Coterra Energy Inc.
CTRA
NYSE
24.44
USD+0.06(+0.25%)
As of today
Coterra Energy Inc. fundamentals
CTRA Balance Sheet
Period Ending | Sep 30, 1989 | Sep 30, 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 | 600,000 | 2,000,000 | 2,200,000 | 1,100,000 | 2,900,000 | 3,800,000 | 3,000,000 | 1,400,000 | 1,800,000 | 2,200,000 | 1,700,000 | 7,574,000 | 5,706,000 | 1,602,000 | 724,000 | 10,026,000 | 10,626,000 | 41,854,000 | 18,498,000 | 28,101,000 | 40,158,000 | 55,949,000 | 29,911,000 | 30,736,000 | 23,400,000 | 20,954,000 | 514,000 | 498,542,000 | 480,047,000 | 2,287,000 | 200,227,000 | 140,000,000 | 1,036,000,000 | 673,000,000 | 956,000,000 | 2,038,000,000 | |
Short-Term Investments | 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 Cash & Short-Term Investments | 600,000 | 2,000,000 | 2,200,000 | 1,100,000 | 2,900,000 | 3,800,000 | 3,000,000 | 1,400,000 | 1,800,000 | 2,200,000 | 1,700,000 | 7,574,000 | 5,706,000 | 2,561,000 | 724,000 | 10,026,000 | 10,626,000 | 41,854,000 | 18,498,000 | 28,101,000 | 40,158,000 | 55,949,000 | 29,911,000 | 30,736,000 | 23,400,000 | 20,954,000 | 514,000 | 498,542,000 | 480,047,000 | 2,287,000 | 200,227,000 | 140,000,000 | 1,036,000,000 | 673,000,000 | 956,000,000 | 2,038,000,000 | |
Net Receivables | 16,200,000 | 19,400,000 | 25,700,000 | 34,500,000 | 35,300,000 | 38,200,000 | 42,000,000 | 67,800,000 | 59,700,000 | 55,800,000 | 50,400,000 | 85,677,000 | 50,711,000 | 70,028,000 | 87,425,000 | 125,754,000 | 168,248,000 | 141,058,000 | 113,138,000 | 109,613,000 | 89,271,000 | 94,488,000 | 115,769,000 | 163,943,000 | 213,547,000 | 226,637,000 | 115,659,000 | 184,351,000 | 214,225,000 | 361,735,000 | 208,016,000 | 215,000,000 | 920,000,000 | 1,065,000,000 | 721,000,000 | 818,000,000 | |
Inventory | 8,500,000 | 3,600,000 | 4,500,000 | 5,800,000 | 5,700,000 | 8,400,000 | 5,600,000 | 8,800,000 | 6,900,000 | 9,300,000 | 10,900,000 | 11,037,000 | 17,560,000 | 15,252,000 | 18,241,000 | 24,049,000 | 24,616,000 | 32,997,000 | 27,353,000 | 45,677,000 | 27,990,000 | 29,667,000 | 21,278,000 | 14,173,000 | 17,468,000 | 14,026,000 | 17,049,000 | 13,304,000 | 8,006,000 | 11,076,000 | 13,932,000 | 15,000,000 | 39,000,000 | 63,000,000 | 59,000,000 | 46,000,000 | |
Other Current Assets | 0 | 200,000 | 500,000 | 300,000 | 700,000 | 1,600,000 | 1,700,000 | 1,600,000 | 2,100,000 | 3,800,000 | 3,600,000 | 5,981,000 | 11,010,000 | 5,280,000 | 36,941,000 | 34,850,000 | 26,822,000 | 99,773,000 | 62,424,000 | 277,160,000 | 124,083,000 | 22,904,000 | 178,842,000 | 63,616,000 | 124,484,000 | 153,685,000 | 11,564,000 | 19,684,000 | 62,679,000 | 169,447,000 | 146,073,000 | 46,000,000 | 141,000,000 | 410,000,000 | 279,000,000 | 419,000,000 | |
Total Current Assets | 25,300,000 | 25,200,000 | 32,900,000 | 41,700,000 | 44,600,000 | 52,000,000 | 52,300,000 | 79,600,000 | 70,500,000 | 71,100,000 | 66,600,000 | 110,269,000 | 84,987,000 | 93,121,000 | 121,396,000 | 194,679,000 | 230,312,000 | 315,682,000 | 221,413,000 | 460,551,000 | 281,502,000 | 203,008,000 | 345,800,000 | 270,310,000 | 378,899,000 | 413,447,000 | 144,786,000 | 715,881,000 | 764,957,000 | 544,545,000 | 568,248,000 | 416,000,000 | 2,136,000,000 | 2,211,000,000 | 2,015,000,000 | 3,321,000,000 | |
Property, Plant & Equipment (Net) | 263,900,000 | 276,100,000 | 301,100,000 | 306,700,000 | 400,300,000 | 634,900,000 | 474,400,000 | 480,500,000 | 469,400,000 | 629,900,000 | 590,300,000 | 623,174,000 | 981,338,000 | 971,754,000 | 895,955,000 | 994,081,000 | 1,238,055,000 | 1,480,201,000 | 1,908,117,000 | 3,135,828,000 | 3,358,199,000 | 3,762,760,000 | 3,934,584,000 | 4,310,977,000 | 4,546,227,000 | 4,925,711,000 | 4,976,879,000 | 4,250,125,000 | 3,072,204,000 | 3,463,606,000 | 3,891,622,000 | 4,079,000,000 | 17,692,000,000 | 17,861,000,000 | 18,270,000,000 | 18,141,000,000 | |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Intangible 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 | |
Goodwill & Intangible 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 | |
Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,636,000 | 0 | 0 | 6,915,000 | 26,892,000 | 68,029,000 | 103,517,000 | 129,524,000 | 86,077,000 | 163,181,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,920,000 | 14,855,000 | 19,587,000 | 30,912,000 | 47,847,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other Non-Current Assets | 300,000 | 800,000 | 300,000 | 300,000 | 100,000 | 1,500,000 | 1,500,000 | 1,200,000 | 1,900,000 | 3,200,000 | 2,600,000 | 2,191,000 | 2,706,000 | 7,013,000 | 6,850,000 | 7,341,000 | 7,416,000 | 7,696,000 | 31,217,000 | 105,285,000 | 23,064,000 | 39,263,000 | 51,109,000 | 28,111,000 | 29,062,000 | 30,529,000 | 27,856,000 | 27,039,000 | 804,106,000 | 27,497,000 | 27,375,000 | 29,000,000 | 72,000,000 | 82,000,000 | 130,000,000 | 163,000,000 | |
Total Non-Current Assets | 264,200,000 | 276,900,000 | 301,400,000 | 307,000,000 | 400,400,000 | 636,400,000 | 475,900,000 | 481,700,000 | 471,300,000 | 633,100,000 | 592,900,000 | 625,365,000 | 984,044,000 | 961,750,000 | 902,805,000 | 1,016,277,000 | 1,265,058,000 | 1,518,809,000 | 1,987,181,000 | 3,241,113,000 | 3,401,899,000 | 3,802,023,000 | 3,985,693,000 | 4,346,003,000 | 4,602,181,000 | 5,024,269,000 | 5,117,113,000 | 4,406,688,000 | 3,962,387,000 | 3,654,284,000 | 3,918,997,000 | 4,108,000,000 | 17,764,000,000 | 17,943,000,000 | 18,400,000,000 | 18,304,000,000 | |
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 | |
Total Assets | 289,500,000 | 302,100,000 | 334,300,000 | 348,700,000 | 445,000,000 | 688,400,000 | 528,200,000 | 561,300,000 | 541,800,000 | 704,200,000 | 659,500,000 | 735,634,000 | 1,069,031,000 | 1,054,871,000 | 1,024,201,000 | 1,210,956,000 | 1,495,370,000 | 1,834,491,000 | 2,208,594,000 | 3,701,664,000 | 3,683,401,000 | 4,005,031,000 | 4,331,493,000 | 4,616,313,000 | 4,981,080,000 | 5,437,716,000 | 5,261,899,000 | 5,122,569,000 | 4,727,344,000 | 4,198,829,000 | 4,487,245,000 | 4,524,000,000 | 19,900,000,000 | 20,154,000,000 | 20,415,000,000 | 21,625,000,000 | |
Accounts Payable | 0 | 6,000,000 | 20,200,000 | 19,800,000 | 26,500,000 | 40,000,000 | 48,200,000 | 56,300,000 | 52,300,000 | 66,600,000 | 56,600,000 | 81,566,000 | 79,575,000 | 72,619,000 | 84,943,000 | 104,969,000 | 140,006,000 | 147,680,000 | 173,497,000 | 222,985,000 | 215,588,000 | 28,756,000 | 18,253,000 | 14,037,000 | 26,023,000 | 54,949,000 | 30,038,000 | 27,355,000 | 7,815,000 | 30,033,000 | 21,663,000 | 11,000,000 | 94,000,000 | 27,000,000 | 60,000,000 | 59,000,000 | |
Short-Term Debt | 0 | 0 | 0 | 1,800,000 | 500,000 | 0 | 0 | 0 | 16,000,000 | 16,000,000 | 16,000,000 | 16,000,000 | 0 | 0 | 0 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 35,857,000 | 0 | 0 | 0 | 75,000,000 | 0 | 0 | 20,000,000 | 0 | 304,000,000 | 0 | 90,124,000 | 192,000,000 | 83,000,000 | 120,000,000 | 697,000,000 | 122,000,000 | |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,282,000 | 1,391,000 | 5,535,000 | 22,780,000 | 25,957,000 | 14,373,000 | 11,686,000 | 52,162,000 | 23,934,000 | 19,701,000 | 17,656,000 | 17,351,000 | 22,430,000 | 20,821,000 | 16,762,000 | 102,000,000 | 135,000,000 | 47,000,000 | 83,000,000 | |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,489,000 | 44,203,000 | 14,093,000 | 88,000 | 0 | 0 | 81,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other Current Liabilities | 38,500,000 | 27,600,000 | 15,700,000 | 11,200,000 | 10,300,000 | 13,700,000 | 12,700,000 | 16,300,000 | 17,600,000 | 16,400,000 | 17,300,000 | 20,542,000 | 30,665,000 | 48,312,000 | 71,584,000 | 71,920,000 | 58,578,000 | 74,065,000 | 57,378,000 | 114,536,000 | 70,373,000 | 249,122,000 | 309,229,000 | 299,213,000 | 315,627,000 | 420,047,000 | 165,813,000 | 212,801,000 | 219,384,000 | 234,801,000 | 195,426,000 | 170,238,000 | 941,000,000 | 911,000,000 | 856,000,000 | 872,000,000 | |
Total Current Liabilities | 38,500,000 | 33,600,000 | 35,900,000 | 32,800,000 | 37,300,000 | 53,700,000 | 60,900,000 | 72,600,000 | 85,900,000 | 99,000,000 | 89,900,000 | 118,108,000 | 110,240,000 | 120,931,000 | 156,527,000 | 196,889,000 | 218,584,000 | 251,027,000 | 252,266,000 | 378,913,000 | 308,741,000 | 303,835,000 | 343,344,000 | 444,139,000 | 407,905,000 | 499,018,000 | 235,552,000 | 257,812,000 | 630,050,000 | 287,264,000 | 328,034,000 | 390,000,000 | 1,220,000,000 | 1,193,000,000 | 1,660,000,000 | 1,136,000,000 | |
Long-Term Debt | 0 | 80,000,000 | 105,000,000 | 120,000,000 | 169,000,000 | 268,400,000 | 249,000,000 | 248,000,000 | 183,000,000 | 327,000,000 | 277,000,000 | 253,000,000 | 393,000,000 | 365,000,000 | 270,000,000 | 250,000,000 | 320,000,000 | 220,000,000 | 330,000,000 | 831,143,000 | 805,000,000 | 975,000,000 | 950,000,000 | 1,012,000,000 | 1,147,000,000 | 1,752,000,000 | 1,996,139,000 | 1,520,530,000 | 1,217,891,000 | 1,226,104,000 | 1,165,702,000 | 976,000,000 | 3,380,000,000 | 2,479,000,000 | 1,829,000,000 | 3,680,000,000 | |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Non-Current Deferred Tax Liabilities | 61,700,000 | 65,500,000 | 71,900,000 | 71,600,000 | 78,700,000 | 117,800,000 | 62,800,000 | 69,400,000 | 80,100,000 | 86,000,000 | 95,000,000 | 108,174,000 | 200,859,000 | 200,207,000 | 179,926,000 | 247,376,000 | 289,381,000 | 347,430,000 | 481,770,000 | 599,106,000 | 644,801,000 | 714,953,000 | 802,592,000 | 882,672,000 | 1,067,912,000 | 843,876,000 | 807,236,000 | 579,447,000 | 227,030,000 | 458,597,000 | 702,104,000 | 774,000,000 | 3,101,000,000 | 3,339,000,000 | 3,413,000,000 | 3,274,000,000 | |
Other Non-Current Liabilities | 4,300,000 | 8,100,000 | 2,300,000 | 6,000,000 | 6,500,000 | 5,400,000 | 7,700,000 | 10,600,000 | 8,700,000 | 9,500,000 | 11,000,000 | 13,847,000 | 18,380,000 | 34,134,000 | 54,377,000 | 61,029,000 | 67,194,000 | 70,836,000 | 74,301,000 | 101,940,000 | 112,345,000 | 138,543,000 | 130,789,000 | 146,055,000 | 153,661,000 | 200,089,000 | 204,923,000 | 197,113,000 | 128,468,000 | 138,705,000 | 139,918,000 | 168,000,000 | 461,000,000 | 484,000,000 | 474,000,000 | 413,000,000 | |
Total Non-Current Liabilities | 66,000,000 | 153,600,000 | 179,200,000 | 197,600,000 | 254,200,000 | 391,600,000 | 319,500,000 | 328,000,000 | 271,800,000 | 422,500,000 | 383,000,000 | 375,021,000 | 612,239,000 | 599,341,000 | 533,332,000 | 558,405,000 | 676,575,000 | 638,266,000 | 886,071,000 | 1,532,189,000 | 1,562,146,000 | 1,828,496,000 | 1,883,381,000 | 2,040,727,000 | 2,368,573,000 | 2,795,965,000 | 3,008,298,000 | 2,297,090,000 | 1,573,389,000 | 1,823,406,000 | 2,007,724,000 | 1,918,000,000 | 6,942,000,000 | 6,302,000,000 | 5,716,000,000 | 7,367,000,000 | |
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 | |
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 | 0 | 0 | 0 | 0 | 0 | 35,801,000 | 34,000,000 | 338,000,000 | 418,000,000 | 365,000,000 | 267,000,000 | |
Total Liabilities | 104,500,000 | 187,200,000 | 215,100,000 | 230,400,000 | 291,500,000 | 445,300,000 | 380,400,000 | 400,600,000 | 357,700,000 | 521,500,000 | 472,900,000 | 493,129,000 | 722,479,000 | 720,272,000 | 689,859,000 | 755,294,000 | 895,159,000 | 889,293,000 | 1,138,337,000 | 1,911,102,000 | 1,870,887,000 | 2,132,331,000 | 2,226,725,000 | 2,484,866,000 | 2,776,478,000 | 3,294,983,000 | 3,243,850,000 | 2,554,902,000 | 2,203,439,000 | 2,110,670,000 | 2,335,758,000 | 2,308,000,000 | 8,162,000,000 | 7,495,000,000 | 7,376,000,000 | 8,503,000,000 | |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 200,000 | 200,000 | 200,000 | 100,000 | 100,000 | 100,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,500,000 | 2,949,000 | 3,191,000 | 3,213,000 | 3,254,000 | 3,312,000 | 5,008,000 | 5,071,000 | 10,268,000 | 10,356,000 | 10,386,000 | 10,421,000 | 20,902,000 | 21,043,000 | 42,201,000 | 42,292,000 | 42,377,000 | 47,504,000 | 47,555,000 | 47,610,000 | 47,688,000 | 47,783,000 | 89,000,000 | 77,000,000 | 75,000,000 | 74,000,000 | |
Retained Earnings | 137,000,000 | 9,900,000 | 10,400,000 | 9,300,000 | 8,100,000 | -800,000 | -96,700,000 | -85,000,000 | -65,600,000 | -67,600,000 | -66,500,000 | -41,632,000 | 650,000 | 11,674,000 | 27,763,000 | 110,935,000 | 252,167,000 | 565,591,000 | 722,344,000 | 921,561,000 | 1,057,472,000 | 1,148,391,000 | 1,258,291,000 | 1,373,264,000 | 1,627,805,000 | 1,698,995,000 | 1,552,014,000 | 1,098,703,000 | 1,162,430,000 | 1,607,658,000 | 2,143,213,000 | 2,184,352,000 | 2,563,000,000 | 4,636,000,000 | 5,366,000,000 | 5,857,000,000 | |
Accumulated Other Comprehensive Income/Loss | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 835,000 | -12,939,000 | -23,135,000 | -20,351,000 | -15,115,000 | 37,160,000 | -894,000 | 186,426,000 | 42,436,000 | -3,683,000 | 104,547,000 | 23,880,000 | -8,361,000 | -2,151,000 | -365,000 | 985,000 | 2,077,000 | 4,437,000 | 1,360,000 | 2,419,000 | 1,000,000 | 13,000,000 | 11,000,000 | 12,000,000 | |
Other Total Stockholders' Equity | 48,000,000 | 105,000,000 | 108,800,000 | 109,000,000 | 145,400,000 | 243,700,000 | 244,300,000 | 245,500,000 | 249,600,000 | 247,700,000 | 250,500,000 | 281,188,000 | 341,876,000 | 348,709,000 | 357,315,000 | 360,110,000 | 358,151,000 | 337,376,000 | 338,539,000 | 672,219,000 | 702,220,000 | 707,150,000 | 721,028,000 | 713,260,000 | 542,957,000 | 403,597,000 | 415,162,000 | 1,420,475,000 | 1,311,843,000 | 428,454,000 | -40,774,000 | -18,847,000 | 9,085,000,000 | 7,933,000,000 | 7,587,000,000 | 7,179,000,000 | |
Total Stockholders' Equity | 185,000,000 | 114,900,000 | 119,200,000 | 118,300,000 | 153,500,000 | 243,100,000 | 147,800,000 | 160,700,000 | 184,100,000 | 182,700,000 | 186,600,000 | 242,505,000 | 346,552,000 | 350,657,000 | 365,197,000 | 455,662,000 | 600,211,000 | 945,198,000 | 1,070,257,000 | 1,790,562,000 | 1,812,514,000 | 1,872,700,000 | 2,104,768,000 | 2,131,447,000 | 2,204,602,000 | 2,142,733,000 | 2,009,188,000 | 2,567,667,000 | 2,523,905,000 | 2,088,159,000 | 2,151,487,000 | 2,216,000,000 | 11,738,000,000 | 12,659,000,000 | 13,039,000,000 | 13,122,000,000 | |
Total Equity | 185,000,000 | 114,900,000 | 119,200,000 | 118,300,000 | 153,500,000 | 243,100,000 | 147,800,000 | 160,700,000 | 184,100,000 | 182,700,000 | 186,600,000 | 242,505,000 | 346,552,000 | 350,657,000 | 365,197,000 | 455,662,000 | 600,211,000 | 945,198,000 | 1,070,257,000 | 1,790,562,000 | 1,812,514,000 | 1,872,700,000 | 2,104,768,000 | 2,131,447,000 | 2,204,602,000 | 2,142,733,000 | 2,009,188,000 | 2,567,667,000 | 2,523,905,000 | 2,088,159,000 | 2,151,487,000 | 2,216,000,000 | 11,738,000,000 | 12,659,000,000 | 13,039,000,000 | 13,122,000,000 | |
Total Liabilities & Stockholders' Equity | 289,500,000 | 302,100,000 | 334,300,000 | 348,700,000 | 445,000,000 | 688,400,000 | 528,200,000 | 561,300,000 | 541,800,000 | 704,200,000 | 659,500,000 | 735,634,000 | 1,069,031,000 | 1,054,871,000 | 1,024,201,000 | 1,210,956,000 | 1,495,370,000 | 1,834,491,000 | 2,208,594,000 | 3,701,664,000 | 3,683,401,000 | 4,005,031,000 | 4,331,493,000 | 4,616,313,000 | 4,981,080,000 | 5,437,716,000 | 5,261,899,000 | 5,122,569,000 | 4,727,344,000 | 4,198,829,000 | 4,487,245,000 | 4,524,000,000 | 19,900,000,000 | 20,154,000,000 | 20,415,000,000 | 21,625,000,000 | |
Minority Interest | 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 Liabilities & Total Equity | 289,500,000 | 302,100,000 | 334,300,000 | 348,700,000 | 445,000,000 | 688,400,000 | 528,200,000 | 561,300,000 | 541,800,000 | 704,200,000 | 659,500,000 | 735,634,000 | 1,069,031,000 | 1,054,871,000 | 1,024,201,000 | 1,210,956,000 | 1,495,370,000 | 1,834,491,000 | 2,208,594,000 | 3,701,664,000 | 3,683,401,000 | 4,005,031,000 | 4,331,493,000 | 4,616,313,000 | 4,981,080,000 | 5,437,716,000 | 5,261,899,000 | 5,122,569,000 | 4,727,344,000 | 4,198,829,000 | 4,487,245,000 | 4,524,000,000 | 19,900,000,000 | 20,154,000,000 | 20,415,000,000 | 21,625,000,000 | |
Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,636,000 | 0 | 0 | 6,915,000 | 26,892,000 | 68,029,000 | 103,517,000 | 129,524,000 | 86,077,000 | 163,181,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Debt | 0 | 80,000,000 | 105,000,000 | 121,800,000 | 169,500,000 | 268,400,000 | 249,000,000 | 248,000,000 | 199,000,000 | 343,000,000 | 293,000,000 | 269,000,000 | 393,000,000 | 365,000,000 | 270,000,000 | 270,000,000 | 340,000,000 | 240,000,000 | 350,000,000 | 867,000,000 | 805,000,000 | 975,000,000 | 950,000,000 | 1,087,000,000 | 1,147,000,000 | 1,752,000,000 | 2,016,139,000 | 1,520,530,000 | 1,521,891,000 | 1,226,104,000 | 1,255,826,000 | 1,168,000,000 | 3,463,000,000 | 2,599,000,000 | 2,526,000,000 | 3,802,000,000 | |
Net Debt | -600,000 | 78,000,000 | 102,800,000 | 120,700,000 | 166,600,000 | 264,600,000 | 246,000,000 | 246,600,000 | 197,200,000 | 340,800,000 | 291,300,000 | 261,426,000 | 387,294,000 | 363,398,000 | 269,276,000 | 259,974,000 | 329,374,000 | 198,146,000 | 331,502,000 | 838,899,000 | 764,842,000 | 919,051,000 | 920,089,000 | 1,056,264,000 | 1,123,600,000 | 1,731,046,000 | 2,015,625,000 | 1,021,988,000 | 1,041,844,000 | 1,223,817,000 | 1,055,599,000 | 1,028,000,000 | 2,427,000,000 | 1,926,000,000 | 1,570,000,000 | 1,764,000,000 |