EX-99.1 2 merc-ex991_6.htm EX-99.1 merc-ex991_6.htm

 

EXHIBIT 99.1

For Immediate Release

MERCER INTERNATIONAL INC. REPORTS THIRD QUARTER AND NINE MONTHS ENDED SEPTEMBER 30, 2019 RESULTS AND ANNOUNCES QUARTERLY CASH DIVIDEND OF $0.1375

 

Selected Highlights

 

Third quarter net income of $1.2 million ($0.02 per share) and Operating EBITDA* of $50.8 million

 

Nine months ended September 30, 2019 net income of $63.1 million ($0.96 per share) and Operating EBITDA of $244.6 million

 

NEW YORK, NY, October 31, 2019 ‑ Mercer International Inc. (Nasdaq: MERC) today reported third quarter 2019 Operating EBITDA decreased to $50.8 million from $86.7 million in the third quarter of 2018 and from $70.0 million in the second quarter of 2019. In the third quarter of 2019, net income was $1.2 million, or $0.02 per share, compared to $41.2 million, or $0.63 per share, in the third quarter of 2018 and $10.3 million, or $0.16 per share in the second quarter of 2019.  

 

In the first nine months of 2019, Operating EBITDA modestly declined to $244.6 million from $246.5 million in the same period of 2018. In the first nine months of 2019, net income was $63.1 million compared to $83.6 million in the same period of 2018.

 

Mr. David M. Gandossi, the Chief Executive Officer, stated: "Our third quarter results reflect continuing weakness in the pulp markets. High producer inventories, particularly of hardwood pulp, resulted in pricing pressure through most of the third quarter. However, late in the quarter we saw softwood producer inventories begin to fall and demand began to increase in China. We have announced an NBSK price increase of $10 per tonne for October in China.

 

Our mills ran well this quarter as we head into a heavy maintenance quarter in the fourth quarter, where three of our pulp mills will have annual maintenance shutdowns."

 

____________________

*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 to Operating EBITDA.


 

 


 

Page 2

 

Consolidated Financial Results: Impacted by lower product sales realizations

Q3

 

 

Q2

 

 

Q3

 

 

YTD

 

 

YTD

 

 

 

2019

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

(in thousands, except per share amounts)

 

 

Revenues

$

383,536

 

 

$

425,753

 

 

$

331,058

 

 

$

1,293,239

 

 

$

1,045,493

 

 

Operating income

$

18,747

 

 

$

37,810

 

 

$

63,346

 

 

$

150,109

 

 

$

176,870

 

 

Operating EBITDA

$

50,799

 

 

$

69,958

 

 

$

86,656

 

 

$

244,556

 

 

$

246,513

 

 

Loss on settlement of debt

$

 

 

$

 

 

$

 

 

$

 

 

$

(21,515

)

(1)

Legal cost award

$

 

 

$

 

 

$

 

 

$

 

 

$

(6,951

)

 

Net income

$

1,207

 

 

$

10,259

 

 

$

41,176

 

 

$

63,082

 

 

$

83,580

 

 

Net income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.02

 

 

$

0.16

 

 

$

0.63

 

 

$

0.96

 

 

$

1.28

 

 

Diluted

$

0.02

 

 

$

0.16

 

 

$

0.63

 

 

$

0.96

 

 

$

1.27

 

 

______________

(1)

Redemption of 7.75% senior notes due 2022.

 

In the third quarter of 2019 our operating EBITDA decreased to $50.8 million from $70.0 million in the second quarter of 2019, and from $86.7 million in the same quarter of 2018. The decrease in the current quarter compared to the prior quarter is primarily due to lower pulp sales realizations only partially being offset by lower per unit fiber costs and the positive impact of a stronger dollar compared to the euro on the dollar denominated cash and receivables held at the German mills. Compared to the same quarter of 2018 lower pulp and lumber sales realizations were partially offset by lower per unit fiber costs and higher sales volumes.     

 

Segment Results

Pulp: Strong sales volumes and lower fiber costs more than offset by lower sales realizations

Three Months Ended September 30

 

 

2019

 

 

2018

 

 

(in thousands)

 

Pulp revenues

$

322,707

 

 

$

274,970

 

Energy and chemical revenues

$

22,353

 

 

$

17,999

 

Operating income

$

21,386

 

 

$

68,794

 

 

In the third quarter of 2019 pulp segment operating income decreased to $21.4 million from $68.8 million in the same quarter of 2018. The decrease was primarily due to lower pulp sales realizations partially offset by higher sales volumes and lower per unit fiber costs. In the current quarter of 2019, the NBSK pulp realized sales price decreased by approximately 29% to $609 per ADMT from $852 per ADMT in the same quarter of the prior year due to high producer inventory levels. NBSK sales volumes increased by approximately 41% to 451,171 ADMTs in the current quarter from 319,850 ADMTs in the same quarter of 2018 due to the inclusion of Mercer Peace River Pulp Ltd. ("MPR") and strong sales volumes to China.

 

As a result of a decline in pulp sales realizations in the current quarter of 2019, we recorded a write down of our inventory carrying values at our Canadian mills of $6.9 million.

 

In the current quarter of 2019, we received German regulatory approval to reverse a wastewater fee accrual of $7.2 million as a result of certain capital projects.


 

Page 3

 

 

Per unit fiber costs decreased in the current quarter by approximately 14% from the same quarter of 2018 due to lower per unit fiber costs for our German mills and the positive impact of a stronger dollar on our euro and Canadian dollar denominated fiber costs. In Germany, fiber costs benefitted from the continuing availability of beetle damaged wood. Fiber costs in Canada remained at high levels due to strong fiber demand in Celgar's fiber procurement basket.

 

Wood Products: Lower fiber costs partially offset by lower lumber sales realizations  

Three Months Ended September 30,

 

 

2019

 

 

2018

 

 

(in thousands)

 

Lumber revenues

$

32,687

 

 

$

34,270

 

Energy revenues

$

1,621

 

 

$

1,978

 

Wood residual revenues

$

2,150

 

 

$

1,841

 

Operating income (loss)

$

544

 

 

$

(1,770

)

 

In the third quarter of 2019 wood products segment operating income increased to $0.5 million compared to an operating loss of $1.8 million in the same quarter of 2018. The increase was primarily due to lower per unit fiber costs partially offset by lower lumber sales realizations. In the current quarter per unit fiber costs decreased by approximately 34% from the same quarter of 2018 primarily as a result of the availability of beetle damaged wood. Average lumber sales realizations decreased by approximately 18% to $337 per Mfbm in the third quarter of 2019 from approximately $409 per Mfbm in the same quarter of 2018 primarily due to lower pricing in both the U.S. and Europe. U.S lumber pricing declined as a result of high producer inventory levels. European lumber pricing declined due to an increase in the supply of lumber processed from beetle damaged wood which generally obtains lower prices.

 

Consolidated –Nine Months Ended September 30, 2019 Compared to Nine Months Ended September 30, 2018

 

Total revenues for the nine months ended September 30, 2019 increased by approximately 24% to $1,293.2 million from $1,045.5 million in the nine months ended September 30, 2018 primarily due to the inclusion of the results of MPR and higher pulp and energy sales volumes partially offset by lower sales realizations.

 

Costs and expenses in the nine months ended September 30, 2019 increased by approximately 32% to $1,143.1 million from $868.6 million in the nine months ended September 30, 2018 primarily due to the inclusion of MPR and higher pulp sales volumes partially offset by lower per unit fiber and maintenance costs and the positive impact of a stronger dollar on our euro denominated costs and expenses.

 

For the nine months ended September 30, 2019, our net income decreased to $63.1 million, or $0.96 per share from $83.6 million, or $1.28 per basic and $1.27 per diluted share in the same period of 2018, after giving effect to costs of $28.5 million, or $0.44 per basic and $0.43 per diluted share, for the redemption of our 2022 senior notes in January, 2019 and a legal cost award.

 


 

Page 4

 

In the nine months ended September 30, 2019, Operating EBITDA modestly declined to $244.6 million from $246.5 million in the same period of 2018 primarily due to lower pulp and lumber sales realizations partially offset by higher pulp and energy sales volumes, lower per unit fiber and maintenance costs, the inclusion of MPR and the positive impact of a stronger dollar on our euro denominated costs and expenses.

 

Outlook

We currently expect NBSK pulp markets to stabilize in the later part of the year due to lower producer inventories as a result of producer downtime along with steady demand. We currently expect lumber pricing to also stabilize in the later part of the year due to sawmill curtailments in Canada and steady U.S. and European demand.

 

In the fourth quarter of 2019, we have three of our pulp mills down for scheduled maintenance downtime totaling 53 days or approximately 83,000 ADMTs.

 

Quarterly Dividend

A quarterly dividend of $0.1375 per share will be paid on December 19, 2019 to all shareholders of record on December 12, 2019. 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 November 1, 2019 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/k576r6r3 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,


 

Page 5

 

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.

 

APPROVED BY:

 

Jimmy S.H. Lee

Executive Chairman

(604) 684-1099

 

David M. Gandossi

Chief Executive Officer

(604) 684-1099

 

-FINANCIAL TABLES FOLLOW-

 



Summary Financial Highlights

 

Q3

 

 

Q2

 

 

Q3

 

 

YTD

 

 

YTD

 

 

 

2019

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

(in thousands, except per share amounts)

 

 

Pulp segment revenues

$

345,060

 

 

$

384,799

 

 

$

292,969

 

 

$

1,166,333

 

 

$

898,836

 

 

Wood products segment revenues

 

36,458

 

 

 

39,452

 

 

 

38,089

 

 

 

120,349

 

 

 

146,657

 

 

Corporate and other revenues

 

2,018

 

 

 

1,502

 

 

 

 

 

 

6,557

 

 

 

 

 

Total revenues

$

383,536

 

 

$

425,753

 

 

$

331,058

 

 

$

1,293,239

 

 

$

1,045,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment operating income

$

21,386

 

 

$

42,251

 

 

$

68,794

 

 

$

157,157

 

 

$

179,824

 

 

Wood products segment operating income (loss)

 

544

 

 

 

(89

)

 

 

(1,770

)

 

 

2,075

 

 

 

5,534

 

 

Corporate and other operating loss

 

(3,183

)

 

 

(4,352

)

 

 

(3,678

)

 

 

(9,123

)

 

 

(8,488

)

 

Total operating income

$

18,747

 

 

$

37,810

 

 

$

63,346

 

 

$

150,109

 

 

$

176,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment depreciation and amortization

$

29,744

 

 

$

29,849

 

 

$

20,802

 

 

$

87,616

 

 

$

63,452

 

 

Wood products segment depreciation and amortization

 

2,016

 

 

 

2,010

 

 

 

2,395

 

 

 

5,937

 

 

 

5,860

 

 

Corporate and other depreciation and amortization

 

292

 

 

 

289

 

 

 

113

 

 

 

894

 

 

 

331

 

 

Total depreciation and amortization

$

32,052

 

 

$

32,148

 

 

$

23,310

 

 

$

94,447

 

 

$

69,643

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating EBITDA

$

50,799

 

 

$

69,958

 

 

$

86,656

 

 

$

244,556

 

 

$

246,513

 

 

Loss on settlement of debt

$

 

 

$

 

 

$

 

 

$

 

 

$

(21,515

)

(1)

Legal cost award

$

 

 

$

 

 

$

 

 

$

 

 

$

(6,951

)

 

Provision for income taxes

$

(244

)

 

$

(10,433

)

 

$

(10,182

)

 

$

(35,101

)

 

$

(28,224

)

 

Net income

$

1,207

 

 

$

10,259

 

 

$

41,176

 

 

$

63,082

 

 

$

83,580

 

 

Net income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.02

 

 

$

0.16

 

 

$

0.63

 

 

$

0.96

 

 

$

1.28

 

 

Diluted

$

0.02

 

 

$

0.16

 

 

$

0.63

 

 

$

0.96

 

 

$

1.27

 

 

Common shares outstanding at period end

 

65,629

 

 

 

65,629

 

 

 

65,202

 

 

 

65,629

 

 

 

65,202

 

 

______________

(1)

Redemption of 7.75% senior notes due 2022.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)


 

 


 

 

 

Summary Operating Highlights

 

Q3

 

 

Q2

 

 

Q3

 

 

YTD

 

 

YTD

 

 

 

2019

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

Pulp Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp production ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

441.7

 

 

 

452.8

 

 

 

363.5

 

 

 

1,355.1

 

 

 

1,037.7

 

 

NBHK

 

75.3

 

 

 

89.4

 

 

 

 

 

 

 

243.3

 

 

 

 

 

 

Annual maintenance downtime ('000 ADMTs)

 

14.1

 

 

 

7.5

 

 

 

14.4

 

 

 

21.6

 

 

 

69.9

 

 

Annual maintenance downtime (days)

 

13

 

 

 

15

 

 

 

14

 

 

 

28

 

 

 

51

 

 

Pulp sales ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

451.2

 

 

 

438.5

 

 

 

319.9

 

 

 

1,356.6

 

 

 

1,025.2

 

 

NBHK

 

91.0

 

 

 

81.5

 

 

 

 

 

 

 

260.4

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Europe

 

860

 

 

 

997

 

 

 

1,230

 

 

 

987

 

 

 

1,176

 

 

China

 

585

 

 

 

653

 

 

 

887

 

 

 

649

 

 

 

902

 

 

North America

 

1,170

 

 

 

1,292

 

 

 

1,377

 

 

 

1,281

 

 

 

1,307

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

China

 

507

 

 

 

635

 

 

 

800

 

 

 

609

 

 

 

799

 

 

North America

 

970

 

 

 

1,100

 

 

 

1,192

 

 

 

1,083

 

 

 

1,131

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

609

 

 

 

699

 

 

 

852

 

 

 

689

 

 

 

817

 

 

NBHK

 

499

 

 

 

618

 

 

 

 

 

 

 

589

 

 

 

 

 

 

Energy production ('000 MWh)

 

572.5

 

(3)

 

575.4

 

(3)

 

388.0

 

 

 

1,708.3

 

(3)

 

1,120.7

 

 

Energy sales ('000 MWh)

 

224.7

 

(3)

 

231.9

 

(3)

 

141.0

 

 

 

668.4

 

(3)

 

401.3

 

 

Average energy sales realizations ($/MWh)

 

89

 

 

 

93

 

 

 

105

 

 

 

92

 

 

 

105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Products Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumber production (MMfbm)

 

96.6

 

 

100.8

 

 

 

79.5

 

 

 

308.0

 

 

294.1

 

 

Lumber sales (MMfbm)

 

97.0

 

 

101.5

 

 

83.8

 

 

 

307.7

 

 

 

312.0

 

 

Average lumber sales realizations ($/Mfbm)

 

337

 

 

348

 

 

409

 

 

 

348

 

 

421

 

 

Energy production and sales ('000 MWh)

 

13.9

 

 

24.1

 

 

16.4

 

 

 

60.4

 

 

62.5

 

 

Average energy sales realizations ($/MWh)

116

 

 

116

 

 

121

 

 

117

 

 

128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot Currency Exchange Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ / €(4)

 

1.1120

 

 

1.1237

 

 

1.1629

 

 

1.1234

 

 

1.1945

 

 

$ / C$(4)

0.7573

 

 

0.7475

 

 

 

0.7651

 

 

0.7523

 

 

0.7767

 

 

______________

(1)

Source: RISI pricing report.

(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)

Excludes energy production and sales relating to our 50% joint venture interest in the Cariboo mill which is accounted for as an equity investment.

(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

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Revenues

 

$

383,536

 

 

$

331,058

 

 

$

1,293,239

 

 

$

1,045,493

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

 

314,894

 

 

 

230,009

 

 

 

994,360

 

 

 

755,428

 

Cost of sales depreciation and amortization

 

 

31,934

 

 

 

23,197

 

 

 

94,108

 

 

 

69,312

 

Selling, general and administrative expenses

 

 

17,961

 

 

 

14,506

 

 

 

54,662

 

 

 

43,883

 

Operating income

 

 

18,747

 

 

 

63,346

 

 

 

150,109

 

 

 

176,870

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(18,183

)

 

 

(11,729

)

 

 

(55,103

)

 

 

(35,972

)

Loss on settlement of debt

 

 

 

 

 

 

 

 

 

 

 

(21,515

)

Legal cost award

 

 

 

 

 

 

 

 

 

 

 

(6,951

)

Other income (expenses)

 

 

887

 

 

 

(259

)

 

 

3,177

 

 

 

(628

)

Total other expenses, net

 

 

(17,296

)

 

 

(11,988

)

 

 

(51,926

)

 

 

(65,066

)

Income before provision for income taxes

 

 

1,451

 

 

 

51,358

 

 

 

98,183

 

 

 

111,804

 

Provision for income taxes

 

 

(244

)

 

 

(10,182

)

 

 

(35,101

)

 

 

(28,224

)

Net income

 

$

1,207

 

 

$

41,176

 

 

$

63,082

 

 

$

83,580

 

Net income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.02

 

 

$

0.63

 

 

$

0.96

 

 

$

1.28

 

Diluted

 

$

0.02

 

 

$

0.63

 

 

$

0.96

 

 

$

1.27

 

Dividends declared per common share

 

$

0.1375

 

 

$

0.1250

 

 

$

0.4000

 

 

$

0.3750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)


 


 

MERCER INTERNATIONAL INC.

 

INTERIM CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

 

 

September 30,

 

 

December 31,

 

 

 

2019

 

 

2018

 

ASSETS

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

264,899

 

 

$

240,491

 

Accounts receivable

 

 

228,154

 

 

 

252,692

 

Inventories

 

 

269,443

 

 

 

303,813

 

Prepaid expenses and other

 

 

20,512

 

 

 

13,703

 

Total current assets

 

 

783,008

 

 

 

810,699

 

Property, plant and equipment, net

 

 

1,009,639

 

 

 

1,029,257

 

Investment in joint ventures

 

 

55,382

 

 

 

62,574

 

Intangible assets, net

 

 

53,442

 

 

 

53,927

 

Operating lease right-of-use assets

 

 

13,054

 

 

 

 

Other long-term assets

 

 

32,220

 

 

 

17,904

 

Deferred income tax

 

 

2,908

 

 

 

1,374

 

Total assets

 

$

1,949,653

 

 

$

1,975,735

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable and other

 

$

203,279

 

 

$

194,484

 

Pension and other post-retirement benefit obligations

 

 

778

 

 

 

904

 

Total current liabilities

 

 

204,057

 

 

 

195,388

 

Debt

 

 

984,087

 

 

 

1,041,389

 

Pension and other post-retirement benefit obligations

 

 

26,534

 

 

 

25,829

 

Finance lease liabilities

 

 

21,677

 

 

 

24,669

 

Operating lease liabilities

 

 

10,631

 

 

 

 

Other long-term liabilities

 

 

13,423

 

 

 

13,924

 

Deferred income tax

 

 

97,857

 

 

 

93,107

 

Total liabilities

 

 

1,358,266

 

 

 

1,394,306

 

Shareholders’ equity

 

 

 

 

 

 

 

 

Common shares $1 par value; 200,000,000 authorized; 65,629,000 issued and outstanding (2018 – 65,202,000)

 

 

65,598

 

 

 

65,171

 

Additional paid-in capital

 

 

343,994

 

 

 

342,438

 

Retained earnings

 

 

338,116

 

 

 

301,990

 

Accumulated other comprehensive loss

 

 

(156,321

)

 

 

(128,170

)

Total shareholders’ equity

 

 

591,387

 

 

 

581,429

 

Total liabilities and shareholders’ equity

 

$

1,949,653

 

 

$

1,975,735

 

 

 

(4)


 


 

MERCER INTERNATIONAL INC.

 

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

  

 

Three Months Ended

September 30

 

 

Nine Months Ended

September 30

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Cash flows from (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,207

 

 

$

41,176

 

 

$

63,082

 

 

$

83,580

 

Adjustments to reconcile net income to cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

32,052

 

 

 

23,310

 

 

 

94,447

 

 

 

69,643

 

Deferred income tax provision (benefit)

 

 

(1,706

)

 

 

1,314

 

 

 

2,359

 

 

 

7,330

 

Loss on settlement of debt

 

 

 

 

 

 

 

 

 

 

 

21,515

 

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

 

 

866

 

 

 

423

 

 

 

2,582

 

 

 

1,294

 

Stock compensation expense

 

 

1,179

 

 

 

970

 

 

 

2,036

 

 

 

2,922

 

Foreign exchange transaction losses (gains)

 

 

(8,873

)

 

 

40

 

 

 

369

 

 

 

564

 

Other

 

 

2,887

 

 

 

844

 

 

 

11,231

 

 

 

2,451

 

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

 

 

(1,200

)

 

 

(19

)

 

 

(2,628

)

 

 

(124

)

Changes in working capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

41,381

 

 

 

(150

)

 

 

17,232

 

 

 

8,193

 

Inventories

 

 

9,242

 

 

 

(41,084

)

 

 

22,614

 

 

 

(60,127

)

Accounts payable and accrued expenses

 

 

(16,691

)

 

 

(10,803

)

 

 

(12,667

)

 

 

44,130

 

Other

 

 

(3,483

)

 

 

(5,252

)

 

 

(12,889

)

 

 

(8,480

)

Net cash from (used in) operating activities

 

 

56,861

 

 

 

10,769

 

 

 

187,768

 

 

 

172,891

 

Cash flows from (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(37,049

)

 

 

(26,744

)

 

 

(81,417

)

 

 

(71,583

)

Purchase of intangible assets

 

 

(215

)

 

 

(163

)

 

 

(710

)

 

 

(483

)

Other

 

 

162

 

 

 

211

 

 

 

(181

)

 

 

278

 

Net cash from (used in) investing activities

 

 

(37,102

)

 

 

(26,696

)

 

 

(82,308

)

 

 

(71,788

)

Cash flows from (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption of senior notes

 

 

 

 

 

 

 

 

 

 

 

(317,439

)

Proceeds from (repayment of) revolving credit facilities, net

 

 

 

 

 

(3,443

)

 

 

(58,404

)

 

 

34,293

 

Dividend payments

 

 

(9,025

)

 

 

(8,150

)

 

 

(17,231

)

 

 

(24,424

)

Repurchase of common shares

 

 

 

 

 

 

 

 

(754

)

 

 

 

Payment of debt issuance costs

 

 

(369

)

 

 

 

 

 

(1,126

)

 

 

(1,390

)

Proceeds from government grants

 

 

147

 

 

 

 

 

 

6,467

 

 

 

 

Other

 

 

(1,735

)

 

 

(944

)

 

 

(8,664

)

 

 

(2,563

)

Net cash from (used in) financing activities

 

 

(10,982

)

 

 

(12,537

)

 

 

(79,712

)

 

 

(311,523

)

Effect of exchange rate changes on cash and cash equivalents

 

 

(1,200

)

 

 

1,167

 

 

 

(1,340

)

 

 

(8,133

)

Net increase (decrease) in cash and cash equivalents

 

 

7,577

 

 

 

(27,297

)

 

 

24,408

 

 

 

(218,553

)

Cash and cash equivalents, beginning of period

 

 

257,322

 

 

 

269,482

 

 

 

240,491

 

 

 

460,738

 

Cash and cash equivalents, end of period

 

$

264,899

 

 

$

242,185

 

 

$

264,899

 

 

$

242,185

 

 

 

 

(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, 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 or income from operations as a measure of performance, nor as an alternative to net cash from operating activities as a measure of liquidity. The following tables set forth the net income to Operating EBITDA:

 

 

Q3

 

 

Q2

 

 

Q3

 

 

YTD

 

 

YTD

 

 

 

2019

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

Net income

$

1,207

 

 

$

10,259

 

 

$

41,176

 

 

$

63,082

 

 

$

83,580

 

 

Provision for income taxes

 

244

 

 

 

10,433

 

 

 

10,182

 

 

 

35,101

 

 

 

28,224

 

 

Interest expense

 

18,183

 

 

 

18,369

 

 

 

11,729

 

 

 

55,103

 

 

 

35,972

 

 

Loss on settlement of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

21,515

 

 

Legal cost award

 

 

 

 

 

 

 

 

 

 

 

 

 

6,951

 

 

Other (income) expenses

 

(887

)

 

 

(1,251

)

 

 

259

 

 

 

(3,177

)

 

 

628

 

 

Operating income

 

18,747

 

 

 

37,810

 

 

 

63,346

 

 

 

150,109

 

 

 

176,870

 

 

Add: Depreciation and amortization

 

32,052

 

 

 

32,148

 

 

 

23,310

 

 

 

94,447

 

 

 

69,643

 

 

Operating EBITDA

$

50,799

 

 

$

69,958

 

 

$

86,656

 

 

$

244,556

 

 

$

246,513

 

 

 

 

 

 

 

 

 

 

 

 

(6)