
Valero Energy Corporation
VLO
113.87
USD+0.51
(+0.45%)Day's range
112
114.315
52 wk Range
99
168.85
VLO Balance Sheet
Period Ending | Dec 31, 1985 | Dec 31, 1986 | Dec 31, 1987 | Dec 31, 1988 | 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 | 71,500,000 | 19,600,000 | 23,300,000 | 20,900,000 | 15,100,000 | 51,700,000 | 13,900,000 | 8,200,000 | 7,300,000 | 26,200,000 | 28,100,000 | 19,800,000 | 9,900,000 | 11,200,000 | 60,100,000 | 14,596,000 | 269,437,000 | 378,900,000 | 369,200,000 | 863,600,000 | 436,000,000 | 1,590,000,000 | 2,464,000,000 | 940,000,000 | 825,000,000 | 3,334,000,000 | 1,024,000,000 | 1,723,000,000 | 4,292,000,000 | 3,689,000,000 | 4,114,000,000 | 4,816,000,000 | 5,850,000,000 | 2,982,000,000 | 2,583,000,000 | 3,313,000,000 | 4,122,000,000 | 4,862,000,000 | 5,424,000,000 | 4,657,000,000 | |
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 | 0 | 0 | 0 | 0 | 0 | |
Total Cash & Short-Term Investments | 71,500,000 | 19,600,000 | 23,300,000 | 20,900,000 | 15,100,000 | 51,700,000 | 13,900,000 | 8,200,000 | 7,300,000 | 26,200,000 | 28,100,000 | 19,800,000 | 9,900,000 | 11,200,000 | 60,100,000 | 14,596,000 | 269,437,000 | 378,900,000 | 369,200,000 | 863,600,000 | 436,000,000 | 1,590,000,000 | 2,464,000,000 | 940,000,000 | 825,000,000 | 3,334,000,000 | 1,024,000,000 | 1,723,000,000 | 4,292,000,000 | 3,689,000,000 | 4,114,000,000 | 4,816,000,000 | 5,850,000,000 | 2,982,000,000 | 2,583,000,000 | 3,313,000,000 | 4,122,000,000 | 4,862,000,000 | 5,424,000,000 | 4,657,000,000 | |
Net Receivables | 249,000,000 | 178,300,000 | 46,900,000 | 47,200,000 | 81,500,000 | 69,900,000 | 56,300,000 | 99,800,000 | 64,500,000 | 232,300,000 | 339,200,000 | 162,500,000 | 366,300,000 | 283,500,000 | 372,500,000 | 585,892,000 | 947,500,000 | 1,558,200,000 | 1,327,700,000 | 1,838,700,000 | 3,564,000,000 | 4,416,000,000 | 7,691,000,000 | 2,897,000,000 | 4,661,000,000 | 4,926,000,000 | 8,918,000,000 | 8,336,000,000 | 8,823,000,000 | 5,976,000,000 | 4,682,000,000 | 5,901,000,000 | 6,922,000,000 | 7,345,000,000 | 8,904,000,000 | 6,109,000,000 | 10,378,000,000 | 11,919,000,000 | 12,525,000,000 | 10,708,000,000 | |
Inventory | 160,200,000 | 95,100,000 | 89,200,000 | 84,100,000 | 126,600,000 | 169,500,000 | 184,900,000 | 146,400,000 | 113,400,000 | 182,100,000 | 140,800,000 | 212,100,000 | 369,400,000 | 316,400,000 | 303,400,000 | 539,882,000 | 1,453,106,000 | 1,436,100,000 | 1,913,100,000 | 2,317,800,000 | 4,039,000,000 | 4,430,000,000 | 4,184,000,000 | 4,637,000,000 | 4,863,000,000 | 4,947,000,000 | 5,623,000,000 | 5,973,000,000 | 5,758,000,000 | 6,623,000,000 | 5,898,000,000 | 5,709,000,000 | 6,384,000,000 | 6,532,000,000 | 7,013,000,000 | 6,038,000,000 | 6,265,000,000 | 6,752,000,000 | 7,583,000,000 | 7,761,000,000 | |
Other Current Assets | 22,100,000 | 19,100,000 | 9,100,000 | 13,400,000 | 23,900,000 | 23,900,000 | 33,200,000 | 50,400,000 | 50,300,000 | 92,300,000 | 113,400,000 | 493,800,000 | 43,400,000 | 28,600,000 | 92,900,000 | 144,697,000 | 1,465,800,000 | 163,200,000 | 207,300,000 | 219,800,000 | 237,000,000 | 433,000,000 | 453,000,000 | 798,000,000 | 836,000,000 | 311,000,000 | 407,000,000 | 428,000,000 | 404,000,000 | 326,000,000 | 204,000,000 | 374,000,000 | 156,000,000 | 816,000,000 | 469,000,000 | 384,000,000 | 400,000,000 | 600,000,000 | 689,000,000 | 611,000,000 | |
Total Current Assets | 502,800,000 | 312,100,000 | 168,500,000 | 165,600,000 | 247,100,000 | 315,000,000 | 288,300,000 | 304,800,000 | 235,500,000 | 532,900,000 | 621,500,000 | 888,200,000 | 789,000,000 | 639,700,000 | 828,900,000 | 1,285,067,000 | 4,113,144,000 | 3,536,400,000 | 3,817,300,000 | 5,264,400,000 | 8,276,000,000 | 10,760,000,000 | 14,792,000,000 | 9,450,000,000 | 10,923,000,000 | 13,518,000,000 | 15,972,000,000 | 16,460,000,000 | 19,277,000,000 | 16,614,000,000 | 14,805,000,000 | 16,800,000,000 | 19,312,000,000 | 17,675,000,000 | 18,969,000,000 | 15,844,000,000 | 21,165,000,000 | 24,133,000,000 | 26,221,000,000 | 23,737,000,000 | |
Property, Plant & Equipment (Net) | 1,463,100,000 | 1,336,700,000 | 725,000,000 | 704,000,000 | 706,300,000 | 806,000,000 | 998,200,000 | 1,232,100,000 | 1,293,600,000 | 2,141,200,000 | 2,075,400,000 | 2,093,900,000 | 1,592,500,000 | 1,959,300,000 | 1,984,500,000 | 2,676,680,000 | 7,260,455,000 | 7,412,000,000 | 8,195,100,000 | 10,317,400,000 | 17,856,000,000 | 21,098,000,000 | 21,709,000,000 | 23,213,000,000 | 23,012,000,000 | 22,669,000,000 | 25,177,000,000 | 26,300,000,000 | 25,707,000,000 | 26,735,000,000 | 26,703,000,000 | 26,472,000,000 | 27,480,000,000 | 28,848,000,000 | 30,593,000,000 | 31,593,000,000 | 32,131,000,000 | 32,092,000,000 | 31,345,000,000 | 30,412,000,000 | |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,210,473,000 | 0 | 2,401,700,000 | 2,401,200,000 | 4,926,000,000 | 4,211,000,000 | 4,061,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 366,702,000 | 2,921,100,000 | 2,721,900,000 | 2,711,900,000 | 5,224,000,000 | 303,000,000 | 290,000,000 | 224,000,000 | 227,000,000 | 224,000,000 | 227,000,000 | 213,000,000 | 156,000,000 | 154,000,000 | 156,000,000 | 148,000,000 | 142,000,000 | 307,000,000 | 283,000,000 | 248,000,000 | 218,000,000 | 202,000,000 | 183,000,000 | 151,000,000 | |
Goodwill & Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,577,175,000 | 2,921,100,000 | 2,721,900,000 | 2,711,900,000 | 5,224,000,000 | 4,514,000,000 | 4,351,000,000 | 224,000,000 | 227,000,000 | 224,000,000 | 227,000,000 | 213,000,000 | 156,000,000 | 154,000,000 | 156,000,000 | 148,000,000 | 142,000,000 | 567,000,000 | 543,000,000 | 508,000,000 | 478,000,000 | 462,000,000 | 443,000,000 | 411,000,000 | |
Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -118,700,000 | -175,200,000 | -142,000,000 | -143,000,000 | -247,000,000 | -98,000,000 | 1,215,000,000 | -190,000,000 | -283,000,000 | -274,000,000 | -266,000,000 | 78,000,000 | 201,000,000 | 201,000,000 | 530,000,000 | 542,000,000 | 942,000,000 | 972,000,000 | 734,000,000 | 724,000,000 | 713,000,000 | 695,000,000 | |
Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118,700,000 | 175,200,000 | 142,000,000 | 143,000,000 | 247,000,000 | 98,000,000 | 180,000,000 | 190,000,000 | 283,000,000 | 274,000,000 | 266,000,000 | 162,000,000 | 74,000,000 | 7,361,000,000 | 4,708,000,000 | 4,962,000,000 | 2,303,000,000 | 2,292,000,000 | 2,439,000,000 | 5,217,000,000 | 0 | 0 | |
Other Non-Current Assets | 29,000,000 | 48,500,000 | 71,200,000 | 56,900,000 | 64,200,000 | 133,000,000 | 194,400,000 | 222,200,000 | 235,300,000 | 157,300,000 | 179,800,000 | 167,500,000 | 111,500,000 | 126,700,000 | 165,900,000 | 345,957,000 | 426,322,000 | 595,700,000 | 929,900,000 | 1,097,900,000 | 1,372,000,000 | 1,381,000,000 | 1,870,000,000 | 1,530,000,000 | 72,000,000 | 1,210,000,000 | 1,407,000,000 | 1,504,000,000 | 2,120,000,000 | 1,807,000,000 | 2,237,000,000 | -4,809,000,000 | -2,014,000,000 | -2,439,000,000 | 514,000,000 | 565,000,000 | 941,000,000 | -1,646,000,000 | 4,334,000,000 | 4,888,000,000 | |
Total Non-Current Assets | 1,492,100,000 | 1,385,200,000 | 796,200,000 | 760,900,000 | 770,500,000 | 939,000,000 | 1,192,600,000 | 1,454,300,000 | 1,528,900,000 | 2,298,500,000 | 2,255,200,000 | 2,261,400,000 | 1,704,000,000 | 2,086,000,000 | 2,150,400,000 | 3,022,637,000 | 10,263,952,000 | 10,928,800,000 | 11,846,900,000 | 14,127,200,000 | 24,452,000,000 | 26,993,000,000 | 27,930,000,000 | 24,967,000,000 | 24,706,000,000 | 24,103,000,000 | 26,811,000,000 | 28,017,000,000 | 27,983,000,000 | 28,936,000,000 | 29,371,000,000 | 29,373,000,000 | 30,846,000,000 | 32,480,000,000 | 34,895,000,000 | 35,930,000,000 | 36,723,000,000 | 36,849,000,000 | 36,835,000,000 | 36,406,000,000 | |
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 | 167,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Assets | 1,994,900,000 | 1,697,300,000 | 964,700,000 | 926,500,000 | 1,017,600,000 | 1,254,000,000 | 1,480,900,000 | 1,759,100,000 | 1,764,400,000 | 2,831,400,000 | 2,876,700,000 | 3,149,600,000 | 2,493,000,000 | 2,725,700,000 | 2,979,300,000 | 4,307,704,000 | 14,377,096,000 | 14,465,200,000 | 15,664,200,000 | 19,391,600,000 | 32,728,000,000 | 37,753,000,000 | 42,722,000,000 | 34,417,000,000 | 35,629,000,000 | 37,621,000,000 | 42,783,000,000 | 44,477,000,000 | 47,260,000,000 | 45,550,000,000 | 44,343,000,000 | 46,173,000,000 | 50,158,000,000 | 50,155,000,000 | 53,864,000,000 | 51,774,000,000 | 57,888,000,000 | 60,982,000,000 | 63,056,000,000 | 60,143,000,000 | |
Accounts Payable | 0 | 0 | 0 | 0 | 80,500,000 | 117,000,000 | 132,900,000 | 113,500,000 | 91,000,000 | 341,700,000 | 312,700,000 | 191,600,000 | 414,300,000 | 283,200,000 | 616,895,000 | 806,879,000 | 1,390,200,000 | 1,825,000,000 | 2,288,200,000 | 2,963,000,000 | 5,563,000,000 | 6,841,000,000 | 9,596,000,000 | 4,446,000,000 | 5,760,000,000 | 6,441,000,000 | 9,472,000,000 | 9,348,000,000 | 9,931,000,000 | 6,760,000,000 | 4,907,000,000 | 6,357,000,000 | 8,348,000,000 | 8,594,000,000 | 10,205,000,000 | 6,082,000,000 | 12,495,000,000 | 12,728,000,000 | 12,567,000,000 | 12,092,000,000 | |
Short-Term Debt | 71,600,000 | 81,700,000 | 300,000 | 12,900,000 | 21,500,000 | 1,600,000 | 1,800,000 | 23,000,000 | 28,700,000 | 62,200,000 | 82,000,000 | 154,300,000 | 122,000,000 | 160,000,000 | 0 | 27,000,000 | 505,700,000 | 476,700,000 | 0 | 411,600,000 | 222,000,000 | 476,000,000 | 392,000,000 | 312,000,000 | 237,000,000 | 822,000,000 | 1,009,000,000 | 586,000,000 | 303,000,000 | 606,000,000 | 127,000,000 | 115,000,000 | 122,000,000 | 238,000,000 | 825,000,000 | 1,008,000,000 | 1,579,000,000 | 1,420,000,000 | 1,766,000,000 | 1,121,000,000 | |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 364,800,000 | 479,800,000 | 595,000,000 | 586,000,000 | 632,000,000 | 592,000,000 | 820,000,000 | 674,000,000 | 1,383,000,000 | 1,027,000,000 | 2,118,000,000 | 1,642,000,000 | 1,406,000,000 | 1,162,000,000 | 1,889,000,000 | 1,262,000,000 | 1,512,000,000 | 1,484,000,000 | 1,839,000,000 | 2,409,000,000 | 137,000,000 | 1,360,000,000 | |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 474,626,000 | 294,200,000 | 0 | 519,200,000 | 886,000,000 | 873,000,000 | 795,000,000 | 859,000,000 | 1,587,000,000 | 674,000,000 | 1,383,000,000 | 1,981,000,000 | 2,876,000,000 | 1,642,000,000 | 1,239,000,000 | 1,162,000,000 | 1,889,000,000 | 1,262,000,000 | 55,000,000 | 56,000,000 | 78,000,000 | 129,000,000 | 40,000,000 | 82,000,000 | |
Other Current Liabilities | 288,900,000 | 241,300,000 | 98,000,000 | 64,100,000 | 19,700,000 | 30,800,000 | 33,000,000 | 38,000,000 | 33,300,000 | 56,900,000 | 73,600,000 | 529,300,000 | 61,000,000 | 54,500,000 | 102,105,000 | 205,113,000 | 2,834,346,000 | 705,000,000 | 411,300,000 | 679,100,000 | 925,000,000 | 919,000,000 | 1,294,000,000 | 859,000,000 | 981,000,000 | 847,000,000 | 844,000,000 | 968,000,000 | 771,000,000 | 972,000,000 | 554,000,000 | 694,000,000 | 712,000,000 | 630,000,000 | 563,000,000 | 709,000,000 | 860,000,000 | 775,000,000 | 2,292,000,000 | 840,000,000 | |
Total Current Liabilities | 360,500,000 | 323,000,000 | 98,300,000 | 77,000,000 | 121,700,000 | 149,400,000 | 167,700,000 | 174,500,000 | 153,000,000 | 460,800,000 | 468,300,000 | 875,200,000 | 597,300,000 | 497,700,000 | 719,000,000 | 1,038,992,000 | 4,730,246,000 | 3,006,700,000 | 3,064,300,000 | 4,533,500,000 | 7,305,000,000 | 8,822,000,000 | 11,914,000,000 | 6,209,000,000 | 7,798,000,000 | 8,784,000,000 | 12,708,000,000 | 11,929,000,000 | 13,123,000,000 | 9,980,000,000 | 7,193,000,000 | 8,328,000,000 | 11,071,000,000 | 10,724,000,000 | 13,160,000,000 | 9,283,000,000 | 16,851,000,000 | 17,461,000,000 | 16,802,000,000 | 15,495,000,000 | |
Long-Term Debt | 903,800,000 | 825,000,000 | 213,900,000 | 186,000,000 | 221,900,000 | 247,400,000 | 379,900,000 | 482,400,000 | 485,600,000 | 1,021,800,000 | 1,035,600,000 | 868,300,000 | 430,200,000 | 822,300,000 | 785,500,000 | 1,042,417,000 | 2,805,300,000 | 4,494,100,000 | 4,245,100,000 | 3,908,900,000 | 5,156,000,000 | 4,657,000,000 | 6,470,000,000 | 6,297,000,000 | 7,163,000,000 | 7,515,000,000 | 6,783,000,000 | 6,463,000,000 | 6,261,000,000 | 5,780,000,000 | 7,208,000,000 | 7,886,000,000 | 8,750,000,000 | 8,871,000,000 | 10,137,000,000 | 14,839,000,000 | 13,546,000,000 | 11,302,000,000 | 10,871,000,000 | 10,419,000,000 | |
Non-Current Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 372,500,000 | 372,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,739,000,000 | 1,124,000,000 | 1,623,000,000 | 1,463,000,000 | 1,279,000,000 | 2,006,000,000 | 2,146,000,000 | 1,974,000,000 | 1,876,000,000 | 13,381,000,000 | 0 | 0 | 0 | |
Non-Current Deferred Tax Liabilities | 191,600,000 | 110,800,000 | 76,300,000 | 79,600,000 | 96,300,000 | 141,400,000 | 186,000,000 | 226,200,000 | 232,600,000 | 264,200,000 | 276,000,000 | 285,100,000 | 256,900,000 | 210,400,000 | 275,500,000 | 406,634,000 | 1,388,123,000 | 1,301,000,000 | 1,604,600,000 | 2,011,200,000 | 3,615,000,000 | 4,047,000,000 | 4,021,000,000 | 4,163,000,000 | 4,063,000,000 | 4,530,000,000 | 5,017,000,000 | 5,860,000,000 | 6,601,000,000 | 6,607,000,000 | 6,768,000,000 | 7,361,000,000 | 4,708,000,000 | 4,962,000,000 | 5,103,000,000 | 5,275,000,000 | 5,210,000,000 | 5,217,000,000 | 0 | 5,267,000,000 | |
Other Non-Current Liabilities | 56,100,000 | 61,200,000 | 83,800,000 | 76,000,000 | 46,800,000 | 40,500,000 | 44,700,000 | 40,200,000 | 37,100,000 | 59,400,000 | 56,000,000 | 34,500,000 | 49,800,000 | 110,000,000 | 114,500,000 | 120,106,000 | 1,135,279,000 | 866,600,000 | 1,015,000,000 | 1,140,000,000 | 1,602,000,000 | 1,622,000,000 | 1,810,000,000 | 5,806,000,000 | 5,690,000,000 | 1,767,000,000 | 1,830,000,000 | 2,130,000,000 | 1,329,000,000 | 1,939,000,000 | 8,671,000,000 | 9,105,000,000 | 7,437,000,000 | 7,829,000,000 | 8,031,000,000 | 8,010,000,000 | 7,674,000,000 | 6,751,000,000 | 6,859,000,000 | 1,441,000,000 | |
Total Non-Current Liabilities | 1,151,500,000 | 997,000,000 | 374,000,000 | 341,600,000 | 365,000,000 | 429,300,000 | 610,600,000 | 748,800,000 | 755,300,000 | 1,345,400,000 | 1,367,600,000 | 1,187,900,000 | 736,900,000 | 1,142,700,000 | 1,175,500,000 | 1,569,157,000 | 5,328,679,000 | 7,034,200,000 | 6,864,700,000 | 7,060,100,000 | 10,373,000,000 | 10,326,000,000 | 12,301,000,000 | 12,588,000,000 | 13,106,000,000 | 13,812,000,000 | 13,630,000,000 | 14,453,000,000 | 14,191,000,000 | 14,326,000,000 | 15,629,000,000 | 16,991,000,000 | 16,187,000,000 | 16,700,000,000 | 18,168,000,000 | 22,849,000,000 | 21,220,000,000 | 18,053,000,000 | 17,730,000,000 | 17,127,000,000 | |
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 | 167,000,000 | 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 | 287,900,000 | 0 | 6,000,000 | 7,900,000 | 47,000,000 | 81,000,000 | 0 | 33,000,000 | 7,163,000,000 | 7,515,000,000 | 51,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,290,000,000 | 1,170,000,000 | 1,255,000,000 | 1,087,000,000 | 3,210,000,000 | 1,077,000,000 | |
Total Liabilities | 1,512,000,000 | 1,320,000,000 | 472,300,000 | 418,600,000 | 486,700,000 | 578,700,000 | 778,300,000 | 923,300,000 | 908,300,000 | 1,806,200,000 | 1,835,900,000 | 2,063,100,000 | 1,334,200,000 | 1,640,400,000 | 1,894,500,000 | 2,608,149,000 | 10,058,925,000 | 10,040,900,000 | 9,929,000,000 | 11,593,600,000 | 17,678,000,000 | 19,148,000,000 | 24,215,000,000 | 18,797,000,000 | 20,904,000,000 | 22,596,000,000 | 26,338,000,000 | 26,382,000,000 | 27,314,000,000 | 24,306,000,000 | 22,989,000,000 | 25,319,000,000 | 27,258,000,000 | 27,424,000,000 | 31,328,000,000 | 32,132,000,000 | 38,071,000,000 | 35,514,000,000 | 34,532,000,000 | 32,622,000,000 | |
Preferred Stock | 0 | 0 | 0 | 0 | 18,400,000 | 17,300,000 | 16,100,000 | 15,000,000 | 13,800,000 | 12,700,000 | 10,400,000 | 4,600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 200,500,000 | 208,100,000 | 68,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600,000 | 623,000 | 1,082,000 | 1,100,000 | 1,200,000 | 2,600,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | |
Retained Earnings | 283,800,000 | 174,500,000 | 176,400,000 | 190,500,000 | 213,400,000 | 291,000,000 | 366,900,000 | 431,600,000 | 446,900,000 | 442,700,000 | 467,900,000 | 506,400,000 | 47,600,000 | -17,600,000 | -3,300,000 | 321,566,000 | 864,421,000 | 913,600,000 | 1,482,700,000 | 3,199,600,000 | 6,673,000,000 | 11,951,000,000 | 16,914,000,000 | 15,484,000,000 | 13,178,000,000 | 13,388,000,000 | 15,309,000,000 | 17,032,000,000 | 18,970,000,000 | 22,046,000,000 | 25,188,000,000 | 26,366,000,000 | 29,200,000,000 | 31,044,000,000 | 31,974,000,000 | 28,953,000,000 | 28,281,000,000 | 38,247,000,000 | 45,630,000,000 | 47,016,000,000 | |
Accumulated Other Comprehensive Income/Loss | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -540,000,000 | -612,800,000 | -702,200,000 | -804,437,000 | 18,126,000 | -1,100,000 | 169,600,000 | 228,700,000 | 335,000,000 | 265,000,000 | 573,000,000 | -176,000,000 | 365,000,000 | 388,000,000 | 96,000,000 | 108,000,000 | 350,000,000 | -367,000,000 | -933,000,000 | -1,410,000,000 | -940,000,000 | -1,507,000,000 | -1,351,000,000 | -1,254,000,000 | -1,008,000,000 | -1,359,000,000 | -870,000,000 | -1,272,000,000 | |
Other Total Stockholders' Equity | 199,100,000 | 202,800,000 | 316,000,000 | 317,400,000 | 299,100,000 | 367,000,000 | 319,600,000 | 389,200,000 | 395,400,000 | 569,800,000 | 562,500,000 | 575,500,000 | 1,651,200,000 | 1,715,700,000 | 1,789,768,000 | 2,009,303,000 | 3,319,000,000 | 3,394,700,000 | 3,881,200,000 | 4,159,500,000 | 7,968,000,000 | 6,383,000,000 | 1,014,000,000 | 306,000,000 | 1,175,000,000 | 1,242,000,000 | 1,011,000,000 | 885,000,000 | 133,000,000 | -1,009,000,000 | -3,735,000,000 | -4,939,000,000 | -6,276,000,000 | -7,877,000,000 | -8,827,000,000 | -8,905,000,000 | -8,850,000,000 | -13,334,000,000 | -18,421,000,000 | -21,239,000,000 | |
Total Stockholders' Equity | 482,900,000 | 377,300,000 | 492,400,000 | 507,900,000 | 530,900,000 | 675,300,000 | 702,600,000 | 835,800,000 | 856,100,000 | 1,025,200,000 | 1,040,800,000 | 1,086,500,000 | 1,158,800,000 | 1,085,300,000 | 1,084,800,000 | 1,527,055,000 | 4,202,563,000 | 4,308,300,000 | 5,735,200,000 | 7,798,000,000 | 15,050,000,000 | 18,605,000,000 | 18,507,000,000 | 15,620,000,000 | 14,725,000,000 | 15,025,000,000 | 16,423,000,000 | 18,032,000,000 | 19,460,000,000 | 20,677,000,000 | 20,527,000,000 | 20,024,000,000 | 21,991,000,000 | 21,667,000,000 | 21,803,000,000 | 18,801,000,000 | 18,430,000,000 | 23,561,000,000 | 26,346,000,000 | 24,512,000,000 | |
Total Equity | 482,900,000 | 377,300,000 | 492,400,000 | 507,900,000 | 530,900,000 | 675,300,000 | 702,600,000 | 835,800,000 | 856,100,000 | 1,025,200,000 | 1,040,800,000 | 1,086,500,000 | 1,158,800,000 | 1,085,300,000 | 1,084,800,000 | 1,699,555,000 | 4,318,171,000 | 4,424,300,000 | 5,735,200,000 | 7,798,000,000 | 15,050,000,000 | 18,605,000,000 | 18,507,000,000 | 15,620,000,000 | 14,725,000,000 | 15,025,000,000 | 16,445,000,000 | 18,095,000,000 | 19,946,000,000 | 21,244,000,000 | 21,354,000,000 | 20,854,000,000 | 22,900,000,000 | 22,731,000,000 | 22,536,000,000 | 19,642,000,000 | 19,817,000,000 | 25,468,000,000 | 28,524,000,000 | 27,521,000,000 | |
Total Liabilities & Stockholders' Equity | 1,994,900,000 | 1,697,300,000 | 964,700,000 | 926,500,000 | 1,017,600,000 | 1,254,000,000 | 1,480,900,000 | 1,759,100,000 | 1,764,400,000 | 2,831,400,000 | 2,876,700,000 | 3,149,600,000 | 2,493,000,000 | 2,725,700,000 | 2,979,300,000 | 4,307,704,000 | 14,377,096,000 | 14,465,200,000 | 15,664,200,000 | 19,391,600,000 | 32,728,000,000 | 37,753,000,000 | 42,722,000,000 | 34,417,000,000 | 35,629,000,000 | 37,621,000,000 | 42,783,000,000 | 44,477,000,000 | 47,260,000,000 | 45,550,000,000 | 44,343,000,000 | 46,173,000,000 | 50,158,000,000 | 50,155,000,000 | 53,864,000,000 | 51,774,000,000 | 57,888,000,000 | 60,982,000,000 | 63,056,000,000 | 60,143,000,000 | |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172,500,000 | 115,608,000 | 116,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,000,000 | 63,000,000 | 486,000,000 | 567,000,000 | 827,000,000 | 830,000,000 | 909,000,000 | 1,064,000,000 | 733,000,000 | 841,000,000 | 1,387,000,000 | 1,907,000,000 | 2,178,000,000 | 3,009,000,000 | |
Total Liabilities & Total Equity | 1,994,900,000 | 1,697,300,000 | 964,700,000 | 926,500,000 | 1,017,600,000 | 1,254,000,000 | 1,480,900,000 | 1,759,100,000 | 1,764,400,000 | 2,831,400,000 | 2,876,700,000 | 3,149,600,000 | 2,493,000,000 | 2,725,700,000 | 2,979,300,000 | 4,307,704,000 | 14,377,096,000 | 14,465,200,000 | 15,664,200,000 | 19,391,600,000 | 32,728,000,000 | 37,753,000,000 | 42,722,000,000 | 34,417,000,000 | 35,629,000,000 | 37,621,000,000 | 42,783,000,000 | 44,477,000,000 | 47,260,000,000 | 45,550,000,000 | 44,343,000,000 | 46,173,000,000 | 50,158,000,000 | 50,155,000,000 | 53,864,000,000 | 51,774,000,000 | 57,888,000,000 | 60,982,000,000 | 63,056,000,000 | 60,143,000,000 | |
Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -118,700,000 | -175,200,000 | -142,000,000 | -143,000,000 | -247,000,000 | -98,000,000 | 1,215,000,000 | -190,000,000 | -283,000,000 | -274,000,000 | -266,000,000 | 78,000,000 | 201,000,000 | 201,000,000 | 530,000,000 | 542,000,000 | 942,000,000 | 972,000,000 | 734,000,000 | 724,000,000 | 713,000,000 | 695,000,000 | |
Total Debt | 975,400,000 | 906,700,000 | 214,200,000 | 198,900,000 | 243,400,000 | 249,000,000 | 381,700,000 | 505,400,000 | 514,300,000 | 1,084,000,000 | 1,117,600,000 | 1,022,600,000 | 552,200,000 | 982,300,000 | 785,500,000 | 1,069,417,000 | 3,310,908,000 | 4,970,800,000 | 4,245,100,000 | 4,312,800,000 | 5,378,000,000 | 5,133,000,000 | 6,862,000,000 | 6,576,000,000 | 7,400,000,000 | 8,337,000,000 | 7,741,000,000 | 7,049,000,000 | 6,564,000,000 | 6,386,000,000 | 7,377,000,000 | 8,001,000,000 | 8,872,000,000 | 9,109,000,000 | 10,962,000,000 | 15,847,000,000 | 1,920,000,000 | 3,566,000,000 | 12,637,000,000 | 11,540,000,000 | |
Net Debt | 903,900,000 | 887,100,000 | 190,900,000 | 178,000,000 | 228,300,000 | 197,300,000 | 367,800,000 | 497,200,000 | 507,000,000 | 1,057,800,000 | 1,089,500,000 | 1,002,800,000 | 542,300,000 | 971,100,000 | 725,400,000 | 1,054,821,000 | 3,041,471,000 | 4,591,900,000 | 3,875,900,000 | 3,449,200,000 | 4,942,000,000 | 3,543,000,000 | 4,398,000,000 | 5,636,000,000 | 6,575,000,000 | 5,003,000,000 | 6,717,000,000 | 5,326,000,000 | 2,272,000,000 | 2,697,000,000 | 3,263,000,000 | 3,185,000,000 | 3,022,000,000 | 6,127,000,000 | 8,379,000,000 | 12,534,000,000 | -2,202,000,000 | -1,296,000,000 | 7,213,000,000 | 6,883,000,000 |