Primo Brands Corporation
PRMB
NYSE
15.87
USD-0.37(-2.28%)
As of today
Primo Brands Corporation fundamentals
PRMB Balance Sheet
| Period Ending | Jan 31, 1992 | Jan 31, 1993 | Jan 31, 1994 | Jan 31, 1995 | Jan 31, 1996 | Jan 31, 1997 | Jan 31, 1998 | 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 | -1,200,000 | 3,600,000 | 58,900,000 | 14,000,000 | 52,500,000 | 55,800,000 | 95,200,000 | 28,100,000 | 2,600,000 | 7,200,000 | 3,900,000 | 3,300,000 | 18,400,000 | 26,600,000 | 21,700,000 | 13,400,000 | 27,400,000 | 14,700,000 | 30,900,000 | 48,200,000 | 100,900,000 | 179,400,000 | 47,200,000 | 86,200,000 | 77,100,000 | 78,100,000 | 91,900,000 | 170,800,000 | 156,900,000 | 115,100,000 | 128,400,000 | 78,800,000 | 47,000,000 | 614,400,000 | |
| 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 | |
| Total Cash & Short-Term Investments | -1,200,000 | 3,600,000 | 58,900,000 | 14,000,000 | 52,500,000 | 55,800,000 | 95,200,000 | 28,100,000 | 2,600,000 | 7,200,000 | 3,900,000 | 3,300,000 | 18,400,000 | 26,600,000 | 21,700,000 | 13,400,000 | 27,400,000 | 14,700,000 | 30,900,000 | 48,200,000 | 100,900,000 | 179,400,000 | 47,200,000 | 86,200,000 | 77,100,000 | 78,100,000 | 91,900,000 | 170,800,000 | 156,900,000 | 115,100,000 | 128,400,000 | 78,800,000 | 47,000,000 | 614,400,000 | |
| Net Receivables | 13,100,000 | 47,700,000 | 61,300,000 | 106,900,000 | 103,200,000 | 106,500,000 | 130,100,000 | 113,300,000 | 97,600,000 | 109,000,000 | 122,000,000 | 136,200,000 | 148,800,000 | 184,300,000 | 191,100,000 | 203,600,000 | 232,700,000 | 172,100,000 | 173,100,000 | 213,900,000 | 220,700,000 | 200,600,000 | 205,500,000 | 307,300,000 | 294,900,000 | 276,700,000 | 285,000,000 | 308,300,000 | 216,700,000 | 222,300,000 | 261,600,000 | 170,700,000 | 397,500,000 | 444,000,000 | |
| Inventory | 22,200,000 | 35,400,000 | 62,500,000 | 105,000,000 | 114,500,000 | 113,700,000 | 115,700,000 | 77,300,000 | 67,300,000 | 64,000,000 | 68,200,000 | 78,000,000 | 94,400,000 | 122,800,000 | 144,200,000 | 131,199,999 | 130,100,000 | 111,100,000 | 99,700,000 | 215,500,000 | 210,000,000 | 224,800,000 | 233,100,000 | 271,300,000 | 249,400,000 | 124,600,000 | 127,600,000 | 129,600,000 | 62,900,000 | 83,800,000 | 94,600,000 | 65,300,000 | 180,400,000 | 208,400,000 | |
| Other Current Assets | 1,200,000 | 3,000,000 | 2,500,000 | 22,600,000 | 4,600,000 | 4,600,000 | 4,900,000 | 14,600,000 | 4,400,000 | 2,200,000 | 300,700,000 | 7,200,000 | 5,500,000 | 9,700,000 | 16,800,000 | 22,000,000 | 12,700,000 | 12,300,000 | 16,800,000 | 32,700,000 | 19,300,000 | 20,300,000 | 19,300,000 | 59,300,000 | 17,200,000 | 373,800,000 | 429,400,000 | 27,200,000 | 205,800,000 | 21,300,000 | 25,199,999 | 223,200,000 | 73,100,000 | 262,200,000 | |
| Total Current Assets | 35,300,000 | 89,700,000 | 185,200,000 | 248,500,000 | 274,800,000 | 280,600,000 | 345,900,000 | 233,300,000 | 171,900,000 | 182,400,000 | 494,800,000 | 224,700,000 | 267,100,000 | 343,400,000 | 373,800,000 | 370,200,000 | 402,900,000 | 310,200,000 | 320,500,000 | 510,300,000 | 550,900,000 | 625,100,000 | 505,100,000 | 724,100,000 | 638,600,000 | 853,200,000 | 933,900,000 | 635,900,000 | 642,300,000 | 442,500,000 | 509,800,000 | 538,000,000 | 698,000,000 | 1,529,000,000 | |
| Property, Plant & Equipment (Net) | 28,600,000 | 38,000,000 | 57,300,000 | 136,300,000 | 156,600,000 | 190,500,000 | 306,600,000 | 295,800,000 | 266,400,000 | 245,000,000 | 246,900,000 | 273,000,000 | 314,300,000 | 313,700,000 | 394,200,000 | 360,200,000 | 388,400,000 | 346,800,000 | 343,000,000 | 503,800,000 | 482,200,000 | 490,900,000 | 483,700,000 | 855,600,000 | 769,800,000 | 581,800,000 | 584,200,000 | 624,700,000 | 743,800,000 | 866,200,000 | 895,500,000 | 692,700,000 | 2,161,200,000 | 2,712,600,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,300,000 | 158,400,000 | 108,300,000 | 27,000,000 | 30,600,000 | 130,199,999 | 129,600,000 | 130,300,000 | 137,300,000 | 743,600,000 | 759,600,000 | 1,048,300,000 | 1,104,700,000 | 1,143,900,000 | 1,047,500,000 | 1,284,300,000 | 1,321,400,000 | 997,200,000 | 817,400,000 | 3,572,200,000 | |
| Intangible Assets | 0 | 21,300,000 | 28,300,000 | 56,600,000 | 58,500,000 | 83,500,000 | 155,100,000 | 132,500,000 | 108,100,000 | 115,200,000 | 323,700,000 | 287,700,000 | 327,400,000 | 364,900,000 | 254,300,000 | 240,800,000 | 225,600,000 | 154,700,000 | 138,400,000 | 343,900,000 | 317,300,000 | 293,900,000 | 284,500,000 | 737,900,000 | 684,100,000 | 759,000,000 | 751,100,000 | 739,200,000 | 597,000,000 | 987,600,000 | 969,800,000 | 723,800,000 | 1,420,200,000 | 3,191,700,000 | |
| Goodwill & Intangible Assets | 0 | 21,300,000 | 28,300,000 | 56,600,000 | 58,500,000 | 83,500,000 | 155,100,000 | 132,500,000 | 108,100,000 | 115,200,000 | 323,700,000 | 287,700,000 | 327,400,000 | 364,900,000 | 404,600,000 | 399,200,000 | 333,900,000 | 181,700,000 | 169,000,000 | 474,100,000 | 446,900,000 | 424,200,000 | 421,800,000 | 1,481,500,000 | 1,443,700,000 | 1,807,300,000 | 1,855,800,000 | 1,883,100,000 | 1,644,500,000 | 2,271,900,000 | 2,291,200,000 | 1,721,000,000 | 2,237,600,000 | 6,763,900,000 | |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,400,000 | 0 | 0 | -13,400,000 | -10,400,000 | -35,800,000 | -17,700,000 | 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 | 13,300,000 | 10,300,000 | 5,400,000 | 2,500,000 | 4,100,000 | 3,300,000 | 3,600,000 | 2,500,000 | 7,600,000 | 200,000 | 2,300,000 | 100,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Other Non-Current Assets | 6,000,000 | 15,500,000 | 32,400,000 | 35,600,000 | 43,700,000 | 40,700,000 | 48,300,000 | 21,500,000 | 43,200,000 | 79,000,000 | 0 | 0 | 0 | 0 | 6,100,000 | 9,900,000 | -2,900,000 | 4,599,999 | 11,700,000 | 19,600,000 | 15,700,000 | 21,500,000 | 11,699,999 | 43,800,000 | 27,600,000 | 697,400,000 | 716,900,000 | 31,700,000 | 360,300,000 | 24,100,000 | 26,900,000 | 715,300,000 | 57,000,000 | 189,000,000 | |
| Total Non-Current Assets | 34,600,000 | 74,800,000 | 118,000,000 | 228,500,000 | 258,800,000 | 314,700,000 | 510,000,000 | 449,800,000 | 417,700,000 | 439,200,000 | 570,600,000 | 560,700,000 | 641,700,000 | 678,600,000 | 805,300,000 | 769,300,000 | 732,699,999 | 552,599,999 | 547,900,000 | 1,018,900,000 | 958,000,000 | 940,800,000 | 920,999,999 | 2,383,600,000 | 2,248,700,000 | 3,086,500,000 | 3,159,200,000 | 2,539,600,000 | 2,748,600,000 | 3,162,200,000 | 3,213,600,000 | 3,129,000,000 | 4,455,800,000 | 9,665,500,000 | |
| 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 | 69,900,000 | 164,500,000 | 303,200,000 | 477,000,000 | 533,600,000 | 595,300,000 | 855,900,000 | 683,100,000 | 589,600,000 | 621,600,000 | 1,065,400,000 | 785,400,000 | 908,800,000 | 1,022,000,000 | 1,179,100,000 | 1,139,500,000 | 1,135,600,000 | 862,800,000 | 868,400,000 | 1,529,200,000 | 1,508,900,000 | 1,565,900,000 | 1,426,100,000 | 3,107,700,000 | 2,887,300,000 | 3,939,700,000 | 4,093,100,000 | 3,175,500,000 | 3,390,900,000 | 3,604,700,000 | 3,723,400,000 | 3,667,000,000 | 5,153,800,000 | 11,194,500,000 | |
| Accounts Payable | 24,100,000 | 53,800,000 | 41,900,000 | 112,800,000 | 82,800,000 | 75,600,000 | 103,100,000 | 53,900,000 | 104,800,000 | 114,500,000 | 125,400,000 | 127,300,000 | 140,500,000 | 79,100,000 | 112,600,000 | 89,800,000 | 118,300,000 | 98,900,000 | 84,500,000 | 146,100,000 | 165,800,000 | 166,900,000 | 197,300,000 | 231,700,000 | 227,200,000 | 185,900,000 | 197,200,000 | 206,100,000 | 126,500,000 | 135,200,000 | 181,400,000 | 108,000,000 | 356,500,000 | 471,600,000 | |
| Short-Term Debt | 1,500,000 | 1,900,000 | 1,600,000 | 3,400,000 | 3,300,000 | 11,100,000 | 20,200,000 | 26,000,000 | 3,400,000 | 38,200,000 | 316,000,000 | 37,800,000 | 81,400,000 | 72,200,000 | 158,700,000 | 109,700,000 | 139,400,000 | 115,100,000 | 37,800,000 | 13,900,000 | 3,400,000 | 1,900,000 | 54,700,000 | 233,000,000 | 125,400,000 | 212,200,000 | 225,400,000 | 92,000,000 | 135,800,000 | 161,100,000 | 272,100,000 | 243,300,000 | 105,700,000 | 160,000,000 | |
| 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 | 0 | 0 | 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 | 0 | 0 | 0 | 52,300,000 | 37,800,000 | 90,000,000 | |
| Other Current Liabilities | 2,000,000 | 21,500,000 | 23,800,000 | 38,200,000 | 39,600,000 | 53,100,000 | 73,200,000 | 76,200,000 | 1,000,000 | 600,000 | 0 | 0 | 0 | 66,100,000 | 70,100,000 | 96,700,000 | 81,600,000 | 67,900,000 | 84,800,000 | 162,700,000 | 115,300,000 | 120,800,000 | 100,900,000 | 188,600,000 | 210,400,000 | 412,000,000 | 510,800,000 | 262,900,000 | 345,300,000 | 252,500,000 | 256,300,000 | 287,000,000 | 282,800,000 | 689,900,000 | |
| Total Current Liabilities | 27,600,000 | 77,200,000 | 67,300,000 | 154,400,000 | 125,700,000 | 139,800,000 | 196,500,000 | 156,100,000 | 109,200,000 | 153,300,000 | 441,400,000 | 165,100,000 | 221,900,000 | 217,400,000 | 341,400,000 | 296,200,000 | 339,300,000 | 281,900,000 | 207,100,000 | 322,700,000 | 284,500,000 | 289,600,000 | 352,900,000 | 653,300,000 | 563,000,000 | 810,100,000 | 933,400,000 | 561,000,000 | 607,600,000 | 548,800,000 | 709,800,000 | 690,600,000 | 782,800,000 | 1,411,500,000 | |
| Long-Term Debt | 14,800,000 | 17,200,000 | 11,000,000 | 75,200,000 | 197,800,000 | 208,500,000 | 424,900,000 | 402,400,000 | 322,000,000 | 279,600,000 | 359,500,000 | 339,300,000 | 275,700,000 | 272,500,000 | 272,300,000 | 275,200,000 | 269,000,000 | 294,400,000 | 233,200,000 | 605,500,000 | 602,099,999 | 601,800,000 | 403,500,000 | 1,565,000,000 | 1,525,400,000 | 1,986,800,000 | 2,061,599,999 | 1,250,200,000 | 1,414,300,000 | 1,493,100,000 | 1,469,800,000 | 1,379,900,000 | 3,948,900,000 | 5,519,200,000 | |
| 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 | 45,800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Non-Current Deferred Tax Liabilities | 1,100,000 | 3,200,000 | 6,600,000 | 6,300,000 | 0 | 0 | 0 | 2,600,000 | 16,100,000 | 30,200,000 | 0 | 0 | 0 | 0 | 61,000,000 | 58,500,000 | 70,700,000 | 34,300,000 | 17,500,000 | 43,600,000 | 34,100,000 | 39,100,000 | 41,500,000 | 119,900,000 | 76,500,000 | 155,000,000 | 98,400,000 | 124,300,000 | 90,600,000 | 148,100,000 | 158,800,000 | 142,500,000 | 397,000,000 | 738,700,000 | |
| Other Non-Current Liabilities | 100,000 | 2,900,000 | 100,000 | 200,000 | 600,000 | 0 | 0 | 0 | 0 | 0 | 41,000,000 | 36,200,000 | 40,500,000 | 51,000,000 | 0 | 0 | 4,799,999 | 5,700,000 | 9,300,000 | 22,200,000 | 20,000,000 | 12,500,000 | 22,300,000 | 71,800,000 | 76,500,000 | 114,000,000 | 114,000,000 | 69,600,000 | 112,200,000 | 67,800,000 | 64,900,000 | 171,100,000 | 22,400,000 | 80,900,000 | |
| Total Non-Current Liabilities | 16,000,000 | 23,300,000 | 17,700,000 | 81,700,000 | 198,400,000 | 208,500,000 | 424,900,000 | 405,000,000 | 338,100,000 | 309,800,000 | 400,500,000 | 375,500,000 | 316,200,000 | 323,500,000 | 333,300,000 | 333,700,000 | 344,499,999 | 334,400,000 | 260,000,000 | 671,300,000 | 656,200,000 | 653,400,000 | 467,300,000 | 1,756,700,000 | 1,678,400,000 | 2,255,800,000 | 2,274,000,000 | 1,444,100,000 | 1,617,100,000 | 1,709,000,000 | 1,693,500,000 | 1,693,500,000 | 4,368,300,000 | 6,338,800,000 | |
| 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 | 2,600,000 | 5,900,000 | 1,500,000 | 3,100,000 | 2,800,000 | 4,400,000 | 4,099,999 | 3,800,000 | 0 | 3,200,000 | 1,700,000 | 2,900,000 | 4,099,999 | 3,100,000 | 178,800,000 | 206,300,000 | 224,500,000 | 165,000,000 | 506,400,000 | 628,400,000 | |
| Total Liabilities | 43,600,000 | 100,500,000 | 85,000,000 | 236,100,000 | 324,100,000 | 348,300,000 | 621,400,000 | 561,100,000 | 447,300,000 | 463,100,000 | 841,900,000 | 540,600,000 | 538,100,000 | 540,900,000 | 674,700,000 | 629,900,000 | 683,800,000 | 616,300,000 | 467,100,000 | 994,000,000 | 940,700,000 | 943,000,000 | 820,200,000 | 2,410,000,000 | 2,241,400,000 | 3,065,900,000 | 3,207,400,000 | 2,005,100,000 | 2,224,700,000 | 2,257,800,000 | 2,403,300,000 | 2,384,100,000 | 5,151,100,000 | 7,750,300,000 | |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,000,000 | 40,000,000 | 40,000,000 | 40,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,700,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189,100,000 | 197,100,000 | 248,100,000 | 267,900,000 | 287,000,000 | 273,000,000 | 273,400,000 | 275,000,000 | 275,000,000 | 322,500,000 | 395,600,000 | 395,900,000 | 397,800,000 | 392,800,000 | 388,300,000 | 534,700,000 | 909,300,000 | 917,100,000 | 899,400,000 | 892,300,000 | 1,268,000,000 | 1,286,900,000 | 1,283,200,000 | 0 | 3,800,000 | |
| Retained Earnings | 7,500,000 | 15,500,000 | 38,800,000 | 57,600,000 | 33,200,000 | 58,000,000 | 45,100,000 | -81,800,000 | -63,300,000 | -37,900,000 | 2,000,000 | 5,900,000 | 83,300,000 | 161,600,000 | 186,200,000 | 168,700,000 | 93,100,000 | -29,700,000 | 51,800,000 | 106,500,000 | 144,100,000 | 186,000,000 | 176,300,000 | 158,100,000 | 129,600,000 | 22,900,000 | -12,200,000 | 298,800,000 | 265,000,000 | 81,100,000 | 16,399,999 | -9,400,000 | -1,014,300,000 | -1,513,700,000 | |
| Accumulated Other Comprehensive Income/Loss | -7,100,000 | -8,700,000 | -12,100,000 | -17,700,000 | -31,200,000 | -46,100,000 | 0 | 0 | -23,400,000 | -32,700,000 | -43,700,000 | -35,800,000 | -6,100,000 | 8,700,000 | 3,900,000 | 16,800,000 | 0 | -41,200,000 | 0 | 0 | 0 | -12,400,000 | -16,799,999 | -51,000,000 | -76,200,000 | -117,900,000 | -94,400,000 | -101,700,000 | -68,500,000 | -86,699,999 | -69,100,000 | -82,200,000 | -7,500,000 | -17,200,000 | |
| Other Total Stockholders' Equity | 24,300,000 | 53,100,000 | 186,500,000 | 186,700,000 | 203,100,000 | 230,800,000 | 189,200,000 | 163,800,000 | 189,000,000 | 0 | 0 | 0 | 0 | 0 | 18,800,000 | 29,800,000 | 64,099,999 | 31,500,000 | 16,100,000 | 23,300,001 | 17,900,000 | 40,400,000 | 44,100,000 | 46,600,000 | 51,200,000 | 54,200,000 | 69,100,000 | 73,900,000 | 77,400,000 | 84,500,000 | 85,900,000 | 91,300,000 | 1,024,500,000 | 4,971,300,000 | |
| Total Stockholders' Equity | 24,700,000 | 59,900,000 | 213,200,000 | 226,600,000 | 205,100,000 | 242,700,000 | 234,300,000 | 122,000,000 | 142,300,000 | 158,500,000 | 195,400,000 | 218,200,000 | 345,100,000 | 457,300,000 | 481,900,000 | 488,700,000 | 432,200,000 | 229,200,000 | 386,000,000 | 522,200,000 | 555,800,000 | 611,800,000 | 596,400,000 | 690,800,000 | 639,300,000 | 868,500,000 | 879,600,000 | 1,170,400,000 | 1,166,200,000 | 1,346,900,000 | 1,320,100,000 | 1,282,900,000 | 2,700,000 | 3,444,200,000 | |
| Total Equity | 26,300,000 | 64,000,000 | 218,200,000 | 240,900,000 | 209,500,000 | 247,000,000 | 234,500,000 | 122,000,000 | 142,300,000 | 158,500,000 | 223,500,000 | 244,800,000 | 370,700,000 | 481,100,000 | 504,400,000 | 509,600,000 | 451,800,000 | 246,500,000 | 401,300,000 | 535,200,000 | 568,200,000 | 622,900,000 | 605,900,000 | 697,700,000 | 645,900,000 | 873,800,000 | 885,700,000 | 1,170,400,000 | 1,166,200,000 | 1,346,900,000 | 1,320,100,000 | 1,282,900,000 | 2,700,000 | 3,444,200,000 | |
| Total Liabilities & Stockholders' Equity | 69,900,000 | 164,500,000 | 303,200,000 | 477,000,000 | 533,600,000 | 595,300,000 | 855,900,000 | 683,100,000 | 589,600,000 | 621,600,000 | 1,065,400,000 | 785,400,000 | 908,800,000 | 1,022,000,000 | 1,171,400,000 | 1,139,500,000 | 1,148,900,000 | 873,100,000 | 873,800,000 | 1,529,200,000 | 1,508,900,000 | 1,565,900,000 | 1,426,100,000 | 3,094,300,000 | 2,887,300,000 | 3,939,700,000 | 4,093,100,000 | 3,175,500,000 | 3,390,900,000 | 3,604,700,000 | 3,723,400,000 | 3,667,000,000 | 5,153,800,000 | 11,194,500,000 | |
| Minority Interest | 1,600,000 | 4,100,000 | 5,000,000 | 14,300,000 | 4,400,000 | 4,300,000 | 200,000 | 0 | 0 | 0 | 28,100,000 | 26,600,000 | 25,600,000 | 23,800,000 | 22,500,000 | 20,900,000 | 19,600,000 | 17,300,000 | 15,300,000 | 13,000,000 | 12,400,000 | 11,100,000 | 9,500,000 | 6,900,000 | 6,600,000 | 5,300,000 | 6,100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Liabilities & Total Equity | 69,900,000 | 164,500,000 | 303,200,000 | 477,000,000 | 533,600,000 | 595,300,000 | 855,900,000 | 683,100,000 | 589,600,000 | 621,600,000 | 1,065,400,000 | 785,400,000 | 908,800,000 | 1,022,000,000 | 1,171,400,000 | 1,139,500,000 | 1,148,900,000 | 873,100,000 | 873,800,000 | 1,529,200,000 | 1,508,900,000 | 1,565,900,000 | 1,426,100,000 | 3,094,300,000 | 2,887,300,000 | 3,939,700,000 | 4,093,100,000 | 3,175,500,000 | 3,390,900,000 | 3,604,700,000 | 3,723,400,000 | 3,667,000,000 | 5,153,800,000 | 11,194,500,000 | |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,400,000 | 0 | 0 | -13,400,000 | -10,400,000 | -35,800,000 | -17,700,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Debt | 16,300,000 | 19,100,000 | 12,600,000 | 78,600,000 | 201,100,000 | 219,600,000 | 445,100,000 | 428,400,000 | 325,400,000 | 317,800,000 | 675,500,000 | 377,100,000 | 357,100,000 | 344,700,000 | 431,000,000 | 384,900,000 | 408,400,000 | 409,500,000 | 271,000,000 | 619,400,000 | 605,500,000 | 603,700,000 | 458,200,000 | 1,798,000,000 | 1,650,800,000 | 2,199,000,000 | 2,287,000,000 | 1,342,200,000 | 1,550,100,000 | 1,654,200,000 | 1,741,900,000 | 1,623,200,000 | 4,054,600,000 | 5,679,200,000 | |
| Net Debt | 17,500,000 | 15,500,000 | -46,300,000 | 64,600,000 | 148,600,000 | 163,800,000 | 349,900,000 | 400,300,000 | 322,800,000 | 310,600,000 | 671,600,000 | 373,800,000 | 338,700,000 | 318,100,000 | 409,300,000 | 371,500,000 | 381,000,000 | 394,800,000 | 240,100,000 | 571,200,000 | 504,600,000 | 424,300,000 | 411,000,000 | 1,711,800,000 | 1,573,700,000 | 2,120,900,000 | 2,195,100,000 | 1,171,400,000 | 1,393,200,000 | 1,539,100,000 | 1,613,500,000 | 1,544,400,000 | 4,007,600,000 | 5,064,800,000 |