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 2022 RESULTS AND ANNOUNCES QUARTERLY CASH DIVIDEND OF $0.075

 

Selected Highlights

 

First quarter net income of $88.9 million and Operating EBITDA* of $154.5 million

 

Record quarterly pulp, lumber and energy revenues

 

NEW YORK, NY, April 28, 2022 ‑ Mercer International Inc. (Nasdaq: MERC) today reported first quarter 2022 Operating EBITDA increased to a $154.5 million from $82.0 million in the first quarter of 2021 and decreased from $164.9 million in the fourth quarter of 2021.

 

In the first quarter of 2022, net income was $88.9 million (or $1.35 per basic share and $1.34 per diluted share) compared to $5.9 million (or $0.09 per share) in the first quarter of 2021 and net income of $74.5 million (or $1.13 per basic share and $1.12 per diluted share) in the fourth quarter of 2021.

 

Mr. David Gandossi, the Chief Executive Officer, stated: “Our robust first quarter operating results were driven by strong sales volumes, increased pulp, lumber and energy pricing and our German mills’ sales of surplus energy into the spot market. These positive effects were only partially offset by higher costs for key inputs including fiber, energy and chemicals. Despite the impact of such cost inflation, we believe that our cost control measures will help mitigate the effect of increases going forward and we see our surplus energy sales as a strong hedge for higher energy prices.  

 

Overall, our first quarter pulp results compared to the fourth quarter of 2021, benefitted from higher pulp pricing and the Rosenthal turbine running for most of the quarter allowing for surplus energy sales and minimal energy purchases, which were partially offset by higher fiber and natural gas costs. Also, our fourth quarter 2021 results included $31.9 million of business interruption insurance proceeds.

 

____________________

*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 to Operating EBITDA.

 

 


 

Page 2

 

 

In the first quarter of 2022, our Friesau sawmill’s production continued its strong performance and its results were materially improved over the trailing fourth quarter primarily due to improved lumber pricing in the U.S. In the first quarter of 2022, our solid wood segment generated operating income of $40.5 million.

 

Pulp prices improved in all markets during the first quarter as low customer inventory levels and limited supply, including as a result of global logistical slowdowns, led to higher pricing. As of March 31, 2022, third party industry quoted NBSK list prices were approximately $1,345 per ADMT in Europe and net prices were approximately $985 per ADMT in China.

 

Global logistics challenges continue to impact our business primarily with regards to North American rail traffic which led to us having to slow production at our Canadian pulp mills. We primarily managed these logistical challenges by using additional trucking which is higher cost compared to rail. We are seeing the railways beginning to make headway with the unwinding of their system backlogs and we are currently optimistic that such logistics issues will be much improved over the coming summer months.

 

As we move into the second quarter, we currently expect some continued upward pricing pressure on pulp prices as a result of current supply-demand dynamics. While lumber prices in the United States have declined in the last few weeks, we generally expect them to remain at historically strong levels into the summer. Further, we currently expect strong energy demand and prices in Germany to continue in the second quarter of 2022.

 

Currently our 2022 capital expenditures are on track to total approximately $175 to $200 million. The majority of these investments are designed to deliver high returns, help us achieve our ESG objectives and enhance shareholder value.

 

What I am most excited about is our recently acquired cross-laminated timber facility (the "CLT Facility") located near Spokane, Washington. It is a state-of-the-art facility that produces cross-laminated timber ("CLT") which is a wood panel product made from adhering layers of solid sawn timber. CLT is a more sustainable alternative for use in construction and home building. In the first quarter we built out our senior sales and marketing team which interfaces directly with developers, architects and builders to support and work with them to incorporate our CLT products. We have also started ramping up the business and have identified new offerings to build out and expand the CLT Facility's product line.  Over time, as we continue to ramp up and expand its business and with some small targeted capital expenditures to expand its product offerings, I believe the CLT Facility will be a key foundation of our solid wood business.

 


 

Page 3

 

 

While many countries globally have eased pandemic restrictions and the global roll-out of vaccines continues, health and infection risks from COVID-19, including from variants, continue. Consequently, we will maintain our measures and procedures put in place to protect our people and allow us to operate our business safely and efficiently.

 

Finally, as you are likely aware, I have announced my retirement as CEO and President of Mercer effective May 1, 2022. The Board has appointed Juan Carlos Bueno, a globally recognized leader in the biomaterials space, to take the Company through the next stage of its development. Our new leadership, combined with an excellent management team and outstanding employees, will continue to advance our growth strategy into the future. Although I will no longer be leading Mercer I will support Juan Carlos’ transition and will enjoy watching Mercer’s progress”.

 

Consolidated Financial Results

Q1

 

 

Q4

 

 

Q1

 

 

 

2022

 

 

2021

 

 

2021

 

 

 

(in thousands, except per share amounts)

Revenues

$

592,741

 

 

$

518,957

 

 

$

412,720

 

 

Operating income

$

122,351

 

 

$

129,963

 

 

$

51,029

 

 

Operating EBITDA

$

154,467

 

 

$

164,925

 

 

$

81,996

 

 

Loss on early extinguishment of debt

$

 

 

$

 

 

$

(30,368

)

(1)

Net income

$

88,897

 

 

$

74,522

 

 

$

5,933

 

 

Net income per common share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.35

 

 

$

1.13

 

 

$

0.09

 

 

Diluted

$

1.34

 

 

$

1.12

 

 

$

0.09

 

 

______________

(1)

Redemption of 6.50% senior notes due 2024 and 7.375% senior notes due 2025.  

 

Consolidated – Three Months Ended March 31, 2022 Compared to Three Months Ended March 31, 2021

Total revenues in the first quarter of 2022 increased by approximately 44% to a record $592.7 million from $412.7 million in the same quarter of 2021 primarily due to higher sales realizations, pulp sales volumes and energy sales.

 

In the first quarter of 2022, our energy and chemical revenues increased by 76% to $46.2 million from $26.3 million in the same quarter of 2021 primarily as a result of higher energy prices in Germany, which were more than double those in the same quarter of 2021.

 

Costs and expenses in the first quarter of 2022 increased by approximately 30% to $470.4 million from $361.7 million in the first quarter of 2021 primarily due to higher per unit fiber costs, pulp sales volumes and energy, freight and chemical costs partially offset by lower maintenance costs.

 


 

Page 4

 

 

In the first quarter of 2022, Operating EBITDA increased by approximately 88% to $154.5 million from $82.0 million in the same quarter of 2021 primarily due to higher sales realizations and pulp sales volumes and lower maintenance costs partially offset by higher per unit fiber and other production costs.  

 

Segment Results

Pulp

Three Months Ended March 31,

 

 

 

2022

 

 

2021

 

 

 

(in thousands)

 

 

Pulp revenues

$

446,911

 

 

$

317,582

 

 

Energy and chemical revenues

$

39,020

 

 

$

22,174

 

 

Operating income

$

86,236

 

 

$

25,296

 

 

 

In the first quarter of 2022, pulp segment operating income increased to $86.2 million from $25.3 million in the same quarter of 2021 as higher sales realizations and lower maintenance costs were partially offset by higher per unit fiber costs and other production costs.

 

Pulp revenues in the first quarter of 2022 increased by approximately 41% to a record $446.9 million from $317.6 million in the same quarter of 2021 due to higher sales realizations and sales volumes.

 

Energy and chemical revenues increased by approximately 76% to a record $39.0 million in the first quarter of 2022 from $22.2 million in the same quarter of 2021 primarily due to higher sales realizations.

 

In the first quarter of 2022, third party industry quoted average list prices for NBSK pulp increased from the same quarter of 2021 primarily as a result of low customer inventory levels and global logistics issues restricting supply. Average NBSK pulp sales realizations increased by approximately 22% to $812 per ADMT in the first quarter of 2022 from approximately $668 per ADMT in the same quarter of 2021.

 

Costs and expenses in the first quarter of 2022 increased by approximately 27% to $399.7 million from $314.6 million in the first quarter of 2021 primarily due to higher pulp sales volumes, per unit fiber costs and energy, chemical and freight costs partially offset by lower maintenance costs. In the first quarter of 2022, we had no annual maintenance downtime compared to maintenance downtime of 27 days (approximately 37,800 ADMTs) in the same quarter of 2021.

 

In the first quarter of 2022 per unit fiber costs increased by approximately 25% from the same quarter of 2021 due to higher per unit fiber costs for all of our mills. Per unit fiber costs for our German mills increased due to strong demand and reduced availability of lower cost beetle damaged wood. For our Canadian mills, per unit fiber


 

Page 5

 

costs increased due to strong demand in the mills fiber baskets. We currently expect per unit fiber costs will increase in the second quarter of 2022 due to continued strong demand.

 

Wood Products

Three Months Ended March 31,

 

 

 

2022

 

 

2021

 

 

 

(in thousands)

 

 

Lumber revenues

$

92,366

 

 

$

67,311

 

 

Energy revenues

$

5,177

 

 

$

2,114

 

 

Wood residual revenues

$

3,490

 

 

$

1,562

 

 

Operating income

$

40,479

 

 

$

27,977

 

 

  

In the first quarter of 2022, our wood products segment had operating income of $40.5 million compared to $28.0 million in the same quarter of 2021 primarily due to higher sales realizations partially offset by higher per unit fiber costs.    

 

Average lumber sales realizations increased by approximately 35% to $840 per Mfbm in the first quarter of 2022 from approximately $622 per Mfbm in the same quarter of 2021 primarily due to higher pricing in both the European and U.S. 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.  

 

In the comparative quarter of 2021, per unit fiber costs were lower as a result of a large supply of beetle damaged wood. As producers have worked through such wood, more green wood is being harvested. In the first quarter of 2022 per unit fiber costs increased by approximately 56% from the same quarter of 2021 as a result of using more green wood and continued strong demand for sawlogs. We currently expect modestly higher per unit fiber costs in the second quarter of 2022.

 

Liquidity

As of March 31, 2022, we had cash and cash equivalents of approximately $410.7 million and approximately $281.0 million available under our revolving credit facilities providing us with aggregate liquidity of about $691.7 million.  

 

Quarterly Dividend

A quarterly dividend of $0.075 per share will be paid on July 7, 2022 to all shareholders of record on June 29, 2022. Future dividends will be subject to Board approval and may be adjusted as business and industry conditions warrant.

 


 

Page 6

 

 

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 April 29, 2022 at 10:00 AM ET. Listeners can access the conference call live and archived for 30 days over the Internet at https://edge.media-server.com/mmc/p/t6i78rsg 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, USA and Canada with consolidated annual production capacity of 2.3 million tonnes of pulp, 550 million board feet of lumber and 140 thousand cubic meters of CLT. 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", "are optimistic that", "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, FCPA, FCA

Chief Executive Officer

(604) 684-1099

 

-FINANCIAL TABLES FOLLOW-

 



Summary Financial Highlights

Q1

 

 

Q4

 

 

Q1

 

 

 

2022

 

 

2021

 

 

2021

 

 

 

(in thousands, except per share amounts)

 

 

Pulp segment revenues

$

485,931

 

 

$

436,345

 

 

$

339,756

 

 

Wood products segment revenues

 

101,033

 

 

 

78,932

 

 

 

70,987

 

 

Corporate and other revenues

 

5,777

 

 

 

3,680

 

 

 

1,977

 

 

Total revenues

$

592,741

 

 

$

518,957

 

 

$

412,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment operating income

$

86,236

 

 

$

113,172

 

 

$

25,296

 

 

Wood products segment operating income

 

40,479

 

 

 

19,876

 

 

 

27,977

 

 

Corporate and other operating loss

 

(4,364

)

 

 

(3,085

)

 

 

(2,244

)

 

Total operating income

$

122,351

 

 

$

129,963

 

 

$

51,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment depreciation and amortization

$

27,684

 

 

$

30,298

 

 

$

27,046

 

 

Wood products segment depreciation and amortization

 

3,637

 

 

 

3,712

 

 

 

3,723

 

 

Corporate and other depreciation and amortization

 

795

 

 

 

952

 

 

 

198

 

 

Total depreciation and amortization

$

32,116

 

 

$

34,962

 

 

$

30,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating EBITDA

$

154,467

 

 

$

164,925

 

 

$

81,996

 

 

Loss on early extinguishment of debt

$

 

 

$

 

 

$

(30,368

)

(1)

Income tax provision

$

(24,236

)

 

$

(43,706

)

 

$

(2,698

)

 

Net income

$

88,897

 

 

$

74,522

 

 

$

5,933

 

 

Net income per common share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.35

 

 

$

1.13

 

 

$

0.09

 

 

Diluted

$

1.34

 

 

$

1.12

 

 

$

0.09

 

 

Common shares outstanding at period end

 

66,132

 

 

 

66,037

 

 

 

65,988

 

 

______________

(1)

Redemption of 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 to Operating EBITDA.

 

 


 

 

 

Summary Operating Highlights

Q1

 

 

Q4

 

 

Q1

 

 

 

2022

 

 

2021

 

 

2021

 

 

Pulp Segment

 

 

 

 

 

 

 

 

 

 

 

 

Pulp production ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

435.5

 

 

 

476.2

 

 

 

396.9

 

 

NBHK

 

56.8

 

 

 

48.8

 

 

 

81.6

 

 

Annual maintenance downtime ('000 ADMTs)

 

 

 

 

 

 

 

37.8

 

 

Annual maintenance downtime (days)

 

 

 

 

 

 

 

27

 

 

Pulp sales ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

505.1

 

 

 

465.6

 

 

 

418.6

 

 

NBHK

 

49.9

 

 

 

50.7

 

 

 

69.0

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Europe

 

1,330

 

 

 

1,302

 

 

 

1,037

 

 

China

 

899

 

 

 

723

 

 

 

883

 

 

North America

 

1,527

 

 

 

1,472

 

 

 

1,302

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

China

 

668

 

 

 

562

 

 

 

692

 

 

North America

 

1,312

 

 

 

1,262

 

 

 

1,020

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

812

 

 

 

784

 

 

 

668

 

 

NBHK

 

695

 

 

 

649

 

 

 

520

 

 

Energy production ('000 MWh)(3)

 

531.5

 

 

 

480.9

 

 

 

519.1

 

 

Energy sales ('000 MWh)(3)

 

194.7

 

 

 

184.2

 

 

 

201.1

 

 

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

 

186

 

 

 

184

 

 

 

97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Products Segment

 

 

 

 

 

 

 

 

 

 

 

 

Lumber production (MMfbm)

 

115.6

 

 

 

111.3

 

 

 

117.8

 

 

Lumber sales (MMfbm)

 

109.9

 

 

 

104.4

 

 

 

108.2

 

 

Average lumber sales realizations ($/Mfbm)

 

840

 

 

689

 

 

622

 

 

Energy production and sales ('000 MWh)

 

24.5

 

 

 

23.2

 

 

 

16.4

 

 

Average energy sales realizations ($/MWh)

 

211

 

 

213

 

 

129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot Currency Exchange Rates

 

 

 

 

 

 

 

 

 

 

 

 

$ / €(4)

 

1.1216

 

 

 

1.1437

 

 

 

1.2045

 

 

$ / C$(4)

 

0.7897

 

 

0.7936

 

 

0.7902

 

 

______________

(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 March 31,

 

 

 

 

2022

 

 

2021

 

 

Revenues

 

$

592,741

 

 

$

412,720

 

 

Costs and expenses

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

 

416,095

 

 

 

310,197

 

 

Cost of sales depreciation and amortization

 

 

32,097

 

 

 

30,946

 

 

Selling, general and administrative expenses

 

 

22,198

 

 

 

20,548

 

 

Operating income

 

 

122,351

 

 

 

51,029

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(17,464

)

 

 

(19,019

)

 

Loss on early extinguishment of debt

 

 

 

 

 

(30,368

)

 

Other income

 

 

8,246

 

 

 

6,989

 

 

Total other expenses, net

 

 

(9,218

)

 

 

(42,398

)

 

Income before income taxes

 

 

113,133

 

 

 

8,631

 

 

Income tax provision

 

 

(24,236

)

 

 

(2,698

)

 

Net income

 

$

88,897

 

 

$

5,933

 

 

Net income per common share

 

 

 

 

 

 

 

 

 

Basic

 

$

1.35

 

 

$

0.09

 

 

Diluted

 

$

1.34

 

 

$

0.09

 

 

Dividends declared per common share

 

$

0.0750

 

 

$

0.0650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)


 


 

MERCER INTERNATIONAL INC.

INTERIM CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

 

 

March 31,

 

 

December 31,

 

 

 

 

2022

 

 

2021

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

410,705

 

 

$

345,610

 

 

Accounts receivable, net

 

 

387,779

 

 

 

345,345

 

 

Inventories

 

 

353,407

 

 

 

356,731

 

 

Prepaid expenses and other

 

 

17,494

 

 

 

16,619

 

 

Total current assets

 

 

1,169,385

 

 

 

1,064,305

 

 

Property, plant and equipment, net

 

 

1,130,337

 

 

 

1,135,631

 

 

Investment in joint ventures

 

 

49,574

 

 

 

49,651

 

 

Amortizable intangible assets, net

 

 

47,237

 

 

 

47,902

 

 

Operating lease right-of-use assets

 

 

9,172

 

 

 

9,712

 

 

Pension asset

 

 

4,009

 

 

 

4,136

 

 

Other long-term assets

 

 

45,887

 

 

 

38,718

 

 

Deferred income tax

 

 

1,343

 

 

 

1,177

 

 

Total assets

 

$

2,456,944

 

 

$

2,351,232

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable and other

 

$

280,366

 

 

$

282,307

 

 

Pension and other post-retirement benefit obligations

 

 

818

 

 

 

817

 

 

Total current liabilities

 

 

281,184

 

 

 

283,124

 

 

Long-term debt

 

 

1,264,525

 

 

 

1,237,545

 

 

Pension and other post-retirement benefit obligations

 

 

20,884

 

 

 

21,252

 

 

Operating lease liabilities

 

 

6,110

 

 

 

6,574

 

 

Other long-term liabilities

 

 

13,270

 

 

 

13,590

 

 

Deferred income tax

 

 

102,637

 

 

 

95,123

 

 

Total liabilities

 

 

1,688,610

 

 

 

1,657,208

 

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

Common shares $1 par value; 200,000,000 authorized; 66,132,000 issued and outstanding (2021 – 66,037,000)

 

 

66,083

 

 

 

65,988

 

 

Additional paid-in capital

 

 

348,756

 

 

 

347,902

 

 

Retained earnings

 

 

454,864

 

 

 

370,927

 

 

Accumulated other comprehensive loss

 

 

(101,369

)

 

 

(90,793

)

 

Total shareholders’ equity

 

 

768,334

 

 

 

694,024

 

 

Total liabilities and shareholders’ equity

 

$

2,456,944

 

 

$

2,351,232

 

 

 

 

 

 

(4)


 


 

MERCER INTERNATIONAL INC.

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

 

Three Months Ended March 31,

 

 

 

 

2022

 

 

2021

 

 

Cash flows from (used in) operating activities

 

 

 

 

 

 

 

 

 

Net income

 

$

88,897

 

 

$

5,933

 

 

Adjustments to reconcile net income to cash flows from operating activities

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

32,116

 

 

 

30,967

 

 

Deferred income tax provision

 

 

8,383

 

 

 

1,204

 

 

Loss on early extinguishment of debt

 

 

 

 

 

30,368

 

 

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

 

 

438

 

 

 

919

 

 

Stock compensation expense

 

 

949

 

 

 

610

 

 

Foreign exchange transaction gains

 

 

(3,828

)

 

 

(8,606

)

 

Other

 

 

(801

)

 

 

(616

)

 

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

 

 

(1,194

)

 

 

(923

)

 

Changes in working capital

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(52,127

)

 

 

(12,423

)

 

Inventories

 

 

(1,725

)

 

 

(20,799

)

 

Accounts payable and accrued expenses

 

 

(567

)

 

 

4,436

 

 

Other

 

 

(1,731

)

 

 

(782

)

 

Net cash from (used in) operating activities

 

 

68,810

 

 

 

30,288

 

 

Cash flows from (used in) investing activities

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(33,293

)

 

 

(25,262

)

 

Insurance proceeds

 

 

6,410

 

 

 

 

 

Purchase of amortizable intangible assets

 

 

(60

)

 

 

(641

)

 

Other

 

 

153

 

 

 

(394

)

 

Net cash from (used in) investing activities

 

 

(26,790

)

 

 

(26,297

)

 

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

 

 

30,504

 

 

 

(15,070

)

 

Payment of debt issuance costs

 

 

(1,184

)

 

 

(14,414

)

 

Proceeds from government grants

 

 

1,067

 

 

 

8,532

 

 

Payment of finance lease obligations

 

 

(4,935

)

 

 

(1,703

)

 

Other

 

 

(843

)

 

 

3,624

 

 

Net cash from (used in) financing activities

 

 

24,609

 

 

 

31,412

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(1,534

)

 

 

(1,418

)

 

Net increase in cash and cash equivalents

 

 

65,095

 

 

 

33,985

 

 

Cash and cash equivalents, beginning of period

 

 

345,610

 

 

 

361,098

 

 

Cash and cash equivalents, end of period

 

$

410,705

 

 

$

395,083

 

 

 

 

(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, 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 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 to Operating EBITDA:

 

Q1

 

 

Q4

 

 

Q1

 

 

 

2022

 

 

2021

 

 

2021

 

 

Net income

$

88,897

 

 

$

74,522

 

 

$

5,933

 

 

Income tax provision

 

24,236

 

 

 

43,706

 

 

 

2,698

 

 

Interest expense

 

17,464

 

 

 

17,016

 

 

 

19,019

 

 

Loss on early extinguishment of debt

 

 

 

 

 

 

 

30,368

 

 

Other income

 

(8,246

)

 

 

(5,281

)

 

 

(6,989

)

 

Operating income

 

122,351

 

 

 

129,963

 

 

 

51,029

 

 

Add: Depreciation and amortization

 

32,116

 

 

 

34,962

 

 

 

30,967

 

 

Operating EBITDA

$

154,467

 

 

$

164,925

 

 

$

81,996

 

 

 

 

 

 

 

 

 

 

 

 

(6)