16:12:11 EDT Thu 11 Jun 2026
Enter Symbol
or Name
USA
CA



Mercer International Inc. Reports Strong 2011 Third Quarter Results

2011-11-03 16:35 ET - News Release

NEW YORK, Nov. 3, 2011 (GLOBE NEWSWIRE) -- Mercer International Inc. (Nasdaq:MERC) (TSX:MRI-U) today reported strong results for the third quarter ended September 30, 2011. Operating EBITDA in the third quarter of 2011 was €49.2 million ($69.5 million), compared to €65.5 million ($84.7 million) in the third quarter of 2010 and €50.1 million ($72.1 million) in the second quarter of 2011. Operating EBITDA is defined on page 5 of this press release and reconciled to net income on page 8 of the financial tables in this press release.

In the current quarter, total revenues were €204.8 million ($289.1 million), compared to €234.4 million ($303.1 million) in the third quarter of 2010. We reported net income of €8.4 million ($11.9 million), or €0.15 ($0.21) per basic share, for the third quarter of 2011, which included an aggregate non-cash unrealized loss of €10.7 million, or €0.20 ($0.28) per basic share, on the Stendal interest rate derivative and foreign exchange losses on our debt and an income tax expense of €3.1 million ($4.4 million), or €0.06 ($0.08) per basic share. In the third quarter of 2010, we reported net income of €46.1 million ($59.6 million), or €1.17 ($1.51) per basic share, which included aggregate non-cash gains of €10.4 million, or €0.26 ($0.34) per basic share, on the Stendal interest rate derivative and foreign exchange gains on our debt and a net income tax benefit of €7.2 million ($9.3 million), or €0.18 ($0.22) per basic share.

Summary Financial Highlights          
  
Q3
2011 
 
Q2
2011 
 
Q3
2010 
 YTD
Sept 30
2011 
YTD
Sept 30 
2010 
 (in millions of Euros, except where otherwise stated)
Pulp revenues € 190.4 € 217.3  € 224.7  € 618.2  € 624.1
Energy revenues  14.4  13.9  9.7   42.0   30.8
Operating income  35.3  36.2   51.4   108.2   117.3
Operating EBITDA  49.2  50.1  65.5   150.1   159.4
Unrealized gain (loss) on derivative instruments  (10.5)  (2.3)   0.5   (0.6)   (10.5)
Foreign exchange gain (loss) on debt  (0.2)  0.3   9.9   1.3   (4.7)
Income tax benefit (provision)  (3.1)  (3.6)   7.2   (7.6)   5.6
Net income attributable to common shareholders  8.4  14.4   46.1   51.9   51.0
Net income per share attributable to common shareholders          
Basic € 0.15 € 0.32  € 1.17  € 1.07  € 1.36
Diluted € 0.15 € 0.26  € 0.82  € 0.92  € 0.93
Common shares outstanding at period end (000s)  55,779  45,828  42,030   55,779   42,030
           
           
Summary Operating Highlights        
 

 

 
   
 
Q3
2011 

Q2
2011 
 
Q3
2010 
 YTD
Sept 30
2011 
 YTD
Sept 30
2010 
Pulp Production ('000 ADMTs)  362.3  367.9   380.9   1,088.8   1,070.0
Scheduled Production Downtime ('000 ADMTs)  8.3  16.2   8.3   24.5   43.5
Pulp Sales ('000 ADMTs)  321.3  357.6   344.8   1,027.9   1,042.6
Average NBSK pulp list price in Europe ($/ADMT)  980  1,017   980   986   932
Average NBSK pulp list price in Europe (€/ADMT)  694  706   758   701   708
Average pulp sales realizations (€/ADMT)(1)  584  599   642   592   590
Energy Production ('000 MWh)  402.5  420.7  330.8   1,230.9   1,051.1
Energy Sales ('000 MWh)  149.3  175.9  119.1   483.1   370.3
Average Spot Currency Exchange Rates:          
€ / $(2)  0.7084  0.6946   0.7729   0.7110   0.7608
C$ / $(2)  0.9803  0.9677   1.0385   0.9778   1.0358
C$ / €(3)  1.3835  1.3934   1.3438   1.3752   1.3639
           
(1) Average realized pulp prices for the periods indicated reflect customer discounts and pulp price movements between the order and shipment date.          
(2) Average Federal Reserve Bank of New York noon spot rate over the reporting period.          
(3) Average Bank of Canada noon spot rate over the reporting period.          

President's Comments

Mr. Jimmy S.H. Lee, President and Chairman, stated: "We are pleased with the strong third quarter as, despite a weaker U.S. dollar and 11 days of unscheduled maintenance downtime at our Stendal mill, we achieved Operating EBITDA of €49.2 million."

Mr. Lee continued: "Although uncertainties concerning the economic situation in Europe and credit tightening in China have caused pulp prices to come off their record levels from earlier this year, NBSK list prices remained generally strong in the third quarter. List prices at the end of the quarter were $950 per ADMT in Europe and $970 and $830 per ADMT in North America and China, respectively. While we currently anticipate further downward price pressure in the fourth quarter, the recent strengthening of the U.S. dollar against both the Euro and the Canadian dollar is helping to partially offset such decreases."

Mr. Lee added: "Due to our strong liquidity position and continued confidence in our growth prospects, we initiated a share and debt repurchase program in the third quarter of 2011. As of November 3, 2011, we purchased and cancelled approximately $13.6 million in aggregate principal amount of our 9.5% senior notes and approximately 1.3 million shares ($10.6 million) of our common stock."

Mr. Lee continued: "We successfully completed improvements to the Celgar mill's fiber line and oxygen delignification process during the third quarter, and are already seeing noticeable reductions to the mill's production costs. We also have an additional C$4.3 million of funds available to us from the Government of Canada's Green Transformation Project, which we intend to utilize by the end of the first quarter of 2012."

Mr. Lee concluded: "Despite uncertainties surrounding the global economy, we believe that our improved liquidity position, increasing energy revenues and continued strong performance of our mills should enable us to generate strong returns."

Three Months Ended September 30, 2011 Compared to Three Months Ended September 30, 2010

Total revenues for the three months ended September 30, 2011 decreased to €204.8 million ($289.1 million) from €234.4 million ($303.1 million) in the same period in 2010, primarily due to lower pulp revenues, partially offset by higher energy revenues. Pulp revenues for the three months ended September 30, 2011 decreased to €190.4 million from €224.7 million in the comparative period of 2010, primarily due to a weaker U.S. dollar and lower sales volumes. The U.S. dollar was approximately 8% weaker versus the Euro in the current quarter compared to the same quarter of last year. Energy revenues increased by approximately 48% in the current quarter to a record €14.4 million from €9.7 million in the same quarter last year, primarily as a result of increased energy production at our Rosenthal mill and increased energy sales at our Celgar mill.

Pulp production decreased to 362,330 ADMTs in the current quarter, from 380,894 ADMTs in the same quarter of 2010, primarily due to 11 days (approximately 21,000 ADMTs) of unscheduled maintenance downtime at our Stendal mill required to repair the mill's recovery boiler.

Pulp sales volume decreased to 321,338 ADMTs in the current quarter from 344,777 ADMTs in the comparative period of 2010, primarily as a result of softer demand caused by economic uncertainty in Europe and credit tightening in China. Average pulp sales realizations decreased to €584 ($824) per ADMT in the third quarter of 2011, compared to €642 ($831) per ADMT in the same period last year, primarily due to a weaker U.S. dollar relative to the Euro. 

Costs and expenses in the third quarter of 2011 decreased to €169.5 million from €183.0 million in the comparative period of 2010, primarily due to lower sales volumes and a weaker U.S. dollar, partially offset by higher fiber costs.  Our costs and expenses in the current quarter included approximately €2.1 million for regularly scheduled maintenance costs. Several competing producers and members of the peer group that we benchmark our performance against now report their financial results in accordance with International Financial Reporting Standards which permit a significant portion of such maintenance costs to be capitalized instead of expensed. Such costs are not charged to EBITDA by the peer group companies but instead are expensed as depreciation.

On average, our per unit fiber costs in the quarter increased by approximately 5% from the same period in 2010, primarily due to higher fiber costs at our Celgar mill caused by increased competition for fiber. Fiber costs at our German mills also increased slightly due to lower harvesting rates in Germany. As we move into the fourth quarter, we expect fiber prices for our German mills to stabilize as the German fiber market remains well balanced. We expect fiber prices at our Celgar mill to increase slightly in the short term due to ongoing competition for fiber. However, we expect prices to flatten out towards the end of the year as the availability of pulp logs increases.

Selling, general and administrative expenses increased to €8.8 million from €6.9 million in the third quarter of 2010, primarily as a result of increased foreign exchange losses due to the weaker U.S. dollar relative to the Euro.

For the third quarter of 2011, operating income decreased to €35.3 million from €51.4 million in the comparative quarter of 2010, primarily due to lower pulp revenues resulting from lower sales volume and a weaker U.S. dollar relative to the Euro.

Interest expense in the third quarter of 2011 decreased to €14.1 million from €17.8 million in the comparative quarter of 2010, primarily due to the conversion of the majority of our convertible notes and reduced levels of debt associated with the Stendal mill.

Our Stendal mill recorded an unrealized loss of €10.5 million on our interest rate derivative in the current quarter, compared to an unrealized gain of €0.5 million in the same quarter of last year. We recorded a foreign exchange loss on our foreign currency denominated debt of €0.2 million in the third quarter of 2011 compared to a gain of €9.9 million in the same period last year.

During the current quarter, we recorded €3.1 million of income tax expense, compared to net income tax recoveries of €7.2 million in the same period last year, primarily due to the recognition of additional deferred tax liabilities in the current quarter, compared to the reversal of certain valuation allowances during the same period last year.

In the third quarter of 2011, the noncontrolling shareholder's interest in the Stendal mill's loss was €0.8 million, compared to income of €5.1 million in the same quarter last year.

In the third quarter of 2011, Operating EBITDA decreased to €49.2 million from €65.5 million in the third quarter of 2010, primarily due to lower pulp sales volumes and a weaker U.S. dollar relative to the Euro. 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 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, 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 income from operations as a measure of performance, nor as an alternative to net cash from operating activities as a measure of liquidity. Operating EBITDA has significant limitations as an analytical tool, and should not be considered in isolation, or as a substitute for analysis of our results as reported under GAAP. For a reconciliation of net income (loss) attributable to common shareholders to Operating EBITDA, see page 8 of the financial tables included in this press release.

We reported net income attributable to common shareholders of €8.4 million, or €0.15 per basic and diluted share, for the third quarter of 2011, which included an aggregate non-cash unrealized loss of €10.7 million, or €0.20 per basic share, on the Stendal interest rate derivative and foreign exchange losses on our debt, and an income tax expense of €3.1 million, or €0.06 per basic share. In the third quarter of 2010, we reported net income attributable to common shareholders of €46.1 million, or €1.17 per basic and €0.82 per diluted share, which included a non-cash unrealized gain of €10.4 million, or €0.26 per basic share, on the Stendal interest rate derivative and foreign exchange gains on our debt and a net income tax benefit of €7.2 million, or €0.18 per basic share.

Nine Months Ended September 30, 2011 Compared to Nine Months Ended September 30, 2010

Total revenues for the nine months ended September 30, 2011 increased to €660.1 million ($928.5 million) from €654.9 million ($862.3 million) in the same period in 2010. Pulp revenues for the nine months ended September 30, 2011 decreased marginally to €618.2 million from €624.1 million in the comparative period of 2010, due to slightly higher pulp prices being more than offset by lower sales volumes and a weaker U.S. dollar relative to the Euro. The U.S. dollar was approximately 6% weaker versus the Euro in the nine months ended September 30, 2011, compared to the same period of 2010. Energy revenues increased by approximately 36% to a record €42.0 million in the nine months ended September 30, 2011 from €30.8 million in the comparable period of 2010, primarily as a result of increased energy production at our Rosenthal mill and higher energy sales at our Celgar mill.

Costs and expenses for the nine months ended September 30, 2011 increased to €552.0 million from €537.6 million in the comparative period of 2010, primarily due to higher fiber costs. Our costs and expenses in the current period included approximately €9.8 million for regularly scheduled maintenance costs.

During the nine months ended September 30, 2011, we recorded €7.6 million of income tax expense, compared to net income tax recoveries of €5.6 million in the same period in 2010, primarily due to the recognition of additional deferred tax liabilities in the current period, compared to the reversal of certain valuation allowances during the same period last year.

Operating EBITDA decreased to €150.1 million in the nine months ended September 30, 2011 from €159.4 million in the comparative period of 2010 primarily due to a weaker U.S. dollar and higher fiber costs, partially offset by higher pulp prices. See the discussion of our results for the third quarter of 2011 for additional information relating to Operating EBITDA and page 8 of the financial tables for a reconciliation to net income (loss) attributable to common shareholders.

We reported net income attributable to common shareholders of €51.9 million, or €1.07 per basic and €0.92 per diluted share, for the nine months ended September 30, 2011, which included a non-cash unrealized loss of €0.6 million on the Stendal interest rate derivative, a €1.3 million non-cash foreign exchange gain on our debt, a non-cash charge for stock compensation of €2.8 million and an income tax expense of €7.6 million. In the nine months ended September 30, 2010, we reported net income attributable to common shareholders of €51.0 million, or €1.36 per basic and €0.93 per diluted share, which included non-cash unrealized losses of €15.2 million on the Stendal interest rate derivative and the foreign exchange effect on our debt and a net income tax benefit of €5.6 million.

Liquidity and Capital Resources

The following table is a summary of selected financial information for the periods indicated:

 As at
September 30,
2011 
As at
December 31,
2010 
 (in thousands)
Financial Position    
Cash and cash equivalents  € 127,758  € 99,022
Marketable securities(1)  4,191  275
Working capital   268,756   231,683
Property, plant and equipment   815,727   846,767
Total assets   1,230,636   1,216,075
Long-term liabilities   807,873   877,315
Total equity   286,553   213,563
     
(1) Principally comprised of German federal government bonds with maturities of less than one year.    

As at September 30, 2011, we had approximately €26.3 million and C$37.9 million available under our Rosenthal and Celgar facilities, respectively. As at September 30, 2011, the principal amount outstanding under the Stendal loan facility was €477.5 million.

Restricted Group

The following table is a summary of selected financial information for the Restricted Group for the periods indicated.

 As at
September 30,
2011 
As at
December 31,
2010 
 (in thousands)
Restricted Group Financial Position    
Cash and cash equivalents  € 60,426  € 50,654
Marketable securities(1)  4,191  275
Working capital   169,702   150,667
Property, plant and equipment   345,077   362,274
Total assets   665,671   662,944
Long-term liabilities   265,429   312,631
Total equity   342,202   289,141
     
(1) Principally comprised of German federal government bonds with maturities of less than one year.

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 4, 2011 at 10:00 AM (Eastern Daylight Time). Listeners can access the conference call live and archived through December 4, 2011, over the Internet at http://investor.shareholder.com/media/eventdetail.cfmeventid=1038278CompanyID=MERC8&e=1&mediakey=IAE35D7DABC3ECD95E2779DA87354812 or through a link on the Company's Investors/News Releases page at http://www.mercerint.com/s/NewsReleases.asp. Please allow 15 minutes prior to the call to visit the site and download and install any necessary audio software. A replay of this call will be available approximately two hours after the live call ends until December 4, 2011 through a link on the Company's Investors/News Releases page at http://www.mercerint.com/s/NewsReleases.asp.

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. 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)
 
 September 30,
  2011 
December 31,
  2010 
ASSETS  
Current assets    
Cash and cash equivalents  € 127,758  € 99,022
Marketable securities  4,013  ‑
Receivables   110,296  121,709
Inventories   128,041  102,219
Prepaid expenses and other   9,907   11,360
Deferred income tax   24,951   22,570
Total current assets   404,966   356,880
Long-term assets    
Property, plant and equipment   815,727  846,767
Deferred note issuance and other   9,943  11,082
Note receivable   ‑   1,346
    825,670   859,195
Total assets  € 1,230,636  € 1,216,075
     
LIABILITIES    
Current liabilities    
Accounts payable and accrued expenses  € 109,845  € 84,873
Pension and other post-retirement benefit obligations   694  728
Debt   25,671   39,596
Total current liabilities   136,210   125,197
Long-term liabilities    
Debt   707,040  782,328
Unrealized interest rate derivative losses   51,553  50,973
Pension and other post-retirement benefit obligations   23,010  24,236
Capital leases and other   11,857  12,010
Deferred income tax   14,413   7,768
    807,873   877,315
Total liabilities  € 944,083  € 1,002,512
   
EQUITY  
Shareholders' equity    
Share capital   247,642  219,211
Paid-in capital   (5,308)   (3,899)
Retained earnings (deficit)   39,786   (10,956)
Accumulated other comprehensive income (loss)   21,762   31,712
Total shareholders' equity   303,882   236,068
     
Noncontrolling interest (deficit)   (17,329)   (22,505)
Total equity   286,553   213,563
Total liabilities and equity  € 1,230,636  € 1,216,075
 
 
MERCER INTERNATIONAL INC.
 
INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands of Euros, except per share data)
 
 Three Months EndedNine Months Ended
   September 30,   September 30, 
  2011  2010   2011  2010 
Revenues        
Pulp      € 190,426  € 224,697  € 618,158  € 624,111
Energy   14,352   9,721   41,970   30,783
  204,778 234,418 660,128 654,894
Costs and expenses        
Operating costs   146,885  162,293   482,775  470,977
Operating depreciation and amortization   13,832   13,987   41,777   41,817
    44,061  58,138   135,576  142,100
Selling, general and administrative expenses   8,754  6,894   27,616  24,944
Purchase (sale) of emission allowances   ‑   (167)   (202)   (167)
Operating income (loss)   35,307   51,411   108,162   117,323
         
Other income (expense)        
Interest expense   (14,117)  (17,820)   (44,906)  (51,141)
Investment income (loss)   270  93   733  304
Foreign exchange gain (loss) on debt   (181)  9,927   1,272  (4,675)
Gain (loss) on extinguishment of debt   (69)  ‑   (69)  (929)
Gain (loss) on derivative instruments   (10,484)   485   (580)   (10,523)
Total other income (expense)   (24,581)   (7,315)   (43,550)   (66,964)
Income (loss) before income taxes   10,726   44,096   64,612   50,359
Income tax benefit (provision) – current   (1,557)  (2,227)   (3,854)  (3,750)
       – deferred   (1,567)   9,382   (3,707)   9,382
Net income (loss)   7,602   51,251   57,051   55,991
Less: net loss (income) attributable to noncontrolling interest   838   (5,116)   (5,175)   (5,001)
Net income (loss) attributable to common shareholders  € 8,440  € 46,135  € 51,876  € 50,990
         
Net income (loss) per share attributable to common shareholders        
Basic  € 0.15  € 1.17  € 1.07  € 1.36
Diluted  € 0.15  € 0.82  € 0.92  € 0.93
 
 
MERCER INTERNATIONAL INC.
 
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands of Euros)
 
 Three Months EndedNine Months Ended
   September 30,   September 30, 
   2011   2010   2011   2010 
Cash flows from (used in) operating activities        
Net income (loss) attributable to common shareholders  € 8,440  € 46,135  € 51,876  € 50,990
Adjustments to reconcile net income (loss) attributable to common shareholders to cash flows from operating activities        
Loss (gain) on derivative instruments   10,484   (485)   580   10,523
Foreign exchange loss (gain) on debt   181   (9,927)   (1,272)   4,675
Loss (gain) on extinguishment of debt   69   ‑   69   929
Depreciation and amortization   13,893   14,055   41,960   42,052
Accretion expense (income)   (168)   1,111   591   2,056
Noncontrolling interest   (838)   5,116   5,175   5,001
Deferred income taxes   1,567   (9,382)   3,707   (9,382)
Stock compensation expense   305   540   2,844   1,273
Pension and other post-retirement expense, net of funding   (95)   96   (102)   428
Other   359   989   1,962   2,836
Changes in current assets and liabilities        
Receivables   (9,452)   19,591   3,248   (26,351)
Inventories   (23,776)   (26,005)   (27,862)   (36,988)
Accounts payable and accrued expenses   318   1,814   24,873   15,146
Other   (752)   (4,883)   92   (5,477)
Net cash from (used in) operating activities   535   38,765   107,741   57,711
         
Cash flows from (used in) investing activities        
Purchase of property, plant and equipment   (10,297)   (8,484)   (26,122)   (28,876)
Proceeds on sale of property, plant and equipment   1,564   28   1,944   577
Note receivable   2,064  216   2,835  711
Purchase of marketable securities   (4,018)   ‑   (4,018)   ‑
Net cash from (used in) investing activities   (10,687)   (8,240)   (25,361)   (27,588)
         
Cash flows from (used in) financing activities        
Repayment of notes payable and debt   (12,160)   (6,211)   (42,511)   (14,461)
Repayment of capital lease obligations   (776)   (638)   (2,269)   (2,245)
Proceeds from borrowings of notes payable and debt   ‑   ‑   ‑   840
Proceeds from (repayment of) credit facilities, net   ‑  (4,057)   (14,652)  1,493
Proceeds from government grants   4,470  6,778   13,419  17,337
Purchase of treasury shares   (7,477)   ‑   (7,477)   ‑
Net cash from (used in) financing activities   (15,943)   (4,128)   (53,490)   2,964
         
Effect of exchange rate changes on cash and cash equivalents   2,058   (3,416)   (154)   748
         
Net increase (decrease) in cash and cash equivalents   (24,037)   22,981   28,736   33,835
Cash and cash equivalents, beginning of period   151,795   62,145   99,022   51,291
Cash and cash equivalents, end of period  € 127,758  € 85,126  € 127,758  € 85,126
 
 
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, 2011 and 2010, 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, 2011 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
  Group 
ASSETS        
Current assets        
Cash and cash equivalents  € 60,426  € 67,332  € ‑  € 127,758
Marketable securities  4,013   ‑  ‑  4,013
Receivables   60,639   49,657   ‑   110,296
Inventories   71,404   56,637   ‑   128,041
Prepaid expenses and other   6,309   3,598   ‑   9,907
Deferred income tax   24,951   ‑   ‑   24,951
Total current assets   227,742   177,224   ‑   404,966
         
Long-term assets        
Property, plant and equipment   345,077   470,650   ‑   815,727
Deferred note issuance and other   6,229   3,714   ‑   9,943
Due from unrestricted group   86,623   ‑   (86,623)   ‑
Total assets  € 665,671  € 651,588  € (86,623)  € 1,230,636
         
LIABILITIES        
Current liabilities        
Accounts payable and accrued expenses  € 56,258  € 53,587  € ‑  € 109,845
Pension and other post-retirement benefit obligations   694   ‑   ‑   694
Debt   1,088   24,583   ‑   25,671
Total current liabilities   58,040   78,170   ‑   136,210
         
Long-term liabilities        
Debt   221,449   485,591   ‑   707,040
Due to restricted group   ‑   86,623   (86,623)   ‑
Unrealized interest rate derivative losses   ‑   51,553   ‑   51,553
Pension and other post-retirement benefit obligations   23,010   ‑   ‑   23,010
Capital leases and other   6,557   5,300   ‑   11,857
Deferred income tax   14,413   ‑      14,413
Total liabilities   323,469   707,237   (86,623)   944,083
         
EQUITY        
Total shareholders' equity (deficit)   342,202   (38,320)   ‑   303,882
Noncontrolling interest (deficit)   ‑   (17,329)   ‑   (17,329)
Total liabilities and equity  € 665,671  € 651,588  € (86,623)  € 1,230,636
 
 
MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Balance Sheets
(Unaudited)
(In thousands of Euros)
 
  December 31, 2010 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
 Group 
ASSETS        
Current assets        
Cash and cash equivalents € 50,654  € 48,368  € ‑  € 99,022
Receivables  70,865  50,844  ‑  121,709
Inventories  60,910  41,309  ‑  102,219
Prepaid expenses and other  6,840  4,520  ‑  11,360
Deferred income tax  22,570   ‑   ‑   22,570
Total current assets  211,839  145,041  ‑  356,880
         
Long-term assets        
Property, plant and equipment  362,274  484,493  ‑  846,767
Deferred note issuance and other  6,903  4,179  ‑  11,082
Due from unrestricted group  80,582  ‑  (80,582)  ‑
Note receivable  1,346   ‑   ‑   1,346
Total assets € 662,944  € 633,713  € (80,582)  € 1,216,075
         
LIABILITIES        
Current liabilities        
Accounts payable and accrued expenses € 44,015  € 40,858  € ‑  € 84,873
Pension and other post-retirement benefit obligations  728  ‑  ‑  728
Debt  16,429   23,167   ‑   39,596
Total current liabilities  61,172  64,025  ‑  125,197
         
Long-term liabilities        
Debt  273,473  508,855  ‑  782,328
Due to restricted group  ‑  80,582  (80,582)
Unrealized interest rate derivative losses  ‑  50,973  ‑  50,973
Pension and other post-retirement benefit obligations  24,236  ‑  ‑  24,236
Capital leases and other  7,154  4,856  ‑  12,010
Deferred income tax  7,768   ‑   ‑   7,768
Total liabilities  373,803   709,291   (80,582)   1,002,512
         
EQUITY        
Total shareholders' equity (deficit)  289,141  (53,073)  ‑  236,068
Noncontrolling interest (deficit)   (22,505)   ‑   (22,505)
Total liabilities and equity € 662,944  € 633,713  € (80,582)  € 1,216,075
 
 
MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Statements of Operations
(Unaudited)
(In thousands of Euros)
 
  Three Months Ended September 30, 2011  
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
 Group 
Revenues        
Pulp € 111,634 € 78,792 € ‑ € 190,426
Energy  6,121  8,231   ‑  14,352
   117,755  87,023   ‑  204,778
Operating costs  85,962  60,923   ‑  146,885
Operating depreciation and amortization  7,364  6,468   ‑  13,832
Selling, general and administrative expenses and other  6,080  2,674   ‑  8,754
   99,406  70,065   ‑  169,471
Operating income (loss)  18,349  16,958   ‑  35,307
         
Other income (expense)        
Interest expense  (5,496) (9,869) 1,248 (14,117)
Investment income (loss)  1,334  184   (1,248)  270
Foreign exchange gain (loss) on debt  (181)  ‑   ‑  (181)
Gain (loss) on extinguishment of debt  (69)  ‑  ‑  (69)
Gain (loss) on derivative instruments  ‑  (10,484)   ‑  (10,484)
Total other income (expense)  (4,412)  (20,169)   ‑  (24,581)
Income (loss) before income taxes  13,937  (3,211)   ‑  10,726
Income tax benefit (provision)  (2,566)  (558)   ‑  (3,124)
Net income (loss)   11,371   (3,769)   ‑  7,602
Less: net loss (income) attributable to noncontrolling interest   ‑   838   ‑  838
Net income (loss) attributable to common shareholders € 11,371 € (2,931)  € ‑ € 8,440
   
   Three Months Ended September 30, 2010 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
 Group 
Revenues        
Pulp € 123,518 € 101,179  € ‑ € 224,697
Energy  1,535  8,186   ‑  9,721
   125,053  109,365   ‑  234,418
Operating costs  91,528  70,765  ‑  162,293
Operating depreciation and amortization  7,514  6,473  ‑  13,987
Selling, general and administrative expenses and other  3,221  3,506   ‑  6,727
   102,263  80,744   ‑  183,007
Operating income (loss)  22,790  28,621   ‑  51,411
         
Other income (expense)        
Interest expense  (8,796)  (10,213)  1,189  (17,820)
Investment income (loss)  1,246  36  (1,189)  93
Foreign exchange gain (loss) on debt  9,927  ‑   ‑  9,927
Gain (loss) on derivative instruments  ‑  485   ‑  485
Total other income (expense)  2,377  (9,692)   ‑  (7,315)
Income (loss) before income taxes  25,167  18,929   ‑  44,096
Income tax benefit (provision)  8,849  (1,694)   ‑  7,155
Net income (loss)  34,016  17,235  ‑  51,251
Less: net loss (income) attributable to noncontrolling interest   ‑   (5,116)   ‑   (5,116)
Net income (loss) attributable to common shareholders € 34,016 € 12,119  € ‑ € 46,135
 
 
MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Statements of Operations
(Unaudited)
(In thousands of Euros)
 
  Nine Months Ended September 30, 2011  
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
 Group 
Revenues        
Pulp € 352,098 € 266,060 € ‑ € 618,158
Energy  17,668  24,302  ‑  41,970
   369,766  290,362  ‑  660,128
         
Operating costs  272,162  210,613  ‑  482,775
Operating depreciation and amortization  22,379  19,398  ‑  41,777
Selling, general and administrative expenses and other  17,572  9,842  ‑  27,414
   312,113  239,853  ‑  551,966
Operating income (loss)  57,653  50,509  ‑  108,162
         
Other income (expense)        
Interest expense  (19,202)  (29,404)  3,700  (44,906)
Investment income (loss)  3,918  515  (3,700)  733
Foreign exchange gain (loss) on debt  1,272  ‑  ‑  1,272
Gain (loss) on extinguishment of debt  (69)  ‑  ‑  (69)
Gain (loss) on derivative instruments  ‑  (580)  ‑  (580)
Total other income (expense)  (14,081)  (29,469)  ‑  (43,550)
Income (loss) before income taxes  43,572  21,040  ‑  64,612
Income tax benefit (provision)  (5,941)  (1,620)  ‑  (7,561)
Net income (loss)  37,631  19,420  ‑  57,051
Less: net loss (income) attributable to noncontrolling interest  ‑  (5,175)  ‑  (5,175)
Net income (loss) attributable to common shareholders € 37,631 € 14,245 € ‑ € 51,876
   
   Nine Months Ended September 30, 2010 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
 Group 
Revenues        
Pulp € 354,775 € 269,336 € ‑ € 624,111
Energy  8,750  22,033  ‑  30,783
   363,525  291,369  ‑  654,894
         
Operating costs  269,063  201,914  ‑  470,977
Operating depreciation and amortization  22,355  19,462    41,817
Selling, general and administrative expenses and other  14,792  9,985  ‑  24,777
   306,210  231,361  ‑  537,571
Operating income (loss)  57,315  60,008  ‑  117,323
         
Other income (expense)        
Interest expense  (24,073)  (30,593)  3,525  (51,141)
Investment income (loss)  3,770  59  (3,525)  304
Foreign exchange gain (loss) on debt  (4,675)  ‑  ‑  (4,675)
Gain (loss) on extinguishment of debt  (929)  ‑  ‑  (929)
Gain (loss) on derivative instruments  (10,523)  ‑  (10,523)
Total other income (expense)  (25,907)  (41,057)  ‑  (66,964)
Income (loss) before income taxes  31,408  18,951  ‑  50,359
Income tax benefit (provision)  8,354  (2,722)  ‑  5,632
Net income (loss)  39,762  16,229  ‑  55,991
Less: net loss (income) attributable to noncontrolling interest   ‑   (5,001)   ‑   (5,001)
Net income (loss) attributable to common shareholders € 39,762 € 11,228 € ‑ € 50,990
 
 
MERCER INTERNATIONAL INC.
 
COMPUTATION OF OPERATING EBITDA
(Unaudited)
(In thousands of Euros)
 
 
 
Three Months Ended
 September 30, 
Nine Months Ended
 September 30, 
  2011  2010  2011  2010 
Net income (loss) attributable to common shareholders € 8,440 € 46,135 € 51,876 € 50,990
Net income (loss) attributable to noncontrolling interest  (838)  5,116  5,175  5,001
Income taxes (benefits)  3,124  (7,155)  7,561  (5,632)
Interest expense  14,117  17,820  44,906  51,141
Investment (income) loss  (270)  (93)  (733)  (304)
Foreign exchange (gain) loss on debt  181  (9,927)  (1,272)  4,675
Loss on extinguishment of debt  69  ‑  69  929
Loss (gain) on derivative financial instruments  10,484  (485)  580  10,523
Operating income (loss)  35,307  51,411  108,162  117,323
Add: Depreciation and amortization  13,893  14,055  41,960  42,052
Operating EBITDA(1) € 49,200 € 65,466 € 150,122 € 159,375
         
(1) Operating EBITDA does not reflect the impact of a number of items that affect our net income (loss) attributable to common shareholders, including financing costs and the effect of derivative instruments. Operating EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States, and should not be considered as an alternative to net income (loss) attributable to common shareholders 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. Operating EBITDA has significant limitations as an analytical tool, and should not be considered in isolation, or as a substitute for analysis of our results as reported under GAAP.        
 
 
COMPUTATION OF RESTRICTED GROUP OPERATING EBITDA
(Unaudited)
(In thousands of Euros)
 
 
 
Three Months Ended
 September 30, 
Nine Months Ended
 September 30, 
  2011  2010  2011  2010 
Restricted Group        
Net income (loss) attributable to common shareholders(1) € 11,371 € 34,016 € 37,631 € 39,762
Income taxes (benefits)  2,566  (8,849)  5,941  (8,354)
Interest expense  5,496  8,796  19,202  24,073
Investment (income) loss  (1,334)  (1,246)  (3,918)  (3,770)
Foreign exchange (gain) loss on debt  181  (9,927)  (1,272)  4,675
Loss on extinguishment of debt  69  ‑  69  929
Operating income (loss)  18,349  22,790  57,653  57,315
Add: Depreciation and amortization  7,425  7,582  22,562  22,590
Operating EBITDA(2) € 25,774 € 30,372 € 80,215 € 79,905
 
(1) For the Restricted Group, net income (loss) attributable to common shareholders and net income (loss) are the same.
(2) Operating EBITDA does not reflect the impact of a number of items that affect our net income (loss) attributable to common shareholders, including financing costs and the effect of derivative instruments. Operating EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States, and should not be considered as an alternative to net income (loss) attributable to common shareholders 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. Operating EBITDA has significant limitations as an analytical tool, and should not be considered in isolation, or as a substitute for analysis of our results as reported under GAAP.
APPROVED BY:
 
Jimmy S.H. Lee
Chairman & President
(604) 684-1099
 
David M. Gandossi
Executive Vice-President &
Chief Financial Officer
(604) 684-1099

company logo

© 2026 Canjex Publishing Ltd. All rights reserved.