Greif, Inc.
GEF
NYSE
65.45
USD+0.12(+0.18%)
As of today
Greif, Inc. fundamentals
GEF Balance Sheet
| Period Ending | Oct 31, 1994 | Oct 31, 1995 | Oct 31, 1996 | Oct 31, 1997 | Oct 31, 1998 | Oct 31, 1999 | Oct 31, 2000 | Oct 31, 2001 | Oct 31, 2002 | Oct 31, 2003 | Oct 31, 2004 | Oct 31, 2005 | Oct 31, 2006 | Oct 31, 2007 | Oct 31, 2008 | Oct 31, 2009 | Oct 31, 2010 | Oct 31, 2011 | Oct 31, 2012 | Oct 31, 2013 | Oct 31, 2014 | Oct 31, 2015 | Oct 31, 2016 | Oct 31, 2017 | Oct 31, 2018 | Oct 31, 2019 | Oct 31, 2020 | Oct 31, 2021 | Oct 31, 2022 | Oct 31, 2023 | Oct 31, 2024 | Sep 30, 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 0 | 31,600,000 | 26,600,000 | 17,700,000 | 41,300,000 | 8,935,000 | 13,388,000 | 29,720,000 | 25,396,000 | 49,767,000 | 38,109,000 | 122,411,000 | 187,101,000 | 123,699,000 | 77,627,000 | 111,896,000 | 107,000,000 | 127,400,000 | 91,700,000 | 78,100,000 | 85,100,000 | 106,200,000 | 103,700,000 | 142,300,000 | 94,200,000 | 77,300,000 | 105,900,000 | 124,600,000 | 147,100,000 | 180,900,000 | 197,700,000 | 256,700,000 | |
| Short-Term Investments | 23,970,000 | 0 | 0 | 0 | 0 | 5,314,000 | 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 | 0 | |
| Total Cash & Short-Term Investments | 23,970,000 | 31,600,000 | 26,600,000 | 17,700,000 | 41,300,000 | 14,249,000 | 13,388,000 | 29,720,000 | 25,396,000 | 49,767,000 | 38,109,000 | 122,411,000 | 187,101,000 | 123,699,000 | 77,627,000 | 111,896,000 | 107,000,000 | 127,400,000 | 91,700,000 | 78,100,000 | 85,100,000 | 106,200,000 | 103,700,000 | 142,300,000 | 94,200,000 | 77,300,000 | 105,900,000 | 124,600,000 | 147,100,000 | 180,900,000 | 197,700,000 | 256,700,000 | |
| Net Receivables | 69,501,000 | 77,000,000 | 74,000,000 | 81,600,000 | 113,931,000 | 124,754,000 | 133,988,000 | 282,982,000 | 265,110,000 | 294,957,000 | 307,750,000 | 258,636,000 | 315,661,000 | 347,907,000 | 392,537,000 | 337,054,000 | 480,158,000 | 570,338,000 | 456,300,000 | 484,700,000 | 501,500,000 | 403,700,000 | 399,200,000 | 447,000,000 | 456,700,000 | 664,200,000 | 636,600,000 | 889,500,000 | 749,100,000 | 659,400,000 | 746,900,000 | 655,300,000 | |
| Inventory | 50,944,000 | 53,900,000 | 49,300,000 | 44,900,000 | 64,900,000 | 50,706,000 | 42,741,000 | 123,363,000 | 144,320,000 | 167,157,000 | 191,457,000 | 170,533,000 | 205,004,000 | 242,994,000 | 303,994,000 | 238,851,000 | 396,600,000 | 432,500,000 | 374,300,000 | 375,300,000 | 381,100,000 | 297,000,000 | 277,400,000 | 279,500,000 | 289,500,000 | 358,200,000 | 293,600,000 | 499,200,000 | 403,300,000 | 338,600,000 | 399,500,000 | 336,800,000 | |
| Other Current Assets | 43,927,000 | 35,400,000 | 35,500,000 | 28,700,000 | 31,741,000 | 27,589,000 | 23,026,000 | 68,131,000 | 74,995,000 | 71,576,000 | 75,366,000 | 74,372,000 | 85,271,000 | 135,764,000 | 148,492,000 | 157,379,000 | 165,537,000 | 165,600,000 | 133,800,000 | 163,100,000 | 171,900,000 | 201,600,000 | 132,000,000 | 125,700,000 | 136,300,000 | 149,300,000 | 266,700,000 | 150,800,000 | 199,900,000 | 190,200,000 | 205,300,000 | 415,100,000 | |
| Total Current Assets | 188,342,000 | 197,900,000 | 185,400,000 | 172,900,000 | 256,700,000 | 217,298,000 | 213,143,000 | 509,404,000 | 509,821,000 | 583,457,000 | 612,682,000 | 625,952,000 | 793,037,000 | 841,785,000 | 922,650,000 | 845,180,000 | 1,160,800,000 | 1,305,300,000 | 1,064,000,000 | 1,094,000,000 | 1,154,700,000 | 1,008,500,000 | 920,300,000 | 994,500,000 | 976,700,000 | 1,249,000,000 | 1,302,800,000 | 1,664,100,000 | 1,499,400,000 | 1,369,100,000 | 1,549,400,000 | 1,663,900,000 | |
| Property, Plant & Equipment (Net) | 221,170,000 | 258,900,000 | 312,200,000 | 337,800,000 | 421,500,000 | 401,133,000 | 435,662,000 | 808,837,000 | 792,018,000 | 912,375,000 | 880,682,000 | 862,056,000 | 940,949,000 | 1,074,546,000 | 1,066,397,000 | 1,092,279,000 | 1,275,100,000 | 1,435,300,000 | 1,419,700,000 | 1,398,300,000 | 1,293,000,000 | 1,217,700,000 | 1,163,900,000 | 1,188,400,000 | 1,191,900,000 | 1,690,300,000 | 1,609,900,000 | 1,586,000,000 | 1,484,100,000 | 1,883,400,000 | 1,743,800,000 | 1,321,700,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 142,977,000 | 136,284,000 | 236,623,000 | 232,577,000 | 252,309,000 | 237,803,000 | 263,703,000 | 286,552,000 | 493,252,000 | 512,973,000 | 592,117,000 | 709,700,000 | 1,004,900,000 | 976,100,000 | 1,003,500,000 | 880,200,000 | 807,100,000 | 786,400,000 | 785,400,000 | 776,000,000 | 1,517,800,000 | 1,518,400,000 | 1,515,400,000 | 1,464,500,000 | 1,693,000,000 | 1,953,700,000 | 1,696,500,000 | |
| Intangible Assets | 0 | 0 | 4,600,000 | 17,400,000 | 123,700,000 | 0 | 0 | 33,179,000 | 28,999,000 | 30,654,000 | 27,524,000 | 25,015,000 | 63,587,000 | 96,256,000 | 104,424,000 | 131,370,000 | 173,200,000 | 229,800,000 | 198,600,000 | 180,800,000 | 166,500,000 | 132,700,000 | 110,600,000 | 98,000,000 | 80,600,000 | 776,500,000 | 715,300,000 | 648,400,000 | 576,200,000 | 792,200,000 | 937,100,000 | 840,900,000 | |
| Goodwill & Intangible Assets | 0 | 0 | 4,600,000 | 17,400,000 | 123,700,000 | 142,977,000 | 136,284,000 | 269,802,000 | 261,576,000 | 282,963,000 | 265,327,000 | 288,718,000 | 350,139,000 | 589,508,000 | 617,397,000 | 723,487,000 | 882,900,000 | 1,234,700,000 | 1,174,700,000 | 1,184,300,000 | 1,046,700,000 | 939,800,000 | 897,000,000 | 883,400,000 | 856,600,000 | 2,294,300,000 | 2,233,700,000 | 2,163,800,000 | 2,040,700,000 | 2,485,200,000 | 2,890,800,000 | 2,537,400,000 | |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 124,360,000 | 136,374,000 | 144,071,000 | 149,820,000 | 4,421,000 | 12,106,000 | -23,146,000 | -12,302,000 | 68,078,000 | 0 | 0 | -29,982,000 | -52,330,000 | 2,100,000 | -15,400,000 | -20,900,000 | -7,800,000 | -9,000,000 | -10,500,000 | -7,900,000 | -15,900,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,726,600,000 | 6,574,000 | -12,106,000 | 23,146,000 | 12,302,000 | -31,644,000 | 0 | 0 | 29,982,000 | 70,630,000 | 13,600,000 | 28,000,000 | 20,900,000 | 7,800,000 | 9,000,000 | 10,500,000 | 7,900,000 | 15,900,000 | 11,300,000 | 16,300,000 | 10,100,000 | 22,900,000 | 36,900,000 | 0 | |
| Other Non-Current Assets | 9,562,000 | 10,900,000 | 10,100,000 | 22,000,000 | 27,500,000 | 25,218,000 | 17,868,000 | 44,282,000 | -8,681,540,000 | 41,421,000 | 54,547,000 | 106,597,000 | 103,876,000 | 110,438,000 | 139,454,000 | 162,983,000 | 151,200,000 | 213,700,000 | 182,800,000 | 193,000,000 | 173,000,000 | 149,700,000 | 192,200,000 | 166,000,000 | 169,600,000 | 193,100,000 | 353,200,000 | 385,600,000 | 435,600,000 | 200,200,000 | 426,700,000 | 243,800,000 | |
| Total Non-Current Assets | 230,732,000 | 269,800,000 | 326,900,000 | 377,200,000 | 572,700,000 | 693,688,000 | 726,188,000 | 1,266,992,000 | 1,248,474,000 | 1,247,754,000 | 1,200,556,000 | 1,257,371,000 | 1,394,964,000 | 1,810,926,000 | 1,823,248,000 | 1,978,749,000 | 2,309,200,000 | 2,902,000,000 | 2,792,900,000 | 2,788,200,000 | 2,512,700,000 | 2,307,200,000 | 2,253,100,000 | 2,237,800,000 | 2,218,100,000 | 4,177,700,000 | 4,208,100,000 | 4,151,700,000 | 3,970,500,000 | 4,591,700,000 | 5,098,200,000 | 4,102,900,000 | |
| 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 | |
| Total Assets | 419,074,000 | 467,700,000 | 512,300,000 | 550,100,000 | 829,400,000 | 910,986,000 | 939,331,000 | 1,776,396,000 | 1,758,295,000 | 1,831,211,000 | 1,813,238,000 | 1,883,323,000 | 2,188,001,000 | 2,652,711,000 | 2,745,898,000 | 2,823,929,000 | 3,470,000,000 | 4,207,300,000 | 3,856,900,000 | 3,882,200,000 | 3,667,400,000 | 3,315,700,000 | 3,173,400,000 | 3,232,300,000 | 3,194,800,000 | 5,426,700,000 | 5,510,900,000 | 5,815,800,000 | 5,469,900,000 | 5,960,800,000 | 6,647,600,000 | 5,766,800,000 | |
| Accounts Payable | 32,948,000 | 35,900,000 | 31,600,000 | 37,400,000 | 45,361,000 | 46,703,000 | 42,855,000 | 117,117,000 | 133,585,000 | 158,333,000 | 281,265,000 | 234,672,000 | 301,753,000 | 411,095,000 | 384,648,000 | 335,816,000 | 467,857,000 | 493,300,000 | 466,100,000 | 431,300,000 | 471,100,000 | 355,300,000 | 372,000,000 | 399,200,000 | 403,800,000 | 435,200,000 | 450,700,000 | 704,500,000 | 561,300,000 | 497,800,000 | 521,900,000 | 429,600,000 | |
| Short-Term Debt | 249,000 | 300,000 | 2,500,000 | 8,500,000 | 0 | 0 | 0 | 59,673,000 | 23,005,000 | 18,605,000 | -38,012,000 | -28,079,000 | -36,192,000 | -69,129,000 | -47,217,000 | -37,391,000 | 73,400,000 | 149,800,000 | 102,100,000 | 74,100,000 | 65,700,000 | 71,400,000 | 51,600,000 | 29,500,000 | 26,100,000 | 92,900,000 | 203,800,000 | 224,800,000 | 126,600,000 | 150,900,000 | 176,500,000 | 331,600,000 | |
| Tax Payables | 713,000 | 0 | 0 | 0 | 0 | 0 | 0 | 5,778,000 | 827,296,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46,100,000 | 27,800,000 | 0 | 0 | 0 | 21,200,000 | 0 | 0 | |
| Deferred Revenue | 7,795,000 | 0 | 0 | 0 | 0 | 0 | 0 | 26,307,000 | 48,974,000 | 43,126,000 | 49,633,000 | 45,252,000 | 65,513,000 | 84,977,000 | 91,498,000 | 74,475,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Other Current Liabilities | 9,034,000 | 13,000,000 | 16,600,000 | 14,500,000 | 52,839,000 | 25,328,000 | 22,092,000 | 116,159,000 | -702,314,000 | 92,254,000 | 94,699,000 | 85,887,000 | 94,712,000 | 136,990,000 | 151,374,000 | 114,722,000 | 215,443,000 | 286,700,000 | 293,800,000 | 296,300,000 | 314,900,000 | 220,300,000 | 235,600,000 | 259,200,000 | 194,200,000 | 269,500,000 | 345,600,000 | 384,800,000 | 360,000,000 | 269,400,000 | 316,000,000 | 368,400,000 | |
| Total Current Liabilities | 42,944,000 | 49,200,000 | 50,700,000 | 60,400,000 | 98,200,000 | 72,031,000 | 64,947,000 | 298,727,000 | 281,572,000 | 312,318,000 | 437,218,000 | 382,984,000 | 491,299,000 | 648,910,000 | 671,801,000 | 562,097,000 | 756,700,000 | 929,800,000 | 862,000,000 | 801,700,000 | 851,700,000 | 639,000,000 | 659,200,000 | 687,900,000 | 666,500,000 | 825,400,000 | 1,000,100,000 | 1,314,100,000 | 1,047,900,000 | 939,300,000 | 1,014,400,000 | 1,129,600,000 | |
| Long-Term Debt | 27,966,000 | 14,100,000 | 22,700,000 | 43,600,000 | 235,000,000 | 258,000,000 | 235,000,000 | 654,374,000 | 629,982,000 | 643,067,000 | 423,580,000 | 380,279,000 | 458,317,000 | 569,810,000 | 673,171,000 | 617,770,000 | 953,100,000 | 1,345,100,000 | 1,175,300,000 | 1,207,200,000 | 1,087,400,000 | 1,116,200,000 | 974,600,000 | 937,800,000 | 887,800,000 | 2,659,000,000 | 2,593,200,000 | 2,294,300,000 | 2,048,900,000 | 2,389,500,000 | 2,890,600,000 | 1,058,700,000 | |
| Non-Current Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 21,154,000 | 20,095,000 | 50,028,000 | 47,131,000 | 48,504,000 | 92,703,000 | 93,371,000 | 66,341,000 | 52,875,000 | 39,594,000 | 103,338,000 | -180,486,000 | -196,696,000 | -197,000,000 | -238,100,000 | -219,000,000 | -214,900,000 | -193,000,000 | -217,800,000 | -634,000,000 | -313,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Non-Current Deferred Tax Liabilities | 6,960,000 | 13,600,000 | 22,900,000 | 29,700,000 | 36,400,000 | 48,960,000 | 58,895,000 | 124,346,000 | 135,577,000 | 159,825,000 | 148,639,000 | 133,837,000 | 179,329,000 | 159,494,000 | 183,021,000 | 161,152,000 | 180,486,000 | 196,696,000 | 197,000,000 | 238,100,000 | 219,000,000 | 214,900,000 | 193,000,000 | 217,800,000 | 179,800,000 | 313,000,000 | 339,200,000 | 318,000,000 | 343,600,000 | 325,600,000 | 295,100,000 | 0 | |
| Other Non-Current Liabilities | 14,265,000 | 18,300,000 | 15,400,000 | 16,300,000 | 42,900,000 | 22,859,000 | 17,880,000 | 62,015,000 | 93,559,000 | 93,047,000 | 105,312,000 | 66,897,000 | 11,647,000 | 162,430,000 | 118,771,000 | 169,642,000 | 224,314,000 | 540,200,000 | 302,200,000 | 475,300,000 | 286,100,000 | 277,700,000 | 336,500,000 | 309,800,000 | 271,000,000 | 416,900,000 | 357,700,000 | 289,700,000 | 219,400,000 | 194,800,000 | 200,100,000 | 533,800,001 | |
| Total Non-Current Liabilities | 49,191,000 | 46,000,000 | 61,000,000 | 89,600,000 | 314,300,000 | 350,973,000 | 331,870,000 | 890,763,000 | 906,249,000 | 944,443,000 | 745,201,000 | 767,755,000 | 847,816,000 | 997,484,000 | 1,014,557,000 | 1,155,240,000 | 1,357,900,000 | 1,885,300,000 | 1,674,500,000 | 1,682,500,000 | 1,592,500,000 | 1,616,800,000 | 1,524,500,000 | 1,465,400,000 | 1,338,600,000 | 3,388,900,000 | 3,290,100,000 | 2,902,000,000 | 2,611,900,000 | 2,909,900,000 | 3,385,800,000 | 1,592,500,001 | |
| 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 | |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -83,468,000 | -138,623,000 | -131,854,000 | -137,852,000 | -91,498,000 | -177,813,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 310,000,000 | 293,500,000 | 259,400,000 | 325,300,000 | 326,500,000 | 187,800,000 | |
| Total Liabilities | 92,135,000 | 95,200,000 | 111,700,000 | 150,000,000 | 412,500,000 | 423,004,000 | 396,817,000 | 1,189,490,000 | 1,187,821,000 | 1,256,761,000 | 1,182,419,000 | 1,150,739,000 | 1,339,115,000 | 1,646,394,000 | 1,686,358,000 | 1,717,337,000 | 2,114,600,000 | 2,815,100,000 | 2,536,500,000 | 2,484,200,000 | 2,444,200,000 | 2,255,800,000 | 2,183,700,000 | 2,153,300,000 | 2,005,100,000 | 4,214,300,000 | 4,290,200,000 | 4,216,100,000 | 3,659,800,000 | 3,849,200,000 | 4,400,200,000 | 2,722,100,001 | |
| 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 | 0 | 0 | 0 | 0 | |
| Common Stock | 9,034,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,400 | 15,200 | 0 | 0 | 123,800,000 | 129,400,000 | 135,500,000 | 139,100,000 | 141,400,000 | 144,200,000 | 150,500,000 | 162,600,000 | 170,200,000 | 179,300,000 | 173,500,000 | 208,400,000 | 230,300,000 | 2,914,900,000 | |
| Retained Earnings | 321,583,000 | 407,700,000 | 436,700,000 | 437,600,000 | 456,900,000 | 537,126,000 | 598,301,000 | 671,917,000 | 687,204,000 | 681,043,000 | 711,919,000 | 793,669,000 | 901,267,000 | 1,004,300,000 | 1,155,116,000 | 1,206,614,000 | 1,323,477,000 | 1,401,700,000 | 1,404,400,000 | 1,443,800,000 | 1,411,700,000 | 1,384,500,000 | 1,340,000,000 | 1,360,500,000 | 1,469,800,000 | 1,539,000,000 | 1,543,900,000 | 1,825,600,000 | 2,095,200,000 | 2,337,900,000 | 2,486,200,000 | 0 | |
| Accumulated Other Comprehensive Income/Loss | -3,678,000 | -223,500,000 | -249,100,000 | -261,700,000 | -287,900,000 | -6,411,000 | -8,276,000 | -37,205,000 | -68,919,000 | -56,458,000 | -44,847,000 | -36,076,000 | -32,378,000 | 12,484,000 | -72,820,000 | -88,246,000 | -33,419,000 | -148,151,000 | -196,000,000 | -159,000,000 | -274,400,000 | -377,400,000 | -398,400,000 | -358,200,000 | -377,100,000 | -433,700,000 | -427,500,000 | -356,500,000 | -302,300,000 | -316,500,000 | -355,100,000 | 0 | |
| Other Total Stockholders' Equity | 0 | 188,300,000 | 213,000,000 | 224,200,000 | -75,124,000 | -42,733,000 | -47,511,000 | -48,366,000 | -49,156,000 | -52,021,000 | -37,978,000 | -26,705,000 | -24,878,000 | -16,872,000 | -26,485,000 | -18,773,000 | -11,337,000 | 159,800,000 | -7,600,000 | -16,200,000 | -130,700,000 | -130,600,000 | -135,600,000 | -135,600,000 | -135,400,000 | -134,800,000 | -134,400,000 | -134,100,000 | -205,100,000 | -281,900,000 | -279,000,000 | -1 | |
| Total Stockholders' Equity | 326,939,000 | 372,500,000 | 400,600,000 | 400,100,000 | 416,900,000 | 487,982,000 | 542,514,000 | 586,346,000 | 569,129,000 | 572,564,000 | 629,094,000 | 730,888,000 | 844,011,000 | 999,912,000 | 1,055,811,000 | 1,099,595,000 | 1,355,400,000 | 1,392,200,000 | 1,320,400,000 | 1,398,000,000 | 1,223,200,000 | 1,059,900,000 | 947,400,000 | 1,010,900,000 | 1,107,800,000 | 1,133,100,000 | 1,152,200,000 | 1,514,300,000 | 1,761,300,000 | 1,947,900,000 | 2,082,400,000 | 2,914,899,999 | |
| Total Equity | 326,939,000 | 372,500,000 | 400,600,000 | 400,100,000 | 416,900,000 | 487,982,000 | 542,514,000 | 586,906,000 | 570,474,000 | 574,450,000 | 630,819,000 | 732,584,000 | 848,886,000 | 1,006,317,000 | 1,059,540,000 | 1,106,592,000 | 1,432,111,000 | 1,549,022,000 | 1,440,000,000 | 1,512,800,000 | 1,304,300,000 | 1,104,200,000 | 989,700,000 | 1,079,000,000 | 1,189,700,000 | 1,212,400,000 | 1,220,700,000 | 1,599,700,000 | 1,810,100,000 | 2,111,600,000 | 2,247,400,000 | 3,044,699,999 | |
| Total Liabilities & Stockholders' Equity | 419,074,000 | 467,700,000 | 512,300,000 | 550,100,000 | 829,400,000 | 910,986,000 | 939,331,000 | 1,776,396,000 | 1,758,295,000 | 1,831,211,000 | 1,813,238,000 | 1,883,323,000 | 2,188,001,000 | 2,652,711,000 | 2,745,898,000 | 2,823,929,000 | 3,470,000,000 | 4,207,300,000 | 3,856,900,000 | 3,882,200,000 | 3,667,400,000 | 3,315,700,000 | 3,173,400,000 | 3,232,300,000 | 3,194,800,000 | 5,426,700,000 | 5,510,900,000 | 5,815,800,000 | 5,469,900,000 | 5,960,800,000 | 6,647,600,000 | 5,766,800,000 | |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 560,000 | 1,345,000 | 1,886,000 | 1,725,000 | 1,696,000 | 4,875,000 | 6,405,000 | 3,729,000 | 6,997,000 | 76,711,000 | 156,822,000 | 119,600,000 | 114,800,000 | 81,100,000 | 44,300,000 | 42,300,000 | 68,100,000 | 81,900,000 | 79,300,000 | 68,500,000 | 85,400,000 | 48,800,000 | 163,700,000 | 165,000,000 | 129,800,000 | |
| Total Liabilities & Total Equity | 419,074,000 | 467,700,000 | 512,300,000 | 550,100,000 | 829,400,000 | 910,986,000 | 939,331,000 | 1,776,396,000 | 1,758,295,000 | 1,831,211,000 | 1,813,238,000 | 1,883,323,000 | 2,188,001,000 | 2,652,711,000 | 2,745,898,000 | 2,823,929,000 | 3,470,000,000 | 4,207,300,000 | 3,856,900,000 | 3,882,200,000 | 3,667,400,000 | 3,315,700,000 | 3,173,400,000 | 3,232,300,000 | 3,194,800,000 | 5,426,700,000 | 5,510,900,000 | 5,815,800,000 | 5,469,900,000 | 5,960,800,000 | 6,647,600,000 | 5,766,800,000 | |
| Total Investments | 23,970,000 | 0 | 0 | 0 | 0 | 129,674,000 | 136,374,000 | 144,071,000 | 149,820,000 | 4,421,000 | 12,106,000 | -23,146,000 | -12,302,000 | 68,078,000 | 0 | 0 | -29,982,000 | -52,330,000 | 2,100,000 | -15,400,000 | -20,900,000 | -7,800,000 | -9,000,000 | -10,500,000 | -7,900,000 | -15,900,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Debt | 28,215,000 | 14,400,000 | 25,200,000 | 52,100,000 | 235,000,000 | 258,000,000 | 235,000,000 | 714,047,000 | 652,987,000 | 661,672,000 | 469,036,000 | 447,573,000 | 510,729,000 | 638,533,000 | 717,452,000 | 758,192,000 | 1,026,500,000 | 1,494,900,000 | 1,277,400,000 | 1,281,300,000 | 1,153,100,000 | 1,187,600,000 | 1,026,200,000 | 967,300,000 | 910,100,000 | 2,751,900,000 | 2,797,000,000 | 2,519,100,000 | 2,175,500,000 | 2,540,400,000 | 3,067,100,000 | 1,390,300,000 | |
| Net Debt | 28,215,000 | -17,200,000 | -1,400,000 | 34,400,000 | 193,700,000 | 249,065,000 | 221,612,000 | 684,327,000 | 627,591,000 | 611,905,000 | 430,927,000 | 325,162,000 | 323,628,000 | 514,834,000 | 639,825,000 | 646,296,000 | 919,500,000 | 1,367,500,000 | 1,185,700,000 | 1,203,200,000 | 1,068,000,000 | 1,081,400,000 | 922,500,000 | 825,000,000 | 815,900,000 | 2,674,600,000 | 2,691,100,000 | 2,394,500,000 | 2,028,400,000 | 2,359,500,000 | 2,869,400,000 | 1,133,600,000 |