Attached files

file filename
8-K - 8-K - MERCER INTERNATIONAL INC.merc-8k_20200930.htm

 

EXHIBIT 99.1

For Immediate Release

MERCER INTERNATIONAL INC. REPORTS THIRD QUARTER AND NINE MONTHS 2020 RESULTS AND ANNOUNCES QUARTERLY CASH DIVIDEND OF $0.065

 

Selected Highlights

 

Third quarter net income of $7.5 million and Operating EBITDA* of $45.6 million

 

Record Wood Segment Results

 

Cash on hand and available credit facilities provide liquidity of about $600.6 million at September 30, 2020

 

NEW YORK, NY, October 29, 2020 ‑ Mercer International Inc. (Nasdaq: MERC) today reported third quarter 2020 Operating EBITDA decreased to $45.6 million from $50.8 million in the third quarter of 2019 and increased from $40.5 million in the second quarter of 2020.

 

In the third quarter of 2020, net income was $7.5 million (or $0.11 per share) compared to $1.2 million (or $0.02 per share) in the third quarter of 2019 and a net loss of $8.4 million (or $0.13 per share) in the second quarter of 2020.  

 

In the first nine months of 2020, Operating EBITDA decreased by 41% to $143.1 million from $244.6 million in the same period of 2019. In the first nine months of 2020, net loss was $4.3 million compared to net income of $63.1 million in the same period of 2019.   

 

Mr. David Gandossi, the Chief Executive Officer, stated: “As a resurgence or second wave of infections from COVID-19 is being felt in a number of countries, we remain committed to maintaining measures and procedures to operate our business safely and efficiently and protect our people.

 

All of our mills ran well this quarter and our Friesau sawmill had record operating income of $12.0 million despite ten days of downtime related to capital upgrades. Our pulp production was down in the quarter primarily due to the previously announced planned 30-day curtailment at our Celgar mill.

____________________

*Operating EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States ("GAAP") and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. See page 6 of the financial tables included in this press release for a reconciliation of net income (loss) to Operating EBITDA.

 

 


 

Page 2

 

 

Our Q3 results reflect strong cost control and steady production. On average, NBSK pulp pricing was flat compared to Q2. Globally the supply demand fundamentals are slowly improving based on China’s improving economy and expected higher levels of maintenance by pulp producers going into the fourth quarter.

 

Our wood products segment had a record quarter and benefitted from strong demand and robust pricing in the U.S. market. In the current quarter approximately 59% of lumber revenues and 39% of our lumber sales volumes were to the U.S. which was our single largest market.

 

In Q4, our pulp mills have 17 days of planned annual maintenance downtime (approximately 19,600 ADMTs). We have no planned downtime at our Friesau sawmill. Going forward we will continue to ensure we control our costs, manage our working capital and conservatively manage our strong liquidity position.”

 

Consolidated Financial Results

Q3

 

 

Q2

 

 

Q3

 

 

YTD

 

 

YTD

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

(in thousands, except per share amounts)

 

Revenues

$

333,151

 

 

$

341,195

 

 

$

383,536

 

 

$

1,024,945

 

 

$

1,293,239

 

Operating income

$

13,736

 

 

$

10,315

 

 

$

18,747

 

 

$

48,113

 

 

$

150,109

 

Operating EBITDA

$

45,620

 

 

$

40,516

 

 

$

50,799

 

 

$

143,144

 

 

$

244,556

 

Net income (loss)

$

7,545

 

 

$

(8,411

)

 

$

1,207

 

 

$

(4,258

)

 

$

63,082

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

$

0.11

 

 

$

(0.13

)

 

$

0.02

 

 

$

(0.06

)

 

$

0.96

 

 

Consolidated – Three Months Ended September 30, 2020 Compared to Three Months Ended September 30, 2019

Total revenues for the three months ended September 30, 2020 decreased by approximately 13% to $333.2 million from $383.5 million in the same quarter of 2019 primarily due to lower pulp sales volumes and pulp sales realizations partially offset by higher lumber sales realizations and volumes.

 

Costs and expenses in the current quarter decreased by approximately 12% to $319.4 million from $364.8 million in the third quarter of 2019 primarily due to lower pulp sales volumes, per unit fiber costs and maintenance costs partially offset by the negative impact of a weaker dollar primarily on our euro denominated costs and expenses. In the current quarter of 2020, we received approximately $3.5 million of wage assistance under a Canadian government wage subsidy program.

 

In the third quarter of 2020, other income increased to $11.9 million from $0.9 million in the same quarter of 2019 primarily as a result of $15.4 million of realized gains on the sale of investments in the current quarter.

 


 

Page 3

 

In the third quarter of 2020, Operating EBITDA decreased by approximately 10% to $45.6 million from $50.8 million in the same quarter of 2019 primarily due to lower pulp sales realizations and the negative impact of a weaker dollar primarily on our euro denominated costs and expenses partially offset by lower per unit fiber costs and higher lumber sales realizations.

 

Segment Results

Pulp: Lower fiber costs more than offset by lower sales realizations

  

Three Months Ended September 30,

 

 

2020

 

 

2019

 

 

(in thousands)

 

Pulp revenues

$

253,056

 

 

$

322,707

 

Energy and chemical revenues

$

21,860

 

 

$

22,353

 

Operating income

$

3,753

 

 

$

21,386

 

 

In the third quarter of 2020, pulp segment operating income decreased to $3.8 million from $21.4 million in the same quarter of 2019 as lower pulp sales realizations and the negative impact of a weaker dollar were only partially offset by the positive impact of lower per unit fiber costs and lower maintenance costs.

 

In the current quarter of 2020, NBSK pulp sales realizations decreased by approximately 8% to $562 per ADMT from $609 per ADMT in the same quarter of the prior year. NBSK sales volumes decreased by approximately 18% to 369,913 ADMTs in the current quarter from 451,171 ADMTs in the same quarter of 2019 primarily due to lower production.

 

In the current quarter our Canadian pulp mills recorded a non-cash write down of our inventory carrying values of $8.0 million as a result of low pulp sales realizations and high per unit fiber costs. In the same quarter of the prior year our Canadian mills recorded a non-cash write down of our inventory carrying values of $6.9 million.

 

In the current quarter per unit fiber costs decreased by approximately 12% from the same quarter of 2019 due to lower per unit fiber costs for all of our mills. In Germany, per unit fiber costs benefitted from the continuing availability of beetle damaged wood. Per unit fiber costs in Canada declined due to increased sawmill activity but remained at historically high levels due to strong fiber demand in our mills' fiber procurement areas.

 



 

Page 4

 

Wood Products: Record operating income driven by strong demand  

  

Three Months Ended September 30,

 

 

2020

 

 

2019

 

 

(in thousands)

 

Lumber revenues

$

53,612

 

 

$

32,687

 

Energy revenues

$

2,226

 

 

$

1,621

 

Wood residual revenues

$

1,215

 

 

$

2,150

 

Operating income

$

11,963

 

 

$

544

 

 

In the third quarter of 2020, our wood products segment had record operating income of $12.0 million compared to $0.5 million in the same quarter of 2019 primarily due to a higher lumber realized sales price.

 

Average lumber sales realizations increased by approximately 34% to $453 per Mfbm in the third quarter of 2020 compared to approximately $337 per Mfbm in the same quarter of 2019 primarily due to higher pricing in the U.S. market. U.S. lumber pricing increased due to strong demand in the current quarter. European lumber pricing modestly decreased due to the supply of lumber processed from beetle damaged wood which generally obtains a lower price.

 

In the current quarter per unit fiber costs decreased by approximately 6% from the same quarter of 2019 primarily as a result of the continuing availability of beetle damaged wood.

 

Consolidated – Nine Months Ended September 30, 2020 Compared to Nine Months Ended September 30, 2019

Total revenues for the nine months ended September 30, 2020 decreased by approximately 21% to $1,024.9 million from $1,293.2 million in the nine months ended September 30, 2019 primarily due to lower pulp sales realizations and pulp sales volumes partially offset by higher lumber sales volumes and realizations.

 

Costs and expenses in the nine months ended September 30, 2020 decreased by approximately 15% to $976.8 million from $1,143.1 million in the nine months ended September 30, 2019 primarily due to lower pulp sales volumes, per unit fiber costs and maintenance costs.

 

Other income in the nine months ended September 30, 2020 increased to $12.1 million from $3.2 million in the same period of 2019 primarily due to $15.4 million of realized gains in the sale of investments.

 

For the nine months ended September 30, 2020, our net loss was $4.3 million, or $0.06 per share compared to net income of $63.1 million, or $0.96 per share, in the same period of 2019.

 


 

Page 5

 

In the nine months ended September 30, 2020, Operating EBITDA decreased by approximately 41% to $143.1 million from $244.6 million in the same period of 2019 primarily due to lower pulp sales realizations and pulp sales volumes partially offset by lower per unit fiber costs, lower maintenance costs and higher lumber sales realizations.

 

Liquidity

The following table is a summary of selected financial information as of the dates indicated:

  

September 30,

 

 

December 31,

 

 

2020

 

 

2019

 

 

(in thousands)

 

Cash and cash equivalents

$

345,580

 

 

$

351,085

 

Working capital

$

633,764

 

 

$

588,385

 

Total assets

$

2,044,735

 

 

$

2,065,720

 

Long-term liabilities

$

1,293,312

 

 

$

1,259,005

 

Total equity

$

550,707

 

 

$

550,403

 

 

As of September 30, 2020, we had cash and cash equivalents of approximately $345.6 million, approximately $255.0 million available under our revolving credit facilities, providing aggregate liquidity of about $600.6 million.

 

Current Market Environment

In mid-2020, many countries eased restrictions on economic and social activities adopted in response to the COVID-19 pandemic to, among other things, reopen their economies by allowing businesses to restart and encourage economic activity. The results of such economic measures and reopening have varied from country to country.

 

We are encouraged by improved economic activity globally. However, recently there has been a widespread increase or "second wave" in reported infections from COVID-19 including in Europe and the United States. In response, various countries including in Europe have announced the re-imposition of some restrictions on social, business and other activities. Currently we are unable to predict the impact of the recent resurgence in infections, the extent of measures governments may take in response thereto, including imposing some or all prior or new restrictive measures, including business closures, or the overall impact on global economic activity, including the pace of any economic recovery.

 

Although there is continued economic uncertainty created by the COVID-19 pandemic, we are currently expecting generally stable pulp demand in the upcoming quarter with some modest price improvements due to improving global economic activity, particularly in China.

 

On the pulp supply side, to date various pulp mills globally have delayed their annual maintenance schedules as a result of the pandemic. As a result, we currently expect mills to curtail production to implement such delayed maintenance in the later part of this year or the early part of next year.


 

Page 6

 

 

We currently expect strong lumber demand and lumber prices in the U.S. market and steady demand and modestly improving sales realizations in the European lumber market in the upcoming quarter.

 

Quarterly Dividend

A quarterly dividend of $0.065 per share will be paid on December 30, 2020 to all shareholders of record on December 23, 2020. Future dividends will be subject to Board approval and may be adjusted as business and industry conditions warrant.

 

Earnings Release Call

In conjunction with this release, Mercer International Inc. will host a conference call, which will be simultaneously broadcast live over the Internet. Management will host the call, which is scheduled for October 30, 2020 at 10:00 AM (Eastern Daylight Time). Listeners can access the conference call live and archived for 30 days over the Internet at https://edge.media-server.com/mmc/p/ermirxzo or through a link on the company's home page at https://www.mercerint.com. Please allow 15 minutes prior to the call to visit the site and download and install any necessary audio software.

 

Mercer International Inc. is a global forest products company with operations in Germany and Canada with consolidated annual production capacity of 2.2 million tonnes of pulp and 550 million board feet of lumber. To obtain further information on the company, please visit its web site at https://www.mercerint.com.

 

The preceding includes forward looking statements which involve known and unknown risks and uncertainties which may cause our actual results in future periods to differ materially from forecasted results. Words such as "expects", "anticipates", "projects", "intends", "designed", "will", "believes", "estimates", "may", "could" and variations of such words and similar expressions are intended to identify such forward-looking statements. Among those factors which could cause actual results to differ materially are the following: the highly cyclical nature of our business, raw material costs, our level of indebtedness, competition, foreign exchange and interest rate fluctuations, our use of derivatives, expenditures for capital projects, environmental regulation and compliance, disruptions to our production, market conditions and other risk factors listed from time to time in our SEC reports.

 


 

Page 7

 

APPROVED BY:

Jimmy S.H. Lee

Executive Chairman

(604) 684-1099

 

David M. Gandossi, FCPA, FCA

Chief Executive Officer

(604) 684-1099

 

-FINANCIAL TABLES FOLLOW-

 



Summary Financial Highlights

Q3

 

 

Q2

 

 

Q3

 

 

YTD

 

 

YTD

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

(in thousands, except per share amounts)

 

Pulp segment revenues

$

274,916

 

 

$

298,046

 

 

$

345,060

 

 

$

876,567

 

 

$

1,166,333

 

Wood products segment revenues

 

57,053

 

 

 

41,727

 

 

 

36,458

 

 

 

144,558

 

 

 

120,349

 

Corporate and other revenues

 

1,182

 

 

 

1,422

 

 

 

2,018

 

 

 

3,820

 

 

 

6,557

 

Total revenues

$

333,151

 

 

$

341,195

 

 

$

383,536

 

 

$

1,024,945

 

 

$

1,293,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment operating income

$

3,753

 

 

$

8,110

 

 

$

21,386

 

 

$

33,302

 

 

$

157,157

 

Wood products segment operating income

 

11,963

 

 

 

4,327

 

 

 

544

 

 

 

21,845

 

 

 

2,075

 

Corporate and other operating loss

 

(1,980

)

 

 

(2,122

)

 

 

(3,183

)

 

 

(7,034

)

 

 

(9,123

)

Total operating income

$

13,736

 

 

$

10,315

 

 

$

18,747

 

 

$

48,113

 

 

$

150,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment depreciation and amortization

$

28,251

 

 

$

27,219

 

 

$

29,744

 

 

$

85,841

 

 

$

87,616

 

Wood products segment depreciation and amortization

 

3,446

 

 

 

2,804

 

 

 

2,016

 

 

 

8,627

 

 

 

5,937

 

Corporate and other depreciation and amortization

 

187

 

 

 

178

 

 

 

292

 

 

 

563

 

 

 

894

 

Total depreciation and amortization

$

31,884

 

 

$

30,201

 

 

$

32,052

 

 

$

95,031

 

 

$

94,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating EBITDA

$

45,620

 

 

$

40,516

 

 

$

50,799

 

 

$

143,144

 

 

$

244,556

 

Income tax recovery (provision)

$

1,775

 

 

$

(882

)

 

$

(244

)

 

$

(4,451

)

 

$

(35,101

)

Net income (loss)

$

7,545

 

 

$

(8,411

)

 

$

1,207

 

 

$

(4,258

)

 

$

63,082

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

$

0.11

 

 

$

(0.13

)

 

$

0.02

 

 

$

(0.06

)

 

$

0.96

 

Common shares outstanding at period end

 

65,868

 

 

 

65,868

 

 

 

65,629

 

 

 

65,868

 

 

 

65,629

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)


____________________

*Operating EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States ("GAAP") and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. See page 6 of the financial tables included in this press release for a reconciliation of net income (loss) to Operating EBITDA.

 

 


 

 

 

Summary Operating Highlights

  

Q3

 

 

Q2

 

 

Q3

 

 

YTD

 

 

YTD

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Pulp Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp production ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

400.2

 

 

 

423.8

 

 

 

441.7

 

 

 

1,279.1

 

 

 

1,355.1

 

NBHK

 

79.8

 

 

 

88.8

 

 

 

75.3

 

 

 

247.6

 

 

 

243.3

 

Annual maintenance downtime ('000 ADMTs)

 

15.0

 

 

 

11.3

 

 

 

14.1

 

 

 

28.6

 

 

 

21.6

 

Annual maintenance downtime (days)

 

10

 

 

 

15

 

 

 

13

 

 

 

27

 

 

 

28

 

Pulp sales ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

369.9

 

 

 

422.6

 

 

 

451.2

 

 

 

1,230.8

 

 

 

1,356.6

 

NBHK

 

100.1

 

 

 

69.3

 

 

 

91.0

 

 

 

235.4

 

 

 

260.4

 

Average NBSK pulp prices ($/ADMT)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Europe

 

840

 

 

 

850

 

 

 

860

 

 

 

841

 

 

 

987

 

China

 

572

 

 

 

572

 

 

 

555

 

 

 

572

 

 

 

628

 

North America

 

1,133

 

 

 

1,158

 

 

 

1,170

 

 

 

1,139

 

 

 

1,281

 

Average NBHK pulp prices ($/ADMT)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

China

 

443

 

 

 

465

 

 

 

477

 

 

 

456

 

 

 

593

 

North America

 

868

 

 

 

897

 

 

 

970

 

 

 

885

 

 

 

1,083

 

Average pulp sales realizations ($/ADMT)(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

562

 

 

 

573

 

 

 

609

 

 

 

565

 

 

 

689

 

NBHK

 

424

 

 

 

475

 

 

 

499

 

 

 

451

 

 

 

589

 

Energy production ('000 MWh)(3)

 

529.2

 

 

 

562.9

 

 

 

572.5

 

 

 

1,670.5

 

 

 

1,708.3

 

Energy sales ('000 MWh)(3)

 

215.5

 

 

 

222.0

 

 

 

224.7

 

 

 

669.3

 

 

 

668.4

 

Average energy sales realizations ($/MWh)(3)

 

96

 

 

 

85

 

 

 

89

 

 

 

92

 

 

 

92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Products Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumber production (MMfbm)

 

96.8

 

 

 

113.5

 

 

 

96.6

 

 

 

326.6

 

 

 

308.0

 

Lumber sales (MMfbm)

 

118.5

 

 

 

109.0

 

 

 

97.0

 

 

 

345.2

 

 

 

307.7

 

Average lumber sales realizations ($/Mfbm)

 

453

 

 

345

 

 

337

 

 

 

383

 

 

348

 

Energy production and sales ('000 MWh)

 

17.8

 

 

 

22.7

 

 

 

13.9

 

 

 

63.3

 

 

 

60.4

 

Average energy sales realizations ($/MWh)

 

125

 

 

116

 

 

116

 

 

 

118

 

 

117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot Currency Exchange Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ / €(4)

 

1.1698

 

 

 

1.1016

 

 

 

1.1120

 

 

 

1.1248

 

 

1.1234

 

$ / C$(4)

 

0.7508

 

 

0.7221

 

 

 

0.7573

 

 

 

0.7388

 

 

0.7523

 

______________

(1)

Source: RISI pricing report. Europe and North America are list prices. China are net prices which include discounts, allowances and rebates. Effective January 2020, the RISI pricing report does not provide list prices for China.  

(2)

Sales realizations after customer discounts, rebates and other selling concessions. Incorporates the effect of pulp price variations occurring between the order and shipment dates.

(3)

Does not include our 50% joint venture interest in the Cariboo mill, which is accounted for using the equity method.

(4)

Average Federal Reserve Bank of New York Noon Buying Rates over the reporting period.

 

 

 

 

 

 

 

(2)

 

 

 


 

MERCER INTERNATIONAL INC.

INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)

 

  

 

Three Months Ended

September 30

 

 

Nine Months Ended

September 30

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Revenues

 

$

333,151

 

 

$

383,536

 

 

$

1,024,945

 

 

$

1,293,239

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

 

272,165

 

 

 

314,894

 

 

 

832,554

 

 

 

994,360

 

Cost of sales depreciation and amortization

 

 

31,862

 

 

 

31,934

 

 

 

94,952

 

 

 

94,108

 

Selling, general and administrative expenses

 

 

15,388

 

 

 

17,961

 

 

 

49,326

 

 

 

54,662

 

Operating income

 

 

13,736

 

 

 

18,747

 

 

 

48,113

 

 

 

150,109

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(19,864

)

 

 

(18,183

)

 

 

(60,056

)

 

 

(55,103

)

Other income

 

 

11,898

 

 

 

887

 

 

 

12,136

 

 

 

3,177

 

Total other expenses, net

 

 

(7,966

)

 

 

(17,296

)

 

 

(47,920

)

 

 

(51,926

)

Income before income taxes

 

 

5,770

 

 

 

1,451

 

 

 

193

 

 

 

98,183

 

Income tax recovery (provision)

 

 

1,775

 

 

 

(244

)

 

 

(4,451

)

 

 

(35,101

)

Net income (loss)

 

$

7,545

 

 

$

1,207

 

 

$

(4,258

)

 

$

63,082

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

0.11

 

 

$

0.02

 

 

$

(0.06

)

 

$

0.96

 

Dividends declared per common share

 

$

0.0650

 

 

$

0.1375

 

 

$

0.2675

 

 

$

0.4000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)


 


 

MERCER INTERNATIONAL INC.

INTERIM CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

 

  

 

September 30,

 

 

December 31,

 

 

 

2020

 

 

2019

 

ASSETS

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

345,580

 

 

$

351,085

 

Accounts receivable, net

 

 

202,619

 

 

 

208,740

 

Inventories

 

 

269,864

 

 

 

272,599

 

Prepaid expenses and other

 

 

16,417

 

 

 

12,273

 

Total current assets

 

 

834,480

 

 

 

844,697

 

Property, plant and equipment, net

 

 

1,065,345

 

 

 

1,074,242

 

Investment in joint ventures

 

 

47,865

 

 

 

53,122

 

Amortizable intangible assets, net

 

 

50,132

 

 

 

53,371

 

Operating lease right-of-use assets

 

 

12,932

 

 

 

13,004

 

Other long-term assets

 

 

32,744

 

 

 

26,038

 

Deferred income tax

 

 

1,237

 

 

 

1,246

 

Total assets

 

$

2,044,735

 

 

$

2,065,720

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable and other

 

$

199,992

 

 

$

255,544

 

Pension and other post-retirement benefit obligations

 

 

724

 

 

 

768

 

Total current liabilities

 

 

200,716

 

 

 

256,312

 

Debt

 

 

1,124,202

 

 

 

1,087,932

 

Pension and other post-retirement benefit obligations

 

 

24,613

 

 

 

25,489

 

Finance lease liabilities

 

 

39,741

 

 

 

31,103

 

Operating lease liabilities

 

 

9,912

 

 

 

10,520

 

Other long-term liabilities

 

 

14,213

 

 

 

14,114

 

Deferred income tax

 

 

80,631

 

 

 

89,847

 

Total liabilities

 

 

1,494,028

 

 

 

1,515,317

 

Shareholders’ equity

 

 

 

 

 

 

 

 

Common shares $1 par value; 200,000,000 authorized; 65,868,000 issued and outstanding (2019 – 65,629,000)

 

 

65,800

 

 

 

65,598

 

Additional paid-in capital

 

 

345,583

 

 

 

344,994

 

Retained earnings

 

 

234,365

 

 

 

256,371

 

Accumulated other comprehensive loss

 

 

(95,041

)

 

 

(116,560

)

Total shareholders’ equity

 

 

550,707

 

 

 

550,403

 

Total liabilities and shareholders’ equity

 

$

2,044,735

 

 

$

2,065,720

 

 

 

 

 

 

(4)


 


 

MERCER INTERNATIONAL INC.

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

 

Three Months Ended

September 30

 

 

Nine Months Ended

September 30

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Cash flows from (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

7,545

 

 

$

1,207

 

 

$

(4,258

)

 

$

63,082

 

Adjustments to reconcile net income (loss) to cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

31,884

 

 

 

32,052

 

 

 

95,031

 

 

 

94,447

 

Deferred income tax provision (recovery)

 

 

(4,255

)

 

 

(1,706

)

 

 

(10,330

)

 

 

2,359

 

Inventory impairment

 

 

8,000

 

 

 

6,900

 

 

 

25,998

 

 

 

13,800

 

Defined benefit pension plans and other post-retirement benefit plan expense

 

 

769

 

 

 

866

 

 

 

2,270

 

 

 

2,582

 

Stock compensation expense

 

 

895

 

 

 

1,179

 

 

 

815

 

 

 

2,036

 

Gain on sale of investments

 

 

(15,443

)

 

 

 

 

 

(15,443

)

 

 

 

Foreign exchange transaction losses (gains)

 

 

3,384

 

 

 

(8,873

)

 

 

4,120

 

 

 

369

 

Other

 

 

(1,801

)

 

 

2,887

 

 

 

(2,993

)

 

 

4,331

 

Defined benefit pension plans and other post-retirement benefit plan contributions

 

 

(783

)

 

 

(1,200

)

 

 

(2,495

)

 

 

(2,628

)

Changes in working capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

17,226

 

 

 

41,381

 

 

 

11,238

 

 

 

17,232

 

Inventories

 

 

(8,031

)

 

 

2,342

 

 

 

(20,443

)

 

 

15,714

 

Accounts payable and accrued expenses

 

 

(4,219

)

 

 

(16,691

)

 

 

(54,000

)

 

 

(12,667

)

Other

 

 

(6,683

)

 

 

(3,483

)

 

 

(6,759

)

 

 

(12,889

)

Net cash from (used in) operating activities

 

 

28,488

 

 

 

56,861

 

 

 

22,751

 

 

 

187,768

 

Cash flows from (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(14,639

)

 

 

(37,049

)

 

 

(59,201

)

 

 

(81,417

)

Purchase of amortizable intangible assets

 

 

(30

)

 

 

(215

)

 

 

(557

)

 

 

(710

)

Purchase of investments

 

 

 

 

 

 

 

 

(9,370

)

 

 

 

Proceeds from sale of investments

 

 

21,540

 

 

 

 

 

 

21,540

 

 

 

 

Other

 

 

396

 

 

 

162

 

 

 

1,243

 

 

 

(181

)

Net cash from (used in) investing activities

 

 

7,267

 

 

 

(37,102

)

 

 

(46,345

)

 

 

(82,308

)

Cash flows from (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from (repayment of) revolving credit facilities, net

 

 

8,750

 

 

 

 

 

 

34,359

 

 

 

(58,404

)

Dividend payments

 

 

(4,282

)

 

 

(9,025

)

 

 

(13,329

)

 

 

(17,231

)

Repurchase of common shares

 

 

 

 

 

 

 

 

(162

)

 

 

(754

)

Payment of debt issuance costs

 

 

 

 

 

(369

)

 

 

 

 

 

(1,126

)

Proceeds from government grants

 

 

 

 

 

147

 

 

 

299

 

 

 

6,467

 

Other

 

 

(302

)

 

 

(1,735

)

 

 

(2,729

)

 

 

(8,664

)

Net cash from (used in) financing activities

 

 

4,166

 

 

 

(10,982

)

 

 

18,438

 

 

 

(79,712

)

Effect of exchange rate changes on cash and cash equivalents

 

 

2,325

 

 

 

(1,200

)

 

 

(349

)

 

 

(1,340

)

Net increase (decrease) in cash and cash equivalents

 

 

42,246

 

 

 

7,577

 

 

 

(5,505

)

 

 

24,408

 

Cash and cash equivalents, beginning of period

 

 

303,334

 

 

 

257,322

 

 

 

351,085

 

 

 

240,491

 

Cash and cash equivalents, end of period

 

$

345,580

 

 

$

264,899

 

 

$

345,580

 

 

$

264,899

 

 

 

 

 

(5)

 

 


 

MERCER INTERNATIONAL INC.

COMPUTATION OF OPERATING EBITDA

(Unaudited)

(In thousands)

 

Operating EBITDA is defined as operating income plus depreciation and amortization and non-recurring capital asset impairment charges. Management uses Operating EBITDA as a benchmark measurement of its own operating results, and as a benchmark relative to its competitors. Management considers it to be a meaningful supplement to operating income as a performance measure primarily because depreciation expense and non-recurring capital asset impairment charges are not an actual cash cost, and depreciation expense varies widely from company to company in a manner that management considers largely independent of the underlying cost efficiency of our operating facilities. In addition, we believe Operating EBITDA is commonly used by securities analysts, investors and other interested parties to evaluate our financial performance.

 

Operating EBITDA does not reflect the impact of a number of items that affect our net income (loss), including financing costs and the effect of derivative instruments. Operating EBITDA is not a measure of financial performance under GAAP, and should not be considered as an alternative to net income (loss) or operating income as a measure of performance, nor as an alternative to net cash from (used in) operating activities as a measure of liquidity. The following tables set forth the net income (loss) to Operating EBITDA:

 

Q3

 

 

Q2

 

 

Q3

 

 

YTD

 

 

YTD

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net income (loss)

$

7,545

 

 

$

(8,411

)

 

$

1,207

 

 

$

(4,258

)

 

$

63,082

 

Income tax provision (recovery)

 

(1,775

)

 

 

882

 

 

 

244

 

 

 

4,451

 

 

 

35,101

 

Interest expense

 

19,864

 

 

 

20,108

 

 

 

18,183

 

 

 

60,056

 

 

 

55,103

 

Other income

 

(11,898

)

 

 

(2,264

)

 

 

(887

)

 

 

(12,136

)

 

 

(3,177

)

Operating income

 

13,736

 

 

 

10,315

 

 

 

18,747

 

 

 

48,113

 

 

 

150,109

 

Add: Depreciation and amortization

 

31,884

 

 

 

30,201

 

 

 

32,052

 

 

 

95,031

 

 

 

94,447

 

Operating EBITDA

$

45,620

 

 

$

40,516

 

 

$

50,799

 

 

$

143,144

 

 

$

244,556

 

 

 

 

 

 

 

 

 

 

 

 

(6)