Evonik Industries AG
XETRA:EVK
Balance Sheet
Balance Sheet Decomposition
Evonik Industries AG
Evonik Industries AG
Balance Sheet
Evonik Industries AG
| 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 |
444
|
319
|
536
|
885
|
1 103
|
1 409
|
793
|
1 527
|
921
|
2 368
|
4 623
|
1 004
|
988
|
1 165
|
563
|
456
|
645
|
749
|
461
|
|
| Cash Equivalents |
444
|
319
|
536
|
885
|
1 103
|
1 409
|
793
|
1 527
|
921
|
2 368
|
4 623
|
1 004
|
988
|
1 165
|
563
|
456
|
645
|
749
|
461
|
|
| Short-Term Investments |
285
|
488
|
330
|
300
|
484
|
688
|
1 100
|
653
|
413
|
287
|
45
|
55
|
24
|
1 217
|
697
|
571
|
581
|
381
|
216
|
|
| Total Receivables |
2 834
|
2 822
|
3 101
|
2 569
|
2 065
|
2 129
|
2 122
|
2 082
|
2 168
|
2 123
|
2 123
|
1 925
|
1 922
|
1 934
|
1 666
|
2 153
|
1 996
|
1 816
|
1 788
|
|
| Accounts Receivables |
2 354
|
2 372
|
2 572
|
2 148
|
1 826
|
1 711
|
1 676
|
1 626
|
1 720
|
1 813
|
1 661
|
1 755
|
1 686
|
1 569
|
1 455
|
1 954
|
1 898
|
1 607
|
1 622
|
|
| Other Receivables |
480
|
450
|
529
|
421
|
239
|
418
|
446
|
456
|
448
|
310
|
462
|
170
|
236
|
365
|
211
|
199
|
98
|
209
|
166
|
|
| Inventory |
1 809
|
1 806
|
2 196
|
1 590
|
1 585
|
1 582
|
1 645
|
1 594
|
1 778
|
1 763
|
1 679
|
2 038
|
2 304
|
1 884
|
1 806
|
2 548
|
2 820
|
2 349
|
2 662
|
|
| Other Current Assets |
1 315
|
732
|
206
|
94
|
4 567
|
47
|
34
|
249
|
84
|
144
|
338
|
408
|
355
|
408
|
231
|
382
|
622
|
609
|
381
|
|
| Total Current Assets |
6 687
|
6 167
|
6 369
|
5 438
|
9 804
|
5 855
|
5 694
|
6 105
|
5 434
|
6 685
|
8 808
|
5 430
|
5 593
|
6 608
|
4 963
|
6 110
|
6 664
|
5 904
|
5 508
|
|
| PP&E Net |
5 605
|
5 566
|
5 696
|
5 711
|
4 455
|
4 419
|
4 591
|
4 822
|
5 505
|
5 808
|
6 041
|
6 495
|
6 785
|
7 075
|
7 256
|
7 571
|
7 934
|
7 259
|
7 397
|
|
| PP&E Gross |
5 605
|
5 566
|
5 696
|
5 711
|
4 455
|
0
|
4 591
|
4 822
|
5 505
|
5 808
|
6 041
|
6 495
|
6 785
|
7 075
|
7 256
|
7 571
|
7 934
|
7 259
|
7 397
|
|
| Accumulated Depreciation |
12 934
|
12 585
|
12 358
|
12 981
|
10 698
|
0
|
10 693
|
10 790
|
11 235
|
11 920
|
12 521
|
12 647
|
13 186
|
12 449
|
12 686
|
13 612
|
13 972
|
14 151
|
14 822
|
|
| Intangible Assets |
1 292
|
4 159
|
886
|
766
|
622
|
3 272
|
483
|
410
|
405
|
404
|
480
|
1 463
|
1 386
|
1 289
|
1 332
|
1 260
|
1 142
|
944
|
864
|
|
| Goodwill |
3 191
|
0
|
3 200
|
3 184
|
2 864
|
0
|
2 726
|
2 628
|
2 695
|
2 764
|
2 832
|
4 642
|
4 748
|
4 569
|
4 545
|
4 785
|
4 568
|
4 581
|
4 707
|
|
| Note Receivable |
133
|
120
|
109
|
96
|
82
|
64
|
56
|
50
|
77
|
89
|
135
|
353
|
79
|
101
|
120
|
151
|
40
|
102
|
74
|
|
| Long-Term Investments |
3 548
|
3 424
|
3 491
|
3 320
|
2 198
|
2 856
|
2 778
|
904
|
439
|
134
|
157
|
179
|
214
|
626
|
672
|
649
|
489
|
492
|
509
|
|
| Other Long-Term Assets |
497
|
383
|
364
|
392
|
518
|
712
|
843
|
964
|
1 130
|
1 121
|
1 192
|
1 378
|
1 477
|
1 755
|
2 009
|
1 758
|
973
|
658
|
691
|
|
| Other Assets |
3 191
|
0
|
3 200
|
3 184
|
2 864
|
0
|
2 726
|
2 628
|
2 695
|
2 764
|
2 832
|
4 642
|
4 748
|
4 569
|
4 545
|
4 785
|
4 568
|
4 581
|
4 707
|
|
| Total Assets |
20 953
N/A
|
19 819
-5%
|
20 115
+1%
|
18 907
-6%
|
20 543
+9%
|
17 178
-16%
|
17 171
0%
|
15 883
-8%
|
15 685
-1%
|
17 005
+8%
|
19 645
+16%
|
19 940
+2%
|
20 282
+2%
|
22 023
+9%
|
20 897
-5%
|
22 284
+7%
|
21 810
-2%
|
19 940
-9%
|
19 750
-1%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
1 265
|
1 294
|
1 463
|
1 365
|
1 088
|
1 086
|
1 089
|
1 089
|
1 126
|
1 090
|
1 212
|
1 449
|
1 493
|
1 324
|
1 273
|
2 022
|
1 735
|
1 521
|
1 600
|
|
| Accrued Liabilities |
0
|
0
|
0
|
52
|
44
|
0
|
0
|
26
|
19
|
570
|
642
|
566
|
636
|
448
|
400
|
604
|
395
|
306
|
610
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
45
|
0
|
2
|
0
|
50
|
|
| Current Portion of Long-Term Debt |
2 306
|
942
|
1 008
|
455
|
229
|
402
|
1 499
|
969
|
277
|
178
|
288
|
298
|
180
|
254
|
252
|
166
|
182
|
953
|
787
|
|
| Other Current Liabilities |
2 893
|
2 389
|
1 887
|
1 629
|
5 008
|
1 898
|
1 642
|
1 564
|
1 500
|
1 238
|
1 053
|
974
|
1 045
|
1 028
|
956
|
1 200
|
1 333
|
1 268
|
1 012
|
|
| Total Current Liabilities |
6 464
|
4 625
|
4 358
|
3 501
|
6 447
|
3 386
|
4 230
|
3 648
|
2 922
|
3 076
|
3 195
|
3 287
|
3 354
|
3 554
|
2 926
|
3 992
|
3 647
|
4 048
|
4 059
|
|
| Long-Term Debt |
3 518
|
3 752
|
4 394
|
4 040
|
2 867
|
2 745
|
1 464
|
625
|
633
|
1 359
|
3 230
|
3 694
|
3 684
|
3 701
|
3 541
|
3 478
|
4 045
|
3 295
|
2 944
|
|
| Deferred Income Tax |
961
|
761
|
687
|
626
|
502
|
440
|
414
|
412
|
449
|
479
|
453
|
541
|
557
|
537
|
586
|
628
|
661
|
608
|
638
|
|
| Minority Interest |
449
|
437
|
481
|
486
|
593
|
93
|
111
|
78
|
95
|
83
|
92
|
88
|
96
|
90
|
87
|
83
|
82
|
76
|
80
|
|
| Other Liabilities |
5 690
|
5 643
|
5 521
|
5 526
|
4 758
|
5 186
|
5 603
|
4 362
|
5 159
|
4 515
|
5 017
|
4 899
|
4 862
|
5 171
|
5 745
|
4 814
|
2 401
|
3 003
|
3 009
|
|
| Total Liabilities |
17 082
N/A
|
15 218
-11%
|
15 441
+1%
|
14 179
-8%
|
15 167
+7%
|
11 850
-22%
|
11 822
0%
|
9 125
-23%
|
9 258
+1%
|
9 512
+3%
|
11 987
+26%
|
12 509
+4%
|
12 553
+0%
|
13 053
+4%
|
12 885
-1%
|
12 995
+1%
|
10 836
-17%
|
11 030
+2%
|
10 730
-3%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
|
| Retained Earnings |
3 508
|
4 446
|
4 727
|
4 690
|
5 113
|
4 862
|
5 106
|
6 712
|
6 205
|
5 821
|
5 716
|
6 012
|
6 237
|
7 341
|
6 876
|
7 767
|
9 345
|
7 555
|
7 426
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 166
|
1 166
|
1 167
|
1 167
|
1 167
|
1 167
|
1 168
|
1 168
|
1 168
|
1 168
|
|
| Unrealized Security Profit/Loss |
68
|
0
|
0
|
0
|
0
|
0
|
31
|
18
|
5
|
18
|
31
|
45
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
171
|
311
|
519
|
428
|
203
|
0
|
254
|
438
|
249
|
22
|
279
|
259
|
145
|
6
|
497
|
112
|
5
|
279
|
40
|
|
| Total Equity |
3 871
N/A
|
4 601
+19%
|
4 674
+2%
|
4 728
+1%
|
5 376
+14%
|
5 328
-1%
|
5 349
+0%
|
6 758
+26%
|
6 427
-5%
|
7 493
+17%
|
7 658
+2%
|
7 431
-3%
|
7 729
+4%
|
8 970
+16%
|
8 012
-11%
|
9 289
+16%
|
10 974
+18%
|
8 910
-19%
|
9 020
+1%
|
|
| Total Liabilities & Equity |
20 953
N/A
|
19 819
-5%
|
20 115
+1%
|
18 907
-6%
|
20 543
+9%
|
17 178
-16%
|
17 171
0%
|
15 883
-8%
|
15 685
-1%
|
17 005
+8%
|
19 645
+16%
|
19 940
+2%
|
20 282
+2%
|
22 023
+9%
|
20 897
-5%
|
22 284
+7%
|
21 810
-2%
|
19 940
-9%
|
19 750
-1%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
466
|
|