Name: MERC Cash Flow - Mercer International Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

MERC - Mercer International Inc.

USD | NASDAQ | Basic Materials

MERC Cash Flow - Mercer International Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Net Income
Net Income	(52.0)	(308.7)	(80.8)	(86.1)	(22.3)	16.7	(17.6)	(67.6)	(16.7)	(87.2)	(26.0)	(98.3)	(30.6)	20.0	66.7	71.4

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011
Net Income
Net Income	(527.5)	(497.9)	(85.1)	(242.1)	247.0	171.0	(17.2)	(9.6)	128.6	70.5	34.9	75.5	113.2	(26.4)	(15.7)	69.7
Cash From Operating Activities
Depreciation & Amortization	160.4	160.0	170.8	172.5	144.2	132.2	128.9	126.4	96.7	85.3	72.0	68.3	78.0	78.6
Cash From Investing Activities
Capital Expenditures	81.7	88.6	84.3	136.3	178.7	159.4	78.5	132.0	87.0	57.9	42.5	46.5	34.6	45.7	47.2
Cash From Financing Activities
Debt Issued	-	0.0	206.0	200.0	0.0	875.0	0.0	205.5	350.0	550.0	0.0	0.0	650.0	74.5	-	-
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	(5.9)	(5.2)	0.5	0.2	(8.5)	(1.1)	2.0	(0.4)	(4.3)	10.7	(2.1)	(6.3)	(14.3)	3.7
Free Cash Flow
Free Cash Flow	(155.8)	(80.0)	5.9	(205.3)	181.9	22.8	(37.0)	112.2	149.7	84.0	98.3	112.7	110.0	(9.4)	11.9	102.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	40.7	42.7	39.5	37.5	40.4	48.8	41.6	39.9	40.4	43.8	41.0	40.2	47.6	48.9	32.1	31.0	32.1	35.0	34.3	32.0	31.0	33.9	31.9	30.2	32.9	31.9	32.1	32.1	30.2	27.1	23.3	23.0	23.3	22.8	22.7	20.6	19.2	18.8	18.0	18.0
Amortization Of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Stock-Based Compensation	0.8	(1.1)	1.3	1.0	1.0	(1.0)	1.4	1.4	2.0	1.6	1.8	1.4	1.2	3.1	1.2	1.5	0.9
Deffered Income Tax	(8.0)	10.8	(11.0)	(1.6)	(9.5)	(15.2)	(14.4)	7.3	(13.4)	(1.9)	9.5	(34.1)	(9.9)	(8.6)	0.6	6.6	8.4
Asset Impairments	-	-	0.0	0.0	-	-	0.0	34.3	-	-	0.0	0.0	-	-	-	-	-	-
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Receivable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Inventory	35.1	(4.6)	(20.0)	17.2	6.9	1.3	(20.6)	(4.5)	(0.1)	(3.2)	(8.5)	(58.9)	86.4	39.3	8.8	13.3	1.7
Change In Accounts Payable	12.7	(6.1)	(3.2)	(12.0)	28.4	7.7	(43.5)	15.7	2.4	9.4	(100.4)	(7.5)	0.3	29.2	34.3	3.8	(0.6)
Change In Other Working Capital	-	-	-	-	-	(9.4)	13.9	(6.5)	1.1	(9.6)	11.3	3.3	(2.3)	(2.1)	6.8	1.7
Other Operating Activities	0.2	(0.5)	(2.0)	(3.0)	(1.6)	0.9	(0.9)	(1.4)	(0.7)	(1.1)	(0.5)	5.5	1.1	(3.3)	3.7	(0.0)	0.8
Cash From Operating Activities	(85.7)	46.2	(30.1)	(4.5)	(3.0)	71.2	(13.9)	62.2	(29.2)	(8.7)	(25.3)	14.7	(49.7)	50.6	86.7

Cash From Investing Activities
Capital Expenditures	13.2	14.2	30.0	24.3	20.1	20.7	27.3	17.9	18.5	26.0	37.4	39.5	33.4	49.9	48.6	47.0	33.3	33.7	38.3	62.1	25.3	19.3	14.6	21.5	23.0	50.6	37.0	25.0	19.4	15.4	26.7	28.7	16.2	15.7	14.3	19.7	8.2	13.5	8.6	13.5
Acquisitions	-	-	-	-	-	-	-	-	-	-	-	-	-	-	257.4	-	-	-
Divestitures	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchase Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Sales Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Investing Activities	(0.3)	1.0	0.1	1.6	(0.2)	3.5	(0.7)	2.3	(1.0)	4.2	0.3	(1.1)	(0.8)	2.2	(0.4)	(0.5)	(0.2)
Cash From Investing Activities	(12.8)	(11.1)	(27.6)	(22.8)	(19.9)	(6.5)	(22.9)	(20.2)	(17.5)	(20.2)	(29.3)	(117.8)	(32.6)	28.1	(304.4)

Change In Cash & Equivalents
Effects Of Exchange Rate Changes	(0.5)	0.8	(1.7)	(4.4)	0.2	0.3	(0.1)	0.2	0.1	1.1	(0.1)	(1.5)	0.7	2.9	(5.5)	(4.4)	(1.5)	(0.4)	2.0	(1.2)	(1.4)	2.3	2.3	0.9	(3.6)	0.9	(1.2)	0.6	(0.8)	3.8	1.2	(9.8)	0.5	0.4	3.9	5.9	0.5	(5.3)	1.1	(3.2)
Net Change In Cash	(97.3)	88.7	(48.4)	(35.0)	(3.5)	(54.1)	(24.2)	(11.1)	(39.7)	(29.7)	130.4	(87.2)	(53.5)	66.8	(132.6)	9.2	65.1
Cash Beginning Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash End Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Free Cash Flow
Free Cash Flow	(98.8)	32.0	(60.1)	(28.9)	(23.1)	50.4	(41.2)	44.3	(47.7)	(34.7)	(62.7)	(24.8)	(83.1)	0.8	38.1	107.5	35.5	(3.1)	1.8	19.0	5.0	(0.5)	13.8	42.6	(92.9)	5.9	19.8	63.7	22.8	48.3	(16.0)	57.1	60.2	23.0	19.4	(3.7)	45.2	16.1	27.9	(2.2)
Free Cash Flow To Equity	-	-	-	-	-	-	-	-	-	-	-	-	-	0.8	38.1	107.5	35.5

Cash Flow Statement

Cash Flow Statement