United States Steel Corporation
X
42.26
USD+0.27
(+0.64%)Day's range
41.53
42.37
52 wk Range
26.92
46.18
X Balance Sheet
| Period Ending | 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 | 70,000,000 | 79,000,000 | 22,000,000 | 79,000,000 | 20,000,000 | 52,000,000 | 23,000,000 | 18,000,000 | 9,000,000 | 22,000,000 | 219,000,000 | 147,000,000 | 243,000,000 | 316,000,000 | 1,037,000,000 | 1,479,000,000 | 1,422,000,000 | 401,000,000 | 724,000,000 | 1,218,000,000 | 578,000,000 | 408,000,000 | 570,000,000 | 604,000,000 | 1,354,000,000 | 755,000,000 | 1,515,000,000 | 1,553,000,000 | 1,000,000,000 | 749,000,000 | 1,985,000,000 | 2,522,000,000 | 3,504,000,000 | 2,948,000,000 | 1,367,000,000 | |
| 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 | -28,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Cash & Short-Term Investments | 70,000,000 | 79,000,000 | 22,000,000 | 79,000,000 | 20,000,000 | 52,000,000 | 23,000,000 | 18,000,000 | 9,000,000 | 22,000,000 | 219,000,000 | 147,000,000 | 243,000,000 | 316,000,000 | 1,037,000,000 | 1,479,000,000 | 1,422,000,000 | 401,000,000 | 724,000,000 | 1,218,000,000 | 578,000,000 | 408,000,000 | 570,000,000 | 604,000,000 | 1,354,000,000 | 755,000,000 | 1,515,000,000 | 1,553,000,000 | 1,000,000,000 | 749,000,000 | 1,985,000,000 | 2,522,000,000 | 3,504,000,000 | 2,948,000,000 | 1,367,000,000 | |
| Net Receivables | 773,000,000 | 586,000,000 | 447,000,000 | 596,000,000 | 716,000,000 | 614,000,000 | 580,000,000 | 588,000,000 | 392,000,000 | 838,000,000 | 1,341,000,000 | 830,000,000 | 0 | 0 | 1,770,000,000 | 0 | 1,799,000,000 | 2,077,000,000 | 2,288,000,000 | 0 | 0 | 0 | 2,090,000,000 | 1,975,000,000 | 1,942,000,000 | 1,063,000,000 | 1,248,000,000 | 1,379,000,000 | 1,659,000,000 | 1,177,000,000 | 994,000,000 | 2,089,000,000 | 1,635,000,000 | 1,548,000,000 | 1,398,000,000 | |
| Inventory | 696,000,000 | 623,000,000 | 644,000,000 | 629,000,000 | 595,000,000 | 601,000,000 | 648,000,000 | 705,000,000 | 698,000,000 | 743,000,000 | 946,000,000 | 870,000,000 | 1,030,000,000 | 1,283,000,000 | 1,197,000,000 | 1,466,000,000 | 1,604,000,000 | 2,279,000,000 | 2,503,000,000 | 1,679,000,000 | 2,352,000,000 | 2,775,000,000 | 2,503,000,000 | 2,688,000,000 | 2,496,000,000 | 2,090,000,000 | 1,573,000,000 | 1,738,000,000 | 2,092,000,000 | 1,785,000,000 | 1,402,000,000 | 2,210,000,000 | 2,359,000,000 | 2,128,000,000 | 2,168,000,000 | |
| Other Current Assets | 2,000,000 | 4,000,000 | 208,000,000 | 271,000,000 | 449,000,000 | 177,000,000 | 177,000,000 | 220,000,000 | 176,000,000 | 378,000,000 | 211,000,000 | 226,000,000 | 1,167,000,000 | 1,508,000,000 | 239,000,000 | 1,886,000,000 | 371,000,000 | 202,000,000 | 228,000,000 | 2,118,000,000 | 2,374,000,000 | 2,591,000,000 | 211,000,000 | 811,000,000 | 639,000,000 | 25,000,000 | 20,000,000 | 85,000,000 | 79,000,000 | 102,000,000 | 51,000,000 | 331,000,000 | 368,000,000 | 319,000,000 | 299,000,000 | |
| Total Current Assets | 1,541,000,000 | 1,292,000,000 | 1,321,000,000 | 1,575,000,000 | 1,780,000,000 | 1,444,000,000 | 1,428,000,000 | 1,531,000,000 | 1,275,000,000 | 1,981,000,000 | 2,717,000,000 | 2,073,000,000 | 2,440,000,000 | 3,107,000,000 | 4,243,000,000 | 4,831,000,000 | 5,196,000,000 | 4,959,000,000 | 5,736,000,000 | 5,015,000,000 | 5,375,000,000 | 5,763,000,000 | 5,374,000,000 | 5,758,000,000 | 6,431,000,000 | 3,948,000,000 | 4,356,000,000 | 4,755,000,000 | 4,830,000,000 | 3,813,000,000 | 4,432,000,000 | 7,152,000,000 | 7,866,000,000 | 6,943,000,000 | 5,232,000,000 | |
| Property, Plant & Equipment (Net) | 2,748,000,000 | 2,797,000,000 | 2,809,000,000 | 2,653,000,000 | 2,536,000,000 | 2,512,000,000 | 2,551,000,000 | 2,496,000,000 | 2,500,000,000 | 2,516,000,000 | 2,739,000,000 | 3,084,000,000 | 2,978,000,000 | 3,415,000,000 | 3,627,000,000 | 4,015,000,000 | 4,429,000,000 | 6,688,000,000 | 6,684,000,000 | 6,820,000,000 | 6,486,000,000 | 6,579,000,000 | 6,408,000,000 | 5,922,000,000 | 4,574,000,000 | 4,411,000,000 | 3,979,000,000 | 4,280,000,000 | 4,865,000,000 | 5,677,000,000 | 5,658,000,000 | 7,439,000,000 | 8,638,000,000 | 10,502,000,000 | 12,045,000,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,712,000,000 | 1,609,000,000 | 1,725,000,000 | 1,760,000,000 | 1,783,000,000 | 1,822,000,000 | 4,000,000 | 0 | 0 | 0 | 3,000,000 | 3,000,000 | 4,000,000 | 4,000,000 | 920,000,000 | 920,000,000 | 920,000,000 | 920,000,000 | |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 414,000,000 | 37,000,000 | 37,000,000 | 29,000,000 | 0 | 419,000,000 | 282,000,000 | 281,000,000 | 275,000,000 | 262,000,000 | 253,000,000 | 271,000,000 | 204,000,000 | 196,000,000 | 175,000,000 | 167,000,000 | 158,000,000 | 150,000,000 | 129,000,000 | 519,000,000 | 478,000,000 | 436,000,000 | 416,000,000 | |
| Goodwill & Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 414,000,000 | 37,000,000 | 37,000,000 | 29,000,000 | 360,000,000 | 2,131,000,000 | 1,889,000,000 | 2,006,000,000 | 2,035,000,000 | 2,045,000,000 | 2,075,000,000 | 275,000,000 | 204,000,000 | 196,000,000 | 175,000,000 | 167,000,000 | 158,000,000 | 150,000,000 | 129,000,000 | 1,439,000,000 | 1,398,000,000 | 1,356,000,000 | 1,336,000,000 | |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 282,000,000 | 310,000,000 | 277,000,000 | 275,000,000 | 270,000,000 | 303,000,000 | 674,000,000 | 709,000,000 | 695,000,000 | 670,000,000 | 683,000,000 | 609,000,000 | 621,000,000 | 939,000,000 | 645,000,000 | 528,000,000 | 480,000,000 | 513,000,000 | 1,466,000,000 | 1,177,000,000 | 694,000,000 | 840,000,000 | 761,000,000 | 757,000,000 | |
| Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 217,000,000 | 365,000,000 | 40,000,000 | 211,000,000 | 103,000,000 | 16,000,000 | 666,000,000 | 535,000,000 | 515,000,000 | 649,000,000 | 424,000,000 | 16,000,000 | 46,000,000 | 15,000,000 | 6,000,000 | 56,000,000 | 445,000,000 | 7,000,000 | 22,000,000 | 32,000,000 | 10,000,000 | 19,000,000 | 0 | |
| Other Non-Current Assets | 1,293,000,000 | 1,538,000,000 | 2,121,000,000 | 2,388,000,000 | 2,164,000,000 | 2,565,000,000 | 2,601,000,000 | 2,667,000,000 | 2,918,000,000 | 3,028,000,000 | 3,255,000,000 | 2,898,000,000 | 1,618,000,000 | 637,000,000 | 2,734,000,000 | 466,000,000 | 195,000,000 | 1,164,000,000 | 446,000,000 | 351,000,000 | 269,000,000 | 341,000,000 | 349,000,000 | 231,000,000 | 120,000,000 | 111,000,000 | 116,000,000 | 124,000,000 | 171,000,000 | 530,000,000 | 641,000,000 | 1,060,000,000 | 706,000,000 | 870,000,000 | 865,000,000 | |
| Total Non-Current Assets | 4,041,000,000 | 4,335,000,000 | 4,930,000,000 | 5,041,000,000 | 4,700,000,000 | 5,077,000,000 | 5,152,000,000 | 5,163,000,000 | 5,418,000,000 | 5,544,000,000 | 5,994,000,000 | 6,264,000,000 | 5,537,000,000 | 4,731,000,000 | 6,713,000,000 | 4,991,000,000 | 5,390,000,000 | 10,673,000,000 | 10,394,000,000 | 10,407,000,000 | 9,975,000,000 | 10,297,000,000 | 9,865,000,000 | 7,065,000,000 | 5,883,000,000 | 5,378,000,000 | 4,804,000,000 | 5,107,000,000 | 6,152,000,000 | 7,830,000,000 | 7,627,000,000 | 10,664,000,000 | 11,592,000,000 | 13,508,000,000 | 15,003,000,000 | |
| 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 | 0 | 0 | 0 | 0 | |
| Total Assets | 5,582,000,000 | 5,627,000,000 | 6,251,000,000 | 6,616,000,000 | 6,480,000,000 | 6,521,000,000 | 6,580,000,000 | 6,694,000,000 | 6,693,000,000 | 7,525,000,000 | 8,711,000,000 | 8,337,000,000 | 7,977,000,000 | 7,838,000,000 | 10,956,000,000 | 9,822,000,000 | 10,586,000,000 | 15,632,000,000 | 16,130,000,000 | 15,422,000,000 | 15,350,000,000 | 16,060,000,000 | 15,239,000,000 | 12,823,000,000 | 12,314,000,000 | 9,326,000,000 | 9,160,000,000 | 9,862,000,000 | 10,982,000,000 | 11,643,000,000 | 12,059,000,000 | 17,816,000,000 | 19,458,000,000 | 20,451,000,000 | 20,235,000,000 | |
| Accounts Payable | 0 | 0 | 579,000,000 | 1,048,000,000 | 678,000,000 | 815,000,000 | 667,000,000 | 687,000,000 | 501,000,000 | 757,000,000 | 755,000,000 | 551,000,000 | 677,000,000 | 962,000,000 | 1,227,000,000 | 1,208,000,000 | 1,254,000,000 | 1,730,000,000 | 1,440,000,000 | 1,396,000,000 | 1,738,000,000 | 1,977,000,000 | 1,722,000,000 | 1,643,000,000 | 1,898,000,000 | 1,321,000,000 | 1,532,000,000 | 1,952,000,000 | 2,386,000,000 | 1,855,000,000 | 1,665,000,000 | 2,650,000,000 | 2,772,000,000 | 2,697,000,000 | 146,000,000 | |
| Short-Term Debt | 96,000,000 | 194,000,000 | 142,000,000 | 11,000,000 | 21,000,000 | 101,000,000 | 91,000,000 | 67,000,000 | 25,000,000 | 13,000,000 | 209,000,000 | 32,000,000 | 26,000,000 | 43,000,000 | 8,000,000 | 249,000,000 | 82,000,000 | 110,000,000 | 81,000,000 | 19,000,000 | 216,000,000 | 424,000,000 | 2,000,000 | 323,000,000 | 378,000,000 | 45,000,000 | 50,000,000 | 3,000,000 | 65,000,000 | 145,000,000 | 310,000,000 | 70,000,000 | 87,000,000 | 186,000,000 | 165,000,000 | |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 248,000,000 | 281,000,000 | 360,000,000 | 320,000,000 | 186,000,000 | 182,000,000 | 95,000,000 | 203,000,000 | 89,000,000 | 116,000,000 | 118,000,000 | 146,000,000 | 140,000,000 | 134,000,000 | 99,000,000 | 128,000,000 | 132,000,000 | 118,000,000 | 116,000,000 | 154,000,000 | 365,000,000 | 271,000,000 | 222,000,000 | 131,000,000 | |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32,000,000 | 281,000,000 | 360,000,000 | 1,160,000,000 | 1,129,000,000 | 1,241,000,000 | 1,110,000,000 | 973,000,000 | 779,000,000 | 938,000,000 | 1,003,000,000 | 977,000,000 | 974,000,000 | 1,003,000,000 | 462,000,000 | 400,000,000 | 347,000,000 | 118,000,000 | 383,000,000 | 308,000,000 | 425,000,000 | 10,000,000 | 0 | 0 | |
| Other Current Liabilities | 924,000,000 | 999,000,000 | 542,000,000 | 562,000,000 | 568,000,000 | 603,000,000 | 541,000,000 | 580,000,000 | 490,000,000 | 496,000,000 | 427,000,000 | 427,000,000 | 388,000,000 | 765,000,000 | 976,000,000 | 1,106,000,000 | 1,184,000,000 | 1,068,000,000 | 1,054,000,000 | 970,000,000 | 1,077,000,000 | 1,130,000,000 | 1,120,000,000 | 1,139,000,000 | 1,159,000,000 | 683,000,000 | 621,000,000 | 686,000,000 | 628,000,000 | 509,000,000 | 527,000,000 | 767,000,000 | 829,000,000 | 843,000,000 | 2,931,000,000 | |
| Total Current Liabilities | 1,020,000,000 | 1,193,000,000 | 1,263,000,000 | 1,621,000,000 | 1,267,000,000 | 1,519,000,000 | 1,299,000,000 | 1,334,000,000 | 1,016,000,000 | 1,266,000,000 | 1,391,000,000 | 1,259,000,000 | 1,372,000,000 | 2,130,000,000 | 2,531,000,000 | 2,749,000,000 | 2,702,000,000 | 3,003,000,000 | 2,782,000,000 | 2,399,000,000 | 3,147,000,000 | 3,651,000,000 | 2,990,000,000 | 3,313,000,000 | 3,569,000,000 | 2,164,000,000 | 2,331,000,000 | 2,721,000,000 | 3,197,000,000 | 2,672,000,000 | 2,656,000,000 | 3,852,000,000 | 3,959,000,000 | 3,948,000,000 | 3,373,000,000 | |
| Long-Term Debt | 1,404,000,000 | 1,848,000,000 | 2,132,000,000 | 1,540,000,000 | 1,432,000,000 | 923,000,000 | 1,014,000,000 | 456,000,000 | 464,000,000 | 902,000,000 | 2,236,000,000 | 1,434,000,000 | 1,408,000,000 | 1,890,000,000 | 1,363,000,000 | 1,363,000,000 | 943,000,000 | 3,147,000,000 | 2,654,000,000 | 3,345,000,000 | 3,517,000,000 | 3,828,000,000 | 3,936,000,000 | 3,616,000,000 | 3,120,000,000 | 3,093,000,000 | 2,981,000,000 | 2,700,000,000 | 2,333,000,000 | 3,753,000,000 | 4,793,000,000 | 3,999,000,000 | 4,019,000,000 | 4,153,000,000 | 88,000,000 | |
| Non-Current Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 398,000,000 | 346,000,000 | 337,000,000 | 341,000,000 | 346,000,000 | 364,000,000 | 514,000,000 | 410,000,000 | 481,000,000 | 469,000,000 | 495,000,000 | 397,000,000 | 424,000,000 | 407,000,000 | 359,000,000 | 329,000,000 | 355,000,000 | 272,000,000 | 550,000,000 | 333,000,000 | 505,000,000 | 504,000,000 | 0 | 0 | |
| Non-Current Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 348,000,000 | 666,000,000 | 732,000,000 | 223,000,000 | 6,000,000 | 598,000,000 | 1,662,000,000 | 1,810,000,000 | 162,000,000 | 9,000,000 | 3,737,000,000 | 3,896,000,000 | 4,105,000,000 | 4,019,000,000 | 445,000,000 | 301,000,000 | 29,000,000 | 28,000,000 | 6,000,000 | 14,000,000 | 4,000,000 | 11,000,000 | 122,000,000 | 456,000,000 | 587,000,000 | 657,000,000 | |
| Other Non-Current Liabilities | 914,000,000 | 894,000,000 | 2,609,000,000 | 2,838,000,000 | 2,772,000,000 | 2,671,000,000 | 2,637,000,000 | 2,874,000,000 | 2,872,000,000 | 2,704,000,000 | 2,497,000,000 | 2,008,000,000 | 2,947,000,000 | 2,719,000,000 | 2,316,000,000 | 692,000,000 | 728,000,000 | 3,701,000,000 | 4,767,000,000 | 4,143,000,000 | 938,000,000 | 990,000,000 | 4,813,000,000 | 2,497,000,000 | 1,524,000,000 | 1,460,000,000 | 1,545,000,000 | 1,062,000,000 | 1,235,000,000 | 1,133,000,000 | 720,000,000 | 740,000,000 | 713,000,000 | 623,000,000 | 4,677,000,000 | |
| Total Non-Current Liabilities | 2,318,000,000 | 2,742,000,000 | 4,741,000,000 | 4,378,000,000 | 4,204,000,000 | 3,594,000,000 | 3,651,000,000 | 3,330,000,000 | 3,336,000,000 | 3,954,000,000 | 5,399,000,000 | 4,572,000,000 | 4,578,000,000 | 4,615,000,000 | 4,427,000,000 | 3,717,000,000 | 3,481,000,000 | 7,010,000,000 | 8,435,000,000 | 8,044,000,000 | 8,351,000,000 | 8,923,000,000 | 8,771,000,000 | 6,531,000,000 | 4,945,000,000 | 4,615,000,000 | 4,554,000,000 | 3,820,000,000 | 3,582,000,000 | 4,890,000,000 | 5,524,000,000 | 4,861,000,000 | 5,188,000,000 | 5,363,000,000 | 5,422,000,000 | |
| 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 | 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 | -410,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,000,000 | 248,000,000 | 222,000,000 | 194,000,000 | 154,000,000 | 254,000,000 | 79,000,000 | |
| Total Liabilities | 3,338,000,000 | 3,935,000,000 | 6,004,000,000 | 5,999,000,000 | 5,471,000,000 | 5,113,000,000 | 4,950,000,000 | 4,664,000,000 | 4,352,000,000 | 5,220,000,000 | 6,790,000,000 | 5,831,000,000 | 5,950,000,000 | 6,745,000,000 | 6,958,000,000 | 6,466,000,000 | 6,183,000,000 | 10,013,000,000 | 11,217,000,000 | 10,443,000,000 | 11,498,000,000 | 12,574,000,000 | 11,761,000,000 | 9,844,000,000 | 8,514,000,000 | 6,779,000,000 | 6,885,000,000 | 6,541,000,000 | 6,779,000,000 | 7,562,000,000 | 8,180,000,000 | 8,713,000,000 | 9,147,000,000 | 9,311,000,000 | 8,795,000,000 | |
| Preferred Stock | 25,000,000 | 25,000,000 | 25,000,000 | 32,000,000 | 64,000,000 | 64,000,000 | 64,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 2,000,000 | 0 | 0 | 226,000,000 | 216,000,000 | 216,000,000 | 0 | 0 | 18,000,000 | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 110,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,917,000,000 | 89,000,000 | 102,000,000 | 104,000,000 | 114,000,000 | 115,000,000 | 124,000,000 | 124,000,000 | 124,000,000 | 151,000,000 | 151,000,000 | 151,000,000 | 151,000,000 | 151,000,000 | 151,000,000 | 151,000,000 | 176,000,000 | 176,000,000 | 177,000,000 | 179,000,000 | 229,000,000 | 280,000,000 | 283,000,000 | 286,000,000 | 288,000,000 | |
| Retained Earnings | 0 | 390,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,000,000 | 0 | 42,000,000 | -421,000,000 | 651,000,000 | 1,605,000,000 | 2,902,000,000 | 3,683,000,000 | 5,666,000,000 | 4,209,000,000 | 3,698,000,000 | 3,616,000,000 | 3,463,000,000 | 1,762,000,000 | 1,862,000,000 | 190,000,000 | -250,000,000 | 133,000,000 | 1,212,000,000 | 544,000,000 | -623,000,000 | 3,534,000,000 | 6,030,000,000 | 6,880,000,000 | 7,219,000,000 | |
| Accumulated Other Comprehensive Income/Loss | 0 | 0 | -6,033,000,000 | -5,984,000,000 | -5,954,000,000 | -5,909,000,000 | -5,909,000,000 | -5,799,000,000 | -5,939,000,000 | -6,232,000,000 | -6,929,000,000 | -49,000,000 | -803,000,000 | -1,501,000,000 | -49,000,000 | -1,418,000,000 | -1,286,000,000 | -836,000,000 | -3,269,000,000 | -2,728,000,000 | -3,068,000,000 | -3,367,000,000 | -3,268,000,000 | -1,752,000,000 | -1,441,000,000 | -1,169,000,000 | -1,497,000,000 | -845,000,000 | -1,026,000,000 | -478,000,000 | -47,000,000 | 331,000,000 | -85,000,000 | 46,000,000 | -21,000,000 | |
| Other Total Stockholders' Equity | 2,219,000,000 | 1,276,600,000 | 6,255,000,000 | 6,569,000,000 | 6,899,000,000 | 7,253,000,000 | 7,475,000,000 | 7,578,000,000 | 8,029,000,000 | 0 | 6,933,000,000 | 2,466,000,000 | 2,686,000,000 | 2,685,000,000 | 3,038,000,000 | 2,806,000,000 | 2,625,000,000 | 2,560,000,000 | 2,374,000,000 | 3,044,000,000 | 3,070,000,000 | 3,100,000,000 | 3,131,000,000 | 3,214,000,000 | 3,227,000,000 | 3,264,000,000 | 3,845,000,000 | 3,856,000,000 | 3,839,000,000 | 3,847,000,000 | 4,227,000,000 | 4,865,000,000 | 3,990,000,000 | 3,835,000,000 | 3,861,000,000 | |
| Total Stockholders' Equity | 2,244,000,000 | 1,692,000,000 | 247,000,000 | 617,000,000 | 1,009,000,000 | 1,408,000,000 | 1,630,000,000 | 1,782,000,000 | 2,093,000,000 | 2,056,000,000 | 1,921,000,000 | 2,506,000,000 | 2,027,000,000 | 1,093,000,000 | 3,970,000,000 | 3,324,000,000 | 4,365,000,000 | 5,531,000,000 | 4,913,000,000 | 4,676,000,000 | 3,851,000,000 | 3,485,000,000 | 3,476,000,000 | 2,978,000,000 | 3,800,000,000 | 2,546,000,000 | 2,274,000,000 | 3,320,000,000 | 4,202,000,000 | 4,080,000,000 | 3,786,000,000 | 9,010,000,000 | 10,218,000,000 | 11,047,000,000 | 11,347,000,000 | |
| Total Equity | 2,244,000,000 | 1,692,000,000 | 247,000,000 | 617,000,000 | 1,009,000,000 | 1,408,000,000 | 1,630,000,000 | 2,030,000,000 | 2,341,000,000 | 2,305,000,000 | 1,921,000,000 | 2,506,000,000 | 2,027,000,000 | 1,093,000,000 | 3,998,000,000 | 3,356,000,000 | 4,403,000,000 | 5,619,000,000 | 5,077,000,000 | 4,979,000,000 | 3,852,000,000 | 3,486,000,000 | 3,478,000,000 | 2,979,000,000 | 3,801,000,000 | 2,547,000,000 | 2,275,000,000 | 3,321,000,000 | 4,203,000,000 | 4,081,000,000 | 3,879,000,000 | 9,103,000,000 | 10,311,000,000 | 11,140,000,000 | 11,440,000,000 | |
| Total Liabilities & Stockholders' Equity | 5,582,000,000 | 5,627,000,000 | 6,251,000,000 | 6,616,000,000 | 6,480,000,000 | 6,521,000,000 | 6,580,000,000 | 6,694,000,000 | 6,693,000,000 | 7,525,000,000 | 8,711,000,000 | 8,337,000,000 | 7,977,000,000 | 7,838,000,000 | 10,956,000,000 | 9,822,000,000 | 10,586,000,000 | 15,632,000,000 | 16,130,000,000 | 15,422,000,000 | 15,350,000,000 | 16,060,000,000 | 15,239,000,000 | 12,823,000,000 | 12,314,000,000 | 9,326,000,000 | 9,160,000,000 | 9,862,000,000 | 10,982,000,000 | 11,643,000,000 | 12,059,000,000 | 17,816,000,000 | 19,458,000,000 | 20,451,000,000 | 20,235,000,000 | |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 248,000,000 | 248,000,000 | 249,000,000 | 0 | 0 | 0 | 0 | 28,000,000 | 32,000,000 | 38,000,000 | 88,000,000 | 164,000,000 | 303,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 93,000,000 | 93,000,000 | 93,000,000 | 93,000,000 | 93,000,000 | |
| Total Liabilities & Total Equity | 5,582,000,000 | 5,627,000,000 | 6,251,000,000 | 6,616,000,000 | 6,480,000,000 | 6,521,000,000 | 6,580,000,000 | 6,694,000,000 | 6,693,000,000 | 7,525,000,000 | 8,711,000,000 | 8,337,000,000 | 7,977,000,000 | 7,838,000,000 | 10,956,000,000 | 9,822,000,000 | 10,586,000,000 | 15,632,000,000 | 16,130,000,000 | 15,422,000,000 | 15,350,000,000 | 16,060,000,000 | 15,239,000,000 | 12,823,000,000 | 12,314,000,000 | 9,326,000,000 | 9,160,000,000 | 9,862,000,000 | 10,982,000,000 | 11,643,000,000 | 12,059,000,000 | 17,816,000,000 | 19,458,000,000 | 20,451,000,000 | 20,235,000,000 | |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 282,000,000 | 310,000,000 | 277,000,000 | 275,000,000 | 270,000,000 | 303,000,000 | 674,000,000 | 709,000,000 | 695,000,000 | 670,000,000 | 683,000,000 | 609,000,000 | 621,000,000 | 939,000,000 | 645,000,000 | 528,000,000 | 480,000,000 | 485,000,000 | 1,466,000,000 | 1,177,000,000 | 694,000,000 | 840,000,000 | 761,000,000 | 757,000,000 | |
| Total Debt | 1,500,000,000 | 2,042,000,000 | 2,274,000,000 | 1,551,000,000 | 1,453,000,000 | 1,024,000,000 | 1,105,000,000 | 523,000,000 | 489,000,000 | 915,000,000 | 2,375,000,000 | 1,466,000,000 | 1,434,000,000 | 1,933,000,000 | 1,371,000,000 | 1,612,000,000 | 1,025,000,000 | 3,257,000,000 | 3,145,000,000 | 3,364,000,000 | 3,733,000,000 | 4,228,000,000 | 3,938,000,000 | 3,939,000,000 | 3,498,000,000 | 3,161,000,000 | 3,031,000,000 | 2,703,000,000 | 2,381,000,000 | 3,818,000,000 | 5,050,000,000 | 4,027,000,000 | 4,082,000,000 | 4,339,000,000 | 174,000,000 | |
| Net Debt | 1,430,000,000 | 1,963,000,000 | 2,252,000,000 | 1,472,000,000 | 1,433,000,000 | 972,000,000 | 1,082,000,000 | 505,000,000 | 480,000,000 | 893,000,000 | 2,156,000,000 | 1,319,000,000 | 1,191,000,000 | 1,617,000,000 | 334,000,000 | 133,000,000 | -397,000,000 | 2,856,000,000 | 2,421,000,000 | 2,146,000,000 | 3,155,000,000 | 3,820,000,000 | 3,368,000,000 | 3,335,000,000 | 2,144,000,000 | 2,406,000,000 | 1,516,000,000 | 1,150,000,000 | 1,381,000,000 | 3,069,000,000 | 3,065,000,000 | 1,505,000,000 | 578,000,000 | 1,391,000,000 | -1,193,000,000 |