Mercer Statements
ME
Data from Mercer`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
16 Oct, 2024
Expected release date:
13 Feb, 2025
Mercer Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
502.14
0.6 %
100
464.14
92.4
37.997
87.3 %
7.6
—
0
29.156
5.8
29.156
-2.1 %
5.8
8.841
193 %
1.8
-26.429
-5.3
-0.091
-0.02
-17.679
73.3 %
-3.5
-0.12
-0.02
-17.559
74 %
-3.5
-0.263
66.85
499.38
-9.8 %
100
479.1
95.9
20.287
-63 %
4.1
—
0
29.789
6
29.789
269.8 %
6
-9.502
-120.3 %
-1.9
-26.843
-5.4
4.299
0.9
-66.323
-187.5 %
-13.3
1.263
0.3
-67.586
-304.6 %
-13.5
-1.012
66.817
553.43
17.6 %
100
498.53
90.1
54.898
803.1 %
9.9
—
0
31.701
5.7
8.056
-69.9 %
5.7
46.842
326.7 %
4.2
-51.204
-9.3
4.939
0.9
-23.068
73.2 %
-4.2
-6.365
-1.2
-16.703
80.8 %
-3.02
-0.251
66.642
470.49
-0.1 %
100
464.42
98.7
6.079
-63.6 %
1.3
—
0
26.74
5.7
26.74
-10.9 %
5.7
-20.661
-54.2 %
-4.4
-27.245
-5.8
-2.492
-0.5
-86.132
-291.5 %
-18.3
1.084
0.2
-87.216
-235.4 %
-18.5
-1.312
66.471
470.8
-11.2 %
100
454.2
96.5
16.7
166.8 %
3.5
—
0
30.1
6.4
30
-7.4 %
6.4
-13.4
76.7 %
-2.8
-21.9
-4.7
3.3
0.7
-22
82.5 %
-4.7
4
0.8
-26
73.6 %
-5.5
-0.39
66.5
529.9
1.4 %
100
554.9
104.7
-25
-186.2 %
-4.7
—
0
32.4
6.1
32.4
-4.7 %
6.1
-57.4
-1071.4 %
-10.8
-20.1
-3.8
3.1
0.6
-125.8
-250.4 %
-23.7
-27.5
-5.2
-98.3
-221.2 %
-18.6
-1.48
66.4
522.7
-10.4 %
100
493.6
94.4
29
-65.1 %
5.5
—
0
34
6.5
34
-5 %
6.5
-4.9
-110.4 %
-0.9
-19
-3.6
3.2
0.6
-35.9
-225.5 %
-6.9
-5.4
-1.03
-30.6
-253 %
-5.9
-0.46
66.3
583.1
9.4 %
100
500
85.7
83
-37.6 %
14.2
—
0
35.8
6.1
35.8
47.3 %
6.1
47.3
-56.5 %
8.1
-18.8
-3.2
0.1
0.02
28.6
-70.8 %
4.9
8.6
1.5
20
-70 %
3.4
0.3
66.1
532.8
-6.9 %
100
399.8
75
133
-3.4 %
25
—
0
24.3
4.6
24.3
3 %
4.6
108.7
-4.6 %
20.4
-17.9
-3.4
7.3
1.4
98
-7.1 %
18.4
31.3
5.9
66.7
-6.6 %
12.5
1
66.6
572.3
-3.4 %
100
434.7
76
137.7
-4.7 %
24.1
—
0
23.6
4.1
23.6
6.3 %
4.1
114
-6.9 %
19.9
-17.3
-3.02
8.8
1.5
105.5
-6.7 %
18.4
34.1
6
71.4
-19.7 %
12.5
1.07
66.6
592.7
14.2 %
100
448.2
75.6
144.5
-2.8 %
24.4
—
0
22.2
3.7
22.2
18.7 %
3.7
122.4
-5.8 %
20.7
-17.5
-3
8.2
1.4
113.1
-4.3 %
19.1
24.2
4.1
88.9
19.3 %
15
1.35
66
519
10.5 %
100
370.3
71.3
148.6
11.6 %
28.6
—
0
18.7
3.6
18.7
-4.1 %
3.6
130
14.2 %
25
-17
-3.3
5.3
1
118.2
16.3 %
22.8
43.7
8.4
74.5
7.8 %
14.4
1.12
66.3
469.7
16.9 %
100
336.5
71.6
133.2
84.7 %
28.4
—
0
19.5
4.2
19.5
-3.5 %
4.2
113.8
119.7 %
24.2
-16.9
-3.6
4.7
1
101.6
216.5 %
21.6
32.5
6.9
69.1
222.9 %
14.7
1.04
66.3
401.8
-2.6 %
100
329.8
82.1
72.1
0.7 %
17.9
—
0
20.2
5
20.2
-1.9 %
5
51.8
1.4 %
12.9
-17.1
-4.3
-2.6
-0.6
32.1
273.3 %
8
10.7
2.7
21.4
262.7 %
5.3
0.32
66.3
412.7
3.6 %
100
341.1
82.7
71.6
115.7 %
17.3
—
0
20.5
5
20.6
17 %
5
51.1
227.6 %
12.4
-19
-4.6
7
1.7
8.6
176.1 %
2.1
2.7
0.7
5.9
145.4 %
1.4
0.09
66.2
398.2
19.5 %
100
365
91.7
33.2
-10.5 %
8.3
—
0
17.5
4.4
17.6
14.3 %
4.4
15.6
-28.1 %
3.9
-20.7
-5.2
-6.3
-1.6
-11.3
-294.8 %
-2.8
1.6
0.4
-13
-273.3 %
-3.3
-0.2
65.8
333.2
-2.3 %
100
296
88.8
37.1
-4.6 %
11.1
—
0
15.4
4.6
15.4
-6.1 %
4.6
21.7
-4 %
6.5
-19.9
-6
11.9
3.6
5.8
177.3 %
1.7
-1.8
-0.5
7.5
189.3 %
2.3
0.11
65.9
341.2
-2.7 %
100
302.2
88.6
38.9
-6.5 %
11.4
—
0
16.4
4.8
16.4
-6.3 %
4.8
22.6
-6.2 %
6.6
-20.1
-5.9
2.3
0.7
-7.5
-475 %
-2.2
0.9
0.3
-8.4
-147.1 %
-2.5
-0.13
65.8
350.6
5.9 %
100
309
88.1
41.6
189.5 %
11.9
—
0
17.6
5
17.5
-10.3 %
5
24.1
136.5 %
6.9
-20.1
-5.7
-2
-0.6
2
102.3 %
0.6
5.3
1.5
-3.4
95.3 %
-1
-0.05
65.7
331.2
-13.6 %
100
377.7
114
-46.5
-226.7 %
-14.04
—
0
19.6
5.9
19.5
8.3 %
5.9
-66.1
-453.5 %
-20
-20.6
-6.2
2.9
0.9
-88.6
-6006.7 %
-26.8
-15.9
-4.8
-72.7
-6158.3 %
-22
-1.13
64.5
383.5
-9.9 %
100
346.8
90.4
36.7
-36 %
9.6
—
0
18
4.7
18
-7.2 %
4.7
18.7
-50.5 %
4.9
-18.2
-4.7
0.9
0.2
1.5
-92.8 %
0.4
0.2
0.05
1.2
-88.3 %
0.3
0.02
66
425.8
-12 %
100
368.5
86.5
57.3
-48.3 %
13.5
—
0
19.5
4.6
19.4
12.8 %
4.6
37.8
-59.6 %
8.9
-18.4
-4.3
1.3
0.3
20.7
-72.8 %
4.9
10.4
2.4
10.3
-80 %
2.4
0.16
65.8
484
17.4 %
100
373.2
77.1
110.8
2 %
22.9
—
0
17.2
3.6
17.2
-2.3 %
3.6
93.6
2.9 %
19.3
-18.6
-3.8
1
0.2
76
16 %
15.7
24.4
5
51.6
14.7 %
10.7
0.78
65.9
412.2
24.5 %
100
303.6
73.7
108.6
39.4 %
26.3
—
0
17.6
4.3
17.6
21.4 %
4.3
91
43.8 %
22.1
-15.5
-3.8
-4.8
-1.2
65.5
27.4 %
15.9
20.5
5
45
9.2 %
10.9
0.68
66
331.1
-4.4 %
100
253.2
76.5
77.9
48.4 %
23.5
—
0
14.5
4.4
14.5
-4 %
4.4
63.3
68.8 %
19.1
-11.7
-3.5
-0.3
-0.09
51.4
104 %
15.5
10.2
3.1
41.2
145.2 %
12.4
0.63
65.8
346.5
-5.8 %
100
294
84.8
52.5
-41.9 %
15.2
—
0
15
4.3
15.1
5.6 %
4.4
37.5
-50.7 %
10.8
-12.1
-3.5
-0.1
-0.03
25.2
-28.4 %
7.3
8.5
2.5
16.8
-34.4 %
4.8
0.26
65.7
367.9
8.9 %
100
277.5
75.4
90.4
11.5 %
24.6
—
0
14.4
3.9
14.3
-0.7 %
3.9
76.1
14.1 %
20.7
-12.1
-3.3
-0.2
-0.05
35.2
-34 %
9.6
9.6
2.6
25.6
-38.6 %
7
0.39
65.6
337.7
10.5 %
256.6
81.1
50.2 %
—
14.4
14.4
17.1 %
66.7
60 %
-14.1
0.7
53.3
91.7 %
-19.4
41.7
97.6 %
0.63
65.5
305.5
7.9 %
251.5
54
68.2 %
—
12.3
12.3
-6.8 %
41.7
120.6 %
-13.5
-0.4
27.8
387.7 %
6.6
21.1
1104.8 %
0.32
65.4
283.2
16.6 %
251.1
32.1
-37.2 %
—
13.3
13.2
36.1 %
18.9
-54.3 %
-13.3
0.1
5.7
-66.9 %
7.8
-2.1
-121.6 %
-0.03
64.9
242.8
9.5 %
191.7
51.1
-3.2 %
—
9.7
9.7
-21.1 %
41.4
2.2 %
-13.9
0.4
17.2
-27.7 %
7.5
9.7
-47.6 %
0.15
65.3
221.7
-6.8 %
168.9
52.8
32.3 %
—
12.4
12.3
21.8 %
40.5
35.9 %
-13.2
-3
23.8
40 %
5.3
18.5
55.5 %
0.28
65.3
237.9
9.1 %
198
39.9
47.2 %
—
10.1
10.1
-1.9 %
29.8
77.4 %
-12.8
—
17
372.2 %
5.1
11.9
383.3 %
0.18
65.2
218.1
-14.1 %
191.1
27.1
-32.1 %
—
10.3
10.3
-12 %
16.8
-40.2 %
-13
-0.1
3.6
-76 %
7.9
-4.2
-147.7 %
-0.07
64.6
253.8
6.7 %
214
39.9
-27.3 %
—
11.8
11.7
9.3 %
28.1
-36.4 %
-12.8
-0.3
15
-49 %
6.2
8.8
-59.4 %
0.14
64.9
237.8
-12.2 %
183
54.9
-2.8 %
—
10.7
10.7
-14.4 %
44.2
0.5 %
-14.4
-0.4
29.4
-3 %
7.7
21.7
-8.8 %
0.33
64.8
270.9
1.5 %
214.4
56.5
24.7 %
—
12.5
12.5
6.8 %
44
31.3 %
-13.6
-0.1
30.3
35.9 %
6.6
23.8
45.1 %
0.37
64.8
266.9
3.7 %
221.7
45.3
-18.1 %
—
11.7
11.7
3.5 %
33.5
-23.7 %
-11.1
-0.1
22.3
-2.6 %
5.9
16.4
20.6 %
0.25
64.8
257.5
-8.9 %
202.3
55.3
-15.7 %
—
11.4
11.3
-15 %
43.9
-16.2 %
-21
—
22.9
148.9 %
9.3
13.6
325 %
0.21
64.7
282.6
-6.3 %
217
65.6
10.3 %
—
13.3
13.3
16.7 %
52.4
8.9 %
-13.2
-1.5
9.2
-85.3 %
6
3.2
-96.4 %
0.05
64.7
301.6
5.8 %
242.1
59.5
70 %
—
11.3
11.4
-12.3 %
48.1
118.6 %
-14
-3.4
62.6
757.5 %
-29.2
88.3
14616.7 %
1.37
64.6
285.2
-6.7 %
250.2
35
-29.6 %
—
12.9
13
25 %
22
-43.9 %
-14.6
-0.1
7.3
-70.8 %
4.6
0.6
-97.1 %
0.01
64.3
305.7
8.1 %
256
49.7
105.4 %
—
10.4
10.4
-29.3 %
39.2
312.6 %
-14.2
—
25
546.4 %
1.9
21
314.3 %
0.37
56.3
282.7
5 %
258.5
24.2
-18.5 %
—
14.7
14.7
18.5 %
9.5
-44.8 %
-13.6
1.1
-5.6
-409.1 %
6
-9.8
-226.7 %
-0.18
55.7
269.2
-2 %
239.6
29.7
167.6 %
—
12.5
12.4
0.8 %
17.2
1533.3 %
-14.6
0.2
-1.1
90.4 %
1.2
-3
76.9 %
-0.05
55.7
274.7
4.9 %
263.6
11.1
-54.5 %
—
12.2
12.3
4.2 %
-1.2
-109.5 %
-10.2
—
-11.4
-860 %
0.8
-13
-2066.7 %
-0.23
55.7
261.8
6.8 %
237.4
24.4
12.4 %
—
11.7
11.8
-5.6 %
12.6
37 %
-11
-0.1
1.5
127.8 %
1.1
-0.6
91.4 %
-0.01
55.6
245.2
—
223.5
21.7
—
—
12.5
12.5
—
9.2
—
-14.8
0.2
-5.4
—
3.1
-7
—
-0.124
56.3