Motorola Solutions, Inc.
MSI
NYSE
422.27
USD-3.38(-0.79%)
As of today
Motorola Solutions, Inc. fundamentals
MSI 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 | 176,000,000 | 185,000,000 | 258,000,000 | 340,000,000 | 231,000,000 | 265,000,000 | 302,000,000 | 677,000,000 | 886,000,000 | 741,000,000 | 725,000,000 | 1,513,000,000 | 1,445,000,000 | 1,453,000,000 | 3,345,000,000 | 3,301,000,000 | 6,082,000,000 | 6,507,000,000 | 7,877,000,000 | 10,556,000,000 | 3,774,000,000 | 3,212,000,000 | 2,752,000,000 | 3,064,000,000 | 2,869,000,000 | 4,208,000,000 | 1,881,000,000 | 1,468,000,000 | 3,225,000,000 | 3,954,000,000 | 1,980,000,000 | 1,030,000,000 | 1,205,000,000 | 1,246,000,000 | 1,001,000,000 | 1,254,000,000 | 1,874,000,000 | 1,325,000,000 | 1,705,000,000 | 2,102,000,000 | |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 358,000,000 | 0 | 350,000,000 | 298,000,000 | 335,000,000 | 171,000,000 | 699,000,000 | 354,000,000 | 80,000,000 | 59,000,000 | 139,000,000 | 152,000,000 | 11,011,000,000 | 12,428,000,000 | 612,000,000 | 225,000,000 | 5,094,000,000 | 4,655,000,000 | 3,210,000,000 | 2,135,000,000 | 2,000,000 | 0 | 401,000,000 | 46,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Cash & Short-Term Investments | 176,000,000 | 185,000,000 | 258,000,000 | 340,000,000 | 231,000,000 | 265,000,000 | 302,000,000 | 677,000,000 | 1,244,000,000 | 741,000,000 | 1,075,000,000 | 1,811,000,000 | 1,780,000,000 | 1,624,000,000 | 4,044,000,000 | 3,655,000,000 | 6,162,000,000 | 6,566,000,000 | 8,016,000,000 | 10,708,000,000 | 14,785,000,000 | 15,640,000,000 | 3,364,000,000 | 3,289,000,000 | 7,963,000,000 | 8,863,000,000 | 5,091,000,000 | 3,603,000,000 | 3,227,000,000 | 3,954,000,000 | 1,980,000,000 | 1,030,000,000 | 1,205,000,000 | 1,246,000,000 | 1,001,000,000 | 1,254,000,000 | 1,874,000,000 | 1,325,000,000 | 1,705,000,000 | 2,102,000,000 | |
| Net Receivables | 813,000,000 | 851,000,000 | 1,101,000,000 | 1,400,000,000 | 1,683,000,000 | 1,857,000,000 | 1,953,000,000 | 2,289,000,000 | 2,476,000,000 | 3,739,000,000 | 4,081,000,000 | 4,035,000,000 | 4,847,000,000 | 5,057,000,000 | 5,627,000,000 | 7,092,000,000 | 4,583,000,000 | 4,437,000,000 | 4,436,000,000 | 4,492,000,000 | 7,387,000,000 | 7,509,000,000 | 5,324,000,000 | 3,493,000,000 | 2,845,000,000 | 3,268,000,000 | 2,253,000,000 | 2,392,000,000 | 1,920,000,000 | 1,978,000,000 | 1,780,000,000 | 1,995,000,000 | 2,224,000,000 | 2,473,000,000 | 2,458,000,000 | 1,390,000,000 | 2,491,000,000 | 2,633,000,000 | 2,884,000,000 | 3,280,000,000 | |
| Inventory | 801,000,000 | 819,000,000 | 909,000,000 | 1,144,000,000 | 1,173,000,000 | 1,245,000,000 | 1,242,000,000 | 1,321,000,000 | 1,864,000,000 | 2,670,000,000 | 3,528,000,000 | 3,220,000,000 | 4,096,000,000 | 3,745,000,000 | 3,422,000,000 | 5,242,000,000 | 2,756,000,000 | 2,869,000,000 | 2,792,000,000 | 2,546,000,000 | 2,522,000,000 | 3,162,000,000 | 2,836,000,000 | 2,659,000,000 | 1,308,000,000 | 1,364,000,000 | 512,000,000 | 513,000,000 | 522,000,000 | 345,000,000 | 296,000,000 | 273,000,000 | 327,000,000 | 356,000,000 | 447,000,000 | 508,000,000 | 788,000,000 | 1,055,000,000 | 827,000,000 | 766,000,000 | |
| Other Current Assets | 319,000,000 | 384,000,000 | 439,000,000 | 496,000,000 | 828,000,000 | 1,085,000,000 | 990,000,000 | 931,000,000 | 1,129,000,000 | 1,775,000,000 | 2,176,000,000 | 2,551,000,000 | 2,848,000,000 | 3,276,000,000 | 3,125,000,000 | 3,896,000,000 | 3,648,000,000 | 3,262,000,000 | 2,663,000,000 | 3,336,000,000 | 3,428,000,000 | 4,664,000,000 | 10,698,000,000 | 7,922,000,000 | 4,127,000,000 | 3,659,000,000 | 912,000,000 | 893,000,000 | 1,351,000,000 | 602,000,000 | 125,000,000 | 170,000,000 | 194,000,000 | 186,000,000 | 272,000,000 | 1,175,000,000 | 259,000,000 | 242,000,000 | 309,000,000 | 331,000,000 | |
| Total Current Assets | 2,109,000,000 | 2,239,000,000 | 2,707,000,000 | 3,380,000,000 | 3,915,000,000 | 4,452,000,000 | 4,487,000,000 | 5,218,000,000 | 6,713,000,000 | 8,925,000,000 | 10,510,000,000 | 11,319,000,000 | 13,236,000,000 | 13,531,000,000 | 16,503,000,000 | 19,885,000,000 | 17,149,000,000 | 17,134,000,000 | 17,907,000,000 | 21,082,000,000 | 27,869,000,000 | 30,975,000,000 | 22,222,000,000 | 17,363,000,000 | 16,032,000,000 | 17,154,000,000 | 8,768,000,000 | 7,401,000,000 | 7,020,000,000 | 6,879,000,000 | 4,582,000,000 | 3,430,000,000 | 3,950,000,000 | 4,272,000,000 | 4,178,000,000 | 4,327,000,000 | 5,412,000,000 | 5,255,000,000 | 5,725,000,000 | 6,479,000,000 | |
| Property, Plant & Equipment (Net) | 1,981,000,000 | 2,140,000,000 | 2,329,000,000 | 2,854,000,000 | 3,337,000,000 | 3,778,000,000 | 4,194,000,000 | 4,576,000,000 | 5,547,000,000 | 7,073,000,000 | 9,356,000,000 | 9,768,000,000 | 9,856,000,000 | 10,049,000,000 | 9,246,000,000 | 11,157,000,000 | 8,913,000,000 | 6,104,000,000 | 5,164,000,000 | 2,332,000,000 | 2,271,000,000 | 2,267,000,000 | 2,480,000,000 | 2,442,000,000 | 2,154,000,000 | 1,729,000,000 | 896,000,000 | 839,000,000 | 810,000,000 | 549,000,000 | 487,000,000 | 789,000,000 | 856,000,000 | 895,000,000 | 1,546,000,000 | 1,490,000,000 | 1,424,000,000 | 1,412,000,000 | 1,459,000,000 | 1,551,000,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,499,000,000 | 2,837,000,000 | 2,823,000,000 | 2,825,000,000 | 1,428,000,000 | 1,510,000,000 | 1,509,000,000 | 383,000,000 | 420,000,000 | 728,000,000 | 938,000,000 | 1,514,000,000 | 2,067,000,000 | 2,219,000,000 | 2,565,000,000 | 3,312,000,000 | 3,401,000,000 | 3,526,000,000 | |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,053,000,000 | 0 | 1,624,000,000 | 0 | 0 | 679,000,000 | 0 | 109,000,000 | 87,000,000 | 23,000,000 | 49,000,000 | 821,000,000 | 861,000,000 | 1,230,000,000 | 1,327,000,000 | 1,234,000,000 | 1,105,000,000 | 1,342,000,000 | 1,255,000,000 | 1,249,000,000 | |
| Goodwill & Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,335,000,000 | -3,241,000,000 | 2,053,000,000 | -895,000,000 | 6,123,000,000 | 2,837,000,000 | 2,823,000,000 | 2,825,000,000 | 1,428,000,000 | 1,510,000,000 | 1,509,000,000 | 383,000,000 | 420,000,000 | 728,000,000 | 1,799,000,000 | 2,744,000,000 | 3,394,000,000 | 3,453,000,000 | 3,670,000,000 | 4,654,000,000 | 4,656,000,000 | 4,775,000,000 | |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,335,000,000 | 3,241,000,000 | 1,654,000,000 | 895,000,000 | 837,000,000 | 517,000,000 | 525,000,000 | 380,000,000 | 166,000,000 | 144,000,000 | 251,000,000 | 316,000,000 | 268,000,000 | 238,000,000 | 247,000,000 | 169,000,000 | 159,000,000 | 158,000,000 | 209,000,000 | 147,000,000 | 143,000,000 | 135,000,000 | |
| Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,152,000,000 | 3,112,000,000 | 3,349,000,000 | 2,353,000,000 | 1,245,000,000 | 1,325,000,000 | 2,454,000,000 | 2,428,000,000 | 2,284,000,000 | 1,619,000,000 | 2,375,000,000 | 2,416,000,000 | 2,076,000,000 | 2,151,000,000 | 2,278,000,000 | 2,219,000,000 | 1,023,000,000 | 985,000,000 | 943,000,000 | 966,000,000 | 916,000,000 | 1,036,000,000 | 1,062,000,000 | 1,280,000,000 | |
| Other Non-Current Assets | 280,000,000 | 303,000,000 | 285,000,000 | 476,000,000 | 434,000,000 | 512,000,000 | 694,000,000 | 835,000,000 | 1,238,000,000 | 1,538,000,000 | 2,935,000,000 | 2,989,000,000 | 4,186,000,000 | 5,148,000,000 | 11,578,000,000 | 11,301,000,000 | 6,184,000,000 | 4,802,000,000 | 5,678,000,000 | 5,122,000,000 | 557,000,000 | 4,026,000,000 | 696,000,000 | 2,282,000,000 | 1,785,000,000 | 1,870,000,000 | 296,000,000 | 369,000,000 | 185,000,000 | 145,000,000 | 352,000,000 | 1,021,000,000 | 333,000,000 | 344,000,000 | 422,000,000 | 482,000,000 | 558,000,000 | 310,000,000 | 291,000,000 | 375,000,000 | |
| Total Non-Current Assets | 2,261,000,000 | 2,443,000,000 | 2,614,000,000 | 3,330,000,000 | 3,771,000,000 | 4,290,000,000 | 4,888,000,000 | 5,411,000,000 | 6,785,000,000 | 8,611,000,000 | 12,291,000,000 | 12,757,000,000 | 14,042,000,000 | 15,197,000,000 | 20,824,000,000 | 22,458,000,000 | 16,249,000,000 | 14,018,000,000 | 14,191,000,000 | 9,807,000,000 | 7,780,000,000 | 7,618,000,000 | 12,590,000,000 | 10,506,000,000 | 9,571,000,000 | 8,423,000,000 | 5,161,000,000 | 5,278,000,000 | 4,831,000,000 | 3,544,000,000 | 3,805,000,000 | 4,995,000,000 | 4,258,000,000 | 5,137,000,000 | 6,464,000,000 | 6,549,000,000 | 6,777,000,000 | 7,559,000,000 | 7,611,000,000 | 8,116,000,000 | |
| 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 | 4,370,000,000 | 4,682,000,000 | 5,321,000,000 | 6,710,000,000 | 7,686,000,000 | 8,742,000,000 | 9,375,000,000 | 10,629,000,000 | 13,498,000,000 | 17,536,000,000 | 22,801,000,000 | 24,076,000,000 | 27,278,000,000 | 28,728,000,000 | 37,327,000,000 | 42,343,000,000 | 33,398,000,000 | 31,152,000,000 | 32,098,000,000 | 30,889,000,000 | 35,649,000,000 | 38,593,000,000 | 34,812,000,000 | 27,869,000,000 | 25,603,000,000 | 25,577,000,000 | 13,929,000,000 | 12,679,000,000 | 11,851,000,000 | 10,423,000,000 | 8,387,000,000 | 8,425,000,000 | 8,208,000,000 | 9,409,000,000 | 10,642,000,000 | 10,876,000,000 | 12,189,000,000 | 12,814,000,000 | 13,336,000,000 | 14,595,000,000 | |
| Accounts Payable | 0 | 0 | 0 | 0 | 789,000,000 | 889,000,000 | 897,000,000 | 1,127,000,000 | 1,338,000,000 | 1,678,000,000 | 2,018,000,000 | 2,050,000,000 | 2,297,000,000 | 2,305,000,000 | 3,285,000,000 | 3,492,000,000 | 2,434,000,000 | 2,268,000,000 | 2,789,000,000 | 3,330,000,000 | 4,295,000,000 | 5,056,000,000 | 4,167,000,000 | 3,188,000,000 | 1,998,000,000 | 2,462,000,000 | 677,000,000 | 705,000,000 | 799,000,000 | 540,000,000 | 518,000,000 | 553,000,000 | 593,000,000 | 592,000,000 | 618,000,000 | 612,000,000 | 851,000,000 | 1,207,000,000 | 881,000,000 | 1,178,000,000 | |
| Short-Term Debt | 291,000,000 | 718,000,000 | 380,000,000 | 1,038,000,000 | 787,000,000 | 995,000,000 | 852,000,000 | 437,000,000 | 555,000,000 | 916,000,000 | 1,605,000,000 | 1,382,000,000 | 1,282,000,000 | 2,909,000,000 | 2,504,000,000 | 6,391,000,000 | 870,000,000 | 1,629,000,000 | 896,000,000 | 717,000,000 | 936,000,000 | 1,693,000,000 | 332,000,000 | 92,000,000 | 536,000,000 | 605,000,000 | 405,000,000 | 4,000,000 | 4,000,000 | -127,000,000 | 4,000,000 | 4,000,000 | -99,000,000 | -154,000,000 | 72,000,000 | 138,000,000 | 129,000,000 | 119,000,000 | 1,438,000,000 | 0 | |
| 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 | 293,000,000 | 126,000,000 | 95,000,000 | 95,000,000 | 91,000,000 | 48,000,000 | 111,000,000 | 107,000,000 | 111,000,000 | 95,000,000 | 147,000,000 | 183,000,000 | 367,000,000 | 231,000,000 | 217,000,000 | |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 387,000,000 | 0 | 1,235,000,000 | 0 | 0 | 1,071,000,000 | 774,000,000 | 1,207,000,000 | 1,073,000,000 | 713,000,000 | 727,000,000 | 873,000,000 | 1,041,000,000 | 1,263,000,000 | 1,449,000,000 | 1,554,000,000 | 1,650,000,000 | 1,859,000,000 | 2,037,000,000 | 0 | |
| Other Current Liabilities | 894,000,000 | 653,000,000 | 1,288,000,000 | 1,653,000,000 | 1,175,000,000 | 1,164,000,000 | 1,314,000,000 | 1,771,000,000 | 2,496,000,000 | 3,323,000,000 | 4,170,000,000 | 4,563,000,000 | 5,476,000,000 | 6,226,000,000 | 7,117,000,000 | 6,374,000,000 | 6,394,000,000 | 5,913,000,000 | 5,748,000,000 | 6,526,000,000 | 7,462,000,000 | 8,676,000,000 | 8,001,000,000 | 7,340,000,000 | 4,891,000,000 | 4,279,000,000 | 1,833,000,000 | 1,711,000,000 | 2,322,000,000 | 902,000,000 | 1,623,000,000 | 2,000,000,000 | 1,138,000,000 | 1,099,000,000 | 1,155,000,000 | 1,038,000,000 | 1,250,000,000 | 1,009,000,000 | 1,149,000,000 | 3,660,000,000 | |
| Total Current Liabilities | 1,185,000,000 | 1,371,000,000 | 1,668,000,000 | 2,691,000,000 | 2,751,000,000 | 3,048,000,000 | 3,063,000,000 | 3,335,000,000 | 4,389,000,000 | 5,917,000,000 | 7,793,000,000 | 7,995,000,000 | 9,055,000,000 | 11,440,000,000 | 12,416,000,000 | 16,257,000,000 | 9,698,000,000 | 9,810,000,000 | 9,433,000,000 | 10,573,000,000 | 12,488,000,000 | 15,425,000,000 | 12,500,000,000 | 10,620,000,000 | 8,261,000,000 | 8,710,000,000 | 3,815,000,000 | 3,335,000,000 | 3,220,000,000 | 2,250,000,000 | 2,193,000,000 | 2,630,000,000 | 2,931,000,000 | 3,096,000,000 | 3,439,000,000 | 3,489,000,000 | 4,063,000,000 | 4,560,000,000 | 5,736,000,000 | 5,055,000,000 | |
| Long-Term Debt | 705,000,000 | 334,000,000 | 344,000,000 | 343,000,000 | 755,000,000 | 792,000,000 | 954,000,000 | 1,258,000,000 | 1,360,000,000 | 1,127,000,000 | 1,949,000,000 | 1,931,000,000 | 2,144,000,000 | 2,633,000,000 | 3,089,000,000 | 4,293,000,000 | 8,372,000,000 | 7,189,000,000 | 6,675,000,000 | 4,578,000,000 | 3,806,000,000 | 2,704,000,000 | 3,991,000,000 | 4,092,000,000 | 3,365,000,000 | 2,194,000,000 | 1,130,000,000 | 1,859,000,000 | 2,457,000,000 | 3,396,000,000 | 4,345,000,000 | 4,392,000,000 | 4,419,000,000 | 5,289,000,000 | 5,610,000,000 | 5,565,000,000 | 6,001,000,000 | 6,432,000,000 | 5,112,000,000 | 5,675,000,000 | |
| 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 | 304,000,000 | 302,000,000 | 139,000,000 | 113,000,000 | 115,000,000 | 169,000,000 | 214,000,000 | 274,000,000 | 283,000,000 | 306,000,000 | 363,000,000 | 424,000,000 | 0 | |
| Non-Current Deferred Tax Liabilities | 100,000,000 | 110,000,000 | 137,000,000 | 155,000,000 | 183,000,000 | 203,000,000 | 196,000,000 | 230,000,000 | 433,000,000 | 509,000,000 | 968,000,000 | 1,108,000,000 | 1,522,000,000 | 1,188,000,000 | 3,481,000,000 | 1,504,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -304,000,000 | -302,000,000 | -139,000,000 | -113,000,000 | 121,000,000 | 115,000,000 | 201,000,000 | 184,000,000 | 180,000,000 | 183,000,000 | 73,000,000 | 55,000,000 | 0 | |
| Other Non-Current Liabilities | 96,000,000 | 113,000,000 | 164,000,000 | 146,000,000 | 194,000,000 | 442,000,000 | 532,000,000 | 662,000,000 | 907,000,000 | 887,000,000 | 1,043,000,000 | 1,247,000,000 | 1,285,000,000 | 1,245,000,000 | 1,513,000,000 | 1,192,000,000 | 1,152,000,000 | 2,914,000,000 | 3,301,000,000 | 2,407,000,000 | 2,682,000,000 | 3,322,000,000 | 2,874,000,000 | 3,650,000,000 | 4,094,000,000 | 3,686,000,000 | 3,710,000,000 | 3,891,000,000 | 2,183,000,000 | 1,872,000,000 | 1,779,000,000 | 2,119,000,000 | 2,301,000,000 | 1,885,000,000 | 1,818,000,000 | 1,900,000,000 | 1,659,000,000 | 1,255,000,000 | 1,270,000,000 | 2,146,000,000 | |
| Total Non-Current Liabilities | 901,000,000 | 557,000,000 | 645,000,000 | 644,000,000 | 1,132,000,000 | 1,437,000,000 | 1,682,000,000 | 2,150,000,000 | 2,700,000,000 | 2,523,000,000 | 3,960,000,000 | 4,286,000,000 | 4,951,000,000 | 5,066,000,000 | 8,083,000,000 | 6,989,000,000 | 9,524,000,000 | 10,103,000,000 | 9,976,000,000 | 6,985,000,000 | 6,488,000,000 | 6,026,000,000 | 6,865,000,000 | 7,742,000,000 | 7,459,000,000 | 5,880,000,000 | 4,840,000,000 | 6,054,000,000 | 4,942,000,000 | 5,407,000,000 | 6,290,000,000 | 6,747,000,000 | 7,004,000,000 | 7,589,000,000 | 7,886,000,000 | 7,928,000,000 | 8,149,000,000 | 8,123,000,000 | 6,861,000,000 | 7,821,000,000 | |
| 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 | 488,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -131,000,000 | 0 | 0 | -151,000,000 | -185,000,000 | 619,000,000 | 528,000,000 | 437,000,000 | 537,000,000 | 532,000,000 | 0 | |
| Total Liabilities | 2,086,000,000 | 1,928,000,000 | 2,313,000,000 | 3,335,000,000 | 3,883,000,000 | 4,485,000,000 | 4,745,000,000 | 5,485,000,000 | 7,089,000,000 | 8,440,000,000 | 11,753,000,000 | 12,281,000,000 | 14,006,000,000 | 16,506,000,000 | 20,499,000,000 | 23,246,000,000 | 19,222,000,000 | 19,913,000,000 | 19,409,000,000 | 17,558,000,000 | 18,976,000,000 | 21,451,000,000 | 19,365,000,000 | 18,362,000,000 | 15,720,000,000 | 14,590,000,000 | 8,655,000,000 | 9,389,000,000 | 8,162,000,000 | 7,657,000,000 | 8,483,000,000 | 9,377,000,000 | 9,935,000,000 | 10,685,000,000 | 11,325,000,000 | 11,417,000,000 | 12,212,000,000 | 12,683,000,000 | 12,597,000,000 | 12,876,000,000 | |
| Preferred Stock | 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 | |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 836,000,000 | 1,764,000,000 | 0 | 0 | 0 | 0 | 1,838,000,000 | 6,574,000,000 | 6,764,000,000 | 6,947,000,000 | 7,017,000,000 | 7,343,000,000 | 7,508,000,000 | 7,197,000,000 | 6,792,000,000 | 6,831,000,000 | 23,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | |
| Retained Earnings | 1,440,000,000 | 1,552,000,000 | 1,777,000,000 | 2,135,000,000 | 2,534,000,000 | 2,933,000,000 | 3,287,000,000 | 3,634,000,000 | 4,534,000,000 | 5,917,000,000 | 7,461,000,000 | 8,343,000,000 | 9,504,000,000 | 8,254,000,000 | 8,780,000,000 | 9,727,000,000 | 5,434,000,000 | 2,582,000,000 | 3,103,000,000 | 1,722,000,000 | 5,897,000,000 | 9,086,000,000 | 8,579,000,000 | 3,878,000,000 | 3,827,000,000 | 4,460,000,000 | 1,016,000,000 | 1,625,000,000 | 2,425,000,000 | 3,410,000,000 | 1,716,000,000 | 1,148,000,000 | 467,000,000 | 1,051,000,000 | 1,239,000,000 | 1,127,000,000 | 1,350,000,000 | 1,343,000,000 | 1,640,000,000 | 2,300,000,000 | |
| Accumulated Other Comprehensive Income/Loss | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6,657,000,000 | -8,110,000,000 | -9,830,000,000 | -11,524,000,000 | -12,839,000,000 | 3,154,000,000 | 1,123,000,000 | -214,000,000 | -523,000,000 | 207,000,000 | -55,000,000 | -1,423,000,000 | -1,650,000,000 | -706,000,000 | -2,205,000,000 | -2,286,000,000 | -2,222,000,000 | -2,876,000,000 | -3,300,000,000 | -2,287,000,000 | -1,855,000,000 | -1,866,000,000 | -2,317,000,000 | -2,562,000,000 | -2,765,000,000 | -2,440,000,000 | -2,446,000,000 | -2,379,000,000 | -2,535,000,000 | -2,540,000,000 | -2,539,000,000 | |
| Other Total Stockholders' Equity | 844,000,000 | 1,202,000,000 | 1,231,000,000 | 1,240,000,000 | 1,269,000,000 | 1,324,000,000 | 1,343,000,000 | 1,510,000,000 | 1,039,000,000 | 8,072,000,000 | 11,697,000,000 | 13,282,000,000 | 15,292,000,000 | 16,807,000,000 | 4,811,000,000 | 1,188,000,000 | 1,707,000,000 | 2,233,000,000 | 2,362,000,000 | 4,321,000,000 | 4,691,000,000 | 2,509,000,000 | 782,000,000 | 1,003,000,000 | 8,231,000,000 | 8,644,000,000 | 7,071,000,000 | 4,937,000,000 | 3,518,000,000 | 1,178,000,000 | 42,000,000 | 203,000,000 | 351,000,000 | 419,000,000 | 499,000,000 | 759,000,000 | 987,000,000 | 1,306,000,000 | 1,622,000,000 | 1,940,000,000 | |
| Total Stockholders' Equity | 2,284,000,000 | 2,754,000,000 | 3,008,000,000 | 3,375,000,000 | 3,803,000,000 | 4,257,000,000 | 4,630,000,000 | 5,144,000,000 | 6,409,000,000 | 9,096,000,000 | 11,048,000,000 | 11,795,000,000 | 13,272,000,000 | 12,222,000,000 | 16,344,000,000 | 18,612,000,000 | 13,691,000,000 | 11,239,000,000 | 12,689,000,000 | 13,331,000,000 | 16,673,000,000 | 17,142,000,000 | 15,447,000,000 | 9,507,000,000 | 9,775,000,000 | 10,885,000,000 | 5,214,000,000 | 3,265,000,000 | 3,659,000,000 | 2,735,000,000 | -106,000,000 | -964,000,000 | -1,742,000,000 | -1,293,000,000 | -700,000,000 | -558,000,000 | -40,000,000 | 116,000,000 | 724,000,000 | 1,703,000,000 | |
| Total Equity | 2,284,000,000 | 2,754,000,000 | 3,008,000,000 | 3,375,000,000 | 3,803,000,000 | 4,257,000,000 | 4,630,000,000 | 5,144,000,000 | 6,409,000,000 | 9,096,000,000 | 11,048,000,000 | 11,795,000,000 | 13,272,000,000 | 12,222,000,000 | 16,828,000,000 | 19,097,000,000 | 14,176,000,000 | 11,239,000,000 | 12,689,000,000 | 13,331,000,000 | 16,673,000,000 | 17,142,000,000 | 15,447,000,000 | 9,507,000,000 | 9,883,000,000 | 10,987,000,000 | 5,274,000,000 | 3,290,000,000 | 3,689,000,000 | 2,766,000,000 | -96,000,000 | -952,000,000 | -1,727,000,000 | -1,276,000,000 | -683,000,000 | -541,000,000 | -23,000,000 | 131,000,000 | 739,000,000 | 1,719,000,000 | |
| Total Liabilities & Stockholders' Equity | 4,370,000,000 | 4,682,000,000 | 5,321,000,000 | 6,710,000,000 | 7,686,000,000 | 8,742,000,000 | 9,375,000,000 | 10,629,000,000 | 13,498,000,000 | 17,536,000,000 | 22,801,000,000 | 24,076,000,000 | 27,278,000,000 | 28,728,000,000 | 37,327,000,000 | 42,343,000,000 | 33,398,000,000 | 31,152,000,000 | 32,098,000,000 | 30,889,000,000 | 35,649,000,000 | 38,593,000,000 | 34,812,000,000 | 27,869,000,000 | 25,603,000,000 | 25,577,000,000 | 13,929,000,000 | 12,679,000,000 | 11,851,000,000 | 10,423,000,000 | 8,387,000,000 | 8,425,000,000 | 8,208,000,000 | 9,409,000,000 | 10,642,000,000 | 10,876,000,000 | 12,189,000,000 | 12,814,000,000 | 13,336,000,000 | 14,595,000,000 | |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 484,000,000 | 485,000,000 | 485,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108,000,000 | 102,000,000 | 60,000,000 | 25,000,000 | 30,000,000 | 31,000,000 | 10,000,000 | 12,000,000 | 15,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 15,000,000 | 15,000,000 | 16,000,000 | |
| Total Liabilities & Total Equity | 4,370,000,000 | 4,682,000,000 | 5,321,000,000 | 6,710,000,000 | 7,686,000,000 | 8,742,000,000 | 9,375,000,000 | 10,629,000,000 | 13,498,000,000 | 17,536,000,000 | 22,801,000,000 | 24,076,000,000 | 27,278,000,000 | 28,728,000,000 | 37,327,000,000 | 42,343,000,000 | 33,398,000,000 | 31,152,000,000 | 32,098,000,000 | 30,889,000,000 | 35,649,000,000 | 38,593,000,000 | 34,812,000,000 | 27,869,000,000 | 25,603,000,000 | 25,577,000,000 | 13,929,000,000 | 12,679,000,000 | 11,851,000,000 | 10,423,000,000 | 8,387,000,000 | 8,425,000,000 | 8,208,000,000 | 9,409,000,000 | 10,642,000,000 | 10,876,000,000 | 12,189,000,000 | 12,814,000,000 | 13,336,000,000 | 14,595,000,000 | |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 358,000,000 | 0 | 350,000,000 | 298,000,000 | 335,000,000 | 171,000,000 | 699,000,000 | 354,000,000 | 80,000,000 | 59,000,000 | 3,474,000,000 | 3,393,000,000 | 1,798,000,000 | 1,119,000,000 | 1,449,000,000 | 742,000,000 | 5,619,000,000 | 5,035,000,000 | 3,376,000,000 | 2,279,000,000 | 253,000,000 | 316,000,000 | 669,000,000 | 284,000,000 | 247,000,000 | 169,000,000 | 159,000,000 | 158,000,000 | 209,000,000 | 147,000,000 | 143,000,000 | 135,000,000 | |
| Total Debt | 996,000,000 | 1,052,000,000 | 724,000,000 | 1,381,000,000 | 1,542,000,000 | 1,787,000,000 | 1,806,000,000 | 1,695,000,000 | 1,915,000,000 | 2,043,000,000 | 3,554,000,000 | 3,313,000,000 | 3,426,000,000 | 5,542,000,000 | 5,593,000,000 | 10,684,000,000 | 9,242,000,000 | 8,818,000,000 | 7,571,000,000 | 5,295,000,000 | 4,254,000,000 | 4,397,000,000 | 4,323,000,000 | 4,184,000,000 | 3,901,000,000 | 2,799,000,000 | 1,535,000,000 | 1,863,000,000 | 2,461,000,000 | 3,400,000,000 | 4,390,000,000 | 4,396,000,000 | 4,471,000,000 | 5,320,000,000 | 5,626,000,000 | 5,577,000,000 | 6,006,000,000 | 6,551,000,000 | 6,550,000,000 | 6,551,000,000 | |
| Net Debt | 820,000,000 | 867,000,000 | 466,000,000 | 1,041,000,000 | 1,311,000,000 | 1,522,000,000 | 1,504,000,000 | 1,018,000,000 | 1,029,000,000 | 1,302,000,000 | 2,829,000,000 | 1,800,000,000 | 1,981,000,000 | 4,089,000,000 | 2,248,000,000 | 7,383,000,000 | 3,160,000,000 | 2,311,000,000 | -306,000,000 | -5,261,000,000 | 480,000,000 | 1,185,000,000 | 1,571,000,000 | 1,120,000,000 | 1,032,000,000 | -1,409,000,000 | -346,000,000 | 395,000,000 | -764,000,000 | -554,000,000 | 2,410,000,000 | 3,366,000,000 | 3,266,000,000 | 4,074,000,000 | 4,625,000,000 | 4,323,000,000 | 4,132,000,000 | 5,226,000,000 | 4,845,000,000 | 4,449,000,000 |