Attached files

file filename
8-K - 8-K - MERCER INTERNATIONAL INC.d581435d8k.htm

EXHIBIT 99.1

 

LOGO

For Immediate Release

MERCER INTERNATIONAL INC. REPORTS STRONG 2018 SECOND QUARTER

RESULTS AND ANNOUNCES QUARTERLY CASH DIVIDEND OF $0.125

Selected Highlights

 

   

Major Annual Maintenance totaling 37 days (55,400 ADMTs) completed at Celgar and Stendal mills

 

   

Strong pulp and lumber price realizations in the quarter

 

   

Second Quarter Net Income of $16.8 million ($0.26 per share) and Operating EBITDA* of $60.5 million.

NEW YORK, NY, July 26, 2018 - Mercer International Inc. (Nasdaq: MERC) today reported strong results for the second quarter ended June 30, 2018 due to higher pulp and lumber sales realizations. Operating EBITDA in the current quarter was $60.5 million compared to $39.5 million in the second quarter of 2017 and $99.4 million in the first quarter of 2018.

For the second quarter of 2018, net income was $16.8 million, or $0.26 per share, compared to a net loss of $2.1 million, or $0.03 per share, for the second quarter of 2017 and $25.6 million, or $0.39 per share, in the prior quarter of 2018.

Summary Financial Highlights

 

     Q2
2018
    Q1
2018
    Q2
2017
    YTD
2018
    YTD
2017
 
     (in millions, except per share amounts)  

Pulp segment revenues

   $             291.6     $             314.2     $             265.9     $             605.9     $             508.7  

Wood products segment revenues

     54.9       53.7       17.3       108.6       17.3  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

   $ 346.5     $ 367.9     $ 283.2     $ 714.4     $ 526.0  

Pulp segment operating income

   $ 37.0     $ 74.1     $ 21.1 (1)    $ 111.0     $ 63.4 (1) 

Wood products segment operating income

     4.3       3.0       0.1       7.3       0.1  

Corporate and other operating loss

     (3.8     (1.0     (2.3     (4.8     (3.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income

   $ 37.5     $ 76.0     $ 18.9     $ 113.5     $ 60.2  

Pulp segment depreciation and amortization

   $ 21.1     $ 21.5     $ 19.4     $ 42.7     $ 38.5  

Wood products segment depreciation and amortization

     1.8       1.7       1.1       3.5       1.1  

Corporate and other depreciation and amortization

     0.1       0.1       0.1       0.2       0.2  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total depreciation and amortization

   $ 23.0     $ 23.3     $ 20.6     $ 46.3     $ 39.8  

Operating EBITDA(*)

   $ 60.5     $ 99.4     $ 39.5 (1)    $ 159.9     $ 100.1 (1) 

Loss on settlement of debt

   $ -     $ 21.5 (2)    $ -     $ 21.5 (2)    $ 10.7 (3) 

Legal cost award

   $ -     $ 7.0     $ -     $ 7.0     $ -  

Provision for income taxes

   $ 8.5     $ 9.6     $ 7.8     $ 18.0     $ 15.3  

Net income (loss)

   $ 16.8     $ 25.6     $ (2.1   $ 42.4     $ 7.6  

Net income (loss) per common share

          

Basic and diluted

   $ 0.26     $ 0.39     $ (0.03   $ 0.65     $ 0.12  

Common shares outstanding at period end

     65.2       65.2       65.0       65.2       65.0  

 

(1) Adjusted as a result of our adoption of Accounting Standards Update 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Post-Retirement Benefit Cost, in the current year. See Note 1 to our Interim Consolidated Financial Statements.
(2) Redemption of 7.75% senior notes due 2022 (the “2022 Senior Notes”).
(3) Redemption of 7.00% senior notes due 2019.

 

*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 4 of the financial tables included in this press release for a reconciliation of net income (loss) to Operating EBITDA.


 

Page 2

 

Mr. David M. Gandossi, the Chief Executive Officer, stated: “We are pleased with our performance and results for the second quarter of 2018 as:

 

   

This was a significant maintenance quarter for us. We had an aggregate of 37 days (55,400 ADMTs) of downtime at our Celgar and Stendal mills. We estimate that such downtime adversely affected our operating income by approximately $59.1 million comprised of $36.6 million in direct out-of-pocket costs and the balance in reduced production. Many of our competitors that report their financial results using International Financial Reporting Standards capitalize their direct costs of maintenance downtime; and

 

   

Even with such maintenance, strong pulp and lumber sales realizations permitted us to generate Operating EBITDA of $60.5 million in the current quarter.”

He continued: “In the second quarter of 2018, pulp prices in Europe and North America increased and pulp prices in China were generally flat compared to the prior quarter of 2018. In the second quarter of 2018, European and U.S. lumber markets continued to be strong with prices near multi-year highs.

At the end of the current quarter, NBSK list prices in Europe, China and North America were approximately $1,230, $910 and $1,330 per ADMT, respectively.

In the third quarter of 2018, we have 14 days of scheduled maintenance downtime (which will reduce production by approximately 14,800 ADMTs) at our Rosenthal mill and in the fourth quarter of 2018, we have three days of scheduled maintenance downtime (which will reduce production by approximately 5,700 ADMTs) at our Stendal mill.

Currently, the NBSK pulp market is generally balanced with world producer inventories at about 28 days’ supply. Looking forward, we believe the new pulp production capacity that has or is coming online will not materially adversely impact the market in the near term as a result of continued steady demand growth, producer downtime and continuing restrictions on the import of recovered or waste paper in China. We also expect lumber markets to moderately adjust from their multi-year highs in the near term.”

Mr. Gandossi concluded: “In addition, it has been a year since we acquired the Friesau sawmill. In the last year we have ramped up our lumber business ahead of plan, we are realizing significant synergies between our solid wood and pulp businesses, and Friesau is generating substantial value for shareholders. I am also confident our upcoming targeted investments in Friesau will generate additional value for our shareholders.

This quarter was highlighted by significant investments in our assets, which were focused on increasing our efficiency, productivity and lowering the risk of unplanned downtime. These investments are consistent with our long-term value creation strategy of leveraging our core competencies to deliver results for shareholders from world-class assets and building a platform for sustainable and profitable growth.”

Quarterly Dividend

A quarterly dividend of $0.125 per share will be paid on October 3, 2018 to all shareholders of record on September 26, 2018. Future dividends will be subject to Board approval and may be adjusted as business and industry conditions warrant.


 

Page 3

 

Summary Operating Highlights

 

Pulp Segment    Q2
    2018    
     Q1
    2018    
     Q2
    2017    
     YTD
    2018    
     YTD
    2017    
 

Pulp production (‘000 ADMTs)

     309.7        364.5        362.7        674.2        736.4  

Annual maintenance downtime (‘000 ADMTs)

     55.4        -        32.5        55.4        32.5  

Annual maintenance downtime (days)

     37        -        22        37        22  

Pulp sales (‘000 ADMTs)

     338.3        367.1        388.8        705.4        763.9  

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

     1,200        1,097        880        1,148        852  

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

     910        910        670        910        658  

Average NBSK pulp list prices in North America ($/ADMT)(1)

     1,310        1,233        1,093        1,272        1,063  

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

     821        783        624        801        604  

Energy production (‘000 MWh)

     294.7        438.0        448.7        732.7        920.9  

Energy sales (‘000 MWh)

     84.6        175.7        193.5        260.3        396.1  

Average energy sales realizations ($/MWh)

     99        107        89        104        90  

Wood Products Segment

  

Lumber production (million board feet)

     112.0        103.3        67.5        215.3        67.5  

Lumber sales (million board feet)

     113.1        115.1        41.5        228.2        41.5  

Average lumber sales realizations ($/Mfbm)

     433        418        328        426        328  

Energy production and sales (‘000 MWh)

     25.6        20.6        24.0        46.2        24.0  

Average energy sales realizations ($/MWh)

     127        135        110        131        110  

Average Spot Currency Exchange Rates

              

$/ €(3)

     1.1922        1.2289        1.1008        1.2103        1.0838  

$ / C$(3)

     0.7750        0.7904        0.7438        0.7826        0.7496  

 

(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)

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

Three Months Ended June 30, 2018 Compared to Three Months Ended June 30, 2017

Consolidated - Three Months Ended June 30, 2018 Compared to Three Months Ended June 30, 2017

Total revenues for the three months ended June 30, 2018 increased by approximately 22% to $346.5 million from $283.2 million in the same quarter of 2017 primarily due to a 32% increase in pulp sales realizations and $37.6 million of higher revenues from our wood products segment.

Costs and expenses in the current quarter increased by approximately 17% to $309.1 million from $264.3 million in the second quarter of 2017 primarily due to costs associated with a 66% increase in production in our wood products segment and higher maintenance and per unit fiber costs partially offset by the impact of lower pulp sales volumes.

In the second quarter of 2018, operating depreciation and amortization increased to $22.9 million from $20.5 million in the same quarter of 2017 primarily due to the negative impact of a weaker dollar on our euro and Canadian dollar denominated depreciation expense.

Selling, general and administrative expenses increased to $15.0 million in the second quarter of 2018 from $13.3 million in the same quarter of 2017 primarily due to the impact of a higher share price on our stock compensation expense and the negative impact of a weaker dollar.


 

Page 4

 

In the second quarter of 2018, our operating income increased by approximately 98% to $37.5 million from $18.9 million in the same quarter of 2017 as higher pulp sales realizations more than offset lower energy and pulp sales volumes and higher maintenance and per unit fiber costs.

Interest expense in the current quarter decreased to $12.1 million from $13.3 million in the same quarter of 2017 primarily as a result of a lower interest rate on our outstanding senior notes.

During the second quarter of 2018, income tax expense increased to $8.5 million from $7.8 million in the same quarter of 2017 due to higher taxable income for our German mills.

For the second quarter of 2018, our net income increased to $16.8 million, or $0.26 per share, from a net loss of $2.1 million, or $0.03 per share, in the same quarter of 2017.

In the second quarter of 2018, Operating EBITDA increased by approximately 53% to $60.5 million from $39.5 million in the same quarter of 2017 as higher pulp sales realizations more than offset lower energy and pulp sales volumes and higher maintenance and per unit fiber costs.

Operating Results by Business Segment

None of the income or loss items following operating income in our Interim Consolidated Statement of Operations are allocated to our segments, since those items are reviewed separately by management.

Pulp Segment - Three Months Ended June 30, 2018 Compared to Three Months Ended June 30, 2017

Selected Financial Information

 

     Three Months Ended
June 30,
 
     2018      2017  
     (in thousands)  

Pulp revenues

   $     279,939      $     244,684  

Energy and chemical revenues

   $ 11,693      $ 21,202  

Depreciation and amortization

   $ 21,127      $ 19,387  

Operating income

   $ 36,976      $ 21,069  

Pulp revenues in the second quarter of 2018 increased by approximately 14% to $279.9 million from $244.7 million in the same quarter of 2017 due to higher sales realizations partially offset by lower sales volumes.

Energy and chemical revenues decreased by approximately 45% to $11.7 million in the second quarter of 2018 from $21.2 million in the same quarter of 2017 due to lower production as a result of the maintenance downtime. Additionally, one of the turbines at the Stendal mill was taken offline for a scheduled major maintenance in April and did not resume service until late July 2018.


 

Page 5

 

Pulp production decreased by approximately 15% to 309,668 ADMTs in the current quarter from 362,665 ADMTs in the same quarter of 2017. In the current quarter of 2018, we had an aggregate of 37 days (approximately 55,400 ADMTs) of annual maintenance downtime, of which 25 days (approximately 36,300 ADMTs) was at our Celgar mill and 12 days (approximately 19,100 ADMTs) was at our Stendal mill. The 25 days of maintenance downtime at the Celgar mill included 11 unplanned days primarily to complete additional identified maintenance inside the recovery boiler. This contributed to a slower restart of the mill than planned. In the second quarter of 2017, we had an aggregate of 22 days (approximately 32,500 ADMTs) of annual maintenance downtime, of which 20 days (approximately 28,700 ADMTs) was at our Celgar mill and two days (approximately 3,800 ADMTs) was at our Stendal mill.

We estimate that annual maintenance downtime in the current quarter adversely impacted our operating income by approximately $59.1 million, comprised of approximately $36.6 million in direct out-of-pocket expenses and the balance in reduced production. Many of our competitors that report their financial results using International Financial Reporting Standards capitalize their direct costs of maintenance downtime.

Pulp sales volumes decreased by approximately 13% to 338,308 ADMTs in the current quarter from 388,792 ADMTs in the same quarter of 2017 primarily due to lower production.

In the current quarter of 2018, list prices for NBSK pulp increased from the same quarter of 2017, largely as a result of overall steady demand. Average list prices for NBSK pulp in Europe were approximately $1,200 per ADMT in the second quarter of 2018 compared to approximately $880 per ADMT in the same quarter of 2017. Average list prices for NBSK pulp in China and North America were approximately $910 per ADMT and $1,310 per ADMT, respectively, in the current quarter compared to approximately $670 per ADMT and $1,093 per ADMT, respectively, in the same quarter of 2017. NBSK pulp prices are cyclical and are at or near record highs.

Average pulp sales realizations increased by approximately 32% to $821 per ADMT in the second quarter of 2018 from approximately $624 per ADMT in the same quarter of 2017 primarily due to higher list prices.

As a result of the effect of the dollar strengthening at the end of the current quarter against the euro and Canadian dollar on our dollar denominated cash and receivables held at our operations, we recorded a net overall positive impact of approximately $1.5 million due to foreign exchange despite the negative impact of a weaker dollar on costs and expenses during the current quarter.

Costs and expenses for our pulp segment in the current quarter increased by approximately 4% to $255.2 million from $244.8 million in the second quarter of 2017 primarily due to higher maintenance and per unit fiber costs partially offset by the impact of lower sales volumes.

On average, in the current quarter overall per unit fiber costs increased by approximately 19% from the same quarter of 2017 primarily as a result of the negative impact of a weaker dollar on our euro and Canadian dollar denominated fiber costs and strong demand. In the current quarter low producer inventories caused by unfavorable winter harvesting conditions and strong demand resulted in the higher prices. We currently expect a moderate decline in per unit fiber costs in the third quarter of 2018 as a result of improved harvesting conditions.


 

Page 6

 

Transportation costs for our pulp segment decreased by approximately 12% to $17.6 million in the current quarter from $20.1 million in the same quarter of 2017 primarily due to lower sales volumes.

In the second quarter of 2018, pulp segment operating income increased by approximately 75% to $37.0 million from $21.1 million in the same quarter of 2017 as higher pulp sales realizations more than offset lower sales volumes, higher maintenance costs and higher per unit fiber costs.

Wood Products Segment - Three Months Ended June 30, 2018 Compared to Three Months Ended June 30, 2017

Selected Financial Information

 

     Three Months Ended
June 30,
 
     2018      2017  
     (in thousands)  

Lumber revenues

   $         48,991      $         13,593  

Energy revenues

   $ 3,255      $ 2,645  

Wood residual revenues

   $ 2,654      $ 1,053  

Depreciation and amortization

   $ 1,779      $ 1,134  

Operating income

   $ 4,322      $ 81  

We entered into the wood products business on April 12, 2017.

In the second quarter of 2018, lumber revenues increased to $49.0 million from $13.6 million, due to higher sales volume and higher sales realizations. In the current quarter approximately 22% of sales volumes were in the U.S. market and substantially all remaining sales were in Europe, which such sales are generally made in euros.

Energy and wood residual revenues increased to $5.9 million in the second quarter of 2018 from $3.7 million in the same quarter of 2017 primarily due to higher sales volumes and the positive impact of a weaker dollar on our euro denominated revenues.

Production increased to 112.0 MMfbm of lumber in the current quarter from 67.5 MMfbm in the same quarter of 2017.

Average lumber sales realizations increased by approximately 32% to $433 per Mfbm in the second quarter of 2018 from approximately $328 per Mfbm in the same quarter of 2017 primarily due to higher prices in Europe and increased sales to the U.S. where we realized higher sale prices.

Fiber costs are approximately 80% of our cash production costs. In the current quarter per unit fiber costs increased by approximately 17% from the same quarter of 2017 primarily as a result of the negative impact of a weaker dollar on our euro denominated fiber costs and strong demand. In the current quarter low producer inventories caused by unfavorable winter harvesting conditions and strong demand resulted in higher prices. We currently expect a moderate decline in per unit fiber costs in the third quarter of 2018 as a result of improved harvesting conditions.


 

Page 7

 

Transportation costs for our wood products segment increased to $5.9 million in the current quarter from $0.8 million in the same quarter of 2017 primarily due to higher sales volumes and higher sales to the U.S.

In the second quarter of 2018, our wood products segment operating income increased to $4.3 million from $0.1 million in the same quarter of 2017 primarily due to higher lumber sales realizations partially offset by higher transportation and per unit fiber costs.

Six Months Ended June 30, 2018 Compared to Six Months Ended June 30, 2017

Consolidated - Six Months Ended June 30, 2018 Compared to Six Months Ended June 30, 2017

Total revenues for the first half of 2018 increased by approximately 36% to $714.4 million from $526.0 million in the first half of 2017 primarily due to a 33% increase in pulp sales realizations and the inclusion of an additional $91.3 million of wood products segment revenues.

Costs and expenses in the first half of 2018 increased by approximately 29% to $600.9 million from $465.8 million in the first half of 2017 primarily due to additional costs and expenses from our wood products segment, the negative impact of a weaker dollar on our euro denominated costs and expenses and higher maintenance and per unit fiber costs partially offset by lower pulp sales volumes.

In the first half of 2018, operating depreciation and amortization increased to $46.1 million from $39.6 million in the same period of 2017 primarily due to the negative impact of a weaker dollar on our euro denominated depreciation expense and the inclusion of depreciation for the wood products segment for the full period.

Selling, general and administrative expenses increased to $29.4 million in the first half of 2018 from $23.0 million in the same period of 2017 primarily due to the inclusion of our wood products segment for the full period and the negative impact of a weaker dollar.

In the first half of 2018, operating income increased by approximately 89% to $113.5 million from $60.2 million in the same period of 2017 as higher pulp sales realizations more than offset lower energy and pulp sales volumes, the negative impact of a weaker dollar on our euro denominated costs and expenses and higher maintenance and per unit fiber costs.

In December 2017, we issued $300.0 million of 5.50% senior notes due 2026, referred to as the “2026 Senior Notes” and, on January 5, 2018, we utilized the proceeds, together with cash on hand, to redeem $300.0 million of our 7.75% senior notes due 2022 at a cost, including premium, of $317.4 million and recorded a loss on such redemption of $21.5 million (being $0.33 per share).

Interest expense in the first half of 2018 decreased to $24.2 million from $27.2 million in the same period of 2017 primarily as a result of a lower interest rate on our outstanding senior notes.


 

Page 8

 

In the first half of 2018, we recognized an expense of $7.0 million, or $0.11 per share, in connection with the legal cost award made by the tribunal in our claim against the Government of Canada under the North American Free Trade Agreement, referred to as “NAFTA”.

During the first half of 2018, income tax expense increased to $18.0 million from $15.3 million in the same period of 2017 due to higher taxable income for our German mills.

For the first half 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 senior notes and the NAFTA legal cost award, our net income increased to $42.4 million, or $0.65 per share, from $7.6 million, or $0.12 per share, after giving effect to costs of $10.7 million for the redemption of senior notes in the same period of 2017.

In the first half of 2018, Operating EBITDA increased by approximately 60% to $159.9 million from $100.1 million in the same period of 2017 as higher pulp sales realizations more than offset lower energy and pulp sales volumes, the negative impact of a weaker dollar relative to the euro and higher maintenance and per unit fiber costs.

Liquidity and Capital Resources

The following table is a summary of our cash flows for the periods indicated:

 

     Six Months Ended
June 30,
 
     2018     2017  
     (in thousands)  

Net cash from operating activities

   $         162,122     $         69,470  

Net cash used in investing activities

     (45,092     (89,862

Net cash from financing activities

     18,453 (1)      17,705  

Effect of exchange rate changes on cash, cash equivalents and restricted cash

     (9,300     6,434  
  

 

 

   

 

 

 

Net increase in cash, cash equivalents and restricted cash

   $ 126,183     $ 3,747  
  

 

 

   

 

 

 

 

(1)

Excludes restricted cash of $317.4 million used for the redemption of 2022 Senior Notes.

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

 

     June 30,
2018
     December 31,
2017
 
     (in thousands)  

Financial Position

     

Cash and cash equivalents

   $         269,482      $         143,299 (1) 

Working capital

   $ 473,092      $ 421,873  

Total assets

   $ 1,522,389      $ 1,407,271 (1) 

Long-term liabilities

   $ 795,416      $ 743,578  

Total equity

   $ 538,502      $ 550,666  

 

(1)

Excludes restricted cash of $317.4 million used for the redemption of 2022 Senior Notes.

As at June 30, 2018, we had approximately $153.2 million available under our revolving credit facilities.


 

Page 9

 

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 27, 2018 at 10:00 AM (Eastern Daylight Time). Listeners can access the conference call live and archived for 30 days over the Internet at http://edge.media-server.com/m6/p/cxqhhomm or through a link on the company’s home page at http://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 1.5 million tonnes of NBSK pulp and 550 million board feet of lumber. To obtain further information on the company, please visit its web site at http://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.

APPROVED BY:

Jimmy S.H. Lee

Executive Chairman

(604) 684-1099

David M. Gandossi

Chief Executive Officer

(604) 684-1099

-FINANCIAL TABLES FOLLOW-


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,
 
     2018     2017     2018     2017  
        

Revenues

   $         346,532     $         283,177     $         714,435     $         525,961  

Costs and expenses

        

Operating costs, excluding depreciation and amortization

     271,134       230,534       525,419       403,130  

Operating depreciation and amortization

     22,906       20,521       46,115       39,637  

Selling, general and administrative expenses

     15,016       13,259       29,377       22,985  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     37,476       18,863       113,524       60,209  
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Other income (expenses)

        

Interest expense

     (12,128     (13,320     (24,243     (27,199

Loss on settlement of debt

     —         —         (21,515     (10,696

Legal cost award

     —         —         (6,951     —    

Other income (expenses)

     (132     137       (369     573  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expenses

     (12,260     (13,183     (53,078     (37,322
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

     25,216       5,680       60,446       22,887  

Provision for income taxes

     (8,461     (7,784     (18,042     (15,265
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 16,755     $ (2,104   $ 42,404     $ 7,622  
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Net income (loss) per common share

 

Basic and diluted

   $ 0.26     $ (0.03   $ 0.65     $ 0.12  
        

Dividends declared per common share

   $ 0.125     $ 0.115     $ 0.250     $ 0.230  

 

(1)


MERCER INTERNATIONAL INC.

INTERIM CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

 

     June 30,
2018
    December 31,
2017
 

ASSETS

    

Current assets

    

Cash and cash equivalents

   $         269,482     $         143,299  

Restricted cash to redeem senior notes

           317,439  

Accounts receivable

     190,807       206,027  

Inventories

     189,233       176,601  

Prepaid expenses and other

     12,041       8,973  
  

 

 

   

 

 

 

Total current assets

     661,563       852,339  
    

Property, plant and equipment, net

     836,116       844,848  

Intangible and other assets

     23,299       26,147  

Deferred income tax

     1,411       1,376  
  

 

 

   

 

 

 

Total assets

   $ 1,522,389     $ 1,724,710  
  

 

 

   

 

 

 
    

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

Current liabilities

    

Accounts payable and other

   $ 187,532     $ 133,557  

Pension and other post-retirement benefit obligations

     939       985  

Senior notes to be redeemed with restricted cash

           295,924  
  

 

 

   

 

 

 

Total current liabilities

     188,471       430,466  
    

Debt

     699,261       662,997  

Pension and other post-retirement benefit obligations

     21,579       21,156  

Capital leases and other

     37,671       27,464  

Deferred income tax

     36,905       31,961  
  

 

 

   

 

 

 

Total liabilities

     983,887       1,174,044  
  

 

 

   

 

 

 
    

Shareholders’ equity

    

Common shares $1 par value; 200,000,000 authorized;
65,202,000 issued and outstanding (2017 – 65,017,000)

     65,171       64,974  

Additional paid-in capital

     340,450       338,695  

Retained earnings

     232,105       205,998  

Accumulated other comprehensive loss

     (99,224     (59,001
  

 

 

   

 

 

 

Total shareholders’ equity

     538,502       550,666  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 1,522,389     $ 1,724,710  
  

 

 

   

 

 

 

 

(2)


MERCER INTERNATIONAL INC.

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2018     2017     2018     2017  

Cash flows from (used in) operating activities

        

Net income (loss)

   $         16,755     $ (2,104   $         42,404     $         7,622  

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

        

Depreciation and amortization

     23,014       20,625       46,333       39,846  

Deferred income tax provision

     1,204       4,196       6,016       8,405  

Loss on settlement of debt

                 21,515       10,696  

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

     432       540       871       1,066  

Stock compensation expense

     1,759       912       1,952       751  

Other

     1,311       (153     2,131       525  

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

     (60     (319     (105     (851

Changes in working capital

        

Accounts receivable

     13,475       (37,426     8,343       (43,714

Inventories

     (12,221     (5,294     (19,043     4,131  

Accounts payable and accrued expenses

     36,906       36,954       54,933       43,835  

Other

     3,170       (1,846     (3,228     (2,842
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from (used in) operating activities

     85,745       16,085       162,122       69,470  
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Cash flows from (used in) investing activities

        

Purchase of property, plant and equipment

     (28,655     (19,743     (44,839     (27,907

Purchase of intangible assets

     (153     (165     (320     (405

Acquisition of Friesau Facility

           (61,627           (61,627

Other

     67       77       67       77  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from (used in) investing activities

     (28,741     (81,458     (45,092     (89,862
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Cash flows from (used in) financing activities

        

Redemption of senior notes

                 (317,439     (234,945

Proceeds from issuance of notes

                       250,000  

Proceeds from revolving credit facilities, net

     17,665       26,525       37,736       26,525  

Dividend payments

     (8,147     (7,472     (16,274     (14,912

Payment of interest rate derivative liability

           (3,789           (3,789

Payment of debt issuance costs

           (1,008     (1,390     (6,132

Other

     (771     1,879       (1,619     958  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from (used in) financing activities

     8,747       16,135       (298,986     17,705  
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Effect of exchange rate changes on cash, cash equivalents and restricted cash

     (9,835     5,916       (9,300     6,434  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash, cash equivalents and restricted cash

     55,916       (43,322     (191,256     3,747  

Cash, cash equivalents and restricted cash, beginning of period

     213,566       187,965       460,738       140,896  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash, cash equivalents and restricted cash, end of period

   $ 269,482     $ 144,643     $ 269,482     $ 144,643  
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Supplemental cash flow disclosure

        

Cash paid for interest

   $ 4,424     $ 16,425     $ 15,696     $ 20,881  

Cash paid for income taxes

   $ 2,742     $         2,677     $ 4,220     $ 5,204  

 

(3)


MERCER INTERNATIONAL INC.

COMPUTATION OF OPERATING EBITDA

(Unaudited)

(In thousands of U.S. dollars)

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 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 (loss) to Operating EBITDA:

 

     Q2
2018
     Q1
2018
     Q2
2017
    YTD
2018
     YTD
2017
 

Net income (loss)

   $ 16,755      $ 25,649      $ (2,104   $ 42,404      $ 7,622  

Provision for income taxes

     8,461        9,581        7,784       18,042        15,265  

Interest expense

     12,128        12,115        13,320       24,243        27,199  

Loss on settlement of debt

     -        21,515        -       21,515        10,696  

Legal cost award

     -        6,951        -       6,951        -  

Other (income) expenses

     132        237        (137     369        (573
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Operating income

     37,476        76,048        18,863       113,524        60,209  

Add: Depreciation and amortization

     23,014        23,319        20,625       46,333        39,846  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Operating EBITDA

   $         60,490      $         99,367      $         39,488     $         159,857      $         100,055  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

 

(4)

#    #    #