Mercer International Inc. Reports Improved 2013 Third Quarter Results

Loading...
Loading...

NEW YORK, Oct. 31, 2013 (GLOBE NEWSWIRE) -- Mercer International Inc. MERC MRI today reported results for the third quarter ended September 30, 2013. Operating EBITDA* increased in the third quarter of 2013 to €24.8 million ($32.9 million) from €22.3 million ($27.9 million) in the third quarter of 2012 and €14.0 million ($18.3 million) in the second quarter of 2013. Current quarter Operating EBITDA includes €2.9 million of severance and personnel costs associated with our Celgar mill workforce reduction.

For the third quarter of 2013, our net loss declined to €2.2 million ($2.9 million), or €0.04 ($0.05) per share, from a net loss of €9.7 million ($12.1 million), or €0.17 ($0.21) per share, in the third quarter of 2012 and a net loss of €9.9 million ($12.9 million), or €0.18 ($0.24) per share, for the second quarter of 2013.

 
Summary Financial Highlights
           
      Q3  Q2 Q3  YTD  YTD
  2013  2013   2012   2013   2012 
  (in millions, except per share amounts)
Pulp revenues € 186.1 € 193.7 € 205.1 € 559.9  € 590.6
Energy and chemical revenues  17.0  16.5  18.2  51.7   55.1
Operating income (loss)  10.1  (0.8)  7.2  18.8   41.8
Operating EBITDA  24.8  14.0  22.3  63.1   85.7
Gain (loss) on derivative instruments  2.0  5.3  (0.9)  12.1   1.3
Income tax provision  (0.9)  (0.6)  (1.9)     (2.4)   (4.9)
Net loss (1)  (2.2)  (9.9)  (9.7)  (12.6)   (7.0)
Net loss per share(1)(2) € (0.04) € (0.18) € (0.17) € (0.23)  € (0.13)
Common shares outstanding at period end  55.9  55.9  55.8  55.9  55.8
____________________          
(1) Attributable to common shareholders.
(2) Per basic and diluted share.
 
           
Summary Operating Highlights
           
  Q3 Q2 Q3 YTD  YTD
  2013  2013   2012  2013  2012 
Pulp production ('000 ADMTs)  369.0  349.5  373.4  1,079.7   1,118.8
Scheduled production downtime ('000 ADMTs)  9.4  16.0  10.2  25.4   32.8
Pulp sales ('000 ADMTs)  356.6  368.3  404.3  1,081.6   1,138.3
Average NBSK pulp list price in Europe ($/ADMT)(1)  867  857  777  852   817
Average NBSK pulp list price in Europe (€/ADMT)  654  656  620  646   637
Average pulp sales realizations (€/ADMT)(2)  515  520  501  511   512
___________________          
(1) Source: RISI pricing report.
(2) Sales realizations after discounts. Incorporates the effect of pulp price variations occurring between the order and shipment dates.
___________________
* 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 12 of the financial tables included in this press release for a reconciliation of net income (loss) attributable to common shareholders to Operating EBITDA.
 
  Q3 Q2 Q3 YTD YTD
  2013   2013   2012   2013   2012
Energy production ('000 MWh)  444.2  405.8   436.5  1,274.4   1,298.2
Energy sales ('000 MWh)  185.4  167.5   181.3  526.6   546.4
Average Spot Currency Exchange Rates:          
€ / $(3)  0.7547  0.7655   0.7999  0.7594   0.7807
C$ / $(3)  1.0385  1.0230   0.9954  1.0236   1.0022
C$ / €(4)  1.3762  1.3374   1.2452  1.3485   1.2847
___________________          
(3) Average Federal Reserve Bank of New York noon spot rate over the reporting period.
(4) Average Bank of Canada noon spot rate over the reporting period.
 

President's Comments

Mr. Jimmy S.H. Lee, President and Chairman, stated: "In the current quarter, Operating EBITDA improved to €24.8 million from €14.0 million in the prior quarter which included costs and production losses associated with our Celgar mill's shutdown. Our results in the current quarter reflect generally stable pulp prices, severance and personnel costs associated with the Celgar workforce reduction, a strong Euro versus the U.S. dollar and continued high fiber costs in Germany."

Mr. Lee added: "At the end of the third quarter of 2013, list prices in Europe were approximately $880 per ADMT and in North America and China were approximately $945 and $695 per ADMT, respectively. A $20 per ADMT price increase in all markets was announced in late September and a further $20 per ADMT price increase has been announced in October 2013. We expect demand and pricing to have an upward trend in the fourth quarter of 2013 due to rising Asian demand, the closure of the Tofte mill in Norway and current NBSK inventory levels being slightly under-balanced at 27 days."

Mr. Lee continued: "In the current quarter, pulp production was approximately 19,500 ADMTs higher and energy production and sales were also approximately 38,400 MWh and 17,900 MWh higher, respectively, than the second quarter. Our Rosenthal mill completed its annual maintenance shutdown essentially on time and budget and our Stendal mill is scheduled to shut down for its annual maintenance in the fourth quarter."

Mr. Lee continued: "Fiber costs at our German mills remained at high levels during the third quarter of 2013 due to continuing strong demand from European pellet and board producers. High fiber costs in Germany were partially offset by continuing price decreases in Canada due to strong sawmill activity. Going forward this year, we currently expect fiber costs in Germany to increase slightly and to remain largely unchanged in Canada."

Mr. Lee added: "In the current quarter, we incurred pre-tax charges of approximately €2.9 million for severance and other personnel related expenses in connection with the Celgar mill workforce reduction. We currently estimate incurring additional pre-tax severance and personnel charges of approximately €1.5 million to €3.0 million in connection therewith in the fourth quarter of 2013 as additional personnel leave the workforce. We expect that our Celgar mill will realize approximately €6.0 million to €7.5 million in annual pre-tax cost savings once the workforce restructuring has been fully implemented, with approximately 80% of such annual cost savings being realized in 2014."

Mr. Lee continued: "Project Blue Mill at our Stendal mill, designed to increase its annual energy production by 109,000 MWh and annual pulp production by 30,000 ADMTs, is expected to be finalized in mid-November 2013. In the meantime, we are pleased to report that the project's new turbine is ramping up energy production and that electricity is currently being sold."

Mr. Lee added: "Our Stendal mill successfully amended its senior project finance credit facility and its amortizing term facility in respect of Project Blue Mill to provide it with greater flexibility going forward. In connection therewith, we contributed $20.0 million to the capital of Stendal and increased our equity ownership in Stendal to 83.0% from 74.9%."

Mr. Lee concluded: "We intend to change our reporting currency from Euros to the U.S. dollar for our public reporting commencing with the fourth quarter this year. We believe the use of U.S. dollar reporting will enhance communication and understanding with shareholders, analysts and other stakeholders and improve comparability of our financial information with other competitors and peer group companies."

Three Months Ended September 30, 2013 Compared to Three Months Ended September 30, 2012

Total revenues for the three months ended September 30, 2013 decreased by approximately 9% to €203.1 million from €223.3 million in the same period in 2012, due to lower pulp revenues and marginally lower energy and chemical revenues. Pulp revenues for the three months ended September 30, 2013 decreased to €186.1 million from €205.1 million in the comparative quarter of 2012, primarily due to lower sales volumes and the impact of a weaker U.S. dollar relative to the Euro, partially offset by a higher realized price.

Energy and chemical revenues decreased by approximately 7% to €17.0 million in the third quarter of 2013 from €18.2 million in the same quarter last year, primarily as a result of lower prices.

Pulp production decreased by approximately 1% to 369,011 ADMTs in the current quarter from 373,369 ADMTs in the same quarter of 2012. We took 10 days (approximately 9,400 ADMTs) of scheduled maintenance downtime at our Rosenthal mill in the third quarter of 2013, compared to seven days (approximately 10,200 ADMTs) of scheduled maintenance downtime at our Celgar mill in the third quarter of 2012.

Pulp sales volumes decreased by approximately 12% to 356,619 ADMTs in the current quarter from 404,301 ADMTs in the comparative quarter, primarily due to lower sales to China, compared to exceedingly high sales to China in the comparative quarter of 2012.

Average pulp sales realizations marginally increased by approximately 3% to €515 per ADMT from approximately €501 per ADMT in the same quarter last year, primarily due to higher average NBSK list prices, partially offset by a weaker U.S. dollar relative to the Euro.

Costs and expenses in the third quarter of 2013 decreased by approximately 11% to €193.0 million from €216.1 million in the comparative period of 2012, primarily due to lower sales volumes and the reversal of certain wastewater fee accruals at our Rosenthal mill.

On average, our overall per unit fiber costs in the current quarter increased by approximately 7% from the same period in 2012 as higher fiber costs in Germany were only partially offset by lower fiber costs in Canada.

Selling, general and administrative expenses were €9.4 million in the third quarter of 2013, compared to €10.0 million in the third quarter of 2012.

For the third quarter of 2013, our operating income increased to €10.1 million from €7.2 million in the comparative quarter of 2012, primarily due to higher pulp sales realizations.

Interest expense in the third quarter of 2013 decreased to €13.0 million from €14.1 million in the comparative quarter of 2012, primarily due to lower debt levels associated with the Stendal mill in the third quarter of 2013.

We recorded a net derivative gain of €2.0 million, which includes an approximately €1.0 million loss related to fixed price pulp swap contracts entered into in the fourth quarter of 2012 and an unrealized gain of approximately €3.0 million on the mark to market adjustment of our Stendal mill's interest rate derivative, compared to a net derivative loss of €0.9 million in the same quarter of last year.

The noncontrolling shareholder's interest in the Stendal mill's net income in the third quarter of 2013 was €0.5 million, compared to €0.6 million in the same quarter last year.

In the third quarter of 2013, Operating EBITDA increased to €24.8 million from €22.3 million in the third quarter of 2012. Operating EBITDA is defined as operating income (loss) plus depreciation and amortization and non-recurring capital asset impairment charges. Operating EBITDA has significant limitations as an analytical tool and should not be considered in isolation or as a substitute for our results as reported under GAAP. See page 12 of the financial tables included in the press release for a reconciliation of net loss attributable to common shareholders to Operating EBITDA.

We reported a net loss attributable to common shareholders of €2.2 million, or €0.04 per basic and diluted share, for the third quarter of 2013, which included a net non-cash unrealized gain of €2.4 million on the fixed price pulp swaps and Stendal interest rate derivative. In the third quarter of 2012, the net loss attributable to common shareholders was €9.7 million, or €0.17 per basic and diluted share, which included a total non-cash unrealized loss of €1.3 million on the Stendal interest rate derivative and fixed price pulp swaps.

Nine Months Ended September 30, 2013 Compared to Nine Months Ended September 30, 2012

Total revenues for the nine months ended September 30, 2013 decreased by approximately 5% to €611.5 million from €645.7 million in the same period in 2012, due to both lower pulp and energy and chemical revenues. Pulp revenues for the nine months ended September 30, 2013 decreased to €559.9 million from €590.6 million in the comparative period of 2012, primarily due to lower pulp sales volumes and a weaker U.S. dollar relative to the Euro.

Energy and chemical revenues decreased by approximately 6% to €51.7 million in the nine months ended September 30, 2013 from €55.1 million in the same period last year, primarily as a result of lower pulp production and lower prices.

Pulp production decreased by approximately 3% to 1,079,677 ADMTs in the nine months ended September 30, 2013 from 1,118,758 ADMTs in the same period of 2012, primarily due to lower pulp production at our Celgar mill. In the prior quarter, the Celgar mill took its annual maintenance shutdown. As a result of weather, equipment and execution issues, the shutdown was four days longer and the startup was slower than budgeted, which resulted in a loss of approximately 30,300 ADMTs of NBSK pulp production.

Pulp sales volumes decreased by approximately 5% to 1,081,564 ADMTs in the nine months ended September 30, 2013 from 1,138,304 ADMTs in the comparative period of 2012, primarily due to lower sales to China and the United States.

Costs and expenses in the nine months ended September 30, 2013 decreased by approximately 2% to €592.8 million from €603.9 million in the comparative period of 2012, primarily due to lower sales volumes and the reversal of certain wastewater fee accruals at our Rosenthal mill.

On average, our per unit fiber costs in the nine months ended September 30, 2013 increased by approximately 4% over the comparative period of 2012, as higher fiber costs in Germany were only partially offset by lower fiber costs in Canada.

For the nine months ended September 30, 2013, operating income decreased to €18.8 million from €41.8 million in the comparative period of 2012, primarily due to the combined effect of higher fiber costs, the impact of a weaker U.S. dollar relative to the Euro and the Celgar mill's maintenance shutdown.

Interest expense in the nine months ended September 30, 2013 decreased to €39.3 million from €42.1 million in the comparative period of 2012, primarily due to lower debt levels associated with the Stendal mill.

We recorded a net derivative gain of €12.1 million, which includes a €1.8 million loss related to fixed price pulp swap contracts entered into in the fourth quarter of 2012 and an unrealized gain of approximately €13.9 million on the mark to market adjustment of our Stendal mill's interest rate derivative, compared to a net derivative gain of €1.3 million in the same period of last year.

In the nine months ended September 30, 2013, Operating EBITDA decreased to €63.1 million from €85.7 million in the nine months ended September 30, 2012.(1)

We reported a net loss attributable to common shareholders of €12.6 million, or €0.23 per basic and diluted share, for the nine months ended September 30, 2013, which included a net non-cash unrealized gain of €12.8 million on the fixed price pulp swaps and Stendal interest rate derivative, partially offset by a negative impact of approximately €11.0 million related to the Celgar maintenance shutdown. In the nine months ended September 30, 2012, the net loss attributable to common shareholders was €7.0 million, or €0.13 per basic and diluted share, which included a net non-cash unrealized gain of €0.8 million on the fixed price pulp swaps and Stendal interest rate derivative.

___________________________

(1) See page 12 of the financial tables included in the press release for limitations on the use of Operating EBITDA as an analytical tool and a reconciliation of net income (loss) to Operating EBITDA.

Liquidity and Capital Resources

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

  As at September 30, As at December 31,
    2013    2012 
  (in thousands)
Financial Position    
Cash and cash equivalents  € 134,168  € 104,239
Working capital   222,981   208,573
Total assets   1,176,484   1,183,603
Long-term liabilities   766,087   768,253
Total equity   262,673   278,925

As at September 30, 2013, we had approximately €28.3 million and C$21.4 million available under our Rosenthal and Celgar revolving credit facilities, respectively.

In July 2013, we issued an additional $50.0 million of 2017 9.5% Senior Notes at a price of 104.5%.

On September 30, 2013, we completed an amendment to the Stendal mill's senior project finance credit facility and its amortizing term facility in respect of Project Blue Mill to provide the mill greater financial flexibility.

Restricted Group

The following table is a summary of selected financial information for the Restricted Group (which, under the indenture for our 2017 9.5% Senior Notes, is comprised of Mercer International Inc., certain holding subsidiaries and our Rosenthal and Celgar mills) as at the dates indicated:

  As at September 30, As at December 31,
    2013    2012 
  (in thousands)
Financial Position    
Cash and cash equivalents  € 75,075  € 36,714
Working capital   153,421   132,130
Total assets   651,112  644,119
Long-term liabilities   298,214   260,185
Total equity   299,722   335,353

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 Friday, November 1, 2013 at 10:00 AM (Eastern Daylight Time). Listeners can access the conference call live over the Internet at http://www.media-server.com/m/p/zwwb4a3z. A recording of the completed conference call can be accessed through December 1, 2013 through a link on the Company's home page at http://www.mercerint.com, or by dialing (855) 859-2056 and entering Conference ID 79074350. 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 pulp manufacturing company. To obtain further information on the company, please visit its web site at http://www.mercerint.com.

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

     
MERCER INTERNATIONAL INC.
 
INTERIM CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands of Euros)
     
ASSETS September 30, December 31,
Current assets 2013 2012
Cash and cash equivalents € 134,168 €  104,239
Receivables  97,303  110,087
Inventories  122,604  118,300
Prepaid expenses and other  12,395  7,907
Deferred income tax  4,235  4,465
Total current assets  370,705  344,998
     
Long-term assets    
Property, plant and equipment  777,415  808,878
Deferred note issuance and other  14,138  12,162
Deferred income tax  14,226  17,565
   805,779  838,605
Total assets € 1,176,484 € 1,183,603
     
LIABILITIES    
Current liabilities    
Accounts payable and other €  103,155 €  89,950
Pension and other post-retirement benefit obligations  767  813
Debt  43,802  45,662
Total current liabilities  147,724  136,425
     
Long-term liabilities    
Debt  676,447  665,741
Unrealized interest rate derivative losses  36,759  50,678
Pension and other post-retirement benefit obligations  30,737  32,141
Capital leases and other  14,505  13,936
Deferred income tax  7,639  5,757
   766,087  768,253
Total liabilities  913,811  904,678
     
EQUITY    
Shareholders' equity    
Share capital  248,923  248,371
Paid-in capital  (10,425)  (3,547)
Retained earnings  13,244  25,800
Accumulated other comprehensive income  18,630  25,181
Total shareholders' equity  270,372  295,805
Noncontrolling interest (deficit)  (7,699)  (16,880)
Total equity  262,673  278,925
Total liabilities and equity € 1,176,484 € 1,183,603

 

         
MERCER INTERNATIONAL INC.
 
INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands of Euros, except per share data)
 
         
  Three Months Ended Nine Months Ended
  September 30, September 30,
Revenues 2013 2012 2013 2012
Pulp  € 186,100  € 205,122  € 559,879  € 590,597
Energy and chemicals  17,021  18,153  51,660  55,098
   203,121  223,275  611,539  645,695
Costs and expenses        
Operating costs  166,054  191,083  518,032  531,470
Operating depreciation and amortization  14,632  14,972  44,107  43,784
   22,435  17,220  49,400  70,441
Selling, general and administrative expenses  9,437  10,006  27,695  28,688
Restructuring expenses  2,926  --  2,926  --
Operating income (loss)  10,072  7,214  18,779  41,753
         
Other income (expense)        
Interest expense  (13,018)  (14,084)  (39,305)  (42,080)
Gain (loss) on derivative instruments  1,978  (883)  12,091  1,336
Other income (expense)  172  517  108  (261)
Total other income (expense)  (10,868)  (14,450)  (27,106)  (41,005)
Income (loss) before income taxes  (796)  (7,236)  (8,327)  748
Income tax benefit (provision)         
Current  (1,057)  (870)  2,022  (7,207)
Deferred  115  (1,040)  (4,456)  2,300
Net income (loss)  (1,738)  (9,146)  (10,761)  (4,159)
Less: net income attributable to noncontrolling interest  (482)  (566)  (1,795)  (2,865)
Net income (loss) attributable to common shareholders € (2,220)  € (9,712)  € (12,556) € (7,024)
         
Net income (loss) per share attributable to common shareholders
Basic and diluted € (0.04) € (0.17) € (0.23) € (0.13)

 

         
MERCER INTERNATIONAL INC.
 
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands of Euros)
         
  Three Months Ended Nine Months Ended
  September 30, September 30,
Cash flows from (used in) operating activities 2013 2012 2013 2012
Net income (loss) € (1,738) € (9,146)  € (10,761) € (4,159)
Adjustments to reconcile net income (loss) to cash flows from operating activities        
Unrealized loss (gain) on derivative instruments  (2,398)  883  (12,774)  (1,336)
Depreciation and amortization  14,694  15,054  44,298  43,992
Deferred income taxes  (115)  1,040  4,456  (2,300)
Stock compensation expense  621  891  1,194  1,753
Pension and other post-retirement expense, net of funding  124  (73)  457  (128)
Other  461  1,412  2,614  2,278
Changes in working capital        
Receivables  (696)  (14,122)  11,349  901
Inventories  (15,248)  5,834  (7,355)  9,276
Accounts payable and accrued expenses  9,061  9,692  18,088  13,146
Other  77  (2,239)  (6,413)  (901)
Net cash from (used in) operating activities  4,843  9,226  45,153  62,522
         
Cash flows from (used in) investing activities        
Purchase of property, plant and equipment  (6,991)  (9,152)  (29,368)  (27,455)
Proceeds on sale of property, plant and equipment  233 48  248  387
Proceeds on maturity of marketable securities  --  10,213  --  12,221
Net cash from (used in) investing activities  (6,758)  1,109  (29,120)  (14,847)
         
Cash flows from (used in) financing activities        
Repayment of debt and purchase of notes  (22,174)  (15,544)  (42,719)  (27,254)
Proceeds from issuance of notes and borrowings of debt  39,607  --  56,607  --
Repayment of capital lease obligations  (396)  (508)  (1,497)  (1,567)
Proceeds from (repayment of) credit facilities, net  (12,226)  --  728  --
Payment of note issuance costs  (1,794)  --  (1,794)  (1,621)
Proceeds from government grants  --  778  4,147  3,100
Net cash from (used in) financing activities  3,017  (15,274)  15,472  (27,342)
         
Effect of exchange rate changes on cash and cash equivalents  (1,367)  221  (1,576)  764
         
Net increase (decrease) in cash and cash equivalents  (265)  (4,718)  29,929  21,097
Cash and cash equivalents, beginning of period  134,433  130,887  104,239  105,072
Cash and cash equivalents, end of period € 134,168 € 126,169 € 134,168 € 126,169
         

MERCER INTERNATIONAL INC.

RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Balance Sheets
(Unaudited)
(In thousands of Euros)

The terms of the indenture governing our 9.5% senior unsecured notes require that we provide the results of operations and financial condition of Mercer International Inc. and our restricted subsidiaries under the indenture, collectively referred to as the "Restricted Group". As at and during the three and nine months ended September 30, 2013 and 2012, the Restricted Group was comprised of Mercer International Inc., certain holding subsidiaries and our Rosenthal and Celgar mills. The Restricted Group excludes the Stendal mill.

  September 30, 2013
  Restricted Unrestricted   Consolidated
  Group Subsidiaries Eliminations Group
ASSETS        
Current assets        
Cash and cash equivalents  € 75,075   € 59,093   € --  € 134,168 
Receivables  52,595   44,708   --  97,303 
Inventories  68,731   53,873   --  122,604 
Prepaid expenses and other  7,977   4,418   --  12,395 
Deferred income tax  2,219   2,016   --  4,235 
Total current assets  206,597   164,108   --  370,705 
         
Long-term assets        
Property, plant and equipment  318,865   458,550   --  777,415 
Deferred note issuance and other  7,525   6,613   --  14,138 
Deferred income tax  8,726   5,500   --  14,226 
Due from unrestricted group  109,399   --  (109,399)  --
Total assets  € 651,112   € 634,771   € (109,399)  € 1,176,484 
         
LIABILITIES        
Current liabilities        
Accounts payable and other  € 51,865   € 51,290   € --  € 103,155 
Pension and other post-retirement benefit obligations  767   --  --  767 
Debt  544   43,258   --  43,802 
Total current liabilities  53,176   94,548   --  147,724 
         
Long-term liabilities        
Debt  253,671   422,776   --  676,447 
Due to restricted group  --  109,399   (109,399)  --
Unrealized interest rate derivative losses  --  36,759   --  36,759 
Pension and other post-retirement benefit obligations  30,737   --  --  30,737 
Capital leases and other  6,167   8,338   --  14,505 
Deferred income tax  7,639   --  --  7,639 
Total liabilities  351,390   671,820   (109,399)  913,811 
         
EQUITY        
Total shareholders' equity (deficit)  299,722   (29,350)  --  270,372 
Noncontrolling interest (deficit)  --  (7,699)  --  (7,699)
Total liabilities and equity  € 651,112   € 634,771  € (109,399)  € 1,176,484 
         

 

         
MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Balance Sheets
(Unaudited)
(In thousands of Euros)
         
  December 31, 2012
  Restricted Unrestricted   Consolidated
  Group Subsidiaries Eliminations Group
         
ASSETS        
Current assets        
Cash and cash equivalents € 36,714  € 67,525  € -- € 104,239 
Receivables  61,212   48,875   --  110,087 
Inventories  74,786   43,514   --  118,300 
Prepaid expenses and other  5,811   2,096   --  7,907 
Deferred income tax  2,188   2,277   --  4,465 
Total current assets  180,711   164,287   --  344,998 
         
Long-term assets        
Property, plant and equipment  345,311   463,567   --  808,878 
Deferred note issuance and other  6,607   5,555   --  12,162 
Deferred income tax  9,179   8,386   --  17,565 
Due from unrestricted group  102,311   --  (102,311)  --
Total assets € 644,119  € 641,795  € (102,311) € 1,183,603 
         
LIABILITIES        
Current liabilities        
Accounts payable and other € 42,106  € 47,844  € -- € 89,950 
Pension and other post-retirement benefit obligations  813   --  --  813 
Debt  5,662   40,000   --  45,662 
Total current liabilities  48,581   87,844   --  136,425 
         
Long-term liabilities        
Debt  216,214   449,527   --  665,741 
Due to restricted group  --  102,311   (102,311)  --
Unrealized interest rate derivative losses  --  50,678   --  50,678 
Pension and other post-retirement benefit obligations  32,141   --  --  32,141 
Capital leases and other  6,073   7,863   --  13,936 
Deferred income tax  5,757   --  --  5,757 
Total liabilities  308,766   698,223   (102,311)  904,678 
         
EQUITY        
Total shareholders' equity (deficit)  335,353   (39,548)  --  295,805 
Noncontrolling interest (deficit)  --  (16,880)  --  (16,880)
Total liabilities and equity € 644,119  € 641,795  € (102,311) € 1,183,603 
         

 

         
MERCER INTERNATIONAL INC.
         
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Statements of Operations
(Unaudited)
(In thousands of Euros)
         
  Three Months Ended September 30, 2013
  Restricted Unrestricted   Consolidated
  Group Subsidiaries Eliminations Group
Revenues        
Pulp € 105,794 € 80,306 € -- € 186,100
Energy and chemicals 5,935 11,086 -- 17,021
  111,729 91,392 -- 203,121
         
Operating costs 90,815 75,239 -- 166,054
Operating depreciation and amortization 8,130 6,502 -- 14,632
Selling, general and administrative expenses 5,608 3,829 -- 9,437
Restructuring expenses 2,926 -- -- 2,926
  107,479 85,570 -- 193,049
Operating income (loss) 4,250 5,822 -- 10,072
         
Other income (expense)        
Interest expense (6,193) (8,472) 1,647 (13,018)
Gain (loss) on derivative instruments (1,060) 3,038 -- 1,978
Other income (expense) 1,791 28 (1,647) 172
Total other income (expense) (5,462) (5,406) -- (10,868)
Income (loss) before income taxes (1,212) 416 -- (796)
Income tax benefit (provision) (1,087) 145 -- (942)
Net income (loss) (2,299) 561 -- (1,738)
Less: net income attributable to noncontrolling interest -- (482) -- (482)
Net income (loss) attributable to common shareholders € (2,299) € 79 € -- € (2,220)
         
  Three Months Ended September 30, 2012
  Restricted Unrestricted   Consolidated
  Group Subsidiaries Eliminations Group
Revenues        
Pulp € 112,777 € 92,345 € -- € 205,122
Energy and chemicals 6,960 11,193 -- 18,153
  119,737 103,538 -- 223,275
         
Operating costs 109,815 81,268 -- 191,083
Operating depreciation and amortization 8,303 6,669 -- 14,972
Selling, general and administrative expenses 6,392 3,614 -- 10,006
  124,510 91,551 -- 216,061
Operating income (loss) (4,773) 11,987 -- 7,214
         
Other income (expense)        
Interest expense (6,010) (9,473) 1,399 (14,084)
Gain (loss) on derivative instruments 353 (1,236) -- (883)
Other income (expense) 1,665 251 (1,399) 517
Total other income (expense) (3,992) (10,458) -- (14,450)
Income (loss) before income taxes (8,765) 1,529 -- (7,236)
Income tax benefit (provision) (1,192) (718) -- (1,910)
Net income (loss) (9,957) 811 -- (9,146)
Less: net income attributable to noncontrolling interest -- (566) -- (566)
Net income (loss) attributable to common shareholders € (9,957) € 245 € -- € (9,712)
         

 

 
MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE  
Combined Condensed Statements of Operations
(Unaudited)
(In thousands of Euros)
         
  Nine Months Ended September 30, 2013
  Restricted
Group
Unrestricted Subsidiaries
Eliminations
Consolidated Group
         
Revenues        
Pulp € 311,575  € 248,304  € -- € 559,879 
Energy and chemicals  19,065   32,595   --  51,660 
   330,640   280,899   --  611,539 
         
Operating costs  283,896   234,136   --  518,032 
Operating depreciation and amortization  24,579   19,528   --  44,107 
Selling, general and administrative expenses  16,968   10,727   --  27,695 
Restructuring expenses  2,926   --  --  2,926 
   328,369   264,391   --  592,760 
Operating income (loss)  2,271   16,508   --  18,779 
         
Other income (expense)        
Interest expense  (17,939)  (26,309)  4,943   (39,305)
Gain (loss) on derivative instruments  (1,827)  13,918   --  12,091 
Other income (expense)  4,946   105   (4,943)  108 
Total other income (expense)  (14,820)  (12,286)  --  (27,106)
Income (loss) before income taxes  (12,549)  4,222   --  (8,327)
Income tax benefit (provision)  (2,714)  280   --  (2,434)
Net income (loss)  (15,263)  4,502   --  (10,761)
Less: net income attributable to noncontrolling interest  --  (1,795)  --  (1,795)
Net income (loss) attributable to common shareholders € (15,263) € 2,707  € -- € (12,556)
         
  Nine Months Ended September 30, 2012
  Restricted Group Unrestricted Subsidiaries
Eliminations
Consolidated Group
Revenues        
Pulp € 326,411  € 264,186  € -- € 590,597 
Energy and chemicals  21,411   33,687   --  55,098 
   347,822   297,873   --  645,695 
         
Operating costs  302,913   228,557   --  531,470 
Operating depreciation and amortization  23,750   20,034   --  43,784 
Selling, general and administrative expenses  18,319   10,369   --  28,688 
   344,982   258,960   --  603,942 
Operating income (loss)  2,840   38,913   --  41,753 
         
Other income (expense)        
Interest expense  (17,754)  (28,449)  4,123   (42,080)
Gain (loss) on derivative instruments  1,972   (636)  --  1,336 
Other income (expense)  3,405   457   (4,123)  (261)
Total other income (expense)  (12,377)  (28,628)  --  (41,005)
Income (loss) before income taxes  (9,537)  10,285   --  748 
Income tax benefit (provision)  (3,305)  (1,602)  --  (4,907)
Net income (loss)  (12,842)  8,683   --  (4,159)
Less: net income attributable to noncontrolling interest  --  (2,865)  --  (2,865)
Net income (loss) attributable to common shareholders € (12,842) € 5,818  € -- € (7,024)

 

       
MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Statements of Cash Flows
(Unaudited)
(In thousands of Euros)
       
  Three Months Ended September 30, 2013
  Restricted Unrestricted Consolidated
  Group Subsidiaries Group
Cash flows from (used in) operating activities      
Net income (loss) € (2,299) € 561  € (1,738)
Adjustments to reconcile net income (loss) to cash flows from operating activities      
Unrealized loss (gain) on derivative instruments  640   (3,038)  (2,398)
Depreciation and amortization  8,192   6,502   14,694 
Deferred income taxes  (115)  --  (115)
Stock compensation expense  621   --  621 
Pension and other post-retirement expense, net of funding  124   --  124 
Other  75   386   461 
Changes in working capital      
Receivables  (3,350)  2,654   (696)
Inventories  (5,366)  (9,882)  (15,248)
Accounts payable and accrued expenses  2,517   6,544   9,061 
Other(1) (2,659) 2,736   77 
Net cash from (used in) operating activities (1,620) 6,463   4,843 
       
Cash flows from (used in) investing activities      
Purchase of property, plant and equipment  (2,199)  (4,792)  (6,991)
Acquisition of noncontrolling interest (14,809) 14,809 --
Proceeds on sale of property, plant and equipment  194   39   233 
Net cash from (used in) investing activities (16,814) 10,056  (6,758)
       
Cash flows from (used in) financing activities      
Repayment of debt  (544)  (21,630)  (22,174)
Proceeds from issuance of notes and borrowings of debt  39,607   --  39,607 
Repayment of capital lease obligations  (122)  (274)  (396)
Proceeds from (repayment of) credit facilities, net  (12,226)  --  (12,226)
Payment of note issuance costs  (1,306)  (488)  (1,794)
Proceeds from government grants  --  --  --
Net cash from (used in) financing activities  25,409   (22,392)  3,017 
       
Effect of exchange rate changes on cash and cash equivalents  (1,367)  --  (1,367)
       
Net increase (decrease) in cash and cash equivalents  5,608   (5,873)  (265)
Cash and cash equivalents, beginning of period  69,467   64,966   134,433 
Cash and cash equivalents, end of period € 75,075  € 59,093  € 134,168 
 ____________________      
(1) Includes intercompany related transactions.
 

 

       
MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Statements of Cash Flows
(Unaudited)
(In thousands of Euros)
       
  Three Months Ended September 30, 2012
  Restricted Unrestricted Consolidated
  Group Subsidiaries Group
Cash flows from (used in) operating activities      
Net income (loss) € (9,957) € 811  € (9,146)
Adjustments to reconcile net income (loss) to cash flows from operating activities      
Unrealized loss (gain) on derivative instruments  (353)  1,236   883 
Depreciation and amortization  8,385   6,669   15,054 
Deferred income taxes  1,040   --  1,040 
Stock compensation expense  891   --  891 
Pension and other post-retirement expense, net of funding  (73)  --  (73)
Other  543   869   1,412 
Changes in working capital      
Receivables  (6,130)  (7,992)  (14,122)
Inventories  1,693   4,141   5,834 
Accounts payable and accrued expenses  9,800   (108)  9,692 
Other(1)  (4,225)  1,986   (2,239)
Net cash from (used in) operating activities  1,614   7,612   9,226 
       
Cash flows from (used in) investing activities      
Purchase of property, plant and equipment  (6,380)  (2,772)  (9,152)
Proceeds on sale of property, plant and equipment  37   11   48 
Proceeds on maturity of marketable securities  10,213   --  10,213 
Net cash from (used in) investing activities  3,870   (2,761)  1,109 
       
Cash flows from (used in) financing activities      
Repayment of debt  (544)  (15,000)  (15,544)
Repayment of capital lease obligations  (234)  (274)  (508)
Proceeds from government grants  --  778   778 
Net cash from (used in) financing activities  (778)  (14,496)  (15,274)
       
Effect of exchange rate changes on cash and cash equivalents  221   --  221 
       
Net increase (decrease) in cash and cash equivalents  4,927   (9,645)  (4,718)
Cash and cash equivalents, beginning of period  50,096   80,791   130,887 
Cash and cash equivalents, end of period € 55,023  € 71,146  € 126,169 
 ___________________      
(1) Includes intercompany related transactions.
 

 

       
MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Statements of Cash Flows
(Unaudited)
(In thousands of Euros)
       
  Nine Months Ended September 30, 2013
  Restricted
Group
Unrestricted
Subsidiaries
Consolidated
Group
Cash flows from (used in) operating activities      
Net income (loss)  € (15,263) € 4,502 € (10,761)
Adjustments to reconcile net income (loss) to cash flows from operating activities      
Unrealized loss (gain) on derivative instruments  1,144  (13,918)  (12,774)
Depreciation and amortization  24,770  19,528  44,298
Deferred income taxes  1,309  3,147  4,456
Stock compensation expense  1,194  --  1,194
Pension and other post-retirement expense, net of funding  457  --  457
Other  778  1,836  2,614
Changes in working capital      
Receivables  7,174  4,175  11,349
Inventories  3,004  (10,359)  (7,355)
Accounts payable and accrued expenses  11,143  6,945  18,088
Other(1) (11,299) 4,886  (6,413)
Net cash from (used in) operating activities 24,411 20,742  45,153
       
Cash flows from (used in) investing activities      
Purchase of property, plant and equipment  (7,446)  (21,922)  (29,368)
Acquisition of noncontrolling interest (14,809) 14,809 --
Proceeds on sale of property, plant and equipment  207  41  248
Net cash from (used in) investing activities (22,048) (7,072)  (29,120)
       
Cash flows from (used in) financing activities      
Repayment of debt  (1,089)  (41,630)  (42,719)
Proceeds from issuance of notes and borrowings of debt  39,607  17,000  56,607
Repayment of capital lease obligations  (366)  (1,131)  (1,497)
Proceeds from (repayment of) credit facilities, net  728  --  728
Payment of note issuance costs  (1,306)  (488)  (1,794)
Proceeds from government grants  --  4,147  4,147
Net cash from (used in) financing activities  37,574  (22,102)  15,472
       
Effect of exchange rate changes on cash and cash equivalents  (1,576)  --  (1,576)
       
Net increase (decrease) in cash and cash equivalents  38,361  (8,432)  29,929
Cash and cash equivalents, beginning of period  36,714  67,525  104,239
Cash and cash equivalents, end of period € 75,075 € 59,093 € 134,168
 ___________________      
(1) Includes intercompany related transactions.
 

 

 

       
MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Statements of Cash Flows
(Unaudited)
(In thousands of Euros)
       
  Nine Months Ended September 30, 2012
  Restricted
Group
Unrestricted
Subsidiaries
Consolidated
Group
Cash flows from (used in) operating activities      
Net income (loss) € (12,842) € 8,683  € (4,159)
Adjustments to reconcile net income (loss) to cash flows from operating activities      
Unrealized loss (gain) on derivative instruments  (1,972)  636   (1,336)
Depreciation and amortization  23,958   20,034   43,992 
Deferred income taxes  2,956   (5,256)  (2,300)
Stock compensation expense  1,753   --  1,753 
Pension and other post-retirement expense, net of funding  (128)  --  (128)
Other  66   2,212   2,278 
Changes in working capital      
Receivables  (407)  1,308   901 
Inventories  3,946   5,330   9,276 
Accounts payable and accrued expenses  12,180   966   13,146 
Other(1)  (12,213)  11,312   (901)
Net cash from (used in) operating activities  17,297   45,225   62,522 
       
Cash flows from (used in) investing activities      
Purchase of property, plant and equipment  (19,413)  (8,042)  (27,455)
Proceeds on sale of property, plant and equipment  274   113   387 
Proceeds on maturity of marketable securities  12,221   --  12,221 
Net cash from (used in) investing activities  (6,918)  (7,929)  (14,847)
       
Cash flows from (used in) financing activities      
Repayment of debt and purchase of notes  (2,671)  (24,583)  (27,254)
Repayment of capital lease obligations  (600)  (967)  (1,567)
Payment of note issuance costs  --  (1,621)  (1,621)
Proceeds from government grants  2,322   778   3,100 
Net cash from (used in) financing activities  (949)  (26,393)  (27,342)
       
Effect of exchange rate changes on cash and cash equivalents  764   --  764 
       
Net increase (decrease) in cash and cash equivalents  10,194   10,903   21,097 
Cash and cash equivalents, beginning of period  44,829   60,243   105,072 
Cash and cash equivalents, end of period € 55,023  € 71,146  € 126,169 
 __________________      
(1) Includes intercompany related transactions.
 

MERCER INTERNATIONAL INC.

COMPUTATION OF OPERATING EBITDA
(Unaudited)

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 their 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) attributable to common shareholders to Operating EBITDA for both the consolidated group and our Restricted Group:

         
  Three Months Ended Nine Months Ended
  September 30,  September 30, 
  2013 2012 2013 2012
  (in thousands) (in thousands)
Net loss attributable to common shareholders  € (2,220) € (9,712) € (12,556) € (7,024)
Net income attributable to noncontrolling interest  482 566 1,795 2,865
Income tax provision  942 1,910 2,434 4,907
Interest expense  13,018 14,084 39,305 42,080
(Gain) loss on derivative instruments  (1,978) 883 (12,091) (1,336)
Other (income) expense  (172) (517) (108) 261
Operating income  10,072 7,214 18,779 41,753
Add: Depreciation and amortization  14,694 15,054 44,298 43,992
Operating EBITDA  € 24,766 € 22,268 € 63,077 € 85,745
         
  Three Months Ended Nine Months Ended
  September 30,  September 30, 
  2013 2012 2013 2012
  (in thousands) (in thousands)
Restricted Group(1)        
Net loss  € (2,299) € (9,957) € (15,263) € (12,842)
Income tax provision  1,087 1,192 2,714 3,305
Interest expense  6,193 6,010 17,939 17,754
(Gain) loss on derivative instruments  1,060 (353) 1,827 (1,972)
Other (income) expense  (1,791) (1,665) (4,946) (3,405)
Operating income (loss)  4,250 (4,773) 2,271 2,840
Add: Depreciation and amortization  8,192 8,385 24,770 23,958
Operating EBITDA  € 12,442 € 3,612 € 27,041 € 26,798
_________________        
(1) For the Restricted Group, net income (loss) attributable to common shareholders and net income (loss) are the same.
         
CONTACT: APPROVED BY: Jimmy S.H. Lee Chairman, CEO & President (604) 684-1099 David M. Gandossi Executive Vice-President, Chief Financial Officer & Secretary (604) 684-1099

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...