Kohl's Corporation
KSS
NYSE
16.37
USD-0.01(-0.06%)
As of today
Kohl's Corporation fundamentals
KSS Balance Sheet
| Period Ending | Aug 31, 1991 | Jan 31, 1993 | Jan 31, 1994 | Jan 31, 1995 | Jan 31, 1996 | Feb 01, 1997 | Jan 31, 1998 | Jan 30, 1999 | Jan 29, 2000 | Feb 03, 2001 | Feb 02, 2002 | Feb 01, 2003 | Jan 31, 2004 | Jan 29, 2005 | Jan 28, 2006 | Feb 03, 2007 | Feb 02, 2008 | Jan 31, 2009 | Jan 30, 2010 | Jan 29, 2011 | Jan 31, 2012 | Feb 02, 2013 | Feb 01, 2014 | Jan 31, 2015 | Jan 30, 2016 | Jan 28, 2017 | Feb 03, 2018 | Feb 02, 2019 | Feb 01, 2020 | Jan 30, 2021 | Jan 29, 2022 | Jan 28, 2023 | Feb 03, 2024 | Feb 01, 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 800,000 | 900,000 | 1,000,000 | 30,400,000 | 2,800,000 | 8,900,000 | 44,200,000 | 2,858,000 | 12,608,000 | 123,621,000 | 106,722,000 | 90,085,000 | 112,748,000 | 116,717,000 | 126,839,000 | 189,170,000 | 181,000,000 | 643,000,000 | 2,267,000,000 | 2,277,000,000 | 1,205,000,000 | 537,000,000 | 971,000,000 | 1,407,000,000 | 707,000,000 | 1,074,000,000 | 1,308,000,000 | 934,000,000 | 723,000,000 | 2,271,000,000 | 1,587,000,000 | 153,000,000 | 183,000,000 | 134,000,000 | |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,736,000 | 27,500,000 | 48,600,000 | 229,377,000 | 475,991,000 | 34,285,000 | 88,767,000 | 160,077,000 | 431,230,000 | 483,000,000 | 509,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Cash & Short-Term Investments | 800,000 | 900,000 | 1,000,000 | 30,400,000 | 2,800,000 | 8,900,000 | 44,200,000 | 29,594,000 | 40,108,000 | 172,221,000 | 336,099,000 | 566,076,000 | 147,033,000 | 205,484,000 | 286,916,000 | 620,400,000 | 664,000,000 | 643,000,000 | 2,267,000,000 | 2,277,000,000 | 1,205,000,000 | 537,000,000 | 971,000,000 | 1,407,000,000 | 707,000,000 | 1,074,000,000 | 1,308,000,000 | 934,000,000 | 723,000,000 | 2,271,000,000 | 1,587,000,000 | 153,000,000 | 183,000,000 | 134,000,000 | |
| Net Receivables | 700,000 | 0 | 0 | 0 | 0 | 0 | 239,600,000 | 270,704,000 | 505,010,000 | 681,256,000 | 835,946,000 | 990,810,000 | 1,150,157,000 | 1,389,632,000 | 1,652,065,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,000,000 | 26,000,000 | 27,000,000 | 62,000,000 | 29,000,000 | 15,000,000 | 789,000,000 | 190,000,000 | 210,000,000 | 167,000,000 | 159,000,000 | |
| Inventory | 145,400,000 | 159,400,000 | 190,500,000 | 248,000,000 | 320,300,000 | 423,200,000 | 515,800,000 | 617,362,000 | 794,439,000 | 1,003,290,000 | 1,198,307,000 | 1,626,996,000 | 1,606,990,000 | 1,946,977,000 | 2,237,568,000 | 2,578,378,000 | 2,856,000,000 | 2,799,000,000 | 2,923,000,000 | 3,036,000,000 | 3,216,000,000 | 3,748,000,000 | 3,874,000,000 | 3,814,000,000 | 4,038,000,000 | 3,795,000,000 | 3,542,000,000 | 3,475,000,000 | 3,537,000,000 | 2,590,000,000 | 3,067,000,000 | 3,189,000,000 | 2,880,000,000 | 2,945,000,000 | |
| Other Current Assets | 4,700,000 | 50,800,000 | 10,700,000 | 7,800,000 | 7,100,000 | 33,100,000 | 11,800,000 | 21,778,000 | 43,351,000 | 65,130,000 | 93,692,000 | 100,407,000 | 120,716,000 | 101,344,000 | 90,004,000 | 195,109,000 | 204,000,000 | 286,000,000 | 295,000,000 | 332,000,000 | 408,000,000 | 434,000,000 | 469,000,000 | 334,000,000 | 305,000,000 | 351,000,000 | 468,000,000 | 397,000,000 | 374,000,000 | 185,000,000 | 179,000,000 | 184,000,000 | 180,000,000 | 150,000,000 | |
| Total Current Assets | 151,600,000 | 211,100,000 | 202,200,000 | 286,200,000 | 330,200,000 | 465,200,000 | 811,400,000 | 939,438,000 | 1,382,908,000 | 1,921,897,000 | 2,464,044,000 | 3,284,289,000 | 3,024,896,000 | 3,643,437,000 | 4,266,553,000 | 3,393,887,000 | 3,724,000,000 | 3,728,000,000 | 5,485,000,000 | 5,645,000,000 | 4,829,000,000 | 4,719,000,000 | 5,314,000,000 | 5,580,000,000 | 5,076,000,000 | 5,247,000,000 | 5,380,000,000 | 4,835,000,000 | 4,649,000,000 | 5,835,000,000 | 5,023,000,000 | 3,736,000,000 | 3,410,000,000 | 3,388,000,000 | |
| Property, Plant & Equipment (Net) | 102,200,000 | 141,200,000 | 186,600,000 | 298,700,000 | 409,200,000 | 596,200,000 | 749,600,000 | 933,011,000 | 1,352,956,000 | 1,726,450,000 | 2,199,494,000 | 2,739,290,000 | 3,316,486,000 | 3,987,945,000 | 4,616,303,000 | 5,352,974,000 | 6,510,000,000 | 6,984,000,000 | 8,506,000,000 | 7,256,000,000 | 8,905,000,000 | 8,872,000,000 | 8,745,000,000 | 8,515,000,000 | 8,308,000,000 | 8,103,000,000 | 7,773,000,000 | 7,428,000,000 | 9,743,000,000 | 9,087,000,000 | 9,552,000,000 | 10,230,000,000 | 10,219,000,000 | 9,691,000,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,338,000 | 9,338,000 | 9,000,000 | 9,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Intangible Assets | 63,400,000 | 56,100,000 | 50,900,000 | 69,200,000 | 61,000,000 | 35,300,000 | 30,100,000 | 38,619,000 | 152,761,000 | 14,538,000 | 9,338,000 | 189,758,000 | 244,829,000 | 9,338,000 | 212,380,000 | 219,286,000 | 210,000,000 | 201,000,000 | 204,000,000 | 193,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,318,670,000 | 1,345,790,000 | 0 | 0 | |
| Goodwill & Intangible Assets | 63,400,000 | 56,100,000 | 50,900,000 | 69,200,000 | 61,000,000 | 35,300,000 | 30,100,000 | 38,619,000 | 152,761,000 | 14,538,000 | 9,338,000 | 189,758,000 | 244,829,000 | 9,338,000 | 221,718,000 | 228,624,000 | 219,000,000 | 201,000,000 | 204,000,000 | 193,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,318,670,000 | 1,345,790,000 | 0 | 0 | |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 333,000,000 | 321,000,000 | 277,000,000 | 153,000,000 | 53,000,000 | 64,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 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 | 18,000,000 | 42,000,000 | 39,000,000 | 46,000,000 | 32,000,000 | 38,000,000 | |
| Other Non-Current Assets | 45,300,000 | 36,400,000 | 29,600,000 | 4,600,000 | 4,500,000 | 25,700,000 | 28,600,000 | 25,027,000 | 42,422,000 | 192,269,000 | 256,710,000 | 102,361,000 | 104,539,000 | 338,579,000 | 48,920,000 | 58,539,000 | 107,000,000 | 117,000,000 | -51,000,000 | 193,000,000 | 261,000,000 | 261,000,000 | 234,000,000 | 238,000,000 | 222,000,000 | 224,000,000 | 236,000,000 | 206,000,000 | 145,000,000 | 373,000,000 | -878,670,000 | -1,012,790,000 | 348,000,000 | 442,000,000 | |
| Total Non-Current Assets | 210,900,000 | 233,700,000 | 267,100,000 | 372,500,000 | 474,700,000 | 657,200,000 | 808,300,000 | 996,657,000 | 1,548,139,000 | 1,933,257,000 | 2,465,542,000 | 3,031,409,000 | 3,665,854,000 | 4,335,862,000 | 4,886,941,000 | 5,640,137,000 | 6,836,000,000 | 7,635,000,000 | 8,980,000,000 | 7,919,000,000 | 9,319,000,000 | 9,186,000,000 | 9,043,000,000 | 8,753,000,000 | 8,530,000,000 | 8,327,000,000 | 8,009,000,000 | 7,634,000,000 | 9,906,000,000 | 9,502,000,000 | 10,031,000,000 | 10,609,000,000 | 10,599,000,000 | 10,171,000,000 | |
| 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 | |
| Total Assets | 362,500,000 | 444,800,000 | 469,300,000 | 658,700,000 | 804,900,000 | 1,122,400,000 | 1,619,700,000 | 1,936,095,000 | 2,931,047,000 | 3,855,154,000 | 4,929,586,000 | 6,315,698,000 | 6,690,750,000 | 7,979,299,000 | 9,153,494,000 | 9,034,024,000 | 10,560,000,000 | 11,363,000,000 | 14,465,000,000 | 13,564,000,000 | 14,148,000,000 | 13,905,000,000 | 14,357,000,000 | 14,333,000,000 | 13,606,000,000 | 13,574,000,000 | 13,389,000,000 | 12,469,000,000 | 14,555,000,000 | 15,337,000,000 | 15,054,000,000 | 14,345,000,000 | 14,009,000,000 | 13,559,000,000 | |
| Accounts Payable | 70,800,000 | 54,100,000 | 56,200,000 | 98,300,000 | 68,800,000 | 126,500,000 | 150,700,000 | 212,926,000 | 336,432,000 | 399,939,000 | 478,870,000 | 650,731,000 | 532,599,000 | 704,655,000 | 829,971,000 | 934,376,000 | 836,000,000 | 881,000,000 | 1,188,000,000 | 1,138,000,000 | 1,233,000,000 | 1,307,000,000 | 1,365,000,000 | 1,511,000,000 | 1,251,000,000 | 1,507,000,000 | 1,271,000,000 | 1,187,000,000 | 1,206,000,000 | 1,476,000,000 | 1,683,000,000 | 1,330,000,000 | 1,134,000,000 | 1,042,000,000 | |
| Short-Term Debt | 1,900,000 | 1,100,000 | 900,000 | 1,300,000 | 1,400,000 | 1,700,000 | 1,800,000 | 1,533,000 | 96,589,000 | 21,568,000 | 16,418,000 | 355,464,000 | 12,529,000 | 3,464,000 | 107,941,000 | 18,841,000 | 13,000,000 | 34,000,000 | 94,000,000 | 418,000,000 | 94,000,000 | 105,000,000 | 139,000,000 | 110,000,000 | 127,000,000 | 131,000,000 | 126,000,000 | 115,000,000 | 282,000,000 | 276,000,000 | 263,000,000 | 565,000,000 | 277,000,000 | 826,000,000 | |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142,150,000 | 135,327,000 | 177,182,000 | 166,908,000 | 233,263,000 | 124,254,000 | 105,000,000 | 184,000,000 | 127,000,000 | 133,000,000 | 137,000,000 | 94,000,000 | 78,000,000 | 130,000,000 | 112,000,000 | 99,000,000 | 64,000,000 | 48,000,000 | 196,000,000 | 287,000,000 | 196,000,000 | 40,000,000 | 335,000,000 | |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 296,000,000 | 307,000,000 | 323,000,000 | 329,000,000 | 330,000,000 | 330,000,000 | 334,000,000 | 339,000,000 | 353,000,000 | 356,000,000 | 327,000,000 | 308,000,000 | |
| Other Current Liabilities | 46,200,000 | 50,400,000 | 58,200,000 | 71,900,000 | 84,600,000 | 107,600,000 | 133,700,000 | 165,772,000 | 217,776,000 | 301,790,000 | 384,683,000 | 359,842,000 | 442,161,000 | 570,757,000 | 642,091,000 | 725,025,000 | 797,746,000 | 824,000,000 | 989,000,000 | 1,027,000,000 | 1,147,000,000 | 986,000,000 | 864,000,000 | 853,000,000 | 883,000,000 | 895,000,000 | 883,000,000 | 1,034,000,000 | 899,000,000 | 735,000,000 | 700,000,000 | 668,000,000 | 834,000,000 | 620,000,000 | |
| Total Current Liabilities | 118,900,000 | 105,600,000 | 115,300,000 | 171,500,000 | 154,800,000 | 235,800,000 | 286,200,000 | 380,231,000 | 650,797,000 | 723,297,000 | 879,971,000 | 1,508,187,000 | 1,122,616,000 | 1,456,058,000 | 1,746,911,000 | 1,911,505,000 | 1,771,000,000 | 1,844,000,000 | 2,455,000,000 | 2,710,000,000 | 2,607,000,000 | 2,535,000,000 | 2,758,000,000 | 2,859,000,000 | 2,714,000,000 | 2,974,000,000 | 2,709,000,000 | 2,730,000,000 | 2,769,000,000 | 3,022,000,000 | 3,286,000,000 | 3,115,000,000 | 2,612,000,000 | 3,131,000,000 | |
| Long-Term Debt | 216,400,000 | 95,100,000 | 51,900,000 | 108,700,000 | 187,700,000 | 312,000,000 | 310,400,000 | 310,912,000 | 494,993,000 | 803,081,000 | 1,095,420,000 | 1,058,784,000 | 1,075,973,000 | 1,103,441,000 | 1,046,104,000 | 1,040,057,000 | 2,052,000,000 | 2,053,000,000 | 3,862,000,000 | 1,678,000,000 | 4,150,000,000 | 4,448,000,000 | 4,722,000,000 | 4,638,000,000 | 4,581,000,000 | 4,480,000,000 | 4,388,000,000 | 3,384,000,000 | 5,842,000,000 | 6,463,000,000 | 6,522,000,000 | 7,001,000,000 | 7,099,000,000 | 6,333,000,000 | |
| 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 | |
| Non-Current Deferred Tax Liabilities | 12,300,000 | 11,800,000 | 15,100,000 | 20,300,000 | 30,700,000 | 38,700,000 | 45,100,000 | 53,787,000 | 66,482,000 | 84,256,000 | 114,228,000 | 171,951,000 | 209,893,000 | 229,381,000 | 217,801,000 | 243,530,000 | 262,000,000 | 320,000,000 | 214,000,000 | 418,000,000 | 423,000,000 | 362,000,000 | 339,000,000 | 298,000,000 | 257,000,000 | 272,000,000 | 211,000,000 | 184,000,000 | 260,000,000 | 302,000,000 | 206,000,000 | 129,000,000 | 107,000,000 | 28,000,000 | |
| Other Non-Current Liabilities | 8,300,000 | 24,900,000 | 24,500,000 | 24,000,000 | 21,100,000 | 18,400,000 | 23,200,000 | 28,386,000 | 33,272,000 | 41,881,000 | 48,561,000 | 64,859,000 | 133,759,000 | 156,521,000 | 185,340,000 | 235,537,000 | 373,000,000 | 407,000,000 | 339,000,000 | 656,000,000 | 460,000,000 | 512,000,000 | 560,000,000 | 547,000,000 | 563,000,000 | 671,000,000 | 662,000,000 | 644,000,000 | 234,000,000 | 354,000,000 | 379,000,000 | 337,000,000 | 298,000,000 | 265,000,000 | |
| Total Non-Current Liabilities | 237,000,000 | 131,800,000 | 91,500,000 | 153,000,000 | 239,500,000 | 369,100,000 | 378,700,000 | 393,085,000 | 594,747,000 | 929,218,000 | 1,258,209,000 | 1,295,594,000 | 1,419,625,000 | 1,489,343,000 | 1,449,245,000 | 1,519,124,000 | 2,687,000,000 | 2,780,000,000 | 4,415,000,000 | 2,752,000,000 | 5,033,000,000 | 5,322,000,000 | 5,621,000,000 | 5,483,000,000 | 5,401,000,000 | 5,423,000,000 | 5,261,000,000 | 4,212,000,000 | 6,336,000,000 | 7,119,000,000 | 7,107,000,000 | 7,467,000,000 | 7,504,000,000 | 6,626,000,000 | |
| 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 | |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,000,000 | 16,000,000 | 0 | 2,103,000,000 | 2,061,000,000 | 2,069,000,000 | 1,968,000,000 | 1,916,000,000 | 1,816,000,000 | 1,717,000,000 | 1,638,000,000 | 4,268,000,000 | 4,288,000,000 | 4,875,000,000 | 5,569,000,000 | 5,646,000,000 | 5,342,000,000 | |
| Total Liabilities | 355,900,000 | 237,400,000 | 206,800,000 | 324,500,000 | 394,300,000 | 604,900,000 | 664,900,000 | 773,316,000 | 1,245,544,000 | 1,652,515,000 | 2,138,180,000 | 2,803,781,000 | 2,542,241,000 | 2,945,401,000 | 3,196,156,000 | 3,430,629,000 | 4,458,000,000 | 4,624,000,000 | 6,870,000,000 | 5,462,000,000 | 7,640,000,000 | 7,857,000,000 | 8,379,000,000 | 8,342,000,000 | 8,115,000,000 | 8,397,000,000 | 7,970,000,000 | 6,942,000,000 | 9,105,000,000 | 10,141,000,000 | 10,393,000,000 | 10,582,000,000 | 10,116,000,000 | 9,757,000,000 | |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,168,000 | 3,262,000 | 3,322,000 | 3,351,000 | 3,373,000 | 3,401,000 | 3,433,000 | 3,450,000 | 3,485,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 2,000,000 | 1,000,000 | |
| Retained Earnings | 13,100,000 | 30,900,000 | 79,700,000 | 148,300,000 | 220,900,000 | 323,400,000 | 464,700,000 | 656,920,000 | 915,062,000 | 1,287,210,000 | 1,782,886,000 | 2,426,267,000 | 2,974,589,000 | 3,528,893,000 | 4,370,853,000 | 5,479,534,000 | 6,563,000,000 | 7,448,000,000 | 8,181,000,000 | 9,553,000,000 | 10,195,000,000 | 10,878,000,000 | 11,462,000,000 | 12,008,000,000 | 12,329,000,000 | 12,522,000,000 | 12,999,000,000 | 13,395,000,000 | 13,745,000,000 | 13,468,000,000 | 14,257,000,000 | 13,995,000,000 | 2,934,000,000 | 1,008,000,000 | |
| Accumulated Other Comprehensive Income/Loss | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46,000,000 | -36,000,000 | -37,000,000 | -53,000,000 | -45,000,000 | -34,000,000 | -20,000,000 | -17,000,000 | -14,000,000 | -11,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Other Total Stockholders' Equity | -6,500,000 | 176,500,000 | 182,800,000 | 185,900,000 | 189,700,000 | 194,100,000 | 490,100,000 | 502,691,000 | 767,179,000 | 912,107,000 | 1,005,169,000 | 1,082,277,000 | 1,170,519,000 | 1,501,572,000 | 1,583,035,000 | 120,376,000 | -465,000,000 | -667,000,000 | -554,000,000 | -1,418,000,000 | -3,638,000,000 | -4,789,000,000 | -5,454,000,000 | -6,001,000,000 | -6,825,000,000 | -7,335,000,000 | -7,573,000,000 | -7,872,000,000 | -8,299,000,000 | -8,276,000,000 | -9,600,000,000 | -10,236,000,000 | 957,000,000 | 2,793,000,000 | |
| Total Stockholders' Equity | 6,600,000 | 207,400,000 | 262,500,000 | 334,200,000 | 410,600,000 | 517,500,000 | 954,800,000 | 1,162,779,000 | 1,685,503,000 | 2,202,639,000 | 2,791,406,000 | 3,511,917,000 | 4,148,509,000 | 5,033,898,000 | 5,957,338,000 | 5,603,395,000 | 6,102,000,000 | 6,739,000,000 | 7,595,000,000 | 8,102,000,000 | 6,508,000,000 | 6,048,000,000 | 5,978,000,000 | 5,991,000,000 | 5,491,000,000 | 5,177,000,000 | 5,419,000,000 | 5,527,000,000 | 5,450,000,000 | 5,196,000,000 | 4,661,000,000 | 3,763,000,000 | 3,893,000,000 | 3,802,000,000 | |
| Total Equity | 6,600,000 | 207,400,000 | 262,500,000 | 334,200,000 | 410,600,000 | 517,500,000 | 954,800,000 | 1,162,779,000 | 1,685,503,000 | 2,202,639,000 | 2,791,406,000 | 3,511,917,000 | 4,148,509,000 | 5,033,898,000 | 5,957,338,000 | 5,603,395,000 | 6,102,000,000 | 6,739,000,000 | 7,595,000,000 | 8,102,000,000 | 6,508,000,000 | 6,048,000,000 | 5,978,000,000 | 5,991,000,000 | 5,491,000,000 | 5,177,000,000 | 5,419,000,000 | 5,527,000,000 | 5,450,000,000 | 5,196,000,000 | 4,661,000,000 | 3,763,000,000 | 3,893,000,000 | 3,802,000,000 | |
| Total Liabilities & Stockholders' Equity | 362,500,000 | 444,800,000 | 469,300,000 | 658,700,000 | 804,900,000 | 1,122,400,000 | 1,619,700,000 | 1,936,095,000 | 2,931,047,000 | 3,855,154,000 | 4,929,586,000 | 6,315,698,000 | 6,690,750,000 | 7,979,299,000 | 9,153,494,000 | 9,034,024,000 | 10,560,000,000 | 11,363,000,000 | 14,465,000,000 | 13,564,000,000 | 14,148,000,000 | 13,905,000,000 | 14,357,000,000 | 14,333,000,000 | 13,606,000,000 | 13,574,000,000 | 13,389,000,000 | 12,469,000,000 | 14,555,000,000 | 15,337,000,000 | 15,054,000,000 | 14,345,000,000 | 14,009,000,000 | 13,559,000,000 | |
| 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 | |
| Total Liabilities & Total Equity | 362,500,000 | 444,800,000 | 469,300,000 | 658,700,000 | 804,900,000 | 1,122,400,000 | 1,619,700,000 | 1,936,095,000 | 2,931,047,000 | 3,855,154,000 | 4,929,586,000 | 6,315,698,000 | 6,690,750,000 | 7,979,299,000 | 9,153,494,000 | 9,034,024,000 | 10,560,000,000 | 11,363,000,000 | 14,465,000,000 | 13,564,000,000 | 14,148,000,000 | 13,905,000,000 | 14,357,000,000 | 14,333,000,000 | 13,606,000,000 | 13,574,000,000 | 13,389,000,000 | 12,469,000,000 | 14,555,000,000 | 15,337,000,000 | 15,054,000,000 | 14,345,000,000 | 14,009,000,000 | 13,559,000,000 | |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,736,000 | 27,500,000 | 48,600,000 | 229,377,000 | 475,991,000 | 34,285,000 | 88,767,000 | 160,077,000 | 431,230,000 | 483,000,000 | 842,000,000 | 321,000,000 | 277,000,000 | 153,000,000 | 53,000,000 | 64,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Debt | 218,300,000 | 96,200,000 | 52,800,000 | 110,000,000 | 189,100,000 | 313,700,000 | 312,200,000 | 312,445,000 | 591,582,000 | 824,649,000 | 1,111,838,000 | 1,414,248,000 | 1,088,502,000 | 1,106,905,000 | 1,154,045,000 | 1,058,898,000 | 2,065,000,000 | 2,087,000,000 | 3,956,000,000 | 2,096,000,000 | 4,244,000,000 | 4,553,000,000 | 4,861,000,000 | 4,748,000,000 | 4,708,000,000 | 4,611,000,000 | 4,514,000,000 | 3,499,000,000 | 6,124,000,000 | 6,739,000,000 | 6,785,000,000 | 7,566,000,000 | 7,376,000,000 | 7,159,000,000 | |
| Net Debt | 217,500,000 | 95,300,000 | 51,800,000 | 79,600,000 | 186,300,000 | 304,800,000 | 268,000,000 | 309,587,000 | 578,974,000 | 701,028,000 | 1,005,116,000 | 1,324,163,000 | 975,754,000 | 990,188,000 | 1,027,206,000 | 869,728,000 | 1,884,000,000 | 1,444,000,000 | 1,689,000,000 | -181,000,000 | 3,039,000,000 | 4,016,000,000 | 3,890,000,000 | 3,341,000,000 | 4,001,000,000 | 3,537,000,000 | 3,206,000,000 | 2,565,000,000 | 5,401,000,000 | 4,468,000,000 | 5,198,000,000 | 7,413,000,000 | 7,193,000,000 | 7,025,000,000 |