Attached files

file filename
8-K - 8-K - MERCER INTERNATIONAL INC.merc-8k_20200213.htm

EXHIBIT 99.1

For Immediate Release

MERCER INTERNATIONAL INC. REPORTS FOURTH QUARTER AND YEAR END RESULTS AND ANNOUNCES QUARTERLY CASH DIVIDEND OF $0.1375

 

Selected Highlights

 

2019 Operating EBITDA of $210.4 million and net loss of $9.6 million

 

Fourth quarter pulp segment annual maintenance downtime of 54 days significantly contributed to negative Operating EBITDA* of $34.2 million and a net loss of $72.7 million

 

NEW YORK, NY, February 13, 2020 ‑ Mercer International Inc. (Nasdaq: MERC) today reported fourth quarter 2019 Operating EBITDA decreased to negative $34.2 million from positive $118.1 million in the fourth quarter of 2018 and from $50.8 million in the third quarter of 2019. In the fourth quarter of 2019, net loss was $72.7 million, or $1.11 per share, compared to net income of $45.0 million, or $0.69 per basic share and $0.68 per diluted share, in the fourth quarter of 2018 and net income of $1.2 million, or $0.02 per share in the third quarter of 2019.  

 

In 2019, Operating EBITDA declined to $210.4 million from $364.6 million and the net loss was $9.6 million (or $0.15 per share) compared to net income of $128.6 million (or $1.96 per diluted share) in 2018.

 

Mr. David M. Gandossi, the Chief Executive Officer, stated: "Our fourth quarter results reflect significant annual maintenance activities in our pulp segment and weakness in the pulp markets. High producer inventories, particularly of hardwood pulp, resulted in pricing pressure on both hardwood and softwood. We believe that pricing for both pulps were bottoming going into 2020 and we expect that improving market conditions will support modest upward pricing pressure during 2020. However, there may be near-term headwinds on pulp prices and demand in China as a result of the current ongoing coronavirus outbreak. In the first quarter of 2020, we have three days of scheduled downtime at one of our pulp mills.

 

In the current quarter our wood segment benefitted from lower fiber costs which largely contributed to it achieving record quarterly operating income of $5.3 million."

____________________

*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

 

Consolidated Financial Results: Impacted by annual maintenance downtime and lower sales realizations

Q4

 

 

Q3

 

 

Q4

 

 

Year

 

 

Year

 

 

 

2019

 

 

2019

 

 

2018(1)

 

 

2019

 

 

2018(1)

 

 

 

(in thousands, except per share amounts)

 

 

Revenues

$

331,172

 

 

$

383,536

 

 

$

412,225

 

 

$

1,624,411

 

 

$

1,457,718

 

 

Operating income (loss)

$

(66,106

)

 

$

18,747

 

 

$

90,997

 

 

$

84,003

 

 

$

267,867

 

 

Operating EBITDA

$

(34,159

)

 

$

50,799

 

 

$

118,083

 

 

$

210,397

 

 

$

364,596

 

 

Loss on settlement of debt (2)

$

(4,750

)

 

$

 

 

$

 

 

$

(4,750

)

 

$

(21,515

)

 

Legal cost award

$

 

 

$

 

 

$

 

 

$

 

 

$

(6,951

)

 

Acquisition commitment fee

$

 

 

$

 

 

$

(5,250

)

 

$

 

 

$

(5,250

)

 

Net income (loss)

$

(72,721

)

 

$

1,207

 

 

$

45,009

 

 

$

(9,639

)

 

$

128,589

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(1.11

)

 

$

0.02

 

 

$

0.69

 

 

$

(0.15

)

 

$

1.97

 

 

Diluted

$

(1.11

)

 

$

0.02

 

 

$

0.68

 

 

$

(0.15

)

 

$

1.96

 

 

______________

(1)

Results of Mercer Peace River Pulp Ltd. ("MPR") included from December 10, 2018.

(2)

Redemption of 7.75% senior notes due 2022.

 

Consolidated –Three Months Ended December 31, 2019 Compared to Three Months Ended December 31, 2018

 

In the fourth quarter of 2019 our operating EBITDA decreased to negative $34.2 million from positive $50.8 million in the third quarter of 2019, and from $118.1 million in the same quarter of 2018. The decrease in the current quarter compared to the prior quarter of 2019 was primarily due to higher annual maintenance costs, the negative impact of a weaker dollar at the end of the year compared to the euro and Canadian dollar on the dollar denominated cash and receivables balances held at our mills and lower pulp sales realizations. Compared to the same quarter of 2018 lower pulp sales realizations and higher annual maintenance costs were partially offset by lower per unit fiber costs and the reversal of $13.7 million in accrued wastewater fees as a result of completing certain approved capital projects.

 

Segment Results

 

Pulp: Significantly impacted by annual maintenance downtime

Three Months Ended December 31,

 

 

 

2019

 

 

2018(1)

 

 

 

(in thousands)

 

 

Pulp revenues

$

275,517

 

 

$

345,128

 

 

Energy and chemical revenues

$

15,273

 

 

$

24,240

 

 

Operating income (loss)

$

(66,574

)

 

$

94,532

 

 

______________

(1)

Results of MPR included from December 10, 2018.

 

In the fourth quarter of 2019 the pulp segment had an operating loss of $66.6 million compared to operating income of $94.5 million in the same quarter of 2018. The decrease was primarily due to lower pulp sales realizations and higher annual maintenance costs partially offset by lower per unit fiber costs and the reversal of $13.7 million in accrued wastewater fees. In the current quarter of 2019, the NBSK pulp realized sales price decreased by approximately 30% to $581 per ADMT from $830 per ADMT in the same quarter of the prior year due to high producer inventory levels. NBSK sales volumes increased by approximately 6% to 416,569 ADMTs in the current quarter from


 

Page 3

 

392,729 ADMTs in the same quarter of 2018 due to the inclusion of MPR for a full quarter and strong demand from China.

 

In the current quarter, the pulp mills had 54 days (approximately 86,500 ADMTs) of annual maintenance downtime compared to 3 days (approximately 5,700 ADMTs) of annual maintenance downtime in the same quarter of the prior year. We estimate that annual maintenance downtime in the current quarter adversely impacted our operating income by approximately $74.1 million, comprised of approximately $54.5 million in direct out-of-pocket expenses and the balance in reduced production. Many of our competitors that report their results using International Financial Reporting Standards capitalize their direct costs of maintenance downtime.

 

Per unit fiber costs decreased in the current quarter by approximately 17% from the same quarter of 2018 due to lower per unit fiber costs for our German mills. 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.

 

As a result of higher per unit fiber costs for our Canadian mills and the decline in pulp sales realizations in the current quarter of 2019, we recorded a non-cash write down of inventory carrying values at our Canadian mills of $9.2 million.

 

Wood Products: Strong production and lower costs  

Three Months Ended December 31,

 

 

 

2019

 

 

2018

 

 

 

(in thousands)

 

 

Lumber revenues

$

35,071

 

 

$

37,234

 

 

Energy revenues

$

2,646

 

 

$

2,817

 

 

Wood residual revenues

$

1,871

 

 

$

2,328

 

 

Operating income

$

5,274

 

 

$

669

 

 

 

In the fourth quarter of 2019 the wood products segment operating income increased to $5.3 million compared to $0.7 million in the same quarter of 2018. The increase reflects record productivity, improved grade outturn and a greater mix of U.S. dimension products, combined with lower per unit fiber costs. In the current quarter per unit fiber costs decreased by approximately 29% from the same quarter of 2018 primarily as a result of the availability of beetle damaged wood. Average lumber sales realizations decreased by approximately 6% to $347 per Mfbm in the fourth quarter of 2019 from approximately $369 per Mfbm in the same quarter of 2018 primarily due to lower pricing in Europe partially offset by higher pricing in the U.S. due to increased demand. European lumber pricing declined due to an increase in the supply of lumber processed from beetle damaged wood which generally obtains lower prices.


 

Page 4

 

Consolidated –Year Ended December 31, 2019 Compared to Year Ended December 31, 2018

 

Total revenues in 2019 increased by approximately 11% to $1,624.4 million from $1,457.7 million in 2018 primarily due to the inclusion of the results of MPR for a full year and higher pulp and energy sales volumes partially offset by lower sales realizations.

 

Costs and expenses in 2019 increased by approximately 29% to $1,540.4 million from $1,189.9 million in 2018 due to the inclusion of MPR costs for a full year, higher pulp sales volumes and higher annual maintenance costs partially offset by lower per unit fiber costs, the positive impact of a stronger dollar primarily on our euro denominated costs and expenses and the reversal of $20.9 million in accrued wastewater fees at our German pulp mills.

 

In 2019, we redeemed $100.0 million of 2022 Senior Notes at a cost, including premium, of $103.9 million and recorded a loss on such redemption of $4.8 million (being $0.07 per share). In 2018, we redeemed $300.0 million of 2022 Senior Notes 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 2019 increased to $75.8 million from $51.5 million in 2018 primarily as a result of the issuance in December 2018 of $350.0 million of our 2025 Senior Notes to finance the acquisition of MPR.

 

In 2018, we incurred expenses of $7.0 million in connection with a legal cost award and $5.3 million in an acquisition commitment fee related to our acquisition of MPR.

 

In 2019, after giving effect to costs of $4.8 million, or $0.07 per share, for the loss on the redemption of senior notes our net loss was $9.6 million, or $0.15 per share. In 2018 we had net income of $128.6 million, or $1.97 per basic and $1.96 per diluted share, after giving effect to costs of $33.7 million, or $0.52 per basic and $0.51 per diluted share, for the loss on the redemption of senior notes, the legal cost award and the acquisition commitment fee.

 

In 2019, Operating EBITDA decreased by approximately 42% to $210.4 million from $364.6 million in 2018 as lower sales realizations and higher annual maintenance costs were only partially offset by lower per unit fiber costs, a $20.9 million reversal of accrued wastewater fees and the positive impact of a stronger dollar primarily on our euro denominated costs and expenses.

 


 

Page 5

 

Segment Results

 

Selected Pulp Segment Financial Information

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018(1)

 

 

 

(in thousands)

 

 

Pulp revenues

$

1,370,742

 

 

$

1,190,588

 

 

Energy and chemical revenues

$

86,381

 

 

$

77,616

 

 

Depreciation and amortization

$

117,108

 

 

$

87,628

 

 

Operating income

$

90,583

 

 

$

274,356

 

 

 

(1)

Results of MPR included from December 10, 2018.

 

Selected Wood Products Segment Financial Information

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

 

(in thousands)

 

 

Lumber revenues

$

142,243

 

 

$

168,663

 

 

Energy revenues

$

9,721

 

 

$

10,831

 

 

Wood residual revenues

$

7,973

 

 

$

9,542

 

 

Depreciation and amortization

$

7,966

 

 

$

8,485

 

 

Operating income

$

7,349

 

 

$

6,203

 

 

 

Liquidity

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

 

December 31,

 

 

 

2019

 

 

2018

 

 

 

(in thousands)

 

 

Cash and cash equivalents

$

351,085

 

 

$

240,491

 

 

Working capital

$

588,385

 

 

$

615,311

 

 

Total assets

$

2,065,720

 

 

$

1,975,735

 

 

Long-term liabilities

$

1,259,005

 

 

$

1,198,918

 

 

Total equity

$

550,403

 

 

$

581,429

 

 

 

As of December 31, 2019, we had approximately $287.2 million available under our revolving credit facilities.

 

Outlook

 

Going into 2020, we currently expect continued steady demand to improve markets over the year. Until recently, the combination of steady demand and falling inventories, along with the supply restrictions created by the shut of an NBSK mill in Nova Scotia and the industry strike in Finland was putting upward pressure on prices. However, the current ongoing coronavirus outbreak could create inland logistics restrictions or other disruptions that may, over time, begin to slow down paper manufacturing in China and put pressure on pulp pricing and demand. We are currently unable to determine the full impact at this time. We continue to closely monitor this developing situation.  


 

Page 6

 

 

We currently expect modestly higher lumber prices in the near term due to stronger demand in the U.S.

 

Quarterly Dividend

 

A quarterly dividend of $0.1375 per share will be paid on April 1, 2020 to all shareholders of record on March 25, 2020. Future dividends will be subject to Board approval and may be adjusted as business and industry conditions warrant.

 

Director Appointment

 

We are also pleased to announce the appointment of Rainer Rettig to our board of directors effective February 14, 2020. Mr. Rettig is currently the head of the Circular Economy Program of Covestro AG (formerly known as Bayer Material Science, a subgroup of Bayer AG), one of the world’s leading manufacturers of high-tech polymer materials. Since 1989, Mr. Rettig has served various senior roles at Bayer AG and Bayer Material Science. Mr. Rettig holds a Ph.D in polymer chemistry and polymer processing from the Technical University of Darmstadt in Germany.  

 

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 14, 2020 at 10:00 AM (Eastern Standard Time). Listeners can access the conference call live and archived for 30 days over the Internet at https://edge.media-server.com/mmc/p/aw3cd9fe 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 website 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


 

Page 7

 

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-

 



Summary Financial Highlights

 

Q4

 

 

Q3

 

 

Q4

 

 

Year

 

 

Year

 

 

 

2019

 

 

2019

 

 

2018(1)

 

 

2019

 

 

2018(1)

 

 

 

(in thousands, except per share amounts)

 

 

Pulp segment revenues

$

290,790

 

 

$

345,060

 

 

$

369,368

 

 

$

1,457,123

 

 

$

1,268,204

 

 

Wood products segment revenues

 

39,588

 

 

 

36,458

 

 

 

42,379

 

 

 

159,937

 

 

 

189,036

 

 

Corporate and other revenues

 

794

 

 

 

2,018

 

 

 

478

 

 

 

7,351

 

 

 

478

 

 

Total revenues

$

331,172

 

 

$

383,536

 

 

$

412,225

 

 

$

1,624,411

 

 

$

1,457,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment operating income (loss)

$

(66,574

)

 

$

21,386

 

 

$

94,532

 

 

$

90,583

 

 

$

274,356

 

 

Wood products segment operating income

 

5,274

 

 

 

544

 

 

 

669

 

 

 

7,349

 

 

 

6,203

 

 

Corporate and other operating loss

 

(4,806

)

 

 

(3,183

)

 

 

(4,204

)

 

 

(13,929

)

 

 

(12,692

)

 

Total operating income (loss)

$

(66,106

)

 

$

18,747

 

 

$

90,997

 

 

$

84,003

 

 

$

267,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment depreciation and amortization

$

29,492

 

 

$

29,744

 

 

$

24,176

 

 

$

117,108

 

 

$

87,628

 

 

Wood products segment depreciation and amortization

 

2,029

 

 

 

2,016

 

 

 

2,625

 

 

 

7,966

 

 

 

8,485

 

 

Corporate and other depreciation and amortization

 

426

 

 

 

292

 

 

 

285

 

 

 

1,320

 

 

 

616

 

 

Total depreciation and amortization

$

31,947

 

 

$

32,052

 

 

$

27,086

 

 

$

126,394

 

 

$

96,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating EBITDA

$

(34,159

)

 

$

50,799

 

 

$

118,083

 

 

$

210,397

 

 

$

364,596

 

 

Loss on settlement of debt (2)

$

(4,750

)

 

$

 

 

$

 

 

$

(4,750

)

 

$

(21,515

)

 

Legal cost award

$

 

 

$

 

 

$

 

 

$

 

 

$

(6,951

)

 

Acquisition commitment fee

$

 

 

$

 

 

$

(5,250

)

 

$

 

 

$

(5,250

)

 

Benefit (provision) for income taxes

$

15,875

 

 

$

(244

)

 

$

(20,457

)

 

$

(19,226

)

 

$

(48,681

)

 

Net income (loss)

$

(72,721

)

 

$

1,207

 

 

$

45,009

 

 

$

(9,639

)

 

$

128,589

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(1.11

)

 

$

0.02

 

 

$

0.69

 

 

$

(0.15

)

 

$

1.97

 

 

Diluted

$

(1.11

)

 

$

0.02

 

 

$

0.68

 

 

$

(0.15

)

 

$

1.96

 

 

Common shares outstanding at period end

 

65,629

 

 

 

65,629

 

 

 

65,202

 

 

 

65,629

 

 

 

65,202

 

 

______________

(1)

Results of MPR included from December 10, 2018.

(2)

Redemption of 7.75% senior notes due 2022.

 

 

 

 

 

 

 

 

 

 

 

(1)


 

 


 

 

 

Summary Operating Highlights

 

Q4

 

 

Q3

 

 

Q4

 

 

Year

 

 

Year

 

 

 

2019

 

 

2019

 

 

2018(1)

 

 

2019

 

 

2018(1)

 

 

Pulp Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp production ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

381.3

 

 

 

441.7

 

 

 

413.6

 

 

 

1,736.4

 

 

 

1,451.3

 

 

NBHK

 

60.9

 

 

 

75.3

 

 

 

21.3

 

 

 

304.2

 

 

 

21.3

 

 

Annual maintenance downtime ('000 ADMTs)

 

86.5

 

 

 

14.1

 

 

 

5.7

 

 

 

108.1

 

 

 

75.6

 

 

Annual maintenance downtime (days)

 

54

 

 

 

13

 

 

 

3

 

 

 

82

 

 

 

54

 

 

Pulp sales ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

416.6

 

 

 

451.2

 

 

 

392.7

 

 

 

1,773.2

 

 

 

1,418.0

 

 

NBHK

 

65.3

 

 

 

91.0

 

 

 

22.9

 

 

 

325.7

 

 

 

22.9

 

 

Average NBSK pulp list prices ($/ADMT)(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Europe

 

822

 

 

 

860

 

 

 

1,205

 

 

 

946

 

 

 

1,183

 

 

China

 

588

 

 

 

585

 

 

 

805

 

 

 

634

 

 

 

878

 

 

North America

 

1,115

 

 

 

1,170

 

 

 

1,428

 

 

 

1,239

 

 

 

1,337

 

 

Average NBHK pulp list prices ($/ADMT)(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

China

 

475

 

 

 

507

 

 

 

763

 

 

 

576

 

 

 

790

 

 

North America

 

893

 

 

 

970

 

 

 

1,213

 

 

 

1,036

 

 

 

1,152

 

 

Average pulp sales realizations ($/ADMT)(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

581

 

 

 

609

 

 

 

830

 

 

 

663

 

 

 

821

 

 

NBHK

 

476

 

 

 

499

 

 

 

707

 

 

 

567

 

 

 

707

 

 

Energy production ('000 MWh)(4)

 

432.9

 

 

 

572.5

 

 

 

504.6

 

 

 

2,141.2

 

 

 

1,625.2

 

 

Energy sales ('000 MWh)(4)

 

154.5

 

 

 

224.7

 

 

 

213.9

 

 

 

822.8

 

 

 

615.2

 

 

Average energy sales realizations ($/MWh)

 

88

 

 

 

89

 

 

 

99

 

 

 

91

 

 

 

103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Products Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumber production (MMfbm)

 

106.7

 

 

96.6

 

 

 

104.7

 

 

 

414.7

 

 

398.7

 

 

Lumber sales (MMfbm)

 

101.1

 

 

 

97.0

 

 

100.9

 

 

 

408.8

 

 

 

412.9

 

 

Average lumber sales realizations ($/Mfbm)

 

347

 

 

337

 

 

369

 

 

 

348

 

 

408

 

 

Energy production and sales ('000 MWh)

 

23.1

 

 

13.9

 

 

23.8

 

 

 

83.5

 

 

86.3

 

 

Average energy sales realizations ($/MWh)

 

114

 

 

116

 

 

118

 

 

 

116

 

 

125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot Currency Exchange Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ / €(5)

 

1.1075

 

 

 

1.1120

 

 

1.1414

 

 

 

1.1194

 

 

1.1817

 

 

$ / C$(5)

 

0.7578

 

 

0.7573

 

 

 

0.7577

 

 

 

0.7537

 

 

0.7722

 

 

______________

(1)

Results of MPR included from the date of acquisition on December 10, 2018.

(2)

Source: RISI pricing report.

(3)

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

(4)

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

(5)

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,

 

 

 

2019

 

 

2018(1)

 

 

2019

 

 

2018(1)

 

 

Revenues

$

331,172

 

 

$

412,225

 

 

$

1,624,411

 

 

$

1,457,718

 

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

346,020

 

 

 

276,673

 

 

 

1,340,380

 

 

 

1,032,101

 

 

Cost of sales depreciation and amortization

 

31,693

 

 

 

26,976

 

 

 

125,801

 

 

 

96,288

 

 

Selling, general and administrative expenses

 

19,565

 

 

 

17,579

 

 

 

74,227

 

 

 

61,462

 

 

Operating income (loss)

 

(66,106

)

 

 

90,997

 

 

 

84,003

 

 

 

267,867

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(20,647

)

 

 

(15,492

)

 

 

(75,750

)

 

 

(51,464

)

 

Loss on settlement of debt

 

(4,750

)

 

 

 

 

 

(4,750

)

 

 

(21,515

)

 

Legal cost award

 

 

 

 

 

 

 

 

 

 

(6,951

)

 

Acquisition commitment fee

 

 

 

 

(5,250

)

 

 

 

 

 

(5,250

)

 

Other income (expenses)

 

2,907

 

 

 

(4,789

)

 

 

6,084

 

 

 

(5,417

)

 

Total other expenses, net

 

(22,490

)

 

 

(25,531

)

 

 

(74,416

)

 

 

(90,597

)

 

Income (loss) before provision for income taxes

 

(88,596

)

 

 

65,466

 

 

 

9,587

 

 

 

177,270

 

 

Benefit (provision) for income taxes

 

15,875

 

 

 

(20,457

)

 

 

(19,226

)

 

 

(48,681

)

 

Net income (loss)

$

(72,721

)

 

$

45,009

 

 

$

(9,639

)

 

$

128,589

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(1.11

)

 

$

0.69

 

 

$

(0.15

)

 

$

1.97

 

 

Diluted

$

(1.11

)

 

$

0.68

 

 

$

(0.15

)

 

$

1.96

 

 

Dividends declared per common share

$

0.1375

 

 

$

0.1250

 

 

$

0.5375

 

 

$

0.5000

 

 

______________

(1)

Results of MPR included from December 10, 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)

 


 

MERCER INTERNATIONAL INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

 

 

 

December 31,

 

 

 

 

2019

 

 

2018

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

351,085

 

 

$

240,491

 

 

Accounts receivable

 

 

208,740

 

 

 

252,692

 

 

Inventories

 

 

272,599

 

 

 

303,813

 

 

Prepaid expenses and other

 

 

12,273

 

 

 

13,703

 

 

Total current assets

 

 

844,697

 

 

 

810,699

 

 

Property, plant and equipment, net

 

 

1,074,242

 

 

 

1,029,257

 

 

Investment in joint ventures

 

 

53,122

 

 

 

62,574

 

 

Amortizable intangible assets, net

 

 

53,371

 

 

 

53,927

 

 

Operating lease right-of-use assets

 

 

13,004

 

 

 

 

 

Other long-term assets

 

 

26,038

 

 

 

17,904

 

 

Deferred income tax

 

 

1,246

 

 

 

1,374

 

 

Total assets

 

$

2,065,720

 

 

$

1,975,735

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable and other

 

$

255,544

 

 

$

194,484

 

 

Pension and other post-retirement benefit obligations

 

 

768

 

 

 

904

 

 

Total current liabilities

 

 

256,312

 

 

 

195,388

 

 

Debt

 

 

1,087,932

 

 

 

1,041,389

 

 

Pension and other post-retirement benefit obligations

 

 

25,489

 

 

 

25,829

 

 

Finance lease liabilities

 

 

31,103

 

 

 

24,669

 

 

Operating lease liabilities

 

 

10,520

 

 

 

 

 

Other long-term liabilities

 

 

14,114

 

 

 

13,924

 

 

Deferred income tax

 

 

89,847

 

 

 

93,107

 

 

Total liabilities

 

 

1,515,317

 

 

 

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

 

 

344,994

 

 

 

342,438

 

 

Retained earnings

 

 

256,371

 

 

 

301,990

 

 

Accumulated other comprehensive loss

 

 

(116,560

)

 

 

(128,170

)

 

Total shareholders’ equity

 

 

550,403

 

 

 

581,429

 

 

Total liabilities and shareholders’ equity

 

$

2,065,720

 

 

$

1,975,735

 

 

 

 

 

 

 

 

 

 

(4)


 


 

MERCER INTERNATIONAL INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

 

For the Year Ended December 31,

 

 

 

 

2019

 

 

2018

 

 

2017

 

 

Cash flows from (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(9,639

)

 

$

128,589

 

 

$

70,483

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

126,394

 

 

 

96,729

 

 

 

85,294

 

 

Deferred income tax provision (benefit)

 

 

(7,873

)

 

 

16,596

 

 

 

22,056

 

 

Inventory impairment

 

 

9,200

 

 

 

 

 

 

 

 

Loss on settlement of debt

 

 

4,750

 

 

 

21,515

 

 

 

10,696

 

 

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

 

 

3,449

 

 

 

1,868

 

 

 

2,179

 

 

Stock compensation expense

 

 

3,036

 

 

 

3,940

 

 

 

2,890

 

 

Foreign exchange transaction losses (gains)

 

 

7,116

 

 

 

746

 

 

 

(875

)

 

Other

 

 

5,834

 

 

 

2,419

 

 

 

3,372

 

 

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

 

 

(4,467

)

 

 

(1,133

)

 

 

(2,031

)

 

Changes in working capital

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

41,369

 

 

 

(10,370

)

 

 

(64,949

)

 

Inventories

 

 

24,683

 

 

 

(58,082

)

 

 

(19,994

)

 

Accounts payable and accrued expenses

 

 

45,256

 

 

 

37,959

 

 

 

37,170

 

 

Other

 

 

(4,825

)

 

 

(4,108

)

 

 

(4,365

)

 

Net cash from (used in) operating activities

 

 

244,283

 

 

 

236,668

 

 

 

141,926

 

 

Cash flows from (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(132,034

)

 

 

(87,012

)

 

 

(57,915

)

 

Purchase of amortizable intangible assets

 

 

(623

)

 

 

(600

)

 

 

(1,777

)

 

Acquisitions

 

 

(6,380

)

 

 

(380,312

)

 

 

(61,627

)

 

Other

 

 

(321

)

 

 

445

 

 

 

(232

)

 

Net cash from (used in) investing activities

 

 

(139,358

)

 

 

(467,479

)

 

 

(121,551

)

 

Cash flows from (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption of senior notes

 

 

(103,875

)

 

 

(317,439

)

 

 

(234,945

)

 

Proceeds from issuance of senior notes

 

 

205,500

 

 

 

350,000

 

 

 

550,000

 

 

Proceeds from (repayment of) revolving credit facilities, net

 

 

(58,404

)

 

 

36,560

 

 

 

22,281

 

 

Dividend payments

 

 

(35,279

)

 

 

(40,724

)

 

 

(29,866

)

 

Payment of interest rate derivative liability

 

 

 

 

 

 

 

 

(6,887

)

 

Repurchase of common shares

 

 

(754

)

 

 

 

 

 

 

 

Payment of debt issuance costs

 

 

(4,213

)

 

 

(10,074

)

 

 

(11,620

)

 

Proceeds from government grants

 

 

6,467

 

 

 

 

 

 

600

 

 

Other

 

 

(3,344

)

 

 

(3,462

)

 

 

(812

)

 

Net cash from (used in) financing activities

 

 

6,098

 

 

 

14,861

 

 

 

288,751

 

 

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

 

 

(429

)

 

 

(4,297

)

 

 

10,716

 

 

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

 

 

110,594

 

 

 

(220,247

)

 

 

319,842

 

 

Cash, cash equivalents and restricted cash, beginning of year

 

 

240,491

 

 

 

460,738

 

 

 

140,896

 

 

Cash, cash equivalents and restricted cash, end of year

 

$

351,085

 

 

$

240,491

 

 

$

460,738

 

 

 

 

(5)

 

 

 


 

MERCER INTERNATIONAL INC.

COMPUTATION OF OPERATING EBITDA

(Unaudited)

(In thousands)

 

Operating EBITDA is defined as operating income (loss) 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 (loss) 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 (loss) 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:

 

Q4

 

 

Q3

 

 

Q4

 

 

Year

 

 

Year

 

 

 

2019

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

Net income (loss)

$

(72,721

)

 

$

1,207

 

 

$

45,009

 

 

$

(9,639

)

 

$

128,589

 

 

Provision (benefit) for income taxes

 

(15,875

)

 

 

244

 

 

 

20,457

 

 

 

19,226

 

 

 

48,681

 

 

Interest expense

 

20,647

 

 

 

18,183

 

 

 

15,492

 

 

 

75,750

 

 

 

51,464

 

 

Loss on settlement of debt

 

4,750

 

 

 

 

 

 

 

 

 

4,750

 

 

 

21,515

 

 

Legal cost award

 

 

 

 

 

 

 

 

 

 

 

 

 

6,951

 

 

Acquisition commitment fee

 

 

 

 

 

 

 

5,250

 

 

 

 

 

 

5,250

 

 

Other (income) expenses

 

(2,907

)

 

 

(887

)

 

 

4,789

 

 

 

(6,084

)

 

 

5,417

 

 

Operating income (loss)

 

(66,106

)

 

 

18,747

 

 

 

90,997

 

 

 

84,003

 

 

 

267,867

 

 

Add: Depreciation and amortization

 

31,947

 

 

 

32,052

 

 

 

27,086

 

 

 

126,394

 

 

 

96,729

 

 

Operating EBITDA

$

(34,159

)

 

$

50,799

 

 

$

118,083

 

 

$

210,397

 

 

$

364,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6)