Attached files

file filename
8-K - 8-K - MERCER INTERNATIONAL INC.merc-8k_20210729.htm

 

EXHIBIT 99.1

For Immediate Release

MERCER INTERNATIONAL INC. REPORTS SECOND QUARTER AND FIRST HALF 2021 RESULTS AND ANNOUNCES QUARTERLY CASH DIVIDEND OF $0.065

 

Selected Highlights

 

Record quarterly wood products segment results

 

Second quarter Operating EBITDA* of $83.8 million and net income of $21.4 million

 

Completed Capital Program to Increase Stendal Mill production by 80,000 ADMTs per year

 

NEW YORK, NY, July 29, 2021 ‑ Mercer International Inc. (Nasdaq: MERC) today reported second quarter 2021 Operating EBITDA increased to $83.8 million from $40.5 million in the second quarter of 2020 and from $82.0 million in the first quarter of 2021.

 

In the second quarter of 2021, net income was $21.4 million (or $0.32 per share) compared to a net loss of $8.4 million (or $0.13 per share) in the second quarter of 2020 and net income of $5.9 million (or $0.09 per share) in the first quarter of 2021.  

 

In the first half of 2021, Operating EBITDA increased by 70% to $165.8 million from $97.5 million in the same period of 2020. In the first half of 2021, net income was $27.3 million (or $0.41 per share) compared to a net loss of $11.8 million (or $0.18 per share) in the same period of 2020.

 

Mr. David Gandossi, the Chief Executive Officer, stated: “In the second quarter, we successfully and safely completed major capital programs to improve the performance of our Stendal and Peace River mills. At Stendal we have added 80,000 tonnes of NBSK pulp capacity with the addition of two new batch digesters which are currently being ramped up. At Peace River we rebuilt its recovery boiler and are ramping up its operations.

 

Our Friesau sawmill’s strong second quarter production allowed it to continue significant sales into the very strong U.S. market and to achieve record quarterly operating income of $42.3 million. In the current quarter, approximately 39% of lumber sales volumes were to the U.S.

____________________

*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

 

 

Pulp prices improved across all markets in the second quarter. Second quarter average European NBSK list prices were up $251 per ADMT and average net prices in China were up $79 per ADMT compared to the first quarter. Currently NBSK list prices are approximately $1,340 in Europe and net prices are approximately $850 in China.

 

While I am encouraged by the global roll-out of vaccines and the reopening of economies, there remains ongoing uncertainty about the impact of COVID-19 variations and increases in infection levels. Consequently, we will maintain our measures and procedures put in place to protect our employees and contractors and which allow us to operate our business safely and efficiently.

 

In the interior of British Columbia the wildfires situation so far has not disrupted our operations but has impacted logistics, increasing rail congestion, slowing pulp deliveries and causing the use of more expensive trucking. We are continuing to monitor the situation.

 

Looking ahead to the third quarter, we expect strong pulp market fundamentals to support marginally higher NBSK pulp prices in Europe but we expect a modest price decline in China. As well, we expect lumber demand and pricing to remain steady in all markets. Although there was a recent significant price correction in the U.S. lumber market, prices remain at historically attractive levels. Further, we believe U.S. lumber prices are near a floor level and expect them to slowly increase once home construction ramps up in the early fall.

 

Steady markets combined with our ample liquidity leave us well positioned to accelerate our strategic plan, including pursuing high return opportunities.”

 

Consolidated Financial Results

Q2

 

 

Q1

 

 

Q2

 

 

YTD

 

 

YTD

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

(in thousands, except per share amounts)

 

Revenues

$

401,832

 

 

$

412,720

 

 

$

341,195

 

 

$

814,552

 

 

$

691,794

 

Operating income

$

51,836

 

 

$

51,029

 

 

$

10,315

 

 

$

102,865

 

 

$

34,377

 

Operating EBITDA

$

83,791

 

 

$

81,996

 

 

$

40,516

 

 

$

165,787

 

 

$

97,524

 

Loss on early extinguishment of debt

$

 

 

$

(30,368

)

(1)

$

 

 

$

(30,368

)

(1)

$

 

Net income (loss)

$

21,415

 

 

$

5,933

 

 

$

(8,411

)

 

$

27,348

 

 

$

(11,803

)

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

$

0.32

 

 

$

0.09

 

 

$

(0.13

)

 

$

0.41

 

 

$

(0.18

)

______________

(1)

Redemption of 6.50% senior notes due 2024 and 7.375% senior notes due 2025.  

 


 

Page 3

 

 

Consolidated – Three Months Ended June 30, 2021 Compared to Three Months Ended June 30, 2020

Total revenues for the three months ended June 30, 2021 increased by approximately 18% to $401.8 million from $341.2 million in the same quarter of 2020 primarily due to higher pulp and lumber sales realizations partially offset by lower pulp sales volumes.

 

Costs and expenses in the current quarter increased by approximately 6% to $350.0 million from $330.9 million in the second quarter of 2020 primarily due to higher maintenance costs and the negative impact of a weaker dollar on our Canadian dollar and euro denominated costs and expenses partially offset by lower pulp sales volumes.

 

In the second quarter of 2021, Operating EBITDA increased to $83.8 million from $40.5 million in the same quarter of 2020 primarily due to higher pulp and lumber sales realizations partially offset by higher maintenance costs, the negative impact of a weaker dollar and lower pulp sales volumes.

 

Segment Results

Pulp

Three Months Ended June 30,

 

 

2021

 

 

2020

 

 

(in thousands)

 

Pulp revenues

$

297,191

 

 

$

276,919

 

Energy and chemical revenues

$

13,058

 

 

$

21,127

 

Operating income

$

13,338

 

 

$

8,110

 

 

In the second quarter of 2021, pulp segment operating income increased by approximately 64% to $13.3 million from $8.1 million in the same quarter of 2020 as higher pulp sales realizations were only partially offset by higher maintenance costs, the negative impact of a weaker dollar and lower pulp sales volumes.

 

In the current quarter of 2021, average NBSK pulp sales realizations increased by approximately 45% to $830 per ADMT from $573 per ADMT in the same quarter of the prior year due to strong demand and low customer inventory levels. NBSK pulp sales volumes decreased by approximately 22% to 330,425 ADMTs in the current quarter from 422,586 ADMTs in the same quarter of 2020 due to lower production.

 


 

Page 4

 

 

NBSK pulp production declined by approximately 16% to 355,103 ADMTs in the current quarter from 423,773 ADMTs in the same quarter of 2020 primarily due to capital projects and maintenance downtime. In the current quarter of 2021, our pulp mills had 117 days of maintenance downtime (approximately 173,100 ADMTs) including our 50% owned Cariboo mill. Approximately 79 days of such downtime was at our Peace River mill and primarily related to boiler work which was deferred from last year relating to a 2017 incident. The Peace River mill maintenance shut was about 25 days longer than planned, nine days of which were in July, but we expect the majority of this extra downtime will be covered by our insurance.

 

In the second quarter of 2021, we received insurance proceeds of $20.0 million in connection with the costs of the Peace River mill boiler work along with an initial payment of $4.2 million for our business interruption insurance claims. We currently expect our remaining business interruption insurance claim to be in excess of $15 million.

 

We estimate that annual maintenance downtime in the current quarter adversely impacted our operating income by approximately $80.1 million, comprised of approximately $45.0 million in direct out-of-pocket expenses and the balance in reduced production (exclusive of business interruption insurance proceeds).

 

In the third quarter of 2021, excluding our 50% owned Cariboo mill, we have 24 days of scheduled maintenance. Also, while our Rosenthal mill will be operating and producing pulp, in the third quarter of 2021 it will take down and rebuild its turbine. This work is expected to continue into the early fourth quarter and require the mill to purchase its energy requirements.

 

On average, in the current quarter overall per unit fiber costs were flat when compared to the same quarter of 2020.

 

Wood Products  

Three Months Ended June 30,

 

 

2021

 

 

2020

 

 

(in thousands)

 

Lumber revenues

$

86,285

 

 

$

37,611

 

Energy revenues

$

2,692

 

 

$

2,629

 

Wood residual revenues

$

1,462

 

 

$

1,487

 

Operating income

$

42,314

 

 

$

4,327

 

 

In the second quarter of 2021, our wood products segment had record operating income of $42.3 million compared to $4.3 million in the same quarter of 2020 primarily due to a higher lumber realized sales price.  

 

Average lumber sales realizations increased to $789 per Mfbm in the second quarter of 2021 from approximately $345 per Mfbm in the same quarter of 2020 due to higher pricing in both the U.S. and European


 

Page 5

 

markets. U.S. lumber pricing increased due to strong demand from the housing and renovation markets. European lumber pricing increased due to steady demand with limited supply.  

 

Fiber costs were approximately 75% of our lumber cash production costs in the current quarter. In the current quarter per unit fiber costs increased by approximately 30% from the same quarter of 2020 primarily due to strong demand for sawlogs and the negative impact of a weaker dollar on our euro denominated fiber costs.

 

In the third quarter of 2021, our Friesau sawmill has four weeks of seasonal scheduled downtime.

 

Consolidated – Six Months Ended June 30, 2021 Compared to Six Months Ended June 30, 2020

Total revenues for the first half of 2021 increased by approximately 18% to $814.6 million from $691.8 million in the first half of 2020 primarily due to higher pulp and lumber sales realizations partially offset by lower pulp sales volumes.

 

Costs and expenses in the first half of 2021 increased by approximately 8% to $711.7 million from $657.4 million in the first half of 2020 primarily due to the negative impact of a weaker dollar on our Canadian dollar and euro denominated costs and expenses and higher maintenance costs partially offset by lower pulp sales volumes and per unit fiber costs.  

 

For the first half of 2021, our net income was $27.3 million, or $0.41 per share compared to a net loss of $11.8 million, or $0.18 per share, in the same period of 2020.

 

In the first half of 2021, Operating EBITDA increased by approximately 70% to $165.8 million from $97.5 million in the same period of 2020 primarily due to higher pulp and lumber sales realizations and lower per unit fiber costs partially offset by higher maintenance costs, the negative impact of a weaker dollar on our Canadian dollar and euro denominated costs and expenses and lower pulp and energy sales volumes.

 

Liquidity

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

June 30,

 

 

December 31,

 

 

2021

 

 

2020

 

 

(in thousands)

 

Cash and cash equivalents

$

384,534

 

 

$

361,098

 

Working capital

$

672,237

 

 

$

663,056

 

Total assets

$

2,214,698

 

 

$

2,129,126

 

Long-term liabilities

$

1,345,200

 

 

$

1,316,303

 

Total shareholders' equity

$

604,134

 

 

$

601,027

 

 


 

Page 6

 

 

As of June 30, 2021, we had cash and cash equivalents of approximately $384.5 million and approximately $310.4 million available under our revolving credit facilities, providing aggregate liquidity of about $694.9 million.  

 

Quarterly Dividend

A quarterly dividend of $0.065 per share will be paid on October 6, 2021 to all shareholders of record on September 29, 2021. 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 July 30, 2021 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/w2j2nx7v 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

Q2

 

 

Q1

 

 

Q2

 

 

YTD

 

 

YTD

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

(in thousands, except per share amounts)

 

Pulp segment revenues

$

310,249

 

 

$

339,756

 

 

$

298,046

 

 

$

650,005

 

 

$

601,651

 

Wood products segment revenues

 

90,439

 

 

 

70,987

 

 

 

41,727

 

 

 

161,426

 

 

 

87,505

 

Corporate and other revenues

 

1,144

 

 

 

1,977

 

 

 

1,422

 

 

 

3,121

 

 

 

2,638

 

Total revenues

$

401,832

 

 

$

412,720

 

 

$

341,195

 

 

$

814,552

 

 

$

691,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment operating income

$

13,338

 

 

$

25,296

 

 

$

8,110

 

 

$

38,634

 

 

$

29,549

 

Wood products segment operating income

 

42,314

 

 

 

27,977

 

 

 

4,327

 

 

 

70,291

 

 

 

9,882

 

Corporate and other operating loss

 

(3,816

)

 

 

(2,244

)

 

 

(2,122

)

 

 

(6,060

)

 

 

(5,054

)

Total operating income

$

51,836

 

 

$

51,029

 

 

$

10,315

 

 

$

102,865

 

 

$

34,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment depreciation and amortization

$

27,967

 

 

$

27,046

 

 

$

27,219

 

 

$

55,013

 

 

$

57,590

 

Wood products segment depreciation and amortization

 

3,748

 

 

 

3,723

 

 

 

2,804

 

 

 

7,471

 

 

 

5,181

 

Corporate and other depreciation and amortization

 

240

 

 

 

198

 

 

 

178

 

 

 

438

 

 

 

376

 

Total depreciation and amortization

$

31,955

 

 

$

30,967

 

 

$

30,201

 

 

$

62,922

 

 

$

63,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating EBITDA

$

83,791

 

 

$

81,996

 

 

$

40,516

 

 

$

165,787

 

 

$

97,524

 

Loss on early extinguishment of debt

$

 

 

$

(30,368

)

(1)

$

 

 

$

(30,368

)

(1)

$

 

Income tax provision

$

(10,685

)

 

$

(2,698

)

 

$

(882

)

 

$

(13,383

)

 

$

(6,226

)

Net income (loss)

$

21,415

 

 

$

5,933

 

 

$

(8,411

)

 

$

27,348

 

 

$

(11,803

)

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

$

0.32

 

 

$

0.09

 

 

$

(0.13

)

 

$

0.41

 

 

$

(0.18

)

Common shares outstanding at period end

 

66,037

 

 

 

65,988

 

 

 

65,868

 

 

 

66,037

 

 

 

65,868

 

______________

(1)

Redemption 6.50% senior notes due 2024 and 7.375% senior notes due 2025.  

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

Q2

 

 

Q1

 

 

Q2

 

 

YTD

 

 

YTD

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Pulp Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp production ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

355.1

 

 

 

396.9

 

 

 

423.8

 

 

 

752.0

 

 

 

879.0

 

NBHK

 

4.5

 

 

 

81.6

 

 

 

88.8

 

 

 

86.1

 

 

 

167.8

 

Annual maintenance downtime ('000 ADMTs)

 

173.1

 

 

 

37.8

 

 

 

11.3

 

 

 

210.9

 

 

 

13.6

 

Annual maintenance downtime (days)

 

117

 

 

 

27

 

 

 

15

 

 

 

144

 

 

 

17

 

Pulp sales ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

330.4

 

 

 

418.6

 

 

 

422.6

 

 

 

749.1

 

 

 

860.9

 

NBHK

 

30.3

 

 

 

69.0

 

 

 

69.3

 

 

 

99.4

 

 

 

135.4

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Europe

 

1,288

 

 

 

1,037

 

 

 

850

 

 

 

1,163

 

 

 

842

 

China

 

962

 

 

 

883

 

 

 

572

 

 

 

922

 

 

 

573

 

North America

 

1,598

 

 

 

1,302

 

 

 

1,158

 

 

 

1,450

 

 

 

1,143

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

China

 

767

 

 

 

692

 

 

 

465

 

 

 

729

 

 

 

463

 

North America

 

1,297

 

 

 

1,020

 

 

 

897

 

 

 

1,158

 

 

 

893

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

830

 

 

 

668

 

 

 

573

 

 

 

739

 

 

 

567

 

NBHK

 

672

 

 

 

520

 

 

 

475

 

 

 

566

 

 

 

472

 

Energy production ('000 MWh)(3)

 

362.0

 

 

 

519.1

 

 

 

562.9

 

 

 

881.1

 

 

 

1,141.3

 

Energy sales ('000 MWh)(3)

 

130.9

 

 

 

201.1

 

 

 

222.0

 

 

 

332.0

 

 

 

453.7

 

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

 

90

 

 

 

97

 

 

 

85

 

 

 

94

 

 

 

90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Products Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumber production (MMfbm)

 

116.7

 

 

 

117.8

 

 

 

113.5

 

 

 

234.5

 

 

 

229.8

 

Lumber sales (MMfbm)

 

109.3

 

 

 

108.2

 

 

 

109.0

 

 

 

217.5

 

 

 

226.7

 

Average lumber sales realizations ($/Mfbm)

 

789

 

 

622

 

 

345

 

 

706

 

 

347

 

Energy production and sales ('000 MWh)

 

21.0

 

 

 

16.4

 

 

 

22.7

 

 

 

37.3

 

 

 

45.4

 

Average energy sales realizations ($/MWh)

128

 

 

129

 

 

116

 

 

129

 

 

116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot Currency Exchange Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ / €(4)

 

1.2050

 

 

 

1.2045

 

 

 

1.1016

 

 

 

1.2048

 

 

 

1.1019

 

$ / C$(4)

0.8142

 

 

0.7902

 

 

 

0.7221

 

 

0.8026

 

 

0.7328

 

______________

(1)

Source: RISI pricing report. Europe and North America are list prices. China are net prices which include discounts, allowances and rebates.    

(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 June 30,

 

 

Six Months Ended June 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenues

$

401,832

 

 

$

341,195

 

 

$

814,552

 

 

$

691,794

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

297,826

 

 

 

284,333

 

 

 

608,023

 

 

 

560,389

 

Cost of sales depreciation and amortization

 

31,935

 

 

 

30,179

 

 

 

62,881

 

 

 

63,090

 

Selling, general and administrative expenses

 

20,235

 

 

 

16,368

 

 

 

40,783

 

 

 

33,938

 

Operating income

 

51,836

 

 

 

10,315

 

 

 

102,865

 

 

 

34,377

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(17,130

)

 

 

(20,108

)

 

 

(36,149

)

 

 

(40,192

)

Loss on early extinguishment of debt

 

 

 

 

 

 

 

(30,368

)

 

 

 

Other income (expenses)

 

(2,606

)

 

 

2,264

 

 

 

4,383

 

 

 

238

 

Total other expenses, net

 

(19,736

)

 

 

(17,844

)

 

 

(62,134

)

 

 

(39,954

)

Income (loss) before income taxes

 

32,100

 

 

 

(7,529

)

 

 

40,731

 

 

 

(5,577

)

Income tax provision

 

(10,685

)

 

 

(882

)

 

 

(13,383

)

 

 

(6,226

)

Net income (loss)

$

21,415

 

 

$

(8,411

)

 

$

27,348

 

 

$

(11,803

)

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

$

0.32

 

 

$

(0.13

)

 

$

0.41

 

 

$

(0.18

)

Dividends declared per common share

$

0.0650

 

 

$

0.0650

 

 

$

0.1300

 

 

$

0.2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)


 


 

MERCER INTERNATIONAL INC.

INTERIM CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

 

 

June 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

384,534

 

 

$

361,098

 

Accounts receivable, net

 

 

225,238

 

 

 

227,055

 

Inventories

 

 

313,354

 

 

 

271,696

 

Prepaid expenses and other

 

 

14,475

 

 

 

15,003

 

Total current assets

 

 

937,601

 

 

 

874,852

 

Property, plant and equipment, net

 

 

1,133,292

 

 

 

1,109,740

 

Investment in joint ventures

 

 

45,844

 

 

 

46,429

 

Amortizable intangible assets, net

 

 

50,982

 

 

 

51,571

 

Operating lease right-of-use assets

 

 

11,829

 

 

 

13,251

 

Other long-term assets

 

 

33,896

 

 

 

31,928

 

Deferred income tax

 

 

1,254

 

 

 

1,355

 

Total assets

 

$

2,214,698

 

 

$

2,129,126

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable and other

 

$

264,459

 

 

$

210,994

 

Pension and other post-retirement benefit obligations

 

 

905

 

 

 

802

 

Total current liabilities

 

 

265,364

 

 

 

211,796

 

Debt

 

 

1,157,873

 

 

 

1,145,294

 

Pension and other post-retirement benefit obligations

 

 

31,057

 

 

 

31,810

 

Finance lease liabilities

 

 

57,039

 

 

 

41,329

 

Operating lease liabilities

 

 

8,488

 

 

 

9,933

 

Other long-term liabilities

 

 

12,130

 

 

 

10,909

 

Deferred income tax

 

 

78,613

 

 

 

77,028

 

Total liabilities

 

 

1,610,564

 

 

 

1,528,099

 

Shareholders’ equity

 

 

 

 

 

 

 

 

Common shares $1 par value; 200,000,000 authorized; 66,037,000 issued and outstanding (2020 – 65,868,000)

 

 

65,988

 

 

 

65,800

 

Additional paid-in capital

 

 

347,093

 

 

 

345,696

 

Retained earnings

 

 

235,872

 

 

 

217,106

 

Accumulated other comprehensive loss

 

 

(44,819

)

 

 

(27,575

)

Total shareholders’ equity

 

 

604,134

 

 

 

601,027

 

Total liabilities and shareholders’ equity

 

$

2,214,698

 

 

$

2,129,126

 

 

 

 

 

 

(4)


 


 

MERCER INTERNATIONAL INC.

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Cash flows from (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

21,415

 

 

$

(8,411

)

 

$

27,348

 

 

$

(11,803

)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

31,955

 

 

 

30,201

 

 

 

62,922

 

 

 

63,147

 

Deferred income tax provision (recovery)

 

 

1,276

 

 

 

(4,744

)

 

 

2,480

 

 

 

(6,075

)

Inventory impairment

 

 

 

 

 

6,530

 

 

 

 

 

 

12,264

 

Loss on early extinguishment of debt

 

 

 

 

 

 

 

 

30,368

 

 

 

 

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

 

 

856

 

 

 

739

 

 

 

1,775

 

 

 

1,501

 

Stock compensation expense (reversal)

 

 

975

 

 

 

(34

)

 

 

1,585

 

 

 

(80

)

Foreign exchange transaction losses (gains)

 

 

1,966

 

 

 

6,880

 

 

 

(6,640

)

 

 

736

 

Other

 

 

356

 

 

 

(695

)

 

 

(260

)

 

 

(1,192

)

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

 

 

(1,202

)

 

 

(797

)

 

 

(2,125

)

 

 

(1,712

)

Changes in working capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

16,364

 

 

 

14,938

 

 

 

3,941

 

 

 

(5,988

)

Inventories

 

 

(21,964

)

 

 

11,442

 

 

 

(42,763

)

 

 

(6,678

)

Accounts payable and accrued expenses

 

 

30,167

 

 

 

7,879

 

 

 

34,603

 

 

 

(49,781

)

Other

 

 

(1,012

)

 

 

177

 

 

 

(1,794

)

 

 

(76

)

Net cash from (used in) operating activities

 

 

81,152

 

 

 

64,105

 

 

 

111,440

 

 

 

(5,737

)

Cash flows from (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(62,124

)

 

 

(21,544

)

 

 

(87,386

)

 

 

(44,562

)

Insurance proceeds

 

 

20,048

 

 

 

 

 

 

20,048

 

 

 

 

Purchase of amortizable intangible assets

 

 

(568

)

 

 

(89

)

 

 

(1,209

)

 

 

(527

)

Other

 

 

285

 

 

 

796

 

 

 

(109

)

 

 

847

 

Net cash from (used in) investing activities

 

 

(42,359

)

 

 

(20,837

)

 

 

(68,656

)

 

 

(44,242

)

Cash flows from (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption of senior notes

 

 

 

 

 

 

 

 

(824,557

)

 

 

 

Proceeds from issuance of senior notes

 

 

 

 

 

 

 

 

875,000

 

 

 

 

Proceeds from (repayment of) revolving credit facilities, net

 

 

(42,042

)

 

 

(25,651

)

 

 

(57,112

)

 

 

25,609

 

Dividend payments

 

 

(4,289

)

 

 

 

 

 

(4,289

)

 

 

(9,047

)

Payment of debt issuance costs

 

 

 

 

 

 

 

 

(14,414

)

 

 

 

Proceeds from government grants

 

 

 

 

 

299

 

 

 

8,532

 

 

 

299

 

Repurchase of common shares

 

 

 

 

 

 

 

 

 

 

 

(162

)

Other

 

 

(1,832

)

 

 

(1,996

)

 

 

89

 

 

 

(11,797

)

Net cash from (used in) financing activities

 

 

(48,163

)

 

 

(27,348

)

 

 

(16,751

)

 

 

4,902

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(1,179

)

 

 

888

 

 

 

(2,597

)

 

 

(2,674

)

Net increase (decrease) in cash and cash equivalents

 

 

(10,549

)

 

 

16,808

 

 

 

23,436

 

 

 

(47,751

)

Cash and cash equivalents, beginning of period

 

 

395,083

 

 

 

286,526

 

 

 

361,098

 

 

 

351,085

 

Cash and cash equivalents, end of period

 

$

384,534

 

 

$

303,334

 

 

$

384,534

 

 

$

303,334

 

 

(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:

 

Q2

 

 

Q1

 

 

Q2

 

 

YTD

 

 

YTD

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net income (loss)

$

21,415

 

 

$

5,933

 

 

$

(8,411

)

 

$

27,348

 

 

$

(11,803

)

Income tax provision

 

10,685

 

 

 

2,698

 

 

 

882

 

 

 

13,383

 

 

 

6,226

 

Interest expense

 

17,130

 

 

 

19,019

 

 

 

20,108

 

 

 

36,149

 

 

 

40,192

 

Loss on early extinguishment of debt

 

 

 

 

30,368

 

 

 

 

 

 

30,368

 

 

 

 

Other expenses (income)

 

2,606

 

 

 

(6,989

)

 

 

(2,264

)

 

 

(4,383

)

 

 

(238

)

Operating income

 

51,836

 

 

 

51,029

 

 

 

10,315

 

 

 

102,865

 

 

 

34,377

 

Add: Depreciation and amortization

 

31,955

 

 

 

30,967

 

 

 

30,201

 

 

 

62,922

 

 

 

63,147

 

Operating EBITDA

$

83,791

 

 

$

81,996

 

 

$

40,516

 

 

$

165,787

 

 

$

97,524

 

 

 

 

 

 

 

 

 

 

 

 

(6)