Attached files

file filename
8-K - 8-K - MERCER INTERNATIONAL INC.merc-8k_20210216.htm

 

EXHIBIT 99.1

For Immediate Release

MERCER INTERNATIONAL INC. REPORTS FOURTH QUARTER AND YEAR END 2020 RESULTS AND ANNOUNCES QUARTERLY CASH DIVIDEND OF $0.065

 

Selected Highlights

 

Record quarterly and annual wood products segment results

 

Fourth quarter Operating EBITDA* of $49.5 million and net loss of $13.0 million

 

2020 annual Operating EBITDA of $192.7 million and net loss of $17.2 million ($0.26 per diluted share)

 

NEW YORK, NY, February 16, 2021 ‑ Mercer International Inc. (Nasdaq: MERC) today reported fourth quarter 2020 Operating EBITDA increased to $49.5 million from negative $34.2 million in the fourth quarter of 2019 and $45.6 million in the third quarter of 2020.

 

In the fourth quarter of 2020, net loss was $13.0 million (or $0.20 per share) compared to a net loss of $72.7 million (or $1.11 per share) in the fourth quarter of 2019 and net income of $7.5 million (or $0.11 per share) in the third quarter of 2020.  

 

In 2020, Operating EBITDA decreased by 8% to $192.7 million from $210.4 million in 2019 and the net loss was $17.2 million (or $0.26 per share) compared to $9.6 million (or $0.15 per share) in 2019.   

 

Mr. David Gandossi, the Chief Executive Officer, stated: “All of our mills ran well in the fourth quarter. Our Rosenthal and Peace River mills successfully and safely completed a total of 16 days of annual maintenance downtime. Our recent capital investment in our Friesau sawmill continues to pay dividends in the form of record quarterly operating income of $12.9 million in the fourth quarter.

 

Our fourth quarter results are highlighted by improved pulp pricing and moderately lower fiber costs, as well as steady production. Fourth quarter average European NBSK list prices were up $40 per ADMT, and average net

____________________

*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

 

prices in China were up $65 per ADMT compared to the third quarter. Pulp market fundamentals continued to improve in the fourth quarter allowing us to achieve record sales volumes.

 

Our wood products segment had record operating results this quarter and benefited from strong demand and robust pricing in the U.S. market. In the current quarter approximately 56% of lumber revenues and 37% of our lumber sales volumes were to the U.S. which was our single largest market.

 

In the first quarter of 2021, our pulp mills have 20 days of planned annual maintenance downtime (approximately 27,600 ADMTs).

 

In January 2021, we issued $875 million of 5.125% senior notes due 2029 to refinance and repay all $250 million of our 6.5% senior notes due 2024 and all $550 million of our 7.375% senior notes due 2025. This transaction reduces our cost of capital and extends the maturity of our senior note debt to 2026 at the earliest. After giving effect to the transaction, going forward it will reduce our annual interest expense by approximately $12 million.

 

While I am pleased that COVID-19 vaccines are beginning to be administered globally, it will be some time before the pandemic is behind us. In late 2020, there was a second wave in reported infections in Europe, the United States and Canada, as well as the emergence of new variants of the virus. As such, we remain committed to maintaining measures and procedures to operate our business safely and efficiently and protect our people.

 

Looking ahead to 2021, we are encouraged by the improving fundamentals in pulp demand and markets and continued price increases implemented in 2021 to date. Along with continuing strong lumber markets and our ample liquidity position, we are positioned well to execute our strategic  plan in 2021.”

 

Consolidated Financial Results

Q4

 

 

Q3

 

 

Q4

 

 

YTD

 

 

YTD

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

(in thousands, except per share amounts)

 

Revenues

$

398,195

 

 

$

333,151

 

 

$

331,172

 

 

$

1,423,140

 

 

$

1,624,411

 

Operating income (loss)

$

15,616

 

 

$

13,736

 

 

$

(66,106

)

 

$

63,729

 

 

$

84,003

 

Operating EBITDA

$

49,506

 

 

$

45,620

 

 

$

(34,159

)

 

$

192,650

 

 

$

210,397

 

Net income (loss)

$

(12,977

)

 

$

7,545

 

 

$

(72,721

)

 

$

(17,235

)

 

$

(9,639

)

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

$

(0.20

)

 

$

0.11

 

 

$

(1.11

)

 

$

(0.26

)

 

$

(0.15

)

 


 

Page 3

 

Consolidated – Three Months Ended December 31, 2020 Compared to Three Months Ended December 31, 2019

Total revenues for the three months ended December 31, 2020 increased by approximately 20% to $398.2 million from $331.2 million in the same quarter of 2019 primarily due to higher pulp and energy sales volumes and higher lumber sales realizations.

 

Costs and expenses in the current quarter decreased by approximately 4% to $382.6 million from $397.3 million in the fourth quarter of 2019 primarily due to lower annual maintenance costs and per unit fiber costs partially offset by higher pulp sales volumes and the negative impact of a weaker dollar on our euro and Canadian dollar denominated costs and expenses. The fourth quarter of 2019 included the reversal of $13.7 million in accrued wastewater fees as a result of completing certain approved capital projects.

In the fourth quarter of 2020, Operating EBITDA increased to $49.5 million from negative $34.2 million in the same quarter of 2019 primarily due to lower annual maintenance costs, lower per unit fiber costs, higher pulp and energy sales volumes and higher lumber sales realizations.

 

Segment Results

Pulp: Record quarterly pulp sales volumes and lower annual maintenance and fiber costs

  

Three Months Ended December 31,

 

 

2020

 

 

2019

 

 

(in thousands)

 

Pulp revenues

$

321,379

 

 

$

275,517

 

Energy and chemical revenues

$

22,698

 

 

$

15,273

 

Operating income (loss)

$

4,650

 

 

$

(66,574

)

 

Pulp segment operating income increased to $4.7 million in the fourth quarter of 2020 compared to an operating loss of $66.6 million in the same quarter of 2019 due to lower annual maintenance and per unit fiber costs and higher pulp and energy sales volumes.

 

In the fourth quarter of 2020, our pulp sales realizations were flat at $588 per ADMT from $581 per ADMT in the same quarter of the prior year. NBSK sales volumes increased by approximately 13% to a record 469,544 ADMTs in the current quarter from 416,569 ADMTs in the same quarter of 2019 primarily due to lower annual maintenance downtime. In the current quarter of 2020, our pulp mills had 16 days of annual maintenance downtime (approximately 21,500 ADMTs). In the comparative quarter of 2019, our pulp mills had 54 days of annual maintenance downtime (approximately 86,500 ADMTs). We estimate that such downtime in the fourth quarter of 2020 adversely impacted our operating income by approximately $14.7 million, comprised of approximately $9.4 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.

 


 

Page 4

 

In the fourth quarter of 2020, per unit fiber costs decreased by approximately 19% from the same quarter of 2019 due to lower per unit fiber costs for all of our mills. In Germany, per unit fiber costs benefited from the continuing availability of beetle damaged wood. In Canada, per unit fiber costs declined due to increased sawmill activity but remained at historically high levels due to strong demand in the mills’ fiber procurement areas.

 

Wood Products: Record operating income driven by strong demand  

  

Three Months Ended December 31,

 

 

2020

 

 

2019

 

 

(in thousands)

 

Lumber revenues

$

48,560

 

 

$

35,071

 

Energy revenues

$

3,133

 

 

$

2,646

 

Wood residual revenues

$

1,398

 

 

$

1,871

 

Operating income

$

12,859

 

 

$

5,274

 

 

In the fourth quarter of 2020, our wood products segment had record operating income of $12.9 million compared to $5.3 million in the same quarter of 2019 primarily due to higher realized sales prices.

 

Average lumber sales realizations increased by approximately 35% to $467 per Mfbm in the fourth quarter of 2020 compared to approximately $347 per Mfbm in the same quarter of 2019 primarily due to higher pricing in the U.S. market. U.S. lumber pricing increased due to strong demand in the fourth quarter of 2020 from the U.S. housing and renovation markets. European lumber pricing modestly increased in the quarter due to steady demand with limited supply.

 

Per unit fiber costs decreased by approximately 5% in the fourth quarter of 2020 from the same quarter of 2019 primarily as a result of the continuing availability of beetle damaged wood.

 

Consolidated – Year Ended December 31, 2020 Compared to Year Ended December 31, 2019

Total revenues in 2020 decreased by approximately 12% to $1,423.1 million from $1,624.4 million in 2019 primarily due to lower pulp sales realizations and pulp sales volumes partially offset by higher lumber sales realizations and lumber sales volumes.  

 

Costs and expenses in 2020 decreased by approximately 12% to $1,359.4 million from $1,540.4 million in 2019 primarily due to lower per unit fiber costs, maintenance costs and pulp sales volumes. 2019 costs and expenses included a reversal of $20.9 million in accrued wastewater fees at our German pulp mills.

 

In 2020, we had $5.9 million of other income primarily due to a $17.5 million gain on the sale of investments partially offset by a $13.8 million foreign exchange loss primarily on the translation of dollar denominated cash held


 

Page 5

 

at our mills as the dollar weakened at the end of 2020. In 2019, we had $6.1 million of other income primarily due to interest earned on cash.

 

In 2020, Operating EBITDA decreased by approximately 8% to $192.7 million from $210.4 million in 2019 as lower pulp sales realizations were only partially offset by lower per unit fiber costs, lower maintenance costs and higher lumber sales realizations.

 

Segment Results

Pulp

  

Year Ended December 31,

 

 

 

2020

 

 

2019

 

 

 

(in thousands)

 

 

Pulp revenues

$

1,130,302

 

 

$

1,370,742

 

 

Energy and chemical revenues

$

90,342

 

 

$

86,381

 

 

Depreciation and amortization

$

115,945

 

 

$

117,108

 

 

Operating income

$

37,952

 

 

$

90,583

 

 

 

Wood Products

  

Year Ended December 31,

 

 

 

2020

 

 

2019

 

 

 

(in thousands)

 

 

Lumber revenues

$

180,769

 

 

$

142,243

 

 

Energy revenues

$

10,619

 

 

$

9,721

 

 

Wood residual revenues

$

6,261

 

 

$

7,973

 

 

Depreciation and amortization

$

12,212

 

 

$

7,966

 

 

Operating income

$

34,704

 

 

$

7,349

 

 

 

Liquidity

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

  

December 31,

 

 

2020

 

 

2019

 

 

(in thousands)

 

Cash and cash equivalents

$

361,098

 

 

$

351,085

 

Working capital

$

663,056

 

 

$

588,385

 

Total assets

$

2,129,126

 

 

$

2,065,720

 

Long-term liabilities

$

1,316,303

 

 

$

1,259,005

 

Total shareholders' equity

$

601,027

 

 

$

550,403

 

 

As of December 31, 2020, we had cash and cash equivalents of approximately $361.1 million, approximately $266.8 million available under our revolving credit facilities, providing aggregate liquidity of about $627.9 million.

 

Current Market Environment

In January 2021, published NBSK list prices increased $50 per ADMT in Europe, and $30 per ADMT in North America and net prices increased $100 per ADMT in China. Although there is continued economic uncertainty as a


 

Page 6

 

result of the COVID-19 pandemic, based on the recent NBSK price increases and an improving supply demand balance, we are currently expecting stable pulp demand and modestly improving prices during the course of 2021.

 

In our lumber segment, going into 2021 we currently expect continued strong lumber demand and prices in the U.S. market along with modestly improving sales realizations in the European market.

 

Quarterly Dividend

A quarterly dividend of $0.065 per share will be paid on April 7, 2021 to all shareholders of record on March 31, 2021. Future dividends will be subject to Board approval and may be adjusted as business and industry conditions warrant.

 

Earnings Release Call

In conjunction with this release, Mercer International Inc. will host a conference call, which will be simultaneously broadcast live over the Internet. Management will host the call, which is scheduled for February 17, 2021 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/4hyqmsx9 or through a link on the company's home page at https://www.mercerint.com. Please allow 15 minutes prior to the call to visit the site and download and install any necessary audio software.

 

Mercer International Inc. is a global forest products company with operations in Germany and Canada with consolidated annual production capacity of 2.2 million tonnes of pulp and 550 million board feet of lumber. To obtain further information on the company, please visit its web site at https://www.mercerint.com.

 

The preceding includes forward looking statements which involve known and unknown risks and uncertainties which may cause our actual results in future periods to differ materially from forecasted results. Words such as "expects", "anticipates", "projects", "intends", "designed", "will", "believes", "estimates", "may", "could" and variations of such words and similar expressions are intended to identify such forward-looking statements. Among those factors which could cause actual results to differ materially are the following: the highly cyclical nature of our business, raw material costs, our level of indebtedness, competition, foreign exchange and interest rate fluctuations, our use of derivatives, expenditures for capital projects, environmental regulation and compliance, disruptions to our production, market conditions and other risk factors listed from time to time in our SEC reports.

 


 

Page 7

 

APPROVED BY:

Jimmy S.H. Lee

Executive Chairman

(604) 684-1099

 

David M. Gandossi, FCPA, FCA

Chief Executive Officer

(604) 684-1099

 

-FINANCIAL TABLES FOLLOW-

 



Summary Financial Highlights

Q4

 

 

Q3

 

 

Q4

 

 

YTD

 

 

YTD

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

(in thousands, except per share amounts)

 

Pulp segment revenues

$

344,077

 

 

$

274,916

 

 

$

290,790

 

 

$

1,220,644

 

 

$

1,457,123

 

Wood products segment revenues

 

53,091

 

 

 

57,053

 

 

 

39,588

 

 

 

197,649

 

 

 

159,937

 

Corporate and other revenues

 

1,027

 

 

 

1,182

 

 

 

794

 

 

 

4,847

 

 

 

7,351

 

Total revenues

$

398,195

 

 

$

333,151

 

 

$

331,172

 

 

$

1,423,140

 

 

$

1,624,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment operating income (loss)

$

4,650

 

 

$

3,753

 

 

$

(66,574

)

 

$

37,952

 

 

$

90,583

 

Wood products segment operating income

 

12,859

 

 

 

11,963

 

 

 

5,274

 

 

 

34,704

 

 

 

7,349

 

Corporate and other operating loss

 

(1,893

)

 

 

(1,980

)

 

 

(4,806

)

 

 

(8,927

)

 

 

(13,929

)

Total operating income (loss)

$

15,616

 

 

$

13,736

 

 

$

(66,106

)

 

$

63,729

 

 

$

84,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment depreciation and amortization

$

30,104

 

 

$

28,251

 

 

$

29,492

 

 

$

115,945

 

 

$

117,108

 

Wood products segment depreciation and amortization

 

3,585

 

 

 

3,446

 

 

 

2,029

 

 

 

12,212

 

 

 

7,966

 

Corporate and other depreciation and amortization

 

201

 

 

 

187

 

 

 

426

 

 

 

764

 

 

 

1,320

 

Total depreciation and amortization

$

33,890

 

 

$

31,884

 

 

$

31,947

 

 

$

128,921

 

 

$

126,394

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating EBITDA

$

49,506

 

 

$

45,620

 

 

$

(34,159

)

 

$

192,650

 

 

$

210,397

 

Income tax recovery (provision)

$

(1,645

)

 

$

1,775

 

 

$

15,875

 

 

$

(6,096

)

 

$

(19,226

)

Net income (loss)

$

(12,977

)

 

$

7,545

 

 

$

(72,721

)

 

$

(17,235

)

 

$

(9,639

)

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Basic and diluted

$

(0.20

)

 

$

0.11

 

 

$

(1.11

)

 

$

(0.26

)

 

$

(0.15

)

Common shares outstanding at period end

 

65,868

 

 

 

65,868

 

 

 

65,629

 

 

 

65,868

 

 

 

65,629

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Pulp Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp production ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

436.9

 

 

 

400.2

 

 

 

381.3

 

 

 

1,716.1

 

 

 

1,736.4

 

NBHK

 

87.4

 

 

 

79.8

 

 

 

60.9

 

 

 

335.0

 

 

 

304.2

 

Annual maintenance downtime ('000 ADMTs)

 

21.5

 

 

 

15.0

 

 

 

86.5

 

 

 

50.1

 

 

 

108.1

 

Annual maintenance downtime (days)

 

16

 

 

 

10

 

 

 

54

 

 

 

43

 

 

 

82

 

Pulp sales ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

469.5

 

 

 

369.9

 

 

 

416.6

 

 

 

1,700.4

 

 

 

1,773.2

 

NBHK

 

93.6

 

 

 

100.1

 

 

 

65.3

 

 

 

329.0

 

 

 

325.7

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Europe

 

880

 

 

 

840

 

 

 

822

 

 

 

851

 

 

 

946

 

China

 

637

 

 

 

572

 

 

 

563

 

 

 

588

 

 

 

612

 

North America

 

1,138

 

 

 

1,133

 

 

 

1,115

 

 

 

1,139

 

 

 

1,239

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

China

 

480

 

 

 

443

 

 

 

455

 

 

 

462

 

 

 

558

 

North America

 

868

 

 

 

868

 

 

 

893

 

 

 

881

 

 

 

1,036

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

588

 

 

 

562

 

 

 

581

 

 

 

572

 

 

 

663

 

NBHK

 

454

 

 

 

424

 

 

 

476

 

 

 

452

 

 

 

567

 

Energy production ('000 MWh)(3)

 

568.1

 

 

 

529.2

 

 

 

432.9

 

 

 

2,238.6

 

 

 

2,141.2

 

Energy sales ('000 MWh)(3)

 

225.3

 

 

 

215.5

 

 

 

154.5

 

 

 

894.5

 

 

 

822.8

 

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

 

96

 

 

 

96

 

 

 

88

 

 

 

93

 

 

 

91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Products Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumber production (MMfbm)

 

111.4

 

 

 

96.8

 

 

 

106.7

 

 

 

438.0

 

 

 

414.7

 

Lumber sales (MMfbm)

 

104.0

 

 

 

118.5

 

 

 

101.1

 

 

 

449.2

 

 

 

408.8

 

Average lumber sales realizations ($/Mfbm)

 

467

 

 

453

 

 

347

 

 

 

402

 

 

348

 

Energy production and sales ('000 MWh)

 

25.7

 

 

 

17.8

 

 

 

23.1

 

 

 

89.0

 

 

 

83.5

 

Average energy sales realizations ($/MWh)

 

122

 

 

125

 

 

114

 

 

 

119

 

 

116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot Currency Exchange Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ / €(4)

 

1.1925

 

 

 

1.1698

 

 

 

1.1075

 

 

 

1.1410

 

 

1.1194

 

$ / C$(4)

 

0.7675

 

 

0.7508

 

 

 

0.7578

 

 

 

0.7457

 

 

0.7537

 

______________

(1)

Source: RISI pricing report. Europe and North America are list prices. China are net prices which include discounts, allowances and rebates. Effective January 2020, the RISI pricing report does not provide list prices for China.  

(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,

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Revenues

$

398,195

 

 

$

331,172

 

 

$

1,423,140

 

 

$

1,624,411

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

331,173

 

 

 

346,020

 

 

 

1,163,727

 

 

 

1,340,380

 

Cost of sales depreciation and amortization

 

33,865

 

 

 

31,693

 

 

 

128,817

 

 

 

125,801

 

Selling, general and administrative expenses

 

17,541

 

 

 

19,565

 

 

 

66,867

 

 

 

74,227

 

Operating income (loss)

 

15,616

 

 

 

(66,106

)

 

 

63,729

 

 

 

84,003

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(20,690

)

 

 

(20,647

)

 

 

(80,746

)

 

 

(75,750

)

Loss on settlement of debt

 

 

 

 

(4,750

)

 

 

 

 

 

(4,750

)

Other income (expenses)

 

(6,258

)

 

 

2,907

 

 

 

5,878

 

 

 

6,084

 

Total other expenses, net

 

(26,948

)

 

 

(22,490

)

 

 

(74,868

)

 

 

(74,416

)

Income (loss) before income taxes

 

(11,332

)

 

 

(88,596

)

 

 

(11,139

)

 

 

9,587

 

Income tax recovery (provision)

 

(1,645

)

 

 

15,875

 

 

 

(6,096

)

 

 

(19,226

)

Net loss

$

(12,977

)

 

$

(72,721

)

 

$

(17,235

)

 

$

(9,639

)

Net loss per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

$

(0.20

)

 

$

(1.11

)

 

$

(0.26

)

 

$

(0.15

)

Dividends declared per common share

$

0.0650

 

 

$

0.1375

 

 

$

0.3325

 

 

$

0.5375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)


 


 

MERCER INTERNATIONAL INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

 

  

 

December 31,

 

 

 

2020

 

 

2019

 

ASSETS

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

361,098

 

 

$

351,085

 

Accounts receivable, net

 

 

227,055

 

 

 

208,740

 

Inventories

 

 

271,696

 

 

 

272,599

 

Prepaid expenses and other

 

 

15,003

 

 

 

12,273

 

Total current assets

 

 

874,852

 

 

 

844,697

 

Property, plant and equipment, net

 

 

1,109,740

 

 

 

1,074,242

 

Investment in joint ventures

 

 

46,429

 

 

 

53,122

 

Amortizable intangible assets, net

 

 

51,571

 

 

 

53,371

 

Operating lease right-of-use assets

 

 

13,251

 

 

 

13,004

 

Other long-term assets

 

 

31,928

 

 

 

26,038

 

Deferred income tax

 

 

1,355

 

 

 

1,246

 

Total assets

 

$

2,129,126

 

 

$

2,065,720

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable and other

 

$

210,994

 

 

$

255,544

 

Pension and other post-retirement benefit obligations

 

 

802

 

 

 

768

 

Total current liabilities

 

 

211,796

 

 

 

256,312

 

Debt

 

 

1,145,294

 

 

 

1,087,932

 

Pension and other post-retirement benefit obligations

 

 

31,810

 

 

 

25,489

 

Finance lease liabilities

 

 

41,329

 

 

 

31,103

 

Operating lease liabilities

 

 

9,933

 

 

 

10,520

 

Other long-term liabilities

 

 

10,909

 

 

 

14,114

 

Deferred income tax

 

 

77,028

 

 

 

89,847

 

Total liabilities

 

 

1,528,099

 

 

 

1,515,317

 

Shareholders’ equity

 

 

 

 

 

 

 

 

Common shares $1 par value; 200,000,000 authorized; 65,868,000 issued and outstanding (2019 – 65,629,000)

 

 

65,800

 

 

 

65,598

 

Additional paid-in capital

 

 

345,696

 

 

 

344,994

 

Retained earnings

 

 

217,106

 

 

 

256,371

 

Accumulated other comprehensive loss

 

 

(27,575

)

 

 

(116,560

)

Total shareholders’ equity

 

 

601,027

 

 

 

550,403

 

Total liabilities and shareholders’ equity

 

$

2,129,126

 

 

$

2,065,720

 

 

 

 

 

 

(4)


 


 

MERCER INTERNATIONAL INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

 

For the Year Ended December 31,

 

 

 

2020

 

 

2019

 

 

2018

 

Cash flows from (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(17,235

)

 

$

(9,639

)

 

$

128,589

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

128,921

 

 

 

126,394

 

 

 

96,729

 

Deferred income tax provision (recovery)

 

 

(15,249

)

 

 

(7,873

)

 

 

16,596

 

Inventory impairment

 

 

25,998

 

 

 

9,200

 

 

 

 

Loss on settlement of debt

 

 

 

 

 

4,750

 

 

 

21,515

 

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

 

 

3,053

 

 

 

3,449

 

 

 

1,868

 

Stock compensation expense

 

 

928

 

 

 

3,036

 

 

 

3,940

 

Gain on sale of investments

 

 

(17,540

)

 

 

 

 

 

 

Foreign exchange transaction losses

 

 

13,272

 

 

 

7,116

 

 

 

746

 

Other

 

 

543

 

 

 

5,834

 

 

 

2,419

 

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

 

 

(4,164

)

 

 

(4,467

)

 

 

(1,133

)

Changes in working capital

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(6,269

)

 

 

41,369

 

 

 

(10,370

)

Inventories

 

 

(11,430

)

 

 

24,683

 

 

 

(58,082

)

Accounts payable and accrued expenses

 

 

(53,744

)

 

 

45,256

 

 

 

37,959

 

Other

 

 

(5,519

)

 

 

(4,825

)

 

 

(4,108

)

Net cash from (used in) operating activities

 

 

41,565

 

 

 

244,283

 

 

 

236,668

 

Cash flows from (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(78,518

)

 

 

(132,034

)

 

 

(87,012

)

Purchase of amortizable intangible assets

 

 

(647

)

 

 

(623

)

 

 

(600

)

Acquisitions

 

 

 

 

 

(6,380

)

 

 

(380,312

)

Purchase of investments

 

 

(9,370

)

 

 

 

 

 

 

Proceeds from sale of investments

 

 

26,910

 

 

 

 

 

 

 

Other

 

 

1,798

 

 

 

(321

)

 

 

445

 

Net cash from (used in) investing activities

 

 

(59,827

)

 

 

(139,358

)

 

 

(467,479

)

Cash flows from (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Redemption of senior notes

 

 

 

 

 

(103,875

)

 

 

(317,439

)

Proceeds from issuance of senior notes

 

 

 

 

 

205,500

 

 

 

350,000

 

Proceeds from (repayment of) revolving credit facilities, net

 

 

52,651

 

 

 

(58,404

)

 

 

36,560

 

Dividend payments

 

 

(21,892

)

 

 

(35,279

)

 

 

(40,724

)

Repurchase of common shares

 

 

(162

)

 

 

(754

)

 

 

 

Payment of debt issuance costs

 

 

 

 

 

(4,213

)

 

 

(10,074

)

Proceeds from government grants

 

 

362

 

 

 

6,467

 

 

 

 

Other

 

 

(4,642

)

 

 

(3,344

)

 

 

(3,462

)

Net cash from (used in) financing activities

 

 

26,317

 

 

 

6,098

 

 

 

14,861

 

Effect of exchange rate changes on cash and cash equivalents

 

 

1,958

 

 

 

(429

)

 

 

(4,297

)

Net increase (decrease) in cash and cash equivalents

 

 

10,013

 

 

 

110,594

 

 

 

(220,247

)

Cash and cash equivalents, beginning of year

 

 

351,085

 

 

 

240,491

 

 

 

460,738

 

Cash and cash equivalents, end of year

 

$

361,098

 

 

$

351,085

 

 

$

240,491

 

 

 

 

(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 operating income (loss) 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

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net income (loss)

$

(12,977

)

 

$

7,545

 

 

$

(72,721

)

 

$

(17,235

)

 

$

(9,639

)

Income tax provision (recovery)

 

1,645

 

 

 

(1,775

)

 

 

(15,875

)

 

 

6,096

 

 

 

19,226

 

Interest expense

 

20,690

 

 

 

19,864

 

 

 

20,647

 

 

 

80,746

 

 

 

75,750

 

Loss on settlement of debt

 

 

 

 

 

 

 

4,750

 

 

 

 

 

 

4,750

 

Other (income) expenses

 

6,258

 

 

 

(11,898

)

 

 

(2,907

)

 

 

(5,878

)

 

 

(6,084

)

Operating income (loss)

 

15,616

 

 

 

13,736

 

 

 

(66,106

)

 

 

63,729

 

 

 

84,003

 

Add: Depreciation and amortization

 

33,890

 

 

 

31,884

 

 

 

31,947

 

 

 

128,921

 

 

 

126,394

 

Operating EBITDA

$

49,506

 

 

$

45,620

 

 

$

(34,159

)

 

$

192,650

 

 

$

210,397

 

 

 

 

 

 

 

 

 

 

 

 

(6)