Frankfurt - Delayed Quote EUR
Mercer International Inc. (AEZ.F)
3.6200
+0.1000
+(2.84%)
At close: 9:55:01 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,996,904
2,043,360
1,993,844
2,280,937
1,803,255
Cost of Revenue
1,826,003
1,853,998
2,025,705
1,782,736
1,377,739
Gross Profit
170,901
189,362
-31,861
498,201
425,516
Operating Expense
114,436
116,433
123,179
105,833
78,933
Operating Income
56,465
72,929
-155,040
392,368
346,583
Net Non Operating Interest Income Expense
-97,986
-97,390
-79,228
-65,040
-68,322
Other Income Expense
-43,933
-62,454
-35,555
17,975
-17,694
Pretax Income
-85,454
-86,915
-269,823
345,303
260,567
Tax Provision
5,323
-1,774
-27,767
98,264
89,579
Net Income Common Stockholders
-90,777
-85,141
-242,056
247,039
170,988
Diluted NI Available to Com Stockholders
-90,777
-85,141
-242,056
247,039
170,988
Basic EPS
-1.35
-1.27
-3.65
3.74
2.59
Diluted EPS
-1.35
-1.27
-3.65
3.71
2.58
Basic Average Shares
66,884.7240
66,821.9510
66,316.7120
66,167
66,037
Diluted Average Shares
66,884.7240
66,821.9510
66,316.7120
66,167
66,037
Total Operating Income as Reported
22,188
15,007
-188,774
392,368
346,583
Total Expenses
1,940,439
1,970,431
2,148,884
1,888,569
1,456,672
Net Income from Continuing & Discontinued Operation
-90,777
-85,141
-242,056
247,039
170,988
Normalized Income
-67,491.6000
-23,961.7327
-210,159.9012
234,179.2043
182,599.0700
Interest Income
--
11,760
9,018
6,459
1,725
Interest Expense
109,746
109,150
88,246
71,499
70,047
Net Interest Income
-97,986
-97,390
-79,228
-65,040
-68,322
EBIT
24,292
22,235
-181,577
416,802
330,614
EBITDA
195,036
193,028
-9,075
560,955
462,813
Reconciled Cost of Revenue
1,826,003
1,853,998
2,025,705
1,782,736
1,377,739
Reconciled Depreciation
170,744
170,793
172,502
144,153
132,199
Net Income from Continuing Operation Net Minority Interest
-90,777
-85,141
-242,056
247,039
170,988
Total Unusual Items Excluding Goodwill
-38,809
-62,454
-35,555
17,975
-17,694
Total Unusual Items
-38,809
-62,454
-35,555
17,975
-17,694
Normalized EBITDA
233,845
255,482
26,480
542,980
480,507
Tax Rate for Calcs
0.0004
0
0.0001
0.0003
0.0003
Tax Effect of Unusual Items
-15,523.6000
-1,274.7327
-3,658.9012
5,115.2043
-6,082.9300
12/31/2021 - 1/3/2000
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade