In 2003, the Company recorded a non-cash adjustment against its capital assets of $(10.8). This recovery was primarily due to amendments of its 2002 restructuring plans in 2003; as a result of customer requirements, certain assets no longer qualified as available-for-sale which resulted in a $13.0 increase to the book value of the assets. Included in the December 31, 2002 impairment charges were charges of $17.1 related to these capital assets that were classified as available-for-sale.

The Company had completed the major components of its 2002 restructuring plan by the end of March 2004, except for remaining termination payments to be paid in 2004 and certain long-term lease and other contractual obligations which will be paid out over the remaining lease terms through 2011. Cash outlays are funded from cash on hand.

The following table details the activity through the accrued restructuring liability and the non-cash charge:

	Employee termination costs			Lease and other contractual obligations			Facility exit costs and other			Total accrued liability			Non-cash charge			Total charge
January 1, 2002	$	—		$	—		$	—		$	—		$	—		$	—
Provision		128.8			51.7			8.5			189.0			194.5			383.5
Cash payments		(41.7	)		(1.7	)		(0.7	)		(44.1	)		—			—

December 31, 2002		87.1			50.0			7.8			144.9			194.5			383.5
Cash payments		(83.4	)		(30.0	)		(7.8	)		(121.2	)		—			—
Adjustments		7.4			16.2			2.9			26.5			(10.8	)		15.7

December 31, 2003	$	11.1		$	36.2		$	2.9		$	50.2		$	183.7		$	399.2

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

The following table details the activity for the quarter:

	Employee termination costs			Lease and other contractual obligations			Facility exit costs and other			Total accrued liability			Non-cash charge		Quarter charge
March 31, 2004	$	7.1		$	19.1		$	3.0		$	29.2		$	184.9	$	—
Cash payments		(2.2	)		(1.8	)		(1.3	)		(5.3	)		—		—
Adjustments		(0.1	)		—			0.8			0.7			0.8		1.5

June 30, 2004	$	4.8		$	17.3		$	2.5		$	24.6		$	185.7	$	1.5

The accrued restructuring liability is recorded in Accrued Liabilities in the accompanying consolidated balance sheet.

In January 2003, the Company announced that it will further reduce its manufacturing capacity. These restructuring actions were focused on workforce reductions and facility consolidations in Europe. Termination announcements were made in 2003 to approximately 480 employees, primarily manufacturing and plant employees. Approximately 245 employees have been terminated as of June 30, 2004, with the balance expected to be paid out by the end of the third quarter of 2004. Included in the negotiated termination costs are payments to regulatory agencies, in accordance with local labour legislation, which are expected to be paid out through 2007. Cash outlays are funded from cash on hand.

The non-cash charge for asset impairment of $8.5 reflects the write-down of certain capital assets, primarily in Europe, which were disposed of, or that have become impaired and are available-for-sale, as a result of the 2003 restructuring. The capital assets were written down to their fair values.

The following table details the activity through the accrued restructuring liability and the non-cash charge:

	Employee termination costs			Lease and other contractual obligations			Facility exit costs and other			Total accrued liability			Non-cash charge		Total charge
January 1, 2003	$	—		$	—		$	—		$	—		$	—	$	—
Provision		61.4			0.3			1.1			62.8			8.5		71.3
Cash payments		(28.6	)		(0.3	)		(1.1	)		(30.0	)		—		—

December 31, 2003	$	32.8		$	—		$	—		$	32.8		$	8.5	$	71.3

The following table details the activity for the quarter:

	Employee termination costs			Lease and other contractual obligations		Facility exit costs and other		Total accrued liability			Non-cash charge		Quarter charge
March 31, 2004	$	26.9		$	—	$	—	$	26.9		$	8.5	$	—
Cash payments		(2.6	)		—		—		(2.6	)		—		—
Adjustments		0.8			—		—		0.8			—		0.8

June 30, 2004	$	25.1		$	—	$	—	$	25.1		$	8.5	$	0.8

The accrued restructuring liability is recorded in Accrued Liabilities in the accompanying consolidated balance sheet.

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

(d) 2004 restructuring:

In January and April 2004, the Company announced plans to further restructure its operations to better align capacity with customers' requirements. These restructuring actions were focused on workforce reductions and facility consolidations in all regions. As of June 30, 2004, termination announcements were made to approximately 2,500 employees, primarily manufacturing and plant employees. Approximately 1,100 employees have been terminated as of June 30, 2004. Approximately 60% of the employee terminations were in the Americas, 25% in Asia and 15% in Europe.

The Company expects to complete these actions by early 2005. Cash outlays are funded from cash on hand.

The following table details the activity through the accrued restructuring liability:

	Employee termination costs			Lease and other contractual obligations			Facility exit costs and other		Total accrued liability			Non-cash charge		Quarter charge
January 1, 2004	$	—		$	—		$	—	$	—		$	—	$	—
Provision		9.5			—			—		9.5			—		9.5
Cash payments		(0.6	)		—			—		(0.6	)		—		—

March 31, 2004		8.9			—			—		8.9			—		9.5
Provision		46.6			0.4			0.1		47.1			1.1		48.2
Cash payments		(22.5	)		(0.2	)		—		(22.7	)		—		—

June 30, 2004	$	33.0		$	0.2		$	0.1	$	33.3		$	1.1	$	57.7

The accrued restructuring liability is recorded in Accrued Liabilities in the accompanying consolidated balance sheet.

As part of the plan to better align its capacity, the Company expects to incur restructuring charges of between $175.0 and $200.0 to be recorded throughout 2004 and into the first quarter of 2005. As of June 30, 2004, the Company has recorded restructuring charges of $64.4 relating to this plan.

As of June 30, 2004, capital assets included $16.8 representing assets available-for-sale, primarily land and buildings in Europe, as a result of the restructuring actions implemented by the Company. The Company has programs underway to sell these assets.

(e) Deferred financing costs:

In June 2004, the Company cancelled one of its credit facilities and expensed related deferred financing costs of $1.6. See note 4.

8. Pension and non-pension post-employment benefit plans:

The Company has recorded the following pension expense:

	Three months ended June 30				Six months ended June 30
	2003		2004		2003		2004
Pension plans	$	7.9	$	6.9	$	15.7	$	14.4
Other benefit plans		3.4		4.0		6.8		8.1

Total expense	$	11.3	$	10.9	$	22.5	$	22.5

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

9. 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/loss before interest, amortization of intangible assets, integration costs related to acquisitions, other charges, non-cash option expense and income taxes). Inter-segment transactions are reflected at market value. The following is a breakdown by reporting segment:

	Three months ended June 30						Six months ended June 30
	2003			2004			2003			2004
Revenue
Americas	$	783.8		$	1,036.4		$	1,553.1		$	1,897.9
Europe		344.1			452.5			680.5			881.9
Asia		538.1			921.5			1,063.6			1,723.7
Elimination of inter-segment revenue		(67.6	)		(96.2	)		(111.5	)		(172.4	)

	$	1,598.4		$	2,314.2		$	3,185.7		$	4,331.1

	Three months ended June 30						Six months ended June 30
	2003			2004			2003			2004
EBIAT
Americas	$	6.9		$	2.2		$	22.4		$	(3.7	)
Europe		(33.7	)		0.7			(59.1	)		(4.3	)
Asia		11.1			30.9			32.3			52.4

		(15.7	)		33.8			(4.4	)		44.4
Interest, net		1.5			(2.8	)		4.8			(3.8	)
Amortization of intangible assets		(12.1	)		(7.7	)		(24.5	)		(14.9	)
Non-cash option expense		—			(2.1	)		—			(3.7	)
Integration costs related to acquisitions		—			(0.4	)		—			(0.4	)
Other charges (note 7)		(21.6	)		(51.5	)		(20.0	)		(62.4	)

Loss before income taxes	$	(47.9	)	$	(30.7	)	$	(44.1	)	$	(40.8	)

	As at June 30
	2003		2004
Total assets
Americas	$	2,333.7	$	2,249.3
Europe		1,050.2		1,150.5
Asia		1,953.4		2,303.0

	$	5,337.3	$	5,702.8

Goodwill
Americas	$	115.7	$	241.8
Europe		—		76.0
Asia		832.3		885.0

	$	948.0	$	1,202.8

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

10. Weighted average shares outstanding and per share calculations:

The following table sets forth the calculation of basic and diluted per share:

			Three months ended June 30						Six months ended June 30
			2003			2004			2003			2004
Numerator:
	Net loss		$	(39.8	)	$	(25.5	)	$	(36.6	)	$	(33.9	)
	Convertible debt accretion, net of tax			(3.5	)		(3.8	)		(7.5	)		(7.5	)
	Gain on repurchase of convertible debt, net of tax (note 5)			4.2			21.4			9.9			21.4

	Loss available to common shareholders		$	(39.1	)	$	(7.9	)	$	(34.2	)	$	(20.0	)
Denominator (in millions):
	Weighted average shares — basic			218.0			224.6			222.5			218.9
	Effect of dilutive securities:
		Employee stock options and warrants⁽¹⁾		—			—			—			—
		Convertible debt⁽¹⁾		—			—			—			—

	Weighted average shares — diluted			218.0			224.6			222.5			218.9
Loss per share:
	Basic		$	(0.18	)	$	(0.04	)	$	(0.15	)	$	(0.09	)
	Diluted		$	(0.18	)	$	(0.04	)	$	(0.15	)	$	(0.09	)

(1): Excludes the effect of all options, warrants and convertible debt as they are anti-dilutive due to the loss reported in the period.

11. Supplemental cash flow information:

		Three months ended June 30				Six months ended June 30
		2003		2004		2003		2004
Paid during the period:
Interest		$	2.4	$	6.1	$	4.2	$	8.1
Taxes		$	7.8	$	2.1	$	5.6	$	4.0
Non-cash financing activities:
	Convertible debt accretion, net of tax	$	3.5	$	3.8	$	7.5	$	7.5
	Shares issued for acquisition of MSL	$	—	$	—	$	—	$	245.5
	Options issued for acquisition of MSL	$	—	$	—	$	—	$	15.2
	Warrants issued for acquisition of MSL	$	—	$	—	$	—	$	8.9

12. Guarantees and contingencies:

Contingent liabilities in the form of letters of credit, letters of guarantee, and surety and performance bonds are provided to various third parties. These guarantees cover various payments including customs and excise taxes, utility commitments and certain bank guarantees. At June 30, 2004, these liabilities, including guarantees of employee share purchase loans, amounted to $59.0 (March 31, 2004 — $60.9).

In addition to the above guarantees, the Company has also provided routine indemnifications, whose terms range in duration and often are not explicitly defined. These may include indemnifications against adverse effects due to changes in tax laws and patent infringements by third parties. The maximum amounts from these indemnifications cannot be reasonably estimated. In some cases, the Company has recourse against other parties to mitigate its risk of loss from these indemnifications. Historically, the Company has not made significant payments relating to these types of indemnifications.

CELESTICA INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except per share amounts)
(unaudited)

In the normal course of operations the Company is subject to litigation and claims from time to time. Management believes that adequate provisions have been recorded in the accounts where required. Although it is not always possible to estimate the extent of potential costs, if any, management believes that the ultimate resolution of such contingencies would not have a material adverse effect on the results of operations, financial position or liquidity of the Company.

QuickLinks

Exhibit 99.2

Celestica Inc.
Supplemental Information
(in millions of US dollars, except per share amounts)
(unaudited)

		Q3 2002			Q4 2002			Q1 2003			Q2 2003			Q3 2003			Q4 2003			1Q 2004			2Q 2004			Q2 YTD 2003			Q2 YTD 2004			FY 2001			FY 2002			FY 2003
Revenue		$	1,958.9		$	1,911.9		$	1,587.4		$	1,598.4		$	1,634.8		$	1,914.8		$	2,016.9		$	2,314.2		$	3,185.7		$	4,331.1		$	10,004.4		$	8,271.6		$	6,735.3
GAAP
Net earnings (loss) (1)			(90.8	)		(434.9	)		3.2			(39.8	)		(65.0	)		(165.1	)		(8.4	)		(25.5	)		(36.6	)		(33.9	)		(40.3	)		(445.9	)		(266.7	)
Gain on repurchase of convertible debt (GAAP only)			4.0			4.3			5.7			4.2			5.5			0.7			—			21.4			9.9			21.4			—			8.3			16.1
Convertible debt accretion, net of tax			(4.6	)		(4.3	)		(4.0	)		(3.5	)		(4.4	)		(3.6	)		(3.7	)		(3.8	)		(7.5	)		(7.5	)		(15.0	)		(17.5	)		(15.5	)

Earnings (loss) available to shareholders — basic			(91.4	)		(434.9	)		4.9			(39.1	)		(63.9	)		(168.0	)		(12.1	)		(7.9	)		(34.2	)		(20.0	)		(55.3	)		(455.1	)		(266.1	)
Earnings (loss) per share — basic		$	(0.40	)	$	(1.90	)	$	0.02		$	(0.18	)	$	(0.30	)	$	(0.80	)	$	(0.06	)	$	(0.04	)	$	(0.15	)	$	(0.09	)	$	(0.26	)	$	(1.98	)	$	(1.23	)

Earnings (loss) per share — diluted (2)		$	(0.40	)	$	(1.90	)	$	0.02		$	(0.18	)	$	(0.30	)	$	(0.80	)	$	(0.06	)	$	(0.04	)	$	(0.15	)	$	(0.09	)	$	(0.26	)	$	(1.98	)	$	(1.23	)

W.A. # of shares (in millions) for GAAP
	— basic		230.1			229.0			227.0			218.0			211.8			209.3			213.2			224.6			222.5			218.9			213.9			229.8			216.5
	— diluted (2)		230.1			229.0			230.2			218.0			211.8			209.3			213.2			224.6			222.5			218.9			213.9			229.8			216.5
Actual # of shares o/s (in millions)			229.4			228.6			222.3			213.3			209.6			208.9			223.5			224.0			213.3			224.0			229.7			228.6			208.9

ADJUSTED net earnings
Net earnings (loss) (1)		$	(90.8	)	$	(434.9	)	$	3.2		$	(39.8	)	$	(65.0	)	$	(165.1	)	$	(8.4	)	$	(25.5	)	$	(36.6	)	$	(33.9	)	$	(40.3	)	$	(445.9	)	$	(266.7	)
Adjustments:
Non cash option expense			—			—			—			—			—			0.3			1.6			2.1			—			3.7			—			—			0.3
Amortization of intangible assets			29.0			23.2			12.4			12.1			12.0			12.0			7.2			7.7			24.5			14.9			125.0			95.9			48.5
Integration costs related to acquisitions			3.0			4.0			—			—			—			—			—			0.4			—			0.4			22.8			21.1			—
Other charges			136.4			541.4			(1.6	)		21.6			49.1			106.3			10.9			51.5			20.0			62.4			273.1			677.8			175.4
Income tax effect of above			(26.9	)		(95.3	)		(1.4	)		(6.2	)		(0.1	)		42.0			(3.1	)		(9.5	)		(7.6	)		(12.6	)		(60.5	)		(127.3	)		34.3

Adjusted net earnings (loss)		$	50.7		$	38.4		$	12.6		$	(12.3	)	$	(4.0	)	$	(4.5	)		8.2			26.7			0.3			34.9			320.1			221.6			(8.2	)

	As a percentage of revenue		2.6%			2.0%			0.8%			-0.8%			-0.2%			-0.2%			0.4%			1.2%			0.0%			0.8%			3.2%			2.7%			-0.1%
ADJUSTED earnings (loss) for EPS calculation			50.7			38.4			12.6			(12.3	)		(4.0	)		(4.5	)		8.2			26.7			0.3			34.9			320.1			221.6			(8.2	)
Convertible debt accretion, net of tax			(4.6	)		(4.3	)		(4.0	)		(3.5	)		(4.4	)		(3.6	)		(3.7	)		(3.8	)		(7.5	)		(7.5	)		(15.0	)		(17.5	)		(15.5	)

Adjusted earnings (loss) available to shareholders — basic			46.1			34.1			8.6			(15.8	)		(8.4	)		(8.1	)		4.5			22.9			(7.2	)		27.4			305.1			204.1			(23.7	)
Adjusted earnings (loss) per share — basic		$	0.20		$	0.15		$	0.04		$	(0.07	)	$	(0.04	)	$	(0.04	)	$	0.02		$	0.10		$	(0.03	)	$	0.13		$	1.43		$	0.89		$	(0.11	)

Adjusted earnings (loss) per share — diluted (2)		$	0.20		$	0.15		$	0.04		$	(0.07	)	$	(0.04	)	$	(0.04	)	$	0.02		$	0.10		$	(0.03	)	$	0.12		$	1.37		$	0.86		$	(0.11	)

W.A. # of shares (in millions) for ADJUSTED earnings (loss)
	— basic		230.1			229.0			227.0			218.0			211.8			209.3			213.2			224.6			222.5			218.9			213.9			229.8			216.5
	— diluted (2)		234.9			232.8			230.2			218.0			211.8			209.3			217.3			227.3			222.5			221.7			232.9			236.2			216.5

EBITDA
Net earnings (loss) (1)		$	(90.8	)	$	(434.9	)	$	3.2		$	(39.8	)	$	(65.0	)	$	(165.1	)	$	(8.4	)	$	(25.5	)	$	(36.6	)	$	(33.9	)	$	(40.3	)	$	(445.9	)	$	(266.7	)
Income taxes			(18.6	)		(89.0	)		0.7			(8.1	)		(0.7	)		41.3			(1.7	)		(5.2	)		(7.5	)		(6.9	)		(2.1	)		(91.2	)		33.1

EBT			(109.4	)		(523.9	)		3.9			(47.9	)		(65.7	)		(123.8	)		(10.1	)		(30.7	)		(44.1	)		(40.8	)		(42.4	)		(537.1	)		(233.6	)
Integration costs related to acquisitions			3.0			4.0			—			—			—			—			—			0.4			—			0.4			22.8			21.1			—
Other charges			136.4			541.4			(1.6	)		21.6			49.1			106.3			10.9			51.5			20.0			62.4			273.1			677.8			175.4

EBT			30.0			21.5			2.3			(26.3	)		(16.6	)		(17.5	)		0.8			21.2			(24.1	)		22.0			253.5			161.8			(58.2	)
Interest expense (income), net			(1.1	)		(3.1	)		(3.4	)		(1.5	)		(0.3	)		1.1			1.0			2.8			(4.8	)		3.8			(7.9	)		(1.1	)		(4.0	)

EBIT			28.9			18.4			(1.1	)		(27.8	)		(16.9	)		(16.4	)		1.8			24.0			(28.9	)		25.8			245.6			160.7			(62.2	)
Non cash option expense			—			—			—			—			—			—			1.6			2.1			—			3.7			—			—			—
Amortization of intangible assets			29.0			23.2			12.4			12.1			12.0			12.0			7.2			7.7			24.5			14.9			125.0			95.9			48.5

EBIAT (1)			57.9			41.6			11.3			(15.7	)		(4.9	)		(4.4	)		10.6			33.8			(4.4	)		44.4			370.6			256.6			(13.7	)
			3.0%			2.2%			0.7%			-1.0%			-0.3%			-0.2%			0.5%			1.5%			-0.1%			1.0%			3.7%			3.1%			-0.2%

EBITDA (1)		$	111.1		$	89.9		$	54.7		$	28.2		$	37.4		$	38.0		$	51.9		$	79.7		$	82.9		$	131.6		$	563.7		$	469.4		$	158.3

			5.7%			4.7%			3.4%			1.8%			2.3%			2.0%			2.6%			3.4%			2.6%			3.0%			5.6%			5.7%			2.4%

(1): 2001, 2002 & 2003 comparative numbers reflect the impact of a change in accounting policy for asset retirement obligations.
: Impact on 2003 is to reduce EBIAT and net earnings: Q1 - $0.2, Q2 - $0.2, Q3 - $0.2, Q4 - $0.3, FY - $0.9
: Impact on 2002 is to reduce EBIAT and net earnings: Q1 - $0.1, Q2 - $0.2, Q3 - $0.2, Q4 - $0.2, FY - $0.7
: Impact on 2001 is to reduce EBIAT and net earnings: Q1 - $0.1, Q2 - $0.1, Q3 - $0.1, Q4 - $0.2, FY - $0.5
(2): Weighted average # of shares excludes options, warrants (as of Q1 04) and convertible debt when there are losses, as they are anti-dilutive.
: Convertible debt accretion must be deducted from net earnings to calculate diluted EPS, when the convertible debt is anti-dilutive.

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