Mercer International Inc. (MERC)

Mercer International Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-497.89	-85.14	-242.06	247.04	170.99
Depreciation & Amortization	160.05	170.79	172.5	144.15	132.2
Stock-Based Compensation	2.29	3.86	5.92	6.74	2.39
Other Adjustments	285.98	25.57	58.82	-12.27	31.52
Change in Receivables	52.59	-32.09	52.51	-20.48	-121.58
Changes in Inventories	0.53	23.91	-15.84	-63.18	-96.44
Changes in Accounts Payable	7.16	-17.68	-98.18	66.8	75.59
Changes in Other Operating Activities	-2.11	0.99	-2.68	-8.13	-12.45
Operating Cash Flow	8.59	90.2	-69.01	360.66	182.21
Operating Cash Flow Growth	-90.48%	-	-	97.93%	338.38%
Capital Expenditures	-88.58	-84.32	-136.32	-178.74	-159.44
Sale of Property, Plant & Equipment	6.38	19.87	3.41	1.69	-
Payments for Business Acquisitions	-	-	-82.1	-256.6	-51.26
Other Investing Activities	0.87	-2.55	15.15	9.05	32.9
Investing Cash Flow	-81.33	-66.99	-199.87	-424.61	-177.79
Long-Term Debt Issued	200	206	-	-	875
Long-Term Debt Repaid	-	-300	-	-	-824.56
Net Long-Term Debt Issued (Repaid)	200	-94	-	-	50.44
Common Dividends Paid	-10.04	-20.06	-19.95	-19.85	-17.17
Other Financing Activities	89.85	-38.72	48.57	100.75	-52.11
Financing Cash Flow	79.81	-152.78	228.62	80.9	-18.84
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-5.19	0.5	0.21	-8.53	-1.07
Net Cash Flow	1.88	-129.07	-40.04	8.42	-15.49
Free Cash Flow	-80	5.89	-205.33	181.92	22.77
Free Cash Flow Growth	-	-	-	698.80%	-
FCF Margin	-4.28%	0.29%	-10.30%	7.98%	1.26%
Free Cash Flow Per Share	-1.20	0.09	-3.09	2.73	0.34
Levered Free Cash Flow	-220.85	-85.45	-322.58	207.93	160.88
Unlevered Free Cash Flow	-310.34	108.39	-249.87	241.6	166.88

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q