Evotec SE
XETRA:EVT
Balance Sheet
Balance Sheet Decomposition
Evotec SE
Current Assets | 903.2m |
Cash & Short-Term Investments | 616.9m |
Receivables | 204.1m |
Other Current Assets | 82.2m |
Non-Current Assets | 1.3B |
Long-Term Investments | 142.1m |
PP&E | 806.6m |
Intangibles | 291.1m |
Other Non-Current Assets | 109.6m |
Current Liabilities | 464.6m |
Accounts Payable | 134.3m |
Other Current Liabilities | 330.3m |
Non-Current Liabilities | 668m |
Long-Term Debt | 477.1m |
Other Non-Current Liabilities | 190.9m |
Balance Sheet
Evotec SE
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
49
|
44
|
84
|
67
|
109
|
277
|
423
|
699
|
415
|
511
|
|
Cash Equivalents |
49
|
44
|
84
|
67
|
109
|
277
|
423
|
699
|
415
|
511
|
|
Short-Term Investments |
41
|
90
|
44
|
25
|
41
|
45
|
70
|
159
|
315
|
100
|
|
Total Receivables |
26
|
22
|
30
|
64
|
75
|
118
|
122
|
177
|
257
|
204
|
|
Accounts Receivables |
25
|
21
|
27
|
56
|
59
|
94
|
92
|
151
|
199
|
123
|
|
Other Receivables |
1
|
1
|
2
|
7
|
16
|
24
|
31
|
26
|
58
|
81
|
|
Inventory |
3
|
3
|
4
|
6
|
6
|
11
|
14
|
26
|
30
|
31
|
|
Other Current Assets |
6
|
7
|
7
|
17
|
19
|
19
|
30
|
40
|
57
|
57
|
|
Total Current Assets |
125
|
167
|
169
|
178
|
250
|
470
|
659
|
1 101
|
1 074
|
903
|
|
PP&E Net |
24
|
38
|
43
|
76
|
91
|
239
|
337
|
485
|
650
|
807
|
|
PP&E Gross |
24
|
38
|
43
|
76
|
91
|
239
|
337
|
485
|
650
|
807
|
|
Accumulated Depreciation |
49
|
59
|
52
|
56
|
74
|
111
|
145
|
201
|
271
|
350
|
|
Intangible Assets |
30
|
25
|
33
|
135
|
123
|
117
|
98
|
31
|
24
|
15
|
|
Goodwill |
45
|
46
|
86
|
220
|
221
|
256
|
247
|
258
|
275
|
276
|
|
Note Receivable |
0
|
2
|
6
|
11
|
15
|
23
|
36
|
56
|
70
|
94
|
|
Long-Term Investments |
0
|
0
|
4
|
22
|
29
|
41
|
59
|
287
|
150
|
142
|
|
Other Long-Term Assets |
0
|
10
|
13
|
24
|
44
|
35
|
25
|
18
|
14
|
15
|
|
Other Assets |
45
|
46
|
86
|
220
|
221
|
256
|
247
|
258
|
275
|
276
|
|
Total Assets |
225
N/A
|
289
+28%
|
354
+23%
|
666
+88%
|
772
+16%
|
1 181
+53%
|
1 462
+24%
|
2 235
+53%
|
2 257
+1%
|
2 252
0%
|
|
Liabilities | |||||||||||
Accounts Payable |
9
|
12
|
12
|
26
|
31
|
31
|
43
|
73
|
97
|
134
|
|
Accrued Liabilities |
2
|
14
|
12
|
18
|
26
|
29
|
35
|
34
|
47
|
41
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
13
|
14
|
22
|
168
|
57
|
21
|
30
|
51
|
16
|
149
|
|
Other Current Liabilities |
8
|
16
|
27
|
30
|
83
|
98
|
101
|
167
|
177
|
140
|
|
Total Current Liabilities |
33
|
56
|
73
|
243
|
196
|
179
|
208
|
325
|
338
|
465
|
|
Long-Term Debt |
8
|
9
|
7
|
21
|
58
|
442
|
462
|
462
|
490
|
477
|
|
Deferred Income Tax |
2
|
2
|
3
|
24
|
22
|
21
|
20
|
18
|
19
|
18
|
|
Minority Interest |
0
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
23
|
35
|
57
|
46
|
72
|
61
|
47
|
53
|
224
|
173
|
|
Total Liabilities |
66
N/A
|
103
+56%
|
141
+37%
|
336
+138%
|
348
+4%
|
704
+102%
|
738
+5%
|
857
+16%
|
1 070
+25%
|
1 133
+6%
|
|
Equity | |||||||||||
Common Stock |
132
|
133
|
133
|
148
|
149
|
151
|
164
|
177
|
177
|
177
|
|
Retained Earnings |
639
|
622
|
593
|
567
|
481
|
441
|
433
|
216
|
392
|
476
|
|
Additional Paid In Capital |
689
|
694
|
698
|
779
|
783
|
787
|
1 031
|
1 430
|
1 440
|
1 450
|
|
Unrealized Security Profit/Loss |
7
|
7
|
6
|
6
|
6
|
5
|
4
|
3
|
21
|
13
|
|
Other Equity |
30
|
25
|
32
|
35
|
33
|
24
|
42
|
16
|
16
|
18
|
|
Total Equity |
158
N/A
|
186
+17%
|
213
+15%
|
331
+55%
|
424
+28%
|
477
+13%
|
724
+52%
|
1 378
+90%
|
1 187
-14%
|
1 120
-6%
|
|
Total Liabilities & Equity |
225
N/A
|
289
+28%
|
354
+23%
|
666
+88%
|
772
+16%
|
1 181
+53%
|
1 462
+24%
|
2 235
+53%
|
2 257
+1%
|
2 252
0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
131
|
132
|
133
|
147
|
149
|
151
|
164
|
176
|
177
|
177
|