Free Trial

Mercer International (MERC) Financials

Mercer International logo
$4.47 -0.05 (-1.11%)
Closing price 04/25/2025 04:00 PM Eastern
Extended Trading
$4.70 +0.24 (+5.26%)
As of 04/25/2025 06:23 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Mercer International

Annual Income Statements for Mercer International

This table shows Mercer International's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
247 -242 -85
Consolidated Net Income / (Loss)
247 -242 -85
Net Income / (Loss) Continuing Operations
247 -242 -85
Total Pre-Tax Income
345 -270 -87
Total Operating Income
392 -189 15
Total Gross Profit
642 140 360
Total Revenue
2,281 1,994 2,043
Operating Revenue
2,281 1,994 2,043
Total Cost of Revenue
1,639 1,853 1,683
Operating Cost of Revenue
1,639 1,853 1,683
Total Operating Expenses
250 329 345
Selling, General & Admin Expense
106 123 116
Depreciation Expense
144 172 171
Impairment Charge
0.00 0.00 58
Other Special Charges / (Income)
0.00 34 0.00
Total Other Income / (Expense), net
-47 -81 -102
Interest Expense
71 88 109
Other Income / (Expense), net
24 7.20 7.23
Income Tax Expense
98 -28 -1.77
Basic Earnings per Share
$3.74 ($3.65) ($1.27)
Weighted Average Basic Shares Outstanding
66.17M 66.52M 66.87M
Diluted Earnings per Share
$3.71 ($3.65) ($1.27)
Weighted Average Diluted Shares Outstanding
66.17M 66.52M 66.87M
Weighted Average Basic & Diluted Shares Outstanding
66.17M 66.52M 66.87M
Cash Dividends to Common per Share
$0.30 $0.30 $0.30

Quarterly Income Statements for Mercer International

This table shows Mercer International's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
67 20 -31 -98 -26 -87 -17 -68 -18 17
Consolidated Net Income / (Loss)
67 20 -31 -98 -26 -87 -17 -68 -18 17
Net Income / (Loss) Continuing Operations
67 20 -31 -98 -26 -87 -17 -68 -18 17
Total Pre-Tax Income
98 29 -36 -126 -22 -86 -23 -66 -18 20
Total Operating Income
109 47 -20 -109 -3.43 -56 -0.45 -44 8.84 50
Total Gross Profit
165 132 61 -36 68 48 95 60 80 125
Total Revenue
533 583 523 530 471 470 553 499 502 488
Operating Revenue
533 583 523 530 471 470 553 499 502 488
Total Cost of Revenue
368 451 461 566 403 423 458 439 423 363
Operating Cost of Revenue
368 451 461 566 403 423 458 439 423 363
Total Operating Expenses
56 85 81 72 71 104 96 104 71 75
Selling, General & Admin Expense
24 36 34 32 30 27 32 30 29 26
Depreciation Expense
32 49 47 40 41 44 40 40 42 49
Total Other Income / (Expense), net
-11 -19 -16 -17 -19 -30 -23 -23 -27 -30
Interest Expense
18 19 19 20 22 27 28 27 26 28
Other Income / (Expense), net
7.25 0.14 3.23 3.14 3.32 -2.49 4.94 4.30 -0.09 -1.92
Income Tax Expense
31 8.61 -5.36 -27 3.98 1.08 -6.37 1.26 -0.12 3.45
Basic Earnings per Share
$1.01 $0.30 ($0.46) ($1.48) ($0.39) ($1.32) ($0.25) ($1.01) ($0.26) $0.25
Weighted Average Basic Shares Outstanding
66.17M 66.17M 66.43M 66.52M 66.52M 66.52M 66.85M 66.87M 66.87M 66.87M
Diluted Earnings per Share
$1.00 $0.30 ($0.46) ($1.48) ($0.39) ($1.32) ($0.25) ($1.01) ($0.26) $0.25
Weighted Average Diluted Shares Outstanding
66.17M 66.17M 66.43M 66.52M 66.52M 66.52M 66.85M 66.87M 66.87M 66.87M
Weighted Average Basic & Diluted Shares Outstanding
66.17M 66.17M 66.43M 66.52M 66.52M 66.52M 66.85M 66.87M 66.87M 66.87M
Cash Dividends to Common per Share
$0.08 $0.07 $0.08 $0.08 $0.08 $0.07 $0.08 $0.08 $0.08 $0.07

Annual Cash Flow Statements for Mercer International

This table details how cash moves in and out of Mercer International's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Net Change in Cash & Equivalents
8.42 -40 -129
Net Cash From Operating Activities
361 -69 90
Net Cash From Continuing Operating Activities
361 -69 90
Net Income / (Loss) Continuing Operations
247 -242 -85
Consolidated Net Income / (Loss)
247 -242 -85
Depreciation Expense
144 173 171
Non-Cash Adjustments To Reconcile Net Income
-13 101 65
Changes in Operating Assets and Liabilities, net
-18 -101 -61
Net Cash From Investing Activities
-425 -200 -67
Net Cash From Continuing Investing Activities
-425 -200 -67
Purchase of Property, Plant & Equipment
-179 -218 -84
Acquisitions
-257 0.00 0.00
Purchase of Investments
-75 0.00 0.00
Sale of Property, Plant & Equipment
1.69 3.41 20
Sale and/or Maturity of Investments
76 0.00 0.00
Other Investing Activities, net
8.53 15 -2.55
Net Cash From Financing Activities
81 229 -153
Net Cash From Continuing Financing Activities
81 229 -153
Repayment of Debt
111 56 -330
Payment of Dividends
-20 -20 -20
Issuance of Debt
0.00 200 206
Other Financing Activities, net
-10 -7.79 -8.92
Effect of Exchange Rate Changes
-8.53 0.21 0.50
Cash Interest Paid
67 80 105
Cash Income Taxes Paid
86 64 22

Quarterly Cash Flow Statements for Mercer International

This table details how cash moves in and out of Mercer International's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-133 67 -53 -87 130 -30 -40 -11 -24 -54
Net Cash From Operating Activities
87 51 -50 15 -25 -8.72 -29 62 -14 71
Net Cash From Continuing Operating Activities
87 51 -50 15 -25 -8.72 -29 62 -14 71
Net Income / (Loss) Continuing Operations
67 20 -31 -98 -26 -87 -17 -68 -18 17
Consolidated Net Income / (Loss)
67 20 -31 -98 -26 -87 -17 -68 -18 17
Depreciation Expense
32 49 48 40 41 44 40 40 42 49
Non-Cash Adjustments To Reconcile Net Income
-14 15 16 47 -12 51 23 34 12 -3.87
Changes in Operating Assets and Liabilities, net
1.65 -33 -82 26 -28 -16 -76 56 -50 9.49
Net Cash From Investing Activities
-303 27 -33 -118 -29 -20 -17 -20 -23 -6.45
Net Cash From Continuing Investing Activities
-303 27 -33 -118 -29 -20 -17 -20 -23 -6.45
Purchase of Property, Plant & Equipment
-49 -50 -33 -122 -37 -26 -18 -18 -27 -21
Sale of Property, Plant & Equipment
- - - - - 0.24 - - - 15
Other Investing Activities, net
2.64 -1.09 0.81 3.83 4.91 5.60 0.98 -2.27 -0.85 -0.41
Net Cash From Financing Activities
90 -14 28 17 185 -1.94 6.82 -53 13 -119
Net Cash From Continuing Financing Activities
90 -14 28 17 185 -1.94 6.82 -53 13 -119
Repayment of Debt
97 -2.13 30 24 -7.80 9.98 9.01 -46 20 -314
Payment of Dividends
-4.96 -9.93 0.00 -4.98 -4.99 -9.98 0.00 -5.01 -5.02 -10
Issuance of Debt
- - 0.00 - 200 - 0.00 - - 206
Other Financing Activities, net
-2.71 -1.76 -1.89 -1.90 -2.06 -1.94 -2.19 -2.69 -2.56 -1.48
Effect of Exchange Rate Changes
-5.50 2.92 0.70 -1.48 -0.13 1.11 0.14 0.15 -0.06 0.28
Cash Interest Paid
32 1.76 33 3.62 40 2.71 35 17 33 21
Cash Income Taxes Paid
8.86 17 1.77 1.46 45 15 8.17 4.52 4.51 5.29

Annual Balance Sheets for Mercer International

This table presents Mercer International's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Total Assets
2,725 2,663 2,263
Total Current Assets
1,178 1,093 910
Cash & Equivalents
354 314 185
Accounts Receivable
352 306 327
Inventories, net
450 414 362
Prepaid Expenses
22 23 18
Other Current Nonoperating Assets
0.00 35 18
Plant, Property, & Equipment, net
1,341 1,410 1,255
Total Noncurrent Assets
206 160 98
Long-Term Investments
46 42 3.35
Goodwill
31 35 0.00
Intangible Assets
61 53 50
Noncurrent Deferred & Refundable Income Taxes
- 0.66 18
Employee Benefit Assets
4.40 5.59 9.38
Other Noncurrent Operating Assets
63 24 18
Total Liabilities & Shareholders' Equity
2,725 2,663 2,263
Total Liabilities
1,886 2,027 1,833
Total Current Liabilities
378 286 257
Accounts Payable
377 279 249
Current Employee Benefit Liabilities
0.76 0.83 0.73
Other Current Nonoperating Liabilities
0.00 6.63 7.15
Total Noncurrent Liabilities
1,508 1,741 1,577
Long-Term Debt
1,347 1,609 1,474
Noncurrent Deferred & Payable Income Tax Liabilities
126 97 75
Noncurrent Employee Benefit Liabilities
12 12 11
Other Noncurrent Operating Liabilities
24 21 17
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
839 635 430
Total Preferred & Common Equity
839 635 430
Total Common Equity
839 635 430
Common Stock
421 426 430
Retained Earnings
598 336 231
Accumulated Other Comprehensive Income / (Loss)
-180 -127 -231

Quarterly Balance Sheets for Mercer International

This table presents Mercer International's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
2,544 2,740 2,633 2,655 2,605 2,484 2,503
Total Current Assets
1,097 1,196 999 1,065 1,127 1,069 1,059
Cash & Equivalents
287 301 213 344 274 263 239
Accounts Receivable
324 345 335 267 368 345 353
Inventories, net
386 531 430 422 408 400 392
Prepaid Expenses
24 19 21 32 42 26 41
Other Current Assets
75 0.00 0.00 0.00 0.00 0.00 0.00
Other Current Nonoperating Assets
- - - - 34 35 34
Plant, Property, & Equipment, net
1,249 1,349 1,431 1,397 1,362 1,332 1,360
Total Noncurrent Assets
198 196 203 194 116 83 83
Long-Term Investments
45 45 49 44 4.46 3.98 3.60
Goodwill
33 35 35 34 35 0.00 0.00
Intangible Assets
57 52 52 50 51 55 55
Noncurrent Deferred & Refundable Income Taxes
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Benefit Assets
3.54 3.78 3.83 3.51 5.51 5.46 5.53
Other Noncurrent Operating Assets
59 60 63 62 21 19 19
Total Liabilities & Shareholders' Equity
2,544 2,740 2,633 2,655 2,605 2,484 2,503
Total Liabilities
1,824 1,918 1,900 1,990 2,032 1,997 1,986
Total Current Liabilities
323 383 370 268 302 309 279
Accounts Payable
322 382 370 267 294 301 272
Current Employee Benefit Liabilities
0.73 0.76 0.61 0.52 0.81 0.80 0.81
Other Current Nonoperating Liabilities
- - - - 6.44 7.26 6.97
Total Noncurrent Liabilities
1,501 1,535 1,529 1,722 1,730 1,688 1,706
Long-Term Debt
1,339 1,379 1,404 1,590 1,615 1,569 1,598
Noncurrent Deferred & Payable Income Tax Liabilities
123 121 88 95 82 87 77
Noncurrent Employee Benefit Liabilities
18 11 11 11 12 12 13
Other Noncurrent Operating Liabilities
12 24 26 26 20 19 19
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
720 823 733 665 574 488 517
Total Preferred & Common Equity
720 823 733 665 574 488 517
Total Common Equity
720 823 733 665 574 488 517
Common Stock
418 422 423 425 428 429 431
Retained Earnings
583 563 459 428 314 242 219
Accumulated Other Comprehensive Income / (Loss)
-280 -162 -149 -187 -168 -183 -133

Annual Metrics and Ratios for Mercer International

This table displays calculated financial ratios and metrics derived from Mercer International's official financial filings.

Metric 2022 2023 2024
Growth Metrics
- - -
Revenue Growth
26.49% -12.59% 2.48%
EBITDA Growth
13.74% -101.62% 2,227.03%
EBIT Growth
15.46% -143.56% 112.25%
NOPAT Growth
23.43% -147.07% 107.95%
Net Income Growth
44.48% -197.98% 64.83%
EPS Growth
43.80% -198.38% 65.21%
Operating Cash Flow Growth
97.93% -119.13% 230.72%
Free Cash Flow Firm Growth
-55.94% -759.99% 180.60%
Invested Capital Growth
16.23% 4.20% -8.41%
Revenue Q/Q Growth
2.89% -5.34% 0.88%
EBITDA Q/Q Growth
-11.65% -108.87% 139.37%
EBIT Q/Q Growth
-17.41% -141.17% 126.12%
NOPAT Q/Q Growth
-14.78% -121.78% 116.35%
Net Income Q/Q Growth
-18.07% -79.55% 54.97%
EPS Q/Q Growth
-18.28% -79.80% 55.28%
Operating Cash Flow Q/Q Growth
5.88% -616.04% 773.48%
Free Cash Flow Firm Q/Q Growth
1,261.88% -7.96% 501.63%
Invested Capital Q/Q Growth
2.90% -0.37% -7.63%
Profitability Metrics
- - -
Gross Margin
28.16% 7.04% 17.61%
EBITDA Margin
24.59% -0.46% 9.45%
Operating Margin
17.20% -9.47% 0.73%
EBIT Margin
18.27% -9.11% 1.09%
Profit (Net Income) Margin
10.83% -12.14% -4.17%
Tax Burden Percent
71.54% 89.71% 97.96%
Interest Burden Percent
82.85% 148.60% -390.89%
Effective Tax Rate
28.46% 0.00% 0.00%
Return on Invested Capital (ROIC)
16.90% -7.25% 0.59%
ROIC Less NNEP Spread (ROIC-NNEP)
13.14% -17.37% -7.06%
Return on Net Nonoperating Assets (RNNOA)
15.33% -25.59% -16.58%
Return on Equity (ROE)
32.23% -32.84% -15.99%
Cash Return on Invested Capital (CROIC)
1.89% -11.36% 9.37%
Operating Return on Assets (OROA)
16.42% -6.74% 0.90%
Return on Assets (ROA)
9.73% -8.99% -3.46%
Return on Common Equity (ROCE)
32.23% -32.84% -15.99%
Return on Equity Simple (ROE_SIMPLE)
29.45% -38.09% -19.81%
Net Operating Profit after Tax (NOPAT)
281 -132 11
NOPAT Margin
12.31% -6.63% 0.51%
Net Nonoperating Expense Percent (NNEP)
3.76% 10.12% 7.65%
Return On Investment Capital (ROIC_SIMPLE)
12.85% -5.89% 0.55%
Cost of Revenue to Revenue
71.84% 92.96% 82.39%
SG&A Expenses to Revenue
4.64% 6.18% 5.70%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
10.96% 16.51% 16.88%
Earnings before Interest and Taxes (EBIT)
417 -182 22
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
561 -9.08 193
Valuation Ratios
- - -
Price to Book Value (P/BV)
0.85 0.95 1.01
Price to Tangible Book Value (P/TBV)
0.96 1.11 1.14
Price to Revenue (P/Rev)
0.31 0.30 0.21
Price to Earnings (P/E)
2.89 0.00 0.00
Dividend Yield
2.78% 3.29% 4.62%
Earnings Yield
34.54% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.93 1.00 1.01
Enterprise Value to Revenue (EV/Rev)
0.73 0.93 0.84
Enterprise Value to EBITDA (EV/EBITDA)
2.96 0.00 8.91
Enterprise Value to EBIT (EV/EBIT)
3.99 0.00 77.37
Enterprise Value to NOPAT (EV/NOPAT)
5.92 0.00 163.77
Enterprise Value to Operating Cash Flow (EV/OCF)
4.61 0.00 19.07
Enterprise Value to Free Cash Flow (EV/FCFF)
52.94 0.00 10.30
Leverage & Solvency
- - -
Debt to Equity
1.61 2.53 3.43
Long-Term Debt to Equity
1.61 2.53 3.43
Financial Leverage
1.17 1.47 2.35
Leverage Ratio
3.31 3.65 4.62
Compound Leverage Factor
2.74 5.43 -18.08
Debt to Total Capital
61.62% 71.69% 77.42%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
61.62% 71.69% 77.42%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00%
Common Equity to Total Capital
38.38% 28.31% 22.58%
Debt to EBITDA
2.40 -177.35 7.64
Net Debt to EBITDA
1.69 -138.16 6.66
Long-Term Debt to EBITDA
2.40 -177.35 7.64
Debt to NOPAT
4.80 -12.18 140.31
Net Debt to NOPAT
3.37 -9.49 122.39
Long-Term Debt to NOPAT
4.80 -12.18 140.31
Altman Z-Score
2.23 1.24 1.57
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00%
Liquidity Ratios
- - -
Current Ratio
3.12 3.82 3.55
Quick Ratio
1.87 2.17 2.00
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
31 -207 167
Operating Cash Flow to CapEx
203.70% -32.09% 139.97%
Free Cash Flow to Firm to Interest Expense
0.44 -2.35 1.53
Operating Cash Flow to Interest Expense
5.04 -0.78 0.83
Operating Cash Flow Less CapEx to Interest Expense
2.57 -3.22 0.24
Efficiency Ratios
- - -
Asset Turnover
0.90 0.74 0.83
Accounts Receivable Turnover
6.54 6.06 6.45
Inventory Turnover
4.06 4.29 4.34
Fixed Asset Turnover
1.84 1.45 1.53
Accounts Payable Turnover
4.97 5.65 6.38
Days Sales Outstanding (DSO)
55.79 60.24 56.58
Days Inventory Outstanding (DIO)
89.90 85.13 84.11
Days Payable Outstanding (DPO)
73.46 64.62 57.20
Cash Conversion Cycle (CCC)
72.23 80.76 83.49
Capital & Investment Metrics
- - -
Invested Capital
1,786 1,861 1,704
Invested Capital Turnover
1.37 1.09 1.15
Increase / (Decrease) in Invested Capital
249 75 -156
Enterprise Value (EV)
1,662 1,860 1,720
Market Capitalization
715 606 435
Book Value per Share
$12.68 $9.55 $6.43
Tangible Book Value per Share
$11.28 $8.23 $5.68
Total Capital
2,185 2,245 1,904
Total Debt
1,347 1,609 1,474
Total Long-Term Debt
1,347 1,609 1,474
Net Debt
947 1,254 1,286
Capital Expenditures (CapEx)
177 215 64
Debt-free, Cash-free Net Working Capital (DFCFNWC)
446 492 469
Debt-free Net Working Capital (DFNWC)
800 806 653
Net Working Capital (NWC)
800 806 653
Net Nonoperating Expense (NNE)
34 110 96
Net Nonoperating Obligations (NNO)
947 1,225 1,274
Total Depreciation and Amortization (D&A)
144 173 171
Debt-free, Cash-free Net Working Capital to Revenue
19.56% 24.70% 22.93%
Debt-free Net Working Capital to Revenue
35.08% 40.45% 31.98%
Net Working Capital to Revenue
35.08% 40.45% 31.98%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$3.74 ($3.65) ($1.27)
Adjusted Weighted Average Basic Shares Outstanding
66.17M 66.52M 66.87M
Adjusted Diluted Earnings per Share
$3.71 ($3.65) ($1.27)
Adjusted Weighted Average Diluted Shares Outstanding
66.17M 66.52M 66.87M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
66.17M 66.52M 66.87M
Normalized Net Operating Profit after Tax (NOPAT)
281 -109 51
Normalized NOPAT Margin
12.31% -5.44% 2.50%
Pre Tax Income Margin
15.14% -13.53% -4.25%
Debt Service Ratios
- - -
EBIT to Interest Expense
5.83 -2.06 0.20
NOPAT to Interest Expense
3.93 -1.50 0.10
EBIT Less CapEx to Interest Expense
3.35 -4.49 -0.39
NOPAT Less CapEx to Interest Expense
1.45 -3.93 -0.49
Payout Ratios
- - -
Dividend Payout Ratio
8.03% -8.24% -23.56%
Augmented Payout Ratio
8.03% -8.24% -23.56%

Quarterly Metrics and Ratios for Mercer International

This table displays calculated financial ratios and metrics derived from Mercer International's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
13.43% 12.35% -11.82% -7.42% -11.64% -19.31% 5.89% -5.75% 6.65% 3.81%
EBITDA Growth
-3.07% -43.44% -81.13% -142.60% -72.42% -115.67% 46.22% 100.70% 23.31% 745.24%
EBIT Growth
-2.12% -64.95% -112.93% -186.05% -100.09% -224.23% 126.59% 62.65% 8,127.52% 182.32%
NOPAT Growth
-4.34% -59.65% -114.65% -198.75% -103.24% -219.43% 97.77% 59.77% 358.06% 205.82%
Net Income Growth
-3.43% -73.13% -134.40% -237.74% -138.89% -535.56% 45.38% 31.25% 32.35% 119.16%
EPS Growth
-3.85% -73.45% -134.33% -238.32% -139.00% -540.00% 45.65% 31.76% 33.33% 118.94%
Operating Cash Flow Growth
115.87% 65.36% -172.16% -90.49% -129.23% -117.21% 41.20% 323.08% 44.96% 916.13%
Free Cash Flow Firm Growth
-413.34% -191.20% -94.41% -217.15% 46.76% 47.04% 90.61% 119.97% 121.41% 273.12%
Invested Capital Growth
23.23% 16.23% 17.98% 21.84% 7.63% 4.20% 1.49% -6.03% -1.21% -8.41%
Revenue Q/Q Growth
-6.90% 9.43% -10.36% 1.38% -11.14% -0.07% 17.63% -9.77% 0.55% -2.74%
EBITDA Q/Q Growth
-3.73% -35.01% -68.10% -313.46% 162.32% -136.92% 397.69% -98.97% 10,824.95% 93.21%
EBIT Q/Q Growth
-5.58% -59.13% -135.63% -525.89% 99.90% -53,924.77% 107.63% -979.09% 122.16% 453.99%
NOPAT Q/Q Growth
-4.05% -55.34% -142.61% -440.89% 96.85% -1,546.09% 99.21% -9,672.10% 120.19% 574.97%
Net Income Q/Q Growth
-6.48% -70.00% -252.71% -221.49% 73.60% -236.01% 80.85% -304.63% 74.02% 195.15%
EPS Q/Q Growth
-6.54% -70.00% -253.33% -221.74% 73.65% -238.46% 81.06% -304.00% 74.26% 196.15%
Operating Cash Flow Q/Q Growth
-43.92% -41.55% -198.03% 129.60% -272.36% 65.58% -234.83% 313.01% -122.43% 610.28%
Free Cash Flow Firm Q/Q Growth
-94.71% 14.54% -37.28% -38.84% 67.31% 15.00% 75.67% 395.44% -64.95% 587.13%
Invested Capital Q/Q Growth
12.77% 2.90% 3.91% 1.04% -0.38% -0.37% 1.20% -6.43% 4.72% -7.63%
Profitability Metrics
- - - - - - - - - -
Gross Margin
30.99% 22.62% 11.73% -6.86% 14.35% 10.16% 17.21% 12.05% 15.84% 25.58%
EBITDA Margin
27.80% 16.51% 5.87% -12.37% 8.68% -3.21% 8.11% 0.09% 10.03% 19.92%
Operating Margin
20.41% 8.11% -3.85% -20.54% -0.73% -11.99% -0.08% -8.77% 1.76% 10.32%
EBIT Margin
21.77% 8.13% -3.23% -19.95% -0.02% -12.52% 0.81% -7.91% 1.74% 9.93%
Profit (Net Income) Margin
12.53% 3.43% -5.85% -18.55% -5.51% -18.54% -3.02% -13.53% -3.50% 3.42%
Tax Burden Percent
68.08% 69.94% 85.09% 78.15% 118.13% 101.26% 72.41% 101.90% 99.32% 82.89%
Interest Burden Percent
84.54% 60.41% 212.79% 119.01% 20,157.80% 146.27% -513.65% 167.99% -202.05% 41.58%
Effective Tax Rate
31.92% 30.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17.11%
Return on Invested Capital (ROIC)
19.59% 7.79% -3.48% -18.27% -0.60% -9.18% -0.06% -6.73% 1.34% 9.80%
ROIC Less NNEP Spread (ROIC-NNEP)
18.78% 6.33% -5.27% -20.56% -2.72% -13.57% -1.46% -9.79% -0.53% 7.80%
Return on Net Nonoperating Assets (RNNOA)
25.01% 7.39% -6.09% -26.68% -4.35% -20.00% -2.45% -19.36% -1.14% 18.30%
Return on Equity (ROE)
44.61% 15.17% -9.56% -44.95% -4.95% -29.17% -2.51% -26.09% 0.21% 28.11%
Cash Return on Invested Capital (CROIC)
0.15% 1.89% -7.02% -18.58% -10.65% -11.36% -7.81% 2.21% -2.24% 9.37%
Operating Return on Assets (OROA)
20.21% 7.31% -2.75% -17.13% -0.02% -9.26% 0.61% -6.16% 1.37% 8.23%
Return on Assets (ROA)
11.63% 3.09% -4.98% -15.94% -4.47% -13.72% -2.29% -10.55% -2.75% 2.84%
Return on Common Equity (ROCE)
44.61% 15.17% -9.56% -44.95% -4.95% -29.17% -2.51% -26.09% 0.21% 28.11%
Return on Equity Simple (ROE_SIMPLE)
41.86% 0.00% 15.50% -5.74% -20.26% 0.00% -39.78% -40.49% -36.59% 0.00%
Net Operating Profit after Tax (NOPAT)
74 33 -14 -76 -2.40 -39 -0.31 -31 6.19 42
NOPAT Margin
13.89% 5.67% -2.69% -14.38% -0.51% -8.39% -0.06% -6.14% 1.23% 8.55%
Net Nonoperating Expense Percent (NNEP)
0.81% 1.46% 1.80% 2.30% 2.13% 4.40% 1.40% 3.06% 1.88% 2.01%
Return On Investment Capital (ROIC_SIMPLE)
- 1.51% - - - -1.76% - - - 2.19%
Cost of Revenue to Revenue
69.01% 77.38% 88.27% 106.86% 85.65% 89.84% 82.79% 87.95% 84.16% 74.42%
SG&A Expenses to Revenue
4.55% 6.13% 6.50% 6.11% 6.39% 5.68% 5.73% 5.97% 5.81% 5.28%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
10.58% 14.51% 15.58% 13.68% 15.08% 22.15% 17.29% 20.81% 14.08% 15.27%
Earnings before Interest and Taxes (EBIT)
116 47 -17 -106 -0.11 -59 4.49 -39 8.75 48
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
148 96 31 -66 41 -15 45 0.46 50 97
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.07 0.85 0.75 0.71 0.83 0.95 1.14 1.17 0.88 1.01
Price to Tangible Book Value (P/TBV)
1.22 0.96 0.84 0.80 0.95 1.11 1.34 1.32 0.98 1.14
Price to Revenue (P/Rev)
0.35 0.31 0.28 0.24 0.26 0.30 0.32 0.29 0.22 0.21
Price to Earnings (P/E)
2.55 2.89 4.86 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
2.50% 2.78% 3.20% 3.84% 3.63% 3.29% 3.04% 3.51% 4.43% 4.62%
Earnings Yield
39.23% 34.54% 20.59% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.03 0.93 0.89 0.89 0.94 1.00 1.06 1.06 0.98 1.01
Enterprise Value to Revenue (EV/Rev)
0.80 0.73 0.75 0.77 0.83 0.93 0.98 0.94 0.89 0.84
Enterprise Value to EBITDA (EV/EBITDA)
2.81 2.96 3.85 7.92 17.14 0.00 389.48 26.33 22.42 8.91
Enterprise Value to EBIT (EV/EBIT)
3.53 3.99 6.13 40.69 0.00 0.00 0.00 0.00 0.00 77.37
Enterprise Value to NOPAT (EV/NOPAT)
5.41 5.92 10.17 87.71 0.00 0.00 0.00 0.00 0.00 163.77
Enterprise Value to Operating Cash Flow (EV/OCF)
5.24 4.61 6.82 16.22 0.00 0.00 0.00 0.00 175.08 19.07
Enterprise Value to Free Cash Flow (EV/FCFF)
773.72 52.94 0.00 0.00 0.00 0.00 0.00 46.66 0.00 10.30
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
1.87 1.61 1.68 1.91 2.39 2.53 2.82 3.22 3.09 3.43
Long-Term Debt to Equity
1.87 1.61 1.68 1.91 2.39 2.53 2.82 3.22 3.09 3.43
Financial Leverage
1.33 1.17 1.15 1.30 1.60 1.47 1.68 1.98 2.14 2.35
Leverage Ratio
3.54 3.31 3.27 3.40 3.75 3.65 3.83 4.19 4.36 4.62
Compound Leverage Factor
2.99 2.00 6.95 4.04 756.24 5.35 -19.66 7.04 -8.81 1.92
Debt to Total Capital
65.16% 61.62% 62.62% 65.68% 70.49% 71.69% 73.79% 76.29% 75.56% 77.42%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
65.16% 61.62% 62.62% 65.68% 70.49% 71.69% 73.79% 76.29% 75.56% 77.42%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
34.84% 38.38% 37.38% 34.32% 29.51% 28.31% 26.21% 23.71% 24.44% 22.58%
Debt to EBITDA
2.12 2.40 3.21 6.70 15.54 -177.35 315.71 22.06 19.82 7.64
Net Debt to EBITDA
1.60 1.69 2.41 5.45 11.75 -138.16 261.23 18.31 16.81 6.66
Long-Term Debt to EBITDA
2.12 2.40 3.21 6.70 15.54 -177.35 315.71 22.06 19.82 7.64
Debt to NOPAT
4.09 4.80 8.49 74.19 -26.68 -12.18 -13.65 -21.54 -24.87 140.31
Net Debt to NOPAT
3.08 3.37 6.36 60.31 -20.18 -9.49 -11.29 -17.88 -21.10 122.39
Long-Term Debt to NOPAT
4.09 4.80 8.49 74.19 -26.68 -12.18 -13.65 -21.54 -24.87 140.31
Altman Z-Score
1.96 1.78 1.62 1.39 1.55 1.40 1.53 1.43 1.45 1.61
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
3.39 3.12 3.12 2.70 3.97 3.82 3.74 3.46 3.79 3.55
Quick Ratio
1.89 1.87 1.69 1.48 2.28 2.17 2.13 1.97 2.12 2.00
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-253 -216 -297 -412 -135 -115 -28 82 29 198
Operating Cash Flow to CapEx
178.48% 101.57% -148.52% 12.09% -67.75% -33.81% -158.14% 347.73% -51.15% 1,176.94%
Free Cash Flow to Firm to Interest Expense
-14.11 -11.52 -15.59 -20.52 -6.16 -4.20 -1.01 3.07 1.09 7.00
Operating Cash Flow to Interest Expense
4.83 2.70 -2.61 0.73 -1.16 -0.32 -1.06 2.32 -0.53 2.51
Operating Cash Flow Less CapEx to Interest Expense
2.12 0.04 -4.36 -5.32 -2.87 -1.27 -1.73 1.65 -1.56 2.30
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.93 0.90 0.85 0.86 0.81 0.74 0.76 0.78 0.79 0.83
Accounts Receivable Turnover
7.67 6.54 6.03 6.74 7.13 6.06 5.67 5.86 6.54 6.45
Inventory Turnover
4.17 4.06 3.81 4.74 4.66 4.29 3.94 4.16 4.28 4.34
Fixed Asset Turnover
1.85 1.84 1.78 1.72 1.59 1.45 1.49 1.44 1.47 1.53
Accounts Payable Turnover
5.27 4.97 5.09 5.74 6.38 5.65 5.47 5.14 6.47 6.38
Days Sales Outstanding (DSO)
47.59 55.79 60.50 54.16 51.23 60.24 64.33 62.25 55.82 56.58
Days Inventory Outstanding (DIO)
87.61 89.90 95.90 76.97 78.36 85.13 92.69 87.83 85.28 84.11
Days Payable Outstanding (DPO)
69.26 73.46 71.78 63.55 57.19 64.62 66.70 70.99 56.45 57.20
Cash Conversion Cycle (CCC)
65.94 72.23 84.63 67.57 72.41 80.76 90.32 79.09 84.65 83.49
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
1,735 1,786 1,855 1,875 1,868 1,861 1,883 1,762 1,845 1,704
Invested Capital Turnover
1.41 1.37 1.29 1.27 1.17 1.09 1.08 1.10 1.09 1.15
Increase / (Decrease) in Invested Capital
327 249 283 336 132 75 28 -113 -23 -156
Enterprise Value (EV)
1,784 1,662 1,652 1,660 1,753 1,860 1,993 1,873 1,808 1,720
Market Capitalization
769 715 620 518 550 606 656 571 453 435
Book Value per Share
$10.89 $12.68 $12.44 $11.04 $10.00 $9.55 $8.58 $7.30 $7.73 $6.43
Tangible Book Value per Share
$9.52 $11.28 $11.12 $9.73 $8.74 $8.23 $7.30 $6.48 $6.91 $5.68
Total Capital
2,068 2,185 2,201 2,137 2,255 2,245 2,189 2,057 2,115 1,904
Total Debt
1,347 1,347 1,379 1,404 1,590 1,609 1,615 1,569 1,598 1,474
Total Long-Term Debt
1,347 1,347 1,379 1,404 1,590 1,609 1,615 1,569 1,598 1,474
Net Debt
1,015 947 1,033 1,141 1,202 1,254 1,336 1,302 1,355 1,286
Capital Expenditures (CapEx)
49 50 33 122 37 26 18 18 27 6.05
Debt-free, Cash-free Net Working Capital (DFCFNWC)
486 446 513 416 453 492 551 497 541 469
Debt-free Net Working Capital (DFNWC)
774 800 813 629 797 806 825 760 780 653
Net Working Capital (NWC)
774 800 813 629 797 806 825 760 780 653
Net Nonoperating Expense (NNE)
7.27 13 16 22 24 48 16 37 24 25
Net Nonoperating Obligations (NNO)
1,015 947 1,033 1,141 1,202 1,225 1,309 1,274 1,328 1,274
Total Depreciation and Amortization (D&A)
32 49 48 40 41 44 40 40 42 49
Debt-free, Cash-free Net Working Capital to Revenue
21.94% 19.56% 23.19% 19.16% 21.50% 24.70% 27.22% 24.92% 26.70% 22.93%
Debt-free Net Working Capital to Revenue
34.90% 35.08% 36.78% 29.00% 37.82% 40.45% 40.77% 38.12% 38.50% 31.98%
Net Working Capital to Revenue
34.90% 35.08% 36.78% 29.00% 37.82% 40.45% 40.77% 38.12% 38.50% 31.98%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$1.01 $0.30 ($0.46) ($1.48) ($0.39) ($1.32) ($0.25) ($1.01) ($0.26) $0.25
Adjusted Weighted Average Basic Shares Outstanding
66.17M 66.17M 66.43M 66.52M 66.52M 66.52M 66.85M 66.87M 66.87M 66.87M
Adjusted Diluted Earnings per Share
$1.00 $0.30 ($0.46) ($1.48) ($0.39) ($1.32) ($0.25) ($1.01) ($0.26) $0.25
Adjusted Weighted Average Diluted Shares Outstanding
66.17M 66.17M 66.43M 66.52M 66.52M 66.52M 66.85M 66.87M 66.87M 66.87M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
66.17M 66.17M 66.43M 66.52M 66.52M 66.52M 66.85M 66.87M 66.87M 66.87M
Normalized Net Operating Profit after Tax (NOPAT)
74 33 -14 -76 -2.40 -39 16 -6.65 6.19 42
Normalized NOPAT Margin
13.89% 5.67% -2.69% -14.38% -0.51% -8.39% 2.93% -1.33% 1.23% 8.55%
Pre Tax Income Margin
18.40% 4.91% -6.88% -23.74% -4.67% -18.31% -4.17% -13.28% -3.52% 4.13%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
6.47 2.53 -0.89 -5.26 -0.01 -2.16 0.16 -1.47 0.33 1.71
NOPAT to Interest Expense
4.13 1.76 -0.74 -3.79 -0.11 -1.45 -0.01 -1.14 0.23 1.48
EBIT Less CapEx to Interest Expense
3.76 -0.13 -2.64 -11.31 -1.72 -3.11 -0.51 -2.14 -0.70 1.50
NOPAT Less CapEx to Interest Expense
1.42 -0.90 -2.49 -9.84 -1.82 -2.40 -0.68 -1.81 -0.80 1.26
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
6.14% 8.03% 15.56% -47.18% -14.76% -8.24% -8.74% -10.12% -10.58% -23.56%
Augmented Payout Ratio
6.14% 8.03% 15.56% -47.18% -14.76% -8.24% -8.74% -10.12% -10.58% -23.56%

Frequently Asked Questions About Mercer International's Financials

When does Mercer International's fiscal year end?

According to the most recent income statement we have on file, Mercer International's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Mercer International's net income changed over the last 2 years?

Mercer International's net income appears to be on an upward trend, with a most recent value of -$85.14 million in 2024, falling from $247.04 million in 2022. The previous period was -$242.06 million in 2023.

What is Mercer International's operating income?
Mercer International's total operating income in 2024 was $15.01 million, based on the following breakdown:
  • Total Gross Profit: $359.90 million
  • Total Operating Expenses: $344.90 million
How has Mercer International revenue changed over the last 2 years?

Over the last 2 years, Mercer International's total revenue changed from $2.28 billion in 2022 to $2.04 billion in 2024, a change of -10.4%.

How much debt does Mercer International have?

Mercer International's total liabilities were at $1.83 billion at the end of 2024, a 9.6% decrease from 2023, and a 2.8% decrease since 2022.

How much cash does Mercer International have?

In the past 2 years, Mercer International's cash and equivalents has ranged from $184.93 million in 2024 to $354.03 million in 2022, and is currently $184.93 million as of their latest financial filing in 2024.

How has Mercer International's book value per share changed over the last 2 years?

Over the last 2 years, Mercer International's book value per share changed from 12.68 in 2022 to 6.43 in 2024, a change of -49.3%.



This page (NASDAQ:MERC) was last updated on 4/26/2025 by MarketBeat.com Staff
From Our Partners