GE Aerospace
GE
NYSE
276.05
USD-3.18(-1.14%)
As of today
GE Aerospace fundamentals
GE 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 | 2,557,000,000 | 1,919,000,000 | 2,692,000,000 | 26,866,000,000 | 2,258,000,000 | 1,975,000,000 | 1,971,000,000 | 3,129,000,000 | 3,218,000,000 | 2,591,000,000 | 2,823,000,000 | 4,191,000,000 | 5,861,000,000 | 4,317,000,000 | 8,554,000,000 | 8,195,000,000 | 9,082,000,000 | 8,910,000,000 | 12,664,000,000 | 12,152,000,000 | 8,825,000,000 | 14,275,000,000 | 15,747,000,000 | 48,187,000,000 | 72,260,000,000 | 78,958,000,000 | 84,501,000,000 | 77,356,000,000 | 88,555,000,000 | 70,025,000,000 | 70,483,000,000 | 48,129,000,000 | 43,967,000,000 | 31,124,000,000 | 35,811,000,000 | 36,530,000,000 | 15,770,000,000 | 15,810,000,000 | 15,204,000,000 | 13,619,000,000 | |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81,758,000,000 | 91,339,000,000 | 101,017,000,000 | 116,862,000,000 | 120,724,000,000 | 135,536,000,000 | 53,144,000,000 | 47,826,000,000 | 45,428,000,000 | 41,446,000,000 | 51,941,000,000 | 43,938,000,000 | 47,374,000,000 | 48,510,000,000 | 43,981,000,000 | 0 | 31,973,000,000 | 0 | 0 | 0 | 9,888,000,000 | 7,319,000,000 | 12,297,000,000 | 7,609,000,000 | 5,706,000,000 | 982,000,000 | |
| Total Cash & Short-Term Investments | 2,557,000,000 | 1,919,000,000 | 2,692,000,000 | 26,866,000,000 | 2,258,000,000 | 1,975,000,000 | 1,971,000,000 | 3,129,000,000 | 3,218,000,000 | 2,591,000,000 | 2,823,000,000 | 4,191,000,000 | 5,861,000,000 | 4,317,000,000 | 90,312,000,000 | 99,534,000,000 | 110,099,000,000 | 125,772,000,000 | 133,388,000,000 | 12,152,000,000 | 8,825,000,000 | 62,101,000,000 | 15,747,000,000 | 89,633,000,000 | 124,201,000,000 | 122,896,000,000 | 131,875,000,000 | 77,356,000,000 | 88,555,000,000 | 70,025,000,000 | 70,483,000,000 | 48,129,000,000 | 43,967,000,000 | 31,124,000,000 | 45,699,000,000 | 43,849,000,000 | 28,067,000,000 | 23,419,000,000 | 20,910,000,000 | 14,601,000,000 | |
| Net Receivables | 6,040,000,000 | 7,208,000,000 | 6,782,000,000 | 47,311,000,000 | 54,231,000,000 | 58,061,000,000 | 71,128,000,000 | 74,563,000,000 | 87,759,000,000 | 89,647,000,000 | 114,424,000,000 | 123,836,000,000 | 130,378,000,000 | 154,579,000,000 | 175,868,000,000 | 188,317,000,000 | 222,044,000,000 | 251,758,000,000 | 273,359,000,000 | 14,233,000,000 | 316,822,000,000 | 365,226,000,000 | 416,446,000,000 | 400,018,000,000 | 359,867,000,000 | 337,627,000,000 | 307,470,000,000 | 287,489,000,000 | 272,442,000,000 | 42,943,000,000 | 45,856,000,000 | 42,262,000,000 | 40,846,000,000 | 29,487,000,000 | 27,670,000,000 | 22,455,000,000 | 20,501,000,000 | 17,298,000,000 | 11,578,000,000 | 12,309,000,000 | |
| Inventory | 3,949,000,000 | 5,161,000,000 | 6,265,000,000 | 6,486,000,000 | 6,655,000,000 | 6,707,000,000 | 6,398,000,000 | 4,574,000,000 | 3,824,000,000 | 3,880,000,000 | 4,395,000,000 | 4,473,000,000 | 5,895,000,000 | 6,049,000,000 | 7,007,000,000 | 7,812,000,000 | 8,565,000,000 | 9,247,000,000 | 8,752,000,000 | 9,778,000,000 | 10,474,000,000 | 11,401,000,000 | 12,897,000,000 | 13,674,000,000 | 11,987,000,000 | 11,526,000,000 | 13,792,000,000 | 15,374,000,000 | 17,325,000,000 | 17,689,000,000 | 22,515,000,000 | 22,354,000,000 | 19,419,000,000 | 13,803,000,000 | 17,215,000,000 | 15,890,000,000 | 15,847,000,000 | 14,891,000,000 | 8,284,000,000 | 9,763,000,000 | |
| Other Current Assets | 0 | 0 | 0 | 0 | 31,307,000,000 | 19,342,000,000 | 45,223,000,000 | 62,198,000,000 | 100,439,000,000 | 30,965,000,000 | 41,067,000,000 | 59,889,000,000 | 70,621,000,000 | 78,717,000,000 | 0 | 0 | 0 | 1,869,000,000 | 0 | 0 | 0 | -47,826,000,000 | 0 | -41,446,000,000 | -51,941,000,000 | -43,938,000,000 | -47,374,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,512,000,000 | 2,659,000,000 | 1,933,000,000 | 2,776,000,000 | 1,784,000,000 | 962,000,000 | |
| Total Current Assets | 12,546,000,000 | 14,288,000,000 | 15,739,000,000 | 80,663,000,000 | 94,451,000,000 | 86,085,000,000 | 124,720,000,000 | 144,464,000,000 | 195,240,000,000 | 127,083,000,000 | 162,709,000,000 | 192,389,000,000 | 212,755,000,000 | 243,662,000,000 | 273,187,000,000 | 295,663,000,000 | 340,708,000,000 | 388,646,000,000 | 415,499,000,000 | 36,163,000,000 | 336,121,000,000 | 390,902,000,000 | 445,090,000,000 | 461,879,000,000 | 444,114,000,000 | 428,111,000,000 | 405,763,000,000 | 380,219,000,000 | 378,322,000,000 | 130,657,000,000 | 138,854,000,000 | 112,745,000,000 | 104,232,000,000 | 74,414,000,000 | 103,096,000,000 | 84,853,000,000 | 66,348,000,000 | 58,384,000,000 | 42,556,000,000 | 37,635,000,000 | |
| Property, Plant & Equipment (Net) | 8,328,000,000 | 9,841,000,000 | 9,255,000,000 | 13,611,000,000 | 15,646,000,000 | 16,631,000,000 | 18,976,000,000 | 20,387,000,000 | 21,228,000,000 | 23,465,000,000 | 25,679,000,000 | 28,795,000,000 | 32,316,000,000 | 35,730,000,000 | 41,022,000,000 | 40,015,000,000 | 42,140,000,000 | 47,204,000,000 | 53,382,000,000 | 63,103,000,000 | 67,528,000,000 | 74,966,000,000 | 77,895,000,000 | 78,530,000,000 | 69,212,000,000 | 66,214,000,000 | 65,739,000,000 | 69,743,000,000 | 68,827,000,000 | 48,070,000,000 | 54,095,000,000 | 50,518,000,000 | 53,874,000,000 | 43,611,000,000 | 45,879,000,000 | 16,699,000,000 | 15,609,000,000 | 12,192,000,000 | 7,246,000,000 | 7,278,000,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,106,000,000 | 23,512,000,000 | 28,287,000,000 | 39,138,000,000 | 47,487,000,000 | 67,365,000,000 | 69,611,000,000 | 73,339,000,000 | 81,116,000,000 | 81,759,000,000 | 65,574,000,000 | 64,473,000,000 | 72,625,000,000 | 73,447,000,000 | 77,648,000,000 | 53,207,000,000 | 65,526,000,000 | 70,438,000,000 | 83,968,000,000 | 33,974,000,000 | 26,734,000,000 | 25,524,000,000 | 26,182,000,000 | 12,999,000,000 | 8,948,000,000 | 8,538,000,000 | |
| Intangible Assets | 0 | 3,581,000,000 | 4,430,000,000 | 8,552,000,000 | 8,822,000,000 | 9,333,000,000 | 9,809,000,000 | 9,510,000,000 | 10,364,000,000 | 11,373,000,000 | 13,342,000,000 | 16,007,000,000 | 19,121,000,000 | 23,635,000,000 | 2,904,000,000 | 3,929,000,000 | 3,362,000,000 | 7,042,000,000 | 7,538,000,000 | 9,057,000,000 | 12,019,000,000 | 13,094,000,000 | 16,178,000,000 | 14,977,000,000 | 11,929,000,000 | 9,973,000,000 | 12,068,000,000 | 11,987,000,000 | 14,310,000,000 | 13,182,000,000 | 17,797,000,000 | 16,436,000,000 | 20,273,000,000 | 12,178,000,000 | 10,653,000,000 | 9,671,000,000 | 9,330,000,000 | 6,105,000,000 | 4,642,000,000 | 4,257,000,000 | |
| Goodwill & Intangible Assets | 0 | 3,581,000,000 | 4,430,000,000 | 8,552,000,000 | 8,822,000,000 | 9,333,000,000 | 9,809,000,000 | 9,510,000,000 | 10,364,000,000 | 11,373,000,000 | 13,342,000,000 | 16,007,000,000 | 19,121,000,000 | 23,635,000,000 | 26,010,000,000 | 27,441,000,000 | 31,649,000,000 | 46,180,000,000 | 55,025,000,000 | 76,422,000,000 | 81,630,000,000 | 86,433,000,000 | 97,294,000,000 | 96,736,000,000 | 77,503,000,000 | 74,446,000,000 | 84,693,000,000 | 85,434,000,000 | 91,958,000,000 | 66,389,000,000 | 83,323,000,000 | 86,874,000,000 | 104,241,000,000 | 46,152,000,000 | 37,387,000,000 | 35,195,000,000 | 35,512,000,000 | 19,104,000,000 | 13,590,000,000 | 12,795,000,000 | |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,944,000,000 | 24,242,000,000 | 24,453,000,000 | 25,225,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 67,572,000,000 | 0 | 0 | 0 | 0 | 0 | 84,704,000,000 | 52,471,000,000 | 44,388,000,000 | 53,853,000,000 | 42,549,000,000 | 42,209,000,000 | 47,334,000,000 | 38,000,000,000 | 39,210,000,000 | |
| Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,642,000,000 | 32,986,000,000 | 43,404,000,000 | 44,072,000,000 | 16,226,000,000 | 16,137,000,000 | 20,553,000,000 | 22,073,000,000 | 24,673,000,000 | 26,052,000,000 | 27,758,000,000 | 30,688,000,000 | 31,930,000,000 | 28,508,000,000 | 27,991,000,000 | 25,182,000,000 | 26,199,000,000 | 22,189,000,000 | 20,693,000,000 | 11,388,000,000 | 14,253,000,000 | 10,855,000,000 | 10,001,000,000 | 10,308,000,000 | 9,732,000,000 | |
| Other Non-Current Assets | 5,558,000,000 | 6,881,000,000 | 9,496,000,000 | 8,039,000,000 | 9,425,000,000 | 41,835,000,000 | 14,754,000,000 | 18,515,000,000 | 24,674,000,000 | 32,563,000,000 | 26,305,000,000 | 35,211,000,000 | 39,820,000,000 | 52,908,000,000 | 64,981,000,000 | 23,301,000,000 | 23,298,000,000 | 25,357,000,000 | 54,280,000,000 | 574,819,000,000 | 188,042,000,000 | 144,938,000,000 | 175,058,000,000 | 160,624,000,000 | 190,989,000,000 | 114,873,000,000 | 161,047,000,000 | 149,932,000,000 | 117,178,000,000 | 403,655,000,000 | 213,694,000,000 | 28,509,000,000 | 45,608,000,000 | 90,390,000,000 | 15,073,000,000 | 62,662,000,000 | 28,341,000,000 | 41,836,000,000 | 64,406,000,000 | 19,111,000,000 | |
| Total Non-Current Assets | 13,886,000,000 | 20,303,000,000 | 23,181,000,000 | 30,202,000,000 | 33,893,000,000 | 67,799,000,000 | 43,539,000,000 | 48,412,000,000 | 56,266,000,000 | 67,401,000,000 | 65,326,000,000 | 80,013,000,000 | 91,257,000,000 | 112,273,000,000 | 132,013,000,000 | 141,343,000,000 | 154,315,000,000 | 186,598,000,000 | 231,984,000,000 | 730,570,000,000 | 353,337,000,000 | 326,890,000,000 | 372,320,000,000 | 360,563,000,000 | 363,756,000,000 | 350,863,000,000 | 342,167,000,000 | 337,039,000,000 | 306,471,000,000 | 546,105,000,000 | 376,294,000,000 | 276,804,000,000 | 278,383,000,000 | 245,234,000,000 | 163,580,000,000 | 171,358,000,000 | 132,526,000,000 | 130,467,000,000 | 133,550,000,000 | 88,126,000,000 | |
| 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 | 26,432,000,000 | 34,591,000,000 | 38,920,000,000 | 110,865,000,000 | 128,344,000,000 | 153,884,000,000 | 168,259,000,000 | 192,876,000,000 | 251,506,000,000 | 194,484,000,000 | 228,035,000,000 | 272,402,000,000 | 304,012,000,000 | 355,935,000,000 | 405,200,000,000 | 437,006,000,000 | 495,023,000,000 | 575,244,000,000 | 647,483,000,000 | 766,733,000,000 | 689,458,000,000 | 717,792,000,000 | 817,410,000,000 | 822,442,000,000 | 807,870,000,000 | 778,974,000,000 | 747,930,000,000 | 717,258,000,000 | 684,793,000,000 | 676,762,000,000 | 515,148,000,000 | 389,549,000,000 | 382,615,000,000 | 319,648,000,000 | 266,676,000,000 | 256,211,000,000 | 198,874,000,000 | 188,851,000,000 | 176,106,000,000 | 125,761,000,000 | |
| Accounts Payable | 0 | 0 | 0 | 0 | 6,666,000,000 | 7,051,000,000 | 8,205,000,000 | 8,245,000,000 | 11,956,000,000 | 6,766,000,000 | 9,061,000,000 | 10,205,000,000 | 10,407,000,000 | 12,502,000,000 | 13,676,000,000 | 14,853,000,000 | 18,158,000,000 | 18,874,000,000 | 19,950,000,000 | 19,137,000,000 | 21,183,000,000 | 21,697,000,000 | 21,398,000,000 | 20,819,000,000 | 19,703,000,000 | 14,657,000,000 | 16,400,000,000 | 15,675,000,000 | 16,471,000,000 | 12,067,000,000 | 13,680,000,000 | 14,435,000,000 | 15,172,000,000 | 13,826,000,000 | 17,357,000,000 | 16,458,000,000 | 16,243,000,000 | 15,399,000,000 | 6,762,000,000 | 7,513,000,000 | |
| Short-Term Debt | 1,297,000,000 | 1,813,000,000 | 1,110,000,000 | 30,422,000,000 | 37,200,000,000 | 42,920,000,000 | 51,350,000,000 | 56,389,000,000 | 62,135,000,000 | 57,781,000,000 | 64,463,000,000 | 80,200,000,000 | 98,075,000,000 | 115,378,000,000 | 130,346,000,000 | 119,180,000,000 | 153,076,000,000 | 138,775,000,000 | 134,917,000,000 | 157,195,000,000 | 158,156,000,000 | 172,153,000,000 | 195,101,000,000 | 193,695,000,000 | 133,054,000,000 | 128,458,000,000 | 148,325,000,000 | 110,487,000,000 | 86,937,000,000 | 70,425,000,000 | 49,860,000,000 | 30,714,000,000 | 24,036,000,000 | 12,776,000,000 | 23,641,000,000 | 4,713,000,000 | 4,361,000,000 | 3,739,000,000 | 1,416,000,000 | 2,322,000,000 | |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,837,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 503,000,000 | 429,000,000 | 463,000,000 | 500,000,000 | 1,019,000,000 | 1,057,000,000 | 0 | |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,266,000,000 | 7,079,000,000 | 0 | 0 | 15,876,000,000 | 1,141,000,000 | 0 | 0 | 0 | 25,732,000,000 | 0 | 0 | 0 | 0 | 18,983,000,000 | 20,508,000,000 | 0 | 0 | 0 | 420,000,000 | 359,000,000 | |
| Other Current Liabilities | 7,622,000,000 | 9,648,000,000 | 11,561,000,000 | 31,378,000,000 | 30,036,000,000 | 9,903,000,000 | 9,999,000,000 | 55,841,000,000 | 81,638,000,000 | 8,307,000,000 | 8,477,000,000 | 10,102,000,000 | 12,186,000,000 | 13,699,000,000 | 17,194,000,000 | 22,079,000,000 | 27,670,000,000 | 28,015,000,000 | 21,663,000,000 | 17,539,000,000 | 18,552,000,000 | 26,664,000,000 | 29,614,000,000 | 18,220,000,000 | 25,578,000,000 | 24,101,000,000 | 26,995,000,000 | 27,752,000,000 | 56,361,000,000 | 29,177,000,000 | 41,540,000,000 | 36,431,000,000 | 40,088,000,000 | 14,363,000,000 | 16,931,000,000 | 32,979,000,000 | 30,849,000,000 | 29,271,000,000 | 22,448,000,000 | 24,198,000,000 | |
| Total Current Liabilities | 8,919,000,000 | 11,461,000,000 | 12,671,000,000 | 61,800,000,000 | 73,902,000,000 | 59,874,000,000 | 69,554,000,000 | 120,475,000,000 | 155,729,000,000 | 72,854,000,000 | 82,001,000,000 | 100,507,000,000 | 120,668,000,000 | 141,579,000,000 | 161,216,000,000 | 156,112,000,000 | 198,904,000,000 | 181,827,000,000 | 176,530,000,000 | 200,137,000,000 | 204,970,000,000 | 220,514,000,000 | 246,113,000,000 | 248,610,000,000 | 179,476,000,000 | 167,216,000,000 | 191,720,000,000 | 153,914,000,000 | 185,501,000,000 | 111,669,000,000 | 105,080,000,000 | 81,580,000,000 | 79,296,000,000 | 60,451,000,000 | 78,866,000,000 | 54,613,000,000 | 51,953,000,000 | 49,428,000,000 | 32,103,000,000 | 34,392,000,000 | |
| Long-Term Debt | 753,000,000 | 4,351,000,000 | 4,491,000,000 | 15,082,000,000 | 16,110,000,000 | 21,043,000,000 | 22,682,000,000 | 25,376,000,000 | 28,270,000,000 | 36,979,000,000 | 51,027,000,000 | 49,246,000,000 | 46,603,000,000 | 59,663,000,000 | 71,427,000,000 | 82,132,000,000 | 79,806,000,000 | 140,632,000,000 | 170,004,000,000 | 207,871,000,000 | 212,281,000,000 | 260,804,000,000 | 319,015,000,000 | 330,067,000,000 | 377,138,000,000 | 350,182,000,000 | 305,118,000,000 | 303,573,000,000 | 296,103,000,000 | 190,999,000,000 | 147,742,000,000 | 105,497,000,000 | 110,555,000,000 | 90,824,000,000 | 70,848,000,000 | 73,384,000,000 | 33,672,000,000 | 22,409,000,000 | 20,348,000,000 | 18,056,000,000 | |
| Non-Current Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,959,000,000 | 0 | 475,000,000 | 1,828,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,555,000,000 | 1,801,000,000 | 1,989,000,000 | 1,409,000,000 | 975,000,000 | 1,013,000,000 | |
| Non-Current Deferred Tax Liabilities | 0 | 0 | 0 | 3,373,000,000 | 3,543,000,000 | 3,812,000,000 | 3,808,000,000 | 4,540,000,000 | 5,109,000,000 | 5,205,000,000 | 7,380,000,000 | 8,273,000,000 | 8,651,000,000 | 9,340,000,000 | 9,238,000,000 | 8,690,000,000 | 9,130,000,000 | 12,517,000,000 | 12,647,000,000 | 31,511,000,000 | 32,345,000,000 | 34,724,000,000 | 34,217,000,000 | 29,257,000,000 | 28,225,000,000 | 30,598,000,000 | 30,557,000,000 | 31,855,000,000 | 28,233,000,000 | 21,808,000,000 | 22,077,000,000 | 24,366,000,000 | 13,370,000,000 | 8,576,000,000 | 1,499,000,000 | 1,598,000,000 | 0 | 0 | 2,806,000,000 | 2,621,000,000 | |
| Other Non-Current Liabilities | 2,856,000,000 | 3,670,000,000 | 5,278,000,000 | 12,144,000,000 | 12,898,000,000 | 46,264,000,000 | 49,313,000,000 | 17,682,000,000 | 34,918,000,000 | 51,212,000,000 | 55,062,000,000 | 80,244,000,000 | 89,970,000,000 | 102,198,000,000 | 115,548,000,000 | 134,644,000,000 | 147,144,000,000 | 171,089,000,000 | 203,342,000,000 | 194,831,000,000 | 122,457,000,000 | 81,383,000,000 | 92,674,000,000 | 100,896,000,000 | 97,895,000,000 | 106,780,000,000 | 102,401,000,000 | 99,446,000,000 | 91,540,000,000 | 215,355,000,000 | 137,139,000,000 | 97,590,000,000 | 102,505,000,000 | 107,938,000,000 | 83,608,000,000 | 87,255,000,000 | 69,500,000,000 | 80,693,000,000 | 91,269,000,000 | 50,114,000,000 | |
| Total Non-Current Liabilities | 3,609,000,000 | 8,021,000,000 | 9,769,000,000 | 30,599,000,000 | 32,551,000,000 | 71,119,000,000 | 75,803,000,000 | 47,598,000,000 | 68,297,000,000 | 93,396,000,000 | 113,469,000,000 | 137,763,000,000 | 145,224,000,000 | 171,201,000,000 | 196,213,000,000 | 225,466,000,000 | 236,080,000,000 | 324,238,000,000 | 385,993,000,000 | 443,172,000,000 | 367,083,000,000 | 377,386,000,000 | 447,734,000,000 | 460,220,000,000 | 503,258,000,000 | 487,560,000,000 | 438,076,000,000 | 434,874,000,000 | 415,876,000,000 | 428,162,000,000 | 306,958,000,000 | 227,453,000,000 | 226,430,000,000 | 207,338,000,000 | 157,510,000,000 | 164,038,000,000 | 105,161,000,000 | 104,511,000,000 | 115,398,000,000 | 71,804,000,000 | |
| 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 | -185,501,000,000 | 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 | 0 | 0 | 0 | 0 | 3,607,000,000 | 3,195,000,000 | 2,848,000,000 | 2,089,000,000 | 931,000,000 | 822,000,000 | |
| Total Liabilities | 12,528,000,000 | 19,482,000,000 | 22,440,000,000 | 92,399,000,000 | 106,453,000,000 | 130,993,000,000 | 145,357,000,000 | 168,073,000,000 | 224,026,000,000 | 166,250,000,000 | 195,470,000,000 | 238,270,000,000 | 265,892,000,000 | 312,780,000,000 | 357,429,000,000 | 381,578,000,000 | 434,984,000,000 | 506,065,000,000 | 562,523,000,000 | 643,309,000,000 | 572,053,000,000 | 597,900,000,000 | 693,847,000,000 | 708,830,000,000 | 682,734,000,000 | 654,776,000,000 | 629,796,000,000 | 588,788,000,000 | 548,010,000,000 | 539,831,000,000 | 412,038,000,000 | 309,033,000,000 | 305,726,000,000 | 267,789,000,000 | 236,376,000,000 | 218,651,000,000 | 157,114,000,000 | 153,939,000,000 | 147,501,000,000 | 106,196,000,000 | |
| Preferred Stock | 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 | 934,000,000 | 41,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 0 | 0 | |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 594,000,000 | 669,000,000 | 669,000,000 | 669,000,000 | 669,000,000 | 669,000,000 | 669,000,000 | 669,000,000 | 669,000,000 | 702,000,000 | 702,000,000 | 702,000,000 | 702,000,000 | 702,000,000 | 702,000,000 | 702,000,000 | 702,000,000 | 702,000,000 | 702,000,000 | 702,000,000 | 702,000,000 | 702,000,000 | 15,000,000 | 15,000,000 | 15,000,000 | 15,000,000 | |
| Retained Earnings | 12,994,000,000 | 14,172,000,000 | 15,878,000,000 | 17,950,000,000 | 20,352,000,000 | 22,959,000,000 | 23,787,000,000 | 26,527,000,000 | 28,613,000,000 | 30,793,000,000 | 34,528,000,000 | 38,670,000,000 | 43,338,000,000 | 48,553,000,000 | 54,484,000,000 | 61,572,000,000 | 68,701,000,000 | 75,553,000,000 | 82,796,000,000 | 91,411,000,000 | 97,644,000,000 | 107,798,000,000 | 117,362,000,000 | 122,123,000,000 | 126,363,000,000 | 131,137,000,000 | 137,786,000,000 | 144,055,000,000 | 149,051,000,000 | 155,333,000,000 | 140,020,000,000 | 139,532,000,000 | 117,245,000,000 | 93,109,000,000 | 87,732,000,000 | 92,247,000,000 | 85,110,000,000 | 82,983,000,000 | 86,553,000,000 | 80,488,000,000 | |
| Accumulated Other Comprehensive Income/Loss | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18,205,000,000 | -20,267,000,000 | -21,989,000,000 | -23,341,000,000 | -16,616,000,000 | -744,000,000 | -2,500,000,000 | -4,323,000,000 | -3,177,000,000 | 959,000,000 | 7,238,000,000 | 28,364,000,000 | 1,646,000,000 | 8,200,000,000 | -21,853,000,000 | -15,265,000,000 | -17,855,000,000 | 9,719,000,000 | 12,840,000,000 | 23,374,000,000 | 14,717,000,000 | 21,085,000,000 | 18,626,000,000 | 22,979,000,000 | 21,089,000,000 | 22,673,000,000 | 24,558,000,000 | 36,273,000,000 | 31,901,000,000 | 20,811,000,000 | 20,404,000,000 | |
| Other Total Stockholders' Equity | 910,000,000 | 937,000,000 | 602,000,000 | 516,000,000 | 538,000,000 | -1,279,000,000 | -2,104,000,000 | -3,068,000,000 | -2,789,000,000 | 13,799,000,000 | 15,348,000,000 | 14,444,000,000 | 14,441,000,000 | 6,943,000,000 | -11,777,000,000 | -9,249,000,000 | -10,223,000,000 | -9,339,000,000 | -5,244,000,000 | 13,975,000,000 | 2,511,000,000 | 2,201,000,000 | -10,672,000,000 | 3,693,000,000 | 5,491,000,000 | 4,952,000,000 | -31,769,000,000 | -34,571,000,000 | -42,561,000,000 | -42,593,000,000 | -63,539,000,000 | -83,038,000,000 | -84,902,000,000 | -83,925,000,000 | -82,797,000,000 | -81,961,000,000 | -81,094,000,000 | -81,209,000,000 | -79,976,000,000 | -81,565,000,000 | |
| Total Stockholders' Equity | 13,904,000,000 | 15,109,000,000 | 16,480,000,000 | 18,466,000,000 | 20,890,000,000 | 21,680,000,000 | 21,683,000,000 | 23,459,000,000 | 25,824,000,000 | 26,387,000,000 | 29,609,000,000 | 31,125,000,000 | 34,438,000,000 | 38,880,000,000 | 42,557,000,000 | 50,492,000,000 | 54,824,000,000 | 63,706,000,000 | 79,180,000,000 | 110,821,000,000 | 109,351,000,000 | 112,314,000,000 | 115,559,000,000 | 104,665,000,000 | 117,291,000,000 | 118,936,000,000 | 116,438,000,000 | 123,026,000,000 | 130,566,000,000 | 128,159,000,000 | 98,274,000,000 | 75,828,000,000 | 56,030,000,000 | 30,981,000,000 | 28,316,000,000 | 35,552,000,000 | 40,310,000,000 | 33,696,000,000 | 27,403,000,000 | 19,342,000,000 | |
| Total Equity | 13,904,000,000 | 15,109,000,000 | 16,480,000,000 | 18,466,000,000 | 21,891,000,000 | 22,891,000,000 | 22,902,000,000 | 24,803,000,000 | 27,480,000,000 | 28,234,000,000 | 32,565,000,000 | 34,132,000,000 | 38,120,000,000 | 43,155,000,000 | 47,771,000,000 | 55,428,000,000 | 60,039,000,000 | 69,179,000,000 | 84,960,000,000 | 123,424,000,000 | 117,405,000,000 | 119,892,000,000 | 123,563,000,000 | 113,612,000,000 | 125,136,000,000 | 124,198,000,000 | 118,134,000,000 | 128,470,000,000 | 136,783,000,000 | 136,931,000,000 | 103,110,000,000 | 80,516,000,000 | 76,889,000,000 | 51,859,000,000 | 30,300,000,000 | 37,561,000,000 | 41,760,000,000 | 34,912,000,000 | 28,605,000,000 | 19,565,000,000 | |
| Total Liabilities & Stockholders' Equity | 26,432,000,000 | 34,591,000,000 | 38,920,000,000 | 110,865,000,000 | 128,344,000,000 | 153,884,000,000 | 168,259,000,000 | 192,876,000,000 | 251,506,000,000 | 194,484,000,000 | 228,035,000,000 | 272,402,000,000 | 304,012,000,000 | 355,935,000,000 | 405,200,000,000 | 437,006,000,000 | 495,023,000,000 | 575,244,000,000 | 647,483,000,000 | 766,733,000,000 | 689,458,000,000 | 717,792,000,000 | 817,410,000,000 | 822,442,000,000 | 807,870,000,000 | 778,974,000,000 | 747,930,000,000 | 717,258,000,000 | 684,793,000,000 | 676,762,000,000 | 515,148,000,000 | 389,549,000,000 | 382,615,000,000 | 319,648,000,000 | 266,676,000,000 | 256,212,000,000 | 198,874,000,000 | 188,851,000,000 | 176,106,000,000 | 125,761,000,000 | |
| Minority Interest | 0 | 0 | 0 | 0 | 1,001,000,000 | 1,211,000,000 | 1,219,000,000 | 1,344,000,000 | 1,656,000,000 | 1,847,000,000 | 2,956,000,000 | 3,007,000,000 | 3,682,000,000 | 4,275,000,000 | 5,214,000,000 | 4,936,000,000 | 5,215,000,000 | 5,473,000,000 | 5,780,000,000 | 12,603,000,000 | 8,054,000,000 | 7,578,000,000 | 8,004,000,000 | 8,947,000,000 | 7,845,000,000 | 5,262,000,000 | 1,696,000,000 | 5,444,000,000 | 6,217,000,000 | 8,772,000,000 | 4,836,000,000 | 4,688,000,000 | 20,859,000,000 | 20,878,000,000 | 1,984,000,000 | 2,009,000,000 | 1,450,000,000 | 1,216,000,000 | 1,202,000,000 | 223,000,000 | |
| Total Liabilities & Total Equity | 26,432,000,000 | 34,591,000,000 | 38,920,000,000 | 110,865,000,000 | 128,344,000,000 | 153,884,000,000 | 168,259,000,000 | 192,876,000,000 | 251,506,000,000 | 194,484,000,000 | 228,035,000,000 | 272,402,000,000 | 304,012,000,000 | 355,935,000,000 | 405,200,000,000 | 437,006,000,000 | 495,023,000,000 | 575,244,000,000 | 647,483,000,000 | 766,733,000,000 | 689,458,000,000 | 717,792,000,000 | 817,410,000,000 | 822,442,000,000 | 807,870,000,000 | 778,974,000,000 | 747,930,000,000 | 717,258,000,000 | 684,793,000,000 | 676,762,000,000 | 515,148,000,000 | 389,549,000,000 | 382,615,000,000 | 319,648,000,000 | 266,676,000,000 | 256,212,000,000 | 198,874,000,000 | 188,851,000,000 | 176,106,000,000 | 125,761,000,000 | |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81,758,000,000 | 115,283,000,000 | 125,259,000,000 | 141,315,000,000 | 145,949,000,000 | 135,536,000,000 | 53,144,000,000 | 47,826,000,000 | 45,428,000,000 | 41,446,000,000 | 51,941,000,000 | 111,510,000,000 | 47,374,000,000 | 48,510,000,000 | 43,981,000,000 | 47,907,000,000 | 31,973,000,000 | 84,704,000,000 | 52,471,000,000 | 44,388,000,000 | 63,741,000,000 | 49,868,000,000 | 54,506,000,000 | 54,943,000,000 | 43,706,000,000 | 40,192,000,000 | |
| Total Debt | 2,050,000,000 | 6,164,000,000 | 5,601,000,000 | 45,504,000,000 | 53,310,000,000 | 63,963,000,000 | 74,032,000,000 | 81,765,000,000 | 90,405,000,000 | 94,760,000,000 | 115,490,000,000 | 129,446,000,000 | 144,678,000,000 | 175,041,000,000 | 201,773,000,000 | 201,312,000,000 | 232,882,000,000 | 279,407,000,000 | 304,921,000,000 | 365,066,000,000 | 370,437,000,000 | 432,957,000,000 | 514,116,000,000 | 523,762,000,000 | 510,192,000,000 | 478,640,000,000 | 453,443,000,000 | 414,060,000,000 | 383,040,000,000 | 261,424,000,000 | 197,602,000,000 | 136,211,000,000 | 134,591,000,000 | 103,600,000,000 | 94,489,000,000 | 78,097,000,000 | 38,033,000,000 | 26,148,000,000 | 21,764,000,000 | 20,378,000,000 | |
| Net Debt | -507,000,000 | 4,245,000,000 | 2,909,000,000 | 18,638,000,000 | 51,052,000,000 | 61,988,000,000 | 72,061,000,000 | 78,636,000,000 | 87,187,000,000 | 92,169,000,000 | 112,667,000,000 | 125,255,000,000 | 138,817,000,000 | 170,724,000,000 | 193,219,000,000 | 193,117,000,000 | 223,800,000,000 | 270,497,000,000 | 292,257,000,000 | 352,914,000,000 | 361,612,000,000 | 418,682,000,000 | 498,369,000,000 | 475,575,000,000 | 437,932,000,000 | 399,682,000,000 | 368,942,000,000 | 336,704,000,000 | 294,485,000,000 | 191,399,000,000 | 127,119,000,000 | 88,082,000,000 | 90,624,000,000 | 72,476,000,000 | 58,678,000,000 | 41,567,000,000 | 22,263,000,000 | 10,338,000,000 | 6,560,000,000 | 6,759,000,000 |