Mercer International Inc. Reports Strong 2011 Second Quarter Results of Operating EBITDA of Euro 50.1 Million ($72.1 Million) and Net Income of Euro 14.4 Million ($20.7 Million) or Euro 0.32 ($0.46) Per Basic Share


NEW YORK, Aug. 2, 2011 (GLOBE NEWSWIRE) -- Mercer International Inc. (Nasdaq:MERC) (TSX:MRI.U) today reported strong results for the second quarter ended June 30, 2011. Operating EBITDA in the second quarter of 2011 was €50.1 million ($72.1 million), compared to €62.1 million ($79.1 million) in the second quarter of 2010 and €50.8 million ($69.5 million) in the first quarter of 2011. Operating EBITDA is defined beginning on page 4 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 €231.2 million ($332.9 million), compared to €240.2 million ($305.8 million) in the comparative quarter of 2010. We reported net income of €14.4 million ($20.7 million), or €0.32 ($0.46) per basic share, for the second quarter of 2011, compared to net income of €12.4 million ($15.8 million), or €0.34 ($0.43) per basic share, in the second quarter of 2010 and net income of €29.1 million ($39.8 million), or €0.66 ($0.90) per basic share in the first quarter of 2011.
 

Summary Financial Highlights
 
  Q2 Q1 Q2 1H 1H
   2011   2011   2010   2011   2010 
  (in millions of Euros, except where otherwise stated)
Pulp revenues € 217.3  € 210.5  € 228.3  € 427.7  € 399.4
Energy revenues  13.9  13.7  11.9  27.6   21.1
Operating income  36.2   36.6   47.9   72.9   65.9
Operating EBITDA  50.1   50.8  62.1  100.9  93.9
Unrealized gain (loss) on derivative instruments  (2.3)   12.2   (4.5)   9.9   (11.0)
Foreign exchange gain (loss) on debt  0.3   1.1   (9.4)   1.5   (14.6)
Income tax benefit (provision)  (3.6)  (0.8)  (1.3)  (4.4)  (1.5)
Net income attributable to common shareholders  14.4   29.1   12.4   43.4   4.9
Net income per share attributable to common shareholders          
 Basic € 0.32  € 0.66  € 0.34  € 0.97  € 0.13
 Diluted € 0.26  € 0.52  € 0.23  € 0.77  € 0.11
Common shares outstanding at period end (000s)  45,828  45,386  36,551  45,828  36,551
 
Summary Operating Highlights
 
  Q2 Q1 Q2 1H 1H
   2011   2011   2010   2011   2010 
Pulp Production ('000 ADMTs)  367.9  358.6   359.7  726.5   689.1
Scheduled Production Downtime ('000 ADMTs)  16.2  3.7   17.0   19.9   35.2
Pulp Sales ('000 ADMTs)  357.6  349.0   365.0  706.6   697.9
Average NBSK pulp list price in Europe ($/ADMT)  1,017  960   957   988   908
Average NBSK pulp list price in Europe (€/ADMT)  706  702   752  704   684
Average pulp sales realizations (€/ADMT)  599  593   618  596   565
Energy Production ('000 MWh)  419.6  407.8  382.5   827.3   720.3
Energy Sales ('000 MWh)  175.9  157.9  144.2  333.8  251.3
Average Spot Currency Exchange Rates:          
€ / $(1)  0.6946  0.7304   0.7865   0.7122   0.7547
C$ / $(1)  0.9677  0.9856   1.0277   0.9765   1.0345
C$ / €(2)  1.3934  1.3487   1.3073   1.3711   1.3739
 
(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: "We are pleased with the strong second quarter as we achieved Operating EBITDA of €50.1 million and net income of €14.4 million, despite a 5% decline of the U.S. dollar versus the Euro from the first quarter and some seasonal softening of markets towards the end of the quarter."

Mr. Lee continued:  "NBSK list prices continued to be strong in the second quarter, as list prices increased in Europe by $45 to $1,025 per ADMT and in North America and China by $50 and $30 to $1,040 and $920 per ADMT, respectively. The seasonal summer slowdown has resulted in softer demand with prices in China and North America declining in August to about $830 and $990, respectively. However, since current inventory levels are well balanced at around 28 days, we expect NBSK pulp prices to generally remain strong over the near term."

Mr. Lee added: "Our mills continued to perform well in the second quarter. Our Rosenthal mill achieved record pulp production in the second quarter and both our German mills achieved record pulp production in the first half of 2011. Our German mills also achieved record energy sales in the second quarter. Overall, we anticipate energy sales to continue to increase at all of our mills in the second half of 2011."

Mr. Lee continued: "We are also pleased with the progress of our continuing deleveraging strategy. During the quarter, we announced the redemption of all of our outstanding $37.0 million 2012 8.5% convertible notes. In July, these were converted into approximately 11.2 million shares. After giving pro-forma effect to such conversion, at June 30, 2011, our net debt (debt minus cash on hand) to equity ratio for our restricted group was 0.3 to 1 and, on a consolidated basis, was 1.9 to 1."

Mr. Lee added: "We have now completed the feasibility studies regarding converting our mills into 'swing mills' able to produce both NBSK and dissolving pulp. The studies were generally favorable and did not identify any material technical impediments. However, we have determined that, as a result of significant new dissolving capacity coming online, certain ongoing technical and equipment developments and other available opportunities, including for enhanced power generation, to defer proceeding at this time. We will continue to closely monitor developments and the opportunity."

Mr. Lee concluded: "With our mills running at near historic production levels and current continued strong NBSK pulp prices, we are well positioned to generate strong returns for the balance of 2011."

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

Total revenues for the three months ended June 30, 2011 decreased slightly to €231.2 million ($332.9 million) from €240.2 million ($305.8 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 June 30, 2011 decreased to €217.3 million from €228.3 million in the comparative period of 2010, primarily due to a weaker U.S. dollar more than offsetting higher U.S. list pulp prices. The U.S. dollar was approximately 12% weaker versus the Euro in the current quarter compared to the same quarter of last year. Energy revenues increased by approximately 17% in the current quarter to a record €13.9 million from €11.9 million in the same quarter last year, primarily as a result of record energy sales at our German mills, combined with increased energy sales at our Celgar mill resulting from the Celgar Green Energy Project.

Pulp production increased to 367,914 ADMTs in the current quarter, from 359,694 ADMTs in the same quarter of 2010, primarily due to record levels of production at our Rosenthal mill and only 11 days of scheduled maintenance downtime at our Celgar mill in the current quarter, compared to 12 days in the second quarter of 2010.

Pulp sales volume decreased to 357,585 ADMTs in the current quarter from 365,002 ADMTs in the comparative period of 2010, primarily as a result of an earlier seasonal market slowdown this year. Average pulp sales realizations decreased to €599 per ADMT in the second quarter of 2011, compared to €618 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 second quarter of 2011 increased marginally to €195.0 million from €192.3 million in the comparative period of 2010, primarily due to slightly higher fiber costs at our German mills. Our costs and expenses in the current quarter included approximately €7.7 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 and are expensed as depreciation.

On average, our per unit fiber costs in the quarter increased by approximately 4% from the same period in 2010, primarily due to slightly higher fiber costs at our German mills as a result of strong demand for sawmill residuals and pulp logs in the early part of the second quarter of 2011. As we move into the second half of the year, we expect fiber prices for our German mills to be stable as the German fiber market is currently well balanced. We expect fiber prices at our Celgar mill to marginally increase in the short term due to a seasonal decrease in the availability of sawmill residuals.

For the second quarter of 2011, operating income decreased to €36.2 million from €47.9 million in the comparative quarter of 2010, primarily due to lower pulp revenues resulting from a weaker U.S. dollar and lower sales volumes.

Interest expense in the second quarter of 2011 decreased to €14.9 million from €16.9 million in the comparative quarter of 2010, primarily due to reduced levels of debt associated with the Stendal mill and a weaker U.S. dollar versus the Euro.

Our Stendal mill recorded an unrealized loss of €2.3 million on our interest rate derivatives in the current quarter, compared to an unrealized loss of €4.5 million in the same quarter of last year. We recorded a foreign exchange gain on our debt of €0.3 million in the second quarter of 2011 compared to a loss of €9.4 million in the same period last year.

In the second quarter of 2011, the noncontrolling shareholder's interest in the Stendal mill's income was €1.5 million, compared to income of €3.6 million in the same quarter last year.

In the second quarter of 2011, Operating EBITDA decreased to €50.1 million from €62.1 million in the second quarter of 2010, primarily due to a weaker U.S. dollar relative to both the Euro and the Canadian dollar. 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 €14.4 million, or €0.32 per basic and €0.26 per diluted share, for the second quarter of 2011, which included a non-cash unrealized loss of €2.3 million on the Stendal interest rate derivatives and a €0.3 million non-cash foreign exchange gain on our debt. In the second quarter of 2010, we reported net income attributable to common shareholders of €12.4 million, or €0.34 per basic and €0.23 per diluted share, which included a non-cash unrealized loss of €4.5 million on the Stendal interest rate derivatives and a non-cash foreign exchange loss of €9.4 million on our debt.

Six Months Ended June 30, 2011 Compared to Six Months Ended June 30, 2010

Total revenues for the six months ended June 30, 2011 increased to €455.4 million ($639.4 million) from €420.5 million ($558.6 million) in the same period in 2010. Pulp revenues for the six months ended June 30, 2011 increased by approximately 7% to €427.7 million from €399.4 million in the comparative period of 2010, due to higher pulp prices and sales volumes, partially offset by a weaker U.S. dollar. The U.S. dollar was approximately 5% weaker versus the Euro in the first half of 2011, compared to the same period of 2010. Energy revenues increased by approximately 31% to a record €27.6 million in the first half of 2011 from €21.1 million in the comparable period of 2010, primarily as a result of energy sales from the Celgar Green Energy Project.

Operating EBITDA increased by approximately 7% to €100.9 million in the first half of 2011 from €93.9 million in the first half of 2010. See the discussion of our results for the second 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 €43.4 million, or €0.97 per basic and €0.77 per diluted share, for the first half of 2011, which included a non-cash unrealized gain of €9.9 million on the Stendal interest rate derivatives and a €1.5 million non-cash foreign exchange gain on our debt, partially offset by a non-cash charge for stock compensation of €2.5 million. In the first half of 2010, we reported net income attributable to common shareholders of €4.9 million, or €0.13 per basic and €0.11 per diluted share, which included a non-cash unrealized loss of €11.0 million on the Stendal interest rate derivatives and a non-cash foreign exchange loss of €14.6 million on our debt.

Liquidity and Capital Resources

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

  As at June 30,
  2011 
As at December 31,
  2010 
  (in thousands)
Financial Position    
Cash and cash equivalents  € 151,795  € 99,022
Working capital   238,521   231,683
Property, plant and equipment   824,060   846,767
Total assets   1,229,956   1,216,075
Long-term liabilities   798,658(1)   877,315
Total equity   273,856(1)   213,563
     
(1) €24.9 million of 8.5% convertible notes were converted into shares in July 2011.

As at June 30, 2011, we had approximately €26.3 million and C$28.2 million available under our Rosenthal and Celgar facilities, respectively. At June 30, 2011, the principal amount outstanding under the Stendal loan facility was €486.1 million.

Restricted Group

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

  As at June 30, 
  2011 
As at December 31,
  2010 
  (in thousands)
Restricted Group Financial Position    
Cash and cash equivalents  € 86,941  € 50,654
Working capital   140,276   150,667
Property, plant and equipment   348,193   362,274
Total assets   665,955   662,944
Long-term liabilities   252,962(1)   312,631
Total equity   326,245(1)   289,141
     
(1) €24.9 million of 8.5% convertible notes were converted into shares in July 2011.

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 3, 2011 at 10:00 AM (Eastern Daylight Time). Listeners can access the conference call live and archived through September 2, 2011, over the Internet at http://investor.shareholder.com/media/eventdetail.cfm?eventid=997898CompanyID=MERC8e=1&mediakey=1AE35D7DABC3ECD95E2779DA87354812 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 September 2, 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)
 
  June 30,
  2011 
December 31,
  2010 
ASSETS    
Current assets    
 Cash and cash equivalents  € 151,795  € 99,022
 Receivables   104,235  121,709
 Inventories   104,316  102,219
 Prepaid expenses and other   10,689   11,360
 Deferred income tax   24,928   22,570
Total current assets   395,963   356,880
Long-term assets    
 Property, plant and equipment   824,060  846,767
 Deferred note issuance and other  9,933  11,082
 Note receivable   --   1,346
    833,993   859,195
Total assets  € 1,229,956  € 1,216,075
     
LIABILITIES    
Current liabilities    
 Accounts payable and accrued expenses  € 112,598  € 84,873
 Pension and other post-retirement benefit obligations  692  728
 Debt   44,152   39,596
Total current liabilities   157,442   125,197
Long-term liabilities    
 Debt   708,895  782,328
 Unrealized interest rate derivative losses  41,069  50,973
 Pension and other post-retirement benefit obligations  23,048  24,236
 Capital leases and other  11,242  12,010
 Deferred income tax   14,404   7,768
    798,658   877,315
Total liabilities  € 956,100  € 1,002,512
   
EQUITY  
Shareholders' equity    
 Share capital   228,762  219,211
 Paid-in capital   (5,609)   (3,899)
 Retained earnings (deficit)   32,480   (10,956)
 Accumulated other comprehensive income (loss)   34,715   31,712
Total shareholders' equity   290,348   236,068
     
Noncontrolling interest (deficit)   (16,492)   (22,505)
Total equity   273,856   213,563
Total liabilities and equity  € 1,229,956  € 1,216,075

 

 
MERCER INTERNATIONAL INC.
 
INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands of Euros, except per share data)
 
  Three Months Ended Six Months Ended
    June 30,    June 30, 
   2011   2010    2011   2010 
         
Revenues        
 Pulp  € 217,274  € 228,293  € 427,732  € 399,414
 Energy   13,941   11,931   27,618   21,062
   231,215  240,224  455,350  420,476
Costs and expenses        
 Operating costs  172,535  168,275  335,890  308,684
 Operating depreciation and amortization   13,869   14,106   27,945   27,830
   44,811  57,843  91,515  83,962
 Selling, general and administrative expenses  8,632  9,955  18,862  18,050
 Purchase (sale) of emission allowances   (32)   --   (202)   --
Operating income (loss)   36,211   47,888   72,855   65,912
         
Other income (expense)        
 Interest expense  (14,883)  (16,898)  (30,789)  (33,321)
 Investment income (loss)  136  117  463  211
 Foreign exchange gain (loss) on debt  342  (9,371)  1,453  (14,602)
 Gain (loss) on extinguishment of debt  --  --  --  (929)
 Gain (loss) on derivative instruments   (2,339)   (4,462)   9,904   (11,008)
Total other income (expense)   (16,744)   (30,614)   (18,969)   (59,649)
Income (loss) before income taxes   19,467   17,274   53,886   6,263
Income tax benefit (provision) – current  (1,478)  (1,319)  (2,297)  (1,523)
                                          – deferred   (2,140)   --   (2,140)   --
Net income (loss)  15,849  15,955  49,449  4,740
Less: net loss (income) attributable to noncontrolling interest   (1,466)   (3,554)   (6,013)   115
Net income (loss) attributable to common shareholders  € 14,383  € 12,401  € 43,436  € 4,855
         
Net income (loss) per share attributable to common shareholders        
 Basic  € 0.32  € 0.34  € 0.97  € 0.13
 Diluted  € 0.26  € 0.23  € 0.77  € 0.11
 
MERCER INTERNATIONAL INC.
 
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands of Euros)
 
  Three Months Ended Six Months Ended
    June 30,    June 30, 
    2011    2010    2011    2010 
Cash flows from (used in) operating activities        
 Net income (loss) attributable to common shareholders  € 14,383  € 12,401  € 43,436  € 4,855
Adjustments to reconcile net income (loss) attributable to common shareholders to cash flows from operating activities        
Loss (gain) on derivative instruments  2,339  4,462  (9,904)  11,008
Foreign exchange loss (gain) on debt  (342)  9,371  (1,453)  14,602
Loss (gain) on extinguishment of debt  --  --  --  929
Depreciation and amortization  13,929  14,176  28,067  27,997
Accretion expense (income)  289  514  759  945
Noncontrolling interest  1,466  3,554  6,013  (115)
Deferred income taxes  2,140  --  2,140  --
Stock compensation expense  471  227  2,539  733
Pension and other post-retirement expense, net of funding  7  138  (7)  332
Other   919   844   1,603   1,847
Changes in current assets and liabilities        
Receivables  5,523  (28,798)  12,700  (45,942)
Inventories  (8,399)  (5,724)  (4,086)  (10,983)
Accounts payable and accrued expenses  (833)  5,377  24,555  13,332
Other   485   687   844   (594)
 Net cash from (used in) operating activities   32,377   17,229   107,206   18,946
         
Cash flows from (used in) investing activities        
 Purchase of property, plant and equipment  (7,756)  (14,542)  (15,825)  (20,392)
 Proceeds on sale of property, plant and equipment  27  162  380  549
 Note receivable   375   579   771   495
 Net cash from (used in) investing activities   (7,354)   (13,801)   (14,674)   (19,348)
         
Cash flows from (used in) financing activities        
 Repayment of notes payable and debt  --   --  (30,351)   (8,250)
 Repayment of capital lease obligations  (638)  (603)  (1,493)  (1,607)
 Proceeds from borrowings of notes payable and debt   --   840   --   840
 Proceeds from (repayment of) credit facilities, net   --   5,550   (14,652)  5,550
 Proceeds from government grants   4,837   1,144   8,949   10,559
 Net cash from (used in) financing activities   4,199   6,931   (37,547)   7,092
         
Effect of exchange rate changes on cash and cash equivalents   (668)   3,094   (2,212)   4,164
         
Net increase (decrease) in cash and cash equivalents   28,554   13,453   52,773   10,854
Cash and cash equivalents, beginning of period   123,241   48,692   99,022   51,291
Cash and cash equivalents, end of period  € 151,795  € 62,145  € 151,795  € 62,145
 
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 six months ended June 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.
 
    June 30, 2011 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
  Group 
ASSETS        
Current assets        
 Cash and cash equivalents  € 86,941   € 64,854   € -- € 151,795
 Receivables    51,854  52,381  --   104,235
 Inventories  56,556  47,760  --  104,316
 Prepaid expenses and other   6,745  3,944  --   10,689
 Deferred income tax   24,928   --   --   24,928
Total current assets   227,024  168,939  --   395,963
         
Long-term assets        
 Property, plant and equipment   348,193  475,867  --   824,060
 Deferred note issuance and other  6,064  3,869  --  9,933
 Due from unrestricted group   84,674   --   (84,674)   --
Total assets  € 665,955  € 648,675  € (84,674) € 1,229,956
         
LIABILITIES        
Current liabilities        
 Accounts payable and accrued expenses  € 60,071 € 52,527 € -- € 112,598
 Pension and other post-retirement benefit obligations  692  --  --  692
 Debt   25,985   18,167   --   44,152
Total current liabilities  86,748  70,694 --  157,442
         
Long-term liabilities        
 Debt  208,744  500,151  --  708,895
 Due to restricted group  --  84,674  (84,674)  --
 Unrealized interest rate derivative losses  --  41,069 --  41,069
 Pension and other post-retirement benefit obligations  23,048  --  --  23,048
 Capital leases and other  6,766  4,476  --  11,242
 Deferred income tax   14,404  --  --   14,404
Total liabilities   339,710   701,064   (84,674)   956,100
         
EQUITY        
Total shareholders' equity (deficit)  326,245  (35,897)  --  290,348
Noncontrolling interest (deficit)   --   (16,492)  --   (16,492)
Total liabilities and equity  € 665,955  € 648,675  € (84,674) € 1,229,956
 
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 June 30, 2011  
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
 Group 
Revenues        
 Pulp € 125,238 € 92,036  € --  € 217,274
 Energy  5,701  8,240   --   13,941
   130,939  100,276   --   231,215
Operating costs  100,209  72,326  --   172,535
Operating depreciation and amortization  7,401  6,468  --   13,869
Selling, general and administrative expenses and other  5,301  3,331   --   8,632
Purchase (sale) of emission allowances  --  (32)   --   (32)
   112,911  82,093   --   195,004
Operating income (loss)  18,028  18,183   --   36,211
         
Other income (expense)        
 Interest expense  (6,433)  (9,684) 1,234 (14,883)
 Investment income (loss)  1,305  65  (1,234)   136
 Foreign exchange gain (loss) on debt  342  --  --   342
 Gain (loss) on derivative instruments  --  (2,339)   --   (2,339)
Total other income (expense)  (4,786)  (11,958)   --   (16,744)
Income (loss) before income taxes  13,242  6,225 --   19,467
Income tax benefit (provision)  (2,851)  (767)   --   (3,618)
Net income (loss)  10,391  5,458  --  15,849
Less: net loss (income) attributable to noncontrolling interest  --  (1,466)   --   (1,466)
Net income (loss) attributable to common shareholders € 10,391 € 3,992  € --  € 14,383
   
    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 loss (income) attributable to noncontrolling interest   --   (3,554)   --   (3,554)
Net income (loss) attributable to common shareholders € 2,075 € 10,326 € --  € 12,401
 
MERCER INTERNATIONAL INC.
 
RESTRICTED GROUP SUPPLEMENTAL DISCLOSURE
Combined Condensed Statements of Operations
(Unaudited)
(In thousands of Euros)
 
   Six Months Ended June 30, 2011 
 
 
Restricted
 Group 
Unrestricted
Subsidiaries
 
Eliminations
Consolidated
 Group 
Revenues        
 Pulp € 240,464 € 187,268  € --  € 427,732
 Energy  11,547  16,071   --   27,618
   252,011  203,339   --   455,350
Operating costs  186,200  149,690  --   335,890
Operating depreciation and amortization  15,015  12,930  --   27,945
Selling, general and administrative expenses and other  11,662  7,200   --   18,862
Purchase (sale) of emission allowance  (170)  (32)   --   (202)
   212,707  169,788   --   382,495
Operating income (loss)  39,304  33,551   --   72,855
         
Other income (expense)        
 Interest expense (13,706) (19,535) 2,452 (30,789)
 Investment income (loss)  2,584  331  (2,452)   463
 Foreign exchange gain (loss) on debt  1,453  --  --   1,453
 Gain (loss) on derivative instruments  --  9,904   --   9,904
Total other income (expense)  (9,669)  (9,300)   --   (18,969)
Income (loss) before income taxes  29,635  24,251  --   53,886
Income tax benefit (provision)  (3,375)  (1,062)   --   (4,437)
Net income (loss)  26,260  23,189  --  49,449
Less: net loss (income) attributable to noncontrolling interest  --  (6,013)   --   (6,013)
Net income (loss) attributable to common shareholders € 26,260 € 17,176  € --  € 43,436
   
    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 debt  (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 loss (income) attributable to noncontrolling interest   --   115   --   115
Net income (loss) attributable to common shareholders € 5,746 € (891) € -- € 4,855
 
MERCER INTERNATIONAL INC.
 
COMPUTATION OF OPERATING EBITDA
(Unaudited)
(In thousands of Euros)
 
 
 
Three Months Ended
 June 30, 
Six Months Ended
 June 30, 
   2011   2010   2011   2010 
  (in thousands) (in thousands)
Net income (loss) attributable to common shareholders € 14,383 € 12,401 € 43,436 € 4,855
Net income (loss) attributable to noncontrolling interest  1,466  3,554  6,013  (115)
Income taxes (benefits)  3,618  1,319  4,437  1,523
Interest expense  14,883  16,898  30,789  33,321
Investment (income) loss  (136)  (117)  (463)  (211)
Foreign exchange (gain) loss on debt  (342)  9,371  (1,453)  14,602
Loss on extinguishment of debt  --  --  --  929
Loss (gain) on derivative financial instruments  2,339  4,462  (9,904)  11,008
Operating income (loss)  36,211  47,888  72,855  65,912
Add: Depreciation and amortization  13,929  14,176  28,067  27,997
Operating EBITDA(1) € 50,140 € 62,064 € 100,922 € 93,909
         
(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, 
   2011   2010   2011   2010 
  (in thousands) (in thousands)
Restricted Group        
Net income (loss) attributable to common shareholders(1) € 10,391 € 2,075 € 26,260 € 5,746
Income taxes (benefits)  2,851  334  3,375  495
Interest expense  6,433  7,957  13,706  15,277
Investment (income) loss  (1,305)  (1,285)  (2,584)  (2,524)
Foreign exchange (gain) loss on debt  (342)  9,371  (1,453)  14,602
Loss on extinguishment of debt  --  --  --  929
Operating income (loss)  18,028  18,452  39,304  34,525
Add: Depreciation and amortization  7,461  7,698  15,137  15,008
Operating EBITDA(2) € 25,489 € 26,150 € 54,441 € 49,533
         
(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

Tags