
Evonik Industries AG
FSX:EVK.DE
19.17 (EUR) • At close June 5, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 733 | 461 | 460 | 521 | 794 | 749 | 588 | 398 | 634 | 645 | 1,078 | 731 | 647 | 456 | 821 | 520 | 936 | 563 | 1,043 | 864 | 999 | 1,165 | 1,532 | 529 | 1,079 | 988 | 717 | 543 | 1,133 | 1,004 | 823 | 517 | 1,275 | 4,623 | 4,340 | 2,156 | 2,466 | 2,368 | 2,342 | 1,777 | 1,614 | 921 | 1,495 | 881 | 1,575 | 1,518 | 2,425 | 873 | 563 | 741 | 1,275 | 1,041 | 1,889 | 1,609 | 2,026 | 1,463 | 1,752 | 1,103 |
Short Term Investments
| 574 | 157 | 284 | 342 | 371 | 261 | 291 | 437 | 530 | 475 | 441 | 487 | 573 | 463 | 379 | 295 | 435 | 495 | 766 | 944 | 1,141 | 1,217 | 1,298 | 88 | 114 | 140 | 166 | 165 | 167 | 48 | 175 | 127 | 89 | 45 | 147 | 192 | 363 | 287 | 388 | 436 | 769 | 413 | 687 | 716 | 751 | 640 | 1,095 | 799 | 656 | 964 | 987 | 715 | 493 | 488 | 513 | 179 | 382 | 484 |
Cash and Short Term Investments
| 1,307 | 618 | 744 | 521 | 794 | 1,010 | 879 | 835 | 1,164 | 1,120 | 1,519 | 1,218 | 1,220 | 919 | 1,200 | 815 | 1,371 | 1,058 | 1,809 | 1,808 | 2,140 | 2,382 | 2,830 | 617 | 1,193 | 1,128 | 883 | 708 | 1,300 | 1,052 | 998 | 644 | 1,364 | 4,668 | 4,487 | 2,348 | 2,829 | 2,655 | 2,730 | 2,213 | 2,383 | 1,334 | 2,182 | 1,597 | 2,326 | 2,158 | 3,520 | 1,672 | 1,219 | 1,705 | 2,262 | 1,756 | 2,382 | 2,097 | 2,539 | 1,642 | 2,134 | 1,587 |
Net Receivables
| 1,732 | 1,712 | 1,828 | 1,813 | 1,782 | 1,608 | 1,802 | 1,848 | 2,046 | 1,901 | 2,327 | 2,482 | 2,345 | 1,954 | 1,877 | 1,799 | 1,721 | 1,463 | 1,455 | 1,464 | 1,678 | 1,575 | 1,653 | 1,664 | 1,716 | 1,691 | 1,864 | 1,947 | 1,839 | 2,258 | 2,463 | 2,610 | 2,573 | 2,371 | 2,140 | 1,755 | 1,817 | 1,813 | 1,964 | 2,075 | 2,051 | 1,720 | 1,816 | 1,816 | 1,768 | 1,626 | 1,697 | 1,820 | 1,873 | 1,687 | 1,824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 2,751 | 2,662 | 2,658 | 2,599 | 2,566 | 2,349 | 2,716 | 2,919 | 3,093 | 2,820 | 3,450 | 3,279 | 2,863 | 2,548 | 2,351 | 2,151 | 1,996 | 1,806 | 1,965 | 2,080 | 1,983 | 1,884 | 2,087 | 2,090 | 2,096 | 2,304 | 2,309 | 2,228 | 2,138 | 2,025 | 1,969 | 1,964 | 2,005 | 1,679 | 1,648 | 1,654 | 1,750 | 1,763 | 1,780 | 1,777 | 1,813 | 1,778 | 1,765 | 1,653 | 1,613 | 1,596 | 1,694 | 1,745 | 1,811 | 1,718 | 1,815 | 1,758 | 1,644 | 1,645 | 1,711 | 1,597 | 1,636 | 1,585 |
Other Current Assets
| 578 | 516 | 433 | 1,244 | 1,231 | 893 | 937 | 1,210 | 744 | 823 | 844 | 683 | 631 | 689 | 488 | 546 | 502 | 636 | 1,197 | 1,460 | 1,912 | 767 | 1,962 | 2,202 | 2,140 | 586 | 675 | 609 | 687 | 90 | 175 | 127 | 0 | 85 | 0 | 432 | 390 | 455 | 451 | 585 | 546 | 604 | 605 | 591 | 600 | 680 | 623 | 2,904 | 2,798 | 2,156 | 526 | 2,493 | 2,385 | 2,176 | 2,380 | 3,773 | 2,821 | 6,632 |
Total Current Assets
| 6,368 | 5,508 | 5,663 | 6,177 | 6,373 | 5,860 | 6,334 | 6,812 | 7,047 | 6,664 | 8,140 | 7,662 | 7,059 | 6,110 | 5,916 | 5,311 | 5,590 | 4,963 | 5,660 | 5,868 | 6,572 | 6,608 | 7,234 | 6,485 | 7,031 | 5,593 | 5,565 | 5,327 | 5,797 | 5,432 | 5,430 | 5,218 | 5,942 | 8,808 | 8,275 | 6,189 | 6,786 | 6,685 | 6,925 | 6,650 | 6,793 | 5,434 | 6,368 | 5,657 | 6,307 | 6,078 | 7,534 | 8,141 | 7,701 | 5,712 | 6,427 | 6,007 | 6,411 | 5,918 | 6,630 | 7,012 | 6,591 | 9,804 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,210 | 7,397 | 7,173 | 7,235 | 7,260 | 7,259 | 7,260 | 7,243 | 7,860 | 7,934 | 8,135 | 7,819 | 7,590 | 7,571 | 7,330 | 7,288 | 7,291 | 7,256 | 7,135 | 7,235 | 7,280 | 7,075 | 6,944 | 6,888 | 6,917 | 6,785 | 6,575 | 6,616 | 6,480 | 6,495 | 6,268 | 6,229 | 6,466 | 6,041 | 5,845 | 5,836 | 5,727 | 5,808 | 5,632 | 5,712 | 5,784 | 5,505 | 5,295 | 5,028 | 4,882 | 4,801 | 4,504 | 4,585 | 4,559 | 4,497 | 4,311 | 4,391 | 4,232 | 4,356 | 4,159 | 4,030 | 4,355 | 4,455 |
Goodwill
| 4,612 | 4,707 | 4,541 | 4,627 | 4,601 | 4,581 | 4,604 | 4,547 | 4,520 | 4,568 | 5,095 | 4,966 | 4,823 | 4,785 | 0 | 4,607 | 4,658 | 4,545 | 4,580 | 4,683 | 4,966 | 4,569 | 4,629 | 4,525 | 4,572 | 4,748 | 4,719 | 0 | 0 | 4,642 | 4,656 | 0 | 0 | 2,832 | 0 | 0 | 0 | 2,764 | 0 | 0 | 0 | 2,695 | 0 | 0 | 0 | 2,612 | 0 | 0 | 0 | 2,709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 814 | 864 | 876 | 925 | 955 | 944 | 1,005 | 1,038 | 1,093 | 1,142 | 1,237 | 1,238 | 1,240 | 1,260 | 5,982 | 1,284 | 1,332 | 1,332 | 1,324 | 1,385 | 1,275 | 1,289 | 1,326 | 1,303 | 1,337 | 1,386 | 1,401 | 6,137 | 6,029 | 1,463 | 1,504 | 5,871 | 5,934 | 480 | 3,259 | 3,219 | 3,199 | 404 | 3,164 | 3,175 | 3,182 | 405 | 3,089 | 3,055 | 3,054 | 408 | 3,051 | 3,114 | 3,144 | 481 | 3,226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 5,426 | 5,571 | 5,417 | 5,552 | 5,556 | 5,525 | 5,609 | 5,585 | 5,613 | 5,710 | 6,332 | 6,204 | 6,063 | 6,045 | 5,982 | 5,891 | 5,990 | 5,877 | 5,904 | 6,068 | 6,241 | 5,858 | 5,955 | 5,828 | 5,909 | 6,134 | 6,120 | 6,137 | 6,029 | 6,105 | 6,160 | 5,871 | 5,934 | 3,312 | 3,259 | 3,219 | 3,199 | 3,168 | 3,164 | 3,175 | 3,182 | 3,100 | 3,089 | 3,055 | 3,054 | 3,020 | 3,051 | 3,114 | 3,144 | 3,190 | 3,226 | 3,239 | 3,215 | 3,272 | 3,256 | 3,186 | 3,427 | 3,486 |
Long Term Investments
| 0 | 352 | 552 | 484 | 489 | 515 | 216 | 30 | -122 | 14 | 45 | 46 | 74 | 186 | 260 | 361 | 212 | 177 | -119 | -315 | -570 | -591 | -1,033 | 185 | 148 | 139 | 110 | 78 | 194 | 131 | 213 | 213 | 171 | 112 | 65 | -6 | -174 | -153 | -227 | -285 | -316 | 16 | -205 | 308 | 264 | 336 | 158 | 105 | 123 | 236 | 326 | 583 | 814 | 824 | 762 | 1,016 | 1,083 | 186 |
Tax Assets
| 629 | 664 | 677 | 678 | 672 | 1,965 | 991 | 1,100 | 1,001 | 890 | 1,091 | 1,134 | 1,589 | 1,755 | 1,641 | 1,715 | 1,793 | 2,004 | 1,792 | 1,719 | 1,694 | 1,718 | 1,947 | 1,568 | 1,340 | 1,419 | 1,240 | 1,410 | 1,410 | 1,223 | 1,133 | 1,174 | 1,207 | 1,162 | 1,579 | 1,611 | 1,150 | 1,110 | 1,110 | 1,017 | 1,448 | 1,127 | 1,240 | 1,010 | 1,041 | 836 | 810 | 740 | 771 | 329 | 413 | 461 | 459 | 477 | 440 | 403 | 452 | 518 |
Other Non-Current Assets
| 609 | 258 | 80 | 80 | 98 | 139 | 386 | 526 | 611 | 598 | 538 | 615 | 708 | 617 | 554 | 436 | 551 | 620 | 898 | 1,072 | 1,235 | 1,355 | 1,361 | 149 | 178 | 212 | 609 | 511 | 446 | 553 | 252 | 187 | 165 | 210 | 209 | 256 | 432 | 387 | 458 | 510 | 839 | 503 | 753 | 779 | 807 | 827 | 1,154 | 854 | 714 | 2,699 | 2,582 | 2,308 | 2,089 | 2,097 | 2,094 | 1,758 | 1,978 | 2,094 |
Total Non-Current Assets
| 13,874 | 14,242 | 13,899 | 14,029 | 14,075 | 15,403 | 14,462 | 14,484 | 14,963 | 15,146 | 16,141 | 15,818 | 16,024 | 16,174 | 15,767 | 15,691 | 15,837 | 15,934 | 15,610 | 15,779 | 15,880 | 15,415 | 15,174 | 14,618 | 14,492 | 14,689 | 14,654 | 14,752 | 14,559 | 14,507 | 14,026 | 13,674 | 13,943 | 10,837 | 10,957 | 10,916 | 10,334 | 10,320 | 10,137 | 10,129 | 10,937 | 10,251 | 10,172 | 10,180 | 10,048 | 9,820 | 9,677 | 9,398 | 9,311 | 10,951 | 10,858 | 10,982 | 10,809 | 11,026 | 10,711 | 10,393 | 11,295 | 10,739 |
Total Assets
| 20,242 | 19,750 | 19,562 | 20,206 | 20,448 | 21,263 | 20,796 | 21,296 | 22,010 | 21,810 | 24,281 | 23,480 | 23,083 | 22,284 | 21,683 | 21,002 | 21,427 | 20,897 | 21,270 | 21,647 | 22,452 | 22,023 | 22,408 | 21,103 | 21,523 | 20,282 | 20,219 | 20,079 | 20,356 | 19,939 | 19,456 | 18,892 | 19,885 | 19,645 | 19,232 | 17,105 | 17,120 | 17,005 | 17,062 | 16,779 | 17,730 | 15,685 | 16,540 | 15,837 | 16,355 | 15,898 | 17,211 | 17,539 | 17,012 | 16,663 | 17,285 | 16,989 | 17,220 | 16,944 | 17,341 | 17,405 | 17,886 | 20,543 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,702 | 1,600 | 1,511 | 1,682 | 1,675 | 1,521 | 1,531 | 1,659 | 1,925 | 1,735 | 2,013 | 2,173 | 2,139 | 2,022 | 1,600 | 1,496 | 1,470 | 1,273 | 1,105 | 1,201 | 1,294 | 1,324 | 1,284 | 1,336 | 1,336 | 1,493 | 1,392 | 1,434 | 1,372 | 1,449 | 1,242 | 1,190 | 1,272 | 1,212 | 961 | 917 | 900 | 1,090 | 980 | 1,028 | 1,046 | 1,126 | 1,016 | 1,071 | 1,063 | 1,089 | 978 | 956 | 1,068 | 1,089 | 1,105 | 1,079 | 1,083 | 1,086 | 984 | 1,018 | 1,083 | 1,088 |
Short Term Debt
| 0 | 837 | 1,083 | 1,105 | 979 | 952 | 1,160 | 550 | 254 | 184 | 1,180 | 1,157 | 1,106 | 232 | 235 | 337 | 326 | 368 | 980 | 1,063 | 1,661 | 806 | 825 | 589 | 525 | 180 | 375 | 492 | 525 | 298 | 342 | 439 | 445 | 288 | 333 | 301 | 260 | -16 | 412 | 304 | 320 | 185 | 1,053 | 1,037 | 1,013 | 980 | 1,413 | 1,480 | 1,471 | 1,501 | 552 | 532 | 854 | 0 | 0 | 0 | 0 | 229 |
Tax Payables
| 86 | 251 | 111 | 151 | 152 | 124 | 164 | 172 | 180 | 422 | 225 | 226 | 230 | 211 | 266 | 229 | 209 | 136 | 53 | 71 | 55 | 59 | 106 | 43 | 62 | 64 | 108 | 130 | 89 | 50 | 121 | 122 | 90 | 83 | 123 | 173 | 227 | 209 | 188 | 177 | 149 | 105 | 207 | 169 | 183 | 155 | 205 | 157 | 171 | 223 | 349 | 389 | 410 | 352 | 507 | 312 | 367 | 345 |
Deferred Revenue
| 0 | 0 | 0 | 151 | 152 | 153 | -1,330 | -795 | -346 | 114 | -1,521 | -1,565 | -1,373 | 149 | -378 | -426 | -411 | 136 | -980 | -1,063 | -1,661 | 59 | -825 | 43 | 62 | 64 | 108 | 130 | 89 | 50 | 121 | 122 | 90 | 83 | 1,133 | 1,097 | 227 | 209 | 188 | 177 | 149 | 105 | 207 | 169 | 183 | 155 | 205 | 157 | 171 | 1,792 | 349 | 389 | 410 | 0 | 0 | 0 | 0 | 345 |
Other Current Liabilities
| 2,387 | 1,371 | 1,372 | 1,401 | 1,382 | 1,298 | 1,515 | 1,606 | 1,616 | 1,192 | 1,689 | 1,631 | 1,768 | 1,378 | 1,468 | 1,230 | 1,361 | 1,013 | 1,116 | 1,089 | 1,517 | 1,306 | 1,530 | 1,999 | 2,286 | 1,553 | 1,206 | 1,094 | 1,377 | 1,431 | 1,223 | 1,212 | 1,532 | 1,583 | 324 | 300 | 1,385 | 1,390 | 1,207 | 1,180 | 1,633 | 1,309 | 1,164 | 1,018 | 1,253 | 1,430 | 1,254 | 2,476 | 2,422 | 1,404 | 1,481 | 1,432 | 1,718 | 1,948 | 1,910 | 2,570 | 2,375 | 4,785 |
Total Current Liabilities
| 4,175 | 4,059 | 4,077 | 4,490 | 4,340 | 4,048 | 4,370 | 3,987 | 3,975 | 3,647 | 5,107 | 5,187 | 5,243 | 3,992 | 3,569 | 3,292 | 3,366 | 2,926 | 3,254 | 3,424 | 4,527 | 3,554 | 3,745 | 4,010 | 4,271 | 3,354 | 3,189 | 3,280 | 3,452 | 3,278 | 3,049 | 3,085 | 3,429 | 3,195 | 2,874 | 2,788 | 2,999 | 3,076 | 2,975 | 2,866 | 3,297 | 2,922 | 3,647 | 3,464 | 3,695 | 3,654 | 4,055 | 5,069 | 5,132 | 4,217 | 3,487 | 3,432 | 4,065 | 3,386 | 3,401 | 3,900 | 3,825 | 6,447 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 2,944 | 3,135 | 4,381 | 3,519 | 3,295 | 3,483 | 4,279 | 4,112 | 4,045 | 4,043 | 4,377 | 2,795 | 3,478 | 3,631 | 4,177 | 3,592 | 3,541 | 3,593 | 4,304 | 3,169 | 3,701 | 3,654 | 4,181 | 4,187 | 3,684 | 3,697 | 3,705 | 3,702 | 3,694 | 3,715 | 3,240 | 3,262 | 3,230 | -2,671 | 1,416 | 1,383 | 1,359 | 1,422 | 1,393 | 1,397 | 632 | 665 | 648 | 634 | 627 | 1,382 | 1,387 | 906 | 1,414 | 2,595 | 2,666 | 2,654 | 0 | 0 | 0 | 0 | 2,867 |
Deferred Revenue Non-Current
| 0 | 134 | 0 | 0 | 0 | 134 | -3,483 | -4,279 | -4,112 | 146 | -4,043 | -3,649 | -2,795 | 139 | -3,631 | -3,553 | -3,592 | 102 | -3,593 | -3,627 | -3,169 | 90 | -3,654 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,965 | 6,046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 3,742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 633 | 638 | 614 | 630 | 613 | 1,931 | 653 | 635 | 649 | 661 | 678 | 656 | 644 | 628 | 591 | 582 | 580 | 586 | 552 | 523 | 555 | 537 | 494 | 500 | 494 | 557 | 527 | 501 | 541 | 541 | 551 | 514 | 499 | 453 | 462 | 477 | 450 | 479 | 449 | 441 | 450 | 449 | 417 | 411 | 419 | 410 | 416 | 394 | 401 | 463 | 499 | 502 | 468 | 481 | 471 | 483 | 496 | 502 |
Other Non-Current Liabilities
| 6,167 | 2,875 | 2,641 | 1,767 | 2,760 | 4,192 | 2,092 | 2,534 | 2,462 | 2,255 | 2,656 | 2,039 | 4,140 | 4,675 | 4,646 | 4,192 | 4,890 | 5,643 | 5,490 | 4,511 | 4,971 | 5,081 | 5,979 | 4,944 | 4,581 | 4,819 | 4,920 | 5,432 | 5,342 | 5,440 | 4,675 | 4,748 | 4,909 | 5,017 | 56 | 536 | 5,110 | 4,994 | 5,484 | 5,247 | 6,610 | 5,609 | 6,040 | 5,414 | 5,501 | 4,770 | 5,028 | 5,663 | 5,611 | 47 | 4,131 | 4,179 | 4,153 | 7,003 | 7,575 | 7,505 | 7,723 | 4,758 |
Total Non-Current Liabilities
| 6,800 | 6,591 | 6,390 | 6,778 | 6,892 | 8,229 | 6,228 | 7,448 | 7,223 | 7,107 | 7,377 | 7,072 | 7,579 | 8,920 | 8,868 | 8,951 | 9,062 | 9,872 | 9,635 | 9,338 | 8,695 | 9,409 | 10,127 | 9,625 | 9,262 | 9,103 | 9,144 | 9,638 | 9,585 | 9,134 | 8,941 | 8,502 | 8,670 | 8,700 | 9,777 | 7,998 | 6,493 | 6,353 | 6,906 | 6,640 | 8,007 | 6,241 | 6,705 | 6,062 | 6,135 | 5,397 | 6,410 | 7,050 | 6,517 | 5,617 | 7,225 | 7,347 | 7,275 | 7,484 | 8,046 | 7,988 | 8,219 | 8,127 |
Total Liabilities
| 10,975 | 10,650 | 10,467 | 11,268 | 11,232 | 12,277 | 10,598 | 11,435 | 11,198 | 10,754 | 12,484 | 12,259 | 12,822 | 12,912 | 12,437 | 12,243 | 12,428 | 12,798 | 12,889 | 12,762 | 13,222 | 12,963 | 13,872 | 13,635 | 13,533 | 12,457 | 12,333 | 12,918 | 13,037 | 12,412 | 11,990 | 11,587 | 12,099 | 11,895 | 12,651 | 10,786 | 9,492 | 9,429 | 9,881 | 9,506 | 11,304 | 9,163 | 10,352 | 9,526 | 9,830 | 9,051 | 10,465 | 12,119 | 11,649 | 9,834 | 10,712 | 10,779 | 11,340 | 10,870 | 11,447 | 11,888 | 12,044 | 14,574 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 74 | 230 | 180 | 5 | 0 | 0 | 0 | 112 | 248 | 341 | 311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 |
Retained Earnings
| 7,843 | 7,426 | 7,695 | 7,424 | 7,722 | 7,555 | 8,559 | 8,379 | 9,273 | 9,345 | 9,596 | 9,280 | 8,526 | 7,767 | 7,778 | 7,389 | 7,604 | 6,876 | 7,029 | 7,338 | 7,642 | 7,341 | 6,727 | 5,824 | 6,286 | 6,237 | 6,401 | 5,692 | 5,949 | 6,020 | 5,903 | 5,652 | 5,875 | 5,716 | 4,765 | 4,473 | 5,923 | 5,821 | 5,522 | 5,569 | 4,667 | 5,040 | 4,729 | 4,999 | 5,255 | 5,547 | 5,442 | 3,957 | 3,806 | 3,940 | 5,032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | -191 | -221 | -279 | -74 | -230 | -180 | -5 | 483 | 223 | 15 | -112 | -248 | -341 | -311 | 670 | 799 | 993 | 1,048 | 1,163 | 1,243 | 1,082 | 1,152 | 1,026 | 931 | 918 | 833 | 953 | 1,010 | 1,101 | 1,371 | 1,476 | 1,260 | 1,292 | 1,166 | 1,206 | 1,097 | 1,143 | 1,201 | 921 | 901 | 762 | 737 | 745 | 825 | 895 | 985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 876 | 1,128 | 857 | 0 | 0 | 0 | -74 | -230 | -180 | -5 | 0 | 0 | 0 | -112 | -248 | -341 | 1,156 | 0 | 0 | 0 | 1,156 | 1,163 | 0 | 0 | 1,160 | 1,026 | 0 | 0 | 820 | 961 | 0 | 0 | -16 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 728 | 11 | 0 | 4,852 | 4,791 | 2,311 | 988 | 5,662 | 5,330 | 5,515 | 5,325 | 4,954 | 5,276 | 4,910 |
Total Shareholders Equity
| 9,185 | 9,020 | 9,018 | 8,867 | 9,138 | 8,910 | 10,119 | 9,783 | 10,731 | 10,974 | 11,713 | 11,137 | 10,178 | 9,289 | 9,164 | 8,682 | 8,915 | 8,012 | 8,294 | 8,797 | 9,141 | 8,970 | 8,436 | 7,372 | 7,893 | 7,729 | 7,798 | 7,076 | 7,235 | 7,439 | 7,379 | 7,219 | 7,696 | 7,658 | 6,491 | 6,231 | 7,548 | 7,493 | 7,085 | 7,178 | 6,327 | 6,427 | 6,096 | 6,227 | 6,449 | 6,769 | 6,733 | 5,318 | 5,257 | 6,718 | 6,486 | 6,128 | 5,796 | 5,981 | 5,791 | 5,420 | 5,742 | 5,376 |
Total Equity
| 9,267 | 9,100 | 9,095 | 8,938 | 9,216 | 8,986 | 10,198 | 9,861 | 10,812 | 11,056 | 11,797 | 11,221 | 10,261 | 9,372 | 9,246 | 8,759 | 8,999 | 8,099 | 8,381 | 8,885 | 9,230 | 9,060 | 8,536 | 7,468 | 7,990 | 7,825 | 7,886 | 7,161 | 7,319 | 7,527 | 7,466 | 7,305 | 7,786 | 7,750 | 6,581 | 6,319 | 7,628 | 7,576 | 7,181 | 7,273 | 6,426 | 6,522 | 6,188 | 6,311 | 6,525 | 6,847 | 6,746 | 5,420 | 5,363 | 6,829 | 6,573 | 6,210 | 5,880 | 6,074 | 5,894 | 5,517 | 5,842 | 5,969 |
Total Liabilities & Shareholders Equity
| 20,242 | 19,750 | 19,562 | 20,206 | 20,448 | 21,263 | 20,796 | 21,296 | 22,010 | 21,810 | 24,281 | 23,480 | 23,083 | 22,284 | 21,683 | 21,002 | 21,427 | 20,897 | 21,270 | 21,647 | 22,452 | 22,023 | 22,408 | 21,103 | 21,523 | 20,282 | 20,219 | 20,079 | 20,356 | 19,939 | 19,456 | 18,892 | 19,885 | 19,645 | 19,232 | 17,105 | 17,120 | 17,005 | 17,062 | 16,779 | 17,730 | 15,685 | 16,540 | 15,837 | 16,355 | 15,898 | 17,211 | 17,539 | 17,012 | 16,663 | 17,285 | 16,989 | 17,220 | 16,944 | 17,341 | 17,405 | 17,886 | 20,543 |