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 FOURTH QUARTER AND YEAR END 2021 RESULTS AND INCREASES QUARTERLY CASH DIVIDEND BY 15% TO $0.075

 

Selected Highlights

 

Fourth quarter net income of $74.5 million and record Operating EBITDA* of $164.9 million

 

Full year 2021 record net income of $171.0 million and Operating EBITDA* of $478.8 million

 

NEW YORK, NY, February 17, 2022 ‑ Mercer International Inc. (Nasdaq: MERC) today reported fourth quarter 2021 Operating EBITDA increased to a record $164.9 million from $49.5 million in the fourth quarter of 2020 and from $148.1 million in the third quarter of 2021.

 

In the fourth quarter of 2021, net income was $74.5 million (or $1.13 per basic share and $1.12 per diluted share) compared to a net loss of $13.0 million (or $0.20 per share) in the fourth quarter of 2020 and net income of $69.1 million (or $1.05 per basic share and $1.04 per diluted share) in the third quarter of 2021.

 

In 2021, Operating EBITDA increased to a record $478.8 million from $192.7 million in 2020. In 2021, net income was a record $171.0 million (or $2.59 per basic share and $2.58 per diluted share) compared to a net loss of $17.2 million (or $0.26 per share) in 2020.

 

Mr. David Gandossi, the Chief Executive Officer, stated: “I am pleased with our record fourth quarter operating results which were driven by strong sales volumes and steady pulp and lumber pricing and by materially higher energy prices in Germany for our surplus green energy sales. We also benefitted from the settlement of our business interruption insurance claim associated with the downtime taken in 2021 to rebuild our Peace River mill’s recovery boiler. Our annual Operating EBITDA also set a new benchmark which significantly surpasses our prior high and highlights the cash generating power of our world class assets.  

 

Overall, our fourth quarter pulp results were comparable to the trailing third quarter other than the recording of business interruption insurance proceeds of $31.9 million in the current quarter. In the current quarter,

____________________

*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

 

overall pulp pricing was slightly weaker than the prior quarter. A price decline in China in the fourth quarter began to reverse late in the quarter due to supply issues primarily driven by global logistical slowdowns. Such logistical issues also caused 35,000 tonnes of pulp from our Canadian operations to Asia being delayed and the revenue associated with this shipment will be reflected in the first quarter of 2022. As of December 31, 2021, third party industry quoted NBSK list prices were approximately $1,260 per ADMT in Europe and net prices were approximately $760 per ADMT in China.

 

In the fourth quarter of 2021, our Friesau sawmill’s production continued its strong performance. Our wood products segment generated operating income of $19.9 million in the fourth quarter as U.S. lumber sales increased primarily because of a strengthening housing market. In the fourth quarter, approximately 46% of lumber sales volumes were to the U.S.

 

We are seeing some impacts from the current global logistics bottleneck primarily with respect to North American rail traffic where pandemic related slowdowns and extreme weather have made rail service inconsistent. This resulted in periodic slowdowns of our Canadian pulp mills during the fourth quarter and caused us to use additional trucking which is less efficient and more expensive. We are currently optimistic that such logistics issues will be resolved over the coming months.

 

Looking ahead to the first quarter of 2022, we currently expect relatively strong NBSK markets globally. Improving sentiment and demand for pulp and paper along with supply interruptions in Canada and Scandinavia are supportive of a positive pricing outlook. For hardwood pulp, while longer term new incremental supply may lead to pricing pressure, in the first quarter of 2022, we currently expect hardwood prices to remain steady or improve modestly. In January 2022, the turbine at our Rosenthal mill came back on-line which, coupled with currently high European energy prices, should increase our surplus energy sales in the first quarter of 2022.

 

With respect to our wood products segment, in the first quarter of 2022 we currently expect lumber demand to remain steady in all markets with modest price improvements in the U.S. market.

 

In 2022, we will continue our strategy of adding shareholder value through the implementation of capital projects designed to deliver high returns and help us achieve our ESG objectives. In 2022, these will include new woodroom projects at our Canadian pulp mills which are designed to reduce our GHG emissions, reduce wood waste and lower our fiber costs. Currently we expect our 2022 capital expenditures will be approximately $175 to $200 million. While our capital spending will be higher in 2022, we are forecasting less overall scheduled maintenance downtime at pulp mills compared to 2021.

 


 

Page 3

 

 

Finally, while the global roll-out of vaccines is ongoing and results to date are encouraging, COVID-19 infections and health risks, including from variants and additional “waves” remain. Consequently, we will maintain our measures and procedures put in place to protect our people and allow us to operate our business safely and efficiently.”

 

Consolidated Financial Results

Q4

 

 

Q3

 

 

Q4

 

 

YTD

 

 

YTD

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

(in thousands, except per share amounts)

 

Revenues

$

518,957

 

 

$

469,746

 

 

$

398,195

 

 

$

1,803,255

 

 

$

1,423,140

 

Operating income

$

129,963

 

 

$

113,755

 

 

$

15,616

 

 

$

346,583

 

 

$

63,729

 

Operating EBITDA

$

164,925

 

 

$

148,070

 

 

$

49,506

 

 

$

478,782

 

 

$

192,650

 

Loss on early extinguishment of debt

$

 

 

$

 

 

$

 

 

$

(30,368

)

(1)

$

 

Net income (loss)

$

74,522

 

 

$

69,118

 

 

$

(12,977

)

 

$

170,988

 

 

$

(17,235

)

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.13

 

 

$

1.05

 

 

$

(0.20

)

 

$

2.59

 

 

$

(0.26

)

Diluted

$

1.12

 

 

$

1.04

 

 

$

(0.20

)

 

$

2.58

 

 

$

(0.26

)

______________

(1)

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

 

Consolidated – Three Months Ended December 31, 2021 Compared to Three Months Ended December 31, 2020

Total revenues for the three months ended December 31, 2021 increased by approximately 30% to $519.0 million from $398.2 million in the same quarter of 2020 primarily due to higher sales realizations partially offset by lower pulp sales volumes.

 

Costs and expenses in the three months ended December 31, 2021 increased by approximately 2% to $389.0 million from $382.6 million in the fourth quarter of 2020 primarily due to higher per unit fiber costs and energy costs partially offset by the recognition of a $31.9 million business interruption insurance claim related to our Peace River mill and lower pulp sales volumes.

 

In the fourth quarter of 2021, Operating EBITDA increased to a record $164.9 million from $49.5 million in the same quarter of 2020 primarily due to higher sales realizations and recognition of the business interruption insurance claim partially offset by certain higher costs.

 

Segment Results

Pulp

  

Three Months Ended December 31,

 

 

2021

 

 

2020

 

 

(in thousands)

 

Pulp revenues

$

400,379

 

 

$

321,379

 

Energy and chemical revenues

$

35,966

 

 

$

22,698

 

Operating income

$

113,172

 

 

$

4,650

 


 

Page 4

 

 

 

In the fourth quarter of 2021, pulp segment operating income increased to a record $113.2 million from $4.7 million in the same quarter of 2020 as higher sales realizations and the recognition of the business interruption insurance claim were only partially offset by higher energy and per unit fiber costs.

 

In the fourth quarter of 2021, prices for NBSK pulp increased from the same quarter of 2020 largely as a result of strong demand and low customer inventory levels. Average NBSK pulp sales realizations increased by approximately 33% to $784 per ADMT in the fourth quarter of 2021 from approximately $588 per ADMT in the same quarter of 2020.

 

Costs and expenses in the three months ended December 31, 2021 decreased by approximately 5% to $323.3 million from $339.5 million in the fourth quarter of 2020 due to the recognition of the business interruption insurance claim and lower pulp sales volume partially offset by higher energy costs primarily for the Rosenthal mill and higher per unit fiber costs. Our Rosenthal mill’s turbine was taken down in the third quarter of 2021 to complete extensive repair work which was completed in January 2022. The mill was required to purchase replacement energy during this period.

 

On average, in the fourth quarter of 2021, overall per unit fiber costs increased 19% when compared to the same quarter of 2020 due to strong demand and lower regional sawmill production. For our Canadian mills, per unit fiber costs increased primarily due to the Peace River mill producing a higher proportion of NBSK. In 2022, we are currently expecting modestly higher per unit fiber costs due to strong demand.

 

Wood Products

  

Three Months Ended December 31,

 

 

2021

 

 

2020

 

 

(in thousands)

 

Lumber revenues

$

71,965

 

 

$

48,560

 

Energy revenues

$

4,940

 

 

$

3,133

 

Wood residual revenues

$

2,027

 

 

$

1,398

 

Operating income

$

19,876

 

 

$

12,859

 

  

In the fourth quarter of 2021, our wood products segment operating income increased by approximately 54% to $19.9 million from $12.9 million in the same quarter of 2020 primarily due to a higher lumber sales realizations partially offset by higher per unit fiber costs.  

 

Average lumber sales realizations increased by approximately 48% to $689 per Mfbm in the fourth quarter of 2021 from approximately $467 per Mfbm in the same quarter of 2020 primarily due to higher pricing in the European market partially offset by lower pricing in the U.S. market. European lumber pricing increased due to steady demand and low customer inventory levels as earlier in the year producers shifted product to the U.S. The U.S. lumber pricing decreased as a response to record pricing earlier in the year which moderated demand.


 

Page 5

 

 

In the comparative quarter of 2020, per unit fiber costs were low as a result of a large supply of beetle damaged wood. As producers have been working through such wood, more green wood is being harvested. As a result of utilizing more green wood and continuing strong sawlog demand, current quarter per unit fiber costs increased by approximately 90% from the same quarter of 2020. We currently expect modestly increasing per unit fiber costs in the first quarter of 2022 due to continued strong demand.

 

Consolidated – Year Ended December 31, 2021 Compared to Year Ended December 31, 2020

Total revenues in 2021 increased by approximately 27% to a record $1,803.3 million from $1,423.1 million in 2020 primarily due to higher sales realizations partially offset by lower sales volumes.

 

Costs and expenses in 2021 increased by approximately 7% to $1,456.7 million from $1,359.4 million in 2020 primarily due to higher energy costs, the negative impact of a weaker dollar on our Canadian dollar and euro denominated costs and expenses, higher maintenance costs and higher per unit fiber costs for our wood products segment partially offset by lower sales volumes. Our maintenance costs were partially offset by the recovery of about $36.1 million in business interruption insurance claims related to our Peace River mill.    

 

In 2021, the dollar was 7% weaker against the Canadian dollar and 4% weaker against the euro compared to 2020, which increased our Canadian dollar and euro denominated costs and expenses.

 

Selling, general and administrative expenses increased by approximately 18% to $78.9 million in 2021 from $66.9 million in 2020 primarily due to higher employee compensation and the negative impact of a weaker dollar.

 

In 2021, our net income was a record $171.0 million, or $2.59 per basic share and $2.58 per diluted share, compared to a net loss of $17.2 million, or $0.26 per share in 2020.

 

In 2021, Operating EBITDA increased to a record $478.8 million from $192.7 million in 2020 as higher sales realizations were only partially offset by higher energy costs, higher maintenance downtime, the negative impact of a weaker dollar and higher per unit fiber costs for our wood products segment.

 

Liquidity

As of December 31, 2021, we had cash and cash equivalents of approximately $345.6 million and approximately $285.3 million available under our revolving credit facilities providing us with aggregate liquidity of about $630.9 million.  


 

Page 6

 

 

Quarterly Dividend

A quarterly dividend of $0.075 per share will be paid on April 6, 2022 to all shareholders of record on March 30, 2022. 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 February 18, 2022 at 10:00 AM ET. Listeners can access the conference call live and archived for 30 days over the Internet at https://edge.media-server.com/mmc/p/zvsufbjb 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, USA and Canada with consolidated annual production capacity of 2.3 million tonnes of pulp, 550 million board feet of lumber and 140 thousand cubic meters of CLT. 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", "are optimistic that", "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

Q4

 

 

Q3

 

 

Q4

 

 

YTD

 

 

YTD

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

(in thousands, except per share amounts)

 

Pulp segment revenues

$

436,345

 

 

$

396,743

 

 

$

344,077

 

 

$

1,483,093

 

 

$

1,220,644

 

Wood products segment revenues

 

78,932

 

 

 

70,723

 

 

 

53,091

 

 

 

311,081

 

 

 

197,649

 

Corporate and other revenues

 

3,680

 

 

 

2,280

 

 

 

1,027

 

 

 

9,081

 

 

 

4,847

 

Total revenues

$

518,957

 

 

$

469,746

 

 

$

398,195

 

 

$

1,803,255

 

 

$

1,423,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment operating income

$

113,172

 

 

$

99,918

 

 

$

4,650

 

 

$

251,724

 

 

$

37,952

 

Wood products segment operating income

 

19,876

 

 

 

18,299

 

 

 

12,859

 

 

 

108,466

 

 

 

34,704

 

Corporate and other operating loss

 

(3,085

)

 

 

(4,462

)

 

 

(1,893

)

 

 

(13,607

)

 

 

(8,927

)

Total operating income

$

129,963

 

 

$

113,755

 

 

$

15,616

 

 

$

346,583

 

 

$

63,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment depreciation and amortization

$

30,298

 

 

$

29,982

 

 

$

30,104

 

 

$

115,293

 

 

$

115,945

 

Wood products segment depreciation and amortization

 

3,712

 

 

 

3,675

 

 

 

3,585

 

 

 

14,858

 

 

 

12,212

 

Corporate and other depreciation and amortization

 

952

 

 

 

658

 

 

 

201

 

 

 

2,048

 

 

 

764

 

Total depreciation and amortization

$

34,962

 

 

$

34,315

 

 

$

33,890

 

 

$

132,199

 

 

$

128,921

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating EBITDA

$

164,925

 

 

$

148,070

 

 

$

49,506

 

 

$

478,782

 

 

$

192,650

 

Loss on early extinguishment of debt

$

 

 

$

 

 

$

 

 

$

(30,368

)

(1)

$

 

Income tax provision

$

(43,706

)

 

$

(32,490

)

 

$

(1,645

)

 

$

(89,579

)

 

$

(6,096

)

Net income (loss)

$

74,522

 

 

$

69,118

 

 

$

(12,977

)

 

$

170,988

 

 

$

(17,235

)

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.13

 

 

$

1.05

 

 

$

(0.20

)

 

$

2.59

 

 

$

(0.26

)

Diluted

$

1.12

 

 

$

1.04

 

 

$

(0.20

)

 

$

2.58

 

 

$

(0.26

)

Common shares outstanding at period end

 

66,037

 

 

 

66,037

 

 

 

65,868

 

 

 

66,037

 

 

 

65,868

 

______________

(1)

Redemption of 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

  

Q4

 

 

Q3

 

 

Q4

 

 

YTD

 

 

YTD

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Pulp Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp production ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

476.2

 

 

 

443.0

 

 

 

436.9

 

 

 

1,671.2

 

 

 

1,716.1

 

NBHK

 

48.8

 

 

 

57.8

 

 

 

87.4

 

 

 

192.7

 

 

 

335.0

 

Annual maintenance downtime ('000 ADMTs)

 

 

 

 

42.8

 

 

 

21.5

 

 

 

253.7

 

 

 

50.1

 

Annual maintenance downtime (days)

 

 

 

 

44

 

 

 

16

 

 

 

188

 

 

 

43

 

Pulp sales ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

465.6

 

 

 

402.2

 

 

 

469.5

 

 

 

1,616.9

 

 

 

1,700.4

 

NBHK

 

50.7

 

 

 

45.7

 

 

 

93.6

 

 

 

195.8

 

 

 

329.0

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Europe

 

1,302

 

 

 

1,345

 

 

 

880

 

 

 

1,243

 

 

 

851

 

China

 

723

 

 

 

832

 

 

 

637

 

 

 

850

 

 

 

588

 

North America

 

1,472

 

 

 

1,542

 

 

 

1,138

 

 

 

1,478

 

 

 

1,139

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

China

 

562

 

 

 

623

 

 

 

480

 

 

 

661

 

 

 

462

 

North America

 

1,262

 

 

 

1,320

 

 

 

868

 

 

 

1,225

 

 

 

881

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

784

 

 

 

847

 

 

 

588

 

 

 

779

 

 

 

572

 

NBHK

 

649

 

 

 

684

 

 

 

454

 

 

 

615

 

 

 

452

 

Energy production ('000 MWh)(3)

 

480.9

 

 

 

464.5

 

 

 

568.1

 

 

 

1,826.5

 

 

 

2,238.6

 

Energy sales ('000 MWh)(3)

 

184.2

 

 

 

185.8

 

 

 

225.3

 

 

 

702.0

 

 

 

894.5

 

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

 

184

 

 

 

114

 

 

 

96

 

 

 

123

 

 

 

93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Products Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumber production (MMfbm)

 

111.3

 

 

 

102.1

 

 

 

111.4

 

 

 

447.9

 

 

 

438.0

 

Lumber sales (MMfbm)

 

104.4

 

 

 

97.7

 

 

 

104.0

 

 

 

419.7

 

 

 

449.2

 

Average lumber sales realizations ($/Mfbm)

 

689

 

 

692

 

 

467

 

 

 

699

 

 

402

 

Energy production and sales ('000 MWh)

 

23.2

 

 

 

14.1

 

 

 

25.7

 

 

 

74.6

 

 

 

89.0

 

Average energy sales realizations ($/MWh)

213

 

 

128

 

 

122

 

 

155

 

 

119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot Currency Exchange Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ / €(4)

 

1.1437

 

 

 

1.1784

 

 

 

1.1925

 

 

 

1.1830

 

 

 

1.1410

 

$ / C$(4)

0.7936

 

 

0.7937

 

 

0.7675

 

 

0.7981

 

 

0.7457

 

______________

(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.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)

 

Three Months Ended

December 31,

 

 

For the Year Ended

December 31,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenues

$

518,957

 

 

$

398,195

 

 

$

1,803,255

 

 

$

1,423,140

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

335,378

 

 

 

331,173

 

 

 

1,245,622

 

 

 

1,163,727

 

Cost of sales depreciation and amortization

 

34,942

 

 

 

33,865

 

 

 

132,117

 

 

 

128,817

 

Selling, general and administrative expenses

 

18,674

 

 

 

17,541

 

 

 

78,933

 

 

 

66,867

 

Operating income

 

129,963

 

 

 

15,616

 

 

 

346,583

 

 

 

63,729

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(17,016

)

 

 

(20,690

)

 

 

(70,047

)

 

 

(80,746

)

Loss on early extinguishment of debt

 

 

 

 

 

 

 

(30,368

)

 

 

 

Other income (expenses)

 

5,281

 

 

 

(6,258

)

 

 

14,399

 

 

 

5,878

 

Total other expenses, net

 

(11,735

)

 

 

(26,948

)

 

 

(86,016

)

 

 

(74,868

)

Income (loss) before income taxes

 

118,228

 

 

 

(11,332

)

 

 

260,567

 

 

 

(11,139

)

Income tax provision

 

(43,706

)

 

 

(1,645

)

 

 

(89,579

)

 

 

(6,096

)

Net income (loss)

$

74,522

 

 

$

(12,977

)

 

$

170,988

 

 

$

(17,235

)

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.13

 

 

$

(0.20

)

 

$

2.59

 

 

$

(0.26

)

Diluted

$

1.12

 

 

$

(0.20

)

 

$

2.58

 

 

$

(0.26

)

Dividends declared per common share

$

0.0650

 

 

$

0.0650

 

 

$

0.2600

 

 

$

0.3325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)


 


 

MERCER INTERNATIONAL INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

 

 

December 31,

 

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

345,610

 

 

$

361,098

 

Accounts receivable, net

 

 

345,345

 

 

 

227,055

 

Inventories

 

 

356,731

 

 

 

271,696

 

Prepaid expenses and other

 

 

16,619

 

 

 

15,003

 

Total current assets

 

 

1,064,305

 

 

 

874,852

 

Property, plant and equipment, net

 

 

1,135,631

 

 

 

1,109,740

 

Investment in joint ventures

 

 

49,651

 

 

 

46,429

 

Amortizable intangible assets, net

 

 

47,902

 

 

 

51,571

 

Operating lease right-of-use assets

 

 

9,712

 

 

 

13,251

 

Pension asset

 

 

4,136

 

 

 

 

Other long-term assets

 

 

38,718

 

 

 

31,928

 

Deferred income tax

 

 

1,177

 

 

 

1,355

 

Total assets

 

$

2,351,232

 

 

$

2,129,126

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable and other

 

$

282,307

 

 

$

210,994

 

Pension and other post-retirement benefit obligations

 

 

817

 

 

 

802

 

Total current liabilities

 

 

283,124

 

 

 

211,796

 

Long-term debt

 

 

1,237,545

 

 

 

1,186,623

 

Pension and other post-retirement benefit obligations

 

 

21,252

 

 

 

31,810

 

Operating lease liabilities

 

 

6,574

 

 

 

9,933

 

Other long-term liabilities

 

 

13,590

 

 

 

10,909

 

Deferred income tax

 

 

95,123

 

 

 

77,028

 

Total liabilities

 

 

1,657,208

 

 

 

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

 

 

347,902

 

 

 

345,696

 

Retained earnings

 

 

370,927

 

 

 

217,106

 

Accumulated other comprehensive loss

 

 

(90,793

)

 

 

(27,575

)

Total shareholders’ equity

 

 

694,024

 

 

 

601,027

 

Total liabilities and shareholders’ equity

 

$

2,351,232

 

 

$

2,129,126

 

 

 

 

 

(4)


 


 

MERCER INTERNATIONAL INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

  

 

For the Year Ended December 31,

 

 

 

 

2021

 

 

2020

 

 

2019

 

 

Cash flows from (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

170,988

 

 

$

(17,235

)

 

$

(9,639

)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

132,199

 

 

 

128,921

 

 

 

126,394

 

 

Deferred income tax provision (recovery)

 

 

18,791

 

 

 

(15,249

)

 

 

(7,873

)

 

Inventory impairment

 

 

 

 

 

25,998

 

 

 

9,200

 

 

Loss on early extinguishment of debt

 

 

30,368

 

 

 

 

 

 

4,750

 

 

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

 

 

2,831

 

 

 

3,053

 

 

 

3,449

 

 

Stock compensation expense

 

 

2,394

 

 

 

928

 

 

 

3,036

 

 

Gain on sale of investments

 

 

 

 

 

(17,540

)

 

 

 

 

Foreign exchange transaction losses (gains)

 

 

(16,597

)

 

 

13,272

 

 

 

7,116

 

 

Other

 

 

384

 

 

 

543

 

 

 

5,834

 

 

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

 

 

(4,258

)

 

 

(4,164

)

 

 

(4,467

)

 

Changes in working capital

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(121,579

)

 

 

(6,269

)

 

 

41,369

 

 

Inventories

 

 

(96,442

)

 

 

(11,430

)

 

 

24,683

 

 

Accounts payable and accrued expenses

 

 

75,589

 

 

 

(53,744

)

 

 

45,256

 

 

Other

 

 

(12,454

)

 

 

(5,519

)

 

 

(4,825

)

 

Net cash from (used in) operating activities

 

 

182,214

 

 

 

41,565

 

 

 

244,283

 

 

Cash flows from (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(159,440

)

 

 

(78,518

)

 

 

(132,034

)

 

Acquisitions

 

 

(51,258

)

 

 

 

 

 

(6,380

)

 

Insurance proceeds

 

 

21,540

 

 

 

 

 

 

 

 

Purchase of amortizable intangible assets

 

 

(1,385

)

 

 

(647

)

 

 

(623

)

 

Purchase of investments

 

 

 

 

 

(9,370

)

 

 

 

 

Proceeds from sale of investments

 

 

 

 

 

26,910

 

 

 

 

 

Other

 

 

3,416

 

 

 

1,798

 

 

 

(321

)

 

Net cash from (used in) investing activities

 

 

(187,127

)

 

 

(59,827

)

 

 

(139,358

)

 

Cash flows from (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption of senior notes

 

 

(824,557

)

 

 

 

 

 

(103,875

)

 

Proceeds from issuance of senior notes

 

 

875,000

 

 

 

 

 

 

205,500

 

 

Proceeds from (repayment of) revolving credit facilities, net

 

 

(33,396

)

 

 

52,651

 

 

 

(58,404

)

 

Dividend payments

 

 

(17,167

)

 

 

(21,892

)

 

 

(35,279

)

 

Payment of debt issuance costs

 

 

(14,483

)

 

 

 

 

 

(4,213

)

 

Proceeds from government grants

 

 

9,333

 

 

 

362

 

 

 

6,467

 

 

Repurchase of common shares

 

 

 

 

 

(162

)

 

 

(754

)

 

Other

 

 

(4,234

)

 

 

(4,642

)

 

 

(3,344

)

 

Net cash from (used in) financing activities

 

 

(9,504

)

 

 

26,317

 

 

 

6,098

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(1,071

)

 

 

1,958

 

 

 

(429

)

 

Net increase (decrease) in cash and cash equivalents

 

 

(15,488

)

 

 

10,013

 

 

 

110,594

 

 

Cash and cash equivalents, beginning of year

 

 

361,098

 

 

 

351,085

 

 

 

240,491

 

 

Cash and cash equivalents, end of year

 

$

345,610

 

 

$

361,098

 

 

$

351,085

 

 

 

 

(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:

 

Q4

 

 

Q3

 

 

Q4

 

 

YTD

 

 

YTD

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net income (loss)

$

74,522

 

 

$

69,118

 

 

$

(12,977

)

 

$

170,988

 

 

$

(17,235

)

Income tax provision

 

43,706

 

 

 

32,490

 

 

 

1,645

 

 

 

89,579

 

 

 

6,096

 

Interest expense

 

17,016

 

 

 

16,882

 

 

 

20,690

 

 

 

70,047

 

 

 

80,746

 

Loss on early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

30,368

 

 

 

 

Other expenses (income)

 

(5,281

)

 

 

(4,735

)

 

 

6,258

 

 

 

(14,399

)

 

 

(5,878

)

Operating income

 

129,963

 

 

 

113,755

 

 

 

15,616

 

 

 

346,583

 

 

 

63,729

 

Add: Depreciation and amortization

 

34,962

 

 

 

34,315

 

 

 

33,890

 

 

 

132,199

 

 

 

128,921

 

Operating EBITDA

$

164,925

 

 

$

148,070

 

 

$

49,506

 

 

$

478,782

 

 

$

192,650

 

 

 

 

 

 

 

 

 

 

 

(6)