Cleveland-Cliffs Inc.
CLF
NYSE
12.29
USD-0.46(-3.61%)
As of today
Cleveland-Cliffs Inc. fundamentals
CLF Balance Sheet
| Period Ending | Dec 31, 1985 | Dec 31, 1986 | Dec 31, 1987 | Dec 31, 1988 | Dec 31, 1989 | Dec 31, 1990 | Dec 31, 1991 | Dec 31, 1992 | Dec 31, 1993 | Dec 31, 1994 | Dec 31, 1995 | Dec 31, 1996 | Dec 31, 1997 | Dec 31, 1998 | Dec 31, 1999 | Dec 31, 2000 | Dec 31, 2001 | Dec 31, 2002 | Dec 31, 2003 | Dec 31, 2004 | Dec 31, 2005 | Dec 31, 2006 | Dec 31, 2007 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 47,600,000 | 86,700,000 | 108,600,000 | 52,400,000 | 96,200,000 | 98,100,000 | 95,900,000 | 128,600,000 | 67,900,000 | 140,600,000 | 139,900,000 | 152,300,000 | 115,900,000 | 130,300,000 | 67,600,000 | 29,900,000 | 183,800,000 | 61,800,000 | 67,800,000 | 216,900,000 | 192,800,000 | 351,700,000 | 157,100,000 | 179,000,000 | 502,700,000 | 1,566,700,000 | 521,600,000 | 195,200,000 | 335,500,000 | 290,900,000 | 285,200,000 | 323,400,000 | 1,007,700,000 | 823,200,000 | 352,600,000 | 112,000,000 | 48,000,000 | 26,000,000 | 198,000,000 | 54,000,000 | |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182,700,000 | 9,900,000 | 0 | 0 | 0 | 0 | 82,600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Cash & Short-Term Investments | 47,600,000 | 86,700,000 | 108,600,000 | 52,400,000 | 96,200,000 | 98,100,000 | 95,900,000 | 128,600,000 | 67,900,000 | 140,600,000 | 139,900,000 | 152,300,000 | 115,900,000 | 130,300,000 | 67,600,000 | 29,900,000 | 183,800,000 | 61,800,000 | 67,800,000 | 399,600,000 | 202,700,000 | 351,700,000 | 157,100,000 | 179,000,000 | 502,700,000 | 1,649,300,000 | 521,600,000 | 195,200,000 | 335,500,000 | 290,900,000 | 285,200,000 | 323,400,000 | 1,007,700,000 | 823,200,000 | 352,600,000 | 112,000,000 | 48,000,000 | 26,000,000 | 198,000,000 | 54,000,000 | |
| Net Receivables | 47,500,000 | 54,100,000 | 46,400,000 | 51,300,000 | 36,900,000 | 121,100,000 | 52,800,000 | 42,300,000 | 36,900,000 | 65,900,000 | 61,800,000 | 70,200,000 | 73,400,000 | 59,100,000 | 82,600,000 | 64,800,000 | 32,000,000 | 23,100,000 | 10,900,000 | 99,100,000 | 71,200,000 | 90,500,000 | 104,600,000 | 68,500,000 | 103,500,000 | 402,300,000 | 326,100,000 | 456,700,000 | 380,700,000 | 443,300,000 | 212,300,000 | 177,300,000 | 171,600,000 | 344,000,000 | 152,600,000 | 1,193,000,000 | 2,154,000,000 | 1,960,000,000 | 1,840,000,000 | 1,576,000,000 | |
| Inventory | 63,400,000 | 47,200,000 | 34,300,000 | 39,400,000 | 30,700,000 | 36,100,000 | 35,400,000 | 49,400,000 | 27,500,000 | 39,700,000 | 55,700,000 | 45,000,000 | 61,400,000 | 59,600,000 | 52,600,000 | 113,200,000 | 113,800,000 | 184,400,000 | 202,800,000 | 183,600,000 | 246,300,000 | 278,400,000 | 318,900,000 | 366,600,000 | 375,200,000 | 417,300,000 | 692,600,000 | 725,600,000 | 607,400,000 | 521,900,000 | 440,000,000 | 269,800,000 | 277,300,000 | 181,100,000 | 317,400,000 | 3,828,000,000 | 5,188,000,000 | 5,130,000,000 | 4,460,000,000 | 5,094,000,000 | |
| Other Current Assets | 25,600,000 | 40,700,000 | 130,600,000 | 10,500,000 | 13,800,000 | 10,900,000 | 21,600,000 | 28,900,000 | 117,700,000 | 22,900,000 | 35,300,000 | 33,300,000 | 15,100,000 | 11,200,000 | 14,300,000 | 40,100,000 | 33,100,000 | 31,200,000 | 119,600,000 | 51,500,000 | 115,800,000 | 61,700,000 | 104,500,000 | 247,600,000 | 179,800,000 | 114,800,000 | 168,300,000 | 193,900,000 | 236,400,000 | 59,700,000 | -29,800,000 | 54,100,000 | 91,700,000 | 39,800,000 | 131,000,000 | 165,000,000 | 263,000,000 | 306,000,000 | 138,000,000 | 183,000,000 | |
| Total Current Assets | 184,100,000 | 228,700,000 | 319,900,000 | 153,600,000 | 177,600,000 | 266,200,000 | 205,700,000 | 249,200,000 | 250,000,000 | 269,100,000 | 292,700,000 | 300,800,000 | 265,800,000 | 259,900,000 | 217,100,000 | 248,000,000 | 362,700,000 | 300,500,000 | 313,300,000 | 733,800,000 | 636,000,000 | 782,300,000 | 754,600,000 | 861,700,000 | 1,161,200,000 | 2,583,700,000 | 1,790,700,000 | 1,650,000,000 | 1,560,000,000 | 1,455,000,000 | 979,100,000 | 824,600,000 | 1,544,600,000 | 1,479,600,000 | 897,900,000 | 5,298,000,000 | 7,653,000,000 | 7,422,000,000 | 6,636,000,000 | 6,907,000,000 | |
| Property, Plant & Equipment (Net) | 197,400,000 | 143,500,000 | 16,100,000 | 33,000,000 | 32,700,000 | 36,600,000 | 36,100,000 | 35,700,000 | 35,300,000 | 110,400,000 | 120,000,000 | 127,700,000 | 134,000,000 | 150,000,000 | 153,900,000 | 272,700,000 | 260,300,000 | 278,900,000 | 270,500,000 | 283,900,000 | 802,800,000 | 884,900,000 | 1,823,900,000 | 2,456,100,000 | 2,592,600,000 | 3,979,200,000 | 10,524,600,000 | 11,207,300,000 | 11,153,400,000 | 1,414,900,000 | 1,059,000,000 | 984,400,000 | 1,051,599,999 | 1,369,000,000 | 1,963,000,000 | 8,743,000,000 | 9,186,000,000 | 9,070,000,000 | 8,895,000,000 | 9,942,000,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74,600,000 | 196,500,000 | 1,152,100,000 | 167,400,000 | 0 | 0 | 0 | 2,000,000 | 0 | 0 | 2,000,000 | 1,406,000,000 | 1,116,000,000 | 1,130,000,000 | 1,005,000,000 | 1,768,000,000 | |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,600,000 | 0 | 0 | 0 | 0 | 109,600,000 | 114,800,000 | 175,800,000 | 147,000,000 | 129,000,000 | 95,400,000 | 62,700,000 | 58,200,000 | 53,800,000 | 52,300,000 | 0 | 0 | 188,000,000 | 221,000,000 | 214,000,000 | 201,000,000 | 1,170,000,000 | |
| Goodwill & Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,600,000 | 0 | 0 | 0 | 0 | 109,600,000 | 189,400,000 | 372,300,000 | 1,299,100,000 | 296,400,000 | 169,900,000 | 64,700,000 | 60,200,000 | 55,800,000 | 54,300,000 | 0 | 0 | 1,594,000,000 | 1,337,000,000 | 1,344,000,000 | 1,206,000,000 | 2,938,000,000 | |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,800,000 | 86,600,000 | 147,100,000 | 163,300,000 | 359,000,000 | 330,700,000 | 495,200,000 | 656,800,000 | 548,900,000 | 135,800,000 | 30,800,000 | 7,000,000 | 0 | 0 | 0 | 0 | 62,700,000 | 105,000,000 | 128,000,000 | 163,000,000 | 124,000,000 | 140,000,000 | |
| Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,500,000 | 44,200,000 | 66,500,000 | 107,000,000 | 42,100,000 | 251,200,000 | 151,100,000 | 140,300,000 | 209,500,000 | 91,800,000 | 0 | 156,400,000 | 0 | 0 | 0 | 1,087,500,000 | 610,000,000 | 537,000,000 | 0 | 0 | 0 | 0 | |
| Other Non-Current Assets | 178,600,000 | 213,000,000 | 320,700,000 | 203,200,000 | 200,900,000 | 204,700,000 | 230,700,000 | 252,300,000 | 260,100,000 | 237,000,000 | 231,900,000 | 245,200,000 | 294,500,000 | 313,600,000 | 308,700,000 | 207,100,000 | 202,000,000 | 150,700,000 | 249,500,000 | 83,800,000 | 94,300,000 | 2,200,000 | 96,200,000 | 101,800,000 | 49,800,000 | 45,900,000 | 168,900,000 | 193,600,000 | 207,800,000 | 72,100,000 | 33,600,000 | 59,100,000 | 302,900,000 | 216,200,000 | 120,700,000 | 494,000,000 | 671,000,000 | 756,000,000 | 676,000,000 | 1,020,000,000 | |
| Total Non-Current Assets | 376,000,000 | 356,500,000 | 336,800,000 | 236,200,000 | 233,600,000 | 241,300,000 | 266,800,000 | 288,000,000 | 295,400,000 | 347,400,000 | 351,900,000 | 372,900,000 | 428,500,000 | 463,600,000 | 462,600,000 | 479,800,000 | 462,300,000 | 429,600,000 | 581,900,000 | 427,300,000 | 1,110,700,000 | 1,157,400,000 | 2,321,200,000 | 3,249,400,000 | 3,478,100,000 | 5,194,500,000 | 12,751,000,000 | 11,924,900,000 | 11,561,900,000 | 1,744,200,000 | 1,155,400,000 | 1,099,300,000 | 1,408,800,000 | 2,050,000,000 | 2,605,900,000 | 11,473,000,000 | 11,322,000,000 | 11,333,000,000 | 10,901,000,000 | 14,040,000,000 | |
| Other Assets | 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 | |
| Total Assets | 560,100,000 | 585,200,000 | 656,700,000 | 389,800,000 | 411,200,000 | 507,500,000 | 472,500,000 | 537,200,000 | 545,400,000 | 616,500,000 | 644,600,000 | 673,700,000 | 694,300,000 | 723,500,000 | 679,700,000 | 727,800,000 | 825,000,000 | 730,100,000 | 895,200,000 | 1,161,100,000 | 1,746,700,000 | 1,939,700,000 | 3,075,800,000 | 4,111,100,000 | 4,639,300,000 | 7,778,200,000 | 14,541,700,000 | 13,574,900,000 | 13,121,900,000 | 3,199,200,000 | 2,134,500,000 | 1,923,900,000 | 2,953,400,000 | 3,529,600,000 | 3,503,800,000 | 16,771,000,000 | 18,975,000,000 | 18,755,000,000 | 17,537,000,000 | 20,947,000,000 | |
| Accounts Payable | 0 | 0 | 0 | 0 | 19,900,000 | 29,200,000 | 11,900,000 | 16,200,000 | 16,400,000 | 15,100,000 | 16,000,000 | 11,900,000 | 13,400,000 | 38,300,000 | 29,100,000 | 35,100,000 | 30,100,000 | 54,800,000 | 64,700,000 | 73,300,000 | 122,900,000 | 139,000,000 | 149,900,000 | 201,000,000 | 178,900,000 | 266,500,000 | 380,300,000 | 555,500,000 | 345,500,000 | 272,100,000 | 106,300,000 | 107,600,000 | 99,500,000 | 186,800,000 | 155,000,000 | 1,575,000,000 | 2,073,000,000 | 2,186,000,000 | 2,099,000,000 | 2,008,000,000 | |
| Short-Term Debt | 18,900,000 | 16,500,000 | 29,500,000 | 25,800,000 | 18,500,000 | 11,800,000 | 11,800,000 | 100,000 | 0 | 20,600,000 | 17,300,000 | 0 | 0 | 0 | 0 | 0 | 100,000,000 | 20,000,000 | 25,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 33,700,000 | 146,600,000 | 148,200,000 | 69,900,000 | 96,300,000 | 17,900,000 | 17,400,000 | 0 | 0 | 0 | 144,000,000 | 147,000,000 | 136,000,000 | 90,000,000 | 113,000,000 | |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,100,000 | 29,100,000 | 11,500,000 | 144,800,000 | 41,200,000 | 142,300,000 | 324,500,000 | 28,300,000 | 123,400,000 | 53,500,000 | 35,200,000 | 28,300,000 | 30,200,000 | 35,500,000 | 37,900,000 | 147,000,000 | 138,000,000 | 0 | 0 | 0 | |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38,700,000 | 77,700,000 | 79,400,000 | 0 | 0 | 0 | 28,400,000 | 86,800,000 | 105,100,000 | 215,600,000 | 126,600,000 | 35,900,000 | 12,800,000 | 12,800,000 | 12,800,000 | 16,399,999 | 22,400,000 | 21,000,000 | 22,100,000 | 7,000,000 | 25,000,000 | 0 | 0 | 0 | |
| Other Current Liabilities | 49,000,000 | 82,400,000 | 54,200,000 | 53,600,000 | 40,500,000 | 53,300,000 | 42,300,000 | 44,000,000 | 47,600,000 | 63,900,000 | 70,200,000 | 93,600,000 | 78,400,000 | 50,900,000 | 44,600,000 | 67,100,000 | 59,700,000 | 130,000,000 | 136,200,000 | 183,800,000 | 210,700,000 | 177,700,000 | 209,800,000 | 412,300,000 | 245,200,000 | 370,600,000 | 515,300,000 | 613,600,000 | 533,900,000 | 523,900,000 | 444,700,000 | 221,400,000 | 300,100,000 | 224,900,000 | 194,200,000 | 1,056,000,000 | 1,178,000,000 | 1,227,000,000 | 1,319,000,000 | 1,201,000,000 | |
| Total Current Liabilities | 67,900,000 | 98,900,000 | 83,700,000 | 79,400,000 | 78,900,000 | 94,300,000 | 66,000,000 | 60,300,000 | 64,000,000 | 99,600,000 | 103,500,000 | 105,500,000 | 91,800,000 | 89,200,000 | 73,700,000 | 102,200,000 | 189,800,000 | 204,800,000 | 225,900,000 | 257,100,000 | 362,700,000 | 374,900,000 | 399,600,000 | 844,900,000 | 570,400,000 | 1,028,700,000 | 1,493,300,000 | 1,381,500,000 | 1,085,500,000 | 965,800,000 | 578,000,000 | 391,100,000 | 452,200,000 | 468,200,000 | 409,400,000 | 2,929,000,000 | 3,561,000,000 | 3,549,000,000 | 3,508,000,000 | 3,322,000,000 | |
| Long-Term Debt | 36,900,000 | 79,900,000 | 122,400,000 | 93,800,000 | 52,800,000 | 41,200,000 | 29,400,000 | 75,000,000 | 75,000,000 | 70,000,000 | 70,000,000 | 70,000,000 | 70,000,000 | 70,000,000 | 70,000,000 | 70,000,000 | 70,000,000 | 35,000,000 | 0 | 0 | 0 | 0 | 440,000,000 | 525,000,000 | 649,300,000 | 1,881,300,000 | 3,821,500,000 | 4,196,300,000 | 3,189,500,000 | 3,055,100,000 | 2,755,600,000 | 2,213,500,000 | 2,357,100,000 | 2,092,900,000 | 2,113,800,000 | 5,845,000,000 | 5,652,000,000 | 4,566,000,000 | 3,500,000,000 | 7,659,000,000 | |
| Non-Current Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96,200,000 | 67,300,000 | 70,800,000 | 0 | 0 | 0 | 0 | 0 | 77,100,000 | 64,200,000 | 35,400,000 | 32,100,000 | 25,700,000 | 0 | 0 | 0 | 0 | 0 | |
| Non-Current Deferred Tax Liabilities | 57,300,000 | 41,300,000 | 20,800,000 | 22,500,000 | 33,800,000 | 33,600,000 | 37,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165,100,000 | 0 | 34,500,000 | 21,500,000 | 116,700,000 | 117,900,000 | 189,000,000 | 67,300,000 | 70,800,000 | 63,700,000 | 1,062,400,000 | 1,108,100,000 | 1,146,500,000 | 51,300,000 | 0 | 0 | 0 | 622,700,000 | 150,500,000 | 0 | 0 | 590,000,000 | 639,000,000 | 858,000,000 | |
| Other Non-Current Liabilities | 78,000,000 | 89,600,000 | 84,400,000 | 25,500,000 | 19,700,000 | 47,600,000 | 48,900,000 | 132,300,000 | 125,700,000 | 135,500,000 | 128,500,000 | 127,600,000 | 125,100,000 | 126,700,000 | 128,700,000 | 129,700,000 | 0 | 391,100,000 | 421,000,000 | 327,199,999 | 371,500,000 | 443,000,000 | 534,800,000 | 852,800,000 | 741,000,000 | 965,800,000 | 1,124,800,000 | 1,128,100,000 | 816,100,000 | 833,300,000 | 532,699,999 | 585,600,000 | 552,800,000 | 512,200,000 | 596,999,999 | 4,918,000,000 | 3,988,000,000 | 2,008,000,000 | 1,768,000,000 | 2,211,000,000 | |
| Total Non-Current Liabilities | 172,200,000 | 210,800,000 | 227,600,000 | 141,800,000 | 106,300,000 | 122,400,000 | 115,700,000 | 207,300,000 | 200,700,000 | 205,500,000 | 198,500,000 | 197,600,000 | 195,100,000 | 196,700,000 | 198,700,000 | 199,700,000 | 235,100,000 | 426,100,000 | 421,000,000 | 348,699,999 | 488,200,000 | 560,900,000 | 1,260,000,000 | 1,512,400,000 | 1,531,900,000 | 2,910,800,000 | 6,008,700,000 | 6,432,500,000 | 5,152,100,000 | 3,939,700,000 | 3,365,399,999 | 2,863,300,000 | 2,945,300,000 | 3,259,900,000 | 2,887,000,000 | 10,763,000,000 | 9,640,000,000 | 7,164,000,000 | 5,907,000,000 | 10,728,000,000 | |
| Other Liabilities | 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 | |
| Capital Lease Obligations | 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 | 168,200,000 | 212,800,000 | 235,600,000 | 166,900,000 | 92,800,000 | 56,200,000 | 38,400,000 | 52,900,000 | 0 | 0 | 455,000,000 | 414,000,000 | 317,000,000 | 363,000,000 | 594,000,000 | |
| Total Liabilities | 240,100,000 | 309,700,000 | 311,300,000 | 221,200,000 | 185,200,000 | 216,700,000 | 181,700,000 | 267,600,000 | 264,700,000 | 305,100,000 | 302,000,000 | 303,100,000 | 286,900,000 | 285,900,000 | 272,400,000 | 301,900,000 | 424,900,000 | 630,900,000 | 646,900,000 | 605,800,000 | 850,900,000 | 935,800,000 | 1,659,600,000 | 2,357,300,000 | 2,102,300,000 | 3,939,500,000 | 7,502,000,000 | 7,814,000,000 | 6,237,600,000 | 4,898,300,000 | 3,947,100,000 | 3,254,400,000 | 3,397,500,000 | 3,728,100,000 | 3,296,400,000 | 13,692,000,000 | 13,201,000,000 | 10,713,000,000 | 9,415,000,000 | 14,050,000,000 | |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172,500,000 | 172,500,000 | 172,300,000 | 134,700,000 | 0 | 695,400,000 | 0 | 0 | 0 | 731,300,000 | 731,300,000 | 731,300,000 | 0 | 0 | 0 | 0 | 738,000,000 | 0 | 0 | 0 | 0 | |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,800,000 | 16,800,000 | 16,800,000 | 16,800,000 | 16,800,000 | 16,800,000 | 16,800,000 | 16,800,000 | 16,800,000 | 16,800,000 | 16,800,000 | 17,300,000 | 18,500,000 | 18,500,000 | 19,800,000 | 19,800,000 | 19,800,000 | 29,800,000 | 37,700,000 | 37,700,000 | 37,700,000 | 63,000,000 | 63,000,000 | 66,000,000 | 66,000,000 | 66,000,000 | |
| Retained Earnings | 319,400,000 | 262,200,000 | 269,900,000 | 214,600,000 | 270,800,000 | 335,300,000 | 330,000,000 | 308,000,000 | 315,800,000 | 343,800,000 | 386,100,000 | 432,000,000 | 472,100,000 | 513,200,000 | 501,300,000 | 503,700,000 | 476,700,000 | 288,400,000 | 255,700,000 | 565,300,000 | 824,200,000 | 1,078,500,000 | 1,316,200,000 | 1,799,900,000 | 1,973,100,000 | 2,924,100,000 | 4,424,300,000 | 3,217,700,000 | 3,407,300,000 | -3,960,700,000 | -4,748,400,000 | -4,574,300,000 | -4,207,300,000 | -3,060,200,000 | -2,842,400,000 | -2,989,000,000 | -1,000,000 | 1,334,000,000 | 1,733,000,000 | 979,000,000 | |
| Accumulated Other Comprehensive Income/Loss | -162,700,000 | -164,300,000 | -42,700,000 | -67,200,000 | -64,200,000 | -146,700,000 | -139,300,000 | -141,200,000 | -137,300,000 | -138,300,000 | -140,000,000 | -141,600,000 | -138,300,000 | -60,900,000 | -6,400,000 | -2,000,000 | -2,200,000 | -113,400,000 | 54,900,000 | 0 | -24,800,000 | -169,900,000 | -30,300,000 | -394,600,000 | -122,600,000 | 45,900,000 | -92,599,999 | -55,599,999 | -112,900,000 | -245,799,999 | -18,000,000 | -21,300,000 | -38,999,999 | -283,900,000 | -318,800,000 | -133,000,000 | 618,000,000 | 1,830,000,000 | 1,657,000,000 | 1,537,000,000 | |
| Other Total Stockholders' Equity | 163,300,000 | 177,600,000 | 118,200,000 | 21,200,000 | 19,400,000 | 102,200,000 | 100,100,000 | 102,800,000 | 102,200,000 | 105,900,000 | 96,500,000 | 80,200,000 | 73,600,000 | -85,000,000 | -104,400,000 | -116,500,000 | -117,100,000 | -112,500,000 | -99,300,000 | -158,100,000 | -158,000,000 | -179,600,000 | -139,000,000 | 328,400,000 | -19,900,000 | 858,600,000 | 1,434,800,000 | 1,452,100,000 | 2,024,000,000 | 2,024,100,000 | 2,033,900,000 | 3,101,500,000 | 3,764,300,000 | 3,730,600,000 | 3,481,400,000 | 5,077,000,000 | 4,810,000,000 | 4,561,000,000 | 4,431,000,000 | 4,082,000,000 | |
| Total Stockholders' Equity | 320,000,000 | 275,500,000 | 345,400,000 | 168,600,000 | 226,000,000 | 290,800,000 | 290,800,000 | 269,600,000 | 280,700,000 | 311,400,000 | 342,600,000 | 370,600,000 | 407,400,000 | 437,600,000 | 407,300,000 | 402,000,000 | 374,200,000 | 79,300,000 | 228,100,000 | 596,500,000 | 824,100,000 | 918,100,000 | 1,298,400,000 | 1,750,500,000 | 2,542,800,000 | 3,845,900,000 | 5,785,000,000 | 4,632,700,000 | 6,069,500,000 | -1,431,300,000 | -1,981,400,000 | -1,464,300,000 | -444,300,000 | 424,200,000 | 357,900,000 | 2,756,000,000 | 5,490,000,000 | 7,791,000,000 | 7,887,000,000 | 6,664,000,000 | |
| Total Equity | 320,000,000 | 275,500,000 | 345,400,000 | 168,600,000 | 226,000,000 | 290,800,000 | 290,800,000 | 269,600,000 | 280,700,000 | 311,400,000 | 342,600,000 | 370,600,000 | 407,400,000 | 437,600,000 | 407,300,000 | 425,900,000 | 400,100,000 | 99,200,000 | 248,300,000 | 626,500,000 | 895,800,000 | 1,003,900,000 | 1,416,200,000 | 1,753,800,000 | 2,537,000,000 | 3,838,700,000 | 7,039,700,000 | 5,760,900,000 | 6,884,300,000 | -1,734,300,000 | -1,811,600,000 | -1,330,500,000 | -444,100,000 | 424,200,000 | 357,900,000 | 3,079,000,000 | 5,774,000,000 | 8,042,000,000 | 8,122,000,000 | 6,897,000,000 | |
| Total Liabilities & Stockholders' Equity | 560,100,000 | 585,200,000 | 656,700,000 | 389,800,000 | 411,200,000 | 507,500,000 | 472,500,000 | 537,200,000 | 545,400,000 | 616,500,000 | 644,600,000 | 673,700,000 | 694,300,000 | 723,500,000 | 679,700,000 | 727,800,000 | 825,000,000 | 730,100,000 | 895,200,000 | 1,232,300,000 | 1,746,700,000 | 1,939,700,000 | 3,075,800,000 | 4,111,100,000 | 4,639,300,000 | 7,778,200,000 | 14,541,700,000 | 13,574,900,000 | 13,121,900,000 | 3,164,000,000 | 2,135,500,000 | 1,923,900,000 | 2,953,400,000 | 4,152,300,000 | 3,654,300,000 | 16,771,000,000 | 18,975,000,000 | 18,755,000,000 | 17,537,000,000 | 20,947,000,000 | |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,900,000 | 25,900,000 | 19,900,000 | 20,200,000 | 30,000,000 | 71,700,000 | 85,800,000 | 117,800,000 | 3,300,000 | -5,800,000 | -7,200,000 | 1,254,700,000 | 1,128,200,000 | 814,800,000 | -303,000,000 | 169,800,000 | 133,800,000 | 200,000 | 0 | 0 | 323,000,000 | 284,000,000 | 251,000,000 | 235,000,000 | 233,000,000 | |
| Total Liabilities & Total Equity | 560,100,000 | 585,200,000 | 656,700,000 | 389,800,000 | 411,200,000 | 507,500,000 | 472,500,000 | 537,200,000 | 545,400,000 | 616,500,000 | 644,600,000 | 673,700,000 | 694,300,000 | 723,500,000 | 679,700,000 | 727,800,000 | 825,000,000 | 730,100,000 | 895,200,000 | 1,232,300,000 | 1,746,700,000 | 1,939,700,000 | 3,075,800,000 | 4,111,100,000 | 4,639,300,000 | 7,778,200,000 | 14,541,700,000 | 13,574,900,000 | 13,121,900,000 | 3,164,000,000 | 2,135,500,000 | 1,923,900,000 | 2,953,400,000 | 4,152,300,000 | 3,654,300,000 | 16,771,000,000 | 18,975,000,000 | 18,755,000,000 | 17,537,000,000 | 20,947,000,000 | |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,800,000 | 269,300,000 | 157,000,000 | 163,300,000 | 428,500,000 | 330,700,000 | 495,200,000 | 739,400,000 | 631,000,000 | 214,400,000 | 30,800,000 | 7,000,000 | 0 | 0 | 0 | 0 | 62,700,000 | 105,000,000 | 128,000,000 | 163,000,000 | 124,000,000 | 140,000,000 | |
| Total Debt | 55,800,000 | 96,400,000 | 151,900,000 | 119,600,000 | 71,300,000 | 53,000,000 | 41,200,000 | 75,100,000 | 75,000,000 | 90,600,000 | 87,300,000 | 70,000,000 | 70,000,000 | 70,000,000 | 70,000,000 | 70,000,000 | 170,000,000 | 55,000,000 | 25,000,000 | 0 | 0 | 0 | 440,000,000 | 525,000,000 | 649,300,000 | 1,915,000,000 | 3,968,100,000 | 4,344,500,000 | 3,259,400,000 | 3,151,400,000 | 2,773,500,000 | 2,230,900,000 | 2,357,100,000 | 2,092,900,000 | 2,113,800,000 | 5,989,000,000 | 5,799,000,000 | 4,702,000,000 | 3,590,000,000 | 7,772,000,000 | |
| Net Debt | 8,200,000 | 9,700,000 | 43,300,000 | 67,200,000 | -24,900,000 | -45,100,000 | -54,700,000 | -53,500,000 | 7,100,000 | -50,000,000 | -52,600,000 | -82,300,000 | -45,900,000 | -60,300,000 | 2,400,000 | 40,100,000 | -13,800,000 | -6,800,000 | -42,800,000 | -216,900,000 | -192,800,000 | -351,700,000 | 282,900,000 | 346,000,000 | 146,600,000 | 348,300,000 | 3,446,500,000 | 4,149,300,000 | 2,923,900,000 | 2,860,500,000 | 2,488,300,000 | 1,907,500,000 | 1,378,800,000 | 1,269,700,000 | 1,754,200,000 | 5,877,000,000 | 5,751,000,000 | 4,676,000,000 | 3,392,000,000 | 7,718,000,000 |