Spire Inc.
SR-PA
NYSE
24.1197
USD-0.06(-0.25%)
As of today
Spire Inc. fundamentals
SR-PA Balance Sheet
| Period Ending | Sep 30, 1994 | Sep 30, 1995 | Sep 30, 1996 | Sep 30, 1997 | Sep 30, 1998 | Sep 30, 1999 | Sep 30, 2000 | Sep 30, 2001 | Sep 30, 2002 | Sep 30, 2003 | Sep 30, 2004 | Sep 30, 2005 | Sep 30, 2006 | Sep 30, 2007 | Sep 30, 2008 | Sep 30, 2009 | Sep 30, 2010 | Sep 30, 2011 | Sep 30, 2012 | Sep 30, 2013 | Sep 30, 2014 | Sep 30, 2015 | Sep 30, 2016 | Sep 30, 2017 | Sep 30, 2018 | Sep 30, 2019 | Sep 30, 2020 | Sep 30, 2021 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2024 | Sep 30, 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 1,600,000 | 1,600,000 | 4,400,000 | 4,500,000 | 3,700,000 | 9,400,000 | 4,215,000 | 3,223,000 | 12,870,000 | 7,291,000 | 13,854,000 | 6,013,000 | 50,778,000 | 52,746,000 | 14,899,000 | 74,591,000 | 86,919,000 | 43,277,000 | 27,457,000 | 52,981,000 | 16,100,000 | 13,800,000 | 5,200,000 | 7,400,000 | 4,400,000 | 5,800,000 | 4,099,999 | 4,300,000 | 6,500,000 | 5,600,000 | 4,500,000 | 5,700,000 | |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,178,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Cash & Short-Term Investments | 1,600,000 | 1,600,000 | 4,400,000 | 4,500,000 | 3,700,000 | 9,400,000 | 4,215,000 | 3,223,000 | 12,870,000 | 7,291,000 | 13,854,000 | 6,013,000 | 50,778,000 | 52,746,000 | 14,899,000 | 91,769,000 | 86,919,000 | 43,277,000 | 27,457,000 | 52,981,000 | 16,100,000 | 13,800,000 | 5,200,000 | 7,400,000 | 4,400,000 | 5,800,000 | 4,099,999 | 4,300,000 | 6,500,000 | 5,600,000 | 4,500,000 | 5,700,000 | |
| Net Receivables | 39,100,000 | 34,400,000 | 45,600,000 | 47,900,000 | 46,100,000 | 42,000,000 | 55,207,000 | 78,491,000 | 89,478,000 | 104,334,000 | 117,683,000 | 156,644,000 | 163,142,000 | 177,669,000 | 198,959,000 | 148,339,000 | 150,552,000 | 155,172,000 | 156,219,000 | 190,100,000 | 234,900,000 | 230,500,000 | 232,000,000 | 276,700,000 | 303,700,000 | 293,900,000 | 263,300,000 | 605,500,000 | 644,000,000 | 310,500,000 | 289,400,000 | 329,400,000 | |
| Inventory | 67,000,000 | 60,600,000 | 77,000,000 | 75,000,000 | 73,400,000 | 81,500,000 | 112,479,000 | 96,267,000 | 96,197,000 | 138,434,000 | 152,295,000 | 184,608,000 | 162,834,000 | 163,196,000 | 231,479,000 | 117,318,000 | 133,068,000 | 128,360,000 | 106,472,000 | 199,151,000 | 270,200,000 | 215,400,000 | 202,300,000 | 225,800,000 | 210,300,000 | 196,600,000 | 191,500,000 | 305,000,000 | 422,300,000 | 279,500,000 | 263,900,000 | 282,500,000 | |
| Other Current Assets | 7,600,000 | 11,200,000 | 6,400,000 | 11,900,000 | 12,800,000 | 12,500,000 | 20,695,000 | 12,555,000 | 23,810,000 | 37,831,000 | 53,804,000 | 56,536,000 | 63,975,000 | 42,667,000 | 43,104,000 | 28,535,000 | 33,371,000 | 34,566,000 | 52,868,000 | 33,700,000 | 104,800,000 | 70,400,000 | 130,100,000 | 215,600,000 | 141,200,000 | 118,200,000 | 131,700,000 | 401,700,000 | 519,200,000 | 481,300,000 | 213,500,000 | 190,100,000 | |
| Total Current Assets | 115,300,000 | 107,800,000 | 133,400,000 | 139,300,000 | 136,000,000 | 145,400,000 | 192,596,000 | 190,536,000 | 222,355,000 | 287,890,000 | 337,636,000 | 424,126,000 | 459,846,000 | 467,335,000 | 561,908,000 | 368,783,000 | 414,195,000 | 369,134,000 | 343,016,000 | 475,880,000 | 604,900,000 | 530,100,000 | 569,600,000 | 725,500,000 | 659,600,000 | 614,500,000 | 590,600,000 | 1,316,500,000 | 1,592,000,000 | 1,076,900,000 | 771,300,000 | 807,700,000 | |
| Property, Plant & Equipment (Net) | 434,600,000 | 457,000,000 | 476,400,000 | 497,300,000 | 524,400,000 | 545,500,000 | 575,379,000 | 602,533,000 | 641,362,000 | 621,247,000 | 646,875,000 | 691,244,000 | 777,189,000 | 805,064,000 | 826,990,000 | 859,990,000 | 884,084,000 | 933,271,000 | 1,025,338,000 | 1,784,324,000 | 2,768,900,000 | 2,941,200,000 | 3,300,900,000 | 3,717,200,000 | 4,145,000,000 | 4,352,000,000 | 5,177,500,000 | 5,587,200,000 | 5,935,500,000 | 6,478,000,000 | 7,261,700,000 | 7,822,900,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104,334,000 | 117,683,000 | 156,644,000 | 33,595,000 | 33,595,000 | 0 | 0 | 0 | 0 | 0 | 247,078,000 | 937,800,000 | 946,000,000 | 1,164,900,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89,478,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Goodwill & Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,455,000 | 28,124,000 | 28,124,000 | 28,124,000 | 33,595,000 | 33,595,000 | 0 | -256,196,000 | -155,000,000 | -8,405,000,000 | 0 | 247,078,000 | 937,800,000 | 946,000,000 | 1,164,900,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | 1,171,600,000 | |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44,973,000 | 50,226,000 | 50,785,000 | 50,775,000 | 58,306,000 | 60,000,000 | 59,900,000 | 62,100,000 | 64,200,000 | 68,700,000 | 550,100,000 | 71,700,000 | 83,100,000 | 90,900,000 | 108,100,000 | 115,300,000 | 130,100,000 | |
| Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,669,000 | 256,196,000 | 155,000,000 | 8,405,000,000 | 0 | 545,947,000 | 637,400,000 | 737,600,000 | 838,000,000 | 791,100,000 | 669,800,000 | 767,600,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Other Non-Current Assets | 58,400,000 | 71,900,000 | 79,600,000 | 84,100,000 | 110,700,000 | 140,700,000 | 163,765,000 | 182,841,000 | 190,701,000 | 264,137,000 | 252,660,000 | 241,579,000 | 299,530,000 | 335,159,000 | 372,088,000 | 488,272,000 | 491,691,000 | 429,892,000 | 461,133,000 | 13,851,000 | 65,000,000 | 75,400,000 | 141,900,000 | 77,100,000 | 128,900,000 | 163,400,000 | 1,229,800,000 | 1,198,000,000 | 1,293,700,000 | 1,479,000,000 | 1,540,800,000 | 1,642,999,999 | |
| Total Non-Current Assets | 493,000,000 | 528,900,000 | 556,000,000 | 581,400,000 | 635,100,000 | 686,200,000 | 739,144,000 | 785,374,000 | 859,518,000 | 913,508,000 | 927,659,000 | 960,947,000 | 1,110,314,000 | 1,173,818,000 | 1,210,747,000 | 1,393,235,000 | 1,426,001,000 | 1,413,948,000 | 1,537,246,000 | 2,649,506,000 | 4,469,100,000 | 4,760,100,000 | 5,507,800,000 | 5,821,200,000 | 6,184,000,000 | 7,004,700,000 | 7,650,600,000 | 8,039,900,000 | 8,491,700,000 | 9,236,700,000 | 10,089,400,000 | 10,767,599,999 | |
| 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 | |
| Total Assets | 608,300,000 | 636,700,000 | 689,400,000 | 720,700,000 | 771,100,000 | 831,600,000 | 931,740,000 | 975,910,000 | 1,081,873,000 | 1,201,398,000 | 1,265,295,000 | 1,385,073,000 | 1,570,160,000 | 1,641,153,000 | 1,772,655,000 | 1,762,018,000 | 1,840,196,000 | 1,783,082,000 | 1,880,262,000 | 3,125,386,000 | 5,074,000,000 | 5,290,200,000 | 6,077,400,000 | 6,546,700,000 | 6,843,600,000 | 7,619,200,000 | 8,241,200,000 | 9,356,400,000 | 10,083,700,000 | 10,313,600,000 | 10,860,700,000 | 11,575,300,000 | |
| Accounts Payable | 20,100,000 | 21,100,000 | 20,600,000 | 29,600,000 | 20,700,000 | 31,716,000 | 45,660,000 | 32,087,000 | 45,707,000 | 66,001,000 | 68,366,000 | 138,404,000 | 103,274,000 | 106,829,000 | 159,580,000 | 72,765,000 | 95,595,000 | 96,561,000 | 89,503,000 | 140,200,000 | 176,700,000 | 146,500,000 | 210,900,000 | 257,100,000 | 290,100,000 | 301,500,000 | 243,300,000 | 409,900,000 | 617,400,000 | 253,100,000 | 237,200,000 | 248,300,000 | |
| Short-Term Debt | 53,500,000 | 59,500,000 | 59,600,000 | 99,000,000 | 98,500,000 | 84,700,000 | 127,000,000 | 117,050,000 | 186,670,000 | 218,200,000 | 96,525,000 | 110,666,000 | 207,459,000 | 251,560,000 | 216,060,000 | 129,800,000 | 154,650,000 | 46,000,000 | 65,100,000 | 74,000,000 | 287,100,000 | 418,000,000 | 648,700,000 | 577,300,000 | 729,100,000 | 783,200,000 | 714,900,000 | 734,300,000 | 1,325,200,000 | 1,118,900,000 | 995,600,000 | 1,810,600,000 | |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,951,000 | 10,501,000 | 11,901,000 | 11,304,000 | 32,896,000 | 63,400,000 | 51,700,000 | 55,200,000 | 61,000,000 | 65,400,000 | 68,500,000 | 71,400,000 | 78,800,000 | 90,100,000 | 104,100,000 | 105,200,000 | 0 | |
| Deferred Revenue | -53,500,000 | -59,500,000 | 66,200,000 | -99,000,000 | 64,300,000 | -84,700,000 | -127,000,000 | -117,050,000 | 0 | 0 | 0 | 0 | 0 | 0 | 25,548,000 | 21,140,000 | 16,809,000 | 25,278,000 | 33,711,000 | 38,798,000 | 66,200,000 | 76,400,000 | 70,200,000 | 32,000,000 | 58,200,000 | 68,200,000 | 45,300,000 | 32,100,000 | 18,700,000 | 20,900,000 | 78,300,000 | 58,100,000 | |
| Other Current Liabilities | 70,700,000 | 47,200,000 | -200,000 | 55,800,000 | 64,500,000 | 56,984,000 | 58,444,000 | 68,559,000 | 104,420,000 | 82,075,000 | 97,739,000 | 116,490,000 | 120,149,000 | 115,276,000 | 103,564,000 | 59,484,000 | 73,178,000 | 77,472,000 | 86,217,000 | 106,082,000 | 255,600,000 | 193,300,000 | 246,500,000 | 170,500,000 | 214,400,000 | 283,000,000 | 374,300,000 | 353,200,000 | 302,200,000 | 258,400,000 | 287,600,000 | 431,600,000 | |
| Total Current Liabilities | 144,300,000 | 127,800,000 | 146,200,000 | 184,400,000 | 183,700,000 | 173,400,000 | 231,104,000 | 217,696,000 | 336,797,000 | 366,276,000 | 262,630,000 | 365,560,000 | 430,882,000 | 473,665,000 | 479,204,000 | 299,140,000 | 333,924,000 | 231,934,000 | 252,124,000 | 353,178,000 | 782,800,000 | 853,800,000 | 1,161,300,000 | 1,097,900,000 | 1,321,700,000 | 1,468,800,000 | 1,449,200,000 | 1,608,300,000 | 2,353,600,000 | 1,755,400,000 | 1,703,900,000 | 2,548,600,000 | |
| Long-Term Debt | 154,200,000 | 154,300,000 | 179,300,000 | 154,400,000 | 179,200,000 | 204,323,000 | 234,408,000 | 284,459,000 | 259,545,000 | 306,025,000 | 380,336,000 | 340,433,000 | 395,441,000 | 355,522,000 | 389,181,000 | 142,334,000 | 364,298,000 | 100,315,000 | 339,416,000 | 912,700,000 | 1,851,000,000 | 1,771,500,000 | 1,833,700,000 | 1,995,000,000 | 1,900,100,000 | 2,082,600,000 | 2,482,100,000 | 2,992,800,000 | 3,032,200,000 | 3,624,200,000 | 3,767,100,000 | 3,428,500,000 | |
| Non-Current Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 246,906,000 | 280,809,000 | 264,042,000 | 296,358,000 | 388,667,000 | 472,900,000 | 531,900,000 | 640,800,000 | 691,200,000 | 863,800,000 | 1,004,800,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Non-Current Deferred Tax Liabilities | 85,000,000 | 91,600,000 | 85,800,000 | 92,300,000 | 109,800,000 | 131,400,000 | 141,211,000 | 148,463,000 | 163,007,000 | 185,914,000 | 194,636,000 | 190,914,000 | 236,585,000 | 229,268,000 | 226,734,000 | 259,950,000 | 295,929,000 | 318,731,000 | 355,509,000 | 379,114,000 | 383,800,000 | 482,100,000 | 607,300,000 | 707,500,000 | 435,800,000 | 451,400,000 | 511,400,000 | 612,300,000 | 675,100,000 | 743,700,000 | 808,400,000 | 887,400,000 | |
| Other Non-Current Liabilities | -239,200,000 | -245,900,000 | -265,100,000 | -246,700,000 | -289,000,000 | -335,723,000 | -375,619,000 | -432,922,000 | -422,552,000 | -491,939,000 | -574,972,000 | -531,347,000 | -632,026,000 | -584,790,000 | -615,915,000 | 53,506,000 | 29,659,000 | 30,687,000 | 331,602,000 | 813,226,000 | 548,000,000 | 609,200,000 | 693,900,000 | 755,000,000 | -1,324,800,000 | 1,073,400,000 | 1,272,800,000 | 1,474,999,999 | 1,191,200,000 | 1,256,500,000 | 1,340,000,000 | 1,315,300,000 | |
| Total Non-Current Liabilities | 239,200,000 | 245,900,000 | 265,100,000 | 246,700,000 | 289,000,000 | 335,700,000 | 375,619,000 | 432,922,000 | 458,000,000 | 534,800,000 | 645,700,000 | 652,000,000 | 735,800,000 | 738,500,000 | 806,500,000 | 945,848,000 | 970,695,000 | 977,817,000 | 1,026,527,000 | 1,725,926,000 | 2,782,800,000 | 2,862,800,000 | 3,147,900,000 | 3,457,500,000 | 1,011,100,000 | 3,607,400,000 | 4,266,300,000 | 5,080,099,999 | 4,898,500,000 | 5,624,400,000 | 5,915,500,000 | 5,631,200,000 | |
| Other Liabilities | 27,900,000 | 33,700,000 | 35,300,000 | 37,200,000 | 39,600,000 | 38,200,000 | 40,269,000 | 35,619,000 | 44,000 | -8,000 | -58,000 | 40,000 | 54,000 | 36,000 | 5,000 | 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 | -246,906,000 | 0 | -264,042,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58,400,000 | 53,700,000 | 73,700,000 | 70,200,000 | 69,300,000 | 59,100,000 | |
| Total Liabilities | 411,400,000 | 407,400,000 | 446,600,000 | 468,300,000 | 512,300,000 | 547,300,000 | 646,992,000 | 686,237,000 | 794,841,000 | 901,068,000 | 908,272,000 | 1,017,600,000 | 1,166,736,000 | 1,212,201,000 | 1,285,709,000 | 1,244,988,000 | 1,304,619,000 | 1,209,751,000 | 1,278,651,000 | 2,079,104,000 | 3,565,600,000 | 3,716,600,000 | 4,309,200,000 | 4,555,400,000 | 2,332,800,000 | 5,076,200,000 | 5,715,500,000 | 6,688,400,000 | 7,252,100,000 | 7,379,800,000 | 7,619,400,000 | 8,179,800,000 | |
| Preferred Stock | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 1,763,000 | 1,588,000 | 1,266,000 | 1,258,000 | 1,108,000 | 948,000 | 787,000 | 627,000 | 467,000 | 166,000 | 137,000 | 100,000 | 116,000 | 70,336,000,000 | 0 | 0 | 0 | 0 | 0 | 242,000,000 | 242,000,000 | 242,000,000 | 242,000,000 | 242,000,000 | 242,000,000 | 242,000,000 | |
| Common Stock | 17,500,000 | 19,300,000 | 19,400,000 | 19,400,000 | 19,500,000 | 20,700,000 | 20,744,000 | 20,744,000 | 18,921,000 | 19,082,000 | 20,981,000 | 21,172,000 | 21,362,000 | 21,646,000 | 21,993,000 | 22,168,000 | 22,293,000 | 22,431,000 | 22,539,000 | 32,697,000 | 43,200,000 | 43,300,000 | 1,221,500,000 | 1,373,000,000 | 1,533,400,000 | 1,556,800,000 | 51,600,000 | 51,700,000 | 52,500,000 | 53,200,000 | 57,700,000 | 59,000,000 | |
| Retained Earnings | 173,300,000 | 173,600,000 | 184,200,000 | 193,800,000 | 198,300,000 | 199,800,000 | 200,423,000 | 205,512,000 | 202,517,000 | 211,610,000 | 220,483,000 | 231,551,000 | 250,495,000 | 268,761,000 | 312,808,000 | 342,810,000 | 361,723,000 | 389,298,000 | 414,581,000 | 420,103,000 | 437,500,000 | 494,200,000 | 550,900,000 | 615,100,000 | 715,600,000 | 775,500,000 | 720,700,000 | 843,000,000 | 905,500,000 | 958,000,000 | 1,018,700,000 | 1,087,600,000 | |
| Accumulated Other Comprehensive Income/Loss | -297,900,000 | -311,300,000 | -327,800,000 | -325,100,000 | -343,100,000 | -100,000 | -274,859,000 | -382,542,000 | -339,000 | -80,000 | -1,607,000 | -7,703,000 | 3,655,000 | 1,857,000 | 4,437,000 | -2,166,000 | -7,137,000 | -2,100,000 | -4,116,000 | -787,000 | -1,700,000 | -2,000,000 | -4,200,000 | 3,200,000 | 6,400,000 | -31,300,000 | -41,199,999 | 3,600,000 | 47,200,000 | 47,600,000 | 12,100,000 | 19,400,000 | |
| Other Total Stockholders' Equity | 599,900,000 | 657,000,000 | 692,800,000 | 687,400,000 | 725,200,000 | 61,915,000 | 611,536,000 | 826,913,000 | 64,667,000 | 68,460,000 | 116,058,000 | 121,505,000 | 127,125,000 | 136,061,000 | 147,241,000 | 154,218,000 | 158,698,000 | 163,702,000 | 168,607,000 | 594,290,000 | 1,029,400,000 | 1,038,100,000 | 1,175,900,000 | 1,325,600,000 | 1,482,700,000 | 1,505,800,000 | 1,549,200,000 | 1,517,900,000 | 1,571,300,000 | 1,616,500,000 | 1,902,200,000 | 1,981,400,000 | |
| Total Stockholders' Equity | 196,900,000 | 229,300,000 | 242,800,000 | 252,400,000 | 258,800,000 | 284,300,000 | 284,748,000 | 289,673,000 | 287,032,000 | 300,330,000 | 357,023,000 | 367,473,000 | 403,424,000 | 428,952,000 | 486,946,000 | 517,030,000 | 535,577,000 | 573,331,000 | 601,611,000 | 1,046,282,000 | 1,508,400,000 | 1,573,600,000 | 1,768,200,000 | 1,991,300,000 | 2,255,400,000 | 2,543,000,000 | 2,522,300,000 | 2,658,200,000 | 2,818,500,000 | 2,917,300,000 | 3,232,700,000 | 3,389,400,000 | |
| Total Equity | 196,900,000 | 229,300,000 | 242,800,000 | 252,400,000 | 258,800,000 | 284,300,000 | 284,748,000 | 289,673,000 | 287,032,000 | 300,330,000 | 357,023,000 | 367,473,000 | 403,424,000 | 428,952,000 | 486,946,000 | 517,030,000 | 535,577,000 | 573,331,000 | 601,611,000 | 1,046,282,000 | 1,508,400,000 | 1,573,600,000 | 1,768,200,000 | 1,991,300,000 | 2,263,300,000 | 2,546,400,000 | 2,525,700,000 | 2,668,000,000 | 2,831,600,000 | 2,933,800,000 | 3,232,700,000 | 3,395,500,000 | |
| Total Liabilities & Stockholders' Equity | 608,300,000 | 636,700,000 | 689,400,000 | 720,700,000 | 771,100,000 | 831,600,000 | 931,740,000 | 975,910,000 | 1,081,873,000 | 1,201,398,000 | 1,265,295,000 | 1,385,073,000 | 1,570,160,000 | 1,641,153,000 | 1,772,655,000 | 1,762,018,000 | 1,840,196,000 | 1,783,082,000 | 1,880,262,000 | 3,125,386,000 | 5,074,000,000 | 5,290,200,000 | 6,077,400,000 | 6,546,700,000 | 6,843,600,000 | 7,619,200,000 | 8,241,200,000 | 9,356,400,000 | 10,083,700,000 | 10,313,600,000 | 10,860,700,000 | 11,575,300,000 | |
| 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 | 7,900,000 | 3,400,000 | 3,400,000 | 9,800,000 | 13,100,000 | 16,500,000 | 8,600,000 | 6,100,000 | |
| Total Liabilities & Total Equity | 608,300,000 | 636,700,000 | 689,400,000 | 720,700,000 | 771,100,000 | 831,600,000 | 931,740,000 | 975,910,000 | 1,081,873,000 | 1,201,398,000 | 1,265,295,000 | 1,385,073,000 | 1,570,160,000 | 1,641,153,000 | 1,772,655,000 | 1,762,018,000 | 1,840,196,000 | 1,783,082,000 | 1,880,262,000 | 3,125,386,000 | 5,074,000,000 | 5,290,200,000 | 6,077,400,000 | 6,546,700,000 | 6,843,600,000 | 7,619,200,000 | 8,241,200,000 | 9,356,400,000 | 10,083,700,000 | 10,313,600,000 | 10,860,700,000 | 11,575,300,000 | |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62,151,000 | 50,226,000 | 50,785,000 | 50,775,000 | 58,306,000 | 60,000,000 | 59,900,000 | 62,100,000 | 64,200,000 | 68,700,000 | 550,100,000 | 71,700,000 | 83,100,000 | 90,900,000 | 108,100,000 | 115,300,000 | 130,100,000 | |
| Total Debt | 207,700,000 | 213,800,000 | 238,900,000 | 253,400,000 | 277,700,000 | 289,000,000 | 361,408,000 | 401,509,000 | 446,215,000 | 522,825,000 | 476,861,000 | 451,099,000 | 602,900,000 | 607,082,000 | 605,241,000 | 519,040,000 | 518,948,000 | 410,357,000 | 404,516,000 | 986,712,000 | 2,138,100,000 | 2,189,500,000 | 2,482,400,000 | 2,572,300,000 | 2,629,200,000 | 2,865,800,000 | 3,197,000,000 | 3,727,100,000 | 4,357,400,000 | 4,743,100,000 | 4,762,700,000 | 5,239,100,000 | |
| Net Debt | 206,100,000 | 212,200,000 | 234,500,000 | 248,900,000 | 274,000,000 | 279,600,000 | 357,193,000 | 398,286,000 | 433,345,000 | 515,534,000 | 463,007,000 | 445,086,000 | 552,122,000 | 554,336,000 | 590,342,000 | 444,449,000 | 432,029,000 | 367,080,000 | 377,059,000 | 933,731,000 | 2,122,000,000 | 2,175,700,000 | 2,477,200,000 | 2,564,900,000 | 2,624,800,000 | 2,860,000,000 | 3,192,900,000 | 3,722,800,000 | 4,350,900,000 | 4,737,500,000 | 4,758,200,000 | 5,233,400,000 |