The Williams Companies, Inc.
WMB.DE
XETRA
54.12
EUR-0.45(-0.82%)
As of today
The Williams Companies, Inc. fundamentals
WMB.DE Balance Sheet
| Period Ending | 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 | 36,100,000 | 90,400,000 | 115,300,000 | 81,300,000 | 503,300,000 | 1,092,000,000 | 1,210,700,000 | 1,301,100,000 | 1,728,300,000 | 2,315,700,000 | 930,000,000 | 1,597,200,000 | 2,360,200,000 | 1,699,000,000 | 1,439,000,000 | 1,867,000,000 | 795,000,000 | 889,000,000 | 839,000,000 | 681,000,000 | 240,000,000 | 100,000,000 | 170,000,000 | 899,000,000 | 168,000,000 | 289,000,000 | 142,000,000 | 1,680,000,000 | 152,000,000 | 2,150,000,000 | 60,000,000 | |
| 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 | |
| Total Cash & Short-Term Investments | 36,100,000 | 90,400,000 | 115,300,000 | 81,300,000 | 503,300,000 | 1,092,000,000 | 1,210,700,000 | 1,301,100,000 | 1,728,300,000 | 2,315,700,000 | 930,000,000 | 1,597,200,000 | 2,360,200,000 | 1,699,000,000 | 1,439,000,000 | 1,867,000,000 | 795,000,000 | 889,000,000 | 839,000,000 | 681,000,000 | 240,000,000 | 100,000,000 | 170,000,000 | 899,000,000 | 168,000,000 | 289,000,000 | 142,000,000 | 1,680,000,000 | 152,000,000 | 2,150,000,000 | 60,000,000 | |
| Net Receivables | 452,300,000 | 677,300,000 | 1,070,600,000 | 1,330,900,000 | 1,724,600,000 | 2,508,200,000 | 3,580,500,000 | 3,133,900,000 | 2,524,400,000 | 1,638,400,000 | 1,422,800,000 | 1,613,800,000 | 1,212,900,000 | 1,192,000,000 | 941,000,000 | 829,000,000 | 859,000,000 | 637,000,000 | 688,000,000 | 674,000,000 | 1,139,000,000 | 1,041,000,000 | 923,000,000 | 962,000,000 | 862,000,000 | 898,000,000 | 904,000,000 | 1,935,000,000 | 1,800,000,000 | 1,328,000,000 | 1,592,000,000 | |
| Inventory | 112,300,000 | 189,000,000 | 204,600,000 | 300,500,000 | 497,500,000 | 631,500,000 | 848,500,000 | 813,800,000 | 443,100,000 | 245,800,000 | 261,100,000 | 272,600,000 | 241,400,000 | 209,000,000 | 260,000,000 | 222,000,000 | 303,000,000 | 169,000,000 | 175,000,000 | 194,000,000 | 231,000,000 | 127,000,000 | 138,000,000 | 113,000,000 | 130,000,000 | 125,000,000 | 136,000,000 | 379,000,000 | 320,000,000 | 274,000,000 | 279,000,000 | |
| Other Current Assets | 856,100,000 | 387,100,000 | 499,600,000 | 543,200,000 | 806,700,000 | 2,284,900,000 | 9,837,000,000 | 7,689,200,000 | 8,190,300,000 | 4,595,100,000 | 3,429,700,000 | 6,213,700,000 | 2,507,500,000 | 2,438,000,000 | 1,771,000,000 | 875,000,000 | 573,000,000 | 199,000,000 | 222,000,000 | 134,000,000 | 280,000,000 | 259,000,000 | 231,000,000 | 205,000,000 | 304,000,000 | 268,000,000 | 247,000,000 | 555,000,000 | 1,525,000,000 | 761,000,000 | 730,000,000 | |
| Total Current Assets | 1,456,800,000 | 1,343,800,000 | 1,890,100,000 | 2,255,900,000 | 3,532,100,000 | 6,516,600,000 | 15,476,700,000 | 12,938,000,000 | 12,886,100,000 | 8,795,000,000 | 6,043,600,000 | 9,697,300,000 | 6,322,000,000 | 5,538,000,000 | 4,411,000,000 | 3,793,000,000 | 2,530,000,000 | 1,894,000,000 | 1,924,000,000 | 1,683,000,000 | 1,890,000,000 | 1,527,000,000 | 1,462,000,000 | 2,179,000,000 | 1,464,000,000 | 1,580,000,000 | 1,429,000,000 | 4,549,000,000 | 3,797,000,000 | 4,513,000,000 | 2,661,000,000 | |
| Property, Plant & Equipment (Net) | 3,124,000,000 | 8,014,700,000 | 9,386,300,000 | 10,055,600,000 | 12,604,600,000 | 15,155,500,000 | 19,667,800,000 | 17,719,200,000 | 14,717,700,000 | 12,079,100,000 | 11,886,800,000 | 12,409,200,000 | 14,180,700,000 | 15,981,000,000 | 18,065,000,000 | 18,644,000,000 | 20,272,000,000 | 12,580,000,000 | 15,467,000,000 | 18,210,000,000 | 28,081,000,000 | 29,579,000,000 | 28,428,000,000 | 28,211,000,000 | 27,504,000,000 | 29,200,000,000 | 28,929,000,000 | 29,258,000,000 | 30,889,000,000 | 34,311,000,000 | 38,846,000,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,422,800,000 | 1,613,800,000 | 1,212,900,000 | 1,011,000,000 | 1,011,000,000 | 1,011,000,000 | 8,000,000 | 0 | 649,000,000 | 646,000,000 | 1,120,000,000 | 47,000,000 | 44,560,324 | 47,000,000 | 0 | 188,000,000 | 0 | 0 | 0 | 463,000,000 | 466,000,000 | |
| Intangible Assets | 0 | 0 | 0 | 1,330,900,000 | 1,724,600,000 | 2,508,200,000 | 0 | 3,133,900,000 | 2,524,400,000 | 1,638,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,704,000,000 | 1,644,000,000 | 10,453,000,000 | 9,970,000,000 | 9,116,852,672 | 8,744,000,000 | 7,767,000,000 | 7,959,000,000 | 7,444,000,000 | 7,402,000,000 | 7,363,000,000 | 7,130,000,000 | 6,743,000,000 | |
| Goodwill & Intangible Assets | 0 | 0 | 0 | 435,200,000 | 583,600,000 | 435,600,000 | 0 | 1,180,600,000 | 1,082,500,000 | 1,014,500,000 | 1,014,500,000 | 1,014,500,000 | 1,011,400,000 | 1,011,000,000 | 1,011,000,000 | 1,011,000,000 | 8,000,000 | 0 | 2,353,000,000 | 2,290,000,000 | 11,573,000,000 | 10,017,000,000 | 9,161,412,996 | 8,791,000,000 | 7,767,000,000 | 8,147,000,000 | 7,444,000,000 | 7,402,000,000 | 7,363,000,000 | 7,593,000,000 | 7,209,000,000 | |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 901,000,000 | 971,000,000 | 886,000,000 | 1,344,000,000 | 1,391,000,000 | 3,987,000,000 | 4,360,000,000 | 8,400,000,000 | 7,336,000,000 | 6,701,000,000 | 6,552,000,000 | 7,821,000,000 | 6,235,000,000 | 5,159,000,000 | 5,127,000,000 | 5,065,000,000 | 4,637,000,000 | 4,140,000,000 | |
| Tax 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 | |
| Other Non-Current Assets | 645,300,000 | 1,136,300,000 | 1,142,400,000 | 1,132,300,000 | 1,927,000,000 | 3,180,800,000 | 5,052,500,000 | 7,068,400,000 | 6,302,200,000 | 5,133,200,000 | 5,048,100,000 | 6,321,600,000 | 3,888,300,000 | 1,630,000,000 | 1,548,000,000 | 946,000,000 | 818,000,000 | 637,000,000 | 596,000,000 | 599,000,000 | 619,000,000 | 561,000,000 | 581,000,000 | 619,000,000 | 746,000,000 | 878,000,000 | 1,204,000,000 | 1,276,000,000 | 1,319,000,000 | 1,573,000,000 | 1,676,000,000 | |
| Total Non-Current Assets | 3,769,300,000 | 9,151,000,000 | 10,528,700,000 | 11,623,100,000 | 15,115,200,000 | 18,771,900,000 | 24,720,300,000 | 25,968,200,000 | 22,102,400,000 | 18,226,800,000 | 17,949,400,000 | 19,745,300,000 | 19,080,400,000 | 19,523,000,000 | 21,595,000,000 | 21,487,000,000 | 22,442,000,000 | 14,608,000,000 | 22,403,000,000 | 25,459,000,000 | 48,673,000,000 | 47,493,000,000 | 45,373,000,000 | 44,173,000,000 | 43,838,000,000 | 44,460,000,000 | 42,736,000,000 | 43,063,000,000 | 44,636,000,000 | 48,114,000,000 | 51,871,000,000 | |
| 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 | |
| Total Assets | 5,226,100,000 | 10,494,800,000 | 12,418,800,000 | 13,879,000,000 | 18,647,300,000 | 25,288,500,000 | 40,197,000,000 | 38,906,200,000 | 34,988,500,000 | 27,021,800,000 | 23,993,000,000 | 29,442,600,000 | 25,402,400,000 | 25,061,000,000 | 26,006,000,000 | 25,280,000,000 | 24,972,000,000 | 16,502,000,000 | 24,327,000,000 | 27,142,000,000 | 50,563,000,000 | 49,020,000,000 | 46,835,000,000 | 46,352,000,000 | 45,302,000,000 | 46,040,000,000 | 44,165,000,000 | 47,612,000,000 | 48,433,000,000 | 52,627,000,000 | 54,532,000,000 | |
| Accounts Payable | 222,500,000 | 472,000,000 | 683,300,000 | 886,300,000 | 1,158,200,000 | 2,049,900,000 | 3,439,400,000 | 2,896,700,000 | 2,027,500,000 | 1,238,300,000 | 767,482,240 | 1,153,490,828 | 870,966,123 | 773,571,201 | 761,843,541 | 650,984,924 | 684,282,708 | 532,295,957 | 920,000,000 | 960,000,000 | 865,000,000 | 744,000,000 | 623,000,000 | 978,000,000 | 662,000,000 | 552,000,000 | 482,000,000 | 1,746,000,000 | 2,327,000,000 | 1,379,000,000 | 1,613,000,000 | |
| Short-Term Debt | 890,000,000 | 319,900,000 | 329,100,000 | 734,100,000 | 1,443,300,000 | 1,574,800,000 | 3,710,000,000 | 2,461,300,000 | 2,017,600,000 | 939,700,000 | 250,100,000 | 122,600,000 | 392,100,000 | 143,000,000 | 196,000,000 | 17,000,000 | 508,000,000 | 353,000,000 | 1,000,000 | 226,000,000 | 802,000,000 | 675,000,000 | 540,000,000 | 501,000,000 | -197,000,000 | 2,161,000,000 | 921,000,000 | 2,048,000,000 | 1,002,000,000 | 3,086,000,000 | 2,201,000,000 | |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 244,000,000 | 388,000,000 | 0 | 0 | 24,000,000 | 0 | 0 | 0 | 0 | 0 | 63,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,158,000,000 | 1,170,000,000 | 948,000,000 | 1,002,000,000 | 0 | 353,000,000 | 456,000,000 | 82,000,000 | 94,000,000 | 338,000,000 | 361,000,000 | 244,000,000 | 158,000,000 | 129,000,000 | 134,000,000 | 141,000,000 | 159,000,000 | 0 | |
| Other Current Liabilities | 361,400,000 | 1,258,000,000 | 1,186,900,000 | 1,407,000,000 | 1,837,700,000 | 2,147,500,000 | 9,654,100,000 | 8,136,500,000 | 7,263,400,000 | 4,092,100,000 | 3,855,542,800 | 7,016,340,854 | 3,214,274,760 | 1,806,297,825 | 824,700,835 | 656,062,432 | 350,986,650 | 625,487,848 | 275,000,000 | 797,000,000 | 818,000,000 | 984,000,000 | 1,110,000,000 | 1,104,000,000 | 858,000,000 | 1,097,000,000 | 787,000,000 | 1,044,000,000 | 1,420,000,000 | 1,206,000,000 | 1,498,000,000 | |
| Total Current Liabilities | 1,473,900,000 | 2,049,900,000 | 2,199,300,000 | 3,027,400,000 | 4,439,200,000 | 5,772,200,000 | 16,803,500,000 | 13,494,500,000 | 11,308,500,000 | 6,270,100,000 | 5,145,900,000 | 8,450,200,000 | 4,693,600,000 | 4,431,000,000 | 3,519,000,000 | 2,477,000,000 | 2,574,000,000 | 1,675,000,000 | 1,549,000,000 | 1,983,000,000 | 2,567,000,000 | 2,497,000,000 | 2,949,000,000 | 2,646,000,000 | 1,811,000,000 | 3,968,000,000 | 2,319,000,000 | 4,972,000,000 | 4,890,000,000 | 5,830,000,000 | 5,312,000,000 | |
| Long-Term Debt | 1,307,800,000 | 2,874,000,000 | 4,376,900,000 | 4,565,300,000 | 6,366,400,000 | 9,235,300,000 | 10,342,400,000 | 9,500,700,000 | 11,896,400,000 | 11,039,800,000 | 7,711,900,000 | 7,590,500,000 | 7,622,000,000 | 7,757,000,000 | 7,683,000,000 | 8,259,000,000 | 8,600,000,000 | 8,369,000,000 | 10,735,000,000 | 11,353,000,000 | 20,889,000,000 | 23,812,000,000 | 22,624,000,000 | 20,434,000,000 | 22,367,000,000 | 20,336,000,000 | 21,612,000,000 | 21,791,000,000 | 22,075,000,000 | 23,524,000,000 | 24,878,000,000 | |
| Non-Current Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 933,000,000 | 1,485,000,000 | 1,441,000,000 | 1,588,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -148,000,000 | 0 | |
| Non-Current Deferred Tax Liabilities | 662,900,000 | 1,568,200,000 | 1,626,600,000 | 1,718,900,000 | 2,060,800,000 | 2,581,900,000 | 2,828,100,000 | 3,689,900,000 | 3,353,600,000 | 2,453,400,000 | 2,470,100,000 | 2,508,900,000 | 2,879,900,000 | 2,996,000,000 | 3,390,000,000 | 3,656,000,000 | 3,448,000,000 | 1,660,000,000 | 2,841,000,000 | 3,529,000,000 | 4,712,000,000 | 4,218,000,000 | 4,238,000,000 | 3,147,000,000 | 1,524,000,000 | 1,782,000,000 | 1,923,000,000 | 2,453,000,000 | 2,887,000,000 | 3,846,000,000 | 0 | |
| Other Non-Current Liabilities | -1,970,700,000 | -4,442,200,000 | -6,003,500,000 | -6,284,200,000 | -8,427,200,000 | -11,817,200,000 | -13,170,500,000 | -13,190,600,000 | -15,250,000,000 | -13,493,200,000 | -10,182,000,000 | -10,099,400,000 | -10,501,900,000 | 2,569,000,000 | 1,489,000,000 | 428,000,000 | 143,000,000 | 1,715,000,000 | 1,775,000,000 | 4,885,000,000 | 2,115,000,000 | 6,486,000,000 | 7,216,000,000 | 7,097,000,000 | 5,127,000,000 | 3,590,000,000 | 3,728,000,000 | 4,295,000,000 | 4,536,000,000 | 4,684,000,000 | 9,502,000,000 | |
| Total Non-Current Liabilities | 1,970,700,000 | 4,442,200,000 | 6,003,500,000 | 6,284,200,000 | 8,427,200,000 | 11,817,200,000 | 13,170,500,000 | 13,190,600,000 | 15,250,000,000 | 13,493,200,000 | 10,182,000,000 | 10,099,400,000 | 10,501,900,000 | 14,255,000,000 | 14,047,000,000 | 13,784,000,000 | 13,779,000,000 | 11,744,000,000 | 15,351,000,000 | 16,238,000,000 | 27,824,000,000 | 30,298,000,000 | 29,840,000,000 | 27,531,000,000 | 27,494,000,000 | 25,708,000,000 | 27,263,000,000 | 28,539,000,000 | 29,498,000,000 | 31,906,000,000 | 34,380,000,000 | |
| Other Liabilities | 276,000,000 | 815,600,000 | 795,000,000 | 878,600,000 | 1,015,200,000 | 1,552,400,000 | 2,700,700,000 | 5,976,100,000 | 2,957,300,000 | 3,072,300,000 | 3,609,500,000 | 5,251,400,000 | 3,052,900,000 | 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 | 1,000,000 | 5,000,000 | 1,000,000 | -338,000,000 | 0 | -244,000,000 | 209,000,000 | 189,000,000 | 164,000,000 | 173,000,000 | 172,000,000 | 168,000,000 | |
| Total Liabilities | 3,720,600,000 | 7,307,700,000 | 8,997,800,000 | 10,190,200,000 | 13,881,600,000 | 19,141,800,000 | 32,674,700,000 | 32,661,200,000 | 29,515,800,000 | 22,835,600,000 | 18,937,400,000 | 23,801,000,000 | 18,248,400,000 | 18,686,000,000 | 17,566,000,000 | 16,261,000,000 | 16,353,000,000 | 13,419,000,000 | 16,900,000,000 | 18,221,000,000 | 30,391,000,000 | 32,795,000,000 | 32,789,000,000 | 30,177,000,000 | 29,305,000,000 | 29,676,000,000 | 29,582,000,000 | 33,511,000,000 | 34,388,000,000 | 37,736,000,000 | 39,692,000,000 | |
| Preferred Stock | 100,000,000 | 173,500,000 | 161,000,000 | 142,200,000 | 102,200,000 | 0 | 0 | 0 | 271,300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35,000,000 | 35,000,000 | 35,000,000 | 35,000,000 | 35,000,000 | 35,000,000 | 35,000,000 | |
| Common Stock | 104,400,000 | 105,300,000 | 160,200,000 | 325,100,000 | 432,300,000 | 444,500,000 | 447,900,000 | 518,900,000 | 519,900,000 | 521,400,000 | 561,200,000 | 579,100,000 | 602,800,000 | 608,000,000 | 613,000,000 | 618,000,000 | 620,000,000 | 626,000,000 | 716,000,000 | 718,000,000 | 782,000,000 | 784,000,000 | 785,000,000 | 861,000,000 | 1,245,000,000 | 1,247,000,000 | 1,248,000,000 | 1,250,000,000 | 1,253,000,000 | 1,256,000,000 | 1,258,000,000 | |
| Retained Earnings | 716,500,000 | 1,915,600,000 | 2,119,500,000 | 2,209,400,000 | 2,849,500,000 | 2,807,200,000 | 3,065,700,000 | 199,600,000 | -884,300,000 | -1,426,800,000 | -1,306,500,000 | -1,135,900,000 | -1,034,000,000 | -293,000,000 | 874,000,000 | 903,000,000 | -478,000,000 | -5,820,000,000 | -5,695,000,000 | -6,248,000,000 | -5,548,000,000 | -7,960,000,000 | -9,649,000,000 | -8,434,000,000 | -10,002,000,000 | -11,002,000,000 | -12,748,000,000 | -13,237,000,000 | -13,271,000,000 | -12,287,000,000 | -12,396,000,000 | |
| Accumulated Other Comprehensive Income/Loss | -1,300,000 | -2,300,000 | -2,200,000 | -4,500,000 | -61,800,000 | 21,900,000 | -53,000,000 | 280,100,000 | 3,500,000 | -149,000,000 | -266,100,000 | -302,300,000 | -60,100,000 | -121,000,000 | -80,000,000 | -168,000,000 | -82,000,000 | -389,000,000 | -362,000,000 | -164,000,000 | -341,000,000 | -442,000,000 | -339,000,000 | -238,000,000 | -270,000,000 | -199,000,000 | -96,000,000 | -33,000,000 | -24,000,000 | 0 | 76,000,000 | |
| Other Total Stockholders' Equity | 585,900,000 | 995,000,000 | 982,500,000 | 899,500,000 | 935,200,000 | 2,311,600,000 | 2,431,400,000 | 5,045,400,000 | 5,138,600,000 | 5,156,500,000 | 5,967,300,000 | 6,286,600,000 | 6,564,500,000 | 6,181,000,000 | 7,033,000,000 | 7,094,000,000 | 7,228,000,000 | 7,376,000,000 | 10,093,000,000 | 10,558,000,000 | 13,884,000,000 | 13,766,000,000 | 13,846,000,000 | 17,467,000,000 | 23,652,000,000 | 23,282,000,000 | 23,330,000,000 | 23,408,000,000 | 23,492,000,000 | 23,398,000,000 | 23,463,000,000 | |
| Total Stockholders' Equity | 1,505,500,000 | 3,187,100,000 | 3,421,000,000 | 3,571,700,000 | 4,257,400,000 | 5,585,200,000 | 5,892,000,000 | 6,044,000,000 | 5,049,000,000 | 4,102,100,000 | 4,955,900,000 | 5,427,500,000 | 6,073,200,000 | 6,375,000,000 | 8,440,000,000 | 8,447,000,000 | 7,288,000,000 | 1,793,000,000 | 4,752,000,000 | 4,864,000,000 | 8,777,000,000 | 6,148,000,000 | 4,643,000,000 | 9,656,000,000 | 14,660,000,000 | 13,363,000,000 | 11,769,000,000 | 11,423,000,000 | 11,485,000,000 | 12,402,000,000 | 12,436,000,000 | |
| Total Equity | 1,505,500,000 | 3,187,100,000 | 3,421,000,000 | 3,688,800,000 | 4,765,700,000 | 6,146,700,000 | 7,522,300,000 | 6,245,000,000 | 5,472,700,000 | 4,186,200,000 | 5,055,600,000 | 5,641,600,000 | 7,154,000,000 | 6,375,000,000 | 8,440,000,000 | 9,019,000,000 | 8,619,000,000 | 3,083,000,000 | 7,427,000,000 | 8,921,000,000 | 20,172,000,000 | 16,225,000,000 | 14,046,000,000 | 16,175,000,000 | 15,997,000,000 | 16,364,000,000 | 14,583,000,000 | 14,101,000,000 | 14,045,000,000 | 14,891,000,000 | 14,840,000,000 | |
| Total Liabilities & Stockholders' Equity | 5,226,100,000 | 10,494,800,000 | 12,418,800,000 | 13,879,000,000 | 18,647,300,000 | 25,288,500,000 | 40,197,000,000 | 38,906,200,000 | 34,988,500,000 | 27,021,800,000 | 23,993,000,000 | 29,442,600,000 | 25,402,400,000 | 25,061,000,000 | 26,006,000,000 | 25,280,000,000 | 24,972,000,000 | 16,502,000,000 | 24,327,000,000 | 27,142,000,000 | 50,563,000,000 | 49,020,000,000 | 46,835,000,000 | 46,352,000,000 | 45,302,000,000 | 46,040,000,000 | 44,165,000,000 | 47,612,000,000 | 48,433,000,000 | 52,627,000,000 | 54,532,000,000 | |
| Minority Interest | 0 | 0 | 0 | 117,100,000 | 508,300,000 | 561,500,000 | 1,630,300,000 | 201,000,000 | 423,700,000 | 84,100,000 | 99,700,000 | 214,100,000 | 1,080,800,000 | 0 | 0 | 572,000,000 | 1,331,000,000 | 1,290,000,000 | 2,675,000,000 | 4,057,000,000 | 11,395,000,000 | 10,077,000,000 | 9,403,000,000 | 6,519,000,000 | 1,337,000,000 | 3,001,000,000 | 2,814,000,000 | 2,678,000,000 | 2,560,000,000 | 2,489,000,000 | 2,404,000,000 | |
| Total Liabilities & Total Equity | 5,226,100,000 | 10,494,800,000 | 12,418,800,000 | 13,879,000,000 | 18,647,300,000 | 25,288,500,000 | 40,197,000,000 | 38,906,200,000 | 34,988,500,000 | 27,021,800,000 | 23,993,000,000 | 29,442,600,000 | 25,402,400,000 | 25,061,000,000 | 26,006,000,000 | 25,280,000,000 | 24,972,000,000 | 16,502,000,000 | 24,327,000,000 | 27,142,000,000 | 50,563,000,000 | 49,020,000,000 | 46,835,000,000 | 46,352,000,000 | 45,302,000,000 | 46,040,000,000 | 44,165,000,000 | 47,612,000,000 | 48,433,000,000 | 52,627,000,000 | 54,532,000,000 | |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 901,000,000 | 971,000,000 | 886,000,000 | 1,344,000,000 | 1,391,000,000 | 3,987,000,000 | 4,360,000,000 | 8,400,000,000 | 7,336,000,000 | 6,701,000,000 | 6,552,000,000 | 7,821,000,000 | 6,235,000,000 | 5,159,000,000 | 5,127,000,000 | 5,065,000,000 | 4,637,000,000 | 4,140,000,000 | |
| Total Debt | 2,197,800,000 | 3,193,900,000 | 4,706,000,000 | 5,299,400,000 | 7,809,700,000 | 10,810,100,000 | 14,052,400,000 | 11,962,000,000 | 13,914,000,000 | 11,979,500,000 | 7,962,000,000 | 7,713,100,000 | 8,014,100,000 | 7,900,000,000 | 7,879,000,000 | 8,276,000,000 | 9,108,000,000 | 8,722,000,000 | 10,736,000,000 | 11,579,000,000 | 21,690,000,000 | 24,487,000,000 | 23,502,000,000 | 20,935,000,000 | 22,414,000,000 | 22,497,000,000 | 22,533,000,000 | 23,839,000,000 | 23,077,000,000 | 26,610,000,000 | 27,079,000,000 | |
| Net Debt | 2,161,700,000 | 3,103,500,000 | 4,590,700,000 | 5,218,100,000 | 7,306,400,000 | 9,718,100,000 | 12,841,700,000 | 10,660,900,000 | 12,185,700,000 | 9,663,800,000 | 7,032,000,000 | 6,115,900,000 | 5,653,900,000 | 6,201,000,000 | 6,440,000,000 | 6,409,000,000 | 8,313,000,000 | 7,833,000,000 | 9,897,000,000 | 10,898,000,000 | 21,450,000,000 | 24,387,000,000 | 23,332,000,000 | 20,036,000,000 | 22,246,000,000 | 22,208,000,000 | 22,202,000,000 | 21,995,000,000 | 22,752,000,000 | 24,312,000,000 | 27,019,000,000 |