8-K
MERCER INTERNATIONAL INC. (MERC)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 29, 2021
MERCER INTERNATIONAL INC.
(Exact name of Registrant as Specified in Its Charter)
| Washington | 000-51826 | 47-0956945 |
|---|---|---|
| (State or Other Jurisdiction<br><br><br>of Incorporation) | (Commission File Number) | (IRS Employer<br><br><br>Identification No.) |
Suite 1120, 700 West Pender Street, Vancouver, British Columbia, Canada, V6C 1G8
(Address of Principal Executive Offices)
Registrant’s Telephone Number, Including Area Code: (604) 684-1099
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading<br><br><br>Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common Stock, par value $1.00 per share | MERC | NASDAQ Global Select Market |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition
The information furnished under Item 2.02 of this Current Report shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
On July 29, 2021, Mercer International Inc. (the “Company”) announced by press release the Company’s results for its second quarter ended June 30, 2021. A copy of such press release is furnished as Exhibit 99.1 to this Current Report.
Item 8.01. Other Events
On July 29, 2021, the Company announced by press release that its board of directors had authorized a quarterly cash dividend of $0.065 per share to be paid on October 6, 2021 to all shareholders of record on September 29, 2021. A copy of such press release is furnished as Exhibit 99.1 to this Current Report.
Item 9.01. Financial Statements and Exhibits
(d) Exhibits.
| Exhibit<br><br><br>Number | Description |
|---|---|
| 99.1 | Press Release dated July 29, 2021 |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| MERCER INTERNATIONAL INC. | ||
|---|---|---|
| Date: July 29, 2021 | By: | /s/ David K. Ure |
| David K. Ure | ||
| Chief Financial Officer |
2
merc-ex991_6.htm
EXHIBIT 99.1
For Immediate Release
MERCER INTERNATIONAL INC. REPORTS SECOND QUARTER AND FIRST HALF 2021 RESULTS AND ANNOUNCES QUARTERLY CASH DIVIDEND OF $0.065
Selected Highlights
| • | Record quarterly wood products segment results |
|---|---|
| • | Second quarter Operating EBITDA* of $83.8 million and net income of $21.4 million |
| --- | --- |
| • | Completed Capital Program to Increase Stendal Mill production by 80,000 ADMTs per year |
| --- | --- |
NEW YORK, NY, July 29, 2021 ‑ Mercer International Inc. (Nasdaq: MERC) today reported second quarter 2021 Operating EBITDA increased to $83.8 million from $40.5 million in the second quarter of 2020 and from $82.0 million in the first quarter of 2021.
In the second quarter of 2021, net income was $21.4 million (or $0.32 per share) compared to a net loss of $8.4 million (or $0.13 per share) in the second quarter of 2020 and net income of $5.9 million (or $0.09 per share) in the first quarter of 2021.
In the first half of 2021, Operating EBITDA increased by 70% to $165.8 million from $97.5 million in the same period of 2020. In the first half of 2021, net income was $27.3 million (or $0.41 per share) compared to a net loss of $11.8 million (or $0.18 per share) in the same period of 2020.
Mr. David Gandossi, the Chief Executive Officer, stated: “In the second quarter, we successfully and safely completed major capital programs to improve the performance of our Stendal and Peace River mills. At Stendal we have added 80,000 tonnes of NBSK pulp capacity with the addition of two new batch digesters which are currently being ramped up. At Peace River we rebuilt its recovery boiler and are ramping up its operations.
Our Friesau sawmill’s strong second quarter production allowed it to continue significant sales into the very strong U.S. market and to achieve record quarterly operating income of $42.3 million. In the current quarter, approximately 39% of lumber sales volumes were to the U.S.
____________________
*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
Pulp prices improved across all markets in the second quarter. Second quarter average European NBSK list prices were up $251 per ADMT and average net prices in China were up $79 per ADMT compared to the first quarter. Currently NBSK list prices are approximately $1,340 in Europe and net prices are approximately $850 in China.
While I am encouraged by the global roll-out of vaccines and the reopening of economies, there remains ongoing uncertainty about the impact of COVID-19 variations and increases in infection levels. Consequently, we will maintain our measures and procedures put in place to protect our employees and contractors and which allow us to operate our business safely and efficiently.
In the interior of British Columbia the wildfires situation so far has not disrupted our operations but has impacted logistics, increasing rail congestion, slowing pulp deliveries and causing the use of more expensive trucking. We are continuing to monitor the situation.
Looking ahead to the third quarter, we expect strong pulp market fundamentals to support marginally higher NBSK pulp prices in Europe but we expect a modest price decline in China. As well, we expect lumber demand and pricing to remain steady in all markets. Although there was a recent significant price correction in the U.S. lumber market, prices remain at historically attractive levels. Further, we believe U.S. lumber prices are near a floor level and expect them to slowly increase once home construction ramps up in the early fall.
Steady markets combined with our ample liquidity leave us well positioned to accelerate our strategic plan, including pursuing high return opportunities.”
Consolidated Financial Results
| Q2 | Q1 | Q2 | YTD | YTD | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2021 | 2020 | 2021 | 2020 | ||||||||||||
| (in thousands, except per share amounts) | ||||||||||||||||
| Revenues | $ | 401,832 | $ | 412,720 | $ | 341,195 | $ | 814,552 | ^^ | $ | 691,794 | |||||
| Operating income | $ | 51,836 | $ | 51,029 | $ | 10,315 | $ | 102,865 | ^^ | $ | 34,377 | |||||
| Operating EBITDA | $ | 83,791 | $ | 81,996 | $ | 40,516 | $ | 165,787 | ^^ | $ | 97,524 | |||||
| Loss on early extinguishment of debt | $ | — | $ | (30,368 | ) | ^(1)^ | $ | — | $ | (30,368 | ) | ^(1)^ | $ | — | ||
| Net income (loss) | $ | 21,415 | $ | 5,933 | ^^ | $ | (8,411 | ) | $ | 27,348 | ^^ | $ | (11,803 | ) | ||
| Net income (loss) per common share | ^^ | |||||||||||||||
| Basic and diluted | $ | 0.32 | $ | 0.09 | $ | (0.13 | ) | $ | 0.41 | ^^ | $ | (0.18 | ) |
______________
| (1) | Redemption of 6.50% senior notes due 2024 and 7.375% senior notes due 2025. |
|---|
Page 3
Consolidated – Three Months Ended June 30, 2021 Compared to Three Months Ended June 30, 2020
Total revenues for the three months ended June 30, 2021 increased by approximately 18% to $401.8 million from $341.2 million in the same quarter of 2020 primarily due to higher pulp and lumber sales realizations partially offset by lower pulp sales volumes.
Costs and expenses in the current quarter increased by approximately 6% to $350.0 million from $330.9 million in the second quarter of 2020 primarily due to higher maintenance costs and the negative impact of a weaker dollar on our Canadian dollar and euro denominated costs and expenses partially offset by lower pulp sales volumes.
In the second quarter of 2021, Operating EBITDA increased to $83.8 million from $40.5 million in the same quarter of 2020 primarily due to higher pulp and lumber sales realizations partially offset by higher maintenance costs, the negative impact of a weaker dollar and lower pulp sales volumes.
Segment Results
Pulp
| Three Months Ended June 30, | ||||
|---|---|---|---|---|
| 2021 | 2020 | |||
| (in thousands) | ||||
| Pulp revenues | $ | 297,191 | $ | 276,919 |
| Energy and chemical revenues | $ | 13,058 | $ | 21,127 |
| Operating income | $ | 13,338 | $ | 8,110 |
In the second quarter of 2021, pulp segment operating income increased by approximately 64% to $13.3 million from $8.1 million in the same quarter of 2020 as higher pulp sales realizations were only partially offset by higher maintenance costs, the negative impact of a weaker dollar and lower pulp sales volumes.
In the current quarter of 2021, average NBSK pulp sales realizations increased by approximately 45% to $830 per ADMT from $573 per ADMT in the same quarter of the prior year due to strong demand and low customer inventory levels. NBSK pulp sales volumes decreased by approximately 22% to 330,425 ADMTs in the current quarter from 422,586 ADMTs in the same quarter of 2020 due to lower production.
Page 4
NBSK pulp production declined by approximately 16% to 355,103 ADMTs in the current quarter from 423,773 ADMTs in the same quarter of 2020 primarily due to capital projects and maintenance downtime. In the current quarter of 2021, our pulp mills had 117 days of maintenance downtime (approximately 173,100 ADMTs) including our 50% owned Cariboo mill. Approximately 79 days of such downtime was at our Peace River mill and primarily related to boiler work which was deferred from last year relating to a 2017 incident. The Peace River mill maintenance shut was about 25 days longer than planned, nine days of which were in July, but we expect the majority of this extra downtime will be covered by our insurance.
In the second quarter of 2021, we received insurance proceeds of $20.0 million in connection with the costs of the Peace River mill boiler work along with an initial payment of $4.2 million for our business interruption insurance claims. We currently expect our remaining business interruption insurance claim to be in excess of $15 million.
We estimate that annual maintenance downtime in the current quarter adversely impacted our operating income by approximately $80.1 million, comprised of approximately $45.0 million in direct out-of-pocket expenses and the balance in reduced production (exclusive of business interruption insurance proceeds).
In the third quarter of 2021, excluding our 50% owned Cariboo mill, we have 24 days of scheduled maintenance. Also, while our Rosenthal mill will be operating and producing pulp, in the third quarter of 2021 it will take down and rebuild its turbine. This work is expected to continue into the early fourth quarter and require the mill to purchase its energy requirements.
On average, in the current quarter overall per unit fiber costs were flat when compared to the same quarter of 2020.
Wood Products
| Three Months Ended June 30, | ||||
|---|---|---|---|---|
| 2021 | 2020 | |||
| (in thousands) | ||||
| Lumber revenues | $ | 86,285 | $ | 37,611 |
| Energy revenues | $ | 2,692 | $ | 2,629 |
| Wood residual revenues | $ | 1,462 | $ | 1,487 |
| Operating income | $ | 42,314 | $ | 4,327 |
In the second quarter of 2021, our wood products segment had record operating income of $42.3 million compared to $4.3 million in the same quarter of 2020 primarily due to a higher lumber realized sales price.
Average lumber sales realizations increased to $789 per Mfbm in the second quarter of 2021 from approximately $345 per Mfbm in the same quarter of 2020 due to higher pricing in both the U.S. and European
Page 5
markets. U.S. lumber pricing increased due to strong demand from the housing and renovation markets. European lumber pricing increased due to steady demand with limited supply.
Fiber costs were approximately 75% of our lumber cash production costs in the current quarter. In the current quarter per unit fiber costs increased by approximately 30% from the same quarter of 2020 primarily due to strong demand for sawlogs and the negative impact of a weaker dollar on our euro denominated fiber costs.
In the third quarter of 2021, our Friesau sawmill has four weeks of seasonal scheduled downtime.
Consolidated – Six Months Ended June 30, 2021 Compared to Six Months Ended June 30, 2020
Total revenues for the first half of 2021 increased by approximately 18% to $814.6 million from $691.8 million in the first half of 2020 primarily due to higher pulp and lumber sales realizations partially offset by lower pulp sales volumes.
Costs and expenses in the first half of 2021 increased by approximately 8% to $711.7 million from $657.4 million in the first half of 2020 primarily due to the negative impact of a weaker dollar on our Canadian dollar and euro denominated costs and expenses and higher maintenance costs partially offset by lower pulp sales volumes and per unit fiber costs.
For the first half of 2021, our net income was $27.3 million, or $0.41 per share compared to a net loss of $11.8 million, or $0.18 per share, in the same period of 2020.
In the first half of 2021, Operating EBITDA increased by approximately 70% to $165.8 million from $97.5 million in the same period of 2020 primarily due to higher pulp and lumber sales realizations and lower per unit fiber costs partially offset by higher maintenance costs, the negative impact of a weaker dollar on our Canadian dollar and euro denominated costs and expenses and lower pulp and energy sales volumes.
Liquidity
The following table is a summary of selected financial information as of the dates indicated:
| June 30, | December 31, | |||
|---|---|---|---|---|
| 2021 | 2020 | |||
| (in thousands) | ||||
| Cash and cash equivalents | $ | 384,534 | $ | 361,098 |
| Working capital | $ | 672,237 | $ | 663,056 |
| Total assets | $ | 2,214,698 | $ | 2,129,126 |
| Long-term liabilities | $ | 1,345,200 | $ | 1,316,303 |
| Total shareholders' equity | $ | 604,134 | $ | 601,027 |
Page 6
As of June 30, 2021, we had cash and cash equivalents of approximately $384.5 million and approximately $310.4 million available under our revolving credit facilities, providing aggregate liquidity of about $694.9 million.
Quarterly Dividend
A quarterly dividend of $0.065 per share will be paid on October 6, 2021 to all shareholders of record on September 29, 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 July 30, 2021 at 10:00 AM (Eastern Daylight Time). Listeners can access the conference call live and archived for 30 days over the Internet at https://edge.media-server.com/mmc/p/w2j2nx7v 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
| Q2 | Q1 | Q2 | YTD | YTD | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2021 | 2020 | 2021 | 2020 | |||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||
| Pulp segment revenues | $ | 310,249 | $ | 339,756 | $ | 298,046 | $ | 650,005 | $ | 601,651 | |||||||
| Wood products segment revenues | 90,439 | 70,987 | 41,727 | 161,426 | 87,505 | ||||||||||||
| Corporate and other revenues | 1,144 | 1,977 | 1,422 | 3,121 | 2,638 | ||||||||||||
| Total revenues | $ | 401,832 | $ | 412,720 | $ | 341,195 | $ | 814,552 | $ | 691,794 | |||||||
| Pulp segment operating income | $ | 13,338 | $ | 25,296 | $ | 8,110 | $ | 38,634 | $ | 29,549 | |||||||
| Wood products segment operating income | 42,314 | 27,977 | 4,327 | 70,291 | 9,882 | ||||||||||||
| Corporate and other operating loss | (3,816 | ) | (2,244 | ) | (2,122 | ) | (6,060 | ) | (5,054 | ) | |||||||
| Total operating income | $ | 51,836 | $ | 51,029 | $ | 10,315 | $ | 102,865 | $ | 34,377 | |||||||
| Pulp segment depreciation and amortization | $ | 27,967 | $ | 27,046 | $ | 27,219 | $ | 55,013 | $ | 57,590 | |||||||
| Wood products segment depreciation and amortization | 3,748 | 3,723 | 2,804 | 7,471 | 5,181 | ||||||||||||
| Corporate and other depreciation and amortization | 240 | 198 | 178 | 438 | 376 | ||||||||||||
| Total depreciation and amortization | $ | 31,955 | $ | 30,967 | $ | 30,201 | $ | 62,922 | $ | 63,147 | |||||||
| Operating EBITDA | $ | 83,791 | $ | 81,996 | $ | 40,516 | $ | 165,787 | $ | 97,524 | |||||||
| Loss on early extinguishment of debt | $ | — | $ | (30,368 | ) | ^(1)^ | $ | — | $ | (30,368 | ) | ^(1)^ | $ | — | |||
| Income tax provision | $ | (10,685 | ) | $ | (2,698 | ) | $ | (882 | ) | $ | (13,383 | ) | $ | (6,226 | ) | ||
| Net income (loss) | $ | 21,415 | $ | 5,933 | $ | (8,411 | ) | $ | 27,348 | $ | (11,803 | ) | |||||
| Net income (loss) per common share | |||||||||||||||||
| Basic and diluted | $ | 0.32 | $ | 0.09 | $ | (0.13 | ) | $ | 0.41 | $ | (0.18 | ) | |||||
| Common shares outstanding at period end | 66,037 | 65,988 | 65,868 | 66,037 | 65,868 |
______________
| (1) | Redemption 6.50% senior notes due 2024 and 7.375% senior notes due 2025. |
|---|
(1)
____________________
*Operating EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States ("GAAP") and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. See page 6 of the financial tables included in this press release for a reconciliation of net income (loss) to Operating EBITDA.
Summary Operating Highlights
| Q1 | Q2 | YTD | YTD | ||||||
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | ||||||
| Pulp Segment | |||||||||
| Pulp production ('000 ADMTs) | |||||||||
| NBSK | 355.1 | 396.9 | 423.8 | 752.0 | 879.0 | ||||
| NBHK | 4.5 | 81.6 | 88.8 | 86.1 | 167.8 | ||||
| Annual maintenance downtime ('000 ADMTs) | 173.1 | 37.8 | 11.3 | 210.9 | 13.6 | ||||
| Annual maintenance downtime (days) | 117 | 27 | 15 | 144 | 17 | ||||
| Pulp sales ('000 ADMTs) | |||||||||
| NBSK | 330.4 | 418.6 | 422.6 | 749.1 | 860.9 | ||||
| NBHK | 30.3 | 69.0 | 69.3 | 99.4 | 135.4 | ||||
| Average NBSK pulp prices (/ADMT)(1) | |||||||||
| Europe | 1,288 | 1,037 | 850 | 1,163 | 842 | ||||
| China | 962 | 883 | 572 | 922 | 573 | ||||
| North America | 1,598 | 1,302 | 1,158 | 1,450 | 1,143 | ||||
| Average NBHK pulp prices (/ADMT)(1) | |||||||||
| China | 767 | 692 | 465 | 729 | 463 | ||||
| North America | 1,297 | 1,020 | 897 | 1,158 | 893 | ||||
| Average pulp sales realizations (/ADMT)(2) | |||||||||
| NBSK | 830 | 668 | 573 | 739 | 567 | ||||
| NBHK | 672 | 520 | 475 | 566 | 472 | ||||
| Energy production ('000 MWh)(3) | 362.0 | 519.1 | 562.9 | 881.1 | 1,141.3 | ||||
| Energy sales ('000 MWh)(3) | 130.9 | 201.1 | 222.0 | 332.0 | 453.7 | ||||
| Average energy sales realizations (/MWh)(3) | 90 | 97 | 85 | 94 | 90 | ||||
| Wood Products Segment | |||||||||
| Lumber production (MMfbm) | 116.7 | 117.8 | 113.5 | 234.5 | 229.8 | ||||
| Lumber sales (MMfbm) | 109.3 | 108.2 | 109.0 | 217.5 | 226.7 | ||||
| Average lumber sales realizations (/Mfbm) | 789 | 622 | 345 | 706 | 347 | ||||
| Energy production and sales ('000 MWh) | 21.0 | 16.4 | 22.7 | 37.3 | 45.4 | ||||
| Average energy sales realizations (/MWh) | 129 | 116 | 129 | 116 | |||||
| Average Spot Currency Exchange Rates | |||||||||
| / (4) | 1.2050 | 1.2045 | 1.1016 | 1.2048 | 1.1019 | ||||
| / C(4) | 0.7902 | 0.7221 | 0.8026 | 0.7328 |
All values are in US Dollars.
______________
| (1) | Source: RISI pricing report. Europe and North America are list prices. China are net prices which include discounts, allowances and rebates. |
|---|---|
| (2) | Sales realizations after customer discounts, rebates and other selling concessions. Incorporates the effect of pulp price variations occurring between the order and shipment dates. |
| --- | --- |
| (3) | Does not include our 50% joint venture interest in the Cariboo mill, which is accounted for using the equity method. |
| --- | --- |
| (4) | Average Federal Reserve Bank of New York Noon Buying Rates over the reporting period. |
| --- | --- |
(2)
MERCER INTERNATIONAL INC.
INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share data)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||||||||
| Revenues | $ | 401,832 | $ | 341,195 | $ | 814,552 | $ | 691,794 | ||||
| Costs and expenses | ||||||||||||
| Cost of sales, excluding depreciation and amortization | 297,826 | 284,333 | 608,023 | 560,389 | ||||||||
| Cost of sales depreciation and amortization | 31,935 | 30,179 | 62,881 | 63,090 | ||||||||
| Selling, general and administrative expenses | 20,235 | 16,368 | 40,783 | 33,938 | ||||||||
| Operating income | 51,836 | 10,315 | 102,865 | 34,377 | ||||||||
| Other income (expenses) | ||||||||||||
| Interest expense | (17,130 | ) | (20,108 | ) | (36,149 | ) | (40,192 | ) | ||||
| Loss on early extinguishment of debt | — | — | (30,368 | ) | — | |||||||
| Other income (expenses) | (2,606 | ) | 2,264 | 4,383 | 238 | |||||||
| Total other expenses, net | (19,736 | ) | (17,844 | ) | (62,134 | ) | (39,954 | ) | ||||
| Income (loss) before income taxes | 32,100 | (7,529 | ) | 40,731 | (5,577 | ) | ||||||
| Income tax provision | (10,685 | ) | (882 | ) | (13,383 | ) | (6,226 | ) | ||||
| Net income (loss) | $ | 21,415 | $ | (8,411 | ) | $ | 27,348 | $ | (11,803 | ) | ||
| Net income (loss) per common share | ||||||||||||
| Basic and diluted | $ | 0.32 | $ | (0.13 | ) | $ | 0.41 | $ | (0.18 | ) | ||
| Dividends declared per common share | $ | 0.0650 | $ | 0.0650 | $ | 0.1300 | $ | 0.2025 |
(3)
MERCER INTERNATIONAL INC.
INTERIM CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except share and per share data)
| December 31, | |||||
|---|---|---|---|---|---|
| 2020 | |||||
| ASSETS | |||||
| Current assets | |||||
| Cash and cash equivalents | 384,534 | $ | 361,098 | ||
| Accounts receivable, net | 225,238 | 227,055 | |||
| Inventories | 313,354 | 271,696 | |||
| Prepaid expenses and other | 14,475 | 15,003 | |||
| Total current assets | 937,601 | 874,852 | |||
| Property, plant and equipment, net | 1,133,292 | 1,109,740 | |||
| Investment in joint ventures | 45,844 | 46,429 | |||
| Amortizable intangible assets, net | 50,982 | 51,571 | |||
| Operating lease right-of-use assets | 11,829 | 13,251 | |||
| Other long-term assets | 33,896 | 31,928 | |||
| Deferred income tax | 1,254 | 1,355 | |||
| Total assets | 2,214,698 | $ | 2,129,126 | ||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||
| Current liabilities | |||||
| Accounts payable and other | 264,459 | $ | 210,994 | ||
| Pension and other post-retirement benefit obligations | 905 | 802 | |||
| Total current liabilities | 265,364 | 211,796 | |||
| Debt | 1,157,873 | 1,145,294 | |||
| Pension and other post-retirement benefit obligations | 31,057 | 31,810 | |||
| Finance lease liabilities | 57,039 | 41,329 | |||
| Operating lease liabilities | 8,488 | 9,933 | |||
| Other long-term liabilities | 12,130 | 10,909 | |||
| Deferred income tax | 78,613 | 77,028 | |||
| Total liabilities | 1,610,564 | 1,528,099 | |||
| Shareholders’ equity | |||||
| Common shares 1 par value; 200,000,000 authorized; 66,037,000 issued and outstanding (2020 – 65,868,000) | 65,988 | 65,800 | |||
| Additional paid-in capital | 347,093 | 345,696 | |||
| Retained earnings | 235,872 | 217,106 | |||
| Accumulated other comprehensive loss | (44,819 | ) | (27,575 | ) | |
| Total shareholders’ equity | 604,134 | 601,027 | |||
| Total liabilities and shareholders’ equity | 2,214,698 | $ | 2,129,126 |
All values are in US Dollars.
(4)
MERCER INTERNATIONAL INC.
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||||||||
| Cash flows from (used in) operating activities | ||||||||||||
| Net income (loss) | $ | 21,415 | $ | (8,411 | ) | $ | 27,348 | $ | (11,803 | ) | ||
| Adjustments to reconcile net income (loss) to cash flows from operating activities | ||||||||||||
| Depreciation and amortization | 31,955 | 30,201 | 62,922 | 63,147 | ||||||||
| Deferred income tax provision (recovery) | 1,276 | (4,744 | ) | 2,480 | (6,075 | ) | ||||||
| Inventory impairment | — | 6,530 | — | 12,264 | ||||||||
| Loss on early extinguishment of debt | — | — | 30,368 | — | ||||||||
| Defined benefit pension plans and other post-retirement benefit plan expense | 856 | 739 | 1,775 | 1,501 | ||||||||
| Stock compensation expense (reversal) | 975 | (34 | ) | 1,585 | (80 | ) | ||||||
| Foreign exchange transaction losses (gains) | 1,966 | 6,880 | (6,640 | ) | 736 | |||||||
| Other | 356 | (695 | ) | (260 | ) | (1,192 | ) | |||||
| Defined benefit pension plans and other post-retirement benefit plan contributions | (1,202 | ) | (797 | ) | (2,125 | ) | (1,712 | ) | ||||
| Changes in working capital | ||||||||||||
| Accounts receivable | 16,364 | 14,938 | 3,941 | (5,988 | ) | |||||||
| Inventories | (21,964 | ) | 11,442 | (42,763 | ) | (6,678 | ) | |||||
| Accounts payable and accrued expenses | 30,167 | 7,879 | 34,603 | (49,781 | ) | |||||||
| Other | (1,012 | ) | 177 | (1,794 | ) | (76 | ) | |||||
| Net cash from (used in) operating activities | 81,152 | 64,105 | 111,440 | (5,737 | ) | |||||||
| Cash flows from (used in) investing activities | ||||||||||||
| Purchase of property, plant and equipment | (62,124 | ) | (21,544 | ) | (87,386 | ) | (44,562 | ) | ||||
| Insurance proceeds | 20,048 | — | 20,048 | — | ||||||||
| Purchase of amortizable intangible assets | (568 | ) | (89 | ) | (1,209 | ) | (527 | ) | ||||
| Other | 285 | 796 | (109 | ) | 847 | |||||||
| Net cash from (used in) investing activities | (42,359 | ) | (20,837 | ) | (68,656 | ) | (44,242 | ) | ||||
| Cash flows from (used in) financing activities | ||||||||||||
| Redemption of senior notes | — | — | (824,557 | ) | — | |||||||
| Proceeds from issuance of senior notes | — | — | 875,000 | — | ||||||||
| Proceeds from (repayment of) revolving credit facilities, net | (42,042 | ) | (25,651 | ) | (57,112 | ) | 25,609 | |||||
| Dividend payments | (4,289 | ) | — | (4,289 | ) | (9,047 | ) | |||||
| Payment of debt issuance costs | — | — | (14,414 | ) | — | |||||||
| Proceeds from government grants | — | 299 | 8,532 | 299 | ||||||||
| Repurchase of common shares | — | — | — | (162 | ) | |||||||
| Other | (1,832 | ) | (1,996 | ) | 89 | (11,797 | ) | |||||
| Net cash from (used in) financing activities | (48,163 | ) | (27,348 | ) | (16,751 | ) | 4,902 | |||||
| Effect of exchange rate changes on cash and cash equivalents | (1,179 | ) | 888 | (2,597 | ) | (2,674 | ) | |||||
| Net increase (decrease) in cash and cash equivalents | (10,549 | ) | 16,808 | 23,436 | (47,751 | ) | ||||||
| Cash and cash equivalents, beginning of period | 395,083 | 286,526 | 361,098 | 351,085 | ||||||||
| Cash and cash equivalents, end of period | $ | 384,534 | $ | 303,334 | $ | 384,534 | $ | 303,334 |
(5)
MERCER INTERNATIONAL INC.
COMPUTATION OF OPERATING EBITDA
(Unaudited)
(In thousands)
Operating EBITDA is defined as operating income plus depreciation and amortization and non-recurring capital asset impairment charges. Management uses Operating EBITDA as a benchmark measurement of its own operating results, and as a benchmark relative to its competitors. Management considers it to be a meaningful supplement to operating income as a performance measure primarily because depreciation expense and non-recurring capital asset impairment charges are not an actual cash cost, and depreciation expense varies widely from company to company in a manner that management considers largely independent of the underlying cost efficiency of our operating facilities. In addition, we believe Operating EBITDA is commonly used by securities analysts, investors and other interested parties to evaluate our financial performance.
Operating EBITDA does not reflect the impact of a number of items that affect our net income (loss), including financing costs and the effect of derivative instruments. Operating EBITDA is not a measure of financial performance under GAAP, and should not be considered as an alternative to net income (loss) or operating income as a measure of performance, nor as an alternative to net cash from (used in) operating activities as a measure of liquidity. The following tables set forth the net income (loss) to Operating EBITDA:
| Q2 | Q1 | Q2 | YTD | YTD | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2021 | 2020 | 2021 | 2020 | ||||||||||
| Net income (loss) | $ | 21,415 | $ | 5,933 | $ | (8,411 | ) | $ | 27,348 | $ | (11,803 | ) | ||
| Income tax provision | 10,685 | 2,698 | 882 | 13,383 | 6,226 | |||||||||
| Interest expense | 17,130 | 19,019 | 20,108 | 36,149 | 40,192 | |||||||||
| Loss on early extinguishment of debt | — | 30,368 | — | 30,368 | — | |||||||||
| Other expenses (income) | 2,606 | (6,989 | ) | (2,264 | ) | (4,383 | ) | (238 | ) | |||||
| Operating income | 51,836 | 51,029 | 10,315 | 102,865 | 34,377 | |||||||||
| Add: Depreciation and amortization | 31,955 | 30,967 | 30,201 | 62,922 | 63,147 | |||||||||
| Operating EBITDA | $ | 83,791 | $ | 81,996 | $ | 40,516 | $ | 165,787 | $ | 97,524 |
(6)