
Morgan Stanley
MS
116.21
USD+0.38
(+0.33%)Day's range
114.23
116.46
52 wk Range
90.55
142.03
MS 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 | Jan 31, 1993 | Dec 31, 1993 | Dec 31, 1994 | Dec 31, 1995 | Dec 31, 1996 | Nov 30, 1997 | Nov 30, 1998 | Nov 30, 1999 | Nov 30, 2000 | Nov 30, 2001 | Nov 30, 2002 | Nov 30, 2003 | Nov 30, 2004 | Nov 30, 2005 | Nov 30, 2006 | Nov 30, 2007 | Nov 30, 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 | 0 | 0 | 0 | 0 | 1,862,000,000 | 2,308,700,000 | 3,230,300,000 | 2,563,700,000 | 830,300,000 | 1,334,100,000 | 1,464,500,000 | 1,999,200,000 | 8,255,000,000 | 16,878,000,000 | 12,325,000,000 | 18,819,000,000 | 26,596,000,000 | 29,212,000,000 | 29,692,000,000 | 32,811,000,000 | 69,544,000,000 | 50,171,000,000 | 87,206,000,000 | 102,709,000,000 | 55,703,000,000 | 66,498,000,000 | 76,255,000,000 | 77,348,000,000 | 98,425,000,000 | 87,397,000,000 | 54,083,000,000 | 43,381,000,000 | 46,164,000,000 | 51,840,000,000 | 49,659,000,000 | 67,452,000,000 | 86,838,000,000 | 92,747,000,000 | 58,661,000,000 | 75,743,000,000 | |
Short-Term Investments | 0 | 0 | 0 | 0 | 48,028,000,000 | 47,885,400,000 | 55,894,000,000 | 71,129,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 25,646,000,000 | 27,326,000,000 | 25,696,000,000 | 32,474,000,000 | 24,133,000,000 | 123,041,000,000 | 176,940,000,000 | 178,818,000,000 | 129,983,000,000 | 124,835,000,000 | 148,537,000,000 | 184,680,000,000 | 170,347,000,000 | 291,031,000,000 | 298,401,000,000 | 280,997,000,000 | 266,294,000,000 | 274,731,000,000 | 268,008,000,000 | 305,445,000,000 | 319,171,000,000 | 406,777,000,000 | 413,512,000,000 | 375,108,000,000 | 403,229,000,000 | 325,846,000,000 | |
Total Cash & Short-Term Investments | 0 | 0 | 0 | 0 | 49,890,000,000 | 50,194,100,000 | 59,124,300,000 | 73,693,100,000 | 830,300,000 | 1,334,100,000 | 1,464,500,000 | 1,999,200,000 | 8,255,000,000 | 16,878,000,000 | 37,971,000,000 | 46,145,000,000 | 52,292,000,000 | 61,686,000,000 | 53,825,000,000 | 155,852,000,000 | 246,484,000,000 | 228,989,000,000 | 217,189,000,000 | 227,544,000,000 | 204,240,000,000 | 251,178,000,000 | 246,602,000,000 | 368,379,000,000 | 396,826,000,000 | 368,394,000,000 | 320,377,000,000 | 318,112,000,000 | 314,172,000,000 | 357,285,000,000 | 368,830,000,000 | 474,229,000,000 | 500,350,000,000 | 467,855,000,000 | 461,890,000,000 | 401,589,000,000 | |
Net Receivables | 0 | 0 | 0 | 0 | 1,798,700,000 | 1,998,600,000 | 2,372,200,000 | 3,699,100,000 | 5,691,300,000 | 5,988,500,000 | 6,004,900,000 | 3,643,600,000 | 30,227,000,000 | 26,576,000,000 | 7,623,000,000 | 6,702,000,000 | 11,745,000,000 | 7,142,000,000 | 9,912,000,000 | 18,508,000,000 | 62,146,000,000 | 99,493,000,000 | 100,683,000,000 | 42,773,000,000 | 44,477,000,000 | 54,150,000,000 | 48,669,000,000 | 64,288,000,000 | 57,104,000,000 | 48,961,000,000 | 45,407,000,000 | 46,460,000,000 | 56,187,000,000 | 53,298,000,000 | 55,646,000,000 | 97,737,000,000 | 96,018,000,000 | 78,540,000,000 | 80,105,000,000 | 86,158,000,000 | |
Inventory | 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 | |
Other Current 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 | 0 | 0 | 0 | 0 | 0 | |
Total Current Assets | 0 | 0 | 0 | 0 | 51,688,700,000 | 52,192,700,000 | 61,496,500,000 | 77,392,200,000 | 6,521,600,000 | 7,322,600,000 | 7,469,400,000 | 5,642,800,000 | 38,482,000,000 | 43,454,000,000 | 45,594,000,000 | 52,847,000,000 | 64,037,000,000 | 68,828,000,000 | 63,737,000,000 | 174,360,000,000 | 308,630,000,000 | 328,482,000,000 | 317,872,000,000 | 270,317,000,000 | 248,717,000,000 | 305,328,000,000 | 295,271,000,000 | 432,667,000,000 | 453,930,000,000 | 417,355,000,000 | 365,784,000,000 | 364,572,000,000 | 370,359,000,000 | 410,583,000,000 | 424,476,000,000 | 571,966,000,000 | 596,368,000,000 | 546,395,000,000 | 541,995,000,000 | 487,747,000,000 | |
Property, Plant & Equipment (Net) | 0 | 0 | 0 | 0 | 267,600,000 | 385,300,000 | 543,600,000 | 552,300,000 | 257,500,000 | 280,600,000 | 341,000,000 | 379,700,000 | 1,705,000,000 | 1,834,000,000 | 2,204,000,000 | 2,685,000,000 | 2,579,000,000 | 2,270,000,000 | 2,433,000,000 | 2,605,000,000 | 2,733,000,000 | 4,086,000,000 | 4,372,000,000 | 5,095,000,000 | 7,067,000,000 | 6,154,000,000 | 6,457,000,000 | 5,946,000,000 | 6,019,000,000 | 6,108,000,000 | 6,373,000,000 | 25,000,000 | 0 | 0 | 0 | 21,000,000 | 16,000,000 | 4,000,000 | 23,000,000 | 23,000,000 | |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,206,000,000 | 2,792,000,000 | 3,024,000,000 | 2,256,000,000 | 7,162,000,000 | 6,739,000,000 | 6,686,000,000 | 6,650,000,000 | 6,595,000,000 | 6,588,000,000 | 6,584,000,000 | 6,577,000,000 | 6,597,000,000 | 6,688,000,000 | 7,143,000,000 | 11,635,000,000 | 16,833,000,000 | 16,652,000,000 | 16,707,000,000 | 16,706,000,000 | |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 294,000,000 | 651,000,000 | 1,047,000,000 | 906,000,000 | 5,054,000,000 | 4,667,000,000 | 4,285,000,000 | 3,783,000,000 | 3,286,000,000 | 3,159,000,000 | 2,984,000,000 | 2,721,000,000 | 2,448,000,000 | 2,163,000,000 | 2,107,000,000 | 4,980,000,000 | 8,360,000,000 | 7,618,000,000 | 7,055,000,000 | 6,453,000,000 | |
Goodwill & Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173,500,000 | 164,900,000 | 161,900,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,449,000,000 | 1,514,000,000 | 2,199,000,000 | 2,500,000,000 | 3,443,000,000 | 4,071,000,000 | 3,162,000,000 | 12,216,000,000 | 11,406,000,000 | 10,971,000,000 | 10,433,000,000 | 9,881,000,000 | 9,747,000,000 | 9,568,000,000 | 9,298,000,000 | 9,045,000,000 | 8,851,000,000 | 9,250,000,000 | 16,615,000,000 | 25,193,000,000 | 24,270,000,000 | 23,762,000,000 | 23,159,000,000 | |
Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,620,200,000 | 21,389,200,000 | 26,977,100,000 | 34,576,200,000 | 255,606,000,000 | 265,758,000,000 | 281,544,000,000 | 328,926,000,000 | 380,972,000,000 | 384,370,000,000 | 485,699,000,000 | 508,704,000,000 | 284,904,000,000 | 410,633,000,000 | 388,020,000,000 | 288,770,000,000 | 305,618,000,000 | 316,038,000,000 | 285,874,000,000 | 70,348,000,000 | 47,555,000,000 | 70,714,000,000 | 91,208,000,000 | 111,567,000,000 | 128,093,000,000 | 146,702,000,000 | 174,601,000,000 | 223,219,000,000 | 269,068,000,000 | 290,304,000,000 | 286,631,000,000 | 374,855,000,000 | |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other Non-Current Assets | 15,794,100,000 | 28,392,800,000 | 29,662,600,000 | 40,050,800,000 | 1,319,200,000 | 948,500,000 | 1,669,000,000 | 2,408,700,000 | 3,089,500,000 | 2,702,100,000 | 3,258,800,000 | 1,814,900,000 | 6,494,000,000 | 6,544,000,000 | 37,625,000,000 | 36,821,000,000 | 35,040,000,000 | 72,582,000,000 | 49,460,000,000 | 59,466,000,000 | 299,756,000,000 | 374,548,000,000 | 331,074,000,000 | 109,420,000,000 | 197,844,000,000 | 168,772,000,000 | 151,325,000,000 | 261,566,000,000 | 315,317,000,000 | 297,586,000,000 | 314,532,000,000 | 329,487,000,000 | 344,236,000,000 | 287,395,000,000 | 287,102,000,000 | 304,041,000,000 | 297,495,000,000 | 319,258,000,000 | 341,282,000,000 | 329,287,000,000 | |
Total Non-Current Assets | 15,794,100,000 | 28,392,800,000 | 29,662,600,000 | 40,050,800,000 | 1,586,800,000 | 1,333,800,000 | 2,212,600,000 | 2,961,000,000 | 21,140,700,000 | 24,536,800,000 | 30,738,800,000 | 36,770,800,000 | 263,805,000,000 | 274,136,000,000 | 321,373,000,000 | 368,432,000,000 | 418,591,000,000 | 460,671,000,000 | 539,106,000,000 | 572,974,000,000 | 589,893,000,000 | 792,710,000,000 | 727,537,000,000 | 406,447,000,000 | 522,745,000,000 | 502,370,000,000 | 454,627,000,000 | 348,293,000,000 | 378,772,000,000 | 384,155,000,000 | 421,681,000,000 | 450,377,000,000 | 481,374,000,000 | 442,948,000,000 | 470,953,000,000 | 543,896,000,000 | 591,772,000,000 | 633,836,000,000 | 651,698,000,000 | 727,324,000,000 | |
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 | 0 | 0 | 0 | 0 | 0 | |
Total Assets | 15,794,100,000 | 28,392,800,000 | 29,662,600,000 | 40,050,800,000 | 53,275,500,000 | 53,526,500,000 | 63,709,100,000 | 80,353,200,000 | 27,662,300,000 | 31,859,400,000 | 38,208,200,000 | 42,413,600,000 | 302,287,000,000 | 317,590,000,000 | 366,967,000,000 | 421,279,000,000 | 482,628,000,000 | 529,499,000,000 | 602,843,000,000 | 747,334,000,000 | 898,523,000,000 | 1,121,192,000,000 | 1,045,409,000,000 | 676,764,000,000 | 771,462,000,000 | 807,698,000,000 | 749,898,000,000 | 780,960,000,000 | 832,702,000,000 | 801,510,000,000 | 787,465,000,000 | 814,949,000,000 | 851,733,000,000 | 853,531,000,000 | 895,429,000,000 | 1,115,862,000,000 | 1,188,140,000,000 | 1,180,231,000,000 | 1,193,693,000,000 | 1,215,071,000,000 | |
Accounts Payable | 0 | 0 | 0 | 0 | 0 | 222,600,000 | 396,700,000 | 462,400,000 | 0 | 0 | 0 | 4,049,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120,373,000,000 | 147,288,000,000 | 215,631,000,000 | 128,507,000,000 | 125,078,000,000 | 129,184,000,000 | 123,615,000,000 | 127,722,000,000 | 157,125,000,000 | 181,069,000,000 | 186,626,000,000 | 190,513,000,000 | 191,510,000,000 | 179,559,000,000 | 197,834,000,000 | 227,437,000,000 | 228,685,000,000 | 216,134,000,000 | 208,148,000,000 | 175,938,000,000 | |
Short-Term Debt | 0 | 0 | 0 | 0 | 45,809,800,000 | 43,019,700,000 | 49,115,200,000 | 62,707,100,000 | 5,803,800,000 | 6,264,800,000 | 11,264,100,000 | 9,681,400,000 | 172,093,000,000 | 175,456,000,000 | 204,660,000,000 | 199,231,000,000 | 235,147,000,000 | 316,773,000,000 | 193,076,000,000 | 471,257,000,000 | 370,442,000,000 | 422,286,000,000 | 260,072,000,000 | 150,528,000,000 | 230,980,000,000 | 232,314,000,000 | 177,612,000,000 | 125,453,000,000 | 152,051,000,000 | 73,605,000,000 | 40,300,000,000 | 56,998,000,000 | 59,977,000,000 | 53,340,000,000 | 63,870,000,000 | 64,731,000,000 | 72,525,000,000 | 67,669,000,000 | 71,571,000,000 | 71,712,000,000 | |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 156,800,000 | 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 | |
Deferred Revenue | 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 | |
Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,888,100,000 | 5,208,700,000 | 6,191,100,000 | 2,215,100,000 | 8,993,000,000 | 8,197,000,000 | 10,397,000,000 | 11,930,000,000 | 12,276,000,000 | 13,757,000,000 | 12,839,000,000 | 13,777,000,000 | 18,663,000,000 | 28,343,000,000 | 31,179,000,000 | 51,355,000,000 | 83,064,000,000 | 80,330,000,000 | 65,662,000,000 | 166,430,000,000 | 183,139,000,000 | 200,713,000,000 | 255,015,000,000 | 254,741,000,000 | 264,036,000,000 | 287,309,000,000 | 295,278,000,000 | 423,475,000,000 | 471,334,000,000 | 472,949,000,000 | 468,041,000,000 | 491,841,000,000 | |
Total Current Liabilities | 0 | 0 | 0 | 0 | 45,809,800,000 | 43,242,300,000 | 49,511,900,000 | 63,169,500,000 | 10,691,900,000 | 11,473,500,000 | 17,455,200,000 | 16,102,700,000 | 181,086,000,000 | 183,653,000,000 | 215,057,000,000 | 211,161,000,000 | 247,423,000,000 | 330,530,000,000 | 205,915,000,000 | 485,034,000,000 | 509,478,000,000 | 597,917,000,000 | 506,882,000,000 | 330,390,000,000 | 439,122,000,000 | 441,828,000,000 | 366,889,000,000 | 419,605,000,000 | 492,315,000,000 | 455,387,000,000 | 481,941,000,000 | 502,252,000,000 | 515,523,000,000 | 520,208,000,000 | 556,982,000,000 | 715,643,000,000 | 772,544,000,000 | 756,752,000,000 | 747,760,000,000 | 739,491,000,000 | |
Long-Term Debt | 358,000,000 | 539,200,000 | 582,600,000 | 814,800,000 | 742,900,000 | 1,381,600,000 | 2,836,700,000 | 3,960,000,000 | 5,365,600,000 | 7,789,800,000 | 6,732,400,000 | 17,941,300,000 | 24,792,000,000 | 27,435,000,000 | 28,604,000,000 | 42,051,000,000 | 49,668,000,000 | 55,161,000,000 | 65,600,000,000 | 95,286,000,000 | 110,465,000,000 | 144,978,000,000 | 190,624,000,000 | 179,835,000,000 | 201,449,000,000 | 202,404,000,000 | 204,678,000,000 | 184,657,000,000 | 163,557,000,000 | 163,462,000,000 | 181,113,000,000 | 194,726,000,000 | 200,300,000,000 | 195,547,000,000 | 197,655,000,000 | 218,798,000,000 | 232,831,000,000 | 241,081,000,000 | 267,467,000,000 | 288,776,000,000 | |
Non-Current Deferred Revenue | 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 | |
Non-Current Deferred Tax 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 | 0 | 0 | 0 | 0 | 0 | |
Other Non-Current Liabilities | 15,134,000,000 | 27,068,000,000 | 28,079,500,000 | 37,898,500,000 | 4,701,800,000 | 6,731,100,000 | 8,367,100,000 | 9,789,600,000 | 8,127,700,000 | 8,488,100,000 | 9,186,900,000 | 3,205,200,000 | 81,454,000,000 | 90,984,000,000 | 105,892,000,000 | 148,396,000,000 | 163,611,000,000 | 120,713,000,000 | 303,651,000,000 | 138,808,000,000 | 249,398,000,000 | 342,933,000,000 | 316,634,000,000 | 117,083,000,000 | 78,111,000,000 | 98,059,000,000 | 108,253,000,000 | 111,270,000,000 | 107,800,000,000 | 110,557,000,000 | 48,227,000,000 | 40,794,000,000 | 57,444,000,000 | 56,370,000,000 | 58,095,000,000 | 78,272,000,000 | 76,167,000,000 | 81,167,000,000 | 78,484,000,000 | 81,376,000,000 | |
Total Non-Current Liabilities | 15,492,000,000 | 27,607,200,000 | 28,662,100,000 | 38,713,300,000 | 5,444,700,000 | 8,112,700,000 | 11,203,800,000 | 13,749,600,000 | 13,493,300,000 | 16,277,900,000 | 15,919,300,000 | 21,146,500,000 | 106,246,000,000 | 118,419,000,000 | 134,496,000,000 | 190,447,000,000 | 213,279,000,000 | 175,874,000,000 | 369,251,000,000 | 234,094,000,000 | 359,863,000,000 | 487,911,000,000 | 507,258,000,000 | 296,918,000,000 | 279,560,000,000 | 300,463,000,000 | 312,931,000,000 | 295,927,000,000 | 271,357,000,000 | 274,019,000,000 | 229,340,000,000 | 235,520,000,000 | 257,744,000,000 | 251,917,000,000 | 255,750,000,000 | 297,070,000,000 | 308,998,000,000 | 322,248,000,000 | 345,951,000,000 | 370,152,000,000 | |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,316,000,000 | 20,262,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Liabilities | 15,492,000,000 | 27,607,200,000 | 28,662,100,000 | 38,713,300,000 | 51,254,500,000 | 51,355,000,000 | 60,715,700,000 | 76,919,100,000 | 24,185,200,000 | 27,751,400,000 | 33,374,500,000 | 37,249,200,000 | 287,332,000,000 | 302,072,000,000 | 349,553,000,000 | 401,608,000,000 | 460,702,000,000 | 506,404,000,000 | 575,166,000,000 | 719,128,000,000 | 869,341,000,000 | 1,085,828,000,000 | 1,014,140,000,000 | 627,308,000,000 | 718,682,000,000 | 742,291,000,000 | 679,820,000,000 | 715,532,000,000 | 763,672,000,000 | 729,406,000,000 | 711,281,000,000 | 737,772,000,000 | 773,267,000,000 | 772,125,000,000 | 812,732,000,000 | 1,012,713,000,000 | 1,081,542,000,000 | 1,079,000,000,000 | 1,093,711,000,000 | 1,109,643,000,000 | |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 876,000,000 | 1,074,000,000 | 670,000,000 | 545,000,000 | 345,000,000 | 0 | 0 | 0 | 0 | 1,100,000,000 | 1,100,000,000 | 19,168,000,000 | 9,597,000,000 | 9,597,000,000 | 1,508,000,000 | 1,508,000,000 | 3,220,000,000 | 6,020,000,000 | 7,520,000,000 | 7,520,000,000 | 8,520,000,000 | 8,520,000,000 | 8,520,000,000 | 9,250,000,000 | 7,750,000,000 | 8,750,000,000 | 8,750,000,000 | 9,750,000,000 | |
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 15,000,000 | 16,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | |
Retained Earnings | 281,800,000 | 473,400,000 | 680,300,000 | 1,036,900,000 | 1,424,900,000 | 1,621,900,000 | 2,011,500,000 | 2,442,400,000 | 762,600,000 | 1,418,300,000 | 2,165,700,000 | 2,972,700,000 | 9,330,000,000 | 12,080,000,000 | 16,285,000,000 | 20,802,000,000 | 23,270,000,000 | 25,250,000,000 | 28,038,000,000 | 31,426,000,000 | 35,185,000,000 | 41,422,000,000 | 38,045,000,000 | 36,154,000,000 | 35,056,000,000 | 38,603,000,000 | 40,341,000,000 | 39,912,000,000 | 42,172,000,000 | 44,625,000,000 | 49,204,000,000 | 53,679,000,000 | 57,577,000,000 | 64,175,000,000 | 70,589,000,000 | 78,694,000,000 | 89,432,000,000 | 94,862,000,000 | 97,996,000,000 | 104,989,000,000 | |
Accumulated Other Comprehensive Income/Loss | 0 | 0 | 0 | 0 | 12,400,000 | 26,900,000 | 14,700,000 | -1,800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 566,000,000 | 559,000,000 | 279,000,000 | 121,000,000 | -445,000,000 | 1,294,000,000 | -190,000,000 | -35,000,000 | -199,000,000 | -420,000,000 | -560,000,000 | -467,000,000 | -157,000,000 | -516,000,000 | -1,093,000,000 | -1,248,000,000 | -1,656,000,000 | -2,643,000,000 | -3,060,000,000 | -2,292,000,000 | -2,788,000,000 | -1,962,000,000 | -3,102,000,000 | -6,253,000,000 | -6,421,000,000 | -6,814,000,000 | |
Other Total Stockholders' Equity | 20,300,000 | 312,200,000 | 320,200,000 | 300,600,000 | 583,700,000 | 522,700,000 | 967,200,000 | 993,500,000 | 2,714,500,000 | 2,689,700,000 | 2,668,000,000 | 2,191,700,000 | 4,749,000,000 | 2,364,000,000 | -519,000,000 | -2,647,000,000 | -3,190,000,000 | -3,498,000,000 | -2,738,000,000 | -4,526,000,000 | -5,825,000,000 | -7,135,000,000 | -7,689,000,000 | -6,161,000,000 | 2,580,000,000 | 9,462,000,000 | 20,337,000,000 | 21,185,000,000 | 21,602,000,000 | 21,483,000,000 | 20,094,000,000 | 17,474,000,000 | 14,334,000,000 | 9,823,000,000 | 5,208,000,000 | 15,779,000,000 | 11,341,000,000 | 2,762,000,000 | -1,307,000,000 | -3,434,000,000 | |
Total Stockholders' Equity | 302,100,000 | 785,600,000 | 1,000,500,000 | 1,337,500,000 | 2,021,000,000 | 2,171,500,000 | 2,993,400,000 | 3,434,100,000 | 3,477,100,000 | 4,108,000,000 | 4,833,700,000 | 5,164,400,000 | 14,955,000,000 | 15,518,000,000 | 17,014,000,000 | 19,271,000,000 | 20,716,000,000 | 21,885,000,000 | 24,867,000,000 | 28,206,000,000 | 29,182,000,000 | 35,364,000,000 | 31,269,000,000 | 48,753,000,000 | 46,688,000,000 | 57,211,000,000 | 62,049,000,000 | 62,109,000,000 | 65,921,000,000 | 70,900,000,000 | 75,182,000,000 | 76,050,000,000 | 77,391,000,000 | 80,246,000,000 | 81,549,000,000 | 101,781,000,000 | 105,441,000,000 | 100,141,000,000 | 99,038,000,000 | 104,511,000,000 | |
Total Equity | 302,100,000 | 785,600,000 | 1,000,500,000 | 1,337,500,000 | 2,021,000,000 | 2,171,500,000 | 2,993,400,000 | 3,434,100,000 | 3,477,100,000 | 4,108,000,000 | 4,833,700,000 | 5,164,400,000 | 14,955,000,000 | 15,518,000,000 | 17,414,000,000 | 19,671,000,000 | 21,926,000,000 | 23,095,000,000 | 27,677,000,000 | 28,206,000,000 | 29,182,000,000 | 35,364,000,000 | 31,269,000,000 | 49,456,000,000 | 52,780,000,000 | 65,407,000,000 | 70,078,000,000 | 65,428,000,000 | 69,030,000,000 | 72,104,000,000 | 76,184,000,000 | 77,177,000,000 | 78,466,000,000 | 81,406,000,000 | 82,697,000,000 | 103,149,000,000 | 106,598,000,000 | 101,231,000,000 | 99,982,000,000 | 105,428,000,000 | |
Total Liabilities & Stockholders' Equity | 15,794,100,000 | 28,392,800,000 | 29,662,600,000 | 40,050,800,000 | 53,275,500,000 | 53,526,500,000 | 63,709,100,000 | 80,353,200,000 | 27,662,300,000 | 31,859,400,000 | 38,208,200,000 | 42,413,600,000 | 302,287,000,000 | 317,590,000,000 | 366,967,000,000 | 421,279,000,000 | 482,628,000,000 | 529,499,000,000 | 602,843,000,000 | 747,334,000,000 | 898,523,000,000 | 1,121,192,000,000 | 1,045,409,000,000 | 676,764,000,000 | 771,462,000,000 | 807,698,000,000 | 749,898,000,000 | 780,960,000,000 | 832,702,000,000 | 801,510,000,000 | 787,465,000,000 | 814,949,000,000 | 851,733,000,000 | 853,531,000,000 | 895,429,000,000 | 1,115,862,000,000 | 1,188,140,000,000 | 1,180,231,000,000 | 1,193,693,000,000 | 1,215,071,000,000 | |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400,000,000 | 400,000,000 | 1,210,000,000 | 1,210,000,000 | 2,810,000,000 | 0 | 0 | 0 | 0 | 703,000,000 | 6,092,000,000 | 8,196,000,000 | 8,029,000,000 | 3,319,000,000 | 3,109,000,000 | 1,204,000,000 | 1,002,000,000 | 1,127,000,000 | 1,075,000,000 | 1,160,000,000 | 1,148,000,000 | 1,368,000,000 | 1,157,000,000 | 1,090,000,000 | 944,000,000 | 917,000,000 | |
Total Liabilities & Total Equity | 15,794,100,000 | 28,392,800,000 | 29,662,600,000 | 40,050,800,000 | 53,275,500,000 | 53,526,500,000 | 63,709,100,000 | 80,353,200,000 | 27,662,300,000 | 31,859,400,000 | 38,208,200,000 | 42,413,600,000 | 302,287,000,000 | 317,590,000,000 | 366,967,000,000 | 421,279,000,000 | 482,628,000,000 | 529,499,000,000 | 602,843,000,000 | 747,334,000,000 | 898,523,000,000 | 1,121,192,000,000 | 1,045,409,000,000 | 676,764,000,000 | 771,462,000,000 | 807,698,000,000 | 749,898,000,000 | 780,960,000,000 | 832,702,000,000 | 801,510,000,000 | 787,465,000,000 | 814,949,000,000 | 851,733,000,000 | 853,531,000,000 | 895,429,000,000 | 1,115,862,000,000 | 1,188,140,000,000 | 1,180,231,000,000 | 1,193,693,000,000 | 1,215,071,000,000 | |
Total Investments | 0 | 0 | 0 | 0 | 48,028,000,000 | 47,885,400,000 | 55,894,000,000 | 71,129,400,000 | 17,620,200,000 | 21,389,200,000 | 26,977,100,000 | 34,576,200,000 | 255,606,000,000 | 265,758,000,000 | 307,190,000,000 | 356,252,000,000 | 406,668,000,000 | 416,844,000,000 | 509,832,000,000 | 631,745,000,000 | 461,844,000,000 | 589,451,000,000 | 518,003,000,000 | 413,605,000,000 | 454,155,000,000 | 500,718,000,000 | 456,221,000,000 | 361,379,000,000 | 345,956,000,000 | 351,711,000,000 | 357,502,000,000 | 386,298,000,000 | 396,101,000,000 | 452,147,000,000 | 493,772,000,000 | 629,996,000,000 | 682,580,000,000 | 665,412,000,000 | 689,860,000,000 | 700,701,000,000 | |
Total Debt | 358,000,000 | 539,200,000 | 582,600,000 | 814,800,000 | 46,552,700,000 | 44,401,300,000 | 51,951,900,000 | 66,667,100,000 | 11,169,400,000 | 14,054,600,000 | 17,996,500,000 | 27,622,700,000 | 196,885,000,000 | 202,891,000,000 | 233,264,000,000 | 241,282,000,000 | 284,815,000,000 | 371,934,000,000 | 258,676,000,000 | 566,543,000,000 | 480,907,000,000 | 567,264,000,000 | 450,696,000,000 | 330,363,000,000 | 432,429,000,000 | 434,718,000,000 | 382,290,000,000 | 310,110,000,000 | 315,608,000,000 | 237,067,000,000 | 221,413,000,000 | 251,724,000,000 | 260,277,000,000 | 248,887,000,000 | 261,525,000,000 | 283,529,000,000 | 305,356,000,000 | 308,750,000,000 | 339,038,000,000 | 360,488,000,000 | |
Net Debt | 358,000,000 | 539,200,000 | 582,600,000 | 814,800,000 | 44,690,700,000 | 42,092,600,000 | 48,721,600,000 | 64,103,400,000 | 10,339,100,000 | 12,720,500,000 | 16,532,000,000 | 25,623,500,000 | 188,630,000,000 | 186,013,000,000 | 220,939,000,000 | 222,463,000,000 | 258,219,000,000 | 342,722,000,000 | 228,984,000,000 | 533,732,000,000 | 411,363,000,000 | 517,093,000,000 | 363,490,000,000 | 227,654,000,000 | 376,726,000,000 | 368,220,000,000 | 306,035,000,000 | 232,762,000,000 | 217,183,000,000 | 149,670,000,000 | 167,330,000,000 | 208,343,000,000 | 214,113,000,000 | 197,047,000,000 | 211,866,000,000 | 216,077,000,000 | 218,518,000,000 | 216,003,000,000 | 280,377,000,000 | 284,745,000,000 |