
Paramount Global
PARA
11.43
USD+0.23
(+2.05%)Day's range
11.14
11.48
52 wk Range
9.54
14.54
PARA Balance Sheet
Period Ending | Dec 31, 1986 | Dec 31, 1987 | Dec 31, 1988 | Dec 31, 1989 | 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 21, 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 | 12,200,000 | 19,300,000 | 16,400,000 | 12,400,000 | 597,700,000 | 464,100,000 | 209,000,000 | 292,300,000 | 767,300,000 | 680,800,000 | 934,500,000 | 727,400,000 | 631,400,000 | 850,700,000 | 928,200,000 | 1,655,300,000 | 3,074,600,000 | 1,346,900,000 | 419,500,000 | 716,700,000 | 480,000,000 | 660,000,000 | 708,000,000 | 397,000,000 | 428,000,000 | 323,000,000 | 598,000,000 | 285,000,000 | 322,000,000 | 632,000,000 | 2,984,000,000 | 6,267,000,000 | 2,885,000,000 | 2,460,000,000 | 2,661,000,000 | |
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 | 0 | 0 | 0 | 0 | |
Total Cash & Short-Term Investments | 12,200,000 | 19,300,000 | 16,400,000 | 12,400,000 | 597,700,000 | 464,100,000 | 209,000,000 | 292,300,000 | 767,300,000 | 680,800,000 | 934,500,000 | 727,400,000 | 631,400,000 | 850,700,000 | 928,200,000 | 1,655,300,000 | 3,074,600,000 | 1,346,900,000 | 419,500,000 | 716,700,000 | 480,000,000 | 660,000,000 | 708,000,000 | 397,000,000 | 428,000,000 | 323,000,000 | 598,000,000 | 285,000,000 | 322,000,000 | 632,000,000 | 2,984,000,000 | 6,267,000,000 | 2,885,000,000 | 2,460,000,000 | 2,661,000,000 | |
Net Receivables | 177,600,000 | 188,400,000 | 235,800,000 | 244,300,000 | 1,638,800,000 | 1,872,400,000 | 2,153,100,000 | 2,397,700,000 | 1,759,100,000 | 1,697,400,000 | 3,964,100,000 | 0 | 3,721,000,000 | 4,336,300,000 | 4,229,300,000 | 2,726,100,000 | 2,824,000,000 | 2,678,000,000 | 2,749,900,000 | 2,900,200,000 | 3,248,100,000 | 3,254,000,000 | 3,137,000,000 | 3,415,000,000 | 3,459,000,000 | 3,375,000,000 | 3,314,000,000 | 3,697,000,000 | 7,199,000,000 | 6,837,000,000 | 7,017,000,000 | 6,984,000,000 | 7,412,000,000 | 7,115,000,000 | 6,920,000,000 | |
Inventory | 0 | 0 | 0 | 0 | 1,817,800,000 | 2,178,100,000 | 2,342,400,000 | 2,252,700,000 | 1,805,500,000 | 1,959,500,000 | 1,402,000,000 | 1,369,400,000 | 1,332,700,000 | 1,444,400,000 | 996,700,000 | 976,300,000 | 982,900,000 | 971,900,000 | 1,027,300,000 | 1,085,000,000 | 725,400,000 | 735,000,000 | 859,000,000 | 772,000,000 | 922,000,000 | 1,271,000,000 | 1,427,000,000 | 1,828,000,000 | 1,988,000,000 | 2,876,000,000 | 1,757,000,000 | 1,504,000,000 | 1,342,000,000 | 1,414,000,000 | 1,429,000,000 | |
Other Current Assets | 203,400,000 | 239,100,000 | 301,200,000 | 334,200,000 | 1,200,900,000 | 684,400,000 | 24,129,500,000 | 770,800,000 | 732,600,000 | 860,700,000 | 1,531,800,000 | 5,109,600,000 | 1,481,700,000 | 1,104,900,000 | 1,339,300,000 | 1,444,100,000 | 1,262,600,000 | 1,034,100,000 | 996,100,000 | 935,000,000 | 881,200,000 | 894,000,000 | 1,016,000,000 | 786,000,000 | 780,000,000 | 785,000,000 | 724,000,000 | 463,000,000 | 1,040,000,000 | 1,620,000,000 | 2,021,000,000 | 1,921,000,000 | 2,095,000,000 | 1,714,000,000 | 1,532,000,000 | |
Total Current Assets | 393,200,000 | 446,800,000 | 553,400,000 | 590,900,000 | 5,255,200,000 | 5,199,000,000 | 28,834,000,000 | 5,713,500,000 | 5,064,500,000 | 5,198,400,000 | 7,832,400,000 | 7,206,400,000 | 7,166,800,000 | 7,736,300,000 | 7,493,500,000 | 6,795,500,000 | 8,144,100,000 | 6,030,900,000 | 5,192,800,000 | 5,636,900,000 | 5,334,700,000 | 5,543,000,000 | 5,720,000,000 | 5,370,000,000 | 5,589,000,000 | 5,747,000,000 | 6,063,000,000 | 6,273,000,000 | 6,752,000,000 | 11,902,000,000 | 13,779,000,000 | 16,676,000,000 | 13,734,000,000 | 12,703,000,000 | 12,542,000,000 | |
Property, Plant & Equipment (Net) | 387,700,000 | 474,400,000 | 450,600,000 | 380,300,000 | 2,583,100,000 | 3,217,900,000 | 0 | 3,197,700,000 | 3,079,500,000 | 3,425,300,000 | 6,601,800,000 | 6,335,200,000 | 6,112,700,000 | 5,992,000,000 | 4,657,100,000 | 3,232,800,000 | 2,813,800,000 | 2,921,500,000 | 3,008,300,000 | 2,858,700,000 | 2,694,200,000 | 2,510,000,000 | 2,271,000,000 | 2,236,000,000 | 1,433,000,000 | 1,405,000,000 | 1,241,000,000 | 1,280,000,000 | 1,209,000,000 | 4,024,000,000 | 3,596,000,000 | 3,366,000,000 | 3,153,000,000 | 2,849,000,000 | 2,578,000,000 | |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57,116,300,000 | 57,056,800,000 | 38,520,200,000 | 18,904,300,000 | 18,821,500,000 | 18,452,000,000 | 8,647,800,000 | 8,667,500,000 | 8,523,500,000 | 8,620,000,000 | 8,567,000,000 | 8,562,000,000 | 6,698,000,000 | 6,481,000,000 | 4,864,000,000 | 4,891,000,000 | 4,920,000,000 | 16,980,000,000 | 16,612,000,000 | 16,584,000,000 | 16,499,000,000 | 16,516,000,000 | 10,508,000,000 | |
Intangible Assets | 972,800,000 | 2,527,500,000 | 2,468,000,000 | 2,227,700,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70,990,100,000 | 12,482,600,000 | 12,411,800,000 | 10,623,100,000 | 29,418,500,000 | 10,425,000,000 | 10,081,300,000 | 7,104,200,000 | 6,753,700,000 | 6,623,800,000 | 6,526,000,000 | 6,515,000,000 | 6,430,000,000 | 6,008,000,000 | 5,514,000,000 | 2,633,000,000 | 2,666,000,000 | 2,638,000,000 | 2,993,000,000 | 2,826,000,000 | 2,772,000,000 | 2,694,000,000 | 2,589,000,000 | 2,406,000,000 | |
Goodwill & Intangible Assets | 972,800,000 | 2,527,500,000 | 2,468,000,000 | 2,227,700,000 | 16,111,700,000 | 16,153,200,000 | 0 | 14,699,600,000 | 11,557,300,000 | 11,478,900,000 | 62,004,100,000 | 70,990,100,000 | 69,598,900,000 | 69,468,600,000 | 49,143,300,000 | 29,418,500,000 | 29,246,500,000 | 28,533,300,000 | 15,752,000,000 | 8,667,500,000 | 15,147,300,000 | 15,146,000,000 | 15,082,000,000 | 14,992,000,000 | 12,706,000,000 | 11,995,000,000 | 7,497,000,000 | 7,557,000,000 | 7,558,000,000 | 19,973,000,000 | 19,438,000,000 | 19,356,000,000 | 19,193,000,000 | 19,105,000,000 | 12,914,000,000 | |
Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -359,700,000 | -238,600,000 | -69,000,000 | -215,000,000 | -468,900,000 | -307,700,000 | -273,700,000 | -318,700,000 | -303,400,000 | -302,600,000 | -319,000,000 | -253,000,000 | -164,000,000 | -104,000,000 | -1,509,000,000 | -590,000,000 | -480,000,000 | -399,000,000 | 2,903,000,000 | 2,621,000,000 | 2,476,000,000 | 3,455,000,000 | 3,298,000,000 | 0 | |
Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 359,700,000 | 238,600,000 | 69,000,000 | 215,000,000 | 468,900,000 | 307,700,000 | 273,700,000 | 318,700,000 | 303,400,000 | 302,600,000 | 319,000,000 | 253,000,000 | 164,000,000 | 104,000,000 | 1,509,000,000 | 590,000,000 | 480,000,000 | 399,000,000 | 939,000,000 | 993,000,000 | 1,206,000,000 | 1,242,000,000 | 1,242,000,000 | 1,386,000,000 | |
Other Non-Current Assets | 287,100,000 | 488,200,000 | 508,100,000 | 554,100,000 | 4,323,700,000 | 4,455,900,000 | 0 | 4,677,900,000 | 3,911,800,000 | 4,383,800,000 | 6,207,800,000 | 6,278,200,000 | 6,875,800,000 | 6,651,600,000 | 6,708,400,000 | 3,582,800,000 | 3,304,400,000 | 2,944,500,000 | 2,936,200,000 | 9,798,900,000 | 2,966,400,000 | 2,998,000,000 | 3,393,000,000 | 3,789,000,000 | 4,344,000,000 | 4,618,000,000 | 9,437,000,000 | 5,733,000,000 | 6,340,000,000 | 9,778,000,000 | 12,236,000,000 | 15,540,000,000 | 17,616,000,000 | 14,346,000,000 | 16,752,000,000 | |
Total Non-Current Assets | 1,647,600,000 | 3,490,100,000 | 3,426,700,000 | 3,162,100,000 | 23,018,500,000 | 23,827,000,000 | 0 | 22,575,200,000 | 18,548,600,000 | 19,288,000,000 | 74,813,700,000 | 83,603,500,000 | 82,587,400,000 | 82,112,200,000 | 60,508,800,000 | 36,234,100,000 | 35,364,700,000 | 34,399,300,000 | 21,696,500,000 | 21,325,100,000 | 20,807,900,000 | 20,654,000,000 | 20,746,000,000 | 21,017,000,000 | 18,483,000,000 | 18,018,000,000 | 18,175,000,000 | 14,570,000,000 | 15,107,000,000 | 37,617,000,000 | 38,884,000,000 | 41,944,000,000 | 44,659,000,000 | 40,840,000,000 | 33,630,000,000 | |
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 | |
Total Assets | 2,040,800,000 | 3,936,900,000 | 3,980,100,000 | 3,753,000,000 | 28,273,700,000 | 29,026,000,000 | 28,834,000,000 | 28,288,700,000 | 23,613,100,000 | 24,486,400,000 | 82,646,100,000 | 90,809,900,000 | 89,754,200,000 | 89,848,500,000 | 68,002,300,000 | 43,029,600,000 | 43,508,800,000 | 40,430,200,000 | 26,889,300,000 | 26,962,000,000 | 26,142,600,000 | 26,197,000,000 | 26,466,000,000 | 26,387,000,000 | 24,072,000,000 | 23,765,000,000 | 24,238,000,000 | 20,843,000,000 | 21,859,000,000 | 49,519,000,000 | 52,663,000,000 | 58,620,000,000 | 58,393,000,000 | 53,543,000,000 | 46,172,000,000 | |
Accounts Payable | 0 | 0 | 0 | 80,100,000 | 770,900,000 | 788,800,000 | 808,800,000 | 699,700,000 | 499,200,000 | 544,400,000 | 1,261,100,000 | 945,000,000 | 1,176,200,000 | 1,053,900,000 | 585,500,000 | 588,600,000 | 502,300,000 | 352,300,000 | 462,800,000 | 436,400,000 | 438,400,000 | 324,000,000 | 386,000,000 | 286,000,000 | 302,000,000 | 159,000,000 | 148,000,000 | 231,000,000 | 502,000,000 | 632,000,000 | 571,000,000 | 800,000,000 | 1,403,000,000 | 1,100,000,000 | 953,000,000 | |
Short-Term Debt | 100,000 | 200,000,000 | 157,100,000 | 100,000 | 21,000,000 | 45,100,000 | 62,600,000 | 376,500,000 | 377,200,000 | 294,300,000 | 223,900,000 | 299,000,000 | 199,000,000 | 196,300,000 | 65,800,000 | 747,100,000 | 15,000,000 | 19,100,000 | 21,300,000 | 443,600,000 | 27,300,000 | 24,000,000 | 18,000,000 | 496,000,000 | 656,000,000 | 244,000,000 | 473,000,000 | 717,000,000 | 1,042,000,000 | 1,006,000,000 | 16,000,000 | 11,000,000 | 239,000,000 | 1,000,000 | 0 | |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 556,300,000 | 526,500,000 | 1,000,000 | 305,000,000 | 94,000,000 | 98,000,000 | 262,600,000 | 172,900,000 | 84,200,000 | 3,300,000 | 39,600,000 | 42,900,000 | 4,000,000 | 44,600,000 | 10,000,000 | 27,000,000 | 55,000,000 | 161,000,000 | 101,000,000 | 30,000,000 | 78,000,000 | 27,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
Deferred Revenue | 0 | 0 | 0 | 0 | 2,384,000,000 | 1,992,000,000 | 3,106,800,000 | 3,513,500,000 | 3,264,400,000 | 2,447,300,000 | 4,957,500,000 | 527,700,000 | 604,600,000 | 597,900,000 | 565,300,000 | 292,400,000 | 268,400,000 | 378,800,000 | 392,000,000 | 461,500,000 | 291,500,000 | 253,000,000 | 232,000,000 | 292,000,000 | 206,000,000 | 295,000,000 | 152,000,000 | 219,000,000 | 222,000,000 | 739,000,000 | 978,000,000 | 1,091,000,000 | 973,000,000 | 746,000,000 | 825,000,000 | |
Other Current Liabilities | 314,300,000 | 464,200,000 | 629,600,000 | 632,900,000 | 3,339,300,000 | 3,264,700,000 | 3,397,300,000 | 3,420,000,000 | 4,229,700,000 | 3,560,000,000 | 5,968,200,000 | 6,223,700,000 | 5,867,900,000 | 6,072,000,000 | 6,055,300,000 | 3,666,300,000 | 3,610,500,000 | 3,614,800,000 | 3,881,900,000 | 3,401,000,000 | 3,223,700,000 | 3,322,000,000 | 3,278,000,000 | 3,078,000,000 | 2,708,000,000 | 3,056,000,000 | 2,905,000,000 | 2,727,000,000 | 6,750,000,000 | 7,410,000,000 | 6,731,000,000 | 7,577,000,000 | 8,576,000,000 | 7,809,000,000 | 7,853,000,000 | |
Total Current Liabilities | 314,400,000 | 664,200,000 | 786,700,000 | 713,100,000 | 4,131,200,000 | 4,098,600,000 | 4,268,700,000 | 5,052,500,000 | 5,632,600,000 | 4,399,700,000 | 7,758,200,000 | 7,561,700,000 | 7,341,100,000 | 7,584,800,000 | 6,879,500,000 | 5,378,600,000 | 4,399,500,000 | 4,404,600,000 | 4,800,900,000 | 4,746,500,000 | 4,025,500,000 | 3,933,000,000 | 3,941,000,000 | 4,207,000,000 | 4,033,000,000 | 3,560,000,000 | 3,708,000,000 | 3,972,000,000 | 4,573,000,000 | 9,048,000,000 | 8,296,000,000 | 9,479,000,000 | 11,191,000,000 | 9,656,000,000 | 9,631,000,000 | |
Long-Term Debt | 1,123,400,000 | 2,175,000,000 | 2,185,900,000 | 2,283,100,000 | 10,402,400,000 | 10,712,100,000 | 9,855,700,000 | 7,423,000,000 | 3,813,400,000 | 5,697,700,000 | 12,473,800,000 | 10,823,700,000 | 10,205,200,000 | 9,683,200,000 | 9,649,200,000 | 7,153,200,000 | 7,027,300,000 | 7,068,600,000 | 6,974,800,000 | 6,553,300,000 | 5,973,500,000 | 5,958,000,000 | 5,904,000,000 | 5,940,000,000 | 6,510,000,000 | 8,287,000,000 | 8,958,000,000 | 9,502,000,000 | 9,465,000,000 | 19,707,000,000 | 21,300,000,000 | 19,312,000,000 | 17,035,000,000 | 15,857,000,000 | 15,549,000,000 | |
Non-Current Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,643,700,000 | 2,279,200,000 | 2,132,500,000 | 2,243,500,000 | 0 | 0 | 0 | -345,100,000 | -631,900,000 | 1,985,600,000 | -1,025,000,000 | -1,254,000,000 | -1,583,000,000 | -1,412,000,000 | -1,437,000,000 | 1,861,000,000 | 2,794,000,000 | -399,000,000 | 3,921,000,000 | 3,832,000,000 | 3,510,000,000 | 1,077,000,000 | 0 | 0 | |
Non-Current Deferred Tax Liabilities | 47,000,000 | 0 | 1,800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,131,200,000 | 798,800,000 | 297,200,000 | 1,356,700,000 | 2,115,100,000 | 2,310,700,000 | 1,947,200,000 | 345,100,000 | 631,900,000 | 714,600,000 | 1,025,000,000 | 1,254,000,000 | 1,583,000,000 | 1,530,000,000 | 1,509,000,000 | 590,000,000 | 480,000,000 | 399,000,000 | 500,000,000 | 778,000,000 | 1,063,000,000 | 1,077,000,000 | 503,000,000 | 34,000,000 | |
Other Non-Current Liabilities | -1,170,400,000 | -2,175,000,000 | -2,187,700,000 | -2,283,100,000 | 1,948,500,000 | 2,121,500,000 | 2,115,200,000 | 2,429,600,000 | 2,117,500,000 | 2,010,500,000 | 7,407,000,000 | 5,721,000,000 | 5,796,900,000 | 6,318,800,000 | 5,838,200,000 | 6,644,000,000 | 6,247,800,000 | 5,535,900,000 | 6,171,200,000 | 6,010,900,000 | 5,608,400,000 | 5,373,000,000 | 5,154,000,000 | 4,691,000,000 | 5,029,000,000 | 6,355,000,000 | 7,293,000,000 | 4,911,000,000 | 5,017,000,000 | 6,910,000,000 | 6,233,000,000 | 5,796,000,000 | 5,484,000,000 | 4,477,000,000 | 4,176,000,000 | |
Total Non-Current Liabilities | 1,170,400,000 | 2,175,000,000 | 2,187,700,000 | 2,283,100,000 | 12,350,900,000 | 12,833,600,000 | 11,970,900,000 | 9,852,600,000 | 5,930,900,000 | 7,708,200,000 | 19,880,800,000 | 19,319,600,000 | 19,080,100,000 | 18,431,700,000 | 19,087,600,000 | 15,912,300,000 | 15,585,800,000 | 14,551,700,000 | 13,491,100,000 | 13,196,100,000 | 12,296,500,000 | 12,356,000,000 | 12,312,000,000 | 12,214,000,000 | 13,069,000,000 | 14,642,000,000 | 16,841,000,000 | 14,893,000,000 | 14,482,000,000 | 27,182,000,000 | 28,311,000,000 | 26,171,000,000 | 23,596,000,000 | 20,837,000,000 | 19,759,000,000 | |
Other Liabilities | 135,500,000 | 566,700,000 | 663,400,000 | 300,900,000 | 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 | 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 | 0 | 20,000,000 | 83,000,000 | 56,000,000 | 57,000,000 | 29,000,000 | 2,013,000,000 | 1,583,000,000 | 1,614,000,000 | 1,428,000,000 | 1,256,000,000 | 0 | |
Total Liabilities | 1,620,300,000 | 3,405,900,000 | 3,637,800,000 | 3,297,100,000 | 16,482,100,000 | 16,932,200,000 | 16,239,600,000 | 14,905,100,000 | 11,563,500,000 | 12,107,900,000 | 27,639,000,000 | 26,881,300,000 | 26,421,200,000 | 26,016,500,000 | 25,967,100,000 | 21,290,900,000 | 19,985,300,000 | 18,956,300,000 | 18,292,000,000 | 17,942,600,000 | 16,322,000,000 | 16,289,000,000 | 16,253,000,000 | 16,421,000,000 | 17,102,000,000 | 18,202,000,000 | 20,549,000,000 | 18,865,000,000 | 19,055,000,000 | 36,230,000,000 | 36,607,000,000 | 35,650,000,000 | 34,787,000,000 | 30,493,000,000 | 29,390,000,000 | |
Preferred Stock | 0 | 0 | 0 | 0 | 1,200,000,000 | 1,200,000,000 | 1,200,000,000 | 1,200,000,000 | 600,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 606,900,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Common Stock | 0 | 0 | 0 | 0 | 3,500,000 | 3,700,000 | 3,600,000 | 3,600,000 | 7,300,000 | 7,500,000 | 15,900,000 | 18,400,000 | 18,500,000 | 18,600,000 | 18,700,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 0 | |
Retained Earnings | 148,700,000 | -79,700,000 | -202,800,000 | -71,700,000 | 10,600,000 | 173,100,000 | 1,361,000,000 | 2,094,600,000 | 1,932,900,000 | 2,247,900,000 | 1,431,800,000 | 1,208,300,000 | 1,934,000,000 | 3,141,900,000 | -14,747,300,000 | -21,836,400,000 | -20,175,900,000 | -18,924,800,000 | -30,598,200,000 | -30,371,700,000 | -29,647,500,000 | -28,343,000,000 | -26,769,000,000 | -24,890,000,000 | -21,931,000,000 | -20,518,000,000 | -19,257,000,000 | -18,900,000,000 | -17,201,000,000 | 8,494,000,000 | 10,375,000,000 | 14,343,000,000 | 14,737,000,000 | 13,829,000,000 | 7,487,000,000 | |
Accumulated Other Comprehensive Income/Loss | 0 | 0 | 0 | 0 | -2,000,000 | -9,900,000 | 11,300,000 | -39,100,000 | -67,100,000 | -30,200,000 | -152,500,000 | -152,700,000 | -580,500,000 | -351,200,000 | -356,000,000 | -397,500,000 | -246,300,000 | 10,100,000 | -606,900,000 | -395,500,000 | -286,000,000 | -439,000,000 | -569,000,000 | -545,000,000 | -735,000,000 | -770,000,000 | -767,000,000 | -662,000,000 | -775,000,000 | -1,970,000,000 | -1,832,000,000 | -1,902,000,000 | -1,807,000,000 | -1,556,000,000 | -1,604,000,000 | |
Other Total Stockholders' Equity | 271,800,000 | 610,700,000 | 545,100,000 | 527,600,000 | 10,579,500,000 | 10,726,900,000 | 10,018,500,000 | 10,100,000,000 | 9,576,500,000 | 8,906,800,000 | 46,671,700,000 | 61,642,800,000 | 61,115,800,000 | 60,395,700,000 | 57,108,900,000 | 43,970,100,000 | 43,943,900,000 | 40,386,300,000 | 39,801,600,000 | 39,785,800,000 | 39,753,300,000 | 38,689,000,000 | 37,550,000,000 | 35,400,000,000 | 29,635,000,000 | 26,850,000,000 | 23,712,000,000 | 21,539,000,000 | 6,487,000,000 | 6,682,000,000 | 6,827,000,000 | 9,960,000,000 | 10,105,000,000 | 10,252,000,000 | 10,437,000,000 | |
Total Stockholders' Equity | 420,500,000 | 531,000,000 | 342,300,000 | 455,900,000 | 11,791,600,000 | 12,093,800,000 | 12,594,400,000 | 13,383,600,000 | 12,049,600,000 | 11,132,000,000 | 47,966,900,000 | 62,716,800,000 | 62,487,800,000 | 63,205,000,000 | 42,024,300,000 | 21,737,000,000 | 23,522,500,000 | 21,472,400,000 | 8,597,300,000 | 9,019,400,000 | 9,820,600,000 | 9,908,000,000 | 10,213,000,000 | 9,966,000,000 | 6,970,000,000 | 5,563,000,000 | 3,689,000,000 | 1,978,000,000 | 2,804,000,000 | 13,207,000,000 | 15,371,000,000 | 22,402,000,000 | 23,036,000,000 | 22,526,000,000 | 16,320,000,000 | |
Total Equity | 420,500,000 | 531,000,000 | 342,300,000 | 455,900,000 | 11,791,600,000 | 12,093,800,000 | 12,594,400,000 | 13,383,600,000 | 12,049,600,000 | 12,378,500,000 | 55,007,100,000 | 63,928,600,000 | 63,333,000,000 | 63,832,000,000 | 42,035,200,000 | 21,738,700,000 | 23,523,500,000 | 21,473,900,000 | 8,597,300,000 | 9,019,400,000 | 9,820,600,000 | 9,908,000,000 | 10,213,000,000 | 9,966,000,000 | 6,970,000,000 | 5,563,000,000 | 3,689,000,000 | 1,978,000,000 | 3,097,000,000 | 13,289,000,000 | 16,056,000,000 | 22,970,000,000 | 23,606,000,000 | 23,050,000,000 | 16,782,000,000 | |
Total Liabilities & Stockholders' Equity | 2,040,800,000 | 3,936,900,000 | 3,980,100,000 | 3,753,000,000 | 28,273,700,000 | 29,026,000,000 | 28,834,000,000 | 28,288,700,000 | 23,613,100,000 | 24,486,400,000 | 82,646,100,000 | 90,809,900,000 | 89,754,200,000 | 89,848,500,000 | 68,002,300,000 | 43,029,600,000 | 43,508,800,000 | 40,430,200,000 | 26,889,300,000 | 26,962,000,000 | 26,142,600,000 | 26,197,000,000 | 26,466,000,000 | 26,387,000,000 | 24,072,000,000 | 23,765,000,000 | 24,238,000,000 | 20,843,000,000 | 21,859,000,000 | 49,519,000,000 | 52,663,000,000 | 58,620,000,000 | 58,393,000,000 | 53,543,000,000 | 46,172,000,000 | |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,246,500,000 | 7,040,200,000 | 1,211,800,000 | 845,200,000 | 627,000,000 | 10,900,000 | 1,700,000 | 1,000,000 | 1,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 293,000,000 | 82,000,000 | 685,000,000 | 568,000,000 | 570,000,000 | 524,000,000 | 462,000,000 | |
Total Liabilities & Total Equity | 2,040,800,000 | 3,936,900,000 | 3,980,100,000 | 3,753,000,000 | 28,273,700,000 | 29,026,000,000 | 28,834,000,000 | 28,288,700,000 | 23,613,100,000 | 24,486,400,000 | 82,646,100,000 | 90,809,900,000 | 89,754,200,000 | 89,848,500,000 | 68,002,300,000 | 43,029,600,000 | 43,508,800,000 | 40,430,200,000 | 26,889,300,000 | 26,962,000,000 | 26,142,600,000 | 26,197,000,000 | 26,466,000,000 | 26,387,000,000 | 24,072,000,000 | 23,765,000,000 | 24,238,000,000 | 20,843,000,000 | 21,859,000,000 | 49,519,000,000 | 52,663,000,000 | 58,620,000,000 | 58,393,000,000 | 53,543,000,000 | 46,172,000,000 | |
Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -359,700,000 | -238,600,000 | -69,000,000 | -215,000,000 | -468,900,000 | -307,700,000 | -273,700,000 | -318,700,000 | -303,400,000 | -302,600,000 | -319,000,000 | -253,000,000 | -164,000,000 | -104,000,000 | -1,509,000,000 | -590,000,000 | -480,000,000 | -399,000,000 | 2,903,000,000 | 2,621,000,000 | 2,476,000,000 | 3,455,000,000 | 3,298,000,000 | 0 | |
Total Debt | 1,123,500,000 | 2,375,000,000 | 2,343,000,000 | 2,283,200,000 | 10,423,400,000 | 10,757,200,000 | 9,918,300,000 | 7,799,500,000 | 4,190,600,000 | 5,992,000,000 | 12,697,700,000 | 11,122,700,000 | 10,404,200,000 | 9,879,500,000 | 9,715,000,000 | 7,900,300,000 | 7,042,300,000 | 7,087,700,000 | 6,996,100,000 | 6,996,900,000 | 6,000,800,000 | 5,982,000,000 | 5,922,000,000 | 6,436,000,000 | 7,146,000,000 | 8,448,000,000 | 9,375,000,000 | 10,162,000,000 | 10,152,000,000 | 20,628,000,000 | 21,316,000,000 | 19,307,000,000 | 17,274,000,000 | 15,858,000,000 | 15,549,000,000 | |
Net Debt | 1,111,300,000 | 2,355,700,000 | 2,326,600,000 | 2,270,800,000 | 9,825,700,000 | 10,293,100,000 | 9,709,300,000 | 7,507,200,000 | 3,423,300,000 | 5,311,200,000 | 11,763,200,000 | 10,395,300,000 | 9,772,800,000 | 9,028,800,000 | 8,786,800,000 | 6,245,000,000 | 3,967,700,000 | 5,740,800,000 | 6,576,600,000 | 6,280,200,000 | 5,520,800,000 | 5,322,000,000 | 5,214,000,000 | 6,039,000,000 | 6,718,000,000 | 8,125,000,000 | 8,777,000,000 | 9,877,000,000 | 9,830,000,000 | 19,996,000,000 | 18,332,000,000 | 13,040,000,000 | 14,389,000,000 | 13,398,000,000 | 12,888,000,000 |