MERCK Kommanditgesellschaft auf Aktien
MERCK Kommanditgesellschaft auf Aktien operates in the healthcare, life science, and electronics sectors worldwide. It discovers, develops, manufactures, and markets pharmaceutical and biological prescription drugs to treat neurology and immunology, onco…
Drug Manufacturers - Specialty & Generic
DE, Darmstadt [HQ]
Balance Sheet
15 Sheets · Starting from 2023In Million EUR. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 16,712.00 | 22,388.00 | 22,120.00 | 21,643.00 | 20,818.00 | 26,010.00 | 38,007.00 | 38,251.00 | 35,621.00 | 36,888.00 | 43,811.00 | 41,796.00 | 45,362.00 | 48,526.00 | 49,122.00 | |
|
Current
|
5,532.00 | 5,664.00 | 6,397.00 | 6,626.00 | 7,384.00 | 10,480.00 | 7,350.00 | 7,670.00 | 7,455.00 | 9,236.00 | 9,003.00 | 9,280.00 | 10,982.00 | 12,201.00 | 12,393.00 | |
| Cash And Equivalents | 541.00 | 943.00 | 937.00 | 729.00 | 980.00 | 2,878.00 | 832.00 | 939.00 | 589.00 | 2,171.00 | 541.00 | 1,110.00 | 1,511.00 | 1,398.00 | 1,982.00 | |
| Assets | 16,712.00 | 22,388.00 | 22,120.00 | 21,643.00 | 20,818.00 | 26,010.00 | 38,007.00 | 38,251.00 | 35,621.00 | 36,888.00 | 43,811.00 | 41,796.00 | 45,362.00 | 48,526.00 | 49,122.00 | |
| Accounts Receivables (AR) | - - | - - | - - | 186.00 | -45.00 | -94.00 | -84.00 | -73.00 | -221.00 | -109.00 | -47.00 | -84.00 | -310.00 | -413.00 | -8.00 | |
| Inventory | 1,367.00 | 1,673.00 | 1,691.00 | 1,533.00 | 1,474.00 | 1,659.00 | 2,619.00 | 2,607.00 | 2,632.00 | 2,764.00 | 3,342.00 | 3,294.00 | 3,900.00 | 4,632.00 | 4,637.00 | |
| Short Term Investments | 1,503.00 | 55.00 | 1,117.00 | 1,579.00 | 2,365.00 | 2,156.00 | 191.00 | 43.00 | 35.00 | 8.00 | 29.00 | 29.00 | 112.00 | 244.00 | 231.00 | |
| Other Current Assets | 275.00 | 564.00 | 250.00 | 33.00 | 40.00 | 341.00 | 99.00 | 119.00 | 115.00 | 99.00 | 97.00 | 76.00 | 94.00 | 151.00 | 606.00 | |
|
Non Current
|
11,180.00 | 16,723.00 | 15,722.00 | 15,017.00 | 13,434.00 | 15,529.00 | 30,657.00 | 30,582.00 | 28,166.00 | 27,652.00 | 34,808.00 | 32,516.00 | 34,380.00 | 36,325.00 | 36,729.00 | |
| Property, Plant, Equipment (Net) | 2,607.00 | 3,241.00 | 3,113.00 | 2,953.00 | 2,647.00 | 2,990.00 | 4,009.00 | 4,230.00 | 4,512.00 | 4,811.00 | 6,213.00 | 6,421.00 | 7,217.00 | 8,203.00 | 9,056.00 | |
|
Intangible Assets
|
7,598.00 | 12,484.00 | 11,764.00 | 6,248.00 | 5,284.00 | 5,701.00 | 10,968.00 | 9,925.00 | 8,319.00 | 7,238.00 | 9,175.00 | 7,653.00 | 7,612.00 | 7,300.00 | 6,551.00 | |
| Goodwill | - - | - - | - - | 4,695.00 | 4,583.00 | 5,693.00 | 14,370.00 | 15,064.00 | 13,582.00 | 13,764.00 | 17,141.00 | 15,959.00 | 17,004.00 | 18,415.00 | 17,845.00 | |
| Long Term Investments | -1,074.00 | 296.00 | -1,056.00 | -1,501.00 | -2,308.00 | -2,076.00 | -81.00 | 148.00 | 385.00 | 579.00 | 687.00 | 789.00 | 774.00 | 665.00 | 887.00 | |
| Other Non Current Assets | 1,503.00 | 108.00 | 1,172.00 | 1,673.00 | 2,491.00 | 2,226.00 | 340.00 | 202.00 | 262.00 | 169.00 | 171.00 | 151.00 | 271.00 | 432.00 | 249.00 | |
| Liabilities | 7,199.00 | 12,016.00 | 11,626.00 | 11,228.00 | 9,749.00 | 14,209.00 | 25,151.00 | 24,201.00 | 21,555.00 | 19,655.00 | 25,898.00 | 24,779.00 | 23,946.00 | 22,521.00 | 22,367.00 | |
|
Current
|
2,820.00 | 3,359.00 | 4,362.00 | 4,561.00 | 3,898.00 | 6,601.00 | 9,383.00 | 9,086.00 | 8,635.00 | 8,517.00 | 11,842.00 | 9,231.00 | 10,432.00 | 9,513.00 | 8,699.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | 166.00 | 76.00 | 234.00 | 104.00 | 201.00 | 7.00 | 433.00 | 101.00 | -43.00 | |
| Short Term Debt | - - | - - | - - | 1,054.00 | 440.00 | 2,075.00 | 4,016.00 | 3,762.00 | 2,763.00 | 2,198.00 | 4,532.00 | 2,294.00 | 2,496.00 | 1,198.00 | 702.00 | |
| Deferred Revenue | - - | - - | - - | - - | - - | - - | - - | - - | 4,328.00 | 4,702.00 | 4,692.00 | 4,503.00 | 5,555.00 | 282.00 | 249.00 | |
| Tax Payable | 274.00 | 368.00 | 399.00 | 459.00 | 531.00 | 992.00 | 1,116.00 | 986.00 | 1,203.00 | 1,347.00 | 1,609.00 | 1,617.00 | 1,647.00 | 1,683.00 | 1,433.00 | |
| Other Current Liabilities | 1,884.00 | 2,159.00 | 3,261.00 | 2,219.00 | 2,094.00 | 2,986.00 | 3,445.00 | 3,820.00 | 2.00 | 473.00 | 564.00 | 666.00 | 839.00 | 6,438.00 | 5,978.00 | |
|
Non Current
|
4,379.00 | 8,656.00 | 7,264.00 | 6,666.00 | 5,850.00 | 7,607.00 | 15,768.00 | 15,115.00 | 12,920.00 | 11,138.00 | 14,056.00 | 15,548.00 | 13,514.00 | 13,008.00 | 13,668.00 | |
| Long Term Debt | - - | - - | - - | 3,239.00 | 3,257.00 | 3,561.00 | 9,512.00 | 8,705.00 | 7,946.00 | 6,607.00 | 8,587.00 | 9,745.00 | 8,270.00 | 9,200.00 | 8,846.00 | |
| Leasing Obligations | - - | - - | - - | 9.00 | - - | - - | 4.00 | 3.00 | 3.00 | 4.00 | 567.00 | 439.00 | 459.00 | 491.00 | 393.00 | |
| Deferred Non Current Tax Liabilities | 763.00 | 1,380.00 | 1,319.00 | 1,192.00 | 665.00 | 818.00 | 2,852.00 | 2,720.00 | 1,489.00 | 1,288.00 | 1,828.00 | 1,441.00 | 1,411.00 | 1,279.00 | 1,757.00 | |
| Other Non Current Liabilities | 3,615.00 | 7,276.00 | 5,944.00 | 2,232.00 | 1,925.00 | 2,459.00 | 2,827.00 | 3,304.00 | 3,274.00 | 3,239.00 | 3,554.00 | 4,315.00 | 3,830.00 | 2,526.00 | 3,062.00 | |
| Equity | 9,460.00 | 10,329.00 | 10,447.00 | 10,361.00 | 11,020.00 | 11,741.00 | 12,787.00 | 13,989.00 | 14,003.00 | 17,233.00 | 17,913.00 | 17,017.00 | 21,416.00 | 26,005.00 | 26,755.00 | |
| Stockholders' Equity | 9,460.00 | 10,329.00 | 10,447.00 | 10,361.00 | 11,020.00 | 11,741.00 | 12,787.00 | 13,989.00 | 14,003.00 | 17,200.00 | 17,865.00 | 16,946.00 | 21,338.00 | 25,927.00 | 26,680.00 | |
| Retained Earnings | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 11,507.00 | 12,378.00 | 15,134.00 | 18,463.00 | 20,634.00 | |
| Common Stock | 565.00 | 565.00 | 565.00 | 565.00 | 565.00 | 565.00 | 565.00 | 565.00 | 565.00 | 565.00 | 565.00 | 565.00 | 565.00 | 565.00 | 565.00 | |
| Preferred Stock | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 1,884.00 | - - | - - | - - | |
| Profit | 376.00 | 641.00 | 629.00 | 566.00 | 1,202.00 | 1,157.00 | 1,114.00 | 1,629.00 | 2,600.00 | 3,374.00 | 1,320.00 | 1,987.00 | 3,055.00 | 3,326.00 | 2,824.00 | |
| Dividends | -104.00 | -86.00 | -86.00 | -423.00 | -414.00 | -505.00 | -564.00 | -597.00 | -621.00 | -162.00 | -162.00 | -168.00 | -181.00 | -239.00 | -284.00 | |
| Minority Interest | 53.00 | 42.00 | 46.00 | 53.00 | 49.00 | 59.00 | 67.00 | 61.00 | 63.00 | 33.00 | 48.00 | 71.00 | 78.00 | 78.00 | 75.00 | |
| Other Stockholders' Equity | 8,894.00 | 9,764.00 | 9,881.00 | 9,796.00 | 10,454.00 | 11,176.00 | 12,222.00 | 13,424.00 | 13,438.00 | 16,635.00 | 5,464.00 | 4,003.00 | 5,291.00 | 4,162.00 | 3,814.00 | |
| Loss Other Compr. Income | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 329.00 | -1,884.00 | 348.00 | 2,737.00 | 1,667.00 |