Valuation for ABBV - findataslice
 AbbVie Inc.
Q4-CY2025Q3-CY2025Q2-CY2025Q1-CY2025Q4-CY2024Q3-CY2024Q2-CY2024Q1-CY2024Q4-CY2023Q3-CY2023Q2-CY2023Q1-CY2023Q4-CY2022Q3-CY2022Q2-CY2022Q1-CY2022Q4-CY2021Q3-CY2021Q2-CY2021Q1-CY2021Q4-CY2020Q3-CY2020Q2-CY2020Q1-CY2020Q4-CY2019Q3-CY2019Q2-CY2019Q1-CY2019Q4-CY2018Q3-CY2018Q2-CY2018Q1-CY2018Q4-CY2017Q3-CY2017Q2-CY2017Q1-CY2017Q4-CY2016Q3-CY2016Q2-CY2016Q1-CY2016Q4-CY2015Q3-CY2015Q2-CY2015Q1-CY2015Q4-CY2014Q3-CY2014Q2-CY2014Q1-CY2014Q4-CY2013
Balance Sheet Date2025-Jun-302025-Mar-312024-Dec-312024-Sep-302024-Jun-302024-Mar-312023-Dec-312023-Sep-302023-Jun-302023-Mar-312022-Dec-312022-Sep-302022-Jun-302022-Mar-312021-Dec-312021-Sep-302021-Jun-302021-Mar-312020-Dec-312020-Sep-302020-Jun-302020-Mar-312019-Dec-312019-Sep-302019-Jun-302019-Mar-312018-Dec-312018-Sep-302018-Jun-302018-Mar-312017-Dec-312017-Sep-302017-Jun-302017-Mar-312016-Dec-312016-Sep-302016-Jun-302016-Mar-312015-Dec-312015-Sep-302015-Jun-302015-Mar-312014-Dec-312014-Sep-302014-Jun-302014-Mar-312013-Dec-31
Fiscal PeriodQ2-FY2025Q1-FY2025Q4-FY2024Q3-FY2024Q2-FY2024Q1-FY2024Q4-FY2023Q3-FY2023Q2-FY2023Q1-FY2023Q4-FY2022Q3-FY2022Q2-FY2022Q1-FY2022Q4-FY2021Q3-FY2021Q2-FY2021Q1-FY2021Q4-FY2020Q3-FY2020Q2-FY2020Q1-FY2020Q4-FY2019Q3-FY2019Q2-FY2019Q1-FY2019Q4-FY2018Q3-FY2018Q2-FY2018Q1-FY2018Q4-FY2017Q3-FY2017Q2-FY2017Q1-FY2017Q4-FY2016Q3-FY2016Q2-FY2016Q1-FY2016Q4-FY2015Q3-FY2015Q2-FY2015Q1-FY2015Q4-FY2014Q3-FY2014Q2-FY2014Q1-FY2014Q4-FY2013
Close Price of Common Stock232.88$231.62$185.67$209.45$177.80$197.35$171.45$181.91$155.13$149.03$134.73$159.36$161.58$134.34$153.41$162.12$135.42$107.81$112.64$108.21$107.24$87.65$98.28$76.11$88.52$75.77$72.71$80.60$92.17$94.59$92.70$94.63$96.84$88.87$
Market Cap of Common Stock411,396,085,959$409,170,222,560$327,968,050,023$369,753,575,218$314,197,549,429$348,587,938,076$302,758,031,052$321,339,168,736$273,887,820,120$263,044,906,720$237,702,748,586$281,962,732,379$285,751,080,483$237,526,083,138$271,092,357,833$286,741,526,988$239,406,372,570$190,519,194,105$198,947,283,927$191,086,057,675$189,329,423,503$154,687,634,012$145,134,224,890$112,578,615,143$130,905,244,569$112,024,720,405$107,489,532,590$118,884,355,811$138,643,618,860$143,235,054,504$147,103,725,108$150,269,852,343$154,598,256,022$141,667,195,811$
Market Cap of Common Stock QoQ%.54%24.76%(11.30%)17.68%(9.87%)15.14%(5.78%)17.33%4.12%10.66%(15.70%)(1.33%)20.30%(12.38%)(5.46%)19.77%25.66%(4.24%)4.11%.93%22.40%6.58%28.92%(14.00%)16.85%4.22%(9.59%)(14.25%)(3.21%)(2.63%)(2.11%)(2.80%)9.13%
Market Cap of Common Stock YoY%30.94%17.38%8.33%15.07%14.72%32.52%27.37%13.97%(4.15%)10.74%(12.32%)(1.67%)19.36%24.67%36.26%50.06%26.45%23.16%37.08%69.74%44.63%38.08%35.02%(5.30%)(5.58%)(21.79%)(26.93%)(20.89%)(10.32%)1.11%
Common Shares Outstanding1,766,558,2531,766,403,0271,765,354,8591,767,140,3231,766,343,7451,765,867,7811,766,473,3591,765,537,4211,765,046,6801,764,289,6801,769,399,9711,768,480,5081,768,096,4951,767,110,0831,768,753,8291,767,880,4651,767,175,5321,766,222,3361,765,881,6901,765,473,9231,764,833,2461,476,742,2151,479,156,6831,478,821,1091,478,483,8381,478,332,1771,475,083,5141,504,216,3271,514,272,6981,586,879,4511,587,972,6551,596,429,7401,594,094,6981,591,540,5131,593,920,2851,625,099,0121,632,000,0001,628,542,3591,617,358,6071,610,000,0001,634,746,9171,655,276,3381,593,076,0971,591,000,0001,593,265,3811,591,699,1241,590,066,4591,587,000,000
Common Shares Outstanding QoQ%.01%.06%(.10%).05%.03%(.03%).05%.03%.04%(.29%).05%.02%.06%(.09%).05%.04%.05%.02%.02%.04%19.51%(.16%).02%.02%.01%.22%(1.94%)(.66%)(4.58%)(.07%)(.53%).15%.16%(.15%)(1.92%)(.42%).21%.69%.46%(1.51%)(1.24%)3.90%.13%(.14%).10%.10%.19%(.24%)
Common Shares Outstanding YoY%.01%.03%(.06%).09%.07%.09%(.17%)(.17%)(.17%)(.16%).04%.03%.05%.05%.16%.14%.13%19.60%19.38%19.38%19.37%(.11%).28%(1.69%)(2.36%)(6.84%)(7.11%)(5.78%)(5.01%)(.29%)(.37%)(1.76%)(2.32%)(2.27%)(1.45%).94%(.17%)(1.62%)1.52%1.19%2.60%3.99%.19%.25%.15%.40%.40%.63%
Total Revenue TTM58,328,000,000$57,367,000,000$56,334,000,000$55,533,000,000$55,000,000,000$54,403,000,000$54,318,000,000$55,138,000,000$56,023,000,000$56,741,000,000$58,054,000,000$57,819,000,000$57,349,000,000$56,725,000,000$56,197,000,000$55,169,000,000$53,729,000,000$50,195,000,000$45,804,000,000$40,650,000,000$36,227,000,000$34,057,000,000$33,266,000,000$32,867,000,000$32,624,000,000$32,647,000,000$32,753,000,000$32,187,000,000$30,946,000,000$29,612,000,000$28,216,000,000$27,273,000,000$26,710,000,000$26,218,000,000$25,638,000,000$25,242,000,000$24,754,000,000$23,777,000,000$22,859,000,000$21,911,000,000$20,986,000,000$20,437,000,000$19,960,000,000$19,619,000,000$19,258,000,000$19,024,000,000$18,790,000,000$
Total Revenue15,423,000,000$13,343,000,000$15,102,000,000$14,460,000,000$14,462,000,000$12,310,000,000$14,301,000,000$13,927,000,000$13,865,000,000$12,225,000,000$15,121,000,000$14,812,000,000$14,583,000,000$13,538,000,000$14,886,000,000$14,342,000,000$13,959,000,000$13,010,000,000$13,858,000,000$12,902,000,000$10,425,000,000$8,619,000,000$8,704,000,000$8,479,000,000$8,255,000,000$7,828,000,000$8,305,000,000$8,236,000,000$8,278,000,000$7,934,000,000$7,739,000,000$6,995,000,000$6,944,000,000$6,538,000,000$6,796,000,000$6,432,000,000$6,452,000,000$5,958,000,000$6,400,000,000$5,944,000,000$5,475,000,000$5,040,000,000$5,452,000,000$5,019,000,000$4,926,000,000$4,563,000,000$5,111,000,000$
Total Revenue QoQ%15.59%(11.65%)4.44%(.01%)17.48%(13.92%)2.69%.45%13.42%(19.15%)2.09%1.57%7.72%(9.06%)3.79%2.74%7.29%(6.12%)7.41%23.76%20.95%(.98%)2.65%2.71%5.46%(5.74%).84%(.51%)4.34%2.52%10.64%.73%6.21%(3.80%)5.66%(.31%)8.29%(6.91%)7.67%8.57%8.63%(7.56%)8.63%1.89%7.96%(10.72%)9.73%
Total Revenue YoY%6.65%8.39%5.60%3.83%4.31%.70%(5.42%)(5.98%)(4.92%)(9.70%)1.58%3.28%4.47%4.06%7.42%11.16%33.90%50.95%59.21%52.16%26.29%10.11%4.80%2.95%(.28%)(1.34%)7.31%17.74%19.21%21.35%13.88%8.75%7.63%9.74%6.19%8.21%17.85%18.21%17.39%18.43%11.15%10.45%6.67%7.75%4.99%5.41%(1.83%)
Gross Margin71.82%70.01%70.89%70.87%70.95%66.74%60.12%53.44%69.42%67.40%72.42%66.10%71.41%70.07%70.98%69.39%67.60%67.62%66.20%60.86%64.40%77.47%76.95%77.36%77.97%78.36%75.65%77.72%76.64%75.71%70.53%76.90%77.98%75.28%77.12%76.62%78.22%77.02%76.95%80.37%83.27%81.31%79.48%78.20%77.41%75.89%74.92%
Earnings to Common Shareholders TTM3,723,000,000$4,155,000,000$4,238,000,000$5,081,000,000$5,297,000,000$5,950,000,000$4,819,000,000$6,470,000,000$8,634,000,000$7,534,000,000$11,774,000,000$13,335,000,000$12,562,000,000$12,398,000,000$11,459,000,000$7,456,000,000$6,589,000,000$5,084,000,000$4,551,000,000$7,319,000,000$6,902,000,000$8,391,000,000$7,839,000,000$3,229,000,000$4,090,000,000$5,330,000,000$5,657,000,000$7,531,000,000$6,419,000,000$6,352,000,000$5,283,000,000$6,615,000,000$6,582,000,000$6,278,000,000$5,923,000,000$6,056,000,000$5,698,000,000$5,462,000,000$5,137,000,000$2,810,000,000$2,084,000,000$1,816,000,000$1,774,000,000$3,712,000,000$4,170,000,000$4,140,000,000$4,128,000,000$
Earnings to Common Shareholders928,000,000$1,276,000,000$(32,000,000$)1,551,000,000$1,360,000,000$1,359,000,000$811,000,000$1,767,000,000$2,013,000,000$228,000,000$2,462,000,000$3,931,000,000$913,000,000$4,468,000,000$4,023,000,000$3,158,000,000$749,000,000$3,529,000,000$20,000,000$2,291,000,000$(756,000,000$)2,996,000,000$2,788,000,000$1,874,000,000$733,000,000$2,444,000,000$(1,822,000,000$)2,735,000,000$1,973,000,000$2,771,000,000$52,000,000$1,623,000,000$1,906,000,000$1,702,000,000$1,384,000,000$1,590,000,000$1,602,000,000$1,347,000,000$1,517,000,000$1,232,000,000$1,366,000,000$1,022,000,000$(810,000,000$)506,000,000$1,098,000,000$980,000,000$1,128,000,000$
Earnings to Common Shareholders QoQ%(27.27%)4,087.50%(102.06%)14.04%.07%67.57%(54.10%)(12.22%)782.90%(90.74%)(37.37%)330.56%(79.57%)11.06%27.39%321.63%(78.78%)17,545.00%(99.13%)403.04%(125.23%)7.46%48.77%155.66%(70.01%)234.14%(166.62%)38.62%(28.80%)5,228.85%(96.80%)(14.85%)11.99%22.98%(12.96%)(.75%)18.93%(11.21%)23.13%(9.81%)33.66%226.17%(260.08%)(53.92%)12.04%(13.12%)17.01%
Earnings to Common Shareholders YoY%(31.77%)(6.11%)(103.95%)(12.22%)(32.44%)496.05%(67.06%)(55.05%)120.48%(94.90%)(38.80%)24.48%21.90%26.61%20,015.00%37.84%199.07%17.79%(99.28%)22.25%(203.14%)22.59%253.02%(31.48%)(62.85%)(11.80%)(3,603.85%)68.52%3.52%62.81%(96.24%)2.08%18.98%26.36%(8.77%)29.06%17.28%31.80%287.28%143.48%24.41%4.29%(171.81%)(47.51%)2.81%1.24%(26.75%)
Profit Margin6.08%9.64%(.15%)10.80%9.47%11.12%5.75%12.77%14.60%1.96%16.36%26.66%6.34%33.17%27.17%22.17%5.49%27.31%.26%17.89%(7.08%)34.92%32.18%22.22%8.98%31.38%(21.99%)33.35%23.96%35.08%.67%23.32%27.58%26.17%20.47%24.85%24.95%22.73%23.70%20.85%24.95%20.28%
Equity to Common Shareholders(183,000,000$)1,420,000,000$3,325,000,000$6,032,000,000$6,778,000,000$8,007,000,000$10,360,000,000$12,094,000,000$12,866,000,000$13,274,000,000$17,254,000,000$15,994,000,000$14,653,000,000$16,283,000,000$15,408,000,000$13,550,000,000$12,569,000,000$13,710,000,000$13,076,000,000$15,270,000,000$14,708,000,000$(7,415,000,000$)(8,172,000,000$)(8,226,000,000$)(8,566,000,000$)(7,826,000,000$)(8,446,000,000$)(2,921,000,000$)(3,375,000,000$)3,553,000,000$5,097,000,000$6,687,000,000$6,009,000,000$4,998,000,000$4,636,000,000$6,469,000,000$5,640,000,000$4,643,000,000$3,945,000,000$4,863,000,000$5,504,000,000$1,377,000,000$1,742,000,000$4,645,000,000$5,218,000,000$4,697,000,000$4,492,000,000$
Equity to Common Shareholders QoQ(1,603,000,000$)(1,905,000,000$)(2,707,000,000$)(746,000,000$)(1,229,000,000$)(2,353,000,000$)(1,734,000,000$)(772,000,000$)(408,000,000$)(3,980,000,000$)1,260,000,000$1,341,000,000$(1,630,000,000$)875,000,000$1,858,000,000$981,000,000$(1,141,000,000$)634,000,000$(2,194,000,000$)562,000,000$22,123,000,000$757,000,000$54,000,000$340,000,000$(740,000,000$)620,000,000$(5,525,000,000$)454,000,000$(6,928,000,000$)(1,544,000,000$)(1,590,000,000$)678,000,000$1,011,000,000$362,000,000$(1,833,000,000$)829,000,000$997,000,000$698,000,000$(918,000,000$)(641,000,000$)4,127,000,000$(365,000,000$)(2,903,000,000$)(573,000,000$)521,000,000$205,000,000$915,000,000$
Equity to Common Shareholders QoQ%(112.89%)(57.29%)(44.88%)(11.01%)(15.35%)(22.71%)(14.34%)(6.00%)(3.07%)(23.07%)7.88%9.15%(10.01%)5.68%13.71%7.81%(8.32%)4.85%(14.37%)3.82%298.36%9.26%.66%3.97%(9.46%)7.34%(189.15%)13.45%(194.99%)(30.29%)(23.78%)11.28%20.23%7.81%(28.34%)14.70%21.47%17.69%(18.88%)(11.65%)299.71%(20.95%)(62.50%)(10.98%)11.09%4.56%25.58%
Equity to Common Shareholders YoY(6,961,000,000$)(6,587,000,000$)(7,035,000,000$)(6,062,000,000$)(6,088,000,000$)(5,267,000,000$)(6,894,000,000$)(3,900,000,000$)(1,787,000,000$)(3,009,000,000$)1,846,000,000$2,444,000,000$2,084,000,000$2,573,000,000$2,332,000,000$(1,720,000,000$)(2,139,000,000$)21,125,000,000$21,248,000,000$23,496,000,000$23,274,000,000$411,000,000$274,000,000$(5,305,000,000$)(5,191,000,000$)(11,379,000,000$)(13,543,000,000$)(9,608,000,000$)(9,384,000,000$)(1,445,000,000$)461,000,000$218,000,000$369,000,000$355,000,000$691,000,000$1,606,000,000$136,000,000$3,266,000,000$2,203,000,000$218,000,000$286,000,000$(3,320,000,000$)(2,750,000,000$)1,068,000,000$1,660,000,000$1,740,000,000$4,842,000,000$
Equity to Common Shareholders YoY%(102.70%)(82.27%)(67.91%)(50.12%)(47.32%)(39.68%)(39.96%)(24.38%)(12.20%)(18.48%)11.98%18.04%16.58%18.77%17.83%(11.26%)(14.54%)284.90%260.01%285.63%271.70%5.25%3.24%(181.62%)(153.81%)(320.27%)(265.71%)(143.68%)(156.17%)(28.91%)9.94%3.37%6.54%7.65%17.52%33.03%2.47%237.18%126.46%4.69%5.48%(70.68%)(61.22%)29.86%46.66%58.84%1,383.43%
Dividends Paid2,910,000,000$2,925,000,000$2,752,000,000$2,751,000,000$2,750,000,000$2,772,000,000$2,626,000,000$2,627,000,000$2,625,000,000$2,661,000,000$2,506,000,000$2,504,000,000$2,507,000,000$2,526,000,000$2,314,000,000$2,315,000,000$2,310,000,000$2,322,000,000$2,101,000,000$2,100,000,000$1,752,000,000$1,763,000,000$1,595,000,000$1,591,000,000$1,592,000,000$1,588,000,000$1,451,000,000$1,461,000,000$1,531,000,000$1,137,000,000$1,030,000,000$1,026,000,000$1,024,000,000$1,027,000,000$933,000,000$933,000,000$927,000,000$924,000,000$840,000,000$850,000,000$818,000,000$786,000,000$674,000,000$673,000,000$673,000,000$641,000,000$641,000,000$
Additional Paid-In Capital QoQ
Treasury Stock9,147,000,000$9,137,000,000$8,201,000,000$7,848,000,000$7,838,000,000$7,829,000,000$6,533,000,000$6,525,000,000$6,528,000,000$6,524,000,000$4,594,000,000$4,590,000,000$4,591,000,000$4,585,000,000$3,143,000,000$3,020,000,000$3,022,000,000$3,017,000,000$2,264,000,000$1,972,000,000$1,958,000,000$25,110,000,000$24,504,000,000$24,501,000,000$24,505,000,000$24,502,000,000$24,108,000,000$21,849,000,000$20,845,000,000$13,331,000,000$11,923,000,000$11,419,000,000$11,427,000,000$11,430,000,000$10,852,000,000$8,760,000,000$8,383,000,000$8,918,000,000$8,839,000,000$7,314,000,000$5,816,000,000$1,314,000,000$972,000,000$672,000,000$673,000,000$672,000,000$320,000,000$
Treasury Stock QoQ10,000,000$936,000,000$353,000,000$10,000,000$9,000,000$1,296,000,000$8,000,000$(3,000,000$)4,000,000$1,930,000,000$4,000,000$(1,000,000$)6,000,000$1,442,000,000$123,000,000$(2,000,000$)5,000,000$753,000,000$292,000,000$14,000,000$(23,152,000,000$)606,000,000$3,000,000$(4,000,000$)3,000,000$394,000,000$2,259,000,000$1,004,000,000$7,514,000,000$1,408,000,000$504,000,000$(8,000,000$)(3,000,000$)578,000,000$2,092,000,000$377,000,000$(535,000,000$)79,000,000$1,525,000,000$1,498,000,000$4,502,000,000$342,000,000$300,000,000$(1,000,000$)1,000,000$352,000,000$201,000,000$
Price to Sales7.05x7.01x5.62x6.45x5.58x6.28x5.50x5.91x5.04x4.77x4.24x4.97x4.92x4.11x4.73x5.05x4.26x3.45x3.70x3.81x4.13x3.81x4.01x3.31x3.94x3.41x3.29x3.64x4.23x4.45x4.75x5.07x5.48x5.19x
Price to Earnings110.50x109.90x88.09x88.99x74.14x68.61x57.16x54.01x56.83x40.66x27.53x37.43x24.27x17.81x21.58x23.13x20.89x25.55x30.19x37.59x41.60x21.14x21.03x13.42x16.70x34.69x26.28x22.30x24.51x19.02x22.92x23.66x29.26x21.42x
Price to Book---260.39x94.50x57.79x44.67x40.13x26.44x21.75x18.48x21.24x16.56x14.85x18.50x17.61x15.54x14.06x15.83x13.94x14.48x10.13x9.87x--------42.29x30.33x21.19x
Goodwill35,638,000,000$35,285,000,000$34,956,000,000$35,295,000,000$33,386,000,000$33,426,000,000$32,293,000,000$32,091,000,000$32,224,000,000$32,220,000,000$32,156,000,000$31,726,000,000$32,028,000,000$32,298,000,000$32,379,000,000$32,296,000,000$32,398,000,000$32,349,000,000$33,124,000,000$42,801,000,000$42,669,000,000$15,561,000,000$15,604,000,000$15,537,000,000$15,642,000,000$15,606,000,000$15,663,000,000$15,718,000,000$15,692,000,000$15,880,000,000$15,785,000,000$15,748,000,000$15,652,000,000$15,490,000,000$15,416,000,000$15,657,000,000$15,507,000,000$13,274,000,000$13,168,000,000$13,243,000,000$7,610,000,000$5,534,000,000$5,862,000,000$6,002,000,000$6,244,000,000$6,271,000,000$6,277,000,000$
Goodwill QoQ%1.00%.94%(.96%)5.72%(.12%)3.51%.63%(.41%).01%.20%1.36%(.94%)(.84%)(.25%).26%(.32%).15%(2.34%)(22.61%).31%174.21%(.28%).43%(.67%).23%(.36%)(.35%).17%(1.18%).60%.24%.61%1.05%.48%(1.54%).97%16.82%.81%(.57%)74.02%37.51%(5.60%)(2.33%)(3.88%)(.43%)(.10%).00%
Goodwill YoY%6.75%5.56%8.25%9.98%3.61%3.74%.43%1.15%.61%(.24%)(.69%)(1.77%)(1.14%)(.16%)(2.25%)(24.54%)(24.07%)107.89%112.28%175.48%172.79%(.29%)(.38%)(1.15%)(.32%)(1.73%)(.77%)(.19%).26%2.52%2.39%.58%.94%16.69%17.07%18.23%103.77%139.86%124.63%120.64%21.88%(11.75%)(6.61%)(4.38%)2.03%3.48%2.40%
Other Intangible Assets57,031,000,000$58,489,000,000$60,068,000,000$66,646,000,000$60,243,000,000$62,225,000,000$55,610,000,000$58,603,000,000$62,862,000,000$64,848,000,000$67,439,000,000$68,725,000,000$71,823,000,000$73,986,000,000$75,951,000,000$77,456,000,000$79,340,000,000$81,293,000,000$82,876,000,000$74,643,000,000$76,463,000,000$18,203,000,000$18,649,000,000$19,036,000,000$20,459,000,000$20,846,000,000$21,233,000,000$26,625,000,000$26,903,000,000$27,230,000,000$27,559,000,000$28,167,000,000$28,366,000,000$28,629,000,000$28,897,000,000$29,113,000,000$29,450,000,000$19,512,000,000$19,709,000,000$19,822,000,000$19,937,000,000$1,478,000,000$1,513,000,000$1,540,000,000$1,695,000,000$1,802,000,000$1,890,000,000$
Other Intangible Assets QoQ(1,458,000,000$)(1,579,000,000$)(6,578,000,000$)6,403,000,000$(1,982,000,000$)6,615,000,000$(2,993,000,000$)(4,259,000,000$)(1,986,000,000$)(2,591,000,000$)(1,286,000,000$)(3,098,000,000$)(2,163,000,000$)(1,965,000,000$)(1,505,000,000$)(1,884,000,000$)(1,953,000,000$)(1,583,000,000$)8,233,000,000$(1,820,000,000$)58,260,000,000$(446,000,000$)(387,000,000$)(1,423,000,000$)(387,000,000$)(387,000,000$)(5,392,000,000$)(278,000,000$)(327,000,000$)(329,000,000$)(608,000,000$)(199,000,000$)(263,000,000$)(268,000,000$)(216,000,000$)(337,000,000$)9,938,000,000$(197,000,000$)(113,000,000$)(115,000,000$)18,459,000,000$(35,000,000$)(27,000,000$)(155,000,000$)(107,000,000$)(88,000,000$)(103,000,000$)
Amortization of Intangible Assets1,900,000,000$1,858,000,000$1,896,000,000$1,900,000,000$1,900,000,000$1,891,000,000$1,889,000,000$2,000,000,000$2,100,000,000$1,948,000,000$1,961,000,000$2,000,000,000$1,800,000,000$1,855,000,000$1,806,000,000$1,900,000,000$2,000,000,000$2,009,000,000$1,838,000,000$2,100,000,000$1,400,000,000$444,000,000$391,000,000$389,000,000$388,000,000$385,000,000$320,000,000$320,000,000$324,000,000$330,000,000$268,000,000$268,000,000$269,000,000$271,000,000$210,000,000$208,000,000$181,000,000$165,000,000$140,000,000$125,000,000$86,000,000$68,000,000$96,000,000$98,000,000$99,000,000$110,000,000$101,000,000$
Forward Price to Sales MRQ6.67x6.63x5.32x6.93x5.20x6.03x5.23x6.53x4.79x4.72x4.29x5.77x4.72x4.01x4.65x5.30x4.02x3.32x3.56x3.67x3.42x3.00x3.48x3.27x3.76x3.30x3.26x3.80x4.17x4.35x4.44x4.74x4.99x5.06x
Forward Price to Earnings MRQ110.83x110.23x88.35x72.44x-56.19x55.65x59.11x84.43x37.22x29.52x309.17x29.02x15.11x74.23x16.04x14.88x15.08x66.40x13.54x2,366.62x16.88x-9.39x11.74x14.94x36.66x12.16x-13.09x18.64x13.56x743.26x21.82x
Total Assets137,182,000,000$136,165,000,000$135,161,000,000$143,422,000,000$141,937,000,000$148,874,000,000$134,711,000,000$136,221,000,000$135,367,000,000$134,544,000,000$138,805,000,000$141,325,000,000$143,186,000,000$143,211,000,000$146,529,000,000$148,858,000,000$147,972,000,000$150,501,000,000$150,565,000,000$149,621,000,000$149,530,000,000$91,199,000,000$89,115,000,000$59,441,000,000$57,142,000,000$56,769,000,000$59,352,000,000$66,164,000,000$61,641,000,000$69,342,000,000$70,786,000,000$68,840,000,000$66,994,000,000$65,664,000,000$66,099,000,000$66,626,000,000$67,211,000,000$53,720,000,000$53,050,000,000$54,832,000,000$53,855,000,000$26,699,000,000$27,513,000,000$28,454,000,000$29,045,000,000$28,657,000,000$29,198,000,000$
Total Assets QoQ1,017,000,000$1,004,000,000$(8,261,000,000$)1,485,000,000$(6,937,000,000$)14,163,000,000$(1,510,000,000$)854,000,000$823,000,000$(4,261,000,000$)(2,520,000,000$)(1,861,000,000$)(25,000,000$)(3,318,000,000$)(2,329,000,000$)886,000,000$(2,529,000,000$)(64,000,000$)944,000,000$91,000,000$58,331,000,000$2,084,000,000$29,674,000,000$2,299,000,000$373,000,000$(2,583,000,000$)(6,812,000,000$)4,523,000,000$(7,701,000,000$)(1,444,000,000$)1,946,000,000$1,846,000,000$1,330,000,000$(435,000,000$)(527,000,000$)(585,000,000$)13,491,000,000$670,000,000$(1,782,000,000$)977,000,000$27,156,000,000$(814,000,000$)(941,000,000$)(591,000,000$)388,000,000$(541,000,000$)946,000,000$
Total Assets YoY(4,755,000,000$)(12,709,000,000$)450,000,000$7,201,000,000$6,570,000,000$14,330,000,000$(4,094,000,000$)(5,104,000,000$)(7,819,000,000$)(8,667,000,000$)(7,724,000,000$)(7,533,000,000$)(4,786,000,000$)(7,290,000,000$)(4,036,000,000$)(763,000,000$)(1,558,000,000$)59,302,000,000$61,450,000,000$90,180,000,000$92,388,000,000$34,430,000,000$29,763,000,000$(6,723,000,000$)(4,499,000,000$)(12,573,000,000$)(11,434,000,000$)(2,676,000,000$)(5,353,000,000$)3,678,000,000$4,687,000,000$2,214,000,000$(217,000,000$)11,944,000,000$13,049,000,000$11,794,000,000$13,356,000,000$27,021,000,000$25,537,000,000$26,378,000,000$24,810,000,000$(1,958,000,000$)(1,685,000,000$)202,000,000$1,135,000,000$1,488,000,000$2,190,000,000$
Total Liabilities137,320,000,000$134,703,000,000$131,797,000,000$137,351,000,000$135,116,000,000$140,827,000,000$124,314,000,000$124,092,000,000$122,469,000,000$121,241,000,000$121,518,000,000$125,298,000,000$128,498,000,000$126,897,000,000$131,093,000,000$135,281,000,000$135,378,000,000$136,768,000,000$137,468,000,000$134,332,000,000$134,798,000,000$98,614,000,000$97,287,000,000$67,667,000,000$65,708,000,000$64,595,000,000$67,798,000,000$69,085,000,000$65,016,000,000$65,789,000,000$65,689,000,000$62,153,000,000$60,985,000,000$60,666,000,000$61,463,000,000$60,157,000,000$61,571,000,000$49,077,000,000$49,105,000,000$49,969,000,000$48,351,000,000$25,322,000,000$25,771,000,000$23,809,000,000$23,827,000,000$23,960,000,000$24,706,000,000$
Total Liabilities QoQ2,617,000,000$2,906,000,000$(5,554,000,000$)2,235,000,000$(5,711,000,000$)16,513,000,000$222,000,000$1,623,000,000$1,228,000,000$(277,000,000$)(3,780,000,000$)(3,200,000,000$)1,601,000,000$(4,196,000,000$)(4,188,000,000$)(97,000,000$)(1,390,000,000$)(700,000,000$)3,136,000,000$(466,000,000$)36,184,000,000$1,327,000,000$29,620,000,000$1,959,000,000$1,113,000,000$(3,203,000,000$)(1,287,000,000$)4,069,000,000$(773,000,000$)100,000,000$3,536,000,000$1,168,000,000$319,000,000$(797,000,000$)1,306,000,000$(1,414,000,000$)12,494,000,000$(28,000,000$)(864,000,000$)1,618,000,000$23,029,000,000$(449,000,000$)1,962,000,000$(18,000,000$)(133,000,000$)(746,000,000$)31,000,000$
Total Liabilities YoY2,204,000,000$(6,124,000,000$)7,483,000,000$13,259,000,000$12,647,000,000$19,586,000,000$2,796,000,000$(1,206,000,000$)(6,029,000,000$)(5,656,000,000$)(9,575,000,000$)(9,983,000,000$)(6,880,000,000$)(9,871,000,000$)(6,375,000,000$)949,000,000$580,000,000$38,154,000,000$40,181,000,000$66,665,000,000$69,090,000,000$34,019,000,000$29,489,000,000$(1,418,000,000$)692,000,000$(1,194,000,000$)2,109,000,000$6,932,000,000$4,031,000,000$5,123,000,000$4,226,000,000$1,996,000,000$(586,000,000$)11,589,000,000$12,358,000,000$10,188,000,000$13,220,000,000$23,755,000,000$23,334,000,000$26,160,000,000$24,524,000,000$1,362,000,000$1,065,000,000$(866,000,000$)(525,000,000$)(252,000,000$)(2,652,000,000$)
Current Ratio.74x.76x.66x.65x.81x.94x.87x.96x.89x.96x.96x.93x.84x.82x.79x1.01x.91x.83x.84x.95x.86x3.14x3.18x1.15x.89x1.04x.98x1.20x.80x1.20x1.28x1.45x1.38x1.76x1.65x1.79x1.81x1.56x1.50x2.03x1.50x1.39x1.41x2.65x2.82x2.79x2.59x
Total Current Assets29,261,000,000$27,675,000,000$25,582,000,000$27,785,000,000$33,816,000,000$38,871,000,000$33,002,000,000$33,224,000,000$28,852,000,000$26,488,000,000$28,463,000,000$30,364,000,000$29,100,000,000$26,509,000,000$27,928,000,000$28,957,000,000$25,999,000,000$26,569,000,000$24,173,000,000$23,009,000,000$21,256,000,000$51,758,000,000$49,519,000,000$20,166,000,000$15,100,000,000$14,413,000,000$16,945,000,000$18,465,000,000$13,845,000,000$20,444,000,000$21,223,000,000$18,930,000,000$16,962,000,000$15,547,000,000$16,187,000,000$16,290,000,000$16,791,000,000$16,622,000,000$16,314,000,000$17,912,000,000$16,877,000,000$15,408,000,000$16,081,000,000$17,555,000,000$17,794,000,000$17,329,000,000$17,848,000,000$
Total Current Assets QoQ1,586,000,000$2,093,000,000$(2,203,000,000$)(6,031,000,000$)(5,055,000,000$)5,869,000,000$(222,000,000$)4,372,000,000$2,364,000,000$(1,975,000,000$)(1,901,000,000$)1,264,000,000$2,591,000,000$(1,419,000,000$)(1,029,000,000$)2,958,000,000$(570,000,000$)2,396,000,000$1,164,000,000$1,753,000,000$(30,502,000,000$)2,239,000,000$29,353,000,000$5,066,000,000$687,000,000$(2,532,000,000$)(1,520,000,000$)4,620,000,000$(6,599,000,000$)(779,000,000$)2,293,000,000$1,968,000,000$1,415,000,000$(640,000,000$)(103,000,000$)(501,000,000$)169,000,000$308,000,000$(1,598,000,000$)1,035,000,000$1,469,000,000$(673,000,000$)(1,474,000,000$)(239,000,000$)465,000,000$(519,000,000$)1,305,000,000$
Total Current Liabilities39,767,000,000$36,403,000,000$38,749,000,000$43,062,000,000$41,915,000,000$41,522,000,000$37,841,000,000$34,773,000,000$32,239,000,000$27,590,000,000$29,538,000,000$32,712,000,000$34,473,000,000$32,521,000,000$35,194,000,000$28,533,000,000$28,684,000,000$31,951,000,000$28,661,000,000$24,181,000,000$24,646,000,000$16,471,000,000$15,585,000,000$17,493,000,000$16,941,000,000$13,904,000,000$17,239,000,000$15,387,000,000$17,224,000,000$17,058,000,000$16,641,000,000$13,033,000,000$12,259,000,000$8,844,000,000$9,781,000,000$9,103,000,000$9,272,000,000$10,662,000,000$10,894,000,000$8,813,000,000$11,258,000,000$11,050,000,000$11,393,000,000$6,635,000,000$6,317,000,000$6,216,000,000$6,879,000,000$
Total Current Liabilities QoQ3,364,000,000$(2,346,000,000$)(4,313,000,000$)1,147,000,000$393,000,000$3,681,000,000$3,068,000,000$2,534,000,000$4,649,000,000$(1,948,000,000$)(3,174,000,000$)(1,761,000,000$)1,952,000,000$(2,673,000,000$)6,661,000,000$(151,000,000$)(3,267,000,000$)3,290,000,000$4,480,000,000$(465,000,000$)8,175,000,000$886,000,000$(1,908,000,000$)552,000,000$3,037,000,000$(3,335,000,000$)1,852,000,000$(1,837,000,000$)166,000,000$417,000,000$3,608,000,000$774,000,000$3,415,000,000$(937,000,000$)678,000,000$(169,000,000$)(1,390,000,000$)(232,000,000$)2,081,000,000$(2,445,000,000$)208,000,000$(343,000,000$)4,758,000,000$318,000,000$101,000,000$(663,000,000$)4,000,000$
Debt to Asset Ratio1.00x.99x.98x.96x.95x.95x.92x.91x.90x.90x.88x.89x.90x.89x.89x.91x.91x.91x.91x.90x.90x1.08x1.09x1.14x1.15x1.14x1.14x1.04x1.05x.95x.93x.90x.91x.92x.93x.90x.92x.91x.93x.91x.90x.95x.94x.84x.82x.84x.85x
Long Term Debt62,959,000,000$64,527,000,000$60,317,000,000$58,509,000,000$58,048,000,000$63,805,000,000$52,167,000,000$55,631,000,000$55,812,000,000$59,292,000,000$59,118,000,000$60,399,000,000$61,002,000,000$63,522,000,000$64,164,000,000$74,049,000,000$74,237,000,000$74,183,000,000$77,533,000,000$82,282,000,000$82,061,000,000$63,284,000,000$62,975,000,000$33,126,000,000$31,619,000,000$35,066,000,000$35,002,000,000$36,487,000,000$30,579,000,000$30,906,000,000$30,953,000,000$33,974,000,000$33,817,000,000$36,526,000,000$36,440,000,000$37,284,000,000$37,328,000,000$29,490,000,000$29,240,000,000$31,359,000,000$27,116,000,000$10,683,000,000$10,538,000,000$14,469,000,000$14,470,000,000$14,386,000,000$14,292,000,000$
Long Term Debt QoQ(1,568,000,000$)4,210,000,000$1,808,000,000$461,000,000$(5,757,000,000$)11,638,000,000$(3,464,000,000$)(181,000,000$)(3,480,000,000$)174,000,000$(1,281,000,000$)(603,000,000$)(2,520,000,000$)(642,000,000$)(9,885,000,000$)(188,000,000$)54,000,000$(3,350,000,000$)(4,749,000,000$)221,000,000$18,777,000,000$309,000,000$29,849,000,000$1,507,000,000$(3,447,000,000$)64,000,000$(1,485,000,000$)5,908,000,000$(327,000,000$)(47,000,000$)(3,021,000,000$)157,000,000$(2,709,000,000$)86,000,000$(844,000,000$)(44,000,000$)7,838,000,000$250,000,000$(2,119,000,000$)4,243,000,000$16,433,000,000$145,000,000$(3,931,000,000$)(1,000,000$)84,000,000$94,000,000$(83,000,000$)
Long Term Debt YoY4,911,000,000$722,000,000$8,150,000,000$2,878,000,000$2,236,000,000$4,513,000,000$(6,951,000,000$)(4,768,000,000$)(5,190,000,000$)(4,230,000,000$)(5,046,000,000$)(13,650,000,000$)(13,235,000,000$)(10,661,000,000$)(13,369,000,000$)(8,233,000,000$)(7,824,000,000$)10,899,000,000$14,558,000,000$49,156,000,000$50,442,000,000$28,218,000,000$27,973,000,000$(3,361,000,000$)1,040,000,000$4,160,000,000$4,049,000,000$2,513,000,000$(3,238,000,000$)(5,620,000,000$)(5,487,000,000$)(3,310,000,000$)(3,511,000,000$)7,036,000,000$7,200,000,000$5,925,000,000$10,212,000,000$18,807,000,000$18,702,000,000$16,890,000,000$12,646,000,000$(3,703,000,000$)(3,754,000,000$)94,000,000$144,000,000$(215,000,000$)(338,000,000$)
Capital Lease Obligations875,000,000$901,000,000$920,000,000$891,000,000$1,007,000,000$360,000,000$375,000,000$401,000,000$417,000,000$
Interest Expenses740,000,000$700,000,000$702,000,000$720,000,000$726,000,000$660,000,000$564,000,000$555,000,000$552,000,000$553,000,000$566,000,000$560,000,000$556,000,000$548,000,000$580,000,000$596,000,000$615,000,000$632,000,000$629,000,000$630,000,000$632,000,000$563,000,000$559,000,000$480,000,000$358,000,000$387,000,000$380,000,000$339,000,000$320,000,000$309,000,000$299,000,000$293,000,000$284,000,000$273,000,000$316,000,000$271,000,000$245,000,000$215,000,000$208,000,000$207,000,000$172,000,000$132,000,000$139,000,000$148,000,000$73,000,000$70,000,000$74,000,000$
Cash and Cash Equivalents6,467,000,000$5,175,000,000$5,524,000,000$7,257,000,000$13,130,000,000$18,067,000,000$12,814,000,000$13,287,000,000$8,759,000,000$6,711,000,000$9,201,000,000$11,832,000,000$8,521,000,000$6,098,000,000$9,746,000,000$12,182,000,000$8,546,000,000$9,755,000,000$8,449,000,000$7,890,000,000$6,017,000,000$41,142,000,000$39,924,000,000$10,648,000,000$5,172,000,000$4,897,000,000$7,289,000,000$8,015,000,000$3,547,000,000$9,007,000,000$9,303,000,000$8,446,000,000$6,088,000,000$4,740,000,000$5,100,000,000$6,218,000,000$6,327,000,000$7,556,000,000$8,399,000,000$9,223,000,000$7,400,000,000$7,906,000,000$8,348,000,000$7,719,000,000$9,086,000,000$8,140,000,000$9,595,000,000$
Cash and Cash Equivalents QoQ1,292,000,000$(349,000,000$)(1,733,000,000$)(5,873,000,000$)(4,937,000,000$)5,253,000,000$(473,000,000$)4,528,000,000$2,048,000,000$(2,490,000,000$)(2,631,000,000$)3,311,000,000$2,423,000,000$(3,648,000,000$)(2,436,000,000$)3,636,000,000$(1,209,000,000$)1,306,000,000$559,000,000$1,873,000,000$(35,125,000,000$)1,218,000,000$29,276,000,000$5,476,000,000$275,000,000$(2,392,000,000$)(726,000,000$)4,468,000,000$(5,460,000,000$)(296,000,000$)857,000,000$2,358,000,000$1,348,000,000$(360,000,000$)(1,118,000,000$)(109,000,000$)(1,229,000,000$)(843,000,000$)(824,000,000$)1,823,000,000$(506,000,000$)(442,000,000$)629,000,000$(1,367,000,000$)946,000,000$(1,455,000,000$)620,000,000$
Cash and Cash Equivalents YoY(6,663,000,000$)(12,892,000,000$)(7,290,000,000$)(6,030,000,000$)4,371,000,000$11,356,000,000$3,613,000,000$1,455,000,000$238,000,000$613,000,000$(545,000,000$)(350,000,000$)(25,000,000$)(3,657,000,000$)1,297,000,000$4,292,000,000$2,529,000,000$(31,387,000,000$)(31,475,000,000$)(2,758,000,000$)845,000,000$36,245,000,000$32,635,000,000$2,633,000,000$1,625,000,000$(4,110,000,000$)(2,014,000,000$)(431,000,000$)(2,541,000,000$)4,267,000,000$4,203,000,000$2,228,000,000$(239,000,000$)(2,816,000,000$)(3,299,000,000$)(3,005,000,000$)(1,073,000,000$)(350,000,000$)51,000,000$1,504,000,000$(1,686,000,000$)(234,000,000$)(1,247,000,000$)(1,256,000,000$)343,000,000$1,161,000,000$3,694,000,000$
Interest Income62,000,000$73,000,000$0$129,000,000$220,000,000$207,000,000$0$157,000,000$98,000,000$99,000,000$0$63,000,000$24,000,000$9,000,000$0$11,000,000$9,000,000$10,000,000$0$10,000,000$18,000,000$135,000,000$0$60,000,000$49,000,000$62,000,000$0$37,000,000$48,000,000$58,000,000$0$41,000,000$31,000,000$26,000,000$0$21,000,000$20,000,000$15,000,000$0$10,000,000$8,000,000$6,000,000$0$20,000,000$4,000,000$5,000,000$0$