KeyCorp
KEY-PJ
NYSE
21.047
USD-0.14(-0.67%)
As of today
KeyCorp fundamentals
KEY-PJ Balance Sheet
| Period Ending | 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 | 1,580,700,000 | 1,298,500,000 | 1,529,000,000 | 2,022,900,000 | 1,375,600,000 | 3,511,400,000 | 3,444,000,000 | 3,444,000,000 | 3,651,000,000 | 3,296,000,000 | 2,816,000,000 | 3,189,000,000 | 2,891,000,000 | 3,364,000,000 | 2,712,000,000 | 2,454,000,000 | 3,108,000,000 | 2,264,000,000 | 1,814,000,000 | 1,245,000,000 | 471,000,000 | 278,000,000 | 694,000,000 | 584,000,000 | 617,000,000 | 653,000,000 | 607,000,000 | 677,000,000 | 671,000,000 | 678,000,000 | 732,000,000 | 1,091,000,000 | 913,000,000 | 887,000,000 | 941,000,000 | 1,743,000,000 | |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,861,000,000 | 8,322,000,000 | 8,376,000,000 | 13,467,000,000 | 18,384,000,000 | 23,277,000,000 | 19,531,000,000 | 16,034,000,000 | 17,936,000,000 | 17,629,000,000 | 16,925,000,000 | 22,987,000,000 | 22,586,000,000 | 21,990,000,000 | 23,115,000,000 | 43,750,000,000 | 56,374,000,000 | 41,549,000,000 | 48,002,000,000 | 20,764,000,000 | |
| Total Cash & Short-Term Investments | 1,580,700,000 | 1,298,500,000 | 1,529,000,000 | 2,022,900,000 | 1,375,600,000 | 3,511,400,000 | 3,444,000,000 | 3,444,000,000 | 3,651,000,000 | 3,296,000,000 | 2,816,000,000 | 3,189,000,000 | 2,891,000,000 | 3,364,000,000 | 2,712,000,000 | 2,454,000,000 | 11,969,000,000 | 10,586,000,000 | 10,190,000,000 | 14,712,000,000 | 18,855,000,000 | 23,555,000,000 | 20,225,000,000 | 16,618,000,000 | 18,553,000,000 | 18,282,000,000 | 17,532,000,000 | 23,664,000,000 | 23,257,000,000 | 22,668,000,000 | 23,847,000,000 | 44,841,000,000 | 57,287,000,000 | 42,436,000,000 | 48,943,000,000 | 22,507,000,000 | |
| Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,169,000,000 | 10,120,000,000 | 10,051,000,000 | 8,891,000,000 | 7,180,000,000 | 6,296,000,000 | 5,596,000,000 | 4,860,000,000 | 4,489,000,000 | 4,196,000,000 | 3,973,000,000 | 4,643,000,000 | 4,783,000,000 | 4,570,000,000 | 4,653,000,000 | 4,352,000,000 | 4,039,000,000 | 3,904,000,000 | 3,490,000,000 | 2,709,000,000 | |
| Inventory | 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 | |
| Other Current 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 Current Assets | 1,580,700,000 | 1,298,500,000 | 1,529,000,000 | 2,022,900,000 | 1,375,600,000 | 3,511,400,000 | 3,444,000,000 | 3,444,000,000 | 3,651,000,000 | 3,296,000,000 | 2,816,000,000 | 3,189,000,000 | 2,891,000,000 | 3,364,000,000 | 2,712,000,000 | 2,454,000,000 | 22,138,000,000 | 20,706,000,000 | 20,241,000,000 | 23,603,000,000 | 26,035,000,000 | 29,851,000,000 | 25,821,000,000 | 21,478,000,000 | 23,042,000,000 | 22,478,000,000 | 21,505,000,000 | 28,307,000,000 | 28,040,000,000 | 27,238,000,000 | 28,500,000,000 | 49,193,000,000 | 61,326,000,000 | 46,340,000,000 | 52,433,000,000 | 25,216,000,000 | |
| Property, Plant & Equipment (Net) | 110,900,000 | 215,200,000 | 213,600,000 | 406,600,000 | 421,800,000 | 987,200,000 | 1,030,000,000 | 1,084,000,000 | 985,000,000 | 902,000,000 | 797,000,000 | 717,000,000 | 687,000,000 | 644,000,000 | 606,000,000 | 603,000,000 | 656,000,000 | 595,000,000 | 681,000,000 | 840,000,000 | 880,000,000 | 908,000,000 | 944,000,000 | 965,000,000 | 885,000,000 | 841,000,000 | 779,000,000 | 978,000,000 | 930,000,000 | 882,000,000 | 814,000,000 | 753,000,000 | 681,000,000 | 636,000,000 | 661,000,000 | 614,000,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,355,000,000 | 1,202,000,000 | 1,252,000,000 | 1,113,000,000 | 917,000,000 | 917,000,000 | 917,000,000 | 979,000,000 | 979,000,000 | 1,057,000,000 | 1,060,000,000 | 2,446,000,000 | 2,538,000,000 | 2,516,000,000 | 2,664,000,000 | 2,664,000,000 | 2,693,000,000 | 2,752,000,000 | 2,752,000,000 | 2,752,000,000 | |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125,000,000 | 120,000,000 | 123,000,000 | 116,000,000 | 50,000,000 | 21,000,000 | 17,000,000 | 171,000,000 | 127,000,000 | 101,000,000 | 65,000,000 | 384,000,000 | 416,000,000 | 316,000,000 | 253,000,000 | 188,000,000 | 130,000,000 | 94,000,000 | 55,000,000 | 27,000,000 | |
| Goodwill & Intangible Assets | 0 | 0 | 0 | 0 | 214,100,000 | 793,600,000 | 1,070,000,000 | 961,000,000 | 1,176,000,000 | 1,509,000,000 | 1,449,000,000 | 1,368,000,000 | 1,132,000,000 | 1,177,000,000 | 1,187,000,000 | 1,446,000,000 | 1,480,000,000 | 1,322,000,000 | 1,375,000,000 | 1,229,000,000 | 967,000,000 | 938,000,000 | 934,000,000 | 1,150,000,000 | 1,106,000,000 | 1,158,000,000 | 1,125,000,000 | 2,830,000,000 | 2,954,000,000 | 2,832,000,000 | 2,917,000,000 | 2,852,000,000 | 2,823,000,000 | 2,846,000,000 | 2,807,000,000 | 2,779,000,000 | |
| Long-Term Investments | 8,588,000,000 | 13,060,100,000 | 12,980,400,000 | 21,305,600,000 | 23,808,300,000 | 59,216,200,000 | 57,246,000,000 | 58,390,000,000 | 63,346,000,000 | 69,340,000,000 | 72,803,000,000 | 76,315,000,000 | 69,995,000,000 | 72,183,000,000 | 71,737,000,000 | 77,002,000,000 | 61,186,000,000 | 60,883,000,000 | 66,753,000,000 | 70,801,000,000 | 56,336,000,000 | 51,620,000,000 | 53,780,000,000 | 58,652,000,000 | 60,438,000,000 | 61,835,000,000 | 63,769,000,000 | 95,017,000,000 | 96,432,000,000 | 98,636,000,000 | 102,035,000,000 | 105,723,000,000 | 108,241,000,000 | 125,584,000,000 | 118,257,000,000 | 144,103,000,000 | |
| Tax 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 | |
| Other Non-Current Assets | 623,700,000 | 536,400,000 | 681,500,000 | 1,243,200,000 | 1,187,500,000 | 2,289,700,000 | 3,549,000,000 | 3,742,000,000 | 4,541,000,000 | 4,973,000,000 | 5,530,000,000 | 5,681,000,000 | 6,233,000,000 | 7,834,000,000 | 8,245,000,000 | 9,242,000,000 | 7,666,000,000 | 8,831,000,000 | 9,178,000,000 | 8,058,000,000 | 9,069,000,000 | 8,526,000,000 | 7,306,000,000 | 6,991,000,000 | 7,463,000,000 | 7,509,000,000 | 7,953,000,000 | 9,321,000,000 | 9,342,000,000 | 10,025,000,000 | 10,722,000,000 | 11,815,000,000 | 13,275,000,000 | 14,407,000,000 | 14,123,000,000 | 14,456,000,000 | |
| Total Non-Current Assets | 9,322,600,000 | 13,811,700,000 | 13,875,500,000 | 22,955,400,000 | 25,631,700,000 | 63,286,700,000 | 62,895,000,000 | 64,177,000,000 | 70,048,000,000 | 76,724,000,000 | 80,579,000,000 | 84,081,000,000 | 78,047,000,000 | 81,838,000,000 | 81,775,000,000 | 88,293,000,000 | 70,988,000,000 | 71,631,000,000 | 77,987,000,000 | 80,928,000,000 | 67,252,000,000 | 61,992,000,000 | 62,964,000,000 | 67,758,000,000 | 69,892,000,000 | 71,343,000,000 | 73,626,000,000 | 108,146,000,000 | 109,658,000,000 | 112,375,000,000 | 116,488,000,000 | 121,143,000,000 | 125,020,000,000 | 143,473,000,000 | 135,848,000,000 | 161,952,000,000 | |
| 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 | 10,903,300,000 | 15,110,200,000 | 15,404,500,000 | 24,978,300,000 | 27,007,300,000 | 66,798,100,000 | 66,339,000,000 | 67,621,000,000 | 73,699,000,000 | 80,020,000,000 | 83,395,000,000 | 87,270,000,000 | 80,938,000,000 | 85,202,000,000 | 84,487,000,000 | 90,747,000,000 | 93,126,000,000 | 92,337,000,000 | 98,228,000,000 | 104,531,000,000 | 93,287,000,000 | 91,843,000,000 | 88,785,000,000 | 89,236,000,000 | 92,934,000,000 | 93,821,000,000 | 95,131,000,000 | 136,453,000,000 | 137,698,000,000 | 139,613,000,000 | 144,988,000,000 | 170,336,000,000 | 186,346,000,000 | 189,813,000,000 | 188,281,000,000 | 187,168,000,000 | |
| Accounts Payable | 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 | |
| Short-Term Debt | 1,395,500,000 | 1,544,900,000 | 1,560,400,000 | 3,110,500,000 | 3,529,500,000 | 8,776,700,000 | 8,424,000,000 | 10,894,000,000 | 12,946,000,000 | 14,196,000,000 | 12,616,000,000 | 11,893,000,000 | 9,284,000,000 | 6,685,000,000 | 5,614,000,000 | 4,660,000,000 | 9,169,000,000 | 8,038,000,000 | 12,441,000,000 | 12,396,000,000 | 3,565,000,000 | 4,314,000,000 | 2,627,000,000 | 1,922,000,000 | 1,877,000,000 | 998,000,000 | 905,000,000 | 2,310,000,000 | 1,011,000,000 | 863,000,000 | 1,092,000,000 | 979,000,000 | 761,000,000 | 9,463,000,000 | 3,091,000,000 | 2,144,000,000 | |
| Tax Payables | 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 | |
| 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 | |
| Other Current Liabilities | 8,424,500,000 | 12,118,100,000 | 11,535,100,000 | 18,658,000,000 | 19,880,700,000 | 48,564,300,000 | 47,282,000,000 | 45,317,000,000 | 45,073,000,000 | 42,583,000,000 | 43,233,000,000 | 48,649,000,000 | 44,795,000,000 | 49,346,000,000 | 50,858,000,000 | 57,842,000,000 | 63,914,000,000 | 64,344,000,000 | 68,485,000,000 | 67,608,000,000 | 67,578,000,000 | 62,541,000,000 | 63,719,000,000 | 67,380,000,000 | 70,819,000,000 | 73,619,000,000 | 72,651,000,000 | 105,883,000,000 | 107,329,000,000 | 109,422,000,000 | 114,410,000,000 | 137,667,000,000 | 156,120,000,000 | 147,589,000,000 | 145,587,000,000 | 149,760,000,000 | |
| Total Current Liabilities | 9,820,000,000 | 13,663,000,000 | 13,095,500,000 | 21,768,500,000 | 23,410,200,000 | 57,341,000,000 | 55,706,000,000 | 56,211,000,000 | 58,019,000,000 | 56,779,000,000 | 55,849,000,000 | 60,542,000,000 | 54,079,000,000 | 56,031,000,000 | 56,472,000,000 | 62,502,000,000 | 73,083,000,000 | 72,382,000,000 | 80,926,000,000 | 80,004,000,000 | 71,143,000,000 | 66,855,000,000 | 66,346,000,000 | 69,302,000,000 | 72,696,000,000 | 74,617,000,000 | 73,556,000,000 | 108,193,000,000 | 108,340,000,000 | 110,285,000,000 | 115,502,000,000 | 138,646,000,000 | 156,881,000,000 | 157,052,000,000 | 148,678,000,000 | 151,904,000,000 | |
| Long-Term Debt | 122,200,000 | 183,200,000 | 177,100,000 | 886,100,000 | 952,700,000 | 3,569,800,000 | 4,004,000,000 | 4,713,000,000 | 8,196,000,000 | 12,967,000,000 | 15,881,000,000 | 14,161,000,000 | 15,842,000,000 | 16,865,000,000 | 15,294,000,000 | 14,846,000,000 | 11,385,000,000 | 11,330,000,000 | 9,304,000,000 | 12,634,000,000 | 10,075,000,000 | 9,474,000,000 | 8,941,000,000 | 6,821,000,000 | 7,650,000,000 | 7,875,000,000 | 10,184,000,000 | 12,384,000,000 | 14,333,000,000 | 13,732,000,000 | 12,448,000,000 | 13,709,000,000 | 12,042,000,000 | 19,307,000,000 | 19,554,000,000 | 12,105,000,000 | |
| 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 | 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 | |
| Other Non-Current Liabilities | 214,900,000 | 258,800,000 | 1,015,200,000 | 455,600,000 | 605,800,000 | 1,188,800,000 | 1,476,000,000 | 1,816,000,000 | 2,303,000,000 | 3,110,000,000 | 4,033,000,000 | 4,701,000,000 | 4,862,000,000 | 5,471,000,000 | 5,752,000,000 | 6,282,000,000 | 1,060,000,000 | 922,000,000 | 252,000,000 | 1,212,000,000 | 1,136,000,000 | 4,140,000,000 | 3,576,000,000 | 2,804,000,000 | 2,268,000,000 | 787,000,000 | 632,000,000 | 636,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 5,412,000,000 | 4,983,000,000 | |
| Total Non-Current Liabilities | 337,100,000 | 442,000,000 | 1,192,300,000 | 1,341,700,000 | 1,558,500,000 | 4,758,600,000 | 5,480,000,000 | 6,529,000,000 | 10,499,000,000 | 16,077,000,000 | 19,914,000,000 | 18,862,000,000 | 20,704,000,000 | 22,336,000,000 | 21,046,000,000 | 21,128,000,000 | 12,445,000,000 | 12,252,000,000 | 9,556,000,000 | 13,846,000,000 | 11,211,000,000 | 13,614,000,000 | 12,517,000,000 | 9,625,000,000 | 9,918,000,000 | 8,662,000,000 | 10,816,000,000 | 13,020,000,000 | 14,333,000,000 | 13,732,000,000 | 12,448,000,000 | 13,709,000,000 | 12,042,000,000 | 19,307,000,000 | 24,966,000,000 | 17,088,000,000 | |
| 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 | 342,000,000 | 551,000,000 | 515,000,000 | 420,000,000 | 44,000,000 | 38,000,000 | 19,000,000 | 9,000,000 | 5,000,000 | 0 | 0 | 20,000,000 | 17,000,000 | 16,000,000 | 13,000,000 | 12,000,000 | 8,000,000 | 5,000,000 | 5,000,000 | 3,000,000 | |
| Total Liabilities | 10,157,100,000 | 14,105,000,000 | 14,287,800,000 | 23,110,200,000 | 24,968,700,000 | 62,099,600,000 | 61,186,000,000 | 62,740,000,000 | 68,518,000,000 | 72,856,000,000 | 75,763,000,000 | 79,404,000,000 | 74,783,000,000 | 78,367,000,000 | 77,518,000,000 | 83,630,000,000 | 85,528,000,000 | 84,634,000,000 | 90,482,000,000 | 93,850,000,000 | 82,354,000,000 | 80,469,000,000 | 78,863,000,000 | 78,927,000,000 | 82,614,000,000 | 83,279,000,000 | 84,372,000,000 | 121,213,000,000 | 122,673,000,000 | 124,017,000,000 | 127,950,000,000 | 152,355,000,000 | 168,923,000,000 | 176,359,000,000 | 173,644,000,000 | 168,992,000,000 | |
| Preferred Stock | 25,000,000 | 0 | 0 | 60,000,000 | 0 | 160,000,000 | 160,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,072,000,000 | 2,721,000,000 | 2,737,000,000 | 291,000,000 | 291,000,000 | 291,000,000 | 291,000,000 | 290,000,000 | 1,665,000,000 | 1,025,000,000 | 1,450,000,000 | 1,900,000,000 | 1,900,000,000 | 1,900,000,000 | 2,500,000,000 | 2,500,000,000 | 2,500,000,000 | |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 492,000,000 | 492,000,000 | 492,000,000 | 492,000,000 | 492,000,000 | 492,000,000 | 492,000,000 | 492,000,000 | 492,000,000 | 584,000,000 | 946,000,000 | 946,000,000 | 1,017,000,000 | 1,017,000,000 | 1,017,000,000 | 1,017,000,000 | 1,017,000,000 | 1,257,000,000 | 1,257,000,000 | 1,257,000,000 | 1,257,000,000 | 1,257,000,000 | 1,257,000,000 | 1,257,000,000 | 1,257,000,000 | 1,257,000,000 | |
| Retained Earnings | 508,400,000 | 508,900,000 | 611,400,000 | 1,153,300,000 | 1,369,000,000 | 3,169,300,000 | 3,633,000,000 | 4,060,000,000 | 4,611,000,000 | 5,192,000,000 | 5,833,000,000 | 6,352,000,000 | 5,856,000,000 | 6,448,000,000 | 6,838,000,000 | 7,284,000,000 | 7,882,000,000 | 8,377,000,000 | 8,522,000,000 | 6,727,000,000 | 5,158,000,000 | 5,557,000,000 | 6,246,000,000 | 6,913,000,000 | 7,606,000,000 | 8,273,000,000 | 8,922,000,000 | 9,378,000,000 | 10,335,000,000 | 11,556,000,000 | 12,469,000,000 | 12,751,000,000 | 14,553,000,000 | 15,616,000,000 | 15,672,000,000 | 14,584,000,000 | |
| Accumulated Other Comprehensive Income/Loss | 0 | 0 | 0 | 0 | 0 | -115,300,000 | 48,000,000 | -6,000,000 | 11,000,000 | 0 | -151,000,000 | -23,000,000 | 2,000,000 | 39,000,000 | -8,000,000 | -22,000,000 | -106,000,000 | -184,000,000 | 130,000,000 | 65,000,000 | -3,000,000 | -17,000,000 | -28,000,000 | -124,000,000 | -352,000,000 | -356,000,000 | -405,000,000 | -541,000,000 | -779,000,000 | -818,000,000 | 26,000,000 | 738,000,000 | -586,000,000 | -6,295,000,000 | -5,229,000,000 | -3,470,000,000 | |
| Other Total Stockholders' Equity | 212,800,000 | 496,300,000 | 505,300,000 | 654,800,000 | 669,600,000 | 1,484,500,000 | 1,312,000,000 | 827,000,000 | 559,000,000 | 975,000,000 | 215,000,000 | -198,000,000 | -195,000,000 | -144,000,000 | -353,000,000 | -637,000,000 | -670,000,000 | -982,000,000 | -1,398,000,000 | 32,000,000 | 1,841,000,000 | 1,894,000,000 | 2,379,000,000 | 2,174,000,000 | 1,741,000,000 | 1,305,000,000 | 922,000,000 | 3,481,000,000 | 3,185,000,000 | 2,150,000,000 | 1,386,000,000 | 1,335,000,000 | 299,000,000 | 376,000,000 | 437,000,000 | 3,305,000,000 | |
| Total Stockholders' Equity | 746,200,000 | 1,005,200,000 | 1,116,700,000 | 1,868,100,000 | 2,038,600,000 | 4,698,500,000 | 5,153,000,000 | 4,881,000,000 | 5,181,000,000 | 6,167,000,000 | 6,389,000,000 | 6,623,000,000 | 6,155,000,000 | 6,835,000,000 | 6,969,000,000 | 7,117,000,000 | 7,598,000,000 | 7,703,000,000 | 7,746,000,000 | 10,480,000,000 | 10,663,000,000 | 11,117,000,000 | 9,905,000,000 | 10,271,000,000 | 10,303,000,000 | 10,530,000,000 | 10,746,000,000 | 15,240,000,000 | 15,023,000,000 | 15,595,000,000 | 17,038,000,000 | 17,981,000,000 | 17,423,000,000 | 13,454,000,000 | 14,637,000,000 | 18,176,000,000 | |
| Total Equity | 746,200,000 | 1,005,200,000 | 1,116,700,000 | 1,868,100,000 | 2,038,600,000 | 4,698,500,000 | 5,153,000,000 | 4,881,000,000 | 5,181,000,000 | 7,164,000,000 | 7,632,000,000 | 7,866,000,000 | 6,155,000,000 | 6,835,000,000 | 6,969,000,000 | 7,117,000,000 | 7,598,000,000 | 7,703,000,000 | 7,746,000,000 | 10,681,000,000 | 10,933,000,000 | 11,374,000,000 | 9,922,000,000 | 10,309,000,000 | 10,320,000,000 | 10,542,000,000 | 10,759,000,000 | 15,240,000,000 | 15,025,000,000 | 15,596,000,000 | 17,038,000,000 | 17,981,000,000 | 17,423,000,000 | 13,454,000,000 | 14,637,000,000 | 18,176,000,000 | |
| Total Liabilities & Stockholders' Equity | 10,903,300,000 | 15,110,200,000 | 15,404,500,000 | 24,978,300,000 | 27,007,300,000 | 66,798,100,000 | 66,339,000,000 | 67,621,000,000 | 73,699,000,000 | 80,020,000,000 | 83,395,000,000 | 87,270,000,000 | 80,938,000,000 | 85,202,000,000 | 84,487,000,000 | 90,747,000,000 | 93,126,000,000 | 92,337,000,000 | 98,228,000,000 | 104,531,000,000 | 93,287,000,000 | 91,843,000,000 | 88,785,000,000 | 89,236,000,000 | 92,934,000,000 | 93,821,000,000 | 95,131,000,000 | 136,453,000,000 | 137,698,000,000 | 139,613,000,000 | 144,988,000,000 | 170,336,000,000 | 186,346,000,000 | 189,813,000,000 | 188,281,000,000 | 187,168,000,000 | |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 997,000,000 | 1,243,000,000 | 1,243,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 201,000,000 | 270,000,000 | 257,000,000 | 17,000,000 | 38,000,000 | 17,000,000 | 12,000,000 | 13,000,000 | 0 | 2,000,000 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Liabilities & Total Equity | 10,903,300,000 | 15,110,200,000 | 15,404,500,000 | 24,978,300,000 | 27,007,300,000 | 66,798,100,000 | 66,339,000,000 | 67,621,000,000 | 73,699,000,000 | 80,020,000,000 | 83,395,000,000 | 87,270,000,000 | 80,938,000,000 | 85,202,000,000 | 84,487,000,000 | 90,747,000,000 | 93,126,000,000 | 92,337,000,000 | 98,228,000,000 | 104,531,000,000 | 93,287,000,000 | 91,843,000,000 | 88,785,000,000 | 89,236,000,000 | 92,934,000,000 | 93,821,000,000 | 95,131,000,000 | 136,453,000,000 | 137,698,000,000 | 139,613,000,000 | 144,988,000,000 | 170,336,000,000 | 186,346,000,000 | 189,813,000,000 | 188,281,000,000 | 187,168,000,000 | |
| Total Investments | 8,588,000,000 | 13,060,100,000 | 12,980,400,000 | 21,305,600,000 | 23,808,300,000 | 59,216,200,000 | 57,246,000,000 | 58,390,000,000 | 63,346,000,000 | 69,340,000,000 | 72,803,000,000 | 76,315,000,000 | 69,995,000,000 | 72,183,000,000 | 71,737,000,000 | 77,002,000,000 | 70,047,000,000 | 69,205,000,000 | 75,129,000,000 | 84,268,000,000 | 74,720,000,000 | 74,897,000,000 | 73,311,000,000 | 74,686,000,000 | 78,374,000,000 | 79,464,000,000 | 80,694,000,000 | 118,004,000,000 | 119,018,000,000 | 120,626,000,000 | 125,150,000,000 | 149,473,000,000 | 164,615,000,000 | 167,133,000,000 | 166,259,000,000 | 164,867,000,000 | |
| Total Debt | 1,517,700,000 | 1,728,100,000 | 1,737,500,000 | 3,996,600,000 | 4,482,200,000 | 12,346,500,000 | 12,428,000,000 | 15,607,000,000 | 21,142,000,000 | 27,163,000,000 | 28,497,000,000 | 26,054,000,000 | 25,126,000,000 | 23,550,000,000 | 20,908,000,000 | 19,506,000,000 | 20,554,000,000 | 19,368,000,000 | 21,745,000,000 | 25,030,000,000 | 13,640,000,000 | 13,788,000,000 | 11,568,000,000 | 8,743,000,000 | 9,527,000,000 | 8,873,000,000 | 11,089,000,000 | 14,694,000,000 | 15,344,000,000 | 14,595,000,000 | 13,540,000,000 | 14,688,000,000 | 12,803,000,000 | 28,770,000,000 | 22,645,000,000 | 14,249,000,000 | |
| Net Debt | -63,000,000 | 429,600,000 | 208,500,000 | 1,973,700,000 | 3,106,600,000 | 8,835,100,000 | 8,984,000,000 | 12,163,000,000 | 17,491,000,000 | 23,867,000,000 | 25,681,000,000 | 22,865,000,000 | 22,235,000,000 | 20,186,000,000 | 18,196,000,000 | 17,052,000,000 | 17,446,000,000 | 17,104,000,000 | 19,931,000,000 | 23,785,000,000 | 13,169,000,000 | 13,510,000,000 | 10,874,000,000 | 8,159,000,000 | 8,910,000,000 | 8,220,000,000 | 10,482,000,000 | 14,017,000,000 | 14,673,000,000 | 13,917,000,000 | 12,808,000,000 | 13,597,000,000 | 11,890,000,000 | 27,883,000,000 | 21,704,000,000 | 12,506,000,000 |