Mercer International Inc. Reports Record 2010 Second Quarter Operating EBITDA of EUR 62.1 Million ($79.1 million)


NEW YORK, Aug. 3, 2010 (GLOBE NEWSWIRE) -- Mercer International Inc. (Nasdaq:MERC) (TSX:MRI.U) today reported strong results for the second quarter ended June 30, 2010. Operating EBITDA in the quarter significantly increased to a record €62.1 million ($79.1 million) from €3.9 million ($5.3 million) in the second quarter of 2009 and from €31.8 million ($44.0 million) in the first quarter of 2010. Operating EBITDA is defined on page 4 of this press release and reconciled to net income (loss) attributable to common shareholders on page 8 of the financial tables in this press release.

We reported pulp revenues of €228.3 million in the second quarter of 2010, which are up 55% compared to the same period of 2009, and up 33% compared to the first quarter of 2010. Additionally, we reported net income attributable to common shareholders of €12.4 million, or €0.34 per basic share for the second quarter of 2010 which included aggregate non-cash, unrealized losses of €13.8 million, or €0.38 per basic share, on the Stendal interest rate derivatives and foreign exchange losses on our debt. In the second quarter of 2009, we reported a net loss attributable to common shareholders of €11.5 million, or €0.32 per basic share, which included an aggregate non-cash, unrealized gain of €12.6 million, or €0.35 per basic share, on the Stendal interest rate derivatives and foreign exchange gains on our debt. As at June 30, 2010 and 2009, respectively, we had 36,551,325 and 36,422,487 common shares outstanding.

Summary Financial Highlights      
  Q2 Q1 Q2
    2010    2010    2009 
  (in millions of Euros, except where
otherwise stated)
Pulp revenues  € 228.3  € 171.1  € 147.5
Energy revenues   11.9  9.1  11.4
Operating income (loss)   47.9   18.0   (9.7)
Operating EBITDA   62.1   31.8   3.9
Gain (loss) on derivative instruments   (4.5)   (6.5)   7.5
Foreign exchange gain (loss) on debt   (9.4)   (5.2)   5.2
Net income (loss) attributable to common
shareholders
  12.4   (7.5)   (11.5)
Net income (loss) per share attributable to common
shareholders
     
 Basic  € 0.34  € (0.21)  € (0.32)
 Diluted  € 0.23  € (0.21)  € (0.32)
       
Summary Operating Highlights      
  Q2 Q1 Q2
    2010    2010    2009 
Pulp Production ('000 ADMTs)   359.7   329.5  349.1
Scheduled Production Downtime ('000 ADMTs)   17.0  18.2  2.7
Pulp Sales ('000 ADMTs)   365.0   332.9  395.4
NBSK pulp list price in Europe ($/ADMT)   957  860  602
NBSK pulp list price in Europe (€/ADMT)   752  621  442
Average pulp sales realizations (€/ADMT)   618  507  367
Energy Production ('000 MWh)   382.5  337.7  376.0
Energy Sales ('000 MWh)   144.2  107.1  128.5
Average Spot Currency Exchange Rates:      
€ / $(1)   0.7865  0.7230  0.7347
C$ / $(1)   1.0277  1.0413  1.1678
C$ / €(2)   1.3073  1.4406  1.5890
       
(1) Average Federal Reserve Bank of New York noon spot rate over the reporting period.
(2) Average Bank of Canada noon spot rate over the reporting period.
 

President's Comments

Mr. Jimmy S.H. Lee, President and Chairman, stated: "The continued strengthening of pulp prices in the quarter to near record levels contributed to significantly increased revenues and record Operating EBITDA. During the current quarter, list prices in Europe increased by $90 per ADMT to $980 per ADMT and list prices in North America and China increased by $110 per ADMT to $1,020 and $890 per ADMT, respectively. The effect of such price increases on our financial results was further enhanced by a stronger U.S. dollar relative to the Euro."

Mr. Lee added: "Our mills continued to perform well in the second quarter. Our Stendal mill achieved record pulp production in the period and both of our German mills achieved record energy sales this quarter. Additionally, following the completion of its annual maintenance shut in April, the Celgar mill achieved its highest ever production month in June.  We believe our energy sales will continue to increase at all of our mills, and in particular at our Celgar mill once our new turbine generator set becomes operational in the fourth quarter of this year."

Mr. Lee further added: "Under the Canadian Government's Green Transformation Program ("GTP"), we received approximately C$57.7 million of credits, of which we allocated C$40 million to Celgar's Green Energy Project and expect to invest the remaining C$17.7 million on high return capital projects for our Celgar mill by mid-2011." 

Mr. Lee continued: "The grants under the GTP, like the grants received by our German mills, reduce the cost basis of the assets purchased when the grants are received and are not reported in our income. This treatment is not new to Mercer. Property, plant and equipment currently has an aggregate of approximately €291 million of grants netted against it; primarily related to the construction of Stendal."

Mr. Lee added: "Looking ahead, in the third quarter we have 12 days of scheduled maintenance downtime at our Rosenthal mill. In addition, the turbine at the mill will be down for maintenance for approximately an additional 51 days, which was extended from 38 days to accommodate some preventative maintenance on the generator unit. During the turbine downtime, the Rosenthal mill will produce pulp at full capacity but will purchase energy instead of selling surplus energy. We currently expect the turbine downtime to result in an approximately €6.0 million negative variance in the next quarter, comprised of lost energy revenues and costs associated with energy purchases. We have no maintenance downtime scheduled for the fourth quarter of 2010."

Mr. Lee concluded: "With our mills running at historically high levels, we are well positioned to take advantage of the strength in NBSK prices. Currently, global softwood pulp stocks are still tight at approximately 21 days. However, reduced Chinese demand and the traditional summer slowdown have resulted in downward pulp pricing in July, which may continue through the third quarter. However, we currently expect that pulp prices will generally remain strong over the mid-term."

Three Months Ended June 30, 2010 Compared to Three Months Ended June 30, 2009

Pulp revenues for the three months ended June 30, 2010 increased by approximately 54.8% to €228.3 million from €147.5 million in the comparative period of 2009, due to significantly higher pulp prices and a stronger U.S. dollar relative to the Euro.  Revenues from the sale of excess energy increased slightly to €11.9 million in the second quarter from €11.4 million in the same quarter last year, primarily due to our German mills reaching record levels of production.

Pulp production increased to 359,694 ADMTs in the current quarter from 349,129 ADMTs in the same quarter of 2009, primarily due to record levels of production at our German mills, being partially offset by the 12 days (approximately 17,000 ADMTs) of scheduled maintenance downtime at our Celgar mill.  In the comparative quarter of 2009, we had three days of scheduled maintenance downtime.

Pulp sales volume decreased to 365,002 ADMTs in the current quarter from 395,378 ADMTs in the comparative period of 2009 due to unusually high sales to China in the second quarter of 2009. Average pulp sales realizations increased by 68.4% to €618 per ADMT in the second quarter of 2010, compared to €367 per ADMT in the same period last year, primarily due to significantly higher pulp prices and a stronger U.S. dollar relative to the Euro.

Costs and expenses in the second quarter of 2010 increased to €192.3 million from €168.6 million in the comparative period of 2009, primarily due to increased fiber costs and costs associated with the annual maintenance shutdown at the Celgar mill.

On average, our fiber costs in the current quarter of 2010 increased by approximately 31.3% from the same period in 2009, primarily due to fiber costs at our German mill, which were higher due to increased demand from the European board industry.

For the second quarter of 2010, we recorded operating income of €47.9 million, compared to an operating loss of €9.7 million in the comparative quarter of 2009 primarily due to significantly improved pulp prices and a stronger U.S. dollar relative to the Euro.

Interest expense in the second quarter of 2010 increased marginally to €16.9 million from €16.3 million in the comparative quarter of 2009 due to the accretion expense related to the exchange of our convertible notes in January 2010 and our interest payments on our U.S. dollar denominated debt being slightly higher when expressed in Euros, as a result of the strengthening of the U.S. dollar relative to the Euro.

Our Stendal mill recorded an unrealized loss of €4.5 million on its outstanding interest rate derivatives in the current quarter, compared to an unrealized gain of €7.5 million in the same quarter of last year. We recorded a foreign exchange loss on our debt of €9.4 million in the second quarter of 2010 compared to a foreign exchange gain of €5.2 million in the same period last year.

In the second quarter of 2010, the noncontrolling shareholder's interest in the Stendal mill's income was €3.6 million, compared to a negligible amount of income in the same quarter last year.

In the second quarter of 2010, Operating EBITDA increased to €62.1 million from €3.9 million in the second quarter of 2009 and €31.8 million in the first quarter of 2010.  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 €12.4 million, or €0.34 per basic share for the second quarter of 2010 which included aggregate non-cash, unrealized losses of €13.8 million on the Stendal interest rate derivatives and foreign exchange losses on our debt. In the second quarter of 2009, we reported a net loss attributable to common shareholders of €11.5 million, or €0.32 per basic and diluted share, which included an aggregate non-cash, unrealized gain of €12.6 million on the Stendal interest rate derivatives and foreign exchange gain on our debt.

Six Months Ended June 30, 2010 Compared to Six Months Ended June 30, 2009

Pulp revenues for the six months ended June 30, 2010 increased by approximately 44.4% to €399.4 million from €276.6 million in the comparative period of 2009, due to higher pulp prices and a stronger U.S. dollar relative to the Euro. Revenues from the sale of excess energy decreased slightly to €21.1 million from €21.9 million in the same period last year.

Operating EBITDA increased to €93.9 million in the first half of 2010 from €4.9 million in the six months ended June 30, 2009. See the discussion of our results for the second quarter of 2010 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 €4.9 million, or €0.13 per basic and €0.11 per diluted share, for the first half of 2010 which included aggregate non-cash, unrealized losses of €25.6 million on the Stendal interest derivatives and foreign exchange loss on our debt. In the first half of 2009, we reported a net loss attributable to common shareholders of €50.8 million, or €1.40 per basic and diluted share, which included net unrealized losses on the Stendal interest rate derivatives and the foreign exchange translation on our debt of €6.8 million.

Liquidity and Capital Resources

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

  As at June 30, As at December 31,
    2010    2009 
  (in thousands)
Financial Position    
Cash and cash equivalents  € 62,145  € 51,291
Working capital   155,388   99,150

As at June 30, 2010, we had an aggregate amount of €506.3 million outstanding under our Stendal Loan Facility. As at June 30, 2010, we had approximately C$8.0 million and €26.4 million available under our Celgar and Rosenthal facilities, respectively.  

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 Wednesday, August 4, 2010 at 10:00 AM (Eastern Daylight Time). Listeners can access the conference call live and archived through September 4, 2010, over the Internet at http://investor.shareholder.com/media/eventdetail.cfm?eventid=83161&CompanyID=MERC&e=1&mediakey=1AE35D7DABC3ECD95E2779DA87354812 or through a link on the Company's News/Financial 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 August 11, 2010 at 11:59 PM (Eastern Standard Time). The replay number is (800) 642-1687 for domestic callers or (706) 645-9291 for international callers, and the passcode is 85302908.

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 Mercer International Inc. logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=5417

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 effects of the current economic and financial turmoil, 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.
 
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands of Euros)
     
  June 30,
  2010 
December 31,
  2009 
ASSETS    
Current assets    
 Cash and cash equivalents  € 62,145  € 51,291
 Receivables   125,105  71,143
 Inventories   89,582  72,629
 Prepaid expenses and other   7,448   5,871
Total current assets   284,280   200,934
Long-term assets    
 Property, plant and equipment   872,843  868,558
 Deferred note issuance and other   7,627  8,186
 Deferred income tax   3,860  3,426
 Note receivable   2,202   2,727
    886,532   882,897
Total assets  € 1,170,812  € 1,083,831
     
LIABILITIES    
Current liabilities    
Accounts payable and accrued expenses  € 105,050  € 85,185
Pension and other post-retirement benefit obligations   653  567
Debt   23,189   16,032
Total current liabilities   128,892   101,784
Long-term liabilities    
 Debt   845,992  813,142
 Unrealized interest rate derivative losses   63,880  52,873
 Pension and other post-retirement benefit obligations   20,932  17,902
 Capital leases and other   10,971   12,157
    941,775   896,074
Total liabilities   1,070,667   997,858
   
EQUITY  
Shareholders' equity    
Share capital   202,973  202,844
Paid-in capital   (5,417)  (6,082)
Retained earnings (deficit)   (92,380)  (97,235)
Accumulated other comprehensive income (loss)   26,057   23,695
Total shareholders' equity   131,233   123,222
     
Noncontrolling interest (deficit)   (31,088)   (37,249)
Total equity   100,145   85,973
Total liabilities and equity  € 1,170,812  € 1,083,831

 

MERCER INTERNATIONAL INC.
 
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands of Euros, except per share data)
     
  Three Months Ended Six Months Ended
    June 30,    June 30, 
   2010   2009    2010  2009 
         
Revenues        
 Pulp      € 228,293  € 147,522  € 399,414  € 276,555
 Energy   11,931   11,362   21,062   21,901
    240,224  158,884   420,476  298,456
Costs and expenses        
 Operating costs   168,275  149,033   308,684  281,030
 Operating depreciation and amortization   14,106   13,539   27,830   26,940
    57,843  (3,688)   83,962  (9,514)
 Selling, general and administrative expenses   9,955  6,032   18,050  13,177
 Purchase (sale) of emission allowances   --   16   --   (542)
Operating income (loss)   47,888   (9,736)   65,912   (22,149)
         
Other income (expense)        
 Interest expense   (16,898)  (16,319)   (33,321)  (32,868)
 Investment income (loss)   117  138   211  (3,064)
 Foreign exchange gain (loss) on debt   (9,371)  5,170   (14,602)  754
 Gain (loss) on extinguishment of convertible notes   --  --   (929)  --
 Gain (loss) on derivative instruments   (4,462)   7,451   (11,008)   (7,562)
Total other income (expense)   (30,614)   (3,560)   (59,649)   (42,740)
Income (loss) before income taxes   17,274   (13,296)   6,263   (64,889)
Income tax benefit (provision)
– current
  (1,319)  (65)   (1,523)  (114)
– deferred   --   1,888   --   4,919
Net income (loss)   15,955  (11,473)   4,740  (60,084)
Less: net loss (income) attributable to noncontrolling interest   (3,554)   (3)   115   9,258
Net income (loss) attributable to common shareholders  € 12,401  € (11,476)  € 4,855  € (50,826)
         
Net income (loss) per share attributable to common shareholders:        
 Basic  € 0.34  € (0.32)  € 0.13  € (1.40)
 Diluted  € 0.23  € (0.32)  € 0.11  € (1.40)

  

MERCER INTERNATIONAL INC.
     
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands of Euros, except per share data)
     
  Three Months Ended Six Months Ended
    June 30,    June 30, 
    2010    2009    2010    2009 
Cash flows from (used in) operating activities        
Net income (loss) attributable to common shareholders  € 12,401  € (11,476)  € 4,855  € (50,826)
Adjustments to reconcile net income (loss) attributable to common
shareholders to cash flows from operating activities
       
Loss (gain) on derivative instruments  4,462  (7,451)  11,008  7,562
Foreign exchange (gain) loss on debt  9,371  (5,170)  14,602  (754)
Loss (gain) on extinguishment of convertible notes  --  --  929  --
Depreciation and amortization  14,176  13,604  27,997  27,071
Accretion (income) expense  514  --  945  --
Noncontrolling interest  3,554  3  (115)  (9,258)
Deferred income taxes  --  (1,888)  --  (4,919)
Stock compensation expense  227  26  733  (8)
Pension and other post-retirement expense, net of funding  138  (7)  332  (23)
Inventory provisions  --  --  --  4,587
Other  844  925  1,847  (1,974)
Changes in current assets and liabilities        
Receivables  (28,798)  4,727  (45,942)  24,708
Inventories  (5,724)  21,406  (10,983)  27,525
Accounts payable and accrued expenses  5,377  15,161  13,332  7,940
Other   687   (366)   (594)   634
 Net cash from (used in) operating activities   17,229   29,494   18,946   32,265
         
Cash flows from (used in) investing activities        
 Purchase of property, plant and equipment  (14,542)  (7,835)  (20,392)  (15,541)
 Proceeds on sale of property, plant and equipment  162  103  549  232
 Cash, restricted  -- --  --  9,469
 Notes receivable   579   120   495   241
 Net cash from (used in) investing activities   (13,801)   (7,612)   (19,348)   (5,599)
         
Cash flows from (used in) financing activities        
 Repayment of notes payable and debt  --  --  (8,250)  (13,800)
 Repayment of capital lease obligations  (603)  (536)  (1,607)  (1,218)
 Proceeds from borrowings of notes payable and debt  6,390  --  6,390  10,000
 Proceeds from government grants  1,144  --  10,559 --
 Payment of deferred note issuance costs   --   --   --   (1,969)
 Net cash from (used in) financing activities   6,931   (536)   7,092   (6,987)
         
Effect of exchange rate changes on cash and cash equivalents   3,094   (482)   4,164   (31)
         
Net increase (decrease) in cash and cash equivalents  13,453  20,864  10,854  19,648
Cash and cash equivalents, beginning of period   48,692   41,236   51,291   42,452
Cash and cash equivalents, end of period € 62,145 € 62,100 € 62,145  € 62,100
         
Supplemental disclosure of cash flow information        
Cash paid (received) during the period for        
Interest € 14,604 € 2,952 € 29,033 € 31,210
Income taxes (37) 43 29 72
Supplemental schedule of non-cash investing and financing activities        
Acquisition of production and other equipment under capital lease obligations € 318 € 80 € 530 € 116
Decrease in accounts payable relating to investing activities (12,843) (1,602)  (13,826) (1,141)

 

MERCER INTERNATIONAL INC.

RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE

Combined Condensed Balance Sheet

(Unaudited)

(In thousands of Euros)

The terms of the indenture governing our 9.25% 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 six months ended June 30, 2010 and 2009, 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.

    June 30, 2010 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
  Group 
ASSETS        
Current assets        
Cash and cash equivalents € 39,485 € 22,660 € -- € 62,145
 Receivables     69,176   55,929  --   125,105
 Inventories   58,250   31,332  --   89,582
 Prepaid expenses and other   4,752   2,696   --   7,448
Total current assets   171,663   112,617  --   284,280
         
Property, plant and equipment   378,462   494,381  --   872,843
Deferred note issuance and other   3,139   4,488  --   7,627
Deferred income tax   3,860   --  --   3,860
Due from unrestricted group   76,008   --   (76,008)   --
Note receivable   2,202   --   --   2,202
Total assets  € 635,334  € 611,486  € (76,008)  € 1,170,812
         
LIABILITIES        
Current liabilities        
Accounts payable and accrued expenses € 65,421 € 39,629 € --  € 105,050
Pension and other post-retirement benefit obligations 653 -- -- 653
Debt   2,939   20,250   --   23,189
Total current liabilities   69,013   59,879  --   128,892
         
Debt   329,434   516,558  --   845,992
Due to restricted group  --   76,008   (76,008)   --
Unrealized interest rate derivative losses   --   63,880  --   63,880
Pension and other post-retirement benefit obligations   20,932   --  --   20,932
Capital leases and other   6,806   4,165  --   10,971
Total liabilities   426,185   720,490   (76,008)   1,070,667
         
EQUITY          
Total shareholders' equity (deficit)  209,149   (77,916)  -- 131,233
Noncontrolling interest (deficit)   --   (31,088)   --   (31,088)
Total liabilities and equity  € 635,334  € 611,486  € (76,008)  € 1,170,812

  

MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Balance Sheet
(Unaudited)
(In thousands of Euros)
   
   December 31, 2009 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
 Group 
ASSETS        
Current assets        
 Cash and cash equivalents € 20,635 € 30,656 € -- € 51,291
 Receivables  34,588  36,555  --  71,143
 Inventories  52,897  19,732  --  72,629
 Prepaid expenses and other  3,452  2,419  --  5,871
Total current assets  111,572  89,362  --  200,934
         
Property, plant and equipment  362,311  506,247  --  868,558
Deferred note issuance and other  3,388  4,798  --  8,186
Deferred income tax  3,426  --  --  3,426
Due from unrestricted group  72,553  --  (72,553)  --
Note receivable  2,727  --  --  2,727
Total assets € 555,977 € 600,407 € (72,553) € 1,083,831
         
LIABILITIES        
Current liabilities        
 Accounts payable and accrued expenses € 51,875 € 33,310 € -- € 85,185
 Pension and other post-retirement benefit obligations  567  --  --  567
 Debt  2,115  13,917  --  16,032
Total current liabilities  54,557  47,227  --  101,784
         
Debt  276,604  536,538  --  813,142
Due to restricted group  --  72,553  (72,553)  --
Unrealized interest rate derivative losses  --  52,873  --  52,873
Pension and other post-retirement benefit obligations  17,902  --  --  17,902
Capital leases and other  6,667  5,490  --  12,157
Total liabilities  355,730  714,681  (72,553)  997,858
         
EQUITY        
Total shareholders' equity (deficit) 200,247  (77,025) -- 123,222
Noncontrolling interest (deficit)  ‑-  (37,249)  ‑-  (37,249)
Total liabilities and equity € 555,977 € 600,407 € (72,553) € 1,083,831

 

 

MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Statements of Operations
(Unaudited)
(In thousands of Euros)
   
    Three Months Ended June 30, 2010 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
 Group 
Revenues        
 Pulp € 124,840 € 103,453 € ‑- € 228,293
 Energy  3,840  8,091  ‑-  11,931
   128,680  111,544  ‑-  240,224
Operating costs  95,870  72,405  ‑-  168,275
Operating depreciation and amortization  7,628  6,478  ‑-  14,106
Selling, general and administrative expenses and other  6,730  3,225  ‑-  9,955
   110,228  82,108  ‑-  192,336
 Operating income (loss)  18,452  29,436  ‑-  47,888
Other income (expense)        
Interest expense  (7,957) (10,116) 1,175 (16,898)
Investment income (loss)  1,285  7  (1,175)  117
Foreign exchange gain (loss) on debt  (9,371)  ‑-  ‑-  (9,371)
Gain (loss) on derivative instruments  ‑-  (4,462)  ‑-  (4,462)
Total other income (expense)  (16,043)  (14,571)  -‑  (30,614)
 Income (loss) before income taxes  2,409  14,865  -‑  17,274
Income tax benefit (provision)  (334)  (985)  -‑  (1,319)
Net income (loss)   2,075   13,880  -‑   15,955
Less: net (income) loss attributable to noncontrolling interest   ‑-   (3,554)   -‑   (3,554)
Net income (loss) attributable to common shareholders € 2,075 € 10,326 € -‑ € 12,401
    Three Months Ended June 30, 2009 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
 Eliminations 
Consolidated 
 Group 
Revenues        
 Pulp € 76,443 € 71,079 € ‑ € 147,522
 Energy  3,945  7,417  ‑  11,362
   80,388  78,496  ‑  158,884
Operating costs  79,793  69,240  --  149,033
Operating depreciation and amortization  6,888  6,651  --  13,539
Selling, general and administrative expenses and other  3,314  2,734  --  6,048
   89,995  78,625  --  168,620
 Operating income (loss)  (9,607)  (129)  --  (9,736)
Other income (expense)        
 Interest expense (6,927) (10,513) 1,121 (16,319)
 Investment income (loss)  1,234   25  (1,121)  138
 Foreign exchange gain (loss) on debt  5,170  --  --  5,170
 Gain (loss) on derivative instruments  --  7,451  --  7,451
 Total other income (expense)  (523)  (3,037)  --  (3,560)
 Income (loss) before income taxes  (10,130)  (3,166)  --  (13,296)
Income tax benefit (provision)  (1,149)  2,972  --  1,823
Net income (loss)  (11,279)   (194)  --  (11,473)
Less: net (income) loss attributable to noncontrolling interest   -‑   (3)   --   (3)
Net income (loss) attributable to common shareholders € (11,279) € (197) € -- € (11,476)

  

MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Statements of Operations
(Unaudited)
(In thousands of Euros)
   
    Six Months Ended June 30, 2010 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
 Group 
Revenues        
 Pulp € 231,257 € 168,157 € -- € 399,414
 Energy  7,215  13,847  -‑  21,062
   238,472  182,004  -‑  420,476
Operating costs  177,535  131,149  -‑  308,684
Operating depreciation and amortization  14,841  12,989  -‑  27,830
Selling, general and administrative expenses and other  11,571  6,479  -‑  18,050
   203,947  150,617  -‑  354,564
 Operating income (loss)  34,525  31,387  -‑  65,912
Other income (expense)        
Interest expense (15,277)  (20,380) 2,336 (33,321)
Investment income (loss)  2,524  23  (2,336)  211
Foreign exchange gain (loss) on debt  (14,602)  ‑-  -‑  (14,602)
Gain (loss) on extinguishment of convertible notes  (929)  ‑-  -‑  (929)
Gain (loss) on derivative instruments  -‑  (11,008)  -‑  (11,008)
Total other income (expense)  (28,284)  (31,365)  -‑  (59,649)
 Income (loss) before income taxes  6,241  22  -‑  6,263
Income tax benefit (provision)  (495)  (1,028)  -‑  (1,523)
Net income (loss)   5,746   (1,006)  -‑   4,740
Less: net (income) loss attributable to noncontrolling interest   -‑   115   -‑   115
Net income (loss) attributable to common shareholders € 5,746 € (891) € -‑ € 4,855
   
    Six Months Ended June 30, 2009 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
 Eliminations 
Consolidated 
 Group 
Revenues        
 Pulp € 151,459 € 125,096 € -‑ € 276,555
 Energy  7,961  13,940  -‑  21,901
   159,420  139,036  -‑  298,456
Operating costs  154,228  126,802  --  281,030
Operating depreciation and amortization  13,592  13,348  --  26,940
Selling, general and administrative expenses and other  6,617  6,018  --  12,635
   174,437  146,168  --  320,605
 Operating income (loss)  (15,017)  (7,132)  --  (22,149)
Other income (expense)        
Interest expense (14,229) (20,869)  2,230  (32,868)
Investment income (loss)  2,150  (2,984)  (2,230)  (3,064)
Foreign exchange gain (loss) on debt  754  --  --  754
Gain (loss) on derivative instruments  --  (7,562)  --  (7,562)
Total other income (expense)  (11,325)  (31,415)  --  (42,740)
Income (loss) before income taxes  (26,342)  (38,547)  --  (64,889)
Income tax benefit (provision)  (941)  5,746  --  4,805
Net income (loss)  (27,283)  (32,801)  --  (60,084)
Less: net (income) loss attributable to noncontrolling interest   ‑-   9,258   --   9,258
Net income (loss) attributable to common shareholders € (27,283) € (23,543) € -- € (50,826)

 

MERCER INTERNATIONAL INC.
 
COMPUTATION OF OPERATING EBITDA
(Unaudited)
(In thousands of Euros)
     
 
 
Three Months Ended
 June 30, 
Six Months Ended
 June 30, 
   2010   2009   2010   2009 
  (in thousands) (in thousands)
Net income (loss) attributable to common shareholders € 12,401 € (11,476) € 4,855 € (50,826)
Net income (loss) attributable to noncontrolling interest  3,554  3  (115)  (9,258)
Income taxes (benefits)  1,319  (1,823)  1,523  (4,805)
Interest expense  16,898  16,319  33,321  32,868
Investment (income) loss  (117)  (138)  (211)  3,064
Foreign exchange (gain) loss on debt  9,371  (5,170)  14,602  (754)
Loss on extinguishment of convertible notes  -- --  929  --
Loss (gain) on derivative financial instruments  4,462  (7,451)  11,008  7,562
Operating income (loss)  47,888  (9,736)  65,912  (22,149)
Add: Depreciation and amortization  14,176  13,604  27,997  27,071
Operating EBITDA(1) € 62,064 € 3,868 € 93,909 € 4,922
         
         
(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
 June 30, 
Six Months Ended
 June 30, 
   2010   2009   2010   2009 
  (in thousands) (in thousands)
Restricted Group        
Net income (loss) attributable to common shareholders(1) € 2,075 € (11,279) € 5,746 € (27,283)
Income taxes (benefits)  334  1,149  495  941
Interest expense  7,957  6,927  15,277  14,229
Investment (income) loss  (1,285)  (1,234)  (2,524)  (2,150)
Foreign exchange (gain) loss on debt  9,371  (5,170)  14,602  (754)
Loss on extinguishment of convertible notes  --  --  929  --
Operating income (loss)  18,452  (9,607)  34,525  (15,017)
Add: Depreciation and amortization  7,698  6,953  15,008  13,723
Operating EBITDA(2) € 26,150 € (2,654) € 49,533 € (1,294)
         
 
(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. 


            

Contact Data