Banco Mercantil do Brasil S.A. (BVMF:BMEB3)

Banco Mercantil do Brasil Balance Sheet

Financials in millions BRL. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2,792	3,935	2,793	1,803	1,213	1,905
Investment Securities	3,964	2,532	1,075	852.85	1,151	1,175
Trading Asset Securities	1.3	2.92	4.95	-	-	-
Total Investments	3,965	2,535	1,080	852.85	1,151	1,175
Gross Loans	18,985	17,117	14,093	10,978	8,672	6,302
Allowance for Loan Losses	-1,083	-377.08	-484	-465.86	-392.5	-411.37
Net Loans	17,902	16,739	13,609	10,512	8,280	5,890
Property, Plant & Equipment	452.15	149.72	161.24	149.42	162.89	176.15
Other Intangible Assets	170.77	164.64	115.56	100.74	81.72	69.26
Investments in Real Estate	2.96	2.96	3.08	3.1	3.13	-
Accrued Interest Receivable	-	-	-	-	27.22	24.77
Other Receivables	282.46	244.19	201.7	130.12	172.89	173.23
Other Current Assets	193.53	1,001	597.21	206.61	450.41	339.36
Long-Term Deferred Tax Assets	713.19	433.24	528.62	555.37	612.77	555.38
Other Long-Term Assets	680.41	216.11	174.27	535.33	268.61	409.25
Total Assets	27,155	25,421	19,264	14,848	12,423	10,718
Accrued Expenses	130.52	199.57	122.55	56.56	172.58	143.93
Interest Bearing Deposits	19,037	17,182	13,272	10,299	8,750	7,592
Non-Interest Bearing Deposits	-	477.25	625.21	542.85	480.75	443.06
Total Deposits	19,037	17,659	13,898	10,842	9,231	8,035
Short-Term Borrowings	-	-	61.79	30.76	106.22	146.85
Current Portion of Long-Term Debt	-	151.11	115.61	105.74	100.51	88.83
Current Income Taxes Payable	119.85	105.5	72.95	50.47	42.33	39.39
Other Current Liabilities	515.48	673.56	834.36	740.81	705.77	435.78
Long-Term Debt	4,737	4,127	1,829	636.71	426.8	416.92
Long-Term Unearned Revenue	-	-	-	-	-	0.31
Long-Term Deferred Tax Liabilities	6.99	8.18	34.57	4.87	7.48	2.73
Other Long-Term Liabilities	668.65	370.79	702.04	1,061	459.19	370.1
Total Liabilities	25,216	23,295	17,670	13,529	11,252	9,684
Common Stock	807.2	807.2	702.37	597.54	597.54	492.71
Additional Paid-In Capital	43.38	43.38	43.38	43.38	43.38	43.38
Retained Earnings	1,054	1,235	806.7	620.62	478.08	463.11
Treasury Stock	-3.83	-3.83	-3.83	-3.83	-5.61	-
Comprehensive Income & Other	0.91	6.84	4.44	15.3	11.11	-11.22
Total Common Equity	1,901	2,088	1,553	1,273	1,124	987.97
Minority Interest	37.91	37.93	41.24	46.53	46.98	45.94
Shareholders' Equity	1,939	2,126	1,594	1,320	1,171	1,034
Total Liabilities & Equity	27,155	25,421	19,264	14,848	12,423	10,718
Total Debt	4,737	4,278	2,006	773.21	633.53	652.6
Net Cash (Debt)	-1,892	-340.72	792.14	1,029	579.05	1,252
Net Cash Growth	-	-	-23.05%	77.78%	-53.77%	2.27%
Net Cash Per Share	-18.11	-3.26	7.58	9.85	5.55	11.95
Filing Date Shares Outstanding	104.48	104.48	104.48	104.48	104.32	104.83
Total Common Shares Outstanding	104.48	104.48	104.48	104.48	104.32	104.83
Book Value Per Share	18.20	19.99	14.86	12.18	10.78	9.42
Tangible Book Value	1,731	1,924	1,437	1,172	1,043	918.71
Tangible Book Value Per Share	16.56	18.41	13.76	11.22	10.00	8.76

Updated Feb 5, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.