NextEra Energy, Inc.
NEE
66.35
USD-0.92
(-1.37%)Day's range
65.24
67.2
52 wk Range
61.72
86.1
NEE Balance Sheet
| Period Ending | 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 | 85,800,000 | 46,200,000 | 195,900,000 | 54,000,000 | 187,000,000 | 361,000,000 | 129,000,000 | 82,000,000 | 266,000,000 | 129,000,000 | 225,000,000 | 530,000,000 | 620,000,000 | 290,000,000 | 535,000,000 | 238,000,000 | 302,000,000 | 377,000,000 | 329,000,000 | 438,000,000 | 577,000,000 | 571,000,000 | 1,292,000,000 | 1,714,000,000 | 638,000,000 | 600,000,000 | 1,105,000,000 | 639,000,000 | 1,601,000,000 | 2,690,000,000 | 1,487,000,000 | |
| Short-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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Cash & Short-Term Investments | 85,800,000 | 46,200,000 | 195,900,000 | 54,000,000 | 187,000,000 | 361,000,000 | 129,000,000 | 82,000,000 | 266,000,000 | 129,000,000 | 225,000,000 | 530,000,000 | 620,000,000 | 290,000,000 | 535,000,000 | 238,000,000 | 302,000,000 | 377,000,000 | 329,000,000 | 438,000,000 | 577,000,000 | 571,000,000 | 1,292,000,000 | 1,714,000,000 | 638,000,000 | 600,000,000 | 1,105,000,000 | 639,000,000 | 1,601,000,000 | 2,690,000,000 | 1,487,000,000 | |
| Net Receivables | 464,700,000 | 482,300,000 | 461,500,000 | 501,000,000 | 559,000,000 | 482,000,000 | 637,000,000 | 780,000,000 | 865,000,000 | 1,187,000,000 | 1,044,000,000 | 1,430,000,000 | 1,656,000,000 | 1,721,000,000 | 1,707,000,000 | 2,247,000,000 | 2,582,000,000 | 1,802,000,000 | 2,056,000,000 | 2,289,000,000 | 2,159,000,000 | 2,265,000,000 | 2,439,000,000 | 2,737,000,000 | 2,969,000,000 | 2,807,000,000 | 2,974,000,000 | 4,108,000,000 | 5,093,000,000 | 6,040,000,000 | 4,516,000,000 | |
| Inventory | 309,300,000 | 247,300,000 | 268,200,000 | 302,000,000 | 282,000,000 | 343,000,000 | 370,000,000 | 349,000,000 | 448,000,000 | 458,000,000 | 394,000,000 | 567,000,000 | 785,000,000 | 857,000,000 | 968,000,000 | 877,000,000 | 857,000,000 | 1,074,000,000 | 1,073,000,000 | 1,153,000,000 | 1,292,000,000 | 1,259,000,000 | 1,289,000,000 | 1,273,000,000 | 1,223,000,000 | 1,328,000,000 | 1,552,000,000 | 1,561,000,000 | 1,934,000,000 | 2,106,000,000 | 2,214,000,000 | |
| Other Current Assets | 89,800,000 | 209,500,000 | 247,900,000 | 244,000,000 | 238,000,000 | 187,000,000 | 645,000,000 | 391,000,000 | 329,000,000 | 696,000,000 | 808,000,000 | 2,460,000,000 | 1,938,000,000 | 911,000,000 | 1,609,000,000 | 478,000,000 | 1,517,000,000 | 1,619,000,000 | 1,779,000,000 | 1,962,000,000 | 2,916,000,000 | 2,700,000,000 | 2,389,000,000 | 1,457,000,000 | 1,563,000,000 | 2,673,000,000 | 1,751,000,000 | 2,980,000,000 | 4,862,000,000 | 4,525,000,000 | 3,734,000,000 | |
| Total Current Assets | 949,600,000 | 985,300,000 | 1,173,500,000 | 1,101,000,000 | 1,266,000,000 | 1,373,000,000 | 1,781,000,000 | 1,602,000,000 | 1,908,000,000 | 2,470,000,000 | 2,527,000,000 | 4,987,000,000 | 4,999,000,000 | 3,779,000,000 | 5,392,000,000 | 4,331,000,000 | 5,258,000,000 | 4,872,000,000 | 5,237,000,000 | 5,842,000,000 | 6,944,000,000 | 6,795,000,000 | 7,409,000,000 | 7,157,000,000 | 6,393,000,000 | 7,408,000,000 | 7,382,000,000 | 9,288,000,000 | 13,490,000,000 | 15,361,000,000 | 11,951,000,000 | |
| Property, Plant & Equipment (Net) | 10,202,800,000 | 9,852,000,000 | 9,383,900,000 | 9,354,000,000 | 8,555,000,000 | 9,264,000,000 | 9,934,000,000 | 11,662,000,000 | 14,304,000,000 | 20,297,000,000 | 21,226,000,000 | 22,463,000,000 | 24,499,000,000 | 28,652,000,000 | 32,411,000,000 | 36,078,000,000 | 39,075,000,000 | 42,490,000,000 | 49,413,000,000 | 52,720,000,000 | 55,705,000,000 | 61,386,000,000 | 66,912,000,000 | 72,416,000,000 | 70,334,000,000 | 82,010,000,000 | 91,803,000,000 | 99,348,000,000 | 111,059,000,000 | 125,776,000,000 | 138,852,000,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 151,000,000 | 149,000,000 | 147,000,000 | 778,000,000 | 779,000,000 | 764,000,000 | 891,000,000 | 4,204,000,000 | 4,254,000,000 | 4,844,000,000 | 4,854,000,000 | 5,091,000,000 | 4,866,000,000 | |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 239,000,000 | 234,000,000 | 505,000,000 | 1,207,000,000 | 1,253,000,000 | 1,287,000,000 | 708,000,000 | 552,000,000 | 693,000,000 | 742,000,000 | 759,000,000 | 1,692,000,000 | 0 | |
| Goodwill & Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,337,000,000 | -2,244,000,000 | -2,965,000,000 | -1,957,000,000 | -3,482,000,000 | -3,965,000,000 | -4,212,000,000 | 0 | -2,325,000,000 | -3,850,000,000 | -3,687,000,000 | 2,597,000,000 | -2,938,000,000 | 2,465,000,000 | -5,692,000,000 | -6,680,000,000 | -543,000,000 | 1,599,000,000 | 4,204,000,000 | 4,254,000,000 | 4,844,000,000 | 4,854,000,000 | 6,783,000,000 | 4,866,000,000 | |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,035,000,000 | 697,000,000 | 810,000,000 | 8,000,000 | 467,000,000 | 533,000,000 | 391,000,000 | 0 | 935,000,000 | 4,713,000,000 | 4,774,000,000 | 5,166,000,000 | 5,901,000,000 | 6,565,000,000 | 6,924,000,000 | 7,916,000,000 | 8,962,000,000 | 12,634,000,000 | 14,407,000,000 | 13,507,000,000 | 15,081,000,000 | 14,078,000,000 | 14,854,000,000 | 0 | |
| Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,302,000,000 | 1,547,000,000 | 2,155,000,000 | 1,949,000,000 | 3,015,000,000 | 3,432,000,000 | 3,821,000,000 | 3,105,000,000 | 3,509,000,000 | 5,109,000,000 | 5,681,000,000 | 397,000,000 | 6,355,000,000 | 739,000,000 | 9,827,000,000 | 11,101,000,000 | 5,754,000,000 | 7,367,000,000 | 6,348,000,000 | 7,066,000,000 | 7,956,000,000 | 9,072,000,000 | 0 | 0 | |
| Other Non-Current Assets | 1,465,200,000 | 1,621,900,000 | 1,661,900,000 | 1,994,000,000 | 2,208,000,000 | 2,804,000,000 | 3,585,000,000 | 4,199,000,000 | 3,578,000,000 | 4,168,000,000 | 4,580,000,000 | 5,554,000,000 | 6,493,000,000 | 7,692,000,000 | 3,913,000,000 | 5,912,000,000 | 2,689,000,000 | 2,889,000,000 | 1,629,000,000 | 1,426,000,000 | 2,511,000,000 | 3,239,000,000 | 3,335,000,000 | 4,081,000,000 | 5,375,000,000 | 3,314,000,000 | 3,672,000,000 | 4,395,000,000 | 6,382,000,000 | 14,715,000,000 | 34,475,000,000 | |
| Total Non-Current Assets | 11,668,000,000 | 11,473,900,000 | 11,045,800,000 | 11,348,000,000 | 10,763,000,000 | 12,068,000,000 | 13,519,000,000 | 15,861,000,000 | 17,882,000,000 | 24,465,000,000 | 25,806,000,000 | 28,017,000,000 | 30,992,000,000 | 36,344,000,000 | 39,429,000,000 | 44,109,000,000 | 47,736,000,000 | 52,147,000,000 | 59,202,000,000 | 63,464,000,000 | 67,985,000,000 | 75,684,000,000 | 82,584,000,000 | 90,670,000,000 | 97,309,000,000 | 110,283,000,000 | 120,302,000,000 | 131,624,000,000 | 145,445,000,000 | 162,128,000,000 | 178,193,000,000 | |
| 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 | |
| Total Assets | 12,617,600,000 | 12,459,200,000 | 12,219,300,000 | 12,449,000,000 | 12,029,000,000 | 13,441,000,000 | 15,300,000,000 | 17,463,000,000 | 19,790,000,000 | 26,935,000,000 | 28,333,000,000 | 33,004,000,000 | 35,991,000,000 | 40,123,000,000 | 44,821,000,000 | 48,440,000,000 | 52,994,000,000 | 57,019,000,000 | 64,439,000,000 | 69,306,000,000 | 74,929,000,000 | 82,479,000,000 | 89,993,000,000 | 97,827,000,000 | 103,702,000,000 | 117,691,000,000 | 127,684,000,000 | 140,912,000,000 | 158,935,000,000 | 177,489,000,000 | 190,144,000,000 | |
| Accounts Payable | 311,300,000 | 305,100,000 | 308,000,000 | 368,000,000 | 338,000,000 | 407,000,000 | 564,000,000 | 473,000,000 | 458,000,000 | 542,000,000 | 762,000,000 | 1,245,000,000 | 1,060,000,000 | 1,204,000,000 | 1,062,000,000 | 992,000,000 | 1,124,000,000 | 1,191,000,000 | 1,281,000,000 | 1,200,000,000 | 1,354,000,000 | 2,529,000,000 | 3,447,000,000 | 3,235,000,000 | 2,386,000,000 | 3,631,000,000 | 4,615,000,000 | 6,935,000,000 | 8,312,000,000 | 8,504,000,000 | 6,982,000,000 | |
| Short-Term Debt | 122,100,000 | 390,400,000 | 155,000,000 | 332,000,000 | 469,000,000 | 464,000,000 | 1,223,000,000 | 1,982,000,000 | 2,302,000,000 | 1,287,000,000 | 1,015,000,000 | 2,563,000,000 | 2,742,000,000 | 2,418,000,000 | 3,253,000,000 | 2,564,000,000 | 2,809,000,000 | 2,157,000,000 | 4,182,000,000 | 4,457,000,000 | 4,657,000,000 | 3,006,000,000 | 3,022,000,000 | 3,615,000,000 | 10,930,000,000 | 5,040,000,000 | 6,147,000,000 | 3,867,000,000 | 9,710,000,000 | 11,806,000,000 | 9,948,000,000 | |
| 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 | |
| Deferred Revenue | 728,300,000 | 0 | 812,000,000 | 0 | 0 | 0 | 0 | 285,000,000 | 316,000,000 | 357,000,000 | 388,000,000 | 433,000,000 | 510,000,000 | 539,000,000 | 570,000,000 | 377,000,000 | 47,000,000 | 547,000,000 | 508,000,000 | 452,000,000 | 462,000,000 | 473,000,000 | 470,000,000 | 448,000,000 | 445,000,000 | 499,000,000 | 474,000,000 | 485,000,000 | 560,000,000 | 638,000,000 | 694,000,000 | |
| Other Current Liabilities | -100,000 | 808,600,000 | 811,000,000 | 799,000,000 | 834,000,000 | 999,000,000 | 976,000,000 | 1,184,000,000 | 1,151,000,000 | 1,524,000,000 | 2,471,000,000 | 3,459,000,000 | 2,691,000,000 | 2,136,000,000 | 3,374,000,000 | 2,466,000,000 | 2,924,000,000 | 2,824,000,000 | 2,908,000,000 | 3,080,000,000 | 3,190,000,000 | 4,099,000,000 | 3,980,000,000 | 3,945,000,000 | 3,802,000,000 | 4,683,000,000 | 4,322,000,000 | 6,150,000,000 | 8,113,000,000 | 7,015,000,000 | 7,731,000,000 | |
| Total Current Liabilities | 1,161,600,000 | 1,504,100,000 | 1,274,500,000 | 1,499,000,000 | 1,641,000,000 | 1,870,000,000 | 2,763,000,000 | 3,639,000,000 | 3,911,000,000 | 3,353,000,000 | 4,248,000,000 | 7,267,000,000 | 6,493,000,000 | 5,758,000,000 | 7,689,000,000 | 6,424,000,000 | 6,904,000,000 | 6,719,000,000 | 8,729,000,000 | 9,189,000,000 | 9,663,000,000 | 10,107,000,000 | 10,919,000,000 | 11,232,000,000 | 17,563,000,000 | 13,853,000,000 | 15,558,000,000 | 17,437,000,000 | 26,695,000,000 | 27,963,000,000 | 25,355,000,000 | |
| Long-Term Debt | 4,050,100,000 | 3,376,600,000 | 3,144,000,000 | 2,949,000,000 | 2,347,000,000 | 3,478,000,000 | 3,976,000,000 | 4,858,000,000 | 5,790,000,000 | 8,723,000,000 | 8,027,000,000 | 8,039,000,000 | 9,591,000,000 | 11,280,000,000 | 13,833,000,000 | 16,129,000,000 | 15,182,000,000 | 20,810,000,000 | 23,177,000,000 | 23,969,000,000 | 24,367,000,000 | 26,681,000,000 | 27,818,000,000 | 31,410,000,000 | 26,782,000,000 | 38,041,000,000 | 42,485,000,000 | 50,960,000,000 | 55,656,000,000 | 61,405,000,000 | 0 | |
| Non-Current Deferred Revenue | -185,600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 166,000,000 | 2,831,000,000 | 3,355,000,000 | 8,158,000,000 | 8,707,000,000 | 9,793,000,000 | 10,747,000,000 | 12,775,000,000 | 17,734,000,000 | 13,128,000,000 | 14,743,000,000 | 14,991,000,000 | 16,313,000,000 | 9,072,000,000 | 0 | 0 | |
| Non-Current Deferred Tax Liabilities | 1,928,300,000 | 1,869,400,000 | 1,781,100,000 | 1,473,000,000 | 1,255,000,000 | 1,079,000,000 | 1,378,000,000 | 1,442,000,000 | 1,667,000,000 | 2,155,000,000 | 2,766,000,000 | 3,077,000,000 | 3,432,000,000 | 3,821,000,000 | 4,231,000,000 | 4,867,000,000 | 5,109,000,000 | 5,681,000,000 | 6,703,000,000 | 8,144,000,000 | 9,261,000,000 | 9,827,000,000 | 11,101,000,000 | 5,754,000,000 | 7,367,000,000 | 8,361,000,000 | 8,020,000,000 | 8,310,000,000 | 9,072,000,000 | 10,142,000,000 | 11,749,000,000 | |
| Other Non-Current Liabilities | 1,037,400,000 | -5,246,000,000 | -4,925,100,000 | -4,422,000,000 | -3,602,000,000 | -4,557,000,000 | -5,354,000,000 | -6,300,000,000 | -7,457,000,000 | -10,878,000,000 | 5,755,000,000 | 6,122,000,000 | 6,545,000,000 | 8,529,000,000 | 7,387,000,000 | 7,711,000,000 | 5,676,000,000 | 9,035,000,000 | 9,612,000,000 | 9,964,000,000 | 11,470,000,000 | 12,752,000,000 | 14,824,000,000 | 25,779,000,000 | 14,577,000,000 | 16,076,000,000 | 16,692,000,000 | 18,536,000,000 | 18,076,000,000 | 18,955,000,000 | 92,179,000,000 | |
| Total Non-Current Liabilities | 6,713,000,000 | 6,223,000,000 | 6,022,000,000 | 5,879,000,000 | 5,036,000,000 | 5,975,000,000 | 6,718,000,000 | 7,583,000,000 | 9,263,000,000 | 16,610,000,000 | 16,548,000,000 | 17,238,000,000 | 19,568,000,000 | 23,630,000,000 | 25,451,000,000 | 29,044,000,000 | 31,629,000,000 | 35,357,000,000 | 39,641,000,000 | 42,077,000,000 | 45,098,000,000 | 49,260,000,000 | 53,743,000,000 | 57,097,000,000 | 48,726,000,000 | 62,478,000,000 | 67,197,000,000 | 78,051,000,000 | 82,804,000,000 | 90,502,000,000 | 103,928,000,000 | |
| Other Liabilities | 500,000 | 0 | -900,000 | 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 | 0 | 0 | |
| Capital Lease Obligations | 185,600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -196,000,000 | -2,831,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 498,000,000 | 541,000,000 | 0 | 400,000,000 | 0 | 0 | |
| Total Liabilities | 7,875,100,000 | 7,727,100,000 | 7,295,600,000 | 7,378,000,000 | 6,677,000,000 | 7,845,000,000 | 9,481,000,000 | 11,222,000,000 | 13,174,000,000 | 19,963,000,000 | 20,796,000,000 | 24,505,000,000 | 26,061,000,000 | 29,388,000,000 | 33,140,000,000 | 35,468,000,000 | 38,533,000,000 | 42,076,000,000 | 48,370,000,000 | 51,266,000,000 | 54,761,000,000 | 59,367,000,000 | 64,662,000,000 | 68,329,000,000 | 66,289,000,000 | 76,331,000,000 | 82,755,000,000 | 95,488,000,000 | 109,499,000,000 | 118,465,000,000 | 129,283,000,000 | |
| Preferred Stock | 545,300,000 | 339,600,000 | 331,600,000 | 226,000,000 | 226,000,000 | 226,000,000 | 226,000,000 | 226,000,000 | 226,000,000 | 5,000,000 | 0 | 158,000,000 | 143,000,000 | 114,000,000 | 100,000,000 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Common Stock | 1,900,000 | 1,800,000 | 1,800,000 | 0 | 0 | 0 | 0 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 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 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 21,000,000 | 21,000,000 | |
| Retained Earnings | 1,013,800,000 | 1,258,500,000 | 1,517,700,000 | 0 | 0 | 0 | 0 | 3,207,000,000 | 3,280,000,000 | 3,745,000,000 | 4,166,000,000 | 4,506,000,000 | 5,256,000,000 | 5,945,000,000 | 6,885,000,000 | 7,739,000,000 | 8,873,000,000 | 9,876,000,000 | 10,783,000,000 | 11,569,000,000 | 12,773,000,000 | 14,140,000,000 | 15,458,000,000 | 18,992,000,000 | 23,837,000,000 | 25,199,000,000 | 25,363,000,000 | 25,911,000,000 | 26,707,000,000 | 30,235,000,000 | 32,946,000,000 | |
| Accumulated Other Comprehensive Income/Loss | -304,200,000 | -287,500,000 | -272,500,000 | 4,845,000,000 | 5,126,000,000 | 5,370,000,000 | 5,593,000,000 | -219,000,000 | -176,000,000 | -177,000,000 | -209,000,000 | -351,000,000 | -28,000,000 | 2,000,000 | -113,000,000 | 175,000,000 | 166,000,000 | -154,000,000 | -255,000,000 | 56,000,000 | -40,000,000 | -167,000,000 | -70,000,000 | 111,000,000 | -188,000,000 | -169,000,000 | -92,000,000 | 0 | -218,000,000 | -153,000,000 | -126,000,000 | |
| Other Total Stockholders' Equity | 3,487,600,000 | 3,419,700,000 | 3,346,800,000 | 3,038,000,000 | 0 | 0 | -2,805,000,000 | 8,869,000,000 | 9,964,000,000 | 3,216,000,000 | 3,579,000,000 | 4,340,000,000 | 4,698,000,000 | 4,784,000,000 | 4,905,000,000 | 9,769,000,000 | 5,418,000,000 | 5,217,000,000 | 5,536,000,000 | 6,411,000,000 | 7,179,000,000 | 8,596,000,000 | 8,948,000,000 | 9,100,000,000 | 10,490,000,000 | 11,970,000,000 | 11,222,000,000 | 11,271,000,000 | 12,720,000,000 | 17,365,000,000 | 17,260,000,000 | |
| Total Stockholders' Equity | 4,742,500,000 | 4,732,100,000 | 4,923,700,000 | 5,071,000,000 | 5,352,000,000 | 5,596,000,000 | 5,819,000,000 | 6,241,000,000 | 6,616,000,000 | 6,972,000,000 | 7,537,000,000 | 8,499,000,000 | 9,930,000,000 | 10,735,000,000 | 11,681,000,000 | 12,972,000,000 | 14,461,000,000 | 14,943,000,000 | 16,069,000,000 | 18,040,000,000 | 19,916,000,000 | 22,574,000,000 | 24,341,000,000 | 28,208,000,000 | 34,144,000,000 | 37,005,000,000 | 36,513,000,000 | 37,202,000,000 | 39,229,000,000 | 47,468,000,000 | 50,101,000,000 | |
| Total Equity | 4,742,500,000 | 4,732,100,000 | 4,923,700,000 | 5,071,000,000 | 5,352,000,000 | 5,596,000,000 | 5,819,000,000 | 6,241,000,000 | 6,616,000,000 | 6,972,000,000 | 7,537,000,000 | 8,499,000,000 | 9,930,000,000 | 10,735,000,000 | 11,681,000,000 | 12,972,000,000 | 14,461,000,000 | 14,943,000,000 | 16,069,000,000 | 18,040,000,000 | 20,168,000,000 | 23,112,000,000 | 25,331,000,000 | 29,498,000,000 | 37,413,000,000 | 41,360,000,000 | 44,929,000,000 | 45,424,000,000 | 49,436,000,000 | 57,768,000,000 | 50,502,000,000 | |
| Total Liabilities & Stockholders' Equity | 12,617,600,000 | 12,459,200,000 | 12,219,300,000 | 12,449,000,000 | 12,029,000,000 | 13,441,000,000 | 15,300,000,000 | 17,463,000,000 | 19,790,000,000 | 26,935,000,000 | 28,333,000,000 | 33,004,000,000 | 35,991,000,000 | 40,123,000,000 | 44,821,000,000 | 48,440,000,000 | 52,994,000,000 | 57,019,000,000 | 64,439,000,000 | 69,306,000,000 | 74,929,000,000 | 82,479,000,000 | 89,993,000,000 | 97,827,000,000 | 103,702,000,000 | 117,691,000,000 | 127,684,000,000 | 140,912,000,000 | 158,935,000,000 | 177,489,000,000 | 190,144,000,000 | |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 252,000,000 | 538,000,000 | 990,000,000 | 1,290,000,000 | 3,269,000,000 | 4,355,000,000 | 8,416,000,000 | 8,222,000,000 | 10,207,000,000 | 10,300,000,000 | 401,000,000 | |
| Total Liabilities & Total Equity | 12,617,600,000 | 12,459,200,000 | 12,219,300,000 | 12,449,000,000 | 12,029,000,000 | 13,441,000,000 | 15,300,000,000 | 17,463,000,000 | 19,790,000,000 | 26,935,000,000 | 28,333,000,000 | 33,004,000,000 | 35,991,000,000 | 40,123,000,000 | 44,821,000,000 | 48,440,000,000 | 52,994,000,000 | 57,019,000,000 | 64,439,000,000 | 69,306,000,000 | 74,929,000,000 | 82,479,000,000 | 89,993,000,000 | 97,827,000,000 | 103,702,000,000 | 117,691,000,000 | 127,684,000,000 | 140,912,000,000 | 158,935,000,000 | 177,489,000,000 | 190,144,000,000 | |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,035,000,000 | 697,000,000 | 810,000,000 | 8,000,000 | 467,000,000 | 533,000,000 | 391,000,000 | 0 | 935,000,000 | 4,713,000,000 | 4,774,000,000 | 5,166,000,000 | 5,901,000,000 | 6,565,000,000 | 6,924,000,000 | 7,916,000,000 | 8,962,000,000 | 12,634,000,000 | 14,407,000,000 | 13,507,000,000 | 15,081,000,000 | 14,078,000,000 | 14,854,000,000 | 15,918,000,000 | |
| Total Debt | 4,172,200,000 | 3,767,000,000 | 3,298,900,000 | 3,281,000,000 | 2,816,000,000 | 3,942,000,000 | 5,199,000,000 | 6,840,000,000 | 8,092,000,000 | 10,010,000,000 | 9,744,000,000 | 10,602,000,000 | 12,333,000,000 | 13,698,000,000 | 17,086,000,000 | 18,889,000,000 | 20,822,000,000 | 22,967,000,000 | 27,359,000,000 | 28,426,000,000 | 29,024,000,000 | 29,687,000,000 | 30,840,000,000 | 35,081,000,000 | 37,712,000,000 | 42,583,000,000 | 48,091,000,000 | 54,827,000,000 | 64,966,000,000 | 73,211,000,000 | 9,948,000,000 | |
| Net Debt | 4,086,400,000 | 3,720,800,000 | 3,103,000,000 | 3,227,000,000 | 2,629,000,000 | 3,581,000,000 | 5,070,000,000 | 6,758,000,000 | 7,826,000,000 | 9,881,000,000 | 9,519,000,000 | 10,072,000,000 | 11,713,000,000 | 13,408,000,000 | 16,551,000,000 | 18,651,000,000 | 20,520,000,000 | 22,590,000,000 | 27,030,000,000 | 27,988,000,000 | 28,447,000,000 | 29,116,000,000 | 29,548,000,000 | 33,367,000,000 | 37,074,000,000 | 41,983,000,000 | 46,986,000,000 | 54,188,000,000 | 63,365,000,000 | 70,521,000,000 | 8,461,000,000 |