EVN AG
F:EVN
Balance Sheet
Balance Sheet Decomposition
EVN AG
EVN AG
Balance Sheet
EVN AG
| Sep-2002 | Sep-2003 | Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
181
|
302
|
489
|
261
|
375
|
472
|
121
|
131
|
124
|
143
|
162
|
259
|
218
|
255
|
237
|
223
|
215
|
247
|
215
|
123
|
292
|
70
|
79
|
90
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
259
|
218
|
255
|
237
|
223
|
215
|
247
|
215
|
123
|
292
|
70
|
79
|
90
|
|
| Cash Equivalents |
181
|
302
|
489
|
261
|
375
|
472
|
121
|
130
|
123
|
142
|
162
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
136
|
87
|
224
|
58
|
3
|
44
|
1
|
81
|
75
|
19
|
187
|
123
|
254
|
399
|
244
|
267
|
172
|
187
|
|
| Total Receivables |
198
|
290
|
253
|
342
|
619
|
540
|
305
|
580
|
506
|
480
|
538
|
566
|
444
|
503
|
414
|
390
|
451
|
365
|
307
|
539
|
824
|
938
|
710
|
409
|
|
| Accounts Receivables |
112
|
88
|
130
|
154
|
251
|
284
|
305
|
580
|
506
|
480
|
538
|
566
|
444
|
503
|
414
|
281
|
301
|
259
|
218
|
389
|
528
|
510
|
480
|
260
|
|
| Other Receivables |
86
|
202
|
123
|
188
|
368
|
256
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
150
|
106
|
89
|
150
|
296
|
428
|
230
|
149
|
|
| Inventory |
79
|
21
|
65
|
65
|
71
|
84
|
98
|
137
|
136
|
106
|
106
|
108
|
178
|
133
|
140
|
98
|
95
|
104
|
67
|
96
|
207
|
138
|
116
|
87
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
264
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
1
|
18
|
97
|
211
|
152
|
203
|
137
|
639
|
|
| Total Current Assets |
458
|
613
|
807
|
668
|
1 064
|
1 096
|
924
|
934
|
989
|
787
|
809
|
977
|
840
|
972
|
871
|
731
|
949
|
858
|
938
|
1 367
|
1 719
|
1 615
|
1 214
|
1 411
|
|
| PP&E Net |
1 487
|
1 590
|
1 593
|
1 776
|
2 026
|
2 149
|
2 392
|
2 653
|
2 818
|
2 939
|
3 009
|
3 094
|
3 542
|
3 516
|
3 513
|
3 384
|
3 439
|
3 580
|
3 703
|
3 692
|
3 880
|
4 286
|
4 663
|
5 111
|
|
| PP&E Gross |
1 487
|
1 590
|
1 593
|
1 776
|
2 026
|
2 149
|
2 392
|
2 653
|
2 818
|
2 939
|
3 009
|
3 094
|
3 542
|
3 516
|
3 513
|
3 384
|
3 439
|
3 580
|
3 703
|
3 692
|
3 880
|
4 286
|
4 663
|
5 111
|
|
| Accumulated Depreciation |
2 294
|
2 372
|
2 522
|
2 684
|
2 858
|
2 980
|
3 132
|
3 281
|
3 461
|
3 663
|
3 860
|
4 049
|
4 412
|
4 648
|
4 855
|
5 121
|
5 340
|
5 516
|
5 748
|
5 567
|
5 722
|
5 940
|
6 096
|
6 368
|
|
| Intangible Assets |
73
|
76
|
91
|
122
|
142
|
136
|
142
|
149
|
145
|
203
|
193
|
188
|
138
|
164
|
165
|
121
|
126
|
163
|
161
|
161
|
188
|
208
|
261
|
309
|
|
| Goodwill |
5
|
6
|
34
|
163
|
191
|
192
|
216
|
217
|
216
|
207
|
210
|
210
|
59
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
3
|
3
|
2
|
2
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
67
|
52
|
104
|
61
|
54
|
63
|
62
|
53
|
|
| Long-Term Investments |
699
|
617
|
933
|
1 659
|
1 903
|
2 074
|
2 365
|
2 122
|
1 812
|
1 885
|
1 717
|
1 743
|
1 554
|
1 398
|
1 538
|
1 932
|
3 075
|
3 395
|
3 243
|
5 681
|
6 491
|
4 730
|
4 665
|
4 120
|
|
| Other Long-Term Assets |
93
|
105
|
275
|
353
|
519
|
615
|
598
|
621
|
751
|
849
|
924
|
891
|
709
|
395
|
414
|
104
|
119
|
86
|
161
|
121
|
96
|
91
|
49
|
25
|
|
| Other Assets |
5
|
6
|
34
|
163
|
191
|
192
|
216
|
217
|
216
|
207
|
210
|
210
|
59
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
3
|
3
|
2
|
2
|
|
| Total Assets |
2 804
N/A
|
2 994
+7%
|
3 732
+25%
|
4 740
+27%
|
5 846
+23%
|
6 262
+7%
|
6 636
+6%
|
6 695
+1%
|
6 731
+1%
|
6 870
+2%
|
6 863
0%
|
7 102
+3%
|
6 842
-4%
|
6 501
-5%
|
6 557
+1%
|
6 455
-2%
|
7 831
+21%
|
8 189
+5%
|
8 366
+2%
|
11 140
+33%
|
12 431
+12%
|
10 996
-12%
|
10 914
-1%
|
11 031
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
116
|
119
|
123
|
166
|
246
|
344
|
284
|
329
|
339
|
368
|
384
|
462
|
505
|
472
|
400
|
314
|
337
|
301
|
298
|
332
|
437
|
463
|
495
|
427
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
31
|
32
|
30
|
18
|
18
|
78
|
66
|
82
|
168
|
183
|
182
|
194
|
198
|
133
|
|
| Short-Term Debt |
14
|
3
|
1
|
2
|
15
|
22
|
27
|
17
|
205
|
312
|
49
|
390
|
194
|
0
|
0
|
1
|
0
|
0
|
75
|
0
|
255
|
50
|
0
|
2
|
|
| Current Portion of Long-Term Debt |
1
|
3
|
0
|
1
|
0
|
225
|
127
|
0
|
0
|
0
|
0
|
79
|
302
|
140
|
239
|
49
|
89
|
69
|
41
|
323
|
129
|
302
|
135
|
30
|
|
| Other Current Liabilities |
257
|
295
|
276
|
273
|
291
|
255
|
335
|
299
|
297
|
290
|
323
|
243
|
275
|
669
|
589
|
470
|
576
|
451
|
443
|
819
|
724
|
493
|
396
|
635
|
|
| Total Current Liabilities |
388
|
420
|
400
|
442
|
553
|
847
|
773
|
645
|
842
|
982
|
787
|
1 207
|
1 307
|
1 300
|
1 245
|
913
|
1 068
|
903
|
1 024
|
1 658
|
1 727
|
1 502
|
1 224
|
1 226
|
|
| Long-Term Debt |
680
|
734
|
1 017
|
1 036
|
1 397
|
1 173
|
1 359
|
1 737
|
1 761
|
1 623
|
1 957
|
1 593
|
1 768
|
1 552
|
1 329
|
1 138
|
1 045
|
994
|
1 118
|
774
|
1 206
|
1 175
|
1 058
|
1 284
|
|
| Deferred Income Tax |
37
|
68
|
129
|
295
|
380
|
400
|
420
|
307
|
227
|
177
|
119
|
112
|
48
|
31
|
93
|
172
|
471
|
544
|
490
|
1 035
|
1 127
|
786
|
766
|
694
|
|
| Minority Interest |
24
|
23
|
23
|
191
|
233
|
227
|
233
|
343
|
346
|
362
|
245
|
242
|
238
|
255
|
260
|
258
|
260
|
257
|
261
|
263
|
273
|
299
|
316
|
331
|
|
| Other Liabilities |
635
|
611
|
630
|
682
|
760
|
828
|
876
|
879
|
876
|
912
|
987
|
1 125
|
1 087
|
1 028
|
1 119
|
1 082
|
1 154
|
1 196
|
1 190
|
1 129
|
1 050
|
1 069
|
1 134
|
1 168
|
|
| Total Liabilities |
1 763
N/A
|
1 856
+5%
|
2 199
+18%
|
2 645
+20%
|
3 323
+26%
|
3 474
+5%
|
3 660
+5%
|
3 912
+7%
|
4 052
+4%
|
4 056
+0%
|
4 095
+1%
|
4 277
+4%
|
4 447
+4%
|
4 167
-6%
|
4 046
-3%
|
3 563
-12%
|
3 998
+12%
|
3 893
-3%
|
4 084
+5%
|
4 859
+19%
|
5 383
+11%
|
4 831
-10%
|
4 499
-7%
|
4 702
+5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
91
|
91
|
99
|
99
|
99
|
99
|
300
|
300
|
300
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
|
| Retained Earnings |
798
|
876
|
965
|
1 088
|
1 263
|
1 433
|
1 558
|
1 661
|
1 808
|
1 926
|
2 116
|
2 156
|
1 795
|
1 868
|
1 950
|
2 126
|
2 297
|
2 514
|
2 879
|
3 117
|
2 980
|
3 672
|
3 941
|
4 217
|
|
| Additional Paid In Capital |
187
|
187
|
309
|
309
|
309
|
309
|
108
|
108
|
108
|
254
|
254
|
253
|
253
|
253
|
253
|
253
|
253
|
254
|
254
|
254
|
255
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
35
|
16
|
160
|
598
|
852
|
946
|
1 012
|
725
|
474
|
317
|
76
|
112
|
52
|
70
|
23
|
226
|
993
|
1 227
|
1 244
|
2 991
|
3 686
|
2 226
|
2 256
|
1 878
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
8
|
7
|
6
|
11
|
21
|
22
|
23
|
22
|
21
|
21
|
20
|
19
|
19
|
18
|
18
|
18
|
17
|
|
| Other Equity |
0
|
1
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
5
|
3
|
5
|
13
|
24
|
23
|
22
|
20
|
9
|
151
|
138
|
185
|
45
|
95
|
80
|
|
| Total Equity |
1 041
N/A
|
1 138
+9%
|
1 533
+35%
|
2 094
+37%
|
2 523
+20%
|
2 788
+10%
|
2 976
+7%
|
2 784
-6%
|
2 680
-4%
|
2 814
+5%
|
2 768
-2%
|
2 825
+2%
|
2 395
-15%
|
2 335
-3%
|
2 511
+8%
|
2 892
+15%
|
3 833
+33%
|
4 296
+12%
|
4 282
0%
|
6 281
+47%
|
7 048
+12%
|
6 165
-13%
|
6 415
+4%
|
6 328
-1%
|
|
| Total Liabilities & Equity |
2 804
N/A
|
2 994
+7%
|
3 732
+25%
|
4 740
+27%
|
5 846
+23%
|
6 262
+7%
|
6 636
+6%
|
6 695
+1%
|
6 731
+1%
|
6 870
+2%
|
6 863
0%
|
7 102
+3%
|
6 842
-4%
|
6 501
-5%
|
6 557
+1%
|
6 455
-2%
|
7 831
+21%
|
8 189
+5%
|
8 366
+2%
|
11 140
+33%
|
12 431
+12%
|
10 996
-12%
|
10 914
-1%
|
11 031
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
152
|
152
|
164
|
164
|
164
|
164
|
164
|
164
|
163
|
180
|
179
|
178
|
178
|
178
|
178
|
178
|
178
|
178
|
178
|
178
|
178
|
178
|
178
|
178
|
|