Valuation for BSX - findataslice
 BOSTON SCIENTIFIC CORP
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 Stock95.89$97.61$107.38$100.82$89.37$83.80$77.03$68.51$57.82$52.94$54.07$50.02$46.26$38.75$37.28$44.28$42.48$43.38$42.77$38.65$35.98$38.24$35.17$32.59$45.21$40.72$42.97$38.37$35.34$38.49$32.70$27.33$24.80$29.18$
Market Cap of Common Stock142,085,164,184$144,626,368,237$158,862,948,526$148,787,948,445$131,715,962,334$123,398,706,982$113,240,602,407$100,510,721,406$84,705,304,166$77,515,979,543$77,736,336,321$71,767,700,802$66,258,719,905$55,475,054,629$53,294,414,299$63,175,370,247$60,526,555,461$61,766,727,870$60,765,252,714$54,766,368,747$51,513,374,488$54,708,999,304$49,208,147,040$45,502,006,424$63,007,795,476$56,714,913,040$59,756,338,183$53,179,359,101$48,903,519,601$53,221,860,043$45,119,803,415$37,569,437,528$34,055,248,822$40,031,806,509$
Market Cap of Common Stock QoQ%(1.76%)(8.96%)6.77%12.96%6.74%8.97%12.67%18.66%9.28%(.28%)8.32%8.31%19.44%4.09%(15.64%)4.38%(2.01%)1.65%10.95%6.32%(5.84%)11.18%8.15%(27.78%)11.10%(5.09%)12.37%8.74%(8.11%)17.96%20.10%10.32%(14.93%)
Market Cap of Common Stock YoY%7.87%17.20%40.29%48.03%55.50%59.19%45.67%40.05%27.84%39.73%45.86%13.60%9.47%(10.19%)(12.30%)15.35%17.50%12.90%23.49%20.36%(18.24%)(3.54%)(17.65%)(14.44%)28.84%6.56%32.44%41.55%43.60%32.95%
Common Shares Outstanding1,481,751,6341,479,446,3451,475,778,1041,473,827,4851,472,626,1351,470,179,8431,467,095,6271,464,982,7771,464,223,2631,437,698,1011,434,780,1041,432,311,2821,431,614,3131,429,571,1991,426,724,7121,424,992,4771,423,852,6481,420,910,8551,417,165,7071,431,921,4591,430,674,6681,399,350,1221,399,310,9721,394,922,6411,393,776,2391,391,532,6601,390,583,1031,384,581,7601,383,705,0131,381,309,9821,379,621,7391,373,496,6281,372,735,7691,370,464,5551,369,082,4881,362,104,5471,361,444,0631,358,698,5631,354,567,4881,346,647,5161,344,863,3361,342,156,0701,340,017,3161,327,451,9661,326,000,2141,323,766,4721,322,467,5911,322,296,064
Common Shares Outstanding QoQ%.16%.25%.13%.08%.17%.21%.14%.05%1.85%.20%.17%.05%.14%.20%.12%.08%.21%.26%(1.03%).09%2.24%.00%.32%.08%.16%.07%.43%.06%.17%.12%.45%.06%.17%.10%.51%.05%.20%.31%.59%.13%.20%.16%.95%.11%.17%.10%.01%(1.24%)
Common Shares Outstanding YoY%.62%.63%.59%.60%.57%2.26%2.25%2.28%2.28%.57%.57%.51%.55%.61%.68%(.48%)(.48%)1.54%1.28%2.65%2.65%.56%.63%.75%.73%.74%.80%.81%.80%.79%.77%.84%.83%.87%1.07%1.15%1.23%1.23%1.09%1.45%1.42%1.39%1.33%.39%(.96%)(1.16%)(2.07%)(2.47%)
Total Revenue TTM18,494,000,000$17,553,000,000$16,746,000,000$15,910,000,000$15,228,000,000$14,707,000,000$14,240,000,000$13,757,000,000$13,400,000,000$13,045,000,000$12,682,000,000$12,567,000,000$12,329,000,000$12,162,000,000$11,888,000,000$11,470,000,000$11,197,000,000$10,123,000,000$9,914,000,000$10,109,000,000$10,157,000,000$10,785,000,000$10,735,000,000$10,392,000,000$10,078,000,000$9,937,000,000$9,823,000,000$9,670,000,000$9,499,000,000$9,266,000,000$9,047,000,000$8,830,000,000$8,713,000,000$8,582,000,000$8,386,000,000$8,173,000,000$7,956,000,000$7,673,000,000$7,477,000,000$7,386,000,000$7,344,000,000$7,374,000,000$7,380,000,000$7,331,000,000$7,220,000,000$7,156,000,000$7,143,000,000$
Total Revenue5,061,000,000$4,663,000,000$4,561,000,000$4,209,000,000$4,120,000,000$3,856,000,000$3,725,000,000$3,527,000,000$3,599,000,000$3,389,000,000$3,242,000,000$3,170,000,000$3,244,000,000$3,026,000,000$3,127,000,000$2,932,000,000$3,077,000,000$2,752,000,000$2,709,000,000$2,659,000,000$2,003,000,000$2,543,000,000$2,904,000,000$2,707,000,000$2,631,000,000$2,493,000,000$2,561,000,000$2,393,000,000$2,490,000,000$2,379,000,000$2,408,000,000$2,222,000,000$2,257,000,000$2,160,000,000$2,191,000,000$2,105,000,000$2,126,000,000$1,964,000,000$1,978,000,000$1,888,000,000$1,843,000,000$1,768,000,000$1,887,000,000$1,846,000,000$1,873,000,000$1,774,000,000$1,838,000,000$
Total Revenue QoQ%8.54%2.24%8.36%2.16%6.85%3.52%5.61%(2.00%)6.20%4.53%2.27%(2.28%)7.20%(3.23%)6.65%(4.71%)11.81%1.59%1.88%32.75%(21.24%)(12.43%)7.28%2.89%5.54%(2.66%)7.02%(3.90%)4.67%(1.20%)8.37%(1.55%)4.49%(1.42%)4.09%(.99%)8.25%(.71%)4.77%2.44%4.24%(6.31%)2.22%(1.44%)5.58%(3.48%)5.94%
Total Revenue YoY%22.84%20.93%22.44%19.34%14.48%13.78%14.90%11.26%10.94%12.00%3.68%8.12%5.43%9.96%15.43%10.27%53.62%8.22%(6.72%)(1.77%)(23.87%)2.01%13.39%13.12%5.66%4.79%6.35%7.70%10.32%10.14%9.90%5.56%6.16%9.98%10.77%11.49%15.36%11.09%4.82%2.28%(1.60%)(.34%)2.67%6.40%3.54%.74%.93%
Gross Margin67.66%68.84%67.86%68.83%69.18%68.67%69.24%68.78%70.63%69.31%68.85%69.12%68.84%68.44%68.92%69.30%69.29%67.52%63.05%67.32%60.51%68.31%70.73%71.30%71.19%70.72%71.54%71.88%70.32%71.75%72.01%71.33%72.00%69.91%71.75%71.78%69.94%70.83%71.03%71.45%70.70%70.59%70.38%70.21%69.94%69.73%69.75%
Earnings to Common Shareholders TTM2,505,000,000$2,032,000,000$1,853,000,000$1,793,000,000$1,829,000,000$1,766,000,000$1,571,000,000$1,192,000,000$861,000,000$846,000,000$643,000,000$597,000,000$828,000,000$754,000,000$984,000,000$1,100,000,000$526,000,000$201,000,000$(115,000,000$)3,685,000,000$3,980,000,000$4,287,000,000$
Earnings to Common Shareholders797,000,000$674,000,000$565,000,000$469,000,000$324,000,000$495,000,000$505,000,000$505,000,000$261,000,000$300,000,000$126,000,000$174,000,000$246,000,000$97,000,000$80,000,000$405,000,000$172,000,000$327,000,000$196,000,000$(169,000,000$)(153,000,000$)11,000,000$3,996,000,000$126,000,000$154,000,000$
Earnings to Common Shareholders QoQ%18.25%19.29%20.47%44.75%(34.55%)(1.98%).00%93.49%(13.00%)138.10%(27.59%)(29.27%)153.61%21.25%(80.25%)135.47%(47.40%)66.84%215.98%(10.46%)(1,490.91%)(99.73%)3,071.43%(18.18%)
Earnings to Common Shareholders YoY%145.99%36.16%11.88%(7.13%)24.14%65.00%300.79%190.23%6.10%209.28%57.50%(57.04%)43.02%(70.34%)(59.18%)339.65%212.42%2,872.73%(95.10%)(234.13%)(199.35%)
Profit Margin
Equity to Common Shareholders22,418,000,000$22,212,000,000$21,770,000,000$20,708,000,000$20,371,000,000$19,926,000,000$19,282,000,000$18,886,000,000$18,226,000,000$17,850,000,000$17,573,000,000$17,640,000,000$17,251,000,000$16,735,000,000$16,622,000,000$16,462,000,000$15,942,000,000$15,719,000,000$15,326,000,000$15,564,000,000$15,616,000,000$13,804,000,000$13,877,000,000$9,699,000,000$9,425,000,000$9,233,000,000$8,726,000,000$8,289,000,000$7,744,000,000$7,030,000,000$7,012,000,000$7,588,000,000$7,235,000,000$7,053,000,000$6,733,000,000$6,482,000,000$6,220,000,000$6,457,000,000$6,320,000,000$6,410,000,000$6,580,000,000$6,501,000,000$6,457,000,000$6,701,000,000$6,544,000,000$6,534,000,000$6,539,000,000$
Equity to Common Shareholders QoQ206,000,000$442,000,000$1,062,000,000$337,000,000$445,000,000$644,000,000$396,000,000$660,000,000$376,000,000$277,000,000$(67,000,000$)389,000,000$516,000,000$113,000,000$160,000,000$520,000,000$223,000,000$393,000,000$(238,000,000$)(52,000,000$)1,812,000,000$(73,000,000$)4,178,000,000$274,000,000$192,000,000$507,000,000$437,000,000$545,000,000$714,000,000$18,000,000$(576,000,000$)353,000,000$182,000,000$320,000,000$251,000,000$262,000,000$(237,000,000$)137,000,000$(90,000,000$)(170,000,000$)79,000,000$44,000,000$(244,000,000$)157,000,000$10,000,000$(5,000,000$)(24,000,000$)
Equity to Common Shareholders QoQ%.93%2.03%5.13%1.65%2.23%3.34%2.10%3.62%2.11%1.58%(.38%)2.26%3.08%.68%.97%3.26%1.42%2.56%(1.53%)(.33%)13.13%(.53%)43.08%2.91%2.08%5.81%5.27%7.04%10.16%.26%(7.59%)4.88%2.58%4.75%3.87%4.21%(3.67%)2.17%(1.40%)(2.58%)1.22%.68%(3.64%)2.40%.15%(.08%)(.37%)
Equity to Common Shareholders YoY2,047,000,000$2,286,000,000$2,488,000,000$1,822,000,000$2,145,000,000$2,076,000,000$1,709,000,000$1,246,000,000$975,000,000$1,115,000,000$951,000,000$1,178,000,000$1,309,000,000$1,016,000,000$1,296,000,000$898,000,000$326,000,000$1,915,000,000$1,449,000,000$5,865,000,000$6,191,000,000$4,571,000,000$5,151,000,000$1,410,000,000$1,681,000,000$2,203,000,000$1,714,000,000$701,000,000$509,000,000$(23,000,000$)279,000,000$1,106,000,000$1,015,000,000$596,000,000$413,000,000$72,000,000$(360,000,000$)(44,000,000$)(137,000,000$)(291,000,000$)36,000,000$(33,000,000$)(82,000,000$)138,000,000$(59,000,000$)31,000,000$(331,000,000$)
Equity to Common Shareholders YoY%10.05%11.47%12.90%9.65%11.77%11.63%9.73%7.06%5.65%6.66%5.72%7.16%8.21%6.46%8.46%5.77%2.09%13.87%10.44%60.47%65.69%49.51%59.03%17.01%21.71%31.34%24.44%9.24%7.04%(.33%)4.14%17.06%16.32%9.23%6.54%1.12%(5.47%)(.68%)(2.12%)(4.34%).55%(.51%)(1.25%)2.10%(.89%).48%(4.82%)
Dividends Paid0$0$14,000,000$14,000,000$13,000,000$14,000,000$14,000,000$14,000,000$13,000,000$14,000,000$14,000,000$14,000,000$14,000,000$
Additional Paid-In Capital QoQ
Treasury Stock2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$2,251,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,717,000,000$1,592,000,000$
Treasury Stock QoQ0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$534,000,000$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$125,000,000$225,000,000$
Price to Sales7.68x7.82x8.59x8.48x7.87x7.76x7.44x6.83x5.95x5.63x5.80x5.50x5.22x4.41x4.32x5.19x5.09x5.39x5.43x5.41x5.20x5.41x4.84x4.22x5.87x5.46x5.93x5.35x4.98x5.50x4.75x4.05x3.76x4.53x
Price to Earnings56.72x57.74x63.42x73.22x71.08x68.82x61.91x56.91x53.92x65.03x90.29x84.83x103.05x92.92x64.37x83.79x61.51x56.15x115.52x272.47x-14.85x12.36x10.61x
Price to Book6.34x6.45x7.09x6.70x6.05x5.96x5.56x5.04x4.39x4.10x4.27x4.02x3.77x3.14x3.09x3.78x3.64x3.75x3.81x3.48x3.36x3.52x3.15x3.30x4.54x5.85x6.34x5.76x5.60x6.42x5.83x5.34x4.86x5.28x
Goodwill18,076,000,000$17,340,000,000$17,089,000,000$15,033,000,000$14,397,000,000$14,361,000,000$14,387,000,000$13,608,000,000$13,659,000,000$13,269,000,000$12,920,000,000$12,852,000,000$12,883,000,000$12,949,000,000$11,988,000,000$11,820,000,000$10,874,000,000$10,868,000,000$9,951,000,000$10,137,000,000$10,101,000,000$10,098,000,000$10,176,000,000$10,015,000,000$8,451,000,000$8,179,000,000$7,911,000,000$7,588,000,000$7,242,000,000$6,984,000,000$6,998,000,000$6,882,000,000$6,871,000,000$6,680,000,000$6,678,000,000$6,498,000,000$6,475,000,000$6,477,000,000$6,473,000,000$6,468,000,000$5,930,000,000$5,896,000,000$5,898,000,000$5,901,000,000$5,735,000,000$5,697,000,000$5,693,000,000$
Goodwill QoQ%4.25%1.47%13.68%4.42%.25%(.18%)5.73%(.37%)2.94%2.70%.53%(.24%)(.51%)8.02%1.42%8.70%.06%9.22%(1.84%).36%.03%(.77%)1.61%18.51%3.33%3.39%4.26%4.78%3.69%(.20%)1.69%.16%2.86%.03%2.77%.36%(.03%).06%.08%9.07%.58%(.03%)(.05%)2.90%.67%.07%2.52%
Goodwill YoY%25.55%20.74%18.78%10.47%5.40%8.23%11.35%5.88%6.02%2.47%7.77%8.73%18.48%19.15%20.47%16.60%7.65%7.63%(2.21%)1.22%19.52%23.46%28.63%31.99%16.69%17.11%13.05%10.26%5.40%4.55%4.79%5.91%6.12%3.13%3.17%.46%9.19%9.85%9.75%9.61%3.40%3.49%3.60%6.27%3.28%2.61%(4.69%)
Other Intangible Assets7,260,000,000$6,566,000,000$6,684,000,000$5,754,000,000$5,417,000,000$5,839,000,000$6,003,000,000$5,849,000,000$6,063,000,000$6,060,000,000$5,902,000,000$6,058,000,000$6,349,000,000$6,581,000,000$6,121,000,000$6,227,000,000$5,788,000,000$5,991,000,000$5,917,000,000$6,797,000,000$7,160,000,000$7,393,000,000$7,886,000,000$8,074,000,000$6,486,000,000$6,448,000,000$6,372,000,000$6,297,000,000$5,934,000,000$5,713,000,000$5,837,000,000$5,783,000,000$5,921,000,000$5,743,000,000$5,883,000,000$5,838,000,000$5,930,000,000$6,062,000,000$6,194,000,000$6,228,000,000$5,442,000,000$5,499,000,000$5,606,000,000$5,732,000,000$5,659,000,000$5,802,000,000$5,950,000,000$
Other Intangible Assets QoQ694,000,000$(118,000,000$)930,000,000$337,000,000$(422,000,000$)(164,000,000$)154,000,000$(214,000,000$)3,000,000$158,000,000$(156,000,000$)(291,000,000$)(232,000,000$)460,000,000$(106,000,000$)439,000,000$(203,000,000$)74,000,000$(880,000,000$)(363,000,000$)(233,000,000$)(493,000,000$)(188,000,000$)1,588,000,000$38,000,000$76,000,000$75,000,000$363,000,000$221,000,000$(124,000,000$)54,000,000$(138,000,000$)178,000,000$(140,000,000$)45,000,000$(92,000,000$)(132,000,000$)(132,000,000$)(34,000,000$)786,000,000$(57,000,000$)(107,000,000$)(126,000,000$)73,000,000$(143,000,000$)(148,000,000$)14,000,000$
Amortization of Intangible Assets225,000,000$219,000,000$225,000,000$205,000,000$213,000,000$214,000,000$208,000,000$208,000,000$210,000,000$203,000,000$199,000,000$202,000,000$204,000,000$198,000,000$192,000,000$184,000,000$180,000,000$185,000,000$194,000,000$197,000,000$197,000,000$201,000,000$201,000,000$178,000,000$161,000,000$160,000,000$162,000,000$148,000,000$147,000,000$141,000,000$141,000,000$139,000,000$142,000,000$143,000,000$137,000,000$136,000,000$135,000,000$136,000,000$134,000,000$131,000,000$116,000,000$113,000,000$111,000,000$109,000,000$109,000,000$109,000,000$105,000,000$
Forward Price to Sales MRQ7.02x7.14x7.85x7.98x7.22x7.33x6.87x6.52x5.68x5.49x5.40x5.29x5.11x4.38x4.11x5.22x4.84x5.27x4.94x4.98x4.75x5.14x6.14x4.47x5.42x5.24x5.68x5.33x4.77x5.56x4.53x3.95x3.54x4.50x
Forward Price to Earnings MRQ44.57x45.37x49.83x55.19x58.28x65.78x87.38x50.76x41.93x38.37x74.46x59.81x131.47x79.71x54.16x162.82x189.15x38.13x88.32x41.87x65.71x--1,034.14x3.94x112.53x97.01x
Total Assets41,559,000,000$40,140,000,000$39,395,000,000$38,078,000,000$37,108,000,000$36,669,000,000$35,136,000,000$34,043,000,000$33,601,000,000$32,892,000,000$32,469,000,000$31,947,000,000$32,189,000,000$32,337,000,000$32,229,000,000$31,877,000,000$31,168,000,000$30,900,000,000$30,777,000,000$30,845,000,000$30,823,000,000$30,113,000,000$30,565,000,000$26,756,000,000$24,309,000,000$23,802,000,000$20,999,000,000$20,379,000,000$19,615,000,000$19,202,000,000$19,042,000,000$18,636,000,000$18,382,000,000$17,943,000,000$18,096,000,000$17,697,000,000$17,838,000,000$17,718,000,000$18,133,000,000$18,215,000,000$17,123,000,000$16,472,000,000$17,024,000,000$16,718,000,000$16,477,000,000$16,335,000,000$16,571,000,000$
Total Assets QoQ1,419,000,000$745,000,000$1,317,000,000$970,000,000$439,000,000$1,533,000,000$1,093,000,000$442,000,000$709,000,000$423,000,000$522,000,000$(242,000,000$)(148,000,000$)108,000,000$352,000,000$709,000,000$268,000,000$123,000,000$(68,000,000$)22,000,000$710,000,000$(452,000,000$)3,809,000,000$2,447,000,000$507,000,000$2,803,000,000$620,000,000$764,000,000$413,000,000$160,000,000$406,000,000$254,000,000$439,000,000$(153,000,000$)399,000,000$(141,000,000$)120,000,000$(415,000,000$)(82,000,000$)1,092,000,000$651,000,000$(552,000,000$)306,000,000$241,000,000$142,000,000$(236,000,000$)(346,000,000$)
Total Assets YoY4,451,000,000$3,471,000,000$4,259,000,000$4,035,000,000$3,507,000,000$3,777,000,000$2,667,000,000$2,096,000,000$1,412,000,000$555,000,000$240,000,000$70,000,000$1,021,000,000$1,437,000,000$1,452,000,000$1,032,000,000$345,000,000$787,000,000$212,000,000$4,089,000,000$6,514,000,000$6,311,000,000$9,566,000,000$6,377,000,000$4,694,000,000$4,600,000,000$1,957,000,000$1,743,000,000$1,233,000,000$1,259,000,000$946,000,000$939,000,000$544,000,000$225,000,000$(37,000,000$)(518,000,000$)715,000,000$1,246,000,000$1,109,000,000$1,497,000,000$646,000,000$137,000,000$453,000,000$(199,000,000$)(519,000,000$)(428,000,000$)(583,000,000$)
Total Liabilities18,906,000,000$17,694,000,000$17,392,000,000$17,122,000,000$16,499,000,000$16,501,000,000$15,606,000,000$14,914,000,000$15,116,000,000$14,783,000,000$14,896,000,000$14,307,000,000$14,938,000,000$15,602,000,000$15,607,000,000$15,415,000,000$15,226,000,000$15,181,000,000$15,451,000,000$15,281,000,000$15,207,000,000$16,309,000,000$16,688,000,000$17,057,000,000$14,884,000,000$14,569,000,000$12,273,000,000$12,090,000,000$11,871,000,000$12,172,000,000$12,030,000,000$11,048,000,000$11,147,000,000$10,890,000,000$11,363,000,000$11,215,000,000$11,618,000,000$11,261,000,000$11,813,000,000$11,805,000,000$10,543,000,000$9,971,000,000$10,567,000,000$10,017,000,000$9,933,000,000$9,801,000,000$10,032,000,000$
Total Liabilities QoQ1,212,000,000$302,000,000$270,000,000$623,000,000$(2,000,000$)895,000,000$692,000,000$(202,000,000$)333,000,000$(113,000,000$)589,000,000$(631,000,000$)(664,000,000$)(5,000,000$)192,000,000$189,000,000$45,000,000$(270,000,000$)170,000,000$74,000,000$(1,102,000,000$)(379,000,000$)(369,000,000$)2,173,000,000$315,000,000$2,296,000,000$183,000,000$219,000,000$(301,000,000$)142,000,000$982,000,000$(99,000,000$)257,000,000$(473,000,000$)148,000,000$(403,000,000$)357,000,000$(552,000,000$)8,000,000$1,262,000,000$572,000,000$(596,000,000$)550,000,000$84,000,000$132,000,000$(231,000,000$)(322,000,000$)
Total Liabilities YoY2,407,000,000$1,193,000,000$1,786,000,000$2,208,000,000$1,383,000,000$1,718,000,000$710,000,000$607,000,000$178,000,000$(819,000,000$)(711,000,000$)(1,108,000,000$)(288,000,000$)421,000,000$156,000,000$134,000,000$19,000,000$(1,128,000,000$)(1,237,000,000$)(1,776,000,000$)323,000,000$1,740,000,000$4,415,000,000$4,967,000,000$3,013,000,000$2,397,000,000$243,000,000$1,042,000,000$724,000,000$1,282,000,000$667,000,000$(167,000,000$)(471,000,000$)(371,000,000$)(450,000,000$)(590,000,000$)1,075,000,000$1,290,000,000$1,246,000,000$1,788,000,000$610,000,000$170,000,000$535,000,000$(337,000,000$)(460,000,000$)(459,000,000$)(252,000,000$)
Current Ratio1.37x1.45x1.08x1.48x1.61x1.66x1.32x1.42x1.29x1.40x1.51x1.45x1.31x1.18x1.48x1.55x1.66x1.80x1.82x1.87x1.87x1.21x.97x1.14x1.31x1.39x.76x.78x.83x.82x.68x.72x.75x.87x.90x1.05x1.05x1.21x1.43x1.55x1.95x1.29x1.27x1.74x1.81x1.71x1.65x
Total Current Assets7,121,000,000$7,335,000,000$6,920,000,000$8,761,000,000$8,991,000,000$8,185,000,000$6,514,000,000$6,504,000,000$5,886,000,000$5,704,000,000$5,760,000,000$5,144,000,000$5,083,000,000$5,065,000,000$6,317,000,000$6,229,000,000$6,758,000,000$6,101,000,000$6,694,000,000$6,160,000,000$5,803,000,000$4,823,000,000$4,699,000,000$4,847,000,000$6,334,000,000$6,234,000,000$4,003,000,000$3,971,000,000$3,929,000,000$4,080,000,000$3,822,000,000$3,478,000,000$3,222,000,000$3,026,000,000$3,239,000,000$3,181,000,000$3,330,000,000$3,164,000,000$3,471,000,000$3,462,000,000$3,773,000,000$3,189,000,000$3,606,000,000$3,175,000,000$3,214,000,000$2,936,000,000$3,011,000,000$
Total Current Assets QoQ(214,000,000$)415,000,000$(1,841,000,000$)(230,000,000$)806,000,000$1,671,000,000$10,000,000$618,000,000$182,000,000$(56,000,000$)616,000,000$61,000,000$18,000,000$(1,252,000,000$)88,000,000$(529,000,000$)657,000,000$(593,000,000$)534,000,000$357,000,000$980,000,000$124,000,000$(148,000,000$)(1,487,000,000$)100,000,000$2,231,000,000$32,000,000$42,000,000$(151,000,000$)258,000,000$344,000,000$256,000,000$196,000,000$(213,000,000$)58,000,000$(149,000,000$)166,000,000$(307,000,000$)9,000,000$(311,000,000$)584,000,000$(417,000,000$)431,000,000$(39,000,000$)278,000,000$(75,000,000$)(514,000,000$)
Total Current Liabilities5,190,000,000$5,058,000,000$6,399,000,000$5,910,000,000$5,576,000,000$4,916,000,000$4,933,000,000$4,579,000,000$4,562,000,000$4,083,000,000$3,803,000,000$3,549,000,000$3,883,000,000$4,275,000,000$4,274,000,000$4,022,000,000$4,073,000,000$3,393,000,000$3,681,000,000$3,302,000,000$3,108,000,000$3,976,000,000$4,866,000,000$4,254,000,000$4,850,000,000$4,479,000,000$5,260,000,000$5,082,000,000$4,753,000,000$4,988,000,000$5,654,000,000$4,828,000,000$4,300,000,000$3,490,000,000$3,587,000,000$3,016,000,000$3,182,000,000$2,608,000,000$2,430,000,000$2,238,000,000$1,937,000,000$2,463,000,000$2,846,000,000$1,820,000,000$1,773,000,000$1,719,000,000$1,824,000,000$
Total Current Liabilities QoQ132,000,000$(1,341,000,000$)489,000,000$334,000,000$660,000,000$(17,000,000$)354,000,000$17,000,000$479,000,000$280,000,000$254,000,000$(334,000,000$)(392,000,000$)1,000,000$252,000,000$(51,000,000$)680,000,000$(288,000,000$)379,000,000$194,000,000$(868,000,000$)(890,000,000$)612,000,000$(596,000,000$)371,000,000$(781,000,000$)178,000,000$329,000,000$(235,000,000$)(666,000,000$)826,000,000$528,000,000$810,000,000$(97,000,000$)571,000,000$(166,000,000$)574,000,000$178,000,000$192,000,000$301,000,000$(526,000,000$)(383,000,000$)1,026,000,000$47,000,000$54,000,000$(105,000,000$)(78,000,000$)
Debt to Asset Ratio.45x.44x.44x.45x.44x.45x.44x.44x.45x.45x.46x.45x.46x.48x.48x.48x.49x.49x.50x.50x.49x.54x.55x.64x.61x.61x.58x.59x.61x.63x.63x.59x.61x.61x.63x.63x.65x.64x.65x.65x.62x.61x.62x.60x.60x.60x.61x
Long Term Debt11,107,000,000$10,532,000,000$8,968,000,000$9,233,000,000$8,991,000,000$9,534,000,000$8,571,000,000$8,386,000,000$8,494,000,000$8,495,000,000$8,915,000,000$8,564,000,000$8,802,000,000$9,067,000,000$8,804,000,000$8,824,000,000$8,847,000,000$9,082,000,000$9,130,000,000$9,325,000,000$9,278,000,000$9,331,000,000$8,592,000,000$9,590,000,000$7,591,000,000$7,590,000,000$4,803,000,000$4,806,000,000$4,808,000,000$4,803,000,000$3,815,000,000$4,416,000,000$4,817,000,000$5,509,000,000$5,420,000,000$5,171,000,000$5,173,000,000$5,424,000,000$5,674,000,000$5,796,000,000$5,069,000,000$3,845,000,000$3,841,000,000$4,249,000,000$4,252,000,000$4,245,000,000$4,237,000,000$
Long Term Debt QoQ575,000,000$1,564,000,000$(265,000,000$)242,000,000$(543,000,000$)963,000,000$185,000,000$(108,000,000$)(1,000,000$)(420,000,000$)351,000,000$(238,000,000$)(265,000,000$)263,000,000$(20,000,000$)(23,000,000$)(235,000,000$)(48,000,000$)(195,000,000$)47,000,000$(53,000,000$)739,000,000$(998,000,000$)1,999,000,000$1,000,000$2,787,000,000$(3,000,000$)(2,000,000$)5,000,000$988,000,000$(601,000,000$)(401,000,000$)(692,000,000$)89,000,000$249,000,000$(2,000,000$)(251,000,000$)(250,000,000$)(122,000,000$)727,000,000$1,224,000,000$4,000,000$(408,000,000$)(3,000,000$)7,000,000$8,000,000$(9,000,000$)
Long Term Debt YoY2,116,000,000$998,000,000$397,000,000$847,000,000$497,000,000$1,039,000,000$(344,000,000$)(178,000,000$)(308,000,000$)(572,000,000$)111,000,000$(260,000,000$)(45,000,000$)(15,000,000$)(326,000,000$)(501,000,000$)(431,000,000$)(249,000,000$)538,000,000$(265,000,000$)1,687,000,000$1,741,000,000$3,789,000,000$4,784,000,000$2,783,000,000$2,787,000,000$988,000,000$390,000,000$(9,000,000$)(706,000,000$)(1,605,000,000$)(755,000,000$)(356,000,000$)85,000,000$(254,000,000$)(625,000,000$)104,000,000$1,579,000,000$1,833,000,000$1,547,000,000$817,000,000$(400,000,000$)(396,000,000$)3,000,000$605,000,000$(5,000,000$)(15,000,000$)
Capital Lease Obligations482,000,000$466,000,000$408,000,000$460,000,000$343,000,000$314,000,000$261,000,000$266,000,000$
Interest Expenses90,000,000$82,000,000$80,000,000$79,000,000$77,000,000$69,000,000$65,000,000$66,000,000$70,000,000$65,000,000$64,000,000$63,000,000$64,000,000$279,000,000$87,000,000$86,000,000$86,000,000$82,000,000$96,000,000$86,000,000$91,000,000$88,000,000$179,000,000$95,000,000$89,000,000$109,000,000$64,000,000$58,000,000$57,000,000$61,000,000$57,000,000$57,000,000$58,000,000$57,000,000$58,000,000$58,000,000$59,000,000$59,000,000$59,000,000$58,000,000$106,000,000$60,000,000$55,000,000$54,000,000$53,000,000$54,000,000$58,000,000$
Cash and Cash Equivalents534,000,000$725,000,000$414,000,000$2,502,000,000$2,913,000,000$2,329,000,000$865,000,000$952,000,000$426,000,000$570,000,000$928,000,000$338,000,000$276,000,000$325,000,000$1,925,000,000$1,947,000,000$2,675,000,000$2,016,000,000$1,734,000,000$2,022,000,000$1,724,000,000$370,000,000$217,000,000$277,000,000$123,000,000$139,000,000$146,000,000$168,000,000$208,000,000$287,000,000$188,000,000$210,000,000$195,000,000$156,000,000$196,000,000$237,000,000$438,000,000$338,000,000$319,000,000$350,000,000$903,000,000$242,000,000$587,000,000$246,000,000$357,000,000$191,000,000$217,000,000$
Cash and Cash Equivalents QoQ(191,000,000$)311,000,000$(2,088,000,000$)(411,000,000$)584,000,000$1,464,000,000$(87,000,000$)526,000,000$(144,000,000$)(358,000,000$)590,000,000$62,000,000$(49,000,000$)(1,600,000,000$)(22,000,000$)(728,000,000$)659,000,000$282,000,000$(288,000,000$)298,000,000$1,354,000,000$153,000,000$(60,000,000$)154,000,000$(16,000,000$)(7,000,000$)(22,000,000$)(40,000,000$)(79,000,000$)99,000,000$(22,000,000$)15,000,000$39,000,000$(40,000,000$)(41,000,000$)(201,000,000$)100,000,000$19,000,000$(31,000,000$)(553,000,000$)661,000,000$(345,000,000$)341,000,000$(111,000,000$)166,000,000$(26,000,000$)(354,000,000$)
Cash and Cash Equivalents YoY(2,379,000,000$)(1,604,000,000$)(451,000,000$)1,550,000,000$2,487,000,000$1,759,000,000$(63,000,000$)614,000,000$150,000,000$245,000,000$(997,000,000$)(1,609,000,000$)(2,399,000,000$)(1,691,000,000$)191,000,000$(75,000,000$)951,000,000$1,646,000,000$1,517,000,000$1,745,000,000$1,601,000,000$231,000,000$71,000,000$109,000,000$(85,000,000$)(148,000,000$)(42,000,000$)(42,000,000$)13,000,000$131,000,000$(8,000,000$)(27,000,000$)(243,000,000$)(182,000,000$)(123,000,000$)(113,000,000$)(465,000,000$)96,000,000$(268,000,000$)104,000,000$546,000,000$51,000,000$370,000,000$(325,000,000$)(173,000,000$)(77,000,000$)10,000,000$
Interest Income