Mueller Die lila Logistik SE
XMUN:MLL
Balance Sheet
Balance Sheet Decomposition
Mueller Die lila Logistik SE
Mueller Die lila Logistik SE
Balance Sheet
Mueller Die lila Logistik SE
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
2
|
1
|
1
|
1
|
4
|
1
|
8
|
7
|
16
|
8
|
6
|
9
|
8
|
17
|
7
|
7
|
4
|
12
|
11
|
27
|
10
|
14
|
16
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
5
|
2
|
1
|
1
|
1
|
4
|
1
|
8
|
7
|
16
|
8
|
6
|
9
|
8
|
17
|
7
|
7
|
4
|
12
|
11
|
27
|
10
|
14
|
16
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
10
|
10
|
7
|
10
|
12
|
11
|
16
|
10
|
10
|
10
|
12
|
9
|
11
|
12
|
13
|
14
|
16
|
13
|
13
|
16
|
13
|
32
|
30
|
27
|
|
| Accounts Receivables |
10
|
10
|
7
|
9
|
12
|
10
|
16
|
10
|
10
|
9
|
12
|
9
|
10
|
11
|
12
|
14
|
15
|
12
|
12
|
15
|
13
|
32
|
29
|
24
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
3
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Current Assets |
2
|
3
|
3
|
2
|
1
|
1
|
8
|
1
|
1
|
1
|
1
|
3
|
4
|
4
|
4
|
6
|
3
|
15
|
5
|
4
|
4
|
9
|
5
|
5
|
|
| Total Current Assets |
18
|
16
|
11
|
14
|
14
|
16
|
25
|
19
|
18
|
26
|
22
|
18
|
24
|
24
|
35
|
27
|
26
|
32
|
29
|
30
|
44
|
52
|
50
|
49
|
|
| PP&E Net |
21
|
20
|
18
|
19
|
14
|
9
|
13
|
12
|
12
|
13
|
15
|
20
|
27
|
29
|
37
|
44
|
51
|
39
|
73
|
87
|
86
|
147
|
146
|
139
|
|
| PP&E Gross |
21
|
20
|
18
|
19
|
14
|
9
|
13
|
12
|
12
|
13
|
15
|
20
|
27
|
29
|
37
|
44
|
51
|
39
|
73
|
87
|
86
|
147
|
146
|
139
|
|
| Accumulated Depreciation |
8
|
9
|
11
|
12
|
13
|
10
|
7
|
8
|
9
|
9
|
8
|
10
|
12
|
13
|
15
|
18
|
21
|
22
|
36
|
48
|
61
|
104
|
103
|
131
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
3
|
|
| Goodwill |
10
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
7
|
7
|
7
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
2
|
1
|
1
|
4
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
3
|
|
| Other Assets |
10
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
7
|
7
|
7
|
|
| Total Assets |
51
N/A
|
49
-5%
|
42
-14%
|
46
+9%
|
43
-5%
|
40
-7%
|
51
+27%
|
43
-15%
|
41
-5%
|
49
+19%
|
47
-4%
|
48
+2%
|
62
+29%
|
64
+3%
|
83
+29%
|
83
0%
|
88
+6%
|
82
-6%
|
114
+38%
|
128
+13%
|
141
+10%
|
211
+50%
|
208
-1%
|
201
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4
|
5
|
3
|
4
|
5
|
4
|
6
|
3
|
3
|
3
|
4
|
5
|
5
|
4
|
5
|
5
|
8
|
8
|
6
|
6
|
4
|
13
|
9
|
9
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
9
|
10
|
9
|
9
|
9
|
4
|
4
|
7
|
11
|
10
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
9
|
5
|
5
|
6
|
3
|
11
|
4
|
1
|
2
|
2
|
0
|
2
|
2
|
3
|
4
|
5
|
4
|
16
|
18
|
17
|
23
|
28
|
27
|
|
| Other Current Liabilities |
4
|
4
|
5
|
6
|
7
|
7
|
7
|
9
|
10
|
10
|
10
|
10
|
5
|
5
|
3
|
3
|
2
|
2
|
3
|
10
|
13
|
18
|
13
|
12
|
|
| Total Current Liabilities |
15
|
18
|
12
|
15
|
17
|
14
|
24
|
16
|
14
|
16
|
16
|
15
|
16
|
18
|
19
|
21
|
24
|
23
|
34
|
37
|
39
|
61
|
61
|
57
|
|
| Long-Term Debt |
18
|
21
|
21
|
19
|
14
|
12
|
11
|
8
|
5
|
7
|
4
|
2
|
12
|
10
|
25
|
22
|
25
|
22
|
44
|
54
|
58
|
98
|
93
|
86
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
8
|
7
|
7
|
|
| Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
1
|
1
|
2
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
4
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
5
|
10
|
10
|
11
|
|
| Total Liabilities |
34
N/A
|
40
+17%
|
34
-16%
|
36
+7%
|
33
-10%
|
27
-18%
|
37
+37%
|
26
-28%
|
22
-17%
|
25
+13%
|
22
-11%
|
20
-8%
|
33
+63%
|
35
+6%
|
51
+45%
|
51
0%
|
56
+10%
|
51
-9%
|
86
+69%
|
99
+15%
|
103
+3%
|
176
+72%
|
171
-3%
|
160
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Retained Earnings |
9
|
0
|
0
|
2
|
3
|
6
|
7
|
11
|
13
|
17
|
19
|
21
|
23
|
25
|
28
|
28
|
28
|
27
|
25
|
26
|
34
|
29
|
31
|
35
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
2
|
2
|
2
|
|
| Total Equity |
17
N/A
|
8
-52%
|
8
-2%
|
9
+19%
|
11
+15%
|
14
+27%
|
15
+7%
|
17
+17%
|
19
+13%
|
24
+25%
|
25
+4%
|
28
+11%
|
29
+4%
|
29
+0%
|
32
+10%
|
32
0%
|
32
+0%
|
32
-1%
|
28
-12%
|
29
+5%
|
38
+30%
|
34
-10%
|
37
+8%
|
41
+10%
|
|
| Total Liabilities & Equity |
51
N/A
|
49
-5%
|
42
-14%
|
46
+9%
|
43
-5%
|
40
-7%
|
51
+27%
|
43
-15%
|
41
-5%
|
49
+19%
|
47
-4%
|
48
+2%
|
62
+29%
|
64
+3%
|
83
+29%
|
83
0%
|
88
+6%
|
82
-6%
|
114
+38%
|
128
+13%
|
141
+10%
|
211
+50%
|
208
-1%
|
201
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|