Valuation for BA - findataslice
 BOEING CO
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 Stock221.81$215.80$209.53$170.54$177.00$152.04$182.08$192.86$260.74$191.78$211.16$212.55$190.61$121.19$136.88$191.48$201.31$219.77$239.64$254.87$214.11$165.38$183.35$149.10$325.70$380.49$364.09$381.39$322.48$371.88$335.58$327.95$294.96$254.31$
Market Cap of Common Stock167,723,338,328$163,178,830,581$157,982,996,940$127,917,690,052$109,421,561,247$93,678,974,931$111,776,039,506$117,670,675,636$157,741,650,050$115,682,377,586$127,029,476,971$127,155,823,792$113,600,356,227$71,963,975,571$80,983,112,821$111,632,795,002$118,309,730,783$128,818,603,942$140,140,960,645$148,588,409,708$120,871,451,069$93,348,532,290$103,469,051,822$83,965,994,213$183,301,104,588$214,105,530,944$204,848,110,710$215,479,670,722$183,131,673,795$213,648,151,810$195,502,522,919$192,995,398,148$175,671,841,144$150,318,415,894$
Market Cap of Common Stock QoQ%2.79%3.29%23.50%16.90%16.81%(16.19%)(5.01%)(25.40%)36.36%(8.93%)(.10%)11.93%57.86%(11.14%)(27.46%)(5.64%)(8.16%)(8.08%)(5.69%)22.93%29.48%(9.78%)23.23%(54.19%)(14.39%)4.52%(4.93%)17.66%(14.28%)9.28%1.30%9.86%16.87%
Market Cap of Common Stock YoY%53.28%74.19%41.34%8.71%(30.63%)(19.02%)(12.01%)(7.46%)38.86%60.75%56.86%13.91%(3.98%)(44.14%)(42.21%)(24.87%)(2.12%)38.00%35.44%76.96%(34.06%)(56.40%)(49.49%)(61.03%).09%.21%4.78%11.65%4.25%42.13%
Common Shares Outstanding756,157,695754,005,474750,074,4111,012,261,159616,167,165613,884,224610,135,2051,012,261,159603,203,554601,593,507598,239,5851,012,261,159593,811,169591,635,833582,999,7651,012,261,159586,151,904584,810,068582,996,8601,012,261,159564,448,738564,325,344563,152,2081,012,261,159562,710,008562,630,423564,985,1091,012,261,159574,508,314582,580,973588,490,3131,012,261,159591,083,386603,580,992612,478,6431,012,261,159623,825,935637,011,143662,503,8221,012,261,159679,495,119691,517,301704,387,6131,012,261,159720,613,065729,224,508743,404,5061,012,261,159
Common Shares Outstanding QoQ%.29%.52%(25.90%)64.28%.37%.61%(39.73%)67.81%.27%.56%(40.90%)70.47%.37%1.48%(42.41%)72.70%.23%.31%(42.41%)79.34%.02%.21%(44.37%)79.89%.01%(.42%)(44.19%)76.20%(1.39%)(1.00%)(41.86%)71.26%(2.07%)(1.45%)(39.49%)62.27%(2.07%)(3.85%)(34.55%)48.97%(1.74%)(1.83%)(30.41%)40.47%(1.18%)(1.91%)(26.56%)34.17%
Common Shares Outstanding YoY%22.72%22.83%22.94%.00%2.15%2.04%1.99%.00%1.58%1.68%2.61%.00%1.31%1.17%.00%.00%3.85%3.63%3.52%.00%.31%.30%(.32%).00%(2.05%)(3.43%)(3.99%).00%(2.80%)(3.48%)(3.92%).00%(5.25%)(5.25%)(7.55%).00%(8.19%)(7.88%)(5.95%).00%(5.71%)(5.17%)(5.25%).00%(4.48%)(3.88%)(1.69%).00%
Total Revenue TTM75,327,000,000$69,444,000,000$66,517,000,000$73,293,000,000$73,557,000,000$76,442,000,000$77,794,000,000$75,756,000,000$73,608,000,000$70,538,000,000$66,608,000,000$61,421,000,000$60,743,000,000$61,060,000,000$62,286,000,000$62,797,000,000$61,658,000,000$56,467,000,000$58,158,000,000$60,765,000,000$66,606,000,000$70,550,000,000$76,559,000,000$86,989,000,000$92,155,000,000$100,662,000,000$101,127,000,000$98,154,000,000$97,317,000,000$96,110,000,000$94,689,000,000$92,607,000,000$92,196,000,000$93,900,000,000$94,571,000,000$94,858,000,000$96,809,000,000$96,597,000,000$96,114,000,000$97,009,000,000$94,944,000,000$92,446,000,000$90,762,000,000$90,079,000,000$88,425,000,000$88,195,000,000$86,623,000,000$
Total Revenue22,749,000,000$19,496,000,000$15,242,000,000$17,840,000,000$16,866,000,000$16,569,000,000$22,018,000,000$18,104,000,000$19,751,000,000$17,921,000,000$19,980,000,000$15,956,000,000$16,681,000,000$13,991,000,000$14,793,000,000$15,278,000,000$16,998,000,000$15,217,000,000$15,304,000,000$14,139,000,000$11,807,000,000$16,908,000,000$17,911,000,000$19,980,000,000$15,751,000,000$22,917,000,000$28,341,000,000$25,146,000,000$24,258,000,000$23,382,000,000$25,368,000,000$24,309,000,000$23,051,000,000$21,961,000,000$23,286,000,000$23,898,000,000$24,755,000,000$22,632,000,000$23,573,000,000$25,849,000,000$24,543,000,000$22,149,000,000$24,468,000,000$23,784,000,000$22,045,000,000$20,465,000,000$23,785,000,000$
Total Revenue QoQ%16.69%27.91%(14.56%)5.78%1.79%(24.75%)21.62%(8.34%)10.21%(10.31%)25.22%(4.35%)19.23%(5.42%)(3.17%)(10.12%)11.70%(.57%)8.24%19.75%(30.17%)(5.60%)(10.36%)26.85%(31.27%)(19.14%)12.71%3.66%3.75%(7.83%)4.36%5.46%4.96%(5.69%)(2.56%)(3.46%)9.38%(3.99%)(8.81%)5.32%10.81%(9.48%)2.88%7.89%7.72%(13.96%)7.48%
Total Revenue YoY%34.88%17.67%(30.78%)(1.46%)(14.61%)(7.54%)10.20%13.46%18.40%28.09%35.06%4.44%(1.87%)(8.06%)(3.34%)8.06%43.97%(10.00%)(14.56%)(29.23%)(25.04%)(26.22%)(36.80%)(20.54%)(35.07%)(1.99%)11.72%3.44%5.24%6.47%8.94%1.72%(6.88%)(2.97%)(1.22%)(7.55%).86%2.18%(3.66%)8.68%11.33%8.23%2.87%7.47%1.05%8.32%6.65%
Gross Margin10.70%12.40%(10.43%)(19.66%)7.29%11.32%12.25%6.44%9.82%10.73%9.33%(5.11%)12.76%2.52%(16.78%)11.21%14.18%9.26%(37.17%)7.31%(9.92%).83%(4.45%)15.27%(13.07%)18.64%22.06%16.33%19.47%19.49%19.27%17.55%18.87%17.70%19.37%16.71%9.82%15.62%12.43%16.44%13.01%16.49%15.36%15.60%15.31%15.49%14.28%
Earnings to Common Shareholders TTM(10,855,000,000$)(11,597,000,000$)(11,817,000,000$)(7,975,000,000$)(3,441,000,000$)(2,151,000,000$)(2,222,000,000$)(2,833,000,000$)(4,472,000,000$)(4,130,000,000$)(4,935,000,000$)(8,444,000,000$)(5,278,000,000$)(4,884,000,000$)(4,202,000,000$)(8,479,000,000$)(8,819,000,000$)(11,782,000,000$)(11,873,000,000$)(4,463,000,000$)(2,847,000,000$)(3,413,000,000$)(636,000,000$)3,798,000,000$4,994,000,000$10,132,000,000$10,460,000,000$10,356,000,000$9,803,000,000$9,356,000,000$8,458,000,000$6,769,000,000$7,238,000,000$5,255,000,000$4,895,000,000$4,290,000,000$3,715,000,000$5,059,000,000$5,176,000,000$5,616,000,000$5,274,000,000$5,817,000,000$5,446,000,000$5,213,000,000$5,009,000,000$4,444,000,000$4,585,000,000$
Earnings to Common Shareholders(697,000,000$)(123,000,000$)(3,865,000,000$)(6,170,000,000$)(1,439,000,000$)(343,000,000$)(23,000,000$)(1,636,000,000$)(149,000,000$)(414,000,000$)(634,000,000$)(3,275,000,000$)193,000,000$(1,219,000,000$)(4,143,000,000$)(109,000,000$)587,000,000$(537,000,000$)(8,420,000,000$)(449,000,000$)(2,376,000,000$)(628,000,000$)(1,010,000,000$)1,167,000,000$(2,942,000,000$)2,149,000,000$3,424,000,000$2,363,000,000$2,196,000,000$2,477,000,000$3,320,000,000$1,810,000,000$1,749,000,000$1,579,000,000$1,631,000,000$2,279,000,000$(234,000,000$)1,219,000,000$1,026,000,000$1,704,000,000$1,110,000,000$1,336,000,000$1,466,000,000$1,362,000,000$1,653,000,000$965,000,000$1,233,000,000$
Earnings to Common Shareholders QoQ%(466.67%)96.82%37.36%(328.77%)(319.53%)(1,391.30%)98.59%(997.99%)64.01%34.70%80.64%(1,796.89%)115.83%70.58%(3,700.92%)(118.57%)209.31%93.62%(1,775.28%)81.10%(278.34%)37.82%(186.55%)139.67%(236.90%)(37.24%)44.90%7.61%(11.34%)(25.39%)83.43%3.49%10.77%(3.19%)(28.43%)1,073.93%(119.20%)18.81%(39.79%)53.51%(16.92%)(8.87%)7.64%(17.60%)71.30%(21.74%)6.48%
Earnings to Common Shareholders YoY%51.56%64.14%(16,704.35%)(277.14%)(865.77%)17.15%96.37%50.05%(177.20%)66.04%84.70%(2,904.59%)(67.12%)(127.00%)50.80%75.72%124.71%14.49%(733.66%)(138.48%)19.24%(129.22%)(129.50%)(50.61%)(233.97%)(13.24%)3.13%30.55%25.56%56.87%103.56%(20.58%)847.44%29.53%58.97%33.74%(121.08%)(8.76%)(30.01%)25.11%(32.85%)38.45%18.90%17.62%51.93%(12.75%)26.07%
Profit Margin(2.69%)(.19%)(25.36%)(34.59%)(8.53%)(2.07%)(.10%)(9.04%)(.75%)(2.31%)(3.17%)(20.53%)1.16%(8.71%)(28.01%)(.71%)3.45%(3.53%)(55.02%)(3.18%)(20.12%)(3.71%)(5.64%)5.84%(18.68%)9.38%12.08%9.40%9.05%10.59%13.09%7.45%7.59%7.19%7.00%9.54%(.95%)5.39%4.35%6.59%4.52%6.03%5.99%5.73%7.50%4.72%5.18%
Equity to Common Shareholders(3,295,000,000$)(3,325,000,000$)(3,908,000,000$)(23,552,000,000$)(17,976,000,000$)(17,009,000,000$)(17,233,000,000$)(16,729,000,000$)(15,517,000,000$)(15,508,000,000$)(15,883,000,000$)(17,699,000,000$)(14,888,000,000$)(15,398,000,000$)(14,999,000,000$)(14,440,000,000$)(16,682,000,000$)(18,058,000,000$)(18,316,000,000$)(11,821,000,000$)(11,667,000,000$)(9,665,000,000$)(8,617,000,000$)(4,116,000,000$)(5,322,000,000$)125,000,000$339,000,000$(1,289,000,000$)(1,441,000,000$)1,222,000,000$1,656,000,000$1,086,000,000$(2,037,000,000$)95,000,000$817,000,000$2,089,000,000$585,000,000$4,043,000,000$6,335,000,000$6,740,000,000$6,264,000,000$7,906,000,000$8,665,000,000$14,511,000,000$14,061,000,000$14,520,000,000$14,875,000,000$
Equity to Common Shareholders QoQ30,000,000$583,000,000$19,644,000,000$(5,576,000,000$)(967,000,000$)224,000,000$(504,000,000$)(1,212,000,000$)(9,000,000$)375,000,000$1,816,000,000$(2,811,000,000$)510,000,000$(399,000,000$)(559,000,000$)2,242,000,000$1,376,000,000$258,000,000$(6,495,000,000$)(154,000,000$)(2,002,000,000$)(1,048,000,000$)(4,501,000,000$)1,206,000,000$(5,447,000,000$)(214,000,000$)1,628,000,000$152,000,000$(2,663,000,000$)(434,000,000$)570,000,000$3,123,000,000$(2,132,000,000$)(722,000,000$)(1,272,000,000$)1,504,000,000$(3,458,000,000$)(2,292,000,000$)(405,000,000$)476,000,000$(1,642,000,000$)(759,000,000$)(5,846,000,000$)450,000,000$(459,000,000$)(355,000,000$)5,924,000,000$
Equity to Common Shareholders QoQ%.90%14.92%83.41%(31.02%)(5.69%)1.30%(3.01%)(7.81%)(.06%)2.36%10.26%(18.88%)3.31%(2.66%)(3.87%)13.44%7.62%1.41%(54.95%)(1.32%)(20.71%)(12.16%)(109.35%)22.66%(4,357.60%)(63.13%)126.30%10.55%(217.92%)(26.21%)52.49%153.31%(2,244.21%)(88.37%)(60.89%)257.09%(85.53%)(36.18%)(6.01%)7.60%(20.77%)(8.76%)(40.29%)3.20%(3.16%)(2.39%)66.18%
Equity to Common Shareholders YoY14,681,000,000$13,684,000,000$13,325,000,000$(6,823,000,000$)(2,459,000,000$)(1,501,000,000$)(1,350,000,000$)970,000,000$(629,000,000$)(110,000,000$)(884,000,000$)(3,259,000,000$)1,794,000,000$2,660,000,000$3,317,000,000$(2,619,000,000$)(5,015,000,000$)(8,393,000,000$)(9,699,000,000$)(7,705,000,000$)(6,345,000,000$)(9,790,000,000$)(8,956,000,000$)(2,827,000,000$)(3,881,000,000$)(1,097,000,000$)(1,317,000,000$)(2,375,000,000$)596,000,000$1,127,000,000$839,000,000$(1,003,000,000$)(2,622,000,000$)(3,948,000,000$)(5,518,000,000$)(4,651,000,000$)(5,679,000,000$)(3,863,000,000$)(2,330,000,000$)(7,771,000,000$)(7,797,000,000$)(6,614,000,000$)(6,210,000,000$)5,560,000,000$6,535,000,000$7,058,000,000$9,008,000,000$
Equity to Common Shareholders YoY%81.67%80.45%77.32%(40.79%)(15.85%)(9.68%)(8.50%)5.48%(4.23%)(.71%)(5.89%)(22.57%)10.75%14.73%18.11%(22.16%)(42.98%)(86.84%)(112.56%)(187.20%)(119.22%)(7,832.00%)(2,641.89%)(219.32%)(269.33%)(89.77%)(79.53%)(218.69%)29.26%1,186.32%102.69%(48.01%)(448.21%)(97.65%)(87.10%)(69.01%)(90.66%)(48.86%)(26.89%)(53.55%)(55.45%)(45.55%)(41.75%)62.12%86.83%94.59%153.54%
Dividends Paid86,000,000$72,000,000$0$0$0$1,158,000,000$1,157,000,000$1,156,000,000$1,156,000,000$1,161,000,000$970,000,000$979,000,000$991,000,000$1,006,000,000$842,000,000$855,000,000$852,000,000$868,000,000$672,000,000$676,000,000$691,000,000$717,000,000$608,000,000$618,000,000$625,000,000$639,000,000$519,000,000$525,000,000$531,000,000$540,000,000$365,000,000$
Additional Paid-In Capital QoQ230,000,000$44,000,000$8,039,000,000$198,000,000$188,000,000$230,000,000$(307,000,000$)306,000,000$12,000,000$351,000,000$242,000,000$230,000,000$180,000,000$243,000,000$256,000,000$315,000,000$326,000,000$368,000,000$1,100,000,000$39,000,000$53,000,000$(150,000,000$)57,000,000$50,000,000$65,000,000$(195,000,000$)54,000,000$38,000,000$52,000,000$(180,000,000$)50,000,000$2,110,000,000$40,000,000$(158,000,000$)(46,000,000$)30,000,000$(6,000,000$)(50,000,000$)63,000,000$50,000,000$64,000,000$32,000,000$53,000,000$48,000,000$83,000,000$26,000,000$120,000,000$
Treasury Stock32,386,000,000$49,549,000,000$50,376,000,000$50,814,000,000$51,054,000,000$51,319,000,000$51,573,000,000$51,861,000,000$52,030,000,000$52,223,000,000$52,395,000,000$52,641,000,000$54,819,000,000$54,829,000,000$54,842,000,000$54,914,000,000$54,924,000,000$54,932,000,000$54,630,000,000$52,348,000,000$51,781,000,000$49,342,000,000$46,396,000,000$43,454,000,000$41,745,000,000$40,730,000,000$38,320,000,000$36,097,000,000$35,763,000,000$34,821,000,000$32,939,000,000$29,568,000,000$28,898,000,000$27,463,000,000$25,513,000,000$23,298,000,000$22,349,000,000$21,381,000,000$20,028,000,000$17,671,000,000$
Treasury Stock QoQ(438,000,000$)(240,000,000$)(265,000,000$)(254,000,000$)(288,000,000$)(169,000,000$)(193,000,000$)(172,000,000$)(246,000,000$)(2,178,000,000$)(10,000,000$)(13,000,000$)(72,000,000$)(10,000,000$)(8,000,000$)302,000,000$2,282,000,000$567,000,000$2,439,000,000$2,946,000,000$2,942,000,000$1,709,000,000$1,015,000,000$2,410,000,000$2,223,000,000$334,000,000$942,000,000$1,882,000,000$3,371,000,000$670,000,000$1,435,000,000$1,950,000,000$2,215,000,000$949,000,000$968,000,000$1,353,000,000$2,357,000,000$806,000,000$
Price to Sales2.23x2.17x2.10x1.84x1.65x1.28x1.52x1.54x2.03x1.53x1.73x1.80x1.71x1.17x1.33x1.83x1.90x2.05x2.27x2.63x2.08x1.54x1.55x1.19x2.39x2.46x2.22x2.14x1.81x2.18x2.01x2.01x1.86x1.62x
Price to Earnings-------------------------56.37x41.02x21.27x17.51x20.63x19.94x20.63x20.77x22.21x
Price to Book---------------------------1,723.84x540.21x--157.93x106.08x138.41x
Goodwill7,280,000,000$8,091,000,000$8,084,000,000$8,112,000,000$8,108,000,000$8,089,000,000$8,093,000,000$8,069,000,000$8,061,000,000$8,063,000,000$8,057,000,000$8,045,000,000$8,055,000,000$8,065,000,000$8,068,000,000$8,070,000,000$8,076,000,000$8,074,000,000$8,081,000,000$8,071,000,000$8,064,000,000$8,057,000,000$8,060,000,000$8,063,000,000$8,051,000,000$7,967,000,000$7,840,000,000$5,722,000,000$5,550,000,000$5,558,000,000$5,559,000,000$5,344,000,000$5,347,000,000$5,342,000,000$5,324,000,000$5,128,000,000$5,128,000,000$5,132,000,000$5,126,000,000$5,122,000,000$5,126,000,000$5,105,000,000$5,119,000,000$5,131,000,000$5,139,000,000$5,046,000,000$5,043,000,000$
Goodwill QoQ%(10.02%).09%(.35%).05%.24%(.05%).30%.10%(.03%).07%.15%(.12%)(.12%)(.04%)(.03%)(.07%).03%(.09%).12%.09%.09%(.04%)(.04%).15%1.05%1.62%37.02%3.10%(.14%)(.02%)4.02%(.06%).09%.34%3.82%.00%(.08%).12%.08%(.08%).41%(.27%)(.23%)(.16%)1.84%.06%(.08%)
Goodwill YoY%(10.21%).03%(.11%).53%.58%.32%.45%.30%.07%(.03%)(.14%)(.31%)(.26%)(.11%)(.16%)(.01%).15%.21%.26%.10%.16%1.13%2.81%40.91%45.06%43.34%41.03%7.07%3.80%4.04%4.41%4.21%4.27%4.09%3.86%.12%.04%.53%.14%(.18%)(.25%)1.17%1.51%1.66%1.90%(.06%).16%
Other Intangible Assets1,542,000,000$1,904,000,000$1,957,000,000$2,011,000,000$2,067,000,000$2,034,000,000$2,094,000,000$2,143,000,000$2,194,000,000$2,254,000,000$2,311,000,000$2,371,000,000$2,431,000,000$2,492,000,000$2,562,000,000$2,631,000,000$2,702,000,000$2,773,000,000$2,843,000,000$2,941,000,000$3,019,000,000$3,256,000,000$3,338,000,000$3,587,000,000$3,761,000,000$3,498,000,000$3,429,000,000$2,530,000,000$2,494,000,000$2,525,000,000$2,573,000,000$2,523,000,000$2,567,000,000$2,496,000,000$2,540,000,000$2,488,000,000$2,544,000,000$2,594,000,000$2,657,000,000$2,706,000,000$2,763,000,000$2,809,000,000$2,869,000,000$2,954,000,000$3,004,000,000$2,996,000,000$3,052,000,000$
Other Intangible Assets QoQ(362,000,000$)(53,000,000$)(54,000,000$)(56,000,000$)33,000,000$(60,000,000$)(49,000,000$)(51,000,000$)(60,000,000$)(57,000,000$)(60,000,000$)(60,000,000$)(61,000,000$)(70,000,000$)(69,000,000$)(71,000,000$)(71,000,000$)(70,000,000$)(98,000,000$)(78,000,000$)(237,000,000$)(82,000,000$)(249,000,000$)(174,000,000$)263,000,000$69,000,000$899,000,000$36,000,000$(31,000,000$)(48,000,000$)50,000,000$(44,000,000$)71,000,000$(44,000,000$)52,000,000$(56,000,000$)(50,000,000$)(63,000,000$)(49,000,000$)(57,000,000$)(46,000,000$)(60,000,000$)(85,000,000$)(50,000,000$)8,000,000$(56,000,000$)90,000,000$
Amortization of Intangible Assets
Forward Price to Sales MRQ1.84x1.79x1.74x1.64x1.79x1.31x1.66x1.78x1.79x1.60x1.61x1.77x1.42x1.13x1.21x1.99x2.00x2.11x2.06x2.44x1.97x1.65x2.19x1.24x2.56x2.68x3.25x2.35x1.62x2.12x2.01x2.06x1.73x1.55x
Forward Price to Earnings MRQ--------------104.90x---59.69x------45.87x-25.07x13.37x22.60x22.26x19.48x13.23x20.76x
Total Assets155,120,000,000$156,494,000,000$156,363,000,000$137,695,000,000$142,720,000,000$134,484,000,000$137,012,000,000$134,281,000,000$134,774,000,000$136,347,000,000$137,100,000,000$137,558,000,000$135,479,000,000$135,801,000,000$138,552,000,000$146,846,000,000$148,935,000,000$150,035,000,000$152,136,000,000$161,261,000,000$162,872,000,000$143,075,000,000$133,625,000,000$132,598,000,000$126,261,000,000$120,209,000,000$117,359,000,000$114,659,000,000$113,195,000,000$113,549,000,000$112,362,000,000$91,007,000,000$90,036,000,000$89,673,000,000$89,997,000,000$88,950,000,000$89,609,000,000$91,547,000,000$94,408,000,000$98,998,000,000$98,102,000,000$97,775,000,000$92,921,000,000$92,653,000,000$92,737,000,000$91,575,000,000$92,663,000,000$
Total Assets QoQ(1,374,000,000$)131,000,000$18,668,000,000$(5,025,000,000$)8,236,000,000$(2,528,000,000$)2,731,000,000$(493,000,000$)(1,573,000,000$)(753,000,000$)(458,000,000$)2,079,000,000$(322,000,000$)(2,751,000,000$)(8,294,000,000$)(2,089,000,000$)(1,100,000,000$)(2,101,000,000$)(9,125,000,000$)(1,611,000,000$)19,797,000,000$9,450,000,000$1,027,000,000$6,337,000,000$6,052,000,000$2,850,000,000$2,700,000,000$1,464,000,000$(354,000,000$)1,187,000,000$21,355,000,000$971,000,000$363,000,000$(324,000,000$)1,047,000,000$(659,000,000$)(1,938,000,000$)(2,861,000,000$)(4,590,000,000$)896,000,000$327,000,000$4,854,000,000$268,000,000$(84,000,000$)1,162,000,000$(1,088,000,000$)(1,970,000,000$)
Total Assets YoY12,400,000,000$22,010,000,000$19,351,000,000$3,414,000,000$7,946,000,000$(1,863,000,000$)(88,000,000$)(3,277,000,000$)(705,000,000$)546,000,000$(1,452,000,000$)(9,288,000,000$)(13,456,000,000$)(14,234,000,000$)(13,584,000,000$)(14,415,000,000$)(13,937,000,000$)6,960,000,000$18,511,000,000$28,663,000,000$36,611,000,000$22,866,000,000$16,266,000,000$17,939,000,000$13,066,000,000$6,660,000,000$4,997,000,000$23,652,000,000$23,159,000,000$23,876,000,000$22,365,000,000$2,057,000,000$427,000,000$(1,874,000,000$)(4,411,000,000$)(10,048,000,000$)(8,493,000,000$)(6,228,000,000$)1,487,000,000$6,345,000,000$5,365,000,000$6,200,000,000$258,000,000$(1,980,000,000$)646,000,000$1,128,000,000$3,767,000,000$
Total Liabilities158,416,000,000$159,819,000,000$160,277,000,000$161,257,000,000$160,702,000,000$151,500,000,000$154,240,000,000$150,998,000,000$150,267,000,000$151,831,000,000$152,948,000,000$155,193,000,000$150,270,000,000$151,069,000,000$153,398,000,000$161,112,000,000$165,420,000,000$167,876,000,000$170,211,000,000$172,814,000,000$174,254,000,000$152,435,000,000$141,925,000,000$136,407,000,000$131,204,000,000$119,977,000,000$116,949,000,000$115,868,000,000$114,569,000,000$112,251,000,000$110,649,000,000$88,749,000,000$90,858,000,000$88,350,000,000$88,080,000,000$86,800,000,000$88,962,000,000$87,441,000,000$87,110,000,000$92,212,000,000$91,795,000,000$89,745,000,000$84,131,000,000$78,016,000,000$78,553,000,000$76,942,000,000$77,666,000,000$
Total Liabilities QoQ(1,403,000,000$)(458,000,000$)(980,000,000$)555,000,000$9,202,000,000$(2,740,000,000$)3,242,000,000$731,000,000$(1,564,000,000$)(1,117,000,000$)(2,245,000,000$)4,923,000,000$(799,000,000$)(2,329,000,000$)(7,714,000,000$)(4,308,000,000$)(2,456,000,000$)(2,335,000,000$)(2,603,000,000$)(1,440,000,000$)21,819,000,000$10,510,000,000$5,518,000,000$5,203,000,000$11,227,000,000$3,028,000,000$1,081,000,000$1,299,000,000$2,318,000,000$1,602,000,000$21,900,000,000$(2,109,000,000$)2,508,000,000$270,000,000$1,280,000,000$(2,162,000,000$)1,521,000,000$(570,000,000$)(5,102,000,000$)417,000,000$2,050,000,000$5,614,000,000$6,115,000,000$(537,000,000$)1,611,000,000$(724,000,000$)(7,900,000,000$)
Total Liabilities YoY(2,286,000,000$)8,319,000,000$6,037,000,000$10,259,000,000$10,435,000,000$(331,000,000$)1,292,000,000$(4,195,000,000$)(3,000,000$)762,000,000$(450,000,000$)(5,919,000,000$)(15,150,000,000$)(16,807,000,000$)(16,813,000,000$)(11,702,000,000$)(8,834,000,000$)15,441,000,000$28,286,000,000$36,407,000,000$43,050,000,000$32,458,000,000$24,976,000,000$20,539,000,000$16,635,000,000$7,726,000,000$6,300,000,000$27,119,000,000$23,711,000,000$23,901,000,000$22,569,000,000$1,949,000,000$1,896,000,000$909,000,000$69,000,000$(5,412,000,000$)(2,833,000,000$)(2,304,000,000$)2,979,000,000$14,196,000,000$13,242,000,000$12,803,000,000$6,465,000,000$(7,550,000,000$)(5,906,000,000$)(5,945,000,000$)(5,263,000,000$)
Current Ratio1.23x1.23x1.32x1.12x1.18x1.14x1.14x1.15x1.17x1.16x1.22x1.22x1.25x1.30x1.33x1.36x1.35x1.33x1.39x1.42x1.41x1.17x1.05x1.11x1.03x1.07x1.08x1.10x1.11x1.15x1.14x1.18x1.19x1.25x1.25x1.28x1.27x1.32x1.35x1.17x1.17x1.20x1.40x1.23x1.23x1.23x1.26x
Total Current Assets127,301,000,000$127,662,000,000$127,998,000,000$109,436,000,000$114,439,000,000$106,532,000,000$109,275,000,000$106,935,000,000$107,412,000,000$108,811,000,000$109,523,000,000$109,251,000,000$106,000,000,000$106,012,000,000$108,666,000,000$116,888,000,000$119,095,000,000$119,945,000,000$121,642,000,000$131,012,000,000$130,277,000,000$111,011,000,000$102,229,000,000$101,656,000,000$95,111,000,000$89,509,000,000$87,830,000,000$87,686,000,000$86,401,000,000$86,543,000,000$85,194,000,000$64,142,000,000$62,831,000,000$62,367,000,000$62,488,000,000$62,237,000,000$63,507,000,000$65,587,000,000$68,234,000,000$67,576,000,000$66,806,000,000$66,421,000,000$67,767,000,000$65,218,000,000$65,527,000,000$64,777,000,000$65,074,000,000$
Total Current Assets QoQ(361,000,000$)(336,000,000$)18,562,000,000$(5,003,000,000$)7,907,000,000$(2,743,000,000$)2,340,000,000$(477,000,000$)(1,399,000,000$)(712,000,000$)272,000,000$3,251,000,000$(12,000,000$)(2,654,000,000$)(8,222,000,000$)(2,207,000,000$)(850,000,000$)(1,697,000,000$)(9,370,000,000$)735,000,000$19,266,000,000$8,782,000,000$573,000,000$6,545,000,000$5,602,000,000$1,679,000,000$144,000,000$1,285,000,000$(142,000,000$)1,349,000,000$21,052,000,000$1,311,000,000$464,000,000$(121,000,000$)251,000,000$(1,270,000,000$)(2,080,000,000$)(2,647,000,000$)658,000,000$770,000,000$385,000,000$(1,346,000,000$)2,549,000,000$(309,000,000$)750,000,000$(297,000,000$)912,000,000$
Total Current Liabilities103,376,000,000$103,654,000,000$97,078,000,000$97,300,000,000$96,630,000,000$93,258,000,000$95,827,000,000$93,062,000,000$92,076,000,000$93,510,000,000$90,052,000,000$89,618,000,000$84,799,000,000$81,692,000,000$81,992,000,000$85,771,000,000$88,224,000,000$89,892,000,000$87,280,000,000$92,307,000,000$92,482,000,000$94,502,000,000$97,312,000,000$91,846,000,000$92,189,000,000$83,615,000,000$81,590,000,000$79,417,000,000$77,725,000,000$75,532,000,000$74,648,000,000$54,409,000,000$52,909,000,000$49,781,000,000$50,134,000,000$48,489,000,000$49,859,000,000$49,517,000,000$50,412,000,000$57,808,000,000$57,136,000,000$55,256,000,000$48,233,000,000$53,204,000,000$53,339,000,000$52,502,000,000$51,486,000,000$
Total Current Liabilities QoQ(278,000,000$)6,576,000,000$(222,000,000$)670,000,000$3,372,000,000$(2,569,000,000$)2,765,000,000$986,000,000$(1,434,000,000$)3,458,000,000$434,000,000$4,819,000,000$3,107,000,000$(300,000,000$)(3,779,000,000$)(2,453,000,000$)(1,668,000,000$)2,612,000,000$(5,027,000,000$)(175,000,000$)(2,020,000,000$)(2,810,000,000$)5,466,000,000$(343,000,000$)8,574,000,000$2,025,000,000$2,173,000,000$1,692,000,000$2,193,000,000$884,000,000$20,239,000,000$1,500,000,000$3,128,000,000$(353,000,000$)1,645,000,000$(1,370,000,000$)342,000,000$(895,000,000$)(7,396,000,000$)672,000,000$1,880,000,000$7,023,000,000$(4,971,000,000$)(135,000,000$)837,000,000$1,016,000,000$1,806,000,000$
Debt to Asset Ratio1.02x1.02x1.03x1.17x1.13x1.13x1.13x1.12x1.11x1.11x1.12x1.13x1.11x1.11x1.11x1.10x1.11x1.12x1.12x1.07x1.07x1.07x1.06x1.03x1.04x1.00x1.00x1.01x1.01x.99x.98x.98x1.01x.99x.98x.98x.99x.96x.92x.93x.94x.92x.91x.84x.85x.84x.84x
Long Term Debt44,604,000,000$45,688,000,000$52,586,000,000$53,176,000,000$53,162,000,000$46,877,000,000$47,103,000,000$47,381,000,000$47,659,000,000$47,465,000,000$51,811,000,000$51,788,000,000$51,794,000,000$55,150,000,000$56,806,000,000$57,042,000,000$57,025,000,000$57,554,000,000$61,890,000,000$57,325,000,000$58,457,000,000$33,754,000,000$19,962,000,000$20,298,000,000$14,859,000,000$11,363,000,000$10,657,000,000$10,487,000,000$10,507,000,000$10,471,000,000$9,782,000,000$9,780,000,000$10,055,000,000$10,432,000,000$9,568,000,000$9,824,000,000$9,847,000,000$8,721,000,000$8,730,000,000$8,402,000,000$8,904,000,000$8,905,000,000$8,141,000,000$7,301,000,000$7,292,000,000$7,275,000,000$8,072,000,000$
Long Term Debt QoQ(1,084,000,000$)(6,898,000,000$)(590,000,000$)14,000,000$6,285,000,000$(226,000,000$)(278,000,000$)(278,000,000$)194,000,000$(4,346,000,000$)23,000,000$(6,000,000$)(3,356,000,000$)(1,656,000,000$)(236,000,000$)17,000,000$(529,000,000$)(4,336,000,000$)4,565,000,000$(1,132,000,000$)24,703,000,000$13,792,000,000$(336,000,000$)5,439,000,000$3,496,000,000$706,000,000$170,000,000$(20,000,000$)36,000,000$689,000,000$2,000,000$(275,000,000$)(377,000,000$)864,000,000$(256,000,000$)(23,000,000$)1,126,000,000$(9,000,000$)328,000,000$(502,000,000$)(1,000,000$)764,000,000$840,000,000$9,000,000$17,000,000$(797,000,000$)(605,000,000$)
Long Term Debt YoY(8,558,000,000$)(1,189,000,000$)5,483,000,000$5,795,000,000$5,503,000,000$(588,000,000$)(4,708,000,000$)(4,407,000,000$)(4,135,000,000$)(7,685,000,000$)(4,995,000,000$)(5,254,000,000$)(5,231,000,000$)(2,404,000,000$)(5,084,000,000$)(283,000,000$)(1,432,000,000$)23,800,000,000$41,928,000,000$37,027,000,000$43,598,000,000$22,391,000,000$9,305,000,000$9,811,000,000$4,352,000,000$892,000,000$875,000,000$707,000,000$452,000,000$39,000,000$214,000,000$(44,000,000$)208,000,000$1,711,000,000$838,000,000$1,422,000,000$943,000,000$(184,000,000$)589,000,000$1,101,000,000$1,612,000,000$1,630,000,000$69,000,000$(1,376,000,000$)(1,403,000,000$)(979,000,000$)(901,000,000$)
Capital Lease Obligations2,094,000,000$1,814,000,000$1,581,000,000$1,539,000,000$1,230,000,000$1,229,000,000$1,117,000,000$1,064,000,000$
Interest Expenses
Cash and Cash Equivalents7,087,000,000$10,142,000,000$13,801,000,000$9,961,000,000$10,894,000,000$6,914,000,000$12,691,000,000$6,811,000,000$7,254,000,000$10,812,000,000$14,614,000,000$13,494,000,000$10,090,000,000$7,409,000,000$8,052,000,000$9,764,000,000$8,271,000,000$7,059,000,000$7,752,000,000$10,564,000,000$19,992,000,000$15,039,000,000$9,485,000,000$9,763,000,000$9,167,000,000$6,836,000,000$7,637,000,000$8,034,000,000$8,121,000,000$9,235,000,000$8,813,000,000$8,569,000,000$8,737,000,000$8,190,000,000$8,801,000,000$8,986,000,000$8,605,000,000$7,886,000,000$11,302,000,000$9,383,000,000$9,157,000,000$8,655,000,000$11,733,000,000$6,655,000,000$7,533,000,000$6,942,000,000$9,088,000,000$
Cash and Cash Equivalents QoQ(3,055,000,000$)(3,659,000,000$)3,840,000,000$(933,000,000$)3,980,000,000$(5,777,000,000$)5,880,000,000$(443,000,000$)(3,558,000,000$)(3,802,000,000$)1,120,000,000$3,404,000,000$2,681,000,000$(643,000,000$)(1,712,000,000$)1,493,000,000$1,212,000,000$(693,000,000$)(2,812,000,000$)(9,428,000,000$)4,953,000,000$5,554,000,000$(278,000,000$)596,000,000$2,331,000,000$(801,000,000$)(397,000,000$)(87,000,000$)(1,114,000,000$)422,000,000$244,000,000$(168,000,000$)547,000,000$(611,000,000$)(185,000,000$)381,000,000$719,000,000$(3,416,000,000$)1,919,000,000$226,000,000$502,000,000$(3,078,000,000$)5,078,000,000$(878,000,000$)591,000,000$(2,146,000,000$)(953,000,000$)
Cash and Cash Equivalents YoY(3,807,000,000$)3,228,000,000$1,110,000,000$3,150,000,000$3,640,000,000$(3,898,000,000$)(1,923,000,000$)(6,683,000,000$)(2,836,000,000$)3,403,000,000$6,562,000,000$3,730,000,000$1,819,000,000$350,000,000$300,000,000$(800,000,000$)(11,721,000,000$)(7,980,000,000$)(1,733,000,000$)801,000,000$10,825,000,000$8,203,000,000$1,848,000,000$1,729,000,000$1,046,000,000$(2,399,000,000$)(1,176,000,000$)(535,000,000$)(616,000,000$)1,045,000,000$12,000,000$(417,000,000$)132,000,000$304,000,000$(2,501,000,000$)(397,000,000$)(552,000,000$)(769,000,000$)(431,000,000$)2,728,000,000$1,624,000,000$1,713,000,000$2,645,000,000$(3,386,000,000$)(1,161,000,000$)(1,393,000,000$)(1,253,000,000$)
Interest Income