Mercer International Balance Sheet (2009-2025) | MERC

1Y3Y5Y7Y10YAll
Download Data
Balance Sheet Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Assets
Current Assets
Cash & Equivalents 55.52M57.80M88.81M75.74M67.42M79.22M109.92M134.47M168.53M218.36M180.73M141.61M162.86M168.18M157.79M135.19M142.12M174.90M181.58M147.73M172.11M241.02M239.92M63.46M99.84M90.87M137.29M108.86M129.87M120.48M149.38M140.90M187.97M144.64M159.34M460.74M213.57M269.48M242.19M240.49M233.23M257.32M264.90M351.08M286.53M303.33M345.58M361.10M395.08M384.53M338.73M345.61M410.70M419.86M287.25M354.03M300.56M213.34M343.73M313.99M274.27M263.17M239.00M184.93M181.47M146.50M98.10M186.81M
Short-term Investments -19.63M-10.30M5.68M16.46M16.01M13.11M0.97M317.44M75.00M75.00M
Cash & Current Investments 35.88M47.51M88.81M75.74M67.42M79.22M109.92M134.47M168.53M218.36M186.41M158.07M178.87M181.29M157.79M136.15M146.12M175.54M177.78M147.73M172.11M241.02M239.92M63.46M99.84M90.87M137.29M108.86M129.87M120.48M149.38M140.90M187.97M144.64M159.34M778.18M213.57M269.48M242.19M240.49M233.23M257.32M264.90M351.08M286.53M303.33M345.58M361.10M395.08M384.53M338.73M345.61M410.70M494.86M362.25M354.03M300.56M213.34M343.73M313.99M274.27M263.17M239.00M184.93M181.47M146.50M98.10M186.81M
Receivables - Net 26.13M33.64M41.71M105.06M-23.74M-58.57M131.61M165.28M154.52M149.94M156.03M162.38M153.16M133.53M148.36M142.77M158.69M126.69M128.93M135.89M149.06M134.75M139.33M141.09M135.60M152.77M139.41M134.25M137.34M125.38M130.76M123.89M134.74M177.71M181.06M206.03M212.84M190.81M193.65M252.69M308.57M273.50M228.15M208.74M221.92M209.18M202.62M227.06M237.32M225.24M253.73M345.35M387.78M308.07M324.34M351.99M345.19M335.40M266.93M306.17M345.84M344.82M352.55M327.35M345.84M335.39M328.43M298.89M
Receivables - Other 1.17M4.51M3.46M2.83M4.48M3.52M4.61M2.79M3.08M37.95M9.92M2.18M0.22M0.54M2.85M2.60M1.91M0.49M1.10M1.23M0.35M0.40M0.77M1.08M
Receivables 26.13M33.64M41.71M105.06M-23.74M-58.57M131.61M165.28M154.52M149.94M156.03M162.38M153.16M133.53M148.36M142.77M158.69M126.69M128.93M135.89M149.06M134.75M139.33M141.09M135.60M152.77M139.41M134.25M137.34M125.38M130.76M123.89M134.74M177.71M181.06M206.03M212.84M190.81M193.65M253.86M308.57M273.50M232.67M212.20M221.92M212.01M207.10M230.57M241.93M228.03M256.81M383.30M397.70M310.25M324.56M352.54M345.19M338.25M269.52M308.08M346.33M345.92M353.77M327.69M346.24M335.39M329.20M299.97M
Raw Materials 64.77M48.81M58.23M59.69M49.24M53.13M63.30M66.36M51.06M62.15M64.98M52.88M42.30M52.72M64.47M57.59M49.14M103.98M81.28M79.00M99.75M86.20M66.90M64.10M74.53M92.35M107.15M107.68M106.43M130.65M124.42M136.83M160.44M183.25M136.90M147.66M127.13M141.35M144.09M148.94M131.40M152.75M145.35M117.63M92.89M
Finished Goods 55.78M59.37M38.48M49.50M52.94M41.85M49.01M54.98M49.21M52.19M39.27M45.09M49.12M41.84M30.47M36.83M58.36M114.30M109.87M95.09M77.81M88.92M96.21M102.57M88.26M89.47M98.41M129.63M140.83M106.45M111.00M133.32M158.08M205.89M149.12M137.06M144.41M121.12M118.47M105.86M101.12M93.81M124.36M121.30M118.67M
Inventory 8.00M37.48M42.79M107.25M-7.28M114.20M-47.76M138.81M131.84M150.06M181.13M162.45M142.12M151.91M141.76M153.42M149.08M141.27M162.46M170.91M149.89M165.07M154.20M146.58M136.48M141.20M139.83M141.00M133.69M134.85M143.62M133.45M125.49M145.06M164.37M176.60M185.47M189.23M229.78M303.81M282.31M286.84M269.44M272.60M269.81M261.45M269.86M271.70M288.11M313.35M345.11M356.73M353.41M348.84M385.96M450.47M531.44M429.87M422.15M414.16M408.33M399.51M392.14M361.68M379.63M415.44M384.66M359.40M
Current Deferred Tax Assets 30.65M35.86M35.30M9.10M8.76M10.63M11.30M5.79M5.05M4.98M5.61M6.33M6.55M7.02M10.62M19.97M17.18M17.54M19.86M19.47M1.38M1.37M1.35M
Prepaid Assets 4.03M4.81M8.03M8.67M10.48M9.49M15.48M15.43M14.75M15.38M14.01M11.00M9.64M11.04M12.76M10.25M10.95M16.75M16.42M10.92M17.51M10.10M10.05M6.75M4.61M5.52M7.20M4.70M5.41M5.05M5.60M3.61M4.78M7.06M8.83M8.97M15.76M12.04M12.42M13.70M19.64M20.23M20.51M12.27M10.29M9.66M16.42M15.00M14.57M14.47M14.71M16.62M17.49M17.35M24.13M21.68M18.65M20.73M31.70M23.46M42.24M26.18M41.46M17.60M43.16M21.46M53.18M20.71M
Current Assets 285.81M293.45M283.84M296.73M316.24M362.41M402.12M484.63M500.29M569.59M572.88M503.00M492.54M488.40M471.97M447.43M469.88M465.23M491.20M471.77M495.12M557.96M554.13M357.87M402.85M417.37M453.07M388.81M415.99M385.76M429.36M401.85M452.98M474.48M513.61M852.34M627.64M661.56M678.03M810.70M843.75M837.89M783.01M844.70M788.55M783.64M834.48M874.85M935.08M937.60M952.28M1,064.31M1,169.38M1,169.11M1,096.69M1,178.17M1,195.84M999.35M1,064.50M1,092.90M1,126.90M1,068.74M1,059.27M910.00M969.79M937.60M867.82M865.80M
Non-Current Assets
Property, Plant & Equipment (Net) 1,149.89M1,192.64M1,251.07M1,282.63M1,212.86M1,112.73M1,099.82M1,149.89M1,135.16M1,185.40M1,153.96M1,106.43M1,066.28M1,049.66M1,020.07M1,049.03M1,060.19M1,030.00M1,030.10M1,038.63M1,014.51M1,006.91M923.99M883.15M779.21M800.24M783.77M762.39M791.89M767.01M779.61M738.28M734.59M823.36M844.50M844.85M851.62M836.12M834.35M1,029.26M1,021.96M1,031.70M1,009.64M1,074.24M1,020.35M1,040.17M1,065.35M1,109.74M1,099.41M1,133.29M1,141.30M1,135.63M1,130.34M1,095.34M1,249.06M1,341.32M1,348.56M1,431.02M1,396.75M1,409.94M1,361.97M1,332.41M1,360.12M1,254.71M1,267.57M1,338.39M1,323.13M1,115.49M
Long-Term Investments 0.09M0.13M0.19M62.57M56.05M57.66M55.38M53.12M48.19M48.41M47.87M46.43M46.62M45.84M43.34M49.65M49.57M46.58M45.26M45.63M45.47M49.22M43.93M41.66M4.46M3.98M3.60M3.35M
Goodwill 31.21M30.94M34.82M34.79M33.92M35.38M34.62M
Intangibles 2.66M5.45M26.15M26.02M23.30M24.27M75.10M55.72M55.80M53.44M80.67M48.96M49.89M50.13M85.87M50.52M50.98M48.95M84.14M47.24M44.90M57.41M107.71M52.37M52.12M50.32M113.63M51.11M54.55M54.71M95.36M49.87M52.28M53.41M110.09M
Goodwill & Intangibles 2.66M5.45M26.15M26.02M23.30M24.27M75.10M55.72M55.80M53.44M80.67M48.96M49.89M50.13M85.87M50.52M50.98M48.95M84.14M47.24M44.90M88.62M138.65M87.19M86.91M84.24M149.01M85.73M54.55M54.71M95.36M49.87M52.28M53.41M110.09M
Long-Term Deferred Tax 16.56M16.63M20.75M19.71M22.78M19.94M19.27M18.85M17.16M16.93M23.36M49.39M56.29M29.50M28.28M14.20M23.15M21.24M18.89M16.52M10.99M7.36M4.31M1.17M1.38M1.89M1.41M4.64M1.37M1.47M2.91M1.25M1.23M1.22M1.24M1.35M1.27M1.25M1.16M1.18M1.34M1.26M0.66M17.78M19.79M21.47M21.49M7.84M
Other Non-Current Assets 12.38M12.89M18.59M12.09M10.82M9.72M8.96M15.05M14.31M14.29M14.07M14.51M15.43M16.14M4.63M10.29M22.09M21.95M21.37M9.23M9.68M8.60M7.98M7.59M7.06M26.23M26.61M26.15M17.90M19.98M31.18M32.22M26.04M32.85M37.41M32.74M31.93M32.96M33.90M34.24M38.72M45.89M75.00M75.00M48.02M44.40M45.25M44.71M35.12M33.60M35.05M34.12M18.45M19.68M18.80M7.64M12.97M
Non-Current Assets 1,170.40M1,211.18M1,268.72M1,303.80M1,232.54M1,130.18M1,127.78M1,166.76M1,150.68M1,199.69M1,168.02M1,137.49M1,098.35M1,086.55M1,054.70M1,087.58M1,095.48M1,065.76M1,067.69M1,076.79M1,051.55M1,050.87M993.79M883.15M830.80M850.48M819.35M762.39M822.47M794.50M804.05M756.86M749.01M853.90M872.28M872.37M879.54M860.83M863.26M1,029.26M1,169.64M1,191.88M1,166.64M1,074.24M1,163.44M1,189.97M1,210.26M1,109.74M1,243.19M1,277.10M1,279.48M1,135.63M1,287.56M1,246.60M1,447.30M1,341.32M1,544.63M1,634.02M1,590.50M1,409.94M1,478.45M1,415.73M1,443.33M1,254.71M1,366.38M1,440.77M1,422.74M1,115.49M
Assets 1,456.21M1,504.63M1,552.56M1,600.53M1,548.78M1,492.60M1,529.91M1,651.40M1,650.97M1,769.28M1,740.90M1,640.49M1,590.89M1,574.94M1,526.67M1,535.01M1,565.36M1,531.00M1,558.89M1,548.56M1,546.67M1,608.83M1,547.92M1,306.23M1,233.65M1,267.85M1,272.42M1,182.82M1,238.46M1,180.27M1,233.41M1,158.71M1,201.99M1,328.38M1,385.88M1,724.71M1,507.18M1,522.39M1,541.30M1,975.73M2,013.39M2,029.78M1,949.65M2,065.72M1,951.99M1,973.61M2,044.73M2,129.13M2,178.27M2,214.70M2,231.75M2,351.23M2,456.94M2,415.72M2,543.98M2,725.04M2,740.47M2,633.37M2,655.00M2,662.58M2,605.36M2,484.46M2,502.60M2,262.93M2,336.17M2,378.38M2,290.56M2,041.42M
Liabilities
Current Liabilities
Accounts Payables 115.26M161.97M155.39M134.29M132.08M133.48M143.87M116.66M128.93M125.35M136.68M118.57M120.97M115.64M111.15M102.22M119.37M110.70M127.68M103.45M122.04M103.50M118.19M92.13M97.75M141.61M142.20M133.56M150.53M187.53M173.78M194.48M211.38M222.27M203.28M255.54M184.45M196.24M199.99M210.99M229.32M264.46M255.57M282.31M280.37M273.12M322.37M377.31M381.92M369.85M267.34M278.99M294.29M300.55M271.66M248.66M290.56M293.95M287.39M282.88M
Dividends payables 7.42M7.42M9.02M9.03M
Payables 115.26M161.97M155.39M134.29M132.08M133.48M143.87M116.66M128.93M125.35M136.68M118.57M120.97M115.64M111.15M102.22M119.37M110.70M135.09M110.87M122.04M103.50M118.19M92.13M97.75M141.61M142.20M133.56M150.53M187.53M173.78M194.48M211.38M231.30M212.30M255.54M184.45M196.24M199.99M210.99M229.32M264.46M255.57M282.31M280.37M273.12M322.37M377.31M381.92M369.85M267.34M278.99M294.29M300.55M271.66M248.66M290.56M293.95M287.39M282.88M
Accumulated Expenses 38.30M46.50M39.06M52.97M61.07M55.65M54.89M51.32M53.85M39.90M36.07M68.11M72.95M67.53M70.83M90.73M81.50M95.94M106.10M106.38M97.99M111.70M87.09M82.34M93.52M60.62M105.89M109.14M129.89M76.41M83.83M93.42M86.87M96.98M100.52M99.26M82.19M87.41M98.38M103.09M98.44M73.75M96.89M97.13M105.78M85.72M
Other Accumulated Expenses 0.99M1.00M0.98M1.02M0.98M0.99M0.99M1.05M1.08M1.02M1.02M1.33M1.28M1.32M1.26M1.18M1.08M1.09M1.02M0.97M1.04M1.03M1.02M1.04M1.04M1.07M1.11M0.98M0.96M0.94M0.95M6.95M0.88M0.83M0.78M0.77M0.70M0.72M0.72M0.80M0.86M6.94M0.92M0.82M0.82M0.78M0.72M0.76M0.76M0.61M0.52M0.83M0.81M0.80M0.81M0.73M0.73M0.77M0.76M0.74M
Short term Debt 34.65M54.46M40.71M53.77M63.51M36.32M34.60M47.32M46.37M51.39M59.22M72.73M57.90M58.04M60.35M62.57M62.18M32.31M14.83M13.28M12.16M12.29M10.38M295.92M
Current Leases -0.20M-5.27M3.38M2.54M8.47M7.31M6.92M6.83M5.25M5.43M5.78M5.43M4.04M3.90M3.53M3.40M2.87M2.67M2.70M3.75M
Current Taxes 3.42M9.36M1.13M1.43M29.82M24.23M25.45M28.08M10.34M13.29M14.45M23.26M21.41M21.32M36.68M56.24M51.74M32.95M77.42M99.83M104.89M82.74M36.59M21.81M19.96M9.51M18.60M30.46M24.52M14.62M12.50M11.10M
Current Deferred Revenue 8.80M2.44M15.26M23.52M18.40M4.15M4.34M16.43M
Total Current Liabilities 142.01M184.21M183.50M150.31M178.65M164.32M173.89M170.01M211.77M226.48M192.69M169.90M180.39M180.84M196.24M176.93M202.73M184.28M195.74M180.26M184.83M179.15M144.72M115.50M131.19M111.80M136.11M104.42M123.08M104.53M119.22M93.17M98.79M142.68M143.32M430.47M151.49M188.47M174.74M195.39M212.26M223.10M204.06M256.31M185.14M196.95M200.72M211.80M230.18M265.36M256.49M283.12M281.18M273.90M323.09M378.06M382.68M370.46M267.87M286.44M301.54M308.61M279.44M256.54M298.38M302.12M288.15M283.63M
Non-Current Liabilities
Capital Leases 12.92M13.21M13.40M17.95M15.35M13.99M13.63M16.31M15.87M16.17M16.77M17.59M16.58M17.29M16.76M18.07M18.34M17.76M19.22M19.29M19.93M19.58M21.17M15.32M24.67M23.60M23.23M21.68M31.10M37.54M38.63M39.74M41.33M51.62M57.04M55.20M
Non-Current Debt 1,096.61M1,103.52M1,137.35M1,200.79M1,122.12M1,078.50M1,021.07M1,062.38M975.61M1,019.74M1,000.20M954.73M901.82M891.94M838.90M863.39M869.01M888.03M896.32M919.02M885.99M882.44M815.14M661.57M673.56M682.88M670.09M638.04M615.97M616.49M624.64M617.54M638.73M667.56M669.01M663.00M684.34M699.26M696.52M1,041.39M1,007.77M983.64M984.09M1,087.93M1,136.45M1,114.07M1,124.20M1,186.62M1,197.79M1,157.87M1,162.38M1,237.55M1,264.53M1,245.91M1,339.09M1,346.51M1,378.53M1,403.86M1,589.78M1,609.42M1,615.17M1,569.07M1,597.88M1,473.99M1,503.20M1,526.74M1,546.99M1,605.14M
Pension 16.97M18.23M20.37M26.44M27.33M26.68M25.28M32.91M32.02M33.15M32.55M43.06M40.47M40.86M40.50M41.68M42.85M40.68M40.73M36.80M34.34M35.37M33.00M36.01M31.85M32.12M29.81M25.37M26.92M26.56M26.16M25.08M24.99M25.56M26.28M21.16M21.32M21.58M22.70M25.83M26.05M26.29M26.53M25.49M23.16M24.04M24.61M31.81M31.03M31.06M29.94M21.25M20.88M19.50M18.13M12.18M11.43M11.22M10.77M12.48M12.35M12.43M12.75M11.13M11.57M12.64M12.83M10.39M
Minority Interest -48.68M-50.68M-56.00M-55.01M-47.97M-39.63M-33.54M-30.56M-24.56M-23.72M-24.51M-25.03M-23.48M-20.91M-19.65M-21.89M-21.35M-20.33M-10.20M-10.76M-8.62M-6.43M
Liabilities from Discontinued Operations 6.62M6.44M7.26M6.97M7.14M7.09M7.40M
Non-Current Deferred Tax Liability 4.23M2.90M3.19M5.06M5.12M4.92M16.77M10.55M30.65M20.72M20.39M3.48M5.60M5.00M6.80M7.47M8.15M9.00M10.12M14.45M16.18M26.23M24.73M22.16M25.49M26.65M18.68M13.17M15.37M17.59M18.56M17.31M18.00M20.00M21.57M31.96M38.10M36.91M41.15M93.11M96.76M100.98M97.86M89.85M84.17M81.87M80.63M77.03M76.39M78.61M81.46M95.12M102.64M103.90M122.86M125.96M121.30M88.26M95.39M97.32M82.41M87.37M76.73M74.77M69.48M74.03M63.16M58.30M
Operating Leases 14.58M11.61M10.63M10.52M9.44M10.05M9.91M9.93M9.04M8.49M7.26M6.57M6.11M7.16M8.31M9.47M9.50M11.67M11.59M7.75M6.80M5.97M5.39M4.79M4.15M3.90M6.84M3.86M
Other Non-Current Liabilities 81.24M74.45M82.95M78.08M82.28M81.44M81.86M69.22M52.96M59.08M72.93M70.61M67.55M66.55M66.32M65.72M60.09M51.97M48.71M31.76M43.26M40.45M34.04M727.81M16.32M13.23M700.30M16.91M17.96M11.98M22.55M26.47M26.34M27.34M27.70M27.46M27.43M37.67M36.24M13.92M14.12M14.39M13.42M14.11M13.32M13.73M14.21M10.91M14.57M12.13M11.19M13.59M13.27M13.23M12.16M14.07M14.17M14.43M14.16M13.74M13.45M13.34M13.65M11.93M12.03M12.45M13.05M12.04M
Total Non-Current Liabilities 1,272.47M1,319.16M1,354.61M1,395.49M1,343.46M1,283.49M1,233.88M1,191.37M1,246.14M1,148.86M1,142.85M1,088.46M1,032.02M1,021.64M969.27M996.34M998.44M1,007.43M1,015.09M1,019.98M999.71M1,004.07M928.08M772.42M875.74M864.64M179.16M782.93M782.68M768.07M791.54M753.11M780.51M855.79M860.18M1,146.58M895.25M946.22M935.12M1,380.38M1,378.60M1,368.86M1,344.84M1,501.20M1,475.90M1,465.62M1,479.82M1,517.19M1,596.06M1,598.43M1,592.72M1,643.62M1,675.34M1,650.37M1,811.47M1,872.18M1,903.43M1,885.47M1,975.39M2,013.42M2,018.27M1,983.45M1,972.18M1,821.22M1,886.79M1,919.43M1,917.98M1,961.32M
Total Liabilities 1,353.71M1,393.60M1,437.56M1,473.57M1,425.74M1,364.93M1,315.74M1,361.38M1,299.10M1,375.34M1,335.53M1,258.36M1,212.41M1,202.48M1,165.51M1,173.27M1,201.17M1,191.71M1,210.83M1,200.24M1,184.53M1,183.21M1,072.80M867.35M892.07M877.87M879.46M799.84M800.64M780.05M814.09M779.58M806.85M883.13M887.88M1,174.04M922.69M983.89M971.35M1,394.31M1,392.71M1,383.25M1,358.27M1,515.32M1,489.22M1,479.35M1,494.03M1,528.10M1,610.63M1,610.56M1,603.92M1,657.21M1,688.61M1,663.59M1,823.63M1,886.25M1,917.60M1,899.90M1,989.55M2,027.17M2,031.72M1,996.79M1,985.83M1,833.16M1,898.82M1,931.88M1,931.03M1,973.36M
Shareholder's Equity
Total Debt 1,131.26M1,157.98M1,178.06M1,200.79M1,122.12M1,078.50M1,021.07M1,116.15M975.61M1,083.25M1,036.52M989.33M949.14M938.31M890.28M922.61M941.74M945.93M954.36M979.37M948.57M944.62M847.45M676.40M686.85M695.04M682.39M648.42M615.97M616.49M624.64M617.54M638.73M667.56M669.01M958.92M684.34M699.26M696.52M1,041.39M1,007.77M983.64M984.09M1,087.93M1,136.45M1,114.07M1,124.20M1,186.62M1,197.79M1,157.87M1,162.38M1,237.55M1,264.53M1,245.91M1,339.09M1,346.51M1,378.53M1,403.86M1,589.78M1,609.42M1,615.17M1,569.07M1,597.88M1,473.99M1,503.20M1,526.74M1,546.99M1,605.14M
Common Equity 102.51M111.03M115.00M126.96M123.04M127.67M214.17M290.01M351.87M417.66M429.88M407.16M401.95M393.38M380.80M383.63M385.54M359.61M358.25M348.32M370.76M432.04M475.12M438.88M341.59M389.98M392.96M382.98M437.82M400.22M419.32M379.13M395.14M445.25M498.00M550.67M584.49M538.50M569.94M581.43M620.68M646.52M591.39M550.40M462.77M494.26M550.71M601.03M567.64M604.13M627.84M694.02M768.33M752.12M720.35M838.78M822.87M733.47M665.45M635.41M573.64M487.67M516.77M429.77M437.35M446.49M359.53M68.06M
Shareholder's Equity 126.96M290.01M417.66M429.88M407.16M401.95M393.38M380.80M383.63M385.54M359.61M358.25M348.32M370.76M432.04M475.12M438.88M341.59M389.98M392.96M382.98M437.82M400.22M419.32M379.13M395.14M445.25M498.00M550.67M584.49M538.50M569.94M581.43M620.68M646.52M591.39M550.40M462.77M494.26M550.71M601.03M567.64M604.13M627.84M694.02M768.33M752.12M720.35M838.78M822.87M733.47M665.45M635.41M573.64M487.67M516.77M429.77M437.35M446.49M359.53M68.06M
Liabilities and Shareholders Equity 1,456.21M1,504.63M1,552.56M1,600.53M1,548.78M1,492.60M1,529.91M1,651.40M1,650.97M1,769.28M1,740.90M1,640.49M1,590.89M1,574.94M1,526.67M1,535.01M1,565.36M1,531.00M1,558.89M1,548.56M1,546.67M1,608.83M1,547.92M1,306.23M1,233.65M1,267.85M1,272.42M1,182.82M1,238.46M1,180.27M1,233.41M1,158.71M1,201.99M1,328.38M1,385.88M1,724.71M1,507.18M1,522.39M1,541.30M1,975.73M2,013.39M2,029.78M1,949.65M2,065.72M1,951.99M1,973.61M2,044.73M2,129.13M2,178.27M2,214.70M2,231.75M2,351.23M2,456.94M2,415.72M2,543.98M2,725.04M2,740.47M2,633.37M2,655.00M2,662.58M2,605.36M2,484.46M2,502.60M2,262.93M2,336.17M2,378.38M2,290.56M2,041.42M
Retained Earnings -97.29M-116.93M-142.98M-143.59M-145.09M-117.77M-59.71M-14.88M24.75M46.72M56.28M51.19M51.35M52.26M38.72M33.46M36.63M23.61M24.69M10.81M31.86M32.43M97.01M100.21M113.85M130.26M-146.69M-171.57M162.21M150.53M155.02M-185.27M-173.81M158.74M172.41M206.00M223.50M232.10M265.13M301.99M345.40M345.93M338.12M256.37M243.79M231.10M234.37M217.11M218.75M235.87M300.70M370.93M454.86M521.27M583.06M598.12M562.56M459.26M428.32M336.11M314.40M241.79M219.22M230.91M203.56M112.46M-105.17M-277.02M
Treasury Shares 0.83M0.73M1.07M1.01M0.96M1.02M0.21M1.09M0.16M0.12M0.12M0.12M0.12M1.19M1.19M0.08M0.08M0.04M0.04M0.04M0.04M0.04M0.04M0.04M0.04M0.04M0.03M0.03M0.03M0.03M0.03M0.05M0.05M0.03M0.02M0.02M0.02M2.75M2.75M2.75M3.38M3.71M3.47M3.48M3.84M3.78M3.68M3.67M4.85M4.83M4.83M4.38M5.17M5.17M5.23M4.39M