Valuation for CB - findataslice
 Chubb Ltd
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 Stock289.15$282.21$289.74$301.75$276.32$288.37$254.98$259.27$226.13$208.11$192.58$194.23$220.31$182.08$196.84$213.83$193.29$173.49$158.95$158.09$154.11$116.21$126.63$111.49$155.68$161.53$147.32$140.09$129.08$133.62$127.23$136.79$146.30$142.57$
Market Cap of Common Stock115,281,298,221$112,514,387,588$116,106,266,346$120,824,346,347$111,384,038,531$116,480,489,620$103,537,445,254$105,201,083,039$92,258,755,635$85,478,055,023$79,761,723,092$80,315,331,757$91,439,725,865$76,044,146,840$83,403,345,874$91,140,601,383$83,257,982,011$76,117,008,325$71,478,316,896$71,176,055,390$69,560,710,529$52,453,230,193$57,153,106,716$50,383,200,176$70,554,534,842$73,614,934,595$67,451,226,737$64,214,585,464$59,480,757,418$61,900,656,490$59,264,003,091$63,480,722,178$67,913,355,442$66,354,370,383$
Market Cap of Common Stock QoQ%2.46%(3.09%)(3.91%)8.48%(4.38%)12.50%(1.58%)14.03%7.93%7.17%(.69%)(12.17%)20.25%(8.82%)(8.49%)9.47%9.38%6.49%.43%2.32%32.62%(8.22%)13.44%(28.59%)(4.16%)9.14%5.04%7.96%(3.91%)4.45%(6.64%)(6.53%)2.35%
Market Cap of Common Stock YoY%3.50%(3.41%)12.14%14.85%20.73%36.27%29.81%30.99%.90%12.41%(4.37%)(11.88%)9.83%(.10%)16.68%28.05%19.69%45.11%25.07%41.27%(1.41%)(28.75%)(15.27%)(21.54%)18.62%18.92%13.82%1.16%(12.42%)(6.71%)
Common Shares Outstanding398,690,293398,660,788400,748,485400,703,663403,033,421404,073,495406,033,066405,269,637407,984,339410,691,354414,158,680414,594,856415,020,484418,474,087423,675,327426,572,612430,876,252438,717,213449,676,959450,732,625451,376,194451,360,023451,367,782451,971,567453,533,642456,077,819458,179,205459,203,378461,100,790463,502,164465,831,486463,833,179464,158,519465,375,141467,223,019465,968,716465,286,110465,012,980464,283,520324,563,441324,062,368323,814,281327,084,762328,659,686332,111,557336,225,589337,974,644339,793,935
Common Shares Outstanding QoQ%.01%(.52%).01%(.58%)(.26%)(.48%).19%(.67%)(.66%)(.84%)(.11%)(.10%)(.83%)(1.23%)(.68%)(1.00%)(1.79%)(2.44%)(.23%)(.14%).00%.00%(.13%)(.34%)(.56%)(.46%)(.22%)(.41%)(.52%)(.50%).43%(.07%)(.26%)(.40%).27%.15%.06%.16%43.05%.16%.08%(1.00%)(.48%)(1.04%)(1.22%)(.52%)(.54%)(.08%)
Common Shares Outstanding YoY%(1.08%)(1.34%)(1.30%)(1.13%)(1.21%)(1.61%)(1.96%)(2.25%)(1.70%)(1.86%)(2.25%)(2.81%)(3.68%)(4.61%)(5.78%)(5.36%)(4.54%)(2.80%)(.38%)(.27%)(.48%)(1.03%)(1.49%)(1.58%)(1.64%)(1.60%)(1.64%)(1.00%)(.66%)(.40%)(.30%)(.46%)(.24%).08%.63%43.57%43.58%43.61%41.95%(1.25%)(2.42%)(3.69%)(3.22%)(3.28%)(2.34%)(1.14%)(.61%)(.16%)
Total Revenue TTM57,213,000,000$56,212,000,000$55,753,000,000$54,570,000,000$53,574,000,000$51,572,000,000$49,735,000,000$48,186,000,000$46,455,000,000$44,523,000,000$43,097,000,000$42,043,000,000$40,766,000,000$40,529,000,000$40,869,000,000$40,328,000,000$38,947,000,000$38,268,000,000$35,994,000,000$34,884,000,000$34,465,000,000$34,007,000,000$34,186,000,000$33,074,000,000$32,779,000,000$32,762,000,000$32,717,000,000$33,106,000,000$32,966,000,000$32,564,000,000$32,243,000,000$32,396,000,000$32,313,000,000$32,102,000,000$31,469,000,000$27,980,000,000$24,324,000,000$21,475,000,000$18,987,000,000$18,987,000,000$18,987,000,000$18,987,000,000$18,987,000,000$19,045,000,000$19,374,000,000$19,141,000,000$19,171,000,000$
Total Revenue14,836,000,000$13,353,000,000$14,175,000,000$14,849,000,000$13,835,000,000$12,894,000,000$12,992,000,000$13,853,000,000$11,833,000,000$11,057,000,000$11,443,000,000$12,122,000,000$9,901,000,000$9,631,000,000$10,389,000,000$10,845,000,000$9,664,000,000$9,971,000,000$9,848,000,000$9,464,000,000$8,985,000,000$7,697,000,000$8,738,000,000$9,045,000,000$8,527,000,000$7,876,000,000$7,626,000,000$8,750,000,000$8,510,000,000$7,831,000,000$8,015,000,000$8,610,000,000$8,108,000,000$7,510,000,000$8,168,000,000$8,527,000,000$7,897,000,000$6,877,000,000$4,679,000,000$4,871,000,000$5,048,000,000$4,389,000,000$4,679,000,000$4,871,000,000$5,048,000,000$4,389,000,000$4,737,000,000$
Total Revenue QoQ%11.11%(5.80%)(4.54%)7.33%7.30%(.75%)(6.22%)17.07%7.02%(3.37%)(5.60%)22.43%2.80%(7.30%)(4.21%)12.22%(3.08%)1.25%4.06%5.33%16.73%(11.91%)(3.39%)6.08%8.27%3.28%(12.85%)2.82%8.67%(2.30%)(6.91%)6.19%7.96%(8.06%)(4.21%)7.98%14.83%46.98%(3.94%)(3.51%)15.02%(6.20%)(3.94%)(3.51%)15.02%(7.35%)(8.90%)
Total Revenue YoY%7.24%3.56%9.11%7.19%16.92%16.61%13.54%14.28%19.51%14.81%10.15%11.78%2.45%(3.41%)5.49%14.59%7.56%29.54%12.70%4.63%5.37%(2.27%)14.58%3.37%.20%.58%(4.85%)1.63%4.96%4.27%(1.87%).97%2.67%9.21%74.57%75.06%56.44%56.69%.00%.00%.00%.00%(1.22%)(6.33%)4.84%(.68%)1.07%
Gross Margin29.62%21.52%28.76%27.01%28.30%28.95%27.33%25.36%27.09%27.68%23.18%19.46%26.08%30.67%30.70%21.04%28.66%30.90%31.49%18.83%6.52%19.07%24.10%24.68%24.71%26.89%18.02%25.73%28.31%27.00%26.45%8.20%28.98%28.71%33.48%30.36%24.53%24.20%31.67%28.09%34.69%32.31%31.08%26.98%34.07%31.83%31.35%
Earnings to Common Shareholders TTM9,198,000,000$8,460,000,000$9,272,000,000$9,997,000,000$9,716,000,000$9,279,000,000$9,028,000,000$7,039,000,000$5,788,000,000$5,185,000,000$5,246,000,000$6,062,000,000$7,103,000,000$8,178,000,000$8,525,000,000$8,816,000,000$8,177,000,000$5,581,000,000$3,533,000,000$2,288,000,000$2,185,000,000$3,666,000,000$4,454,000,000$3,636,000,000$3,776,000,000$3,920,000,000$3,962,000,000$5,140,000,000$3,839,000,000$3,850,000,000$3,861,000,000$3,938,000,000$5,368,000,000$4,789,000,000$4,135,000,000$3,208,000,000$2,376,000,000$2,592,000,000$2,834,000,000$2,834,000,000$2,834,000,000$2,834,000,000$2,834,000,000$2,706,000,000$2,963,000,000$2,800,000,000$2,853,000,000$
Earnings to Common Shareholders2,968,000,000$1,331,000,000$2,575,000,000$2,324,000,000$2,230,000,000$2,143,000,000$3,300,000,000$2,043,000,000$1,793,000,000$1,892,000,000$1,311,000,000$792,000,000$1,190,000,000$1,953,000,000$2,127,000,000$1,833,000,000$2,265,000,000$2,300,000,000$2,418,000,000$1,194,000,000$(331,000,000$)252,000,000$1,173,000,000$1,091,000,000$1,150,000,000$1,040,000,000$355,000,000$1,231,000,000$1,294,000,000$1,082,000,000$1,533,000,000$(70,000,000$)1,305,000,000$1,093,000,000$1,610,000,000$1,360,000,000$726,000,000$439,000,000$683,000,000$528,000,000$942,000,000$681,000,000$683,000,000$528,000,000$942,000,000$681,000,000$555,000,000$
Earnings to Common Shareholders QoQ%122.99%(48.31%)10.80%4.22%4.06%(35.06%)61.53%13.94%(5.23%)44.32%65.53%(33.45%)(39.07%)(8.18%)16.04%(19.07%)(1.52%)(4.88%)102.51%460.73%(231.35%)(78.52%)7.52%(5.13%)10.58%192.96%(71.16%)(4.87%)19.59%(29.42%)2,290.00%(105.36%)19.40%(32.11%)18.38%87.33%65.38%(35.73%)29.36%(43.95%)38.33%(.29%)29.36%(43.95%)38.33%22.70%(29.30%)
Earnings to Common Shareholders YoY%33.09%(37.89%)(21.97%)13.75%24.37%13.27%151.72%157.96%50.67%(3.12%)(38.36%)(56.79%)(47.46%)(15.09%)(12.04%)53.52%784.29%812.70%106.14%9.44%(128.78%)(75.77%)230.42%(11.37%)(11.13%)(3.88%)(76.84%)1,858.57%(.84%)(1.01%)(4.78%)(105.15%)79.75%148.98%135.73%157.58%(22.93%)(35.54%).00%.00%.00%.00%23.06%(32.74%)20.92%(7.22%)(27.45%)
Profit Margin20.01%9.97%18.17%15.65%16.12%16.62%25.40%14.75%15.15%17.11%11.46%6.53%12.02%20.28%20.47%16.90%23.44%23.07%24.55%12.62%(3.68%)3.27%13.42%12.06%13.49%13.21%4.66%14.07%15.21%13.82%19.13%(.81%)16.10%14.55%19.71%15.95%9.19%6.38%14.60%10.84%18.66%15.52%14.60%10.84%18.66%15.52%11.72%
Equity to Common Shareholders69,395,000,000$65,726,000,000$64,021,000,000$65,757,000,000$61,038,000,000$60,535,000,000$59,507,000,000$52,373,000,000$52,875,000,000$52,987,000,000$50,519,000,000$47,675,000,000$51,268,000,000$55,716,000,000$58,328,000,000$59,318,000,000$60,062,000,000$59,076,000,000$59,441,000,000$56,413,000,000$54,760,000,000$52,197,000,000$55,331,000,000$54,572,000,000$53,802,000,000$52,355,000,000$50,312,000,000$50,934,000,000$50,971,000,000$51,287,000,000$51,172,000,000$50,471,000,000$50,349,000,000$49,224,000,000$48,275,000,000$48,372,000,000$47,226,000,000$45,897,000,000$29,135,000,000$29,127,000,000$29,555,000,000$29,702,000,000$29,587,000,000$30,017,000,000$30,325,000,000$29,369,000,000$28,825,000,000$
Equity to Common Shareholders QoQ3,669,000,000$1,705,000,000$(1,736,000,000$)4,719,000,000$503,000,000$1,028,000,000$7,134,000,000$(502,000,000$)(112,000,000$)2,468,000,000$2,844,000,000$(3,593,000,000$)(4,448,000,000$)(3,998,000,000$)(990,000,000$)(744,000,000$)986,000,000$(365,000,000$)3,028,000,000$1,653,000,000$2,563,000,000$(3,134,000,000$)759,000,000$770,000,000$1,447,000,000$2,043,000,000$(622,000,000$)(37,000,000$)(316,000,000$)115,000,000$701,000,000$122,000,000$1,125,000,000$949,000,000$(97,000,000$)1,146,000,000$1,329,000,000$16,762,000,000$8,000,000$(428,000,000$)(147,000,000$)115,000,000$(430,000,000$)(308,000,000$)956,000,000$544,000,000$607,000,000$
Equity to Common Shareholders QoQ%5.58%2.66%(2.64%)7.73%.83%1.73%13.62%(.95%)(.21%)4.89%5.97%(7.01%)(7.98%)(6.70%)(1.67%)(1.24%)1.67%(.61%)5.37%3.02%4.91%(5.66%)1.39%1.43%2.76%4.06%(1.22%)(.07%)(.62%).23%1.39%.24%2.29%1.97%(.20%)2.43%2.90%57.53%.03%(1.45%)(.50%).39%(1.43%)(1.02%)3.26%1.89%2.15%
Equity to Common Shareholders YoY8,357,000,000$5,191,000,000$4,514,000,000$13,384,000,000$8,163,000,000$7,548,000,000$8,988,000,000$4,698,000,000$1,607,000,000$(2,729,000,000$)(9,195,000,000$)(11,643,000,000$)(8,794,000,000$)(3,360,000,000$)(1,113,000,000$)2,905,000,000$5,302,000,000$6,879,000,000$4,110,000,000$1,841,000,000$958,000,000$(158,000,000$)5,019,000,000$3,638,000,000$2,831,000,000$1,068,000,000$(860,000,000$)463,000,000$622,000,000$2,063,000,000$2,897,000,000$2,099,000,000$3,123,000,000$3,327,000,000$19,140,000,000$19,245,000,000$17,671,000,000$16,195,000,000$(452,000,000$)(890,000,000$)(770,000,000$)333,000,000$762,000,000$1,799,000,000$3,030,000,000$1,427,000,000$1,294,000,000$
Equity to Common Shareholders YoY%13.69%8.58%7.59%25.56%15.44%14.25%17.79%9.85%3.14%(4.90%)(15.40%)(19.63%)(14.64%)(5.69%)(1.87%)5.15%9.68%13.18%7.43%3.37%1.78%(.30%)9.98%7.14%5.55%2.08%(1.68%).92%1.24%4.19%6.00%4.34%6.61%7.25%65.69%66.07%59.79%54.53%(1.53%)(2.97%)(2.54%)1.13%2.64%6.38%11.10%5.11%4.70%
Dividends Paid365,000,000$366,000,000$367,000,000$371,000,000$349,000,000$349,000,000$350,000,000$356,000,000$343,000,000$345,000,000$345,000,000$349,000,000$340,000,000$341,000,000$345,000,000$353,000,000$351,000,000$352,000,000$353,000,000$357,000,000$339,000,000$339,000,000$340,000,000$343,000,000$335,000,000$336,000,000$336,000,000$340,000,000$331,000,000$330,000,000$330,000,000$332,000,000$322,000,000$324,000,000$322,000,000$321,000,000$312,000,000$218,000,000$218,000,000$217,000,000$213,000,000$214,000,000$216,000,000$218,000,000$214,000,000$214,000,000$174,000,000$
Additional Paid-In Capital QoQ(273,000,000$)(540,000,000$)(266,000,000$)(257,000,000$)(282,000,000$)11,659,000,000$(184,000,000$)(182,000,000$)(190,000,000$)(108,000,000$)46,000,000$44,000,000$18,000,000$(201,000,000$)38,000,000$
Treasury Stock2,462,000,000$1,799,000,000$3,524,000,000$2,837,000,000$2,481,000,000$4,461,000,000$4,400,000,000$3,747,000,000$3,174,000,000$5,341,000,000$5,113,000,000$4,978,000,000$6,794,000,000$5,700,000,000$7,464,000,000$6,621,000,000$5,772,000,000$3,901,000,000$3,644,000,000$3,541,000,000$3,866,000,000$3,872,000,000$3,754,000,000$3,504,000,000$3,093,000,000$2,775,000,000$2,618,000,000$2,372,000,000$2,040,000,000$1,727,000,000$1,944,000,000$1,877,000,000$1,675,000,000$1,398,000,000$1,480,000,000$1,550,000,000$1,577,000,000$1,648,000,000$1,922,000,000$1,974,000,000$1,999,000,000$1,645,000,000$1,448,000,000$1,057,000,000$630,000,000$443,000,000$255,000,000$
Treasury Stock QoQ663,000,000$(1,725,000,000$)687,000,000$356,000,000$(1,980,000,000$)61,000,000$653,000,000$573,000,000$(2,167,000,000$)228,000,000$135,000,000$(1,816,000,000$)1,094,000,000$(1,764,000,000$)843,000,000$849,000,000$1,871,000,000$257,000,000$103,000,000$(325,000,000$)(6,000,000$)118,000,000$250,000,000$411,000,000$318,000,000$157,000,000$246,000,000$332,000,000$313,000,000$(217,000,000$)67,000,000$202,000,000$277,000,000$(82,000,000$)(70,000,000$)(27,000,000$)(71,000,000$)(274,000,000$)(52,000,000$)(25,000,000$)354,000,000$197,000,000$391,000,000$427,000,000$187,000,000$188,000,000$33,000,000$
Price to Sales2.01x1.97x2.03x2.15x2.00x2.13x1.93x2.04x1.86x1.77x1.72x1.80x2.12x1.81x2.05x2.25x2.04x1.89x1.84x1.86x1.93x1.50x1.66x1.48x2.06x2.23x2.06x1.96x1.82x1.87x1.80x1.95x2.11x2.05x
Price to Earnings12.53x12.23x12.62x14.28x12.01x11.65x10.66x11.34x10.22x12.14x13.78x15.49x17.43x12.54x11.74x11.14x9.77x8.63x8.74x12.75x19.69x22.93x26.16x13.74x15.84x20.25x17.86x16.38x15.01x12.04x15.44x16.49x17.59x16.85x
Price to Book1.66x1.62x1.67x1.84x1.74x1.77x1.70x1.74x1.55x1.63x1.51x1.52x1.81x1.60x1.63x1.64x1.43x1.28x1.19x1.20x1.17x.93x1.04x.97x1.28x1.35x1.25x1.23x1.18x1.22x1.16x1.24x1.33x1.31x
Goodwill20,184,000,000$19,716,000,000$19,579,000,000$19,990,000,000$19,833,000,000$19,696,000,000$19,686,000,000$19,554,000,000$16,322,000,000$16,175,000,000$16,228,000,000$16,107,000,000$15,045,000,000$15,244,000,000$15,213,000,000$15,387,000,000$15,506,000,000$15,412,000,000$15,400,000,000$15,254,000,000$15,184,000,000$14,971,000,000$15,296,000,000$15,230,000,000$15,300,000,000$15,328,000,000$15,271,000,000$15,332,000,000$15,476,000,000$15,686,000,000$15,541,000,000$15,707,000,000$15,434,000,000$15,387,000,000$15,332,000,000$15,481,000,000$15,525,000,000$15,404,000,000$4,796,000,000$4,904,000,000$4,603,000,000$
Goodwill QoQ%2.37%.70%(2.06%).79%.70%.05%.68%19.80%.91%(.33%).75%7.06%(1.31%).20%(1.13%)(.77%).61%.08%.96%.46%1.42%(2.13%).43%(.46%)(.18%).37%(.40%)(.93%)(1.34%).93%(1.06%)1.77%.31%.36%(.96%)(.28%).79%221.18%
Goodwill YoY%1.77%.10%(.54%)2.23%21.51%21.77%21.31%21.40%8.49%6.11%6.67%4.68%(2.97%)(1.09%)(1.21%).87%2.12%2.95%.68%.16%(.76%)(2.33%).16%(.67%)(1.14%)(2.28%)(1.74%)(2.39%).27%1.94%1.36%1.46%(.59%)(.11%)219.68%(2.20%)6.54%6.58%
Other Intangible Assets6,391,000,000$6,363,000,000$6,377,000,000$6,594,000,000$6,619,000,000$6,709,000,000$6,775,000,000$6,844,000,000$5,320,000,000$5,364,000,000$5,441,000,000$5,383,000,000$5,272,000,000$5,399,000,000$5,455,000,000$5,578,000,000$5,694,000,000$5,749,000,000$5,811,000,000$5,849,000,000$5,909,000,000$5,902,000,000$6,063,000,000$6,148,000,000$6,266,000,000$6,091,000,000$6,143,000,000$6,139,000,000$6,283,000,000$6,437,000,000$6,513,000,000$6,558,000,000$6,579,000,000$6,674,000,000$6,763,000,000$6,991,000,000$7,398,000,000$7,955,000,000$887,000,000$717,000,000$695,000,000$
Other Intangible Assets QoQ28,000,000$(14,000,000$)(217,000,000$)(25,000,000$)(90,000,000$)(66,000,000$)(69,000,000$)1,524,000,000$(44,000,000$)(77,000,000$)58,000,000$111,000,000$(127,000,000$)(56,000,000$)(123,000,000$)(116,000,000$)(55,000,000$)(62,000,000$)(38,000,000$)(60,000,000$)7,000,000$(161,000,000$)(85,000,000$)(118,000,000$)175,000,000$(52,000,000$)4,000,000$(144,000,000$)(154,000,000$)(76,000,000$)(45,000,000$)(21,000,000$)(95,000,000$)(89,000,000$)(228,000,000$)(407,000,000$)(557,000,000$)7,068,000,000$
Amortization of Intangible Assets74,000,000$75,000,000$82,000,000$81,000,000$80,000,000$80,000,000$84,000,000$84,000,000$70,000,000$72,000,000$74,000,000$69,000,000$71,000,000$71,000,000$71,000,000$71,000,000$73,000,000$72,000,000$73,000,000$72,000,000$72,000,000$73,000,000$76,000,000$76,000,000$77,000,000$76,000,000$86,000,000$83,000,000$85,000,000$85,000,000$66,000,000$65,000,000$65,000,000$64,000,000$3,000,000$4,000,000$5,000,000$7,000,000$35,000,000$51,000,000$55,000,000$30,000,000$30,000,000$27,000,000$
Forward Price to Sales MRQ1.94x1.90x1.96x2.26x1.96x1.96x1.87x2.04x1.78x1.54x1.69x1.82x2.00x1.57x2.11x2.37x2.00x1.75x1.85x1.78x1.77x1.39x1.59x1.64x2.02x2.03x1.98x2.04x1.95x1.77x1.74x2.03x2.12x1.93x
Forward Price to Earnings MRQ9.71x9.48x9.78x22.69x10.81x12.53x11.61x12.27x6.99x10.46x11.12x10.61x17.44x24.00x17.52x11.67x9.79x10.38x7.89x7.74x7.19x10.98x-49.98x15.04x16.87x14.66x15.44x41.89x12.57x11.45x14.67x11.08x-
Total Assets261,563,000,000$251,752,000,000$246,548,000,000$250,557,000,000$238,551,000,000$234,867,000,000$230,682,000,000$222,748,000,000$205,448,000,000$201,415,000,000$199,017,000,000$198,111,000,000$195,651,000,000$197,990,000,000$200,054,000,000$199,054,000,000$197,174,000,000$191,977,000,000$190,774,000,000$187,786,000,000$181,474,000,000$173,127,000,000$176,943,000,000$175,148,000,000$174,516,000,000$171,347,000,000$167,771,000,000$167,684,000,000$167,534,000,000$168,781,000,000$167,022,000,000$167,578,000,000$162,988,000,000$160,967,000,000$159,786,000,000$161,810,000,000$160,203,000,000$156,644,000,000$102,306,000,000$97,760,000,000$99,840,000,000$98,398,000,000$98,248,000,000$97,557,000,000$97,447,000,000$95,179,000,000$94,510,000,000$
Total Assets QoQ9,811,000,000$5,204,000,000$(4,009,000,000$)12,006,000,000$3,684,000,000$4,185,000,000$7,934,000,000$17,300,000,000$4,033,000,000$2,398,000,000$906,000,000$2,460,000,000$(2,339,000,000$)(2,064,000,000$)1,000,000,000$1,880,000,000$5,197,000,000$1,203,000,000$2,988,000,000$6,312,000,000$8,347,000,000$(3,816,000,000$)1,795,000,000$632,000,000$3,169,000,000$3,576,000,000$87,000,000$150,000,000$(1,247,000,000$)1,759,000,000$(556,000,000$)4,590,000,000$2,021,000,000$1,181,000,000$(2,024,000,000$)1,607,000,000$3,559,000,000$54,338,000,000$4,546,000,000$(2,080,000,000$)1,442,000,000$150,000,000$691,000,000$110,000,000$2,268,000,000$669,000,000$(74,000,000$)
Total Assets YoY23,012,000,000$16,885,000,000$15,866,000,000$27,809,000,000$33,103,000,000$33,452,000,000$31,665,000,000$24,637,000,000$9,797,000,000$3,425,000,000$(1,037,000,000$)(943,000,000$)(1,523,000,000$)6,013,000,000$9,280,000,000$11,268,000,000$15,700,000,000$18,850,000,000$13,831,000,000$12,638,000,000$6,958,000,000$1,780,000,000$9,172,000,000$7,464,000,000$6,982,000,000$2,566,000,000$749,000,000$106,000,000$4,546,000,000$7,814,000,000$7,236,000,000$5,768,000,000$2,785,000,000$4,323,000,000$57,480,000,000$64,050,000,000$60,363,000,000$58,246,000,000$4,058,000,000$203,000,000$2,393,000,000$3,219,000,000$3,738,000,000$2,973,000,000$3,759,000,000$1,718,000,000$1,965,000,000$
Total Liabilities187,116,000,000$180,997,000,000$178,154,000,000$180,437,000,000$173,976,000,000$170,436,000,000$166,991,000,000$165,244,000,000$152,573,000,000$148,428,000,000$148,498,000,000$150,472,000,000$143,984,000,000$141,292,000,000$140,340,000,000$139,736,000,000$137,112,000,000$132,901,000,000$131,333,000,000$131,373,000,000$126,714,000,000$120,930,000,000$121,612,000,000$120,576,000,000$120,714,000,000$118,992,000,000$117,459,000,000$116,750,000,000$116,563,000,000$117,494,000,000$115,850,000,000$117,107,000,000$112,639,000,000$111,743,000,000$111,511,000,000$113,438,000,000$112,977,000,000$110,747,000,000$73,171,000,000$68,633,000,000$70,285,000,000$68,696,000,000$68,661,000,000$67,540,000,000$67,122,000,000$65,810,000,000$65,685,000,000$
Total Liabilities QoQ6,119,000,000$2,843,000,000$(2,283,000,000$)6,461,000,000$3,540,000,000$3,445,000,000$1,747,000,000$12,671,000,000$4,145,000,000$(70,000,000$)(1,974,000,000$)6,488,000,000$2,692,000,000$952,000,000$604,000,000$2,624,000,000$4,211,000,000$1,568,000,000$(40,000,000$)4,659,000,000$5,784,000,000$(682,000,000$)1,036,000,000$(138,000,000$)1,722,000,000$1,533,000,000$709,000,000$187,000,000$(931,000,000$)1,644,000,000$(1,257,000,000$)4,468,000,000$896,000,000$232,000,000$(1,927,000,000$)461,000,000$2,230,000,000$37,576,000,000$4,538,000,000$(1,652,000,000$)1,589,000,000$35,000,000$1,121,000,000$418,000,000$1,312,000,000$125,000,000$(681,000,000$)
Total Liabilities YoY13,140,000,000$10,561,000,000$11,163,000,000$15,193,000,000$21,403,000,000$22,008,000,000$18,493,000,000$14,772,000,000$8,589,000,000$7,136,000,000$8,158,000,000$10,736,000,000$6,872,000,000$8,391,000,000$9,007,000,000$8,363,000,000$10,398,000,000$11,971,000,000$9,721,000,000$10,797,000,000$6,000,000,000$1,938,000,000$4,153,000,000$3,826,000,000$4,151,000,000$1,498,000,000$1,609,000,000$(357,000,000$)3,924,000,000$5,751,000,000$4,339,000,000$3,669,000,000$(338,000,000$)996,000,000$38,340,000,000$44,805,000,000$42,692,000,000$42,051,000,000$4,510,000,000$1,093,000,000$3,163,000,000$2,886,000,000$2,976,000,000$1,174,000,000$729,000,000$291,000,000$671,000,000$
Current Ratio
Total Current Assets
Total Current Assets QoQ
Total Current Liabilities
Total Current Liabilities QoQ
Debt to Asset Ratio.72x.72x.72x.72x.73x.73x.72x.74x.74x.74x.75x.76x.74x.71x.70x.70x.70x.69x.69x.70x.70x.70x.69x.69x.69x.69x.70x.70x.70x.70x.69x.70x.69x.69x.70x.70x.71x.71x.72x.70x.70x.70x.70x.69x.69x.69x.70x
Long Term Debt13,477,000,000$14,508,000,000$14,379,000,000$14,560,000,000$13,178,000,000$13,248,000,000$13,035,000,000$13,736,000,000$13,782,000,000$14,375,000,000$14,402,000,000$14,044,000,000$14,311,000,000$14,585,000,000$15,169,000,000$14,823,000,000$14,954,000,000$14,879,000,000$14,948,000,000$14,830,000,000$13,656,000,000$13,510,000,000$13,559,000,000$13,285,000,000$13,371,000,000$12,071,000,000$12,087,000,000$12,149,000,000$12,184,000,000$12,786,000,000$11,556,000,000$11,559,000,000$11,667,000,000$12,300,000,000$12,610,000,000$12,621,000,000$12,631,000,000$12,636,000,000$9,389,000,000$4,157,000,000$4,157,000,000$4,157,000,000$3,357,000,000$4,057,000,000$4,057,000,000$3,808,000,000$3,807,000,000$
Long Term Debt QoQ(1,031,000,000$)129,000,000$(181,000,000$)1,382,000,000$(70,000,000$)213,000,000$(701,000,000$)(46,000,000$)(593,000,000$)(27,000,000$)358,000,000$(267,000,000$)(274,000,000$)(584,000,000$)346,000,000$(131,000,000$)75,000,000$(69,000,000$)118,000,000$1,174,000,000$146,000,000$(49,000,000$)274,000,000$(86,000,000$)1,300,000,000$(16,000,000$)(62,000,000$)(35,000,000$)(602,000,000$)1,230,000,000$(3,000,000$)(108,000,000$)(633,000,000$)(310,000,000$)(11,000,000$)(10,000,000$)(5,000,000$)3,247,000,000$5,232,000,000$0$0$800,000,000$(700,000,000$)0$249,000,000$1,000,000$0$
Long Term Debt YoY299,000,000$1,260,000,000$1,344,000,000$824,000,000$(604,000,000$)(1,127,000,000$)(1,367,000,000$)(308,000,000$)(529,000,000$)(210,000,000$)(767,000,000$)(779,000,000$)(643,000,000$)(294,000,000$)221,000,000$(7,000,000$)1,298,000,000$1,369,000,000$1,389,000,000$1,545,000,000$285,000,000$1,439,000,000$1,472,000,000$1,136,000,000$1,187,000,000$(715,000,000$)531,000,000$590,000,000$517,000,000$486,000,000$(1,054,000,000$)(1,062,000,000$)(964,000,000$)(336,000,000$)3,221,000,000$8,464,000,000$8,474,000,000$8,479,000,000$6,032,000,000$100,000,000$100,000,000$349,000,000$(450,000,000$)250,000,000$250,000,000$(499,000,000$)447,000,000$
Capital Lease Obligations1,177,000,000$1,177,000,000$942,000,000$817,000,000$801,000,000$818,000,000$832,000,000$577,000,000$575,000,000$595,000,000$633,000,000$486,000,000$461,000,000$470,000,000$484,000,000$472,000,000$468,000,000$490,000,000$517,000,000$517,000,000$531,000,000$563,000,000$603,000,000$617,000,000$642,000,000$
Interest Expenses181,000,000$181,000,000$189,000,000$192,000,000$182,000,000$178,000,000$173,000,000$174,000,000$165,000,000$160,000,000$154,000,000$150,000,000$134,000,000$132,000,000$126,000,000$122,000,000$122,000,000$122,000,000$126,000,000$130,000,000$128,000,000$132,000,000$134,000,000$138,000,000$140,000,000$140,000,000$153,000,000$164,000,000$167,000,000$157,000,000$156,000,000$150,000,000$147,000,000$154,000,000$154,000,000$152,000,000$153,000,000$146,000,000$93,000,000$68,000,000$71,000,000$68,000,000$67,000,000$70,000,000$72,000,000$71,000,000$70,000,000$
Cash and Cash Equivalents2,285,000,000$2,288,000,000$2,012,000,000$2,128,000,000$7,122,000,000$1,734,000,000$1,659,000,000$1,620,000,000$1,843,000,000$1,684,000,000$1,747,000,000$1,707,000,000$1,557,000,000$1,512,000,000$1,537,000,000$1,478,000,000$1,270,000,000$1,271,000,000$1,247,000,000$1,053,000,000$1,000,000,000$1,988,000,000$728,000,000$1,088,000,000$1,297,000,000$1,063,000,000$985,000,000$870,000,000$1,011,000,000$1,091,000,000$1,775,000,000$1,038,000,000$790,000,000$948,000,000$655,000,000$806,000,000$594,000,000$847,000,000$579,000,000$
Cash and Cash Equivalents QoQ(3,000,000$)276,000,000$(116,000,000$)(4,994,000,000$)5,388,000,000$75,000,000$39,000,000$(223,000,000$)159,000,000$(63,000,000$)40,000,000$150,000,000$45,000,000$(25,000,000$)59,000,000$208,000,000$(1,000,000$)24,000,000$194,000,000$53,000,000$(988,000,000$)1,260,000,000$(360,000,000$)(209,000,000$)234,000,000$78,000,000$115,000,000$(141,000,000$)(80,000,000$)(684,000,000$)737,000,000$248,000,000$(158,000,000$)293,000,000$(151,000,000$)212,000,000$(253,000,000$)268,000,000$(189,000,000$)
Cash and Cash Equivalents YoY(4,837,000,000$)554,000,000$353,000,000$508,000,000$5,279,000,000$50,000,000$(88,000,000$)(87,000,000$)286,000,000$172,000,000$210,000,000$229,000,000$287,000,000$241,000,000$290,000,000$425,000,000$270,000,000$(717,000,000$)519,000,000$(35,000,000$)(297,000,000$)925,000,000$(257,000,000$)218,000,000$286,000,000$(28,000,000$)(790,000,000$)(168,000,000$)221,000,000$143,000,000$1,120,000,000$232,000,000$196,000,000$101,000,000$76,000,000$38,000,000$(85,000,000$)(8,000,000$)(36,000,000$)
Interest Income