Mercer International Inc. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€1.76B +2.5%	-€73.35M -64.8%	-4.2% +0.080 pp	€150.36M +159.2%	8.5% +0.052 pp
2023	€1.72B -12.6%	-€208.54M -198.0%	-12.1% -0.23 pp	€58.00M -87.5%	3.4% -0.20 pp
2022	€1.97B +26.5%	€212.84M +44.5%	10.8% +0.013 pp	€465.15M +57.4%	23.7% +0.046 pp
2021	€1.55B +26.7%	€147.31M -1,092.1%	9.5% +0.11 pp	€295.54M +184.1%	19.0% +0.11 pp
2020	€1.23B -12.4%	-€14.85M +78.8%	-1.2% -0.0062 pp	€104.01M -68.0%	8.5% -0.15 pp
2019	€1.40B +11.4%	-€8.30M -107.5%	-0.6% -0.094 pp	€324.75M +16.2%	23.2% +0.0096 pp
2018	€1.26B +24.7%	€110.79M +82.4%	8.8% +0.028 pp	€279.38M +60.8%	22.2% +0.050 pp
2017	€1.01B +25.5%	€60.72M +101.7%	6.0% +0.023 pp	€173.70M +8.9%	17.2% -0.026 pp
2016	€802.64M -9.8%	€30.11M -53.7%	3.8% -0.036 pp	€159.52M -11.6%	19.9% -0.0041 pp
2015	€890.16M -12.1%	€65.05M -33.3%	7.3% -0.023 pp	€180.55M +13.9%	20.3% +0.046 pp
2014	€1.01B +8.0%	€97.49M -529.0%	9.6% +0.12 pp	€158.50M +124.3%	15.7% +0.081 pp
2013	€937.70M -1.3%	-€22.72M +63.7%	-2.4% -0.0096 pp	€70.67M -25.0%	7.5% -0.024 pp
2012	€950.43M -4.3%	-€13.88M -124.8%	-1.5% -0.071 pp	€94.20M -43.3%	9.9% -0.068 pp
2011	€993.11M -3.8%	€55.92M -43.4%	5.6% -0.040 pp	€166.23M +12.0%	16.7% +0.023 pp
2010	€1.03B +34.9%	€98.86M -228.8%	9.6% +0.20 pp	€148.48M +81.8%	14.4% +0.037 pp
2009	€765.07M -11.4%	-€76.76M -11.7%	-10.0% +0.00027 pp	€81.65M +392.0%	10.7% +0.088 pp
2008	€863.89M -2.5%	-€86.91M -411.5%	-10.1% -0.13 pp	€16.60M -45.1%	1.9% -0.015 pp
2007	€886.21M +24.9%	€27.90M -61.2%	3.1% -0.070 pp	€30.21M -67.7%	3.4% -0.098 pp
2006	€709.51M +35.4%	€71.87M -160.2%	10.1% +0.33 pp	€93.42M +174.9%	13.2% +0.067 pp
2005	€524.00M +81.1%	-€119.45M -612.3%	-22.8% -0.31 pp	€33.98M -87.2%	6.5% -0.86 pp
2004	€289.31M +37.3%	€23.32M -699.2%	8.1% +0.099 pp	€266.38M -31.1%	92.1% -0.91 pp
2003	€210.73M -2.6%	-€3.89M -32.0%	-1.8% +0.0080 pp	€386.35M +974.5%	183.3% +1.7 pp
2002	€216.39M +33.3%	-€5.72M +162.8%	-2.6% -0.013 pp	€35.96M +24.6%	16.6% -0.012 pp
2001	€162.33M -20.2%	-€2.18M -108.6%	-1.3% -0.14 pp	€28.87M -16.1%	17.8% +0.0087 pp
2000	€203.50M +84.7%	€25.39M -177.3%	12.5% +0.42 pp	€34.42M -562.6%	16.9% +0.24 pp
1999	€110.16M -26.9%	-€32.83M -523.4%	-29.8% -0.35 pp	-€7.44M -109.8%	-6.8% -0.57 pp
1998	€150.68M -5.0%	€7.75M -127.6%	5.1% +0.23 pp	€76.07M +203.4%	50.5% +0.35 pp
1997	€158.61M -1.4%	-€28.09M -302.5%	-17.7% -0.26 pp	€25.07M +185.3%	15.8% +0.10 pp
1996	€160.85M -32.2%	€13.87M -74.9%	8.6% -0.15 pp	€8.79M -368.4%	5.5% +0.068 pp
1995	€237.18M +31.9%	€55.23M +39.0%	23.3% +0.012 pp	-€3.27M -108.5%	-1.4% -0.23 pp
1994	€179.81M +85.0%	€39.72M +174.4%	22.1% +0.072 pp	€38.43M +8,820.0%	21.4% +0.21 pp
1993	€97.18M +99.6%	€14.47M +110.0%	14.9% +0.0073 pp	€430.77K -115.6%	0.4% +0.061 pp
1992	€48.68M -6.8%	€6.89M +9.6%	14.2% +0.021 pp	-€2.76M -132.0%	-5.7% -0.22 pp
1991	€52.21M +174.2%	€6.29M +52.1%	12.0% -0.097 pp	€8.62M -433.3%	16.5% +0.30 pp
1990	€19.04M	€4.14M	21.7%	-€2.58M	-13.6%