Mercer International Inc. (MERC)
NASDAQ: MERC · Real-Time Price · USD
6.37
+0.09 (1.43%)
Nov 21, 2024, 2:29 PM EST - Market open

Mercer International Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
-189.06-242.06247.04170.99-17.24-9.64
Upgrade
Depreciation & Amortization
165.77172.5144.15132.2128.92126.39
Upgrade
Loss (Gain) From Sale of Assets
33.7333.73----
Upgrade
Loss (Gain) From Sale of Investments
23.65----17.54-
Upgrade
Stock-Based Compensation
6.415.926.742.390.933.04
Upgrade
Other Operating Activities
-0.4725.08-12.2731.5223.4518.01
Upgrade
Change in Accounts Receivable
-77.5452.51-20.48-121.58-6.2741.37
Upgrade
Change in Inventory
28.41-15.84-63.18-96.44-11.4324.68
Upgrade
Change in Accounts Payable
-15.97-98.1866.875.59-53.7445.26
Upgrade
Change in Other Net Operating Assets
1.13-2.68-8.13-12.45-5.52-4.83
Upgrade
Operating Cash Flow
10.33-69.01360.66182.2141.57244.28
Upgrade
Operating Cash Flow Growth
--97.93%338.38%-82.98%3.22%
Upgrade
Capital Expenditures
-89.63-136.32-178.74-159.44-78.52-132.03
Upgrade
Cash Acquisitions
--82.1-256.6-51.26--6.38
Upgrade
Sale (Purchase) of Intangibles
-----0.65-0.62
Upgrade
Investment in Securities
--0.52-17.54-
Upgrade
Other Investing Activities
6.8718.5610.2232.91.8-0.32
Upgrade
Investing Cash Flow
-80.73-199.87-424.61-177.79-59.83-139.36
Upgrade
Long-Term Debt Issued
-261.27115.3387552.65205.5
Upgrade
Long-Term Debt Repaid
--7.79-10-865.8-4.64-162.28
Upgrade
Net Debt Issued (Repaid)
-14.9253.49105.339.248.0243.22
Upgrade
Repurchase of Common Stock
------0.75
Upgrade
Common Dividends Paid
-20.01-19.95-19.85-17.17-21.89-35.28
Upgrade
Other Financing Activities
-0.77-4.91-4.58-10.870.19-1.09
Upgrade
Financing Cash Flow
-35.67228.6280.9-18.8426.326.1
Upgrade
Foreign Exchange Rate Adjustments
1.340.21-8.53-1.071.96-0.43
Upgrade
Net Cash Flow
-104.73-40.048.42-15.4910.01110.59
Upgrade
Free Cash Flow
-79.3-205.33181.9222.77-36.95112.25
Upgrade
Free Cash Flow Growth
--698.80%---25.00%
Upgrade
Free Cash Flow Margin
-3.92%-10.30%7.98%1.26%-2.60%6.91%
Upgrade
Free Cash Flow Per Share
-1.19-3.092.730.34-0.561.71
Upgrade
Cash Interest Paid
87.6379.6267.173.0978.1559.71
Upgrade
Cash Income Tax Paid
32.4863.5586.0422.9519.3352.88
Upgrade
Levered Free Cash Flow
-103.58-186.13151.6511.4-27.43138.5
Upgrade
Unlevered Free Cash Flow
-36.03-130.98196.3355.1823.04185.84
Upgrade
Change in Net Working Capital
88.3245.4811.48136.5967.47-136.57
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.