Santos Limited
STOSF
OTC
5.05
USD+0.07(+1.41%)
As of today
Santos Limited fundamentals
STOSF Balance Sheet
Period Ending | Dec 31, 1987 | Dec 31, 1989 | Dec 31, 1990 | Dec 31, 1991 | Dec 31, 1992 | Dec 31, 1993 | 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 | 210,700,000 | 112,432,244 | 73,398,319 | 142,631,226 | 62,350,317 | 72,267,450 | 92,851,879 | 66,325,239 | 121,007,547 | 71,424,854 | 71,834,524 | 64,045,950 | 101,652,620 | 54,260,716 | 47,560,024 | 83,608,013 | 99,872,038 | 167,826,023 | 125,187,347 | 175,807,795 | 1,085,868,121 | 2,012,198,956 | 4,386,374,715 | 3,405,316,463 | 2,234,665,890 | 574,364,096 | 634,050,560 | 840,226,000 | 2,026,000,000 | 1,231,000,000 | 1,316,000,000 | 1,067,000,000 | 1,319,000,000 | 2,966,896,603 | 2,352,000,000 | 1,875,000,000 | 1,833,000,000 | |
Short-Term Investments | 0 | 0 | 0 | 0 | 20,232,884 | 11,784,945 | 0 | 0 | 0 | 0 | 0 | 86,988,757 | 0 | 17,134,288 | 0 | 0 | 0 | 3,963,066 | 9,544,876 | 0 | 0 | 55,694,792 | 3,046,798 | 3,066,011 | 3,116,688 | 891,869 | 4,091,486 | 1,000,000 | 9,667,173 | 0 | 1,000,000 | 4,000,000 | 1,000,000 | 7,000,000 | 109,000,000 | 404,000,000 | 27,000,000 | |
Total Cash & Short-Term Investments | 210,700,000 | 112,432,244 | 73,398,319 | 142,631,226 | 82,583,202 | 84,052,395 | 92,851,879 | 66,325,239 | 121,007,547 | 71,424,854 | 71,834,524 | 64,045,950 | 101,652,620 | 54,260,716 | 47,560,024 | 83,608,013 | 99,872,038 | 167,826,023 | 125,187,347 | 175,807,795 | 1,085,868,121 | 2,067,893,748 | 4,389,421,514 | 3,408,382,474 | 2,237,782,579 | 575,255,966 | 634,050,560 | 840,226,000 | 2,026,000,000 | 1,231,000,000 | 1,317,000,000 | 1,071,000,000 | 1,320,000,000 | 2,966,896,603 | 2,461,000,000 | 2,279,000,000 | 1,860,000,000 | |
Net Receivables | 83,900,000 | 84,028,309 | 93,773,877 | 106,973,420 | 89,327,497 | 59,872,939 | 84,706,977 | 88,508,091 | 103,811,737 | 77,799,750 | 74,395,687 | 100,550,180 | 130,728,055 | 274,700,000 | 157,093,903 | 129,212,383 | 319,200,399 | 508,900,000 | 485,400,000 | 532,596,781 | 406,684,847 | 823,743,947 | 675,373,740 | 918,781,362 | 533,992,686 | 707,252,684 | 517,876,135 | 392,445,246 | 269,000,000 | 334,000,000 | 521,000,000 | 371,000,000 | 560,000,000 | 745,000,000 | 598,000,000 | 829,000,000 | 729,000,000 | |
Inventory | 36,100,000 | 24,222,245 | 26,395,609 | 30,259,716 | 35,029,041 | 34,338,891 | 40,646,937 | 45,184,534 | 57,797,025 | 48,657,368 | 44,210,551 | 58,943,209 | 55,031,665 | 56,404,602 | 69,881,829 | 84,586,324 | 91,523,360 | 105,440,433 | 132,050,169 | 211,758,516 | 202,573,246 | 245,236,747 | 265,071,498 | 289,227,058 | 333,485,704 | 373,693,410 | 362,431,481 | 360,408,900 | 321,000,000 | 266,000,000 | 288,000,000 | 301,000,000 | 288,000,000 | 404,758,071 | 443,000,000 | 442,000,000 | 427,668,190 | |
Other Current Assets | 0 | 473,398 | 617,441 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 11,585,615 | -224,841,501 | 17,610,669 | 21,522,854 | 16,775,380 | 30,000,000 | 249,000,000 | 73,742,822 | 41,395,706 | 24,254,186 | 23,358,791 | 240,170,878 | 279,463,097 | 197,103,206 | 175,094,997 | 534,098,089 | 327,000,000 | 141,000,000 | 72,000,000 | 441,000,000 | 528,000,000 | 617,000,000 | 1,680,000,000 | 797,000,000 | 168,940,305 | |
Total Current Assets | 330,700,000 | 221,156,197 | 194,185,247 | 279,864,363 | 206,939,741 | 178,264,226 | 218,205,794 | 200,017,865 | 282,616,310 | 197,881,973 | 190,440,763 | 223,539,340 | 298,997,955 | 266,658,499 | 294,838,503 | 308,168,149 | 527,371,180 | 667,862,634 | 836,554,389 | 993,905,914 | 1,736,521,921 | 3,161,128,628 | 5,353,225,544 | 4,856,561,775 | 3,384,724,069 | 1,853,305,269 | 1,689,437,944 | 2,126,776,561 | 2,950,000,000 | 1,972,000,000 | 2,198,000,000 | 2,180,000,000 | 2,696,000,000 | 4,736,466,991 | 5,128,000,000 | 4,347,000,000 | 3,186,000,000 | |
Property, Plant & Equipment (Net) | 1,755,800,000 | 1,753,864,118 | 1,738,019,711 | 1,512,073,474 | 1,353,125,774 | 1,466,887,013 | 1,701,120,893 | 1,623,963,435 | 2,066,203,916 | 2,097,405,786 | 2,087,469,834 | 2,318,411,084 | 2,210,011,529 | 2,220,758,935 | 2,647,152,848 | 3,601,766,981 | 4,111,138,853 | 3,811,305,557 | 4,504,378,007 | 5,306,326,450 | 4,784,420,669 | 6,683,375,104 | 8,202,998,050 | 10,930,330,005 | 13,976,271,609 | 16,094,680,889 | 16,194,878,507 | 13,117,427,772 | 11,028,000,000 | 10,121,000,000 | 12,347,000,000 | 12,806,000,000 | 12,991,000,000 | 18,408,516,731 | 20,494,000,000 | 21,972,000,000 | 23,112,000,000 | |
Goodwill | 147,800,000 | 100,991,770 | 93,851,057 | 87,357,824 | 74,118,424 | 66,849,084 | 69,580,731 | 60,072,354 | 57,000,923 | 40,721,273 | 32,685,318 | 29,177,215 | 19,829,223 | 26,500,000 | 9,814,863 | 6,396,652 | 3,121,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 628,000,000 | 481,000,000 | 383,000,000 | 1,458,524,774 | 1,190,000,000 | 1,250,000,000 | 1,250,000,000 | |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,721,273 | 32,685,318 | 0 | 19,829,223 | 13,526,895 | 9,814,863 | 6,396,652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 683,238,636 | 684,259,193 | 496,339,013 | 1,458,524,774 | 1,754,774,017 | 1,000,000 | 15,000,000 | |
Goodwill & Intangible Assets | 147,800,000 | 100,991,770 | 93,851,057 | 87,357,824 | 74,118,424 | 66,849,084 | 69,580,731 | 60,072,354 | 57,000,923 | 40,721,273 | 32,685,318 | 29,177,215 | 19,829,223 | 13,526,895 | 9,814,863 | 6,396,652 | 3,121,000 | 2 | -0 | 0 | 2 | 0 | 0 | 207,466,759 | 256,607,380 | 216,724,340 | 120,265,074 | 95,380,941 | 82,000,000 | 61,000,000 | 628,000,000 | 481,000,000 | 383,000,000 | 2,917,049,550 | 1,190,000,000 | 1,251,000,000 | 1,265,000,000 | |
Long-Term Investments | 106,200,000 | 176,025,500 | 177,977,417 | 172,586,825 | 244,515,098 | 163,363,721 | 235,891,866 | 266,268,665 | 311,037,162 | 253,499,687 | 235,870,917 | 228,511,242 | 18,826,622 | 17,865,711 | 18,339,773 | 8,804,804 | 936,300 | 10,836,933 | 35,655,123 | 42,351,703 | 16,082,791 | 170,677,590 | 218,353,916 | 6,132,022 | 24,933,510 | 119,510,541 | 103,084,349 | 78,634,669 | 131,000,000 | 116,000,000 | 33,000,000 | 16,000,000 | 414,000,000 | 746,708,855 | 407,000,000 | 533,000,000 | 452,000,000 | |
Tax Assets | 0 | 40,949,007 | 60,740,775 | 54,437,078 | 59,528,725 | 27,836,853 | 6,903,773 | 5,880,689 | 4,458,172 | 4,878,746 | 2,927,043 | 10,663,421 | 9,134,810 | 23,123,334 | 7,964,060 | 1,053,566 | 2,340,750 | 42,029,728 | 59,241,145 | 76,110,307 | 77,616,949 | 70,965,945 | 54,842,378 | 145,124,531 | 23,894,614 | 10,702,436 | 18,816,984 | 465,983,224 | 1,054,000,000 | 1,419,000,000 | 1,746,000,000 | 870,000,000 | 1,041,000,000 | 2,398,640,197 | 1,114,000,000 | 1,038,000,000 | 1,017,000,000 | |
Other Non-Current Assets | 25,500,000 | 20,040,556 | 21,687,622 | 20,680,009 | 15,277,894 | 14,358,670 | 15,669,242 | 14,068,992 | 19,982,143 | 31,159,037 | 33,782,922 | 28,065,082 | 38,711,548 | 35,169,930 | 6,057,175 | 827,803 | 2,262,727 | 1,391,227 | 9,387,080 | 0 | 239,353,891 | 119,474,313 | 154,371,140 | 16,352,060 | 31,166,889 | 85,619,495 | 154,626,525 | 80,090,868 | 17,000,000 | 17,000,000 | 182,000,000 | 156,000,000 | 131,000,000 | 1,813,435,798 | 523,000,000 | 615,000,000 | 601,000,000 | |
Total Non-Current Assets | 2,035,300,000 | 2,091,870,951 | 2,092,276,582 | 1,847,135,210 | 1,746,565,915 | 1,739,295,341 | 2,029,166,505 | 1,970,254,135 | 2,458,682,316 | 2,427,664,529 | 2,392,736,034 | 2,614,828,044 | 2,296,513,732 | 2,310,444,805 | 2,689,328,719 | 3,618,849,806 | 4,119,799,631 | 3,865,563,447 | 4,608,661,355 | 5,424,788,460 | 5,117,474,302 | 7,044,492,952 | 8,630,565,485 | 11,305,405,377 | 14,312,874,002 | 16,527,237,701 | 16,591,671,439 | 13,837,517,474 | 12,312,000,000 | 11,734,000,000 | 14,936,000,000 | 14,329,000,000 | 14,960,000,000 | 26,284,351,131 | 23,728,000,000 | 25,409,000,000 | 26,447,000,000 | |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79 | 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 | 2,366,000,000 | 2,313,027,149 | 2,286,461,830 | 2,126,999,574 | 1,953,505,656 | 1,917,559,568 | 2,247,372,299 | 2,170,272,000 | 0 | 2,625,546,502 | 2,583,176,876 | 0 | 2,595,511,688 | 2,577,103,304 | 2,984,167,222 | 3,927,017,955 | 4,647,170,812 | 4,533,426,081 | 5,445,215,745 | 6,418,694,375 | 6,853,996,224 | 10,205,621,580 | 13,983,791,030 | 16,161,967,152 | 17,697,598,071 | 18,380,542,970 | 18,281,109,383 | 15,964,294,035 | 15,262,000,000 | 13,706,000,000 | 17,134,000,000 | 16,509,000,000 | 17,656,000,000 | 31,020,818,122 | 28,856,000,000 | 29,756,000,000 | 29,633,000,000 | |
Accounts Payable | 49,200,000 | 0 | 0 | 35,201,630 | 26,082,528 | 24,043,997 | 35,759,996 | 39,006,089 | 49,358,341 | 92,891,340 | 57,443,227 | 52,990,010 | 102,432,421 | 216,100,000 | 159,673,810 | 182,567,992 | 217,611,809 | 260,200,000 | 341,400,000 | 379,148,581 | 273,617,229 | 386,270,335 | 456,004,224 | 780,810,857 | 816,572,473 | 1,005,137,169 | 1,010,390,247 | 456,181,035 | 417,000,000 | 416,000,000 | 503,000,000 | 507,000,000 | 365,000,000 | 867,000,000 | 805,000,000 | 567,000,000 | 459,000,000 | |
Short-Term Debt | 62,800,000 | 17,200,160 | 1,466,422 | 56,641,931 | 2,064,579 | 96,446,906 | 930,845 | 521,073 | 318,440 | 2,406,847 | 243,920 | 261,679 | 34,255,540 | 229,800,000 | 33,650,961 | 34,165,650 | 38,934,490 | 8,127,700 | 125,976,177 | 90,402,911 | 68,946,227 | 147,321,709 | 375,771,855 | 172,718,631 | 15,583,443 | 168,563,375 | 267,528,429 | 152,900,744 | 420,000,000 | 207,000,000 | 967,000,000 | 310,000,000 | 354,000,000 | 1,085,000,000 | 938,000,000 | 835,000,000 | 887,000,000 | |
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 | 4,143,074 | 21,734,961 | 89,488,636 | 54,057,898 | 40,173,653 | 210,354,564 | 106,171,201 | 6,984,186 | 0 | |
Deferred Revenue | -3,900,000 | 0 | 0 | -48,709,652.698 | -66,760,021.472 | -60,477,592.349 | -37,502,137.067 | -38,162,421.653 | -95,978.091 | -91,707,660.283 | -104,231,173.013 | 1,449,564 | -286,909,223.931 | 20,200,000 | 8,637,079 | 6,697,671 | 4,525,451 | 3,587,903 | 5,048,513 | 10,522,162 | 38,598,699 | 74,559,157 | 91,403,964 | 106,288,389 | 49,867,021 | 81,160,144 | 41,724,617 | 6,552,889 | 23,000,000 | 8,000,000 | 337,000,000 | 372,000,000 | 436,000,000 | 105,675,752 | 130,000,000 | 0 | 79,000,000 | |
Other Current Liabilities | 98,200,000 | 154,880,349 | 220,272,137 | 150,690,348 | 145,139,979 | 124,622,408 | 128,767,018 | 110,616,505 | 151,657,486 | 120,667,674 | 108,666,488 | 146,736,535 | 288,804,845 | -451,101,666 | 130,285,305 | 108,291,568 | 133,734,903 | 215,239,752 | 508,123,823 | 336,621,510 | 564,645,832 | 362,016,152 | 717,013,330 | 497,715,823 | 479,970,083 | 378,050,682 | 392,495,586 | 392,390,962 | 714,856,926 | 306,265,039 | -48,488,636 | 75,942,102 | 339,826,347 | 742,645,436 | 1,622,828,799 | 1,539,015,814 | 988,000,000 | |
Total Current Liabilities | 210,200,000 | 172,080,509 | 221,738,559 | 242,533,909 | 173,287,086 | 245,113,311 | 165,457,859 | 150,143,667 | 201,334,267 | 215,965,861 | 166,353,635 | 199,988,224 | 425,492,806 | 366,349,167 | 332,247,155 | 331,722,881 | 394,806,653 | 488,467,452 | 774,552,338 | 816,695,164 | 945,807,985 | 970,167,353 | 1,640,193,370 | 1,557,533,700 | 1,361,993,018 | 1,539,367,129 | 1,592,080,503 | 926,869,757 | 1,556,000,000 | 951,000,000 | 1,848,000,000 | 1,319,000,000 | 1,535,000,000 | 3,001,789,540 | 3,472,000,000 | 2,948,000,000 | 2,413,000,000 | |
Long-Term Debt | 1,012,600,000 | 979,699,075 | 675,943,719 | 670,351,560 | 652,476,119 | 468,756,349 | 572,004,809 | 542,735,487 | 867,910,708 | 793,804,620 | 852,135,521 | 914,960,845 | 550,093,854 | 151,864,197 | 666,120,773 | 724,928,884 | 943,712,743 | 1,330,453,247 | 1,175,356,945 | 1,747,468,104 | 1,647,297,391 | 1,481,301,820 | 2,830,476,112 | 3,160,035,565 | 3,832,488,364 | 4,978,416,752 | 6,483,678,311 | 5,285,269,104 | 4,819,000,000 | 3,736,000,000 | 3,952,000,000 | 4,111,000,000 | 4,645,000,000 | 6,964,000,000 | 4,581,000,000 | 5,324,000,000 | 5,796,984,171 | |
Non-Current Deferred Revenue | 0 | 0 | -0 | 22,656,772 | 10,391,719 | 10,701,271 | -1,063,401,652.251 | -1,097,883,173.786 | 4,458,172 | -1,596,167,037.109 | -1,891,204,585.992 | -1,770,941,657.999 | -1,295,885,547.504 | 22,900,000 | 11,946,091 | 14,147,890 | 12,718,079 | 10,104,708 | 8,913,780 | 7,716,252 | 37,829,522 | 15,271,152 | 13,202,794 | 3,066,011 | 46,750,332 | 73,133,316 | 122,719,463 | 158,725,535 | 99,000,000 | 114,000,000 | -4,096,000,000 | 2,329,000,000 | 3,039,000,000 | 236,275,031 | 157,000,000 | 148,000,000 | 138,892,239 | |
Non-Current Deferred Tax Liabilities | 287,800,000 | 251,848,228 | 296,989,202 | 258,272,002 | 247,267,872 | 224,049,415 | 280,107,047 | 302,743,825 | 350,285,004 | 324,534,242 | 343,866,643 | 334,033,324 | 288,637,743 | 557,700,000 | 309,757,096 | 403,214,882 | 437,252,270 | 375,558,321 | 408,219,610 | 460,870,708 | 520,313,264 | 782,422,004 | 856,150,471 | 998,497,654 | 970,329,122 | 1,094,324,141 | 485,969,074 | 153,628,844 | 221,000,000 | 240,000,000 | 1,614,000,000 | 811,000,000 | 904,000,000 | 3,446,425,255 | 1,960,000,000 | 1,893,000,000 | 1,804,000,000 | |
Other Non-Current Liabilities | -4,900,000 | 22,723,149 | 26,549,972 | 9,351,622 | 22,435,105 | 33,864,786 | 41,267,502 | 43,695,753 | 54,453,398 | 42,932,973 | 38,295,487 | 43,896,665 | 44,114,453 | -698,935,803 | 57,879,653 | 129,212,385 | 129,131,426 | 158,526,764 | 431,253,452 | 483,142,621 | 571,288,723 | 697,981,515 | 922,164,448 | 1,282,614,695 | 1,756,773,604 | 1,587,528,095 | 1,895,606,644 | 2,004,376,517 | 1,487,000,000 | 1,868,000,000 | 2,441,000,000 | 1,074,000,000 | 1,210,000,000 | 7,486,660,710 | 5,960,000,000 | 4,168,000,000 | 3,943,123,590 | |
Total Non-Current Liabilities | 1,295,500,000 | 1,254,270,452 | 999,482,893 | 960,631,956 | 932,570,815 | 737,371,821 | 893,379,358 | 889,175,065 | 1,277,107,282 | 1,161,271,835 | 1,234,297,651 | 1,292,890,834 | 882,846,050 | 818,964,197 | 1,045,703,613 | 1,271,504,041 | 1,522,814,518 | 1,874,643,040 | 2,023,743,787 | 2,699,197,685 | 2,776,728,900 | 2,976,976,491 | 4,621,993,825 | 5,444,213,925 | 6,606,341,422 | 7,733,402,304 | 8,987,973,492 | 7,609,360,438 | 6,626,000,000 | 5,604,000,000 | 8,007,000,000 | 7,514,000,000 | 8,894,000,000 | 14,450,660,710 | 10,541,000,000 | 11,533,000,000 | 11,683,000,000 | |
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 244,292,718 | 0 | 0 | 603,209,166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | |
Capital Lease Obligations | 9,500,000 | 8,994,578 | 7,254,932 | 5,778,237 | 12,181,022 | 11,581,756 | 12,799,130 | 11,612,499 | 11,782,312 | 9,302,143 | 8,537,209 | 8,831,668 | 7,241,008 | -772,535,803 | 0 | 0 | 0 | 0 | 0 | 0 | 2,237,605 | 2,694,909 | 3,046,798 | 3,066,010 | 2,077,792 | 5,351,217 | 7,363,167 | 36,404,938 | 65,000,000 | 63,000,000 | 62,000,000 | 425,000,000 | 457,000,000 | 873,000,000 | 846,000,000 | 785,000,000 | 821,000,000 | |
Total Liabilities | 1,505,700,000 | 1,426,350,962 | 1,221,221,452 | 1,203,165,865 | 1,105,857,901 | 982,485,133 | 1,058,837,218 | 1,039,318,733 | 1,722,734,267 | 1,377,237,697 | 1,400,651,286 | 2,096,088,224 | 1,308,338,856 | 1,185,313,364 | 1,377,950,768 | 1,603,226,923 | 1,917,621,172 | 2,363,110,492 | 2,798,296,126 | 3,515,892,849 | 3,722,536,885 | 3,947,143,845 | 6,262,187,195 | 7,001,747,626 | 7,968,334,441 | 9,272,769,433 | 10,580,053,996 | 8,536,230,195 | 8,182,000,000 | 6,555,000,000 | 9,855,000,000 | 8,833,000,000 | 10,429,000,000 | 17,452,450,252 | 14,013,000,000 | 14,481,000,000 | 14,096,000,000 | |
Preferred Stock | 0 | 0 | 1 | 2 | 1 | 0 | 1 | 0 | 0.949 | 0.552 | 0 | 0.425 | 0 | 342,300,000 | 191,978,732 | 257,596,965 | 0 | 0 | 1.023 | 0 | 408,642,752 | 0.838 | 1.303 | 0.927 | 0.957 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.725 | 0 | 0 | 0 | |
Common Stock | 67,800,000 | 79,057,620 | 86,287,403 | 89,258,560 | 85,267,156 | 87,235,685 | 104,099,600 | 99,971,713 | 106,996,146 | 98,485,636 | 948,240,154 | 1,022,249,262 | 875,939,242 | 951,578,818 | 865,110,122 | 1,167,050,465 | 1,668,955,400 | 1,619,755,436 | 1,778,338,723 | 2,044,456,135 | 1,361,023,704 | 4,479,837,586 | 5,600,016,249 | 6,532,647,909 | 6,865,026,595 | 6,019,228,711 | 5,649,185,960 | 7,420,782,851 | 8,883,000,000 | 9,034,000,000 | 9,031,000,000 | 9,010,000,000 | 9,013,000,000 | 14,984,024,179 | 14,701,000,000 | 14,339,000,000 | 14,345,000,000 | |
Retained Earnings | 252,700,000 | 154,485,849 | 205,530,729 | 50,711,635 | 52,784,430 | 106,944,990 | 179,265,407 | 161,383,971 | 914,801,159 | 220,259,159 | 230,687,611 | 323,958,680 | 411,122,189 | 439,343,358 | 551,427,081 | 905,766,017 | 1,067,616,491 | 681,115,911 | 1,026,583,576 | 1,097,636,897 | 1,493,601,846 | 2,032,859,927 | 2,458,766,655 | 2,990,382,944 | 3,297,456,781 | 3,050,194,427 | 1,772,069,050 | -709,896,318.733 | -1,293,000,000 | -1,934,000,000 | -2,359,000,000 | -2,093,000,000 | -2,893,000,000 | -2,219,190,806 | -118,000,000 | 398,000,000 | 1,087,000,000 | |
Accumulated Other Comprehensive Income/Loss | 439,700,000 | 585,436,671 | 708,205,021 | 751,246,882 | 709,596,168 | 740,893,759 | 905,170,073 | 869,597,582 | 930,006,636 | 929,563,863 | 3,597,824 | -719,617.425 | 111,400 | 867,763 | -2,299,482.336 | -6,622,416.881 | -7,022,252.739 | -130,555,758.951 | -158,002,682.023 | -239,291,507.738 | -132,018,739.948 | -254,219,778.838 | -335,147,871.303 | -358,723,312.927 | -428,025,265.957 | 41,917,876 | 283,072,895 | 717,177,306 | -510,000,000 | 51,000,000 | 607,000,000 | 759,000,000 | 1,107,000,000 | 803,534,496 | 260,000,000 | 536,762,130 | 105,000,000 | |
Other Total Stockholders' Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 62.448 | 0 | 0 | 0 | -1,334,810,060 | 1.336 | 1.881 | 0.739 | 0.951 | 750,877,699 | 0.738 | -0.052 | -0 | 0 | -0 | -0 | -0 | 0 | 0.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,237,870 | 0 | |
Total Stockholders' Equity | 760,200,000 | 818,980,140 | 1,000,023,154 | 891,217,079 | 847,647,755 | 935,074,434 | 1,188,535,081 | 1,130,953,267 | 1,262,857,077 | 1,248,308,721 | 1,182,525,589 | 1,345,488,325 | 1,287,172,831 | 1,391,789,940 | 1,606,216,454 | 2,323,791,032 | 2,729,549,639 | 2,170,315,589 | 2,646,919,618 | 2,902,801,525 | 3,131,249,562 | 6,258,477,735 | 7,723,635,034 | 9,164,307,541 | 9,734,458,111 | 9,111,341,015 | 7,704,327,906 | 7,428,063,839 | 7,080,000,000 | 7,151,000,000 | 7,279,000,000 | 7,676,000,000 | 7,227,000,000 | 13,568,367,869 | 14,843,000,000 | 15,275,000,000 | 15,537,000,000 | |
Total Equity | 860,300,000 | 886,676,186 | 1,065,240,377 | 923,833,708 | 847,647,755 | 935,074,434 | 1,188,535,081 | 1,130,953,267 | 1,262,857,077 | 1,248,308,721 | 1,182,525,589 | 1,345,488,325 | 1,287,172,831 | 1,391,789,940 | 1,606,216,454 | 2,323,791,032 | 2,729,549,639 | 2,170,315,589 | 2,646,919,618 | 2,902,801,525 | 3,131,459,337 | 6,258,477,735 | 7,721,603,834 | 9,160,219,526 | 9,729,263,629 | 9,107,773,536 | 7,701,055,386 | 7,428,063,839 | 7,080,000,000 | 7,151,000,000 | 7,279,000,000 | 7,676,000,000 | 7,227,000,000 | 13,568,367,869 | 14,843,000,000 | 15,275,000,000 | 15,537,000,000 | |
Total Liabilities & Stockholders' Equity | 2,366,000,000 | 2,313,027,149 | 2,286,461,830 | 2,126,999,574 | 1,953,505,656 | 1,917,559,568 | 2,247,372,299 | 2,170,272,000 | 0 | 2,625,546,419 | 2,583,176,876 | 0 | 2,595,511,688 | 2,577,103,304 | 2,984,167,222 | 3,927,017,955 | 4,647,170,812 | 4,533,426,081 | 5,445,215,745 | 6,418,694,375 | 6,853,996,224 | 10,205,621,580 | 13,983,791,030 | 16,161,967,152 | 17,697,598,071 | 18,380,542,970 | 18,281,109,383 | 15,964,294,035 | 15,262,000,000 | 13,706,000,000 | 17,134,000,000 | 16,509,000,000 | 17,656,000,000 | 31,020,818,122 | 28,856,000,000 | 29,756,000,000 | 29,633,000,000 | |
Minority Interest | 100,100,000 | 67,696,046 | 65,217,223 | 32,616,629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209,775 | 0 | -2,031,199.22 | -4,088,014.962 | -5,194,481.383 | -3,567,478.863 | -3,272,519.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Liabilities & Total Equity | 2,366,000,000 | 2,313,027,149 | 2,286,461,830 | 2,126,999,574 | 1,953,505,656 | 1,917,559,568 | 2,247,372,299 | 2,170,272,000 | 0 | 2,625,546,419 | 2,583,176,876 | 0 | 2,595,511,688 | 2,577,103,304 | 2,984,167,222 | 3,927,017,955 | 4,647,170,812 | 4,533,426,081 | 5,445,215,745 | 6,418,694,375 | 6,853,996,224 | 10,205,621,580 | 13,983,791,030 | 16,161,967,152 | 17,697,598,071 | 18,380,542,970 | 18,281,109,383 | 15,964,294,035 | 15,262,000,000 | 13,706,000,000 | 17,134,000,000 | 16,509,000,000 | 17,656,000,000 | 31,020,818,122 | 28,856,000,000 | 29,756,000,000 | 29,633,000,000 | |
Total Investments | 106,200,000 | 176,025,500 | 177,977,417 | 172,586,825 | 273,915,098 | 180,763,721 | 235,891,866 | 266,268,665 | 311,037,162 | 253,499,687 | 235,870,917 | 315,500,000 | 18,826,622 | 35,000,000 | 18,339,773 | 8,804,804 | 936,300 | 14,800,000 | 45,200,000 | 42,351,703 | 16,082,791 | 226,372,382 | 221,400,714 | 9,198,033 | 28,050,199 | 120,402,411 | 103,084,349 | 78,634,669 | 131,000,000 | 116,000,000 | 34,000,000 | 20,000,000 | 415,000,000 | 746,708,855 | 516,000,000 | 937,000,000 | 479,000,000 | |
Total Debt | 1,075,400,000 | 996,899,237 | 677,410,143 | 726,993,491 | 654,540,699 | 565,203,256 | 572,935,655 | 543,256,561 | 868,229,201 | 796,211,511 | 852,379,481 | 915,222,525 | 584,349,395 | 595,744,898 | 699,771,734 | 759,094,535 | 982,647,233 | 1,338,580,947 | 1,301,333,122 | 1,837,871,015 | 1,716,243,619 | 1,628,623,530 | 3,206,247,968 | 3,332,754,197 | 3,848,071,808 | 5,146,980,129 | 6,751,206,741 | 5,403,221,109 | 5,239,000,000 | 3,943,000,000 | 4,919,000,000 | 4,428,000,000 | 4,999,000,000 | 8,024,378,617 | 5,519,000,000 | 6,159,000,000 | 6,688,000,000 | |
Net Debt | 864,700,000 | 884,466,993 | 604,011,824 | 584,362,265 | 592,190,382 | 492,935,806 | 480,083,776 | 476,931,322 | 747,221,654 | 724,786,657 | 780,544,957 | 851,176,575 | 482,696,775 | 541,484,182 | 652,211,710 | 675,486,522 | 882,775,195 | 1,170,754,924 | 1,176,145,775 | 1,662,063,220 | 630,375,498 | -383,575,426 | -1,180,126,747 | -72,562,266 | 1,613,405,918 | 4,572,616,033 | 6,117,156,181 | 4,562,995,108 | 3,213,000,000 | 2,712,000,000 | 3,603,000,000 | 3,361,000,000 | 3,680,000,000 | 5,057,482,014 | 3,167,000,000 | 4,284,000,000 | 4,855,000,000 |