EX-99.1 2 merc-ex991_6.htm EX-99.1 merc-ex991_6.htm

 

EXHIBIT 99.1

For Immediate Release

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

 

Selected Highlights

 

First quarter net loss of $3.4 million

 

Quarterly Operating EBITDA* of $57.0 million

 

Cash on hand and available credit facilities provide liquidity of about $516.5 million at March 31, 2020

 

NEW YORK, NY, April 30, 2020 ‑ Mercer International Inc. (Nasdaq: MERC) today reported first quarter 2020 Operating EBITDA decreased to $57.0 million from $123.8 million in the first quarter of 2019 and increased from negative $34.2 million in the fourth quarter of 2019.

 

In the first quarter of 2020, net loss was $3.4 million (or $0.05 per share) compared to net income of $51.6 million (or $0.79 per basic share and $0.78 per diluted share) in the first quarter of 2019 and a net loss of $72.7 million (or $1.11 per share) in the fourth quarter of 2019.  

 

Mr. David Gandossi, the Chief Executive Officer, stated: “The outbreak of the COVID-19 pandemic in the first quarter has presented a number of challenges and I am proud that our people have risen to meet these head on.

 

Our pulp products are an important constituent of many pandemic related high demand goods such as tissue and cleaning products and certain personal protective equipment. Accordingly, we have implemented a number of new and important health and safety measures at our operations to protect our employees and to allow our mills to operate responsibly and efficiently. We are constantly monitoring our operations and guidance from governmental and health organizations to ensure we take appropriate and necessary actions to protect our people.  

 

____________________

*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

 

The current working environment and resultant work changes have not been easy and I want to thank all our employees for working cooperatively to implement new procedures to keep safety at the forefront and for looking out for one another. Despite these new procedures, our mills continued to run well in the first quarter of 2020.

 

Despite weak product pricing, our solid first quarter financial results reflect strong production, effective cost control, steady demand for both pulp and lumber and favorable currency movements. On the pulp side, we experienced modest price increases off trough price levels in the fourth quarter of 2019 as demand was generally steady. Overall, our sales volumes were held back slightly as we worked through pandemic related logistical challenges early in the quarter. On the lumber side, our recent sawmill upgrades allowed us to take advantage of strong demand and upward pricing momentum in the U.S. market to report record quarterly operating income for our wood products segment.

 

As we manage through the current global business uncertainty, we are working to lower our costs and working capital usage and conservatively managing liquidity. As a result, we have reduced our 2020 planned capital expenditures to about $90 million and reduced our quarterly dividend to $0.065 per share."  

 

Consolidated Financial Results

Q1

 

 

Q4

 

 

Q1

 

 

 

2020

 

 

2019

 

 

2019

 

 

 

(in thousands, except per share amounts)

Revenues

$

350,599

 

 

$

331,172

 

 

$

483,950

 

 

Operating income (loss)

$

24,062

 

 

$

(66,106

)

 

$

93,552

 

 

Operating EBITDA

$

57,008

 

 

$

(34,159

)

 

$

123,799

 

 

Loss on settlement of debt (1)

$

 

 

$

(4,750

)

 

$

 

 

Net income (loss)

$

(3,392

)

 

$

(72,721

)

 

$

51,616

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(0.05

)

 

$

(1.11

)

 

$

0.79

 

 

Diluted

$

(0.05

)

 

$

(1.11

)

 

$

0.78

 

 

______________

(1)

Redemption of 7.75% senior notes due 2022.

 

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

In the first quarter of 2020, our operating EBITDA increased to $57.0 million from negative $34.2 million in the fourth quarter of 2019 and decreased from $123.8 million in the same quarter of 2019. The increase in the current quarter compared to the prior quarter is primarily due to lower maintenance costs, the positive impact of a stronger dollar on our dollar denominated cash and receivables held at our operations and higher sales volumes. The decrease compared to the same quarter of 2019 is primarily due to lower pulp sales realizations partially offset by lower per unit fiber costs and the positive impact of a stronger dollar.    

 


 

Page 3

 

Segment Results

Pulp: Lower fiber costs more than offset by lower sales realizations

  

Three Months Ended March 31,

 

 

 

2020

 

 

2019

 

 

 

(in thousands)

 

 

Pulp revenues

$

278,948

 

 

$

413,313

 

 

Energy and chemical revenues

$

24,657

 

 

$

23,161

 

 

Operating income

$

21,439

 

 

$

93,520

 

 

 

In the first quarter of 2020, pulp segment operating income decreased to $21.4 million from $93.5 million in the same quarter of 2019. The decrease was primarily due to lower pulp sales realizations partially offset by the positive impact of a stronger dollar and lower per unit fiber costs. In the current quarter of 2020, the NBSK pulp realized sales price decreased by approximately 26% to $561 per ADMT from $757 per ADMT in the same quarter of the prior year due to high producer inventory levels and market uncertainty as COVID-19 spread through China. NBSK sales volumes decreased by approximately 6% to 438,326 ADMTs in the current quarter from 466,893 ADMTs in the same quarter of 2019 due to logistics issues early in the current quarter related to closures, restrictions and other effects related to the COVID-19 pandemic.

 

Our Canadian pulp mills recorded a non-cash write down of our inventory carrying values of $5.7 million in the current quarter as a result of lower pulp sales realizations and high fiber costs.

 

Per unit fiber costs decreased in the current quarter by approximately 12% from the same quarter of 2019 primarily due to lower per unit fiber costs for our German mills. In Germany, per unit fiber costs benefitted from the continuing availability of beetle damaged wood. Per unit fiber costs in Canada were flat but remained at historically high levels due to strong fiber demand in the mills' fiber procurement areas.

 

Wood Products: Record operating income due to record production and lower fiber costs  

  

Three Months Ended March 31,

 

 

 

2020

 

 

2019

 

 

 

(in thousands)

 

 

Lumber revenues

$

40,986

 

 

$

39,163

 

 

Energy revenues

$

2,631

 

 

$

2,666

 

 

Wood residual revenues

$

2,161

 

 

$

2,610

 

 

Operating income

$

5,555

 

 

$

1,620

 

 

 

In the first quarter of 2020 the wood products segment operating income increased to a record $5.6 million compared to $1.6 million in the same quarter of 2019. The increase was primarily due to record production and lower per unit fiber costs. Production increased by approximately 5% to 116.4 MMfbm of lumber in the current quarter from 110.7 MMfbm in the same quarter of 2019 primarily due to capital improvements at the mill. In the


 

Page 4

 

current quarter per unit fiber costs decreased by approximately 25% from the same quarter of 2019 primarily as a result of the continuing availability of beetle damaged wood.

 

Average lumber sales realizations decreased by approximately 3% to $348 per Mfbm in the first quarter of 2020 from approximately $359 per Mfbm in the same quarter of 2019 primarily due to lower pricing in Europe partially offset by higher pricing in the U.S. market. European lumber pricing declined due to an increase in the supply of lumber processed from beetle damaged wood which generally obtains lower prices. U.S. lumber pricing increased due to strong demand in the current quarter.

 

Liquidity

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

  

March 31,

 

 

December 31,

 

 

 

2020

 

 

2019

 

 

 

(in thousands)

 

 

Cash and cash equivalents

$

286,526

 

 

$

351,085

 

 

Working capital

$

603,410

 

 

$

588,385

 

 

Total assets

$

1,951,989

 

 

$

2,065,720

 

 

Long-term liabilities

$

1,304,078

 

 

$

1,259,005

 

 

Total equity

$

462,768

 

 

$

550,403

 

 

 

As of March 31, 2020, we had cash and cash equivalents of approximately $286.5 million, approximately $229.9 million available under our revolving credit facilities, providing aggregate liquidity of about $516.5 million.

 

Current Market Environment

Although there is a great deal of global business uncertainty resulting from the COVID-19 pandemic and its effect and societal responses are evolving and can change quickly, in the second quarter we are currently expecting to see steady pulp demand from tissue and hygiene producers but a weakening in demand from printing and writing paper producers.

 

On the pulp supply side, in the upcoming quarter, we are currently expecting certain mills to curtail production as a result of fiber shortages resulting from sawmill downtime. Further, some pulp mills have announced some sporadic curtailments resulting from COVID-19. Additionally, various pulp mills globally have delayed their annual maintenance schedules as a result of the current pandemic. This is expected to curtail production in the later part of the year or early part of next year.

 

On the lumber side, we are currently expecting weakening lumber markets and lower lumber sales realizations in the second quarter of 2020 due to a drop in housing starts and business slowdowns and disruptions resulting from the pandemic in our major markets.


 

Page 5

 

Quarterly Dividend

A quarterly dividend of $0.065 per share will be paid on July 7, 2020 to all shareholders of record on June 25, 2020. 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 May 1, 2020 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/qrp3w7ec 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.

 

APPROVED BY:

Jimmy S.H. Lee

Executive Chairman

(604) 684-1099

 

David M. Gandossi

Chief Executive Officer

(604) 684-1099

 

-FINANCIAL TABLES FOLLOW-

 



Summary Financial Highlights

 

Q1

 

 

Q4

 

 

Q1

 

 

 

2020

 

 

2019

 

 

2019

 

 

 

(in thousands, except per share amounts)

Pulp segment revenues

$

303,605

 

 

$

290,790

 

 

$

436,474

 

 

Wood products segment revenues

 

45,778

 

 

 

39,588

 

 

 

44,439

 

 

Corporate and other revenues

 

1,216

 

 

 

794

 

 

 

3,037

 

 

Total revenues

$

350,599

 

 

$

331,172

 

 

$

483,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment operating income (loss)

$

21,439

 

 

$

(66,574

)

 

$

93,520

 

 

Wood products segment operating income

 

5,555

 

 

 

5,274

 

 

 

1,620

 

 

Corporate and other operating loss

 

(2,932

)

 

 

(4,806

)

 

 

(1,588

)

 

Total operating income (loss)

$

24,062

 

 

$

(66,106

)

 

$

93,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment depreciation and amortization

$

30,371

 

 

$

29,492

 

 

$

28,023

 

 

Wood products segment depreciation and amortization

 

2,377

 

 

 

2,029

 

 

 

1,911

 

 

Corporate and other depreciation and amortization

 

198

 

 

 

426

 

 

 

313

 

 

Total depreciation and amortization

$

32,946

 

 

$

31,947

 

 

$

30,247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating EBITDA

$

57,008

 

 

$

(34,159

)

 

$

123,799

 

 

Loss on settlement of debt (1)

$

 

 

$

(4,750

)

 

$

 

 

Benefit (provision) for income taxes

$

(5,344

)

 

$

15,875

 

 

$

(24,424

)

 

Net income (loss)

$

(3,392

)

 

$

(72,721

)

 

$

51,616

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(0.05

)

 

$

(1.11

)

 

$

0.79

 

 

Diluted

$

(0.05

)

 

$

(1.11

)

 

$

0.78

 

 

Common shares outstanding at period end

 

65,800

 

 

 

65,629

 

 

 

65,651

 

 

______________

(1)

Redemption of 7.75% senior notes due 2022.

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

Q4

 

 

Q1

 

 

 

2020

 

 

2019

 

 

2019

 

 

Pulp Segment

 

 

 

 

 

 

 

 

 

 

 

 

Pulp production ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

455.2

 

 

 

381.3

 

 

 

460.6

 

 

NBHK

 

78.9

 

 

 

60.9

 

 

 

78.6

 

 

Annual maintenance downtime ('000 ADMTs)

 

2.3

 

 

 

86.5

 

 

 

 

 

Annual maintenance downtime (days)

 

2

 

 

 

54

 

 

 

 

 

Pulp sales ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

438.3

 

 

 

416.6

 

 

 

466.9

 

 

NBHK

 

66.0

 

 

 

65.3

 

 

 

87.8

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Europe

 

833

 

 

 

822

 

 

 

1,105

 

 

China

 

573

 

 

 

563

 

 

 

700

 

 

North America

 

1,127

 

 

 

1,115

 

 

 

1,380

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

China

 

460

 

 

 

455

 

 

 

695

 

 

North America

 

890

 

 

 

893

 

 

 

1,180

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

561

 

 

 

581

 

 

 

757

 

 

NBHK

 

468

 

 

 

476

 

 

 

656

 

 

Energy production ('000 MWh)(3)

 

578.4

 

 

 

432.9

 

 

 

560.5

 

 

Energy sales ('000 MWh)(3)

 

231.7

 

 

 

154.5

 

 

 

211.8

 

 

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

 

95

 

 

 

88

 

 

 

94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Products Segment

 

 

 

 

 

 

 

 

 

 

 

 

Lumber production (MMfbm)

 

116.4

 

 

 

106.7

 

 

 

110.7

 

 

Lumber sales (MMfbm)

 

117.7

 

 

 

101.1

 

 

109.2

 

 

Average lumber sales realizations ($/Mfbm)

 

348

 

 

347

 

 

359

 

 

Energy production and sales ('000 MWh)

 

22.8

 

 

 

23.1

 

 

22.4

 

 

Average energy sales realizations ($/MWh)

 

116

 

 

114

 

 

119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot Currency Exchange Rates

 

 

 

 

 

 

 

 

 

 

 

 

$ / €(4)

 

1.1022

 

 

 

1.1075

 

 

1.1354

 

 

$ / C$(4)

 

0.7438

 

 

0.7578

 

 

 

0.7521

 

 

______________

(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.

INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)

 

  

Three Months Ended March 31,

 

 

 

2020

 

 

2019

 

 

Revenues

$

350,599

 

 

$

483,950

 

 

Costs and expenses

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

276,056

 

 

 

343,033

 

 

Cost of sales depreciation and amortization

 

32,911

 

 

 

30,136

 

 

Selling, general and administrative expenses

 

17,570

 

 

 

17,229

 

 

Operating income

 

24,062

 

 

 

93,552

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

Interest expense

 

(20,084

)

 

 

(18,551

)

 

Other income (expenses)

 

(2,026

)

 

 

1,039

 

 

Total other expenses, net

 

(22,110

)

 

 

(17,512

)

 

Income before provision for income taxes

 

1,952

 

 

 

76,040

 

 

Provision for income taxes

 

(5,344

)

 

 

(24,424

)

 

Net income (loss)

$

(3,392

)

 

$

51,616

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

Basic

$

(0.05

)

 

$

0.79

 

 

Diluted

$

(0.05

)

 

$

0.78

 

 

Dividends declared per common share

$

0.1375

 

 

$

0.1250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)


 


 

MERCER INTERNATIONAL INC.

INTERIM CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

 

  

 

March 31,

 

 

December 31,

 

 

 

 

2020

 

 

2019

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

286,526

 

 

$

351,085

 

 

Accounts receivable, net

 

 

221,921

 

 

 

208,740

 

 

Inventories

 

 

269,812

 

 

 

272,599

 

 

Prepaid expenses and other

 

 

10,294

 

 

 

12,273

 

 

Total current assets

 

 

788,553

 

 

 

844,697

 

 

Property, plant and equipment, net

 

 

1,020,345

 

 

 

1,074,242

 

 

Investment in joint ventures

 

 

48,188

 

 

 

53,122

 

 

Amortizable intangible assets, net

 

 

48,957

 

 

 

53,371

 

 

Operating lease right-of-use assets

 

 

11,866

 

 

 

13,004

 

 

Other long-term assets

 

 

32,848

 

 

 

26,038

 

 

Deferred income tax

 

 

1,232

 

 

 

1,246

 

 

Total assets

 

$

1,951,989

 

 

$

2,065,720

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable and other

 

$

184,447

 

 

$

255,544

 

 

Pension and other post-retirement benefit obligations

 

 

696

 

 

 

768

 

 

Total current liabilities

 

 

185,143

 

 

 

256,312

 

 

Debt

 

 

1,136,454

 

 

 

1,087,932

 

 

Pension and other post-retirement benefit obligations

 

 

23,157

 

 

 

25,489

 

 

Finance lease liabilities

 

 

37,537

 

 

 

31,103

 

 

Operating lease liabilities

 

 

9,436

 

 

 

10,520

 

 

Other long-term liabilities

 

 

13,323

 

 

 

14,114

 

 

Deferred income tax

 

 

84,171

 

 

 

89,847

 

 

Total liabilities

 

 

1,489,221

 

 

 

1,515,317

 

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

Common shares $1 par value; 200,000,000 authorized; 65,800,000 issued and outstanding (2019 – 65,629,000)

 

 

65,769

 

 

 

65,598

 

 

Additional paid-in capital

 

 

344,753

 

 

 

344,994

 

 

Retained earnings

 

 

243,794

 

 

 

256,371

 

 

Accumulated other comprehensive loss

 

 

(191,548

)

 

 

(116,560

)

 

Total shareholders’ equity

 

 

462,768

 

 

 

550,403

 

 

Total liabilities and shareholders’ equity

 

$

1,951,989

 

 

$

2,065,720

 

 

 

 

 

 

 

 

(4)


 


 

MERCER INTERNATIONAL INC.

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

  

 

Three Months Ended March 31,

 

 

 

 

2020

 

 

2019

 

 

Cash flows from (used in) operating activities

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(3,392

)

 

$

51,616

 

 

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

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

32,946

 

 

 

30,247

 

 

Deferred income tax provision (benefit)

 

 

(1,331

)

 

 

3,639

 

 

Inventory impairment

 

 

5,734

 

 

 

 

 

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

 

 

762

 

 

 

856

 

 

Stock compensation recovery

 

 

(46

)

 

 

(345

)

 

Foreign exchange transaction gains

 

 

(6,144

)

 

 

(263

)

 

Other

 

 

(497

)

 

 

704

 

 

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

 

 

(915

)

 

 

(1,158

)

 

Changes in working capital

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(20,926

)

 

 

(56,353

)

 

Inventories

 

 

(18,120

)

 

 

21,141

 

 

Accounts payable and accrued expenses

 

 

(57,660

)

 

 

(173

)

 

Other

 

 

(253

)

 

 

(7,725

)

 

Net cash from (used in) operating activities

 

 

(69,842

)

 

 

42,186

 

 

Cash flows from (used in) investing activities

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(23,018

)

 

 

(19,389

)

 

Purchase of amortizable intangible assets

 

 

(438

)

 

 

(316

)

 

Other

 

 

51

 

 

 

(261

)

 

Net cash from (used in) investing activities

 

 

(23,405

)

 

 

(19,966

)

 

Cash flows from (used in) financing activities

 

 

 

 

 

 

 

 

 

Proceeds from (repayment of) revolving credit facilities, net

 

 

51,260

 

 

 

(33,672

)

 

Dividend payments

 

 

(9,047

)

 

 

 

 

Repurchase of common shares

 

 

(162

)

 

 

 

 

Payment of debt issuance costs

 

 

 

 

 

(509

)

 

Proceeds from government grants

 

 

 

 

 

6,320

 

 

Other

 

 

(9,801

)

 

 

(862

)

 

Net cash from (used in) financing activities

 

 

32,250

 

 

 

(28,723

)

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(3,562

)

 

 

(754

)

 

Net decrease in cash and cash equivalents

 

 

(64,559

)

 

 

(7,257

)

 

Cash and cash equivalents, beginning of period

 

 

351,085

 

 

 

240,491

 

 

Cash and cash equivalents, end of period

 

$

286,526

 

 

$

233,234

 

 

 

 

 

 

 

 

 

(5)

 

 


 

MERCER INTERNATIONAL INC.

COMPUTATION OF OPERATING EBITDA

(Unaudited)

(In thousands)

 

Operating EBITDA is defined as operating income (loss) plus depreciation and amortization and non-recurring capital asset impairment charges. Management uses Operating EBITDA as a benchmark measurement of its own operating results, and as a benchmark relative to its competitors. Management considers it to be a meaningful supplement to operating income (loss) as a performance measure primarily because depreciation expense and non-recurring capital asset impairment charges are not an actual cash cost, and depreciation expense varies widely from company to company in a manner that management considers largely independent of the underlying cost efficiency of our operating facilities. In addition, we believe Operating EBITDA is commonly used by securities analysts, investors and other interested parties to evaluate our financial performance.

 

Operating EBITDA does not reflect the impact of a number of items that affect our net income (loss), including financing costs and the effect of derivative instruments. Operating EBITDA is not a measure of financial performance under GAAP, and should not be considered as an alternative to net income (loss) or income (loss) from operations as a measure of performance, nor as an alternative to net cash from operating activities as a measure of liquidity. The following tables set forth the net income (loss) to Operating EBITDA:

 

Q1

 

 

Q4

 

 

Q1

 

 

 

2020

 

 

2019

 

 

2019

 

 

Net income (loss)

$

(3,392

)

 

$

(72,721

)

 

$

51,616

 

 

Provision (benefit) for income taxes

 

5,344

 

 

 

(15,875

)

 

 

24,424

 

 

Interest expense

 

20,084

 

 

 

20,647

 

 

 

18,551

 

 

Loss on settlement of debt

 

 

 

 

4,750

 

 

 

 

 

Other (income) expenses

 

2,026

 

 

 

(2,907

)

 

 

(1,039

)

 

Operating income (loss)

 

24,062

 

 

 

(66,106

)

 

 

93,552

 

 

Add: Depreciation and amortization

 

32,946

 

 

 

31,947

 

 

 

30,247

 

 

Operating EBITDA

$

57,008

 

 

$

(34,159

)

 

$

123,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6)