Medtronic plc
MDT
NYSE
92.32
USD+0.31(+0.34%)
As of today
Medtronic plc fundamentals
MDT Balance Sheet
Period Ending | Apr 30, 1986 | Apr 30, 1987 | Apr 30, 1988 | Apr 30, 1989 | Apr 30, 1990 | Apr 30, 1991 | Apr 30, 1992 | Apr 30, 1993 | Apr 30, 1994 | Apr 30, 1995 | Apr 30, 1996 | Apr 30, 1997 | Apr 30, 1998 | Apr 30, 1999 | Apr 30, 2000 | Apr 30, 2001 | Apr 30, 2002 | Apr 30, 2003 | Apr 30, 2004 | Apr 30, 2005 | Apr 30, 2006 | Apr 30, 2007 | Apr 30, 2008 | Apr 30, 2009 | Apr 30, 2010 | Apr 30, 2011 | Apr 30, 2012 | Apr 30, 2013 | Apr 30, 2014 | Apr 24, 2015 | Apr 29, 2016 | Apr 28, 2017 | Apr 27, 2018 | Apr 26, 2019 | Apr 24, 2020 | Apr 30, 2021 | Apr 29, 2022 | Apr 28, 2023 | Apr 26, 2024 | Apr 25, 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash & Cash Equivalents | 135,400,000 | 113,700,000 | 78,500,000 | 51,300,000 | 36,200,000 | 88,800,000 | 100,800,000 | 77,000,000 | 108,700,000 | 98,300,000 | 110,300,000 | 197,400,000 | 382,700,000 | 222,100,000 | 448,400,000 | 1,030,300,000 | 410,700,000 | 1,470,100,000 | 1,593,700,000 | 2,232,200,000 | 2,994,300,000 | 1,256,000,000 | 1,060,000,000 | 1,271,000,000 | 1,400,000,000 | 1,382,000,000 | 1,248,000,000 | 984,000,000 | 1,403,000,000 | 4,843,000,000 | 2,876,000,000 | 4,967,000,000 | 3,669,000,000 | 4,393,000,000 | 4,140,000,000 | 3,593,000,000 | 3,714,000,000 | 1,543,000,000 | 1,284,000,000 | 2,218,000,000 | |
Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 153,800,000 | 109,700,000 | 201,400,000 | 123,000,000 | 22,700,000 | 333,800,000 | 1,159,400,000 | 3,107,100,000 | 1,822,000,000 | 553,000,000 | 405,000,000 | 2,375,000,000 | 1,046,000,000 | 1,344,000,000 | 10,087,000,000 | 12,838,000,000 | 14,637,000,000 | 9,758,000,000 | 8,741,000,000 | 7,558,000,000 | 5,455,000,000 | 6,808,000,000 | 7,224,000,000 | 6,859,000,000 | 6,416,000,000 | 6,721,000,000 | 6,747,000,000 | |
Total Cash & Short-Term Investments | 135,400,000 | 113,700,000 | 78,500,000 | 51,300,000 | 36,200,000 | 88,800,000 | 100,800,000 | 77,000,000 | 108,700,000 | 98,300,000 | 110,300,000 | 197,400,000 | 382,700,000 | 222,100,000 | 558,100,000 | 1,231,700,000 | 533,700,000 | 1,492,800,000 | 1,927,500,000 | 3,391,600,000 | 6,101,400,000 | 3,078,000,000 | 1,613,000,000 | 1,676,000,000 | 3,775,000,000 | 2,428,000,000 | 2,592,000,000 | 11,071,000,000 | 14,241,000,000 | 19,480,000,000 | 12,634,000,000 | 13,708,000,000 | 11,227,000,000 | 9,848,000,000 | 10,948,000,000 | 10,817,000,000 | 10,573,000,000 | 7,959,000,000 | 8,005,000,000 | 8,965,000,000 | |
Net Receivables | 118,800,000 | 146,700,000 | 202,600,000 | 211,100,000 | 253,100,000 | 300,000,000 | 332,900,000 | 350,000,000 | 413,600,000 | 413,900,000 | 456,800,000 | 517,000,000 | 566,100,000 | 1,004,600,000 | 1,210,100,000 | 1,226,100,000 | 1,522,500,000 | 1,761,400,000 | 1,994,300,000 | 2,292,700,000 | 2,429,000,000 | 2,737,000,000 | 3,360,000,000 | 3,123,000,000 | 3,335,000,000 | 3,822,000,000 | 3,808,000,000 | 3,727,000,000 | 3,811,000,000 | 5,112,000,000 | 5,562,000,000 | 5,591,000,000 | 5,987,000,000 | 6,222,000,000 | 4,645,000,000 | 5,462,000,000 | 5,551,000,000 | 5,998,000,000 | 6,128,000,000 | 6,515,000,000 | |
Inventory | 77,300,000 | 84,100,000 | 107,300,000 | 119,600,000 | 128,000,000 | 139,400,000 | 173,200,000 | 189,100,000 | 213,300,000 | 221,900,000 | 257,300,000 | 282,600,000 | 331,100,000 | 554,000,000 | 690,600,000 | 729,500,000 | 748,100,000 | 942,400,000 | 877,700,000 | 981,400,000 | 1,176,900,000 | 1,215,000,000 | 1,280,000,000 | 1,426,000,000 | 1,481,000,000 | 1,695,000,000 | 1,800,000,000 | 1,712,000,000 | 1,725,000,000 | 3,463,000,000 | 3,473,000,000 | 3,338,000,000 | 3,579,000,000 | 3,753,000,000 | 4,229,000,000 | 4,313,000,000 | 4,616,000,000 | 5,293,000,000 | 5,217,000,000 | 5,476,000,000 | |
Other Current Assets | 23,300,000 | 21,400,000 | 32,400,000 | 39,200,000 | 61,500,000 | 83,900,000 | 89,000,000 | 158,600,000 | 110,300,000 | 369,800,000 | 518,800,000 | 240,900,000 | 271,700,000 | 614,500,000 | 554,600,000 | 569,500,000 | 683,700,000 | 493,600,000 | 513,200,000 | 756,000,000 | 670,000,000 | 888,000,000 | 1,069,000,000 | 1,227,000,000 | 1,248,000,000 | 1,342,000,000 | 1,638,000,000 | 1,342,000,000 | 1,433,000,000 | 3,290,000,000 | 1,931,000,000 | 2,236,000,000 | 2,187,000,000 | 2,144,000,000 | 2,209,000,000 | 1,956,000,000 | 2,319,000,000 | 2,425,000,000 | 2,585,000,000 | 2,858,000,000 | |
Total Current Assets | 354,800,000 | 365,900,000 | 420,800,000 | 421,200,000 | 478,800,000 | 612,100,000 | 695,900,000 | 774,700,000 | 845,900,000 | 1,103,900,000 | 1,343,200,000 | 1,237,900,000 | 1,551,600,000 | 2,395,200,000 | 3,013,400,000 | 3,756,800,000 | 3,488,000,000 | 4,605,500,000 | 5,312,700,000 | 7,421,500,000 | 10,376,600,000 | 7,918,000,000 | 7,322,000,000 | 7,460,000,000 | 9,839,000,000 | 9,117,000,000 | 9,838,000,000 | 17,746,000,000 | 21,210,000,000 | 30,844,000,000 | 23,600,000,000 | 24,873,000,000 | 22,980,000,000 | 21,967,000,000 | 22,031,000,000 | 22,548,000,000 | 23,059,000,000 | 21,675,000,000 | 21,935,000,000 | 23,814,000,000 | |
Property, Plant & Equipment (Net) | 108,600,000 | 115,100,000 | 128,300,000 | 151,400,000 | 178,100,000 | 217,200,000 | 256,800,000 | 282,800,000 | 301,800,000 | 331,100,000 | 415,300,000 | 487,200,000 | 508,800,000 | 748,800,000 | 946,500,000 | 1,176,500,000 | 1,451,800,000 | 1,583,000,000 | 1,708,300,000 | 1,859,300,000 | 1,881,100,000 | 2,062,000,000 | 2,221,000,000 | 2,279,000,000 | 2,421,000,000 | 2,511,000,000 | 2,473,000,000 | 2,490,000,000 | 2,392,000,000 | 4,699,000,000 | 4,841,000,000 | 4,361,000,000 | 4,604,000,000 | 4,675,000,000 | 4,828,000,000 | 5,221,000,000 | 5,413,000,000 | 5,569,000,000 | 7,143,000,000 | 6,837,000,000 | |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,235,300,000 | 4,034,600,000 | 0 | 0 | 0 | 4,345,600,000 | 4,327,000,000 | 7,519,000,000 | 8,195,000,000 | 8,391,000,000 | 9,537,000,000 | 9,934,000,000 | 10,329,000,000 | 10,593,000,000 | 40,530,000,000 | 41,265,000,000 | 38,515,000,000 | 39,543,000,000 | 39,959,000,000 | 39,841,000,000 | 41,961,000,000 | 40,502,000,000 | 41,425,000,000 | 40,986,000,000 | 41,737,000,000 | |
Intangible Assets | 48,300,000 | 45,300,000 | 55,400,000 | 149,100,000 | 142,900,000 | 140,700,000 | 135,200,000 | 139,600,000 | 367,200,000 | 363,300,000 | 471,700,000 | 491,000,000 | 466,600,000 | 1,326,000,000 | 1,361,400,000 | 0 | 1,060,300,000 | 5,216,800,000 | 5,236,200,000 | 5,299,200,000 | 1,592,000,000 | 1,433,000,000 | 2,193,000,000 | 2,477,000,000 | 2,559,000,000 | 2,777,000,000 | 2,647,000,000 | 2,673,000,000 | 2,286,000,000 | 28,101,000,000 | 26,899,000,000 | 23,407,000,000 | 21,723,000,000 | 20,560,000,000 | 19,063,000,000 | 17,740,000,000 | 15,595,000,000 | 14,844,000,000 | 13,225,000,000 | 11,667,000,000 | |
Goodwill & Intangible Assets | 48,300,000 | 45,300,000 | 55,400,000 | 149,100,000 | 142,900,000 | 140,700,000 | 135,200,000 | 139,600,000 | 367,200,000 | 363,300,000 | 471,700,000 | 491,000,000 | 466,600,000 | 1,326,000,000 | 1,361,400,000 | 1,235,300,000 | 5,094,900,000 | 5,216,800,000 | 5,236,200,000 | 5,299,200,000 | 5,937,600,000 | 5,760,000,000 | 9,712,000,000 | 10,672,000,000 | 10,950,000,000 | 12,314,000,000 | 12,581,000,000 | 13,002,000,000 | 12,879,000,000 | 68,631,000,000 | 68,164,000,000 | 61,922,000,000 | 61,266,000,000 | 60,519,000,000 | 58,904,000,000 | 59,701,000,000 | 56,097,000,000 | 56,269,000,000 | 54,211,000,000 | 53,404,000,000 | |
Long-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 | 2,769,000,000 | 4,632,000,000 | 6,120,000,000 | 7,705,000,000 | 124,000,000 | 894,000,000 | 0 | 0 | 0 | 44,000,000 | 44,000,000 | 0 | 0 | 0 | 0 | 1,616,000,000 | 0 | |
Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204,000,000 | 103,000,000 | 65,000,000 | 0 | 0 | 181,000,000 | 108,000,000 | -894,000,000 | -904,000,000 | 1,383,000,000 | 1,550,000,000 | 1,465,000,000 | 1,519,000,000 | 2,832,000,000 | 3,169,000,000 | 3,403,000,000 | 3,477,000,000 | 0 | 0 | |
Other Non-Current Assets | 15,700,000 | 33,400,000 | 36,300,000 | 37,900,000 | 56,700,000 | 54,100,000 | 75,600,000 | 89,400,000 | 108,400,000 | 148,400,000 | 273,100,000 | 193,100,000 | 247,700,000 | 400,300,000 | 348,100,000 | 870,300,000 | 869,800,000 | 915,500,000 | 1,853,600,000 | 2,037,400,000 | 1,469,500,000 | 3,568,000,000 | 2,840,000,000 | 416,000,000 | 248,000,000 | 362,000,000 | 305,000,000 | 1,324,000,000 | 1,462,000,000 | 2,511,000,000 | 923,000,000 | 6,373,000,000 | 1,034,000,000 | 970,000,000 | 1,614,000,000 | 1,734,000,000 | 1,959,000,000 | 2,319,000,000 | 5,076,000,000 | 7,625,000,000 | |
Total Non-Current Assets | 172,600,000 | 193,800,000 | 220,000,000 | 338,400,000 | 377,700,000 | 412,000,000 | 467,600,000 | 511,800,000 | 777,400,000 | 842,800,000 | 1,160,100,000 | 1,171,300,000 | 1,223,100,000 | 2,475,100,000 | 2,656,000,000 | 3,282,100,000 | 7,416,500,000 | 7,715,300,000 | 8,798,100,000 | 9,195,900,000 | 9,288,200,000 | 11,594,000,000 | 14,876,000,000 | 16,201,000,000 | 18,251,000,000 | 21,307,000,000 | 23,245,000,000 | 17,048,000,000 | 16,733,000,000 | 75,841,000,000 | 75,947,000,000 | 74,943,000,000 | 68,413,000,000 | 67,727,000,000 | 68,658,000,000 | 70,534,000,000 | 67,921,000,000 | 69,274,000,000 | 68,046,000,000 | 67,866,000,000 | |
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 | 1,000,000 | 1,000,000 | -1,000,000 | 0 | 0 | |
Total Assets | 527,400,000 | 559,700,000 | 640,800,000 | 759,600,000 | 856,500,000 | 1,024,100,000 | 1,163,500,000 | 1,286,500,000 | 1,623,300,000 | 1,946,700,000 | 2,503,300,000 | 2,409,200,000 | 2,774,700,000 | 4,870,300,000 | 5,669,400,000 | 7,038,900,000 | 10,904,500,000 | 12,320,800,000 | 14,110,800,000 | 16,617,400,000 | 19,664,800,000 | 19,512,000,000 | 22,198,000,000 | 23,661,000,000 | 28,090,000,000 | 30,424,000,000 | 33,083,000,000 | 34,794,000,000 | 37,943,000,000 | 106,685,000,000 | 99,547,000,000 | 99,816,000,000 | 91,393,000,000 | 89,694,000,000 | 90,689,000,000 | 93,083,000,000 | 90,981,000,000 | 90,948,000,000 | 89,981,000,000 | 91,680,000,000 | |
Accounts Payable | 0 | 0 | 0 | 0 | 43,200,000 | 55,400,000 | 66,100,000 | 82,200,000 | 101,200,000 | 123,000,000 | 97,400,000 | 110,300,000 | 122,000,000 | 158,800,000 | 201,100,000 | 205,900,000 | 268,200,000 | 269,400,000 | 346,200,000 | 372,000,000 | 319,000,000 | 282,000,000 | 383,000,000 | 382,000,000 | 420,000,000 | 495,000,000 | 565,000,000 | 681,000,000 | 742,000,000 | 1,610,000,000 | 1,709,000,000 | 1,555,000,000 | 1,628,000,000 | 1,953,000,000 | 1,996,000,000 | 2,106,000,000 | 2,276,000,000 | 2,662,000,000 | 2,410,000,000 | 2,449,000,000 | |
Short-Term Debt | 36,100,000 | 31,900,000 | 50,800,000 | 72,100,000 | 86,300,000 | 90,900,000 | 80,600,000 | 91,900,000 | 58,200,000 | 33,500,000 | 60,500,000 | 106,400,000 | 130,800,000 | 239,200,000 | 317,200,000 | 145,400,000 | 2,516,100,000 | 385,300,000 | 2,358,200,000 | 478,600,000 | 2,436,800,000 | 509,000,000 | 1,154,000,000 | 522,000,000 | 2,575,000,000 | 1,723,000,000 | 3,288,000,000 | 924,000,000 | 1,613,000,000 | 2,450,000,000 | 1,099,000,000 | 7,525,000,000 | 2,063,000,000 | 844,000,000 | 2,947,000,000 | 11,000,000 | 3,742,000,000 | 20,000,000 | 1,275,000,000 | 2,874,000,000 | |
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 | 130,000,000 | 235,000,000 | 50,000,000 | 65,000,000 | 41,000,000 | 177,000,000 | 935,000,000 | 566,000,000 | 633,000,000 | 979,000,000 | 567,000,000 | 502,000,000 | 435,000,000 | 704,000,000 | 840,000,000 | 1,330,000,000 | 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 | 13,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other Current Liabilities | 96,900,000 | 93,700,000 | 137,900,000 | 159,500,000 | 130,900,000 | 145,800,000 | 161,900,000 | 174,000,000 | 280,000,000 | 299,600,000 | 367,100,000 | 302,000,000 | 319,200,000 | 592,300,000 | 473,200,000 | 1,008,000,000 | 1,200,600,000 | 1,243,300,000 | 1,536,200,000 | 2,529,400,000 | 1,650,000,000 | 1,772,000,000 | 1,998,000,000 | 2,113,000,000 | 1,891,000,000 | 2,446,000,000 | 1,939,000,000 | 2,318,000,000 | 3,027,000,000 | 4,178,000,000 | 3,791,000,000 | 4,556,000,000 | 5,414,000,000 | 5,108,000,000 | 4,921,000,000 | 4,465,000,000 | 6,095,000,000 | 4,887,000,000 | 5,774,000,000 | 7,556,000,000 | |
Total Current Liabilities | 133,000,000 | 125,600,000 | 188,700,000 | 231,600,000 | 260,400,000 | 292,100,000 | 308,600,000 | 348,100,000 | 439,400,000 | 456,100,000 | 525,000,000 | 518,700,000 | 572,000,000 | 990,300,000 | 991,500,000 | 1,359,300,000 | 3,984,900,000 | 1,898,000,000 | 4,240,600,000 | 3,380,000,000 | 4,405,800,000 | 2,563,000,000 | 3,535,000,000 | 3,147,000,000 | 5,121,000,000 | 4,714,000,000 | 5,857,000,000 | 3,950,000,000 | 5,572,000,000 | 9,173,000,000 | 7,165,000,000 | 14,220,000,000 | 10,084,000,000 | 8,472,000,000 | 10,366,000,000 | 8,509,000,000 | 12,394,000,000 | 9,051,000,000 | 10,789,000,000 | 12,879,000,000 | |
Long-Term Debt | 10,500,000 | 5,500,000 | 9,100,000 | 7,800,000 | 8,000,000 | 7,900,000 | 8,600,000 | 10,900,000 | 20,200,000 | 14,200,000 | 15,300,000 | 14,000,000 | 16,200,000 | 17,600,000 | 14,100,000 | 13,300,000 | 9,500,000 | 1,980,300,000 | 1,100,000 | 1,973,200,000 | 5,486,300,000 | 5,578,000,000 | 5,802,000,000 | 6,306,000,000 | 6,962,000,000 | 8,112,000,000 | 7,359,000,000 | 9,741,000,000 | 10,315,000,000 | 33,752,000,000 | 30,020,000,000 | 25,881,000,000 | 23,699,000,000 | 24,477,000,000 | 22,795,000,000 | 27,207,000,000 | 20,372,000,000 | 24,344,000,000 | 24,772,000,000 | 25,642,000,000 | |
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 | 516,000,000 | 480,000,000 | 759,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94,000,000 | 91,000,000 | 0 | 0 | |
Non-Current Deferred Tax Liabilities | 16,000,000 | 17,100,000 | 20,100,000 | 13,700,000 | 17,200,000 | 14,500,000 | 17,700,000 | 5,000,000 | 15,900,000 | 35,900,000 | 45,700,000 | 2,200,000 | 13,400,000 | 30,800,000 | 15,200,000 | 0 | 233,800,000 | 304,300,000 | 408,200,000 | 478,100,000 | 22,100,000 | 0 | 0 | 475,000,000 | 684,000,000 | 461,000,000 | 1,616,000,000 | 340,000,000 | 386,000,000 | 4,700,000,000 | 3,729,000,000 | 2,978,000,000 | 1,423,000,000 | 1,278,000,000 | 1,174,000,000 | 1,028,000,000 | 884,000,000 | 708,000,000 | 515,000,000 | 0 | |
Other Non-Current Liabilities | 19,200,000 | 24,500,000 | 27,000,000 | 32,900,000 | 29,900,000 | 26,400,000 | 32,100,000 | 81,000,000 | 94,300,000 | 105,500,000 | 128,000,000 | 128,100,000 | 128,900,000 | 177,000,000 | 157,100,000 | 156,800,000 | 245,200,000 | 316,500,000 | 383,900,000 | 334,800,000 | 278,400,000 | 394,000,000 | 1,325,000,000 | 0 | 791,000,000 | 930,000,000 | 379,000,000 | 2,198,000,000 | 2,240,000,000 | 10,459,000,000 | 6,581,000,000 | 6,321,000,000 | 5,376,000,000 | 5,255,000,000 | 6,256,000,000 | 5,566,000,000 | 4,609,000,000 | 5,180,000,000 | 3,485,000,000 | 4,903,000,000 | |
Total Non-Current Liabilities | 45,700,000 | 47,100,000 | 56,200,000 | 54,400,000 | 55,100,000 | 48,800,000 | 58,400,000 | 96,900,000 | 130,400,000 | 155,600,000 | 189,000,000 | 144,300,000 | 158,500,000 | 225,400,000 | 186,400,000 | 170,100,000 | 488,500,000 | 2,601,100,000 | 793,200,000 | 2,787,900,000 | 5,876,500,000 | 5,972,000,000 | 7,127,000,000 | 7,259,000,000 | 8,340,000,000 | 9,981,000,000 | 10,113,000,000 | 12,279,000,000 | 12,928,000,000 | 44,282,000,000 | 40,554,000,000 | 35,180,000,000 | 30,487,000,000 | 31,010,000,000 | 29,451,000,000 | 32,972,000,000 | 25,865,000,000 | 30,232,000,000 | 28,772,000,000 | 30,545,000,000 | |
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 | 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 | 53,000,000 | 18,000,000 | 34,000,000 | 179,000,000 | 166,000,000 | 153,000,000 | 145,000,000 | 132,000,000 | 28,000,000 | 26,000,000 | 16,000,000 | 995,000,000 | 900,000,000 | 62,000,000 | 64,000,000 | 1,084,000,000 | 0 | |
Total Liabilities | 178,700,000 | 172,700,000 | 244,900,000 | 286,000,000 | 315,500,000 | 340,900,000 | 367,000,000 | 445,000,000 | 569,800,000 | 611,700,000 | 714,000,000 | 663,000,000 | 730,500,000 | 1,215,700,000 | 1,177,900,000 | 1,529,400,000 | 4,473,400,000 | 4,414,400,000 | 5,033,800,000 | 6,167,900,000 | 10,282,300,000 | 8,535,000,000 | 10,662,000,000 | 10,810,000,000 | 13,461,000,000 | 14,456,000,000 | 15,970,000,000 | 16,123,000,000 | 18,500,000,000 | 53,455,000,000 | 47,719,000,000 | 49,400,000,000 | 40,571,000,000 | 39,482,000,000 | 39,817,000,000 | 41,481,000,000 | 38,259,000,000 | 39,283,000,000 | 39,561,000,000 | 43,424,000,000 | |
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 | 0 | 0 | 0 | 0 | 0 | 0 | |
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119,100,000 | 119,800,000 | 121,000,000 | 121,500,000 | 121,800,000 | 120,900,000 | 121,000,000 | 115,500,000 | 114,000,000 | 112,000,000 | 112,000,000 | 110,000,000 | 107,000,000 | 104,000,000 | 102,000,000 | 100,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Retained Earnings | 348,000,000 | 381,900,000 | 389,400,000 | 471,500,000 | 572,600,000 | 716,100,000 | 824,200,000 | 870,300,000 | 1,089,700,000 | 1,329,600,000 | 1,797,200,000 | 1,807,700,000 | 2,092,300,000 | 3,773,000,000 | 4,543,100,000 | 5,576,300,000 | 6,493,000,000 | 7,808,400,000 | 8,890,900,000 | 10,178,500,000 | 9,112,200,000 | 10,925,000,000 | 11,710,000,000 | 12,941,000,000 | 14,826,000,000 | 16,085,000,000 | 17,482,000,000 | 19,061,000,000 | 19,940,000,000 | 54,414,000,000 | 21,704,000,000 | 23,356,000,000 | 24,379,000,000 | 26,270,000,000 | 28,132,000,000 | 28,594,000,000 | 30,250,000,000 | 30,392,000,000 | 30,403,000,000 | 31,476,000,000 | |
Accumulated Other Comprehensive Income/Loss | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -171,400,000 | -187,800,000 | -183,400,000 | -23,800,000 | 65,200,000 | 150,000,000 | 154,800,000 | -63,000,000 | -286,000,000 | -202,000,000 | -307,000,000 | -224,000,000 | -473,000,000 | -492,000,000 | -597,000,000 | -1,184,000,000 | -1,868,000,000 | -2,613,000,000 | -1,786,000,000 | -2,711,000,000 | -3,560,000,000 | -3,485,000,000 | -2,265,000,000 | -3,499,000,000 | -3,318,000,000 | -4,285,000,000 | |
Other Total Stockholders' Equity | 700,000 | 5,100,000 | 6,500,000 | 2,100,000 | -31,600,000 | -32,900,000 | -27,700,000 | -28,800,000 | -36,200,000 | 5,400,000 | -7,900,000 | -61,500,000 | -48,100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,227,000,000 | 29,551,000,000 | 28,127,000,000 | 26,532,000,000 | 26,165,000,000 | 26,319,000,000 | 24,566,000,000 | 24,590,000,000 | 23,129,000,000 | 20,833,000,000 | |
Total Stockholders' Equity | 348,700,000 | 387,000,000 | 395,900,000 | 473,600,000 | 541,000,000 | 683,200,000 | 796,500,000 | 841,500,000 | 1,053,500,000 | 1,335,000,000 | 1,789,300,000 | 1,746,200,000 | 2,044,200,000 | 3,770,800,000 | 4,491,500,000 | 5,509,500,000 | 6,431,100,000 | 7,906,400,000 | 9,077,000,000 | 10,449,500,000 | 9,382,500,000 | 10,977,000,000 | 11,536,000,000 | 12,851,000,000 | 14,629,000,000 | 15,968,000,000 | 17,113,000,000 | 18,671,000,000 | 19,443,000,000 | 53,230,000,000 | 51,828,000,000 | 50,294,000,000 | 50,720,000,000 | 50,091,000,000 | 50,737,000,000 | 51,428,000,000 | 52,551,000,000 | 51,483,000,000 | 50,214,000,000 | 48,024,000,000 | |
Total Equity | 348,700,000 | 387,000,000 | 395,900,000 | 473,600,000 | 541,000,000 | 683,200,000 | 796,500,000 | 841,500,000 | 1,053,500,000 | 1,335,000,000 | 1,789,300,000 | 1,746,200,000 | 2,044,200,000 | 3,654,600,000 | 4,491,500,000 | 5,509,500,000 | 6,431,100,000 | 7,906,400,000 | 9,077,000,000 | 10,449,500,000 | 9,382,500,000 | 10,977,000,000 | 11,536,000,000 | 12,851,000,000 | 14,629,000,000 | 15,968,000,000 | 17,113,000,000 | 18,671,000,000 | 19,443,000,000 | 53,230,000,000 | 51,828,000,000 | 50,416,000,000 | 50,822,000,000 | 50,212,000,000 | 50,872,000,000 | 51,602,000,000 | 52,722,000,000 | 51,665,000,000 | 50,420,000,000 | 48,256,000,000 | |
Total Liabilities & Stockholders' Equity | 527,400,000 | 559,700,000 | 640,800,000 | 759,600,000 | 856,500,000 | 1,024,100,000 | 1,163,500,000 | 1,286,500,000 | 1,623,300,000 | 1,946,700,000 | 2,503,300,000 | 2,409,200,000 | 2,774,700,000 | 4,870,300,000 | 5,669,400,000 | 7,038,900,000 | 10,904,500,000 | 12,320,800,000 | 14,110,800,000 | 16,617,400,000 | 19,664,800,000 | 19,512,000,000 | 22,198,000,000 | 23,661,000,000 | 28,090,000,000 | 30,424,000,000 | 33,083,000,000 | 34,794,000,000 | 37,943,000,000 | 106,685,000,000 | 99,547,000,000 | 99,816,000,000 | 91,393,000,000 | 89,694,000,000 | 90,689,000,000 | 93,083,000,000 | 90,981,000,000 | 90,948,000,000 | 89,981,000,000 | 91,680,000,000 | |
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 | 122,000,000 | 102,000,000 | 121,000,000 | 135,000,000 | 174,000,000 | 171,000,000 | 182,000,000 | 206,000,000 | 232,000,000 | |
Total Liabilities & Total Equity | 527,400,000 | 559,700,000 | 640,800,000 | 759,600,000 | 856,500,000 | 1,024,100,000 | 1,163,500,000 | 1,286,500,000 | 1,623,300,000 | 1,946,700,000 | 2,503,300,000 | 2,409,200,000 | 2,774,700,000 | 4,870,300,000 | 5,669,400,000 | 7,038,900,000 | 10,904,500,000 | 12,320,800,000 | 14,110,800,000 | 16,617,400,000 | 19,664,800,000 | 19,512,000,000 | 22,198,000,000 | 23,661,000,000 | 28,090,000,000 | 30,424,000,000 | 33,083,000,000 | 34,794,000,000 | 37,943,000,000 | 106,685,000,000 | 99,547,000,000 | 99,816,000,000 | 91,393,000,000 | 89,694,000,000 | 90,689,000,000 | 93,083,000,000 | 90,981,000,000 | 90,948,000,000 | 89,981,000,000 | 91,680,000,000 | |
Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 153,800,000 | 109,700,000 | 201,400,000 | 123,000,000 | 22,700,000 | 333,800,000 | 1,159,400,000 | 3,107,100,000 | 1,822,000,000 | 553,000,000 | 3,174,000,000 | 7,007,000,000 | 7,166,000,000 | 9,049,000,000 | 10,211,000,000 | 12,838,000,000 | 14,637,000,000 | 9,758,000,000 | 8,741,000,000 | 7,558,000,000 | 5,455,000,000 | 6,808,000,000 | 7,224,000,000 | 6,859,000,000 | 6,416,000,000 | 8,337,000,000 | 6,747,000,000 | |
Total Debt | 46,600,000 | 37,400,000 | 59,900,000 | 79,900,000 | 94,300,000 | 98,800,000 | 89,200,000 | 102,800,000 | 78,400,000 | 47,700,000 | 75,800,000 | 120,400,000 | 192,000,000 | 256,800,000 | 330,400,000 | 158,700,000 | 2,525,600,000 | 2,365,600,000 | 2,359,300,000 | 2,451,800,000 | 7,923,100,000 | 6,087,000,000 | 6,956,000,000 | 7,294,000,000 | 9,519,000,000 | 9,835,000,000 | 10,633,000,000 | 10,651,000,000 | 11,928,000,000 | 36,186,000,000 | 31,240,000,000 | 33,441,000,000 | 25,757,000,000 | 25,324,000,000 | 25,742,000,000 | 27,404,000,000 | 24,114,000,000 | 24,364,000,000 | 26,047,000,000 | 28,516,000,000 | |
Net Debt | -88,800,000 | -76,300,000 | -18,600,000 | 28,600,000 | 58,100,000 | 10,000,000 | -11,600,000 | 25,800,000 | -30,300,000 | -50,600,000 | -34,500,000 | -77,000,000 | -273,200,000 | 34,700,000 | -118,000,000 | -871,600,000 | 2,114,900,000 | 895,500,000 | 765,600,000 | 219,600,000 | 4,928,800,000 | 4,831,000,000 | 5,896,000,000 | 6,023,000,000 | 8,119,000,000 | 8,453,000,000 | 9,385,000,000 | 9,667,000,000 | 10,525,000,000 | 31,343,000,000 | 28,364,000,000 | 28,474,000,000 | 22,088,000,000 | 20,931,000,000 | 20,657,000,000 | 22,796,000,000 | 20,400,000,000 | 22,821,000,000 | 24,763,000,000 | 26,298,000,000 |