
NatWest Group plc
NWG
13.24
USD+0.22
(+1.69%)Day's range
13.15
13.3
52 wk Range
7.8
13.3
NWG Balance Sheet
Period Ending | Sep 30, 1985 | Sep 30, 1986 | Sep 30, 1987 | Sep 30, 1988 | Sep 30, 1989 | Sep 30, 1990 | Sep 30, 1991 | Sep 30, 1992 | Sep 30, 1993 | Sep 30, 1994 | Sep 30, 1995 | Sep 30, 1996 | Sep 30, 1997 | Sep 30, 1998 | Sep 30, 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 | 3,349,500,000 | 4,516,800,000 | 5,485,500,000 | 6,771,500,000 | 6,725,000,000 | 7,481,200,000 | 8,082,000,000 | 8,633,300,000 | 3,471,000,000 | 3,631,000,000 | 4,326,000,000 | 7,027,000,000 | 9,537,000,000 | 6,218,000,000 | 8,158,000,000 | 16,904,000,000 | 3,093,000,000 | 3,481,000,000 | 6,323,000,000 | 4,293,000,000 | 4,759,000,000 | 6,121,000,000 | 17,866,000,000 | 11,830,000,000 | 52,261,000,000 | 57,014,000,000 | 79,269,000,000 | 79,290,000,000 | 82,659,000,000 | 74,872,000,000 | 79,404,000,000 | 74,250,000,000 | 98,337,000,000 | 88,897,000,000 | 77,858,000,000 | 124,489,000,000 | 177,757,000,000 | 144,832,000,000 | 104,517,000,000 | 93,053,000,000 | |
Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,501,000,000 | 0 | 0 | 0 | 0 | 570,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 781,000,000 | 1,017,000,000 | -54,089,000,000 | 0 | 0 | 0 | -37,868,000,000 | 0 | 0 | |
Total Cash & Short-Term Investments | 3,349,500,000 | 4,516,800,000 | 5,485,500,000 | 6,771,500,000 | 6,725,000,000 | 7,481,200,000 | 8,082,000,000 | 8,633,300,000 | 3,471,000,000 | 3,631,000,000 | 4,326,000,000 | 7,027,000,000 | 9,537,000,000 | 6,218,000,000 | 8,158,000,000 | 16,904,000,000 | 3,093,000,000 | 3,481,000,000 | 3,822,000,000 | 4,293,000,000 | 4,759,000,000 | 6,121,000,000 | 17,866,000,000 | 12,400,000,000 | 52,261,000,000 | 57,014,000,000 | 79,269,000,000 | 79,290,000,000 | 82,659,000,000 | 74,872,000,000 | 79,404,000,000 | 75,031,000,000 | 99,354,000,000 | 89,381,000,000 | 77,858,000,000 | 124,489,000,000 | 177,757,000,000 | 145,061,000,000 | 104,517,000,000 | 93,053,000,000 | |
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 857,000,000 | 668,000,000 | 1,214,000,000 | 1,206,000,000 | 0 | 1,186,000,000 | 672,000,000 | 526,000,000 | 530,000,000 | 486,000,000 | 326,000,000 | 412,000,000 | 378,000,000 | 317,000,000 | 275,000,000 | 216,000,000 | 248,000,000 | 327,000,000 | 292,000,000 | 0 | |
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 | -347,484,000,000 | -187,837,000,000 | -302,486,000,000 | -309,786,000,000 | -363,214,000,000 | -355,189,000,000 | -300,427,000,000 | -105,159,000,000 | 0 | |
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,182,000,000 | 3,696,000,000 | 4,353,000,000 | 5,309,000,000 | 11,612,000,000 | 1,274,000,000 | 946,000,000 | 1,988,000,000 | 24,402,000,000 | 20,985,000,000 | 1,529,000,000 | 1,123,000,000 | 904,000,000 | 612,000,000 | 623,000,000 | 393,000,000 | 350,000,000 | 392,000,000 | 435,000,000 | 380,000,000 | 328,000,000 | 360,000,000 | 340,000,000 | 238,352,000,000 | 0 | |
Total Current Assets | 3,349,500,000 | 4,516,800,000 | 5,485,500,000 | 6,771,500,000 | 6,725,000,000 | 7,481,200,000 | 8,082,000,000 | 8,633,300,000 | 3,471,000,000 | 3,631,000,000 | 4,326,000,000 | 7,027,000,000 | 9,537,000,000 | 6,218,000,000 | 8,158,000,000 | 16,904,000,000 | 3,093,000,000 | 3,481,000,000 | 3,822,000,000 | 4,293,000,000 | 4,759,000,000 | 6,789,000,000 | 19,080,000,000 | 13,606,000,000 | 52,261,000,000 | 57,014,000,000 | 79,941,000,000 | 79,816,000,000 | 83,189,000,000 | 75,358,000,000 | 79,730,000,000 | 75,443,000,000 | 99,732,000,000 | 89,698,000,000 | 78,133,000,000 | 124,705,000,000 | 178,005,000,000 | 145,388,000,000 | 238,002,000,000 | 93,053,000,000 | |
Property, Plant & Equipment (Net) | 424,700,000 | 448,800,000 | 421,100,000 | 565,600,000 | 667,700,000 | 670,800,000 | 680,000,000 | 746,200,000 | 737,000,000 | 802,000,000 | 881,000,000 | 955,000,000 | 1,078,000,000 | 2,005,000,000 | 2,526,000,000 | 6,121,000,000 | 8,813,000,000 | 10,485,000,000 | 13,927,000,000 | 16,428,000,000 | 18,053,000,000 | 18,420,000,000 | 18,745,000,000 | 17,169,000,000 | 19,397,000,000 | 16,543,000,000 | 11,868,000,000 | 9,784,000,000 | 7,909,000,000 | 6,167,000,000 | 4,482,000,000 | 4,590,000,000 | 4,602,000,000 | 4,351,000,000 | 4,928,000,000 | 4,418,000,000 | 4,230,000,000 | 4,240,000,000 | 4,227,000,000 | 3,967,000,000 | |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,889,000,000 | 42,369,000,000 | 15,562,000,000 | 0 | 0 | 12,424,000,000 | 11,266,000,000 | 10,139,000,000 | 6,264,000,000 | 5,558,000,000 | 5,558,000,000 | 5,558,000,000 | 5,606,000,000 | 5,607,000,000 | 5,607,000,000 | 5,522,000,000 | 5,522,000,000 | 5,680,000,000 | 5,675,000,000 | |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,325,000,000 | 12,697,000,000 | 13,131,000,000 | 19,242,000,000 | 19,932,000,000 | 18,904,000,000 | 49,916,000,000 | 16,386,000,000 | 17,847,000,000 | 14,448,000,000 | 14,858,000,000 | 2,279,000,000 | 2,229,000,000 | 1,517,000,000 | 979,000,000 | 922,000,000 | 985,000,000 | 1,010,000,000 | 1,015,000,000 | 1,048,000,000 | 1,201,000,000 | 1,594,000,000 | 1,934,000,000 | 1,913,000,000 | |
Goodwill & Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,000,000 | 12,080,000,000 | 13,325,000,000 | 12,697,000,000 | 13,131,000,000 | 19,242,000,000 | 19,932,000,000 | 18,904,000,000 | 49,916,000,000 | 16,386,000,000 | 17,847,000,000 | 14,448,000,000 | 14,858,000,000 | 13,545,000,000 | 12,368,000,000 | 7,781,000,000 | 6,537,000,000 | 6,480,000,000 | 6,543,000,000 | 6,616,000,000 | 6,622,000,000 | 6,655,000,000 | 6,723,000,000 | 7,116,000,000 | 7,614,000,000 | 7,588,000,000 | |
Long-Term Investments | 572,200,000 | 584,700,000 | 620,300,000 | 568,500,000 | 949,400,000 | 921,300,000 | 958,000,000 | 1,143,800,000 | 4,474,000,000 | 6,991,000,000 | 8,685,000,000 | 10,606,000,000 | 13,252,000,000 | 21,554,000,000 | 22,850,000,000 | 92,340,000,000 | 65,597,000,000 | 68,928,000,000 | 82,249,000,000 | 122,541,000,000 | 231,467,000,000 | 262,927,000,000 | 625,084,000,000 | 1,266,685,000,000 | 728,236,000,000 | 666,755,000,000 | 753,881,000,000 | 614,573,000,000 | 410,449,000,000 | 445,874,000,000 | 345,972,000,000 | 320,206,000,000 | 216,445,000,000 | 267,453,000,000 | 288,226,000,000 | 290,661,000,000 | 211,442,000,000 | 176,017,000,000 | 133,864,000,000 | 142,662,000,000 | |
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 | 2,631,000,000 | 1,803,000,000 | 1,740,000,000 | 170,242,000,000 | 1,011,000,000 | 901,000,000 | 1,195,000,000 | 2,178,000,000 | 0 | 0 | |
Other Non-Current Assets | -996,900,000 | -1,033,500,000 | -1,041,400,000 | -1,134,100,000 | -1,617,100,000 | -1,592,100,000 | -1,638,000,000 | -1,890,000,000 | -5,211,000,000 | -7,793,000,000 | -9,566,000,000 | -11,561,000,000 | -14,330,000,000 | -23,559,000,000 | -25,387,000,000 | -110,541,000,000 | -87,735,000,000 | -92,110,000,000 | -109,307,000,000 | -158,211,000,000 | -269,452,000,000 | -300,251,000,000 | -693,745,000,000 | -1,300,240,000,000 | -765,480,000,000 | -697,746,000,000 | -780,607,000,000 | -637,902,000,000 | -430,726,000,000 | -459,822,000,000 | -2,631,000,000 | -1,803,000,000 | -1,740,000,000 | -224,331,000,000 | -1,011,000,000 | -901,000,000 | -1,195,000,000 | -40,046,000,000 | 442,048,000,000 | -154,217,000,000 | |
Total Non-Current Assets | 996,900,000 | 1,033,500,000 | 1,041,400,000 | 1,134,100,000 | 1,617,100,000 | 1,592,100,000 | 1,638,000,000 | 1,890,000,000 | 5,211,000,000 | 7,793,000,000 | 9,566,000,000 | 11,561,000,000 | 14,330,000,000 | 23,559,000,000 | 25,387,000,000 | 110,541,000,000 | 87,735,000,000 | 92,110,000,000 | 109,307,000,000 | 158,211,000,000 | 269,452,000,000 | 300,251,000,000 | 693,745,000,000 | 1,300,240,000,000 | 765,480,000,000 | 697,746,000,000 | 780,607,000,000 | 637,902,000,000 | 430,726,000,000 | 459,822,000,000 | 356,991,000,000 | 331,276,000,000 | 227,590,000,000 | 224,331,000,000 | 299,776,000,000 | 301,734,000,000 | 222,395,000,000 | 149,505,000,000 | 587,753,000,000 | 614,932,000,000 | |
Other Assets | 10,684,700,000 | 11,047,000,000 | 12,592,300,000 | 13,754,300,000 | 19,093,600,000 | 21,022,700,000 | 22,461,000,000 | 24,040,600,000 | 28,757,000,000 | 33,856,000,000 | 37,334,000,000 | 42,528,000,000 | 48,734,000,000 | 49,899,000,000 | 55,307,000,000 | 192,559,000,000 | 277,954,000,000 | 345,300,000,000 | 341,299,000,000 | 425,618,000,000 | 502,616,000,000 | 564,392,000,000 | 1,128,004,000,000 | 904,847,000,000 | 878,745,000,000 | 698,816,000,000 | 646,319,000,000 | 594,577,000,000 | 513,963,000,000 | 515,583,000,000 | 378,687,000,000 | 391,937,000,000 | 410,734,000,000 | 380,206,000,000 | 345,130,000,000 | 373,052,000,000 | 381,592,000,000 | 425,160,000,000 | -133,082,000,000 | 707,985,000,000 | |
Total Assets | 15,031,100,000 | 16,597,300,000 | 19,119,200,000 | 21,659,900,000 | 27,435,700,000 | 30,096,000,000 | 32,181,000,000 | 34,563,900,000 | 37,439,000,000 | 45,280,000,000 | 51,226,000,000 | 61,116,000,000 | 72,601,000,000 | 79,676,000,000 | 88,852,000,000 | 320,004,000,000 | 368,782,000,000 | 440,891,000,000 | 454,428,000,000 | 588,122,000,000 | 776,827,000,000 | 871,432,000,000 | 1,840,829,000,000 | 2,218,693,000,000 | 1,696,486,000,000 | 1,453,576,000,000 | 1,506,867,000,000 | 1,312,295,000,000 | 1,027,878,000,000 | 1,050,763,000,000 | 815,408,000,000 | 798,656,000,000 | 738,056,000,000 | 694,235,000,000 | 723,039,000,000 | 799,491,000,000 | 781,992,000,000 | 720,053,000,000 | 692,673,000,000 | 707,985,000,000 | |
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 | 3,022,000,000 | 3,309,000,000 | 2,617,000,000 | 2,966,000,000 | 3,937,000,000 | 5,482,000,000 | 2,056,000,000 | 1,957,000,000 | 0 | 0 | |
Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 789,000,000 | 1,630,000,000 | 585,000,000 | 0 | 0 | 0 | 527,000,000 | 516,000,000 | 586,000,000 | 368,000,000 | 336,000,000 | 227,000,000 | 100,000,000 | 132,000,000 | 63,000,000 | 12,000,000 | 55,000,000 | 332,000,000 | 263,000,000 | |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 359,000,000 | 483,000,000 | 469,000,000 | 451,000,000 | 362,000,000 | 361,000,000 | 319,000,000 | 355,000,000 | 0 | 0 | |
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -789,000,000 | -1,630,000,000 | -585,000,000 | 0 | 0 | 0 | -527,000,000 | -516,000,000 | -586,000,000 | -3,749,000,000 | -4,128,000,000 | -3,313,000,000 | -3,517,000,000 | -4,431,000,000 | -5,906,000,000 | -2,387,000,000 | -2,367,000,000 | 111,013,000,000 | -263,000,000 | |
Total Current 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 | 3,603,000,000 | 3,141,000,000 | 2,833,000,000 | 369,003,000,000 | 334,442,000,000 | 110,455,000,000 | 228,544,000,000 | 254,543,000,000 | 255,582,000,000 | 225,770,000,000 | 187,532,000,000 | 111,345,000,000 | 0 | |
Long-Term Debt | 114,000,000 | 0 | 0 | 125,000,000 | 125,000,000 | 125,000,000 | 125,000,000 | 125,000,000 | 1,505,000,000 | 1,658,000,000 | 1,789,000,000 | 2,250,000,000 | 2,550,000,000 | 2,611,000,000 | 3,032,000,000 | 10,436,000,000 | 0 | 18,104,000,000 | 58,104,000,000 | 63,999,000,000 | 118,694,000,000 | 113,617,000,000 | 312,215,000,000 | 312,866,000,000 | 305,220,000,000 | 299,534,000,000 | 188,940,000,000 | 121,365,000,000 | 91,831,000,000 | 59,223,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 568,000,000 | 0 | |
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 | 359,000,000 | 483,000,000 | 469,000,000 | 451,000,000 | 362,000,000 | 361,000,000 | 319,000,000 | 355,000,000 | 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 | 882,000,000 | 662,000,000 | 583,000,000 | 454,000,000 | 266,000,000 | 291,000,000 | 359,000,000 | 227,000,000 | 0 | 0 | |
Other Non-Current Liabilities | -114,000,000 | 0 | 0 | -125,000,000 | -125,000,000 | -125,000,000 | -125,000,000 | -125,000,000 | -1,505,000,000 | -1,658,000,000 | -1,789,000,000 | -2,250,000,000 | -2,550,000,000 | -2,611,000,000 | -3,032,000,000 | -10,436,000,000 | 0 | -18,104,000,000 | -58,104,000,000 | -75,562,000,000 | -122,027,000,000 | -116,994,000,000 | -318,504,000,000 | -320,506,000,000 | -311,038,000,000 | -304,300,000,000 | -192,421,000,000 | -121,365,000,000 | -91,831,000,000 | -59,223,000,000 | -1,241,000,000 | -1,145,000,000 | -1,052,000,000 | -905,000,000 | 0 | 0 | 0 | -582,000,000 | 476,260,000,000 | 0 | |
Total Non-Current Liabilities | 114,000,000 | 0 | 0 | 125,000,000 | 125,000,000 | 125,000,000 | 125,000,000 | 125,000,000 | 1,505,000,000 | 1,658,000,000 | 1,789,000,000 | 2,250,000,000 | 2,550,000,000 | 2,611,000,000 | 3,032,000,000 | 10,436,000,000 | 15,608,000,000 | 412,000,000,000 | 428,540,000,000 | 550,725,000,000 | 739,283,000,000 | 825,942,000,000 | 1,749,403,000,000 | 2,154,378,000,000 | 1,601,855,000,000 | 1,376,725,000,000 | 1,430,814,000,000 | 1,241,847,000,000 | 968,663,000,000 | 990,571,000,000 | 761,261,000,000 | 749,252,000,000 | 688,963,000,000 | 647,745,000,000 | 9,979,000,000 | 9,962,000,000 | 8,429,000,000 | 683,557,000,000 | 476,828,000,000 | 0 | |
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 383,109,000,000 | 424,463,000,000 | 547,773,000,000 | 739,283,000,000 | 825,942,000,000 | 1,809,093,000,000 | 2,321,154,000,000 | 1,601,855,000,000 | 1,376,725,000,000 | 1,430,814,000,000 | -3,603,000,000 | -3,141,000,000 | -2,833,000,000 | -369,003,000,000 | -334,442,000,000 | -110,455,000,000 | -228,544,000,000 | -254,543,000,000 | -255,582,000,000 | -225,770,000,000 | -187,532,000,000 | 67,312,000,000 | 668,607,000,000 | |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 568,000,000 | 0 | |
Total Liabilities | 114,000,000 | 0 | 0 | 125,000,000 | 125,000,000 | 125,000,000 | 125,000,000 | 125,000,000 | 1,505,000,000 | 1,658,000,000 | 1,789,000,000 | 2,250,000,000 | 2,550,000,000 | 2,611,000,000 | 3,032,000,000 | 10,436,000,000 | 15,608,000,000 | 412,000,000,000 | 428,540,000,000 | 550,725,000,000 | 739,283,000,000 | 825,942,000,000 | 1,749,403,000,000 | 2,154,378,000,000 | 1,601,855,000,000 | 1,376,725,000,000 | 1,430,814,000,000 | 1,241,847,000,000 | 968,663,000,000 | 990,571,000,000 | 761,261,000,000 | 749,252,000,000 | 688,963,000,000 | 647,745,000,000 | 9,979,000,000 | 9,962,000,000 | 8,429,000,000 | 683,557,000,000 | 655,485,000,000 | 668,607,000,000 | |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,681,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 4,313,000,000 | 4,313,000,000 | 3,305,000,000 | 2,565,000,000 | 2,565,000,000 | 496,000,000 | 496,000,000 | 494,000,000 | 494,000,000 | 0 | 0 | 0 | |
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 893,000,000 | 754,000,000 | 769,000,000 | 822,000,000 | 826,000,000 | 32,865,000,000 | 2,530,000,000 | 10,971,000,000 | 14,630,000,000 | 15,125,000,000 | 15,318,000,000 | 6,582,000,000 | 6,714,000,000 | 6,877,000,000 | 11,625,000,000 | 11,823,000,000 | 11,965,000,000 | 16,107,000,000 | 16,152,000,000 | 12,129,000,000 | 11,468,000,000 | 10,539,000,000 | 10,539,000,000 | 10,133,000,000 | |
Retained Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,073,000,000 | 6,768,000,000 | 7,848,000,000 | 7,223,000,000 | 11,346,000,000 | 15,487,000,000 | 21,072,000,000 | 7,542,000,000 | 12,134,000,000 | 60,007,000,000 | 18,929,000,000 | 10,596,000,000 | 867,000,000 | -2,518,000,000 | -4,020,000,000 | -12,936,000,000 | 17,130,000,000 | 14,312,000,000 | 13,946,000,000 | 12,567,000,000 | 12,966,000,000 | 10,019,000,000 | 10,645,000,000 | 11,426,000,000 | |
Accumulated Other Comprehensive Income/Loss | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32,050,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 26,631,000,000 | 27,948,000,000 | 36,943,000,000 | 8,698,000,000 | 3,452,000,000 | 3,430,000,000 | 1,516,000,000 | 2,197,000,000 | 1,801,000,000 | 256,000,000 | 1,400,000,000 | 0 | |
Other Total Stockholders' Equity | 881,100,000 | 957,500,000 | 1,050,400,000 | 1,268,800,000 | 1,409,700,000 | 1,507,400,000 | 1,601,500,000 | 1,760,200,000 | 1,881,000,000 | 1,894,000,000 | 2,162,000,000 | 2,508,000,000 | 3,040,000,000 | 2,951,000,000 | 4,200,000,000 | 19,365,000,000 | 20,771,000,000 | 19,530,000,000 | 16,559,000,000 | 13,022,000,000 | 23,263,000,000 | 20,244,000,000 | 29,436,000,000 | 41,439,000,000 | 50,972,000,000 | 38,768,000,000 | 40,572,000,000 | 51,500,000,000 | 51,161,000,000 | 24,939,000,000 | 25,318,000,000 | 25,561,000,000 | -4,286,000,000 | 1,006,000,000 | 1,052,000,000 | 1,087,000,000 | 790,000,000 | 15,674,000,000 | 14,573,000,000 | 17,791,000,000 | |
Total Stockholders' Equity | 881,100,000 | 957,500,000 | 1,050,400,000 | 1,268,800,000 | 1,409,700,000 | 1,507,400,000 | 1,601,500,000 | 1,760,200,000 | 1,881,000,000 | 1,894,000,000 | 2,162,000,000 | 2,508,000,000 | 3,040,000,000 | 2,951,000,000 | 4,200,000,000 | 23,116,000,000 | 27,620,000,000 | 27,052,000,000 | 23,175,000,000 | 33,905,000,000 | 35,435,000,000 | 40,227,000,000 | 53,038,000,000 | 58,879,000,000 | 77,736,000,000 | 75,132,000,000 | 74,819,000,000 | 68,130,000,000 | 58,742,000,000 | 57,246,000,000 | 53,431,000,000 | 48,609,000,000 | 48,330,000,000 | 45,736,000,000 | 43,547,000,000 | 43,860,000,000 | 41,796,000,000 | 36,488,000,000 | 37,157,000,000 | 39,350,000,000 | |
Total Equity | 884,600,000 | 963,800,000 | 1,056,700,000 | 1,277,400,000 | 1,418,500,000 | 1,516,200,000 | 1,618,000,000 | 1,777,600,000 | 1,902,000,000 | 1,912,000,000 | 2,183,000,000 | 2,660,000,000 | 3,232,000,000 | 3,045,000,000 | 4,348,000,000 | 23,662,000,000 | 28,205,000,000 | 28,891,000,000 | 25,888,000,000 | 37,397,000,000 | 37,544,000,000 | 45,490,000,000 | 91,426,000,000 | 64,315,000,000 | 94,631,000,000 | 76,851,000,000 | 76,053,000,000 | 70,448,000,000 | 59,215,000,000 | 60,192,000,000 | 54,147,000,000 | 49,404,000,000 | 49,093,000,000 | 46,490,000,000 | 43,556,000,000 | 43,824,000,000 | 41,803,000,000 | 36,496,000,000 | 37,188,000,000 | 39,378,000,000 | |
Total Liabilities & Stockholders' Equity | 15,031,100,000 | 16,597,300,000 | 19,119,200,000 | 21,659,900,000 | 27,435,700,000 | 30,096,000,000 | 32,181,000,000 | 34,563,900,000 | 37,439,000,000 | 45,280,000,000 | 51,226,000,000 | 61,116,000,000 | 72,601,000,000 | 79,676,000,000 | 88,852,000,000 | 320,004,000,000 | 368,782,000,000 | 440,891,000,000 | 454,428,000,000 | 588,122,000,000 | 776,827,000,000 | 871,432,000,000 | 1,840,829,000,000 | 2,218,693,000,000 | 1,696,486,000,000 | 1,453,576,000,000 | 1,506,867,000,000 | 1,312,295,000,000 | 1,027,878,000,000 | 1,050,763,000,000 | 815,408,000,000 | 798,656,000,000 | 738,056,000,000 | 694,235,000,000 | 723,039,000,000 | 799,491,000,000 | 781,992,000,000 | 720,053,000,000 | 692,673,000,000 | 707,985,000,000 | |
Minority Interest | 3,500,000 | 6,300,000 | 6,300,000 | 8,600,000 | 8,800,000 | 8,800,000 | 16,500,000 | 17,400,000 | 21,000,000 | 18,000,000 | 21,000,000 | 152,000,000 | 192,000,000 | 94,000,000 | 148,000,000 | 546,000,000 | 585,000,000 | 1,839,000,000 | 2,713,000,000 | 3,492,000,000 | 2,109,000,000 | 5,263,000,000 | 38,388,000,000 | 5,436,000,000 | 16,895,000,000 | 1,719,000,000 | 1,234,000,000 | 2,318,000,000 | 473,000,000 | 2,946,000,000 | 716,000,000 | 795,000,000 | 763,000,000 | 754,000,000 | 9,000,000 | -36,000,000 | 7,000,000 | 8,000,000 | 31,000,000 | 28,000,000 | |
Total Liabilities & Total Equity | 15,031,100,000 | 16,597,300,000 | 19,119,200,000 | 21,659,900,000 | 27,435,700,000 | 30,096,000,000 | 32,181,000,000 | 34,563,900,000 | 37,439,000,000 | 45,280,000,000 | 51,226,000,000 | 61,116,000,000 | 72,601,000,000 | 79,676,000,000 | 88,852,000,000 | 320,004,000,000 | 368,782,000,000 | 440,891,000,000 | 454,428,000,000 | 588,122,000,000 | 776,827,000,000 | 871,432,000,000 | 1,840,829,000,000 | 2,218,693,000,000 | 1,696,486,000,000 | 1,453,576,000,000 | 1,506,867,000,000 | 1,312,295,000,000 | 1,027,878,000,000 | 1,050,763,000,000 | 815,408,000,000 | 798,656,000,000 | 738,056,000,000 | 694,235,000,000 | 723,039,000,000 | 799,491,000,000 | 781,992,000,000 | 720,053,000,000 | 692,673,000,000 | 707,985,000,000 | |
Total Investments | 572,200,000 | 584,700,000 | 620,300,000 | 568,500,000 | 949,400,000 | 921,300,000 | 958,000,000 | 1,143,800,000 | 4,474,000,000 | 6,991,000,000 | 8,685,000,000 | 10,606,000,000 | 13,252,000,000 | 21,554,000,000 | 22,850,000,000 | 92,340,000,000 | 65,597,000,000 | 68,928,000,000 | 82,249,000,000 | 122,541,000,000 | 231,467,000,000 | 262,927,000,000 | 625,084,000,000 | 1,266,685,000,000 | 728,236,000,000 | 666,755,000,000 | 753,881,000,000 | 614,573,000,000 | 410,449,000,000 | 445,874,000,000 | 345,972,000,000 | 320,206,000,000 | 216,445,000,000 | 213,364,000,000 | 288,226,000,000 | 290,661,000,000 | 211,442,000,000 | 138,149,000,000 | 133,864,000,000 | 142,662,000,000 | |
Total Debt | 114,000,000 | 0 | 0 | 125,000,000 | 125,000,000 | 125,000,000 | 125,000,000 | 125,000,000 | 1,505,000,000 | 1,658,000,000 | 1,789,000,000 | 2,250,000,000 | 2,550,000,000 | 2,611,000,000 | 3,032,000,000 | 10,436,000,000 | 15,608,000,000 | 18,104,000,000 | 58,104,000,000 | 63,999,000,000 | 118,694,000,000 | 113,617,000,000 | 312,215,000,000 | 312,866,000,000 | 305,220,000,000 | 299,534,000,000 | 188,940,000,000 | 121,365,000,000 | 91,831,000,000 | 73,185,000,000 | 50,997,000,000 | 46,664,000,000 | 43,281,000,000 | 49,909,000,000 | 9,979,000,000 | 9,962,000,000 | 8,429,000,000 | 6,260,000,000 | 127,256,000,000 | 0 | |
Net Debt | -3,235,500,000 | -4,516,800,000 | -5,485,500,000 | -6,646,500,000 | -6,600,000,000 | -7,356,200,000 | -7,957,000,000 | -8,508,300,000 | -1,966,000,000 | -1,973,000,000 | -2,537,000,000 | -4,777,000,000 | -6,987,000,000 | -3,607,000,000 | -5,126,000,000 | -6,468,000,000 | 12,515,000,000 | 14,623,000,000 | 51,781,000,000 | 59,706,000,000 | 113,935,000,000 | 107,496,000,000 | 294,349,000,000 | 301,036,000,000 | 252,959,000,000 | 242,520,000,000 | 109,671,000,000 | 42,075,000,000 | 9,172,000,000 | -1,687,000,000 | -28,407,000,000 | -27,586,000,000 | -55,056,000,000 | -38,988,000,000 | -67,879,000,000 | -114,527,000,000 | -169,328,000,000 | -138,572,000,000 | -104,517,000,000 | -93,053,000,000 |