Mercer International Inc.
NASDAQ:MERC
6.38 (USD) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,993.844 | 2,280.937 | 1,803.255 | 1,423.14 | 1,624.411 | 1,457.718 | 1,169.145 | 931.623 | 1,033.204 | 1,175.112 | 1,088.385 | 1,103.159 | 1,152.703 | 1,197.681 | 888.015 | 1,002.716 | 1,028.622 | 823.525 | 608.21 | 335.803 | 244.595 | 251.16 | 188.411 | 236.202 | 127.867 | 174.9 | 184.1 | 186.7 | 275.3 | 208.7 | 112.8 | 56.5 | 60.6 | 22.1 | 16.3 |
Cost of Revenue
| 2,025.705 | 1,782.736 | 1,377.739 | 1,292.544 | 1,466.181 | 1,128.389 | 952.412 | 773.351 | 821.284 | 965.387 | 999.141 | 987.685 | 958.432 | 855.87 | 867.815 | 872.752 | 883.093 | 684.154 | 573.317 | 314.405 | 225.906 | 224.2 | 165.307 | 156.204 | 110.296 | 127.5 | 128.3 | 134.4 | 177.8 | 107.8 | 34.6 | 32 | 29.8 | 7 | 5.5 |
Gross Profit
| -31.861 | 498.201 | 425.516 | 130.596 | 158.23 | 329.329 | 216.733 | 158.272 | 211.92 | 209.725 | 89.244 | 115.475 | 194.271 | 341.81 | 20.2 | 129.964 | 145.529 | 139.371 | 34.893 | 21.398 | 18.689 | 26.96 | 23.104 | 79.998 | 17.571 | 47.4 | 55.8 | 52.3 | 97.5 | 100.9 | 78.2 | 24.5 | 30.8 | 15.1 | 10.8 |
Gross Profit Ratio
| -0.016 | 0.218 | 0.236 | 0.092 | 0.097 | 0.226 | 0.185 | 0.17 | 0.205 | 0.178 | 0.082 | 0.105 | 0.169 | 0.285 | 0.023 | 0.13 | 0.141 | 0.169 | 0.057 | 0.064 | 0.076 | 0.107 | 0.123 | 0.339 | 0.137 | 0.271 | 0.303 | 0.28 | 0.354 | 0.483 | 0.693 | 0.434 | 0.508 | 0.683 | 0.663 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 123.179 | 105.833 | 78.933 | 66.867 | 74.227 | 61.462 | 49.679 | 44.529 | 46.236 | 47.927 | 51.169 | 50.665 | 50.251 | 44.477 | 39.277 | 41.983 | 43.913 | 37.885 | 36.015 | 36.708 | 24.292 | 26.235 | 16.502 | 14.284 | 22.42 | 23.5 | 23.6 | 24.9 | 47.5 | 38.6 | 20.8 | 13.8 | 14.8 | 3.8 | 3.4 |
Other Expenses
| 156.836 | 24.434 | 14.399 | 2.135 | 6.084 | -5.417 | 2.373 | -1.323 | -0.601 | -4.948 | 1.215 | -0.077 | 0 | -0.146 | -0.739 | -7.814 | 0 | -20.601 | -20.465 | 9.034 | 0.105 | 2.73 | 0 | 22.139 | 7.018 | 11.2 | 13.3 | 11 | 13.9 | 8.9 | 0.6 | 1.1 | 2 | 1.3 | 0.7 |
Operating Expenses
| 123.179 | 105.833 | 78.933 | 66.867 | 74.227 | 61.462 | 49.679 | 44.529 | 46.236 | 47.927 | 51.169 | 50.665 | 50.251 | 118.718 | 38.538 | 111.408 | 43.913 | 17.284 | 15.55 | 45.742 | 24.397 | 28.965 | 16.502 | 36.423 | 29.438 | 34.7 | 36.9 | 35.9 | 61.4 | 47.5 | 21.4 | 14.9 | 16.8 | 5.1 | 4.1 |
Operating Income
| -188.774 | 392.368 | 346.583 | 63.729 | 84.003 | 267.867 | 167.054 | 113.743 | 165.684 | 161.798 | 31.66 | 64.809 | 144.02 | 223.092 | -18.338 | 18.555 | 101.616 | 122.087 | 19.343 | -24.345 | -5.708 | 0.725 | 6.602 | 43.575 | -11.867 | 12.7 | 18.9 | 16.4 | 36.1 | 53.4 | 56.8 | 9.6 | 14 | 10 | 6.7 |
Operating Income Ratio
| -0.095 | 0.172 | 0.192 | 0.045 | 0.052 | 0.184 | 0.143 | 0.122 | 0.16 | 0.138 | 0.029 | 0.059 | 0.125 | 0.186 | -0.021 | 0.019 | 0.099 | 0.148 | 0.032 | -0.072 | -0.023 | 0.003 | 0.035 | 0.184 | -0.093 | 0.073 | 0.103 | 0.088 | 0.131 | 0.256 | 0.504 | 0.17 | 0.231 | 0.452 | 0.411 |
Total Other Income Expenses Net
| -35.555 | -47.065 | -86.016 | -74.868 | -74.416 | -39.133 | -8.323 | -2.704 | -6.842 | 9.91 | 14.509 | 4.764 | 1.538 | -14.966 | -0.609 | -42.648 | 52.232 | 188.457 | -68.476 | 11.399 | 12.461 | -5.172 | 5.419 | -13.993 | -22.155 | -3.4 | -48.5 | -3.9 | 30.7 | 10.4 | -45.3 | -3.7 | -3.9 | -4.2 | 4.6 |
Income Before Tax
| -269.823 | 345.303 | 260.567 | -11.139 | 9.587 | 177.27 | 103.935 | 59.464 | 104.951 | 104.192 | -16.572 | -4.229 | 69.096 | 118.193 | -111.746 | -115.632 | 49.583 | 168.612 | -172.397 | -36.082 | -7.628 | -6.917 | -2.453 | 29.582 | -37.017 | 9.3 | -32.5 | 12.5 | 56.5 | 43.1 | 9.8 | 5.9 | 10.1 | 5.8 | 7.4 |
Income Before Tax Ratio
| -0.135 | 0.151 | 0.144 | -0.008 | 0.006 | 0.122 | 0.089 | 0.064 | 0.102 | 0.089 | -0.015 | -0.004 | 0.06 | 0.099 | -0.126 | -0.115 | 0.048 | 0.205 | -0.283 | -0.107 | -0.031 | -0.028 | -0.013 | 0.125 | -0.289 | 0.053 | -0.177 | 0.067 | 0.205 | 0.207 | 0.087 | 0.104 | 0.167 | 0.262 | 0.454 |
Income Tax Expense
| -27.767 | 98.264 | 89.579 | 6.096 | 19.226 | 48.681 | 33.452 | 24.521 | 29.449 | -16.774 | 9.196 | 9.645 | -0.901 | -7.819 | -8.409 | 3.448 | 15.062 | 75.813 | -12.837 | -59.823 | 3.987 | -0.277 | 0.074 | 0.108 | 1.092 | 0.3 | 0.1 | -3.1 | -9.1 | -2.4 | -4.2 | -2.1 | 2.8 | 1.5 | 2.3 |
Net Income
| -242.056 | 247.039 | 170.988 | -17.235 | -9.639 | 128.589 | 70.483 | 34.943 | 75.502 | 113.154 | -26.375 | -16.115 | 64.902 | 114.748 | -89.101 | -100.878 | 32.388 | 83.425 | -138.642 | 27.065 | -4.517 | -6.64 | -2.527 | 29.474 | -38.109 | 9 | -32.6 | 16.1 | 64.1 | 46.1 | 16.8 | 8 | 7.3 | 4.8 | 5.6 |
Net Income Ratio
| -0.121 | 0.108 | 0.095 | -0.012 | -0.006 | 0.088 | 0.06 | 0.038 | 0.073 | 0.096 | -0.024 | -0.015 | 0.056 | 0.096 | -0.1 | -0.101 | 0.031 | 0.101 | -0.228 | 0.081 | -0.018 | -0.026 | -0.013 | 0.125 | -0.298 | 0.051 | -0.177 | 0.086 | 0.233 | 0.221 | 0.149 | 0.142 | 0.12 | 0.217 | 0.344 |
EPS
| -3.65 | 3.74 | 2.59 | -0.26 | -0.15 | 1.97 | 1.09 | 0.54 | 1.17 | 1.82 | -0.47 | -0.29 | 1.39 | 2.98 | -2.45 | -2.78 | 0.9 | 2.51 | -4.42 | 1.56 | -0.26 | -0.4 | -0.15 | 1.91 | -2.33 | 0.59 | -2.18 | 1.15 | 5.01 | 4.1 | 1.61 | 0.78 | 0.65 | 0.46 | 0.64 |
EPS Diluted
| -3.65 | 3.71 | 2.58 | -0.26 | -0.15 | 1.96 | 1.08 | 0.54 | 1.17 | 1.81 | -0.47 | -0.29 | 1.24 | 2.07 | -2.45 | -2.78 | 0.85 | 2.08 | -4.42 | 1.56 | -0.26 | -0.4 | -0.15 | 1.87 | -2.33 | 0.59 | -2.18 | 1.15 | 5.01 | 4.1 | 1.61 | 0.78 | 0.65 | 0.46 | 0.64 |
EBITDA
| 26.48 | 560.955 | 493.181 | 194.785 | 216.481 | 359.179 | 254.721 | 184.404 | 233.416 | 234.862 | 117.935 | 141.507 | 216.608 | 297.877 | -18.338 | 96.181 | 132.122 | 8.006 | 151.378 | 4.189 | 12.135 | 30.069 | 21.74 | 65.714 | 17.306 | 23.9 | 80.7 | 27.4 | 19.3 | 51.9 | 102.7 | 10.7 | 16 | 11.3 | 2.8 |
EBITDA Ratio
| 0.013 | 0.246 | 0.273 | 0.137 | 0.133 | 0.246 | 0.218 | 0.198 | 0.226 | 0.2 | 0.108 | 0.128 | 0.188 | 0.249 | -0.021 | 0.096 | 0.128 | 0.01 | 0.249 | 0.012 | 0.05 | 0.12 | 0.115 | 0.278 | 0.135 | 0.137 | 0.438 | 0.147 | 0.07 | 0.249 | 0.91 | 0.189 | 0.264 | 0.511 | 0.172 |