Valuation for COP - findataslice
 CONOCOPHILLIPS
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 Stock95.22$94.58$89.74$104.94$99.20$105.28$114.39$127.23$116.06$119.85$103.62$99.20$117.94$102.52$89.84$100.00$72.19$67.78$60.90$52.97$40.03$32.91$42.08$30.78$65.02$56.97$61.02$66.80$62.35$77.40$69.65$59.32$54.90$50.05$
Market Cap of Common Stock118,924,286,853$118,118,719,063$113,288,675,733$133,523,578,713$114,170,517,818$122,256,377,891$133,782,991,515$149,674,436,661$137,810,565,749$143,519,257,159$125,380,231,061$120,902,628,205$146,961,621,524$130,511,380,580$116,203,507,302$129,952,691,600$95,214,774,329$90,762,983,586$82,179,583,849$71,760,298,489$42,936,484,261$35,298,153,971$45,127,650,817$33,277,255,734$71,344,408,728$63,239,215,959$68,963,335,554$75,778,193,479$71,779,931,717$89,946,176,839$81,489,261,056$69,675,937,656$65,633,818,738$60,908,309,012$
Market Cap of Common Stock QoQ%.68%4.26%(15.16%)16.95%(6.61%)(8.62%)(10.62%)8.61%(3.98%)14.47%3.70%(17.73%)12.60%12.31%(10.58%)36.48%4.91%10.45%14.52%67.13%21.64%(21.78%)35.61%(53.36%)12.82%(8.30%)(8.99%)5.57%(20.20%)10.38%16.96%6.16%7.76%
Market Cap of Common Stock YoY%4.16%(3.38%)(15.32%)(10.79%)(17.15%)(14.82%)6.70%23.80%(6.23%)9.97%7.90%(6.96%)54.35%43.79%41.40%81.09%121.76%157.13%82.11%115.64%(39.82%)(44.18%)(34.56%)(56.09%)(.61%)(29.69%)(15.37%)8.76%9.36%47.68%
Common Shares Outstanding1,248,942,3111,262,410,0261,208,243,0001,150,912,4781,161,249,7901,169,533,9761,186,716,0001,187,407,9421,197,490,6731,210,058,6891,238,498,0001,246,071,0661,273,033,3651,293,449,5471,315,478,0001,318,946,8671,339,082,0831,349,418,4542,156,999,4391,072,741,6431,072,566,2101,072,425,162-2,231,220,4231,097,268,6671,110,141,5951,130,175,9351,150,7931,151,241,8881,162,095,3081,170,066,2081,191,5871,195,515,8241,216,949,2311,237,103,953-2,487,115,7971,239,027,4091,238,505,1591,238,387,2161,243,7341,234,641,9911,233,458,5691,232,946,6161,240,0411,230,912,8721,229,567,9361,227,705,4571,233,793
Common Shares Outstanding QoQ%(1.07%)4.48%4.98%(.89%)(.71%)(1.45%)(.06%)(.84%)(1.04%)(2.30%)(.61%)(2.12%)(1.58%)(1.68%)(.26%)(1.50%)(.77%)(37.44%)101.07%.02%.01%148.07%(303.34%)(1.16%)(1.77%)98,108.45%(99.90%)(.93%)(.68%)98,093.94%(99.90%)(1.76%)(1.63%)149.74%(300.73%).04%.01%99,470.10%(99.90%).10%.04%99,327.89%(99.90%).11%.15%99,406.60%(99.90%)
Common Shares Outstanding YoY%7.55%7.94%1.81%(3.07%)(3.03%)(3.35%)(4.18%)(4.71%)(5.93%)(6.45%)(5.85%)(5.53%)(4.93%)(4.15%)(39.01%)22.95%24.85%25.83%196.67%(2.24%)(3.39%)(5.11%)(193,985.47%)(4.69%)(4.47%)(3.41%)(3.42%)(3.70%)(4.51%)(5.42%)100.05%(3.51%)(1.74%)(.10%)(200,071.68%).36%.41%.44%.30%.30%.32%.43%.51%.48%.54%.41%.89%
Total Revenue TTM51,551,000,000$51,590,000,000$49,418,000,000$49,614,000,000$50,510,000,000$48,865,000,000$48,522,000,000$49,425,000,000$52,794,000,000$58,507,000,000$61,049,000,000$57,998,000,000$50,910,000,000$41,935,000,000$34,590,000,000$24,163,000,000$19,669,000,000$14,665,000,000$13,662,000,000$21,001,000,000$24,371,000,000$29,575,000,000$32,567,000,000$34,525,000,000$36,218,000,000$36,769,000,000$36,417,000,000$34,870,000,000$32,109,000,000$30,386,000,000$29,106,000,000$27,796,000,000$27,523,000,000$26,090,000,000$23,693,000,000$23,177,000,000$24,024,000,000$26,969,000,000$29,564,000,000$34,479,000,000$39,297,000,000$44,825,000,000$52,524,000,000$54,570,000,000$56,133,000,000$55,662,000,000$54,413,000,000$
Total Revenue12,621,000,000$14,479,000,000$12,748,000,000$11,703,000,000$12,660,000,000$12,307,000,000$12,944,000,000$12,599,000,000$11,015,000,000$11,964,000,000$13,847,000,000$15,968,000,000$16,728,000,000$14,506,000,000$10,796,000,000$8,880,000,000$7,753,000,000$7,161,000,000$369,000,000$4,386,000,000$2,749,000,000$6,158,000,000$7,708,000,000$7,756,000,000$7,953,000,000$9,150,000,000$9,666,000,000$9,449,000,000$8,504,000,000$8,798,000,000$8,119,000,000$6,688,000,000$6,781,000,000$7,518,000,000$6,809,000,000$6,415,000,000$5,348,000,000$5,121,000,000$6,293,000,000$7,262,000,000$8,293,000,000$7,716,000,000$11,208,000,000$12,080,000,000$13,821,000,000$15,415,000,000$13,254,000,000$
Total Revenue QoQ%(12.83%)13.58%8.93%(7.56%)2.87%(4.92%)2.74%14.38%(7.93%)(13.60%)(13.28%)(4.54%)15.32%34.37%21.58%14.54%8.27%1,840.65%(91.59%)59.55%(55.36%)(20.11%)(.62%)(2.48%)(13.08%)(5.34%)2.30%11.11%(3.34%)8.36%21.40%(1.37%)(9.80%)10.41%6.14%19.95%4.43%(18.62%)(13.34%)(12.43%)7.48%(31.16%)(7.22%)(12.60%)(10.34%)16.31%(2.85%)
Total Revenue YoY%(.31%)17.65%(1.51%)(7.11%)14.93%2.87%(6.52%)(21.10%)(34.15%)(17.52%)28.26%79.82%115.76%102.57%2,825.75%102.46%182.03%16.29%(95.21%)(43.45%)(65.43%)(32.70%)(20.26%)(17.92%)(6.48%)4.00%19.05%41.28%25.41%17.03%19.24%4.26%26.80%46.81%8.20%(11.66%)(35.51%)(33.63%)(43.85%)(39.88%)(40.00%)(49.95%)(15.44%)(11.46%)3.53%8.82%(14.87%)
Gross Margin59.71%57.26%60.21%59.44%61.63%56.66%56.13%56.00%58.09%48.70%36.92%42.07%44.80%53.46%39.81%52.94%61.33%37.40%(563.42%)58.07%58.89%56.79%63.90%65.06%66.38%59.84%58.76%62.64%63.97%57.79%57.69%56.25%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%
Earnings to Common Shareholders TTM9,156,000,000$9,514,000,000$9,216,000,000$9,914,000,000$10,651,000,000$10,553,000,000$10,920,000,000$11,158,000,000$12,880,000,000$15,784,000,000$18,619,000,000$18,010,000,000$15,878,000,000$12,841,000,000$8,079,000,000$4,680,000,000$1,851,000,000$20,000,000$(2,701,000,000$)(1,209,000,000$)2,297,000,000$3,617,000,000$7,189,000,000$8,337,000,000$7,142,000,000$7,202,000,000$6,257,000,000$5,968,000,000$4,527,000,000$(553,000,000$)(855,000,000$)(2,469,000,000$)(3,929,000,000$)(1,560,000,000$)(3,615,000,000$)(7,030,000,000$)(7,061,000,000$)(6,169,000,000$)(4,428,000,000$)(1,017,000,000$)2,758,000,000$5,018,000,000$6,869,000,000$9,395,000,000$9,171,000,000$9,140,000,000$9,156,000,000$
Earnings to Common Shareholders1,964,000,000$2,840,000,000$2,300,000,000$2,052,000,000$2,322,000,000$2,542,000,000$2,998,000,000$2,789,000,000$2,224,000,000$2,909,000,000$3,236,000,000$4,511,000,000$5,128,000,000$5,744,000,000$2,627,000,000$2,379,000,000$2,091,000,000$982,000,000$(772,000,000$)(450,000,000$)260,000,000$(1,739,000,000$)720,000,000$3,056,000,000$1,580,000,000$1,833,000,000$1,868,000,000$1,861,000,000$1,640,000,000$888,000,000$1,579,000,000$420,000,000$(3,440,000,000$)586,000,000$(35,000,000$)(1,040,000,000$)(1,071,000,000$)(1,469,000,000$)(3,450,000,000$)(1,071,000,000$)(179,000,000$)272,000,000$(39,000,000$)2,704,000,000$2,081,000,000$2,123,000,000$2,487,000,000$
Earnings to Common Shareholders QoQ%(30.85%)23.48%12.09%(11.63%)(8.66%)(15.21%)7.49%25.41%(23.55%)(10.11%)(28.26%)(12.03%)(10.72%)118.65%10.43%13.77%112.93%227.20%(71.56%)(273.08%)114.95%(341.53%)(76.44%)93.42%(13.80%)(1.87%).38%13.48%84.69%(43.76%)275.95%112.21%(687.03%)1,774.29%96.64%2.89%27.09%57.42%(222.13%)(498.32%)(165.81%)797.44%(101.44%)29.94%(1.98%)(14.64%).28%
Earnings to Common Shareholders YoY%(15.42%)11.72%(23.28%)(26.43%)4.41%(12.62%)(7.36%)(38.17%)(56.63%)(49.36%)23.18%89.62%145.24%484.93%440.29%628.67%704.23%156.47%(207.22%)(114.73%)(83.54%)(194.87%)(61.46%)64.21%(3.66%)106.42%18.30%343.10%147.67%51.54%4,611.43%140.39%(221.20%)139.89%98.99%2.89%(498.32%)(640.07%)(8,746.15%)(139.61%)(108.60%)(87.19%)(101.57%)9.03%1.51%(.75%)74.40%
Profit Margin15.62%19.68%18.09%17.59%18.40%20.73%23.23%22.21%20.26%24.41%23.46%28.35%30.76%39.70%24.33%26.79%26.97%13.71%(209.21%)(10.26%)9.46%(28.24%)9.34%39.40%19.87%20.03%19.33%19.70%19.29%10.09%19.45%6.28%(50.73%)7.80%(.51%)(16.21%)(20.03%)(28.69%)(54.82%)(14.75%)(2.16%)3.53%(.35%)22.38%15.06%13.77%18.76%
Equity to Common Shareholders65,572,000,000$65,238,000,000$64,796,000,000$49,881,000,000$49,745,000,000$49,325,000,000$49,279,000,000$47,745,000,000$47,531,000,000$47,783,000,000$48,003,000,000$49,079,000,000$50,202,000,000$49,218,000,000$45,406,000,000$44,115,000,000$44,276,000,000$43,155,000,000$29,849,000,000$30,783,000,000$31,493,000,000$31,315,000,000$34,981,000,000$35,146,000,000$32,976,000,000$32,859,000,000$31,939,000,000$31,950,000,000$31,042,000,000$30,546,000,000$30,607,000,000$30,500,000,000$30,286,000,000$35,353,000,000$34,974,000,000$36,170,000,000$37,544,000,000$39,089,000,000$39,762,000,000$44,210,000,000$48,620,000,000$48,652,000,000$51,911,000,000$55,274,000,000$55,315,000,000$53,222,000,000$52,090,000,000$
Equity to Common Shareholders QoQ334,000,000$442,000,000$14,915,000,000$136,000,000$420,000,000$46,000,000$1,534,000,000$214,000,000$(252,000,000$)(220,000,000$)(1,076,000,000$)(1,123,000,000$)984,000,000$3,812,000,000$1,291,000,000$(161,000,000$)1,121,000,000$13,306,000,000$(934,000,000$)(710,000,000$)178,000,000$(3,666,000,000$)(165,000,000$)2,170,000,000$117,000,000$920,000,000$(11,000,000$)908,000,000$496,000,000$(61,000,000$)107,000,000$214,000,000$(5,067,000,000$)379,000,000$(1,196,000,000$)(1,374,000,000$)(1,545,000,000$)(673,000,000$)(4,448,000,000$)(4,410,000,000$)(32,000,000$)(3,259,000,000$)(3,363,000,000$)(41,000,000$)2,093,000,000$1,132,000,000$977,000,000$
Equity to Common Shareholders QoQ%.51%.68%29.90%.27%.85%.09%3.21%.45%(.53%)(.46%)(2.19%)(2.24%)2.00%8.40%2.93%(.36%)2.60%44.58%(3.03%)(2.25%).57%(10.48%)(.47%)6.58%.36%2.88%(.03%)2.93%1.62%(.20%).35%.71%(14.33%)1.08%(3.31%)(3.66%)(3.95%)(1.69%)(10.06%)(9.07%)(.07%)(6.28%)(6.08%)(.07%)3.93%2.17%1.91%
Equity to Common Shareholders YoY15,827,000,000$15,913,000,000$15,517,000,000$2,136,000,000$2,214,000,000$1,542,000,000$1,276,000,000$(1,334,000,000$)(2,671,000,000$)(1,435,000,000$)2,597,000,000$4,964,000,000$5,926,000,000$6,063,000,000$15,557,000,000$13,332,000,000$12,783,000,000$11,840,000,000$(5,132,000,000$)(4,363,000,000$)(1,483,000,000$)(1,544,000,000$)3,042,000,000$3,196,000,000$1,934,000,000$2,313,000,000$1,332,000,000$1,450,000,000$756,000,000$(4,807,000,000$)(4,367,000,000$)(5,670,000,000$)(7,258,000,000$)(3,736,000,000$)(4,788,000,000$)(8,040,000,000$)(11,076,000,000$)(9,563,000,000$)(12,149,000,000$)(11,064,000,000$)(6,695,000,000$)(4,570,000,000$)(179,000,000$)4,161,000,000$6,807,000,000$4,419,000,000$4,103,000,000$
Equity to Common Shareholders YoY%31.82%32.26%31.49%4.47%4.66%3.23%2.66%(2.72%)(5.32%)(2.92%)5.72%11.25%13.38%14.05%52.12%43.31%40.59%37.81%(14.67%)(12.41%)(4.50%)(4.70%)9.52%10.00%6.23%7.57%4.35%4.75%2.50%(13.60%)(12.49%)(15.68%)(19.33%)(9.56%)(12.04%)(18.19%)(22.78%)(19.66%)(23.40%)(20.02%)(12.10%)(8.59%)(.34%)8.14%14.03%9.06%8.55%
Dividends Paid984,000,000$998,000,000$897,000,000$910,000,000$915,000,000$924,000,000$1,408,000,000$1,337,000,000$1,350,000,000$1,488,000,000$2,390,000,000$1,484,000,000$988,000,000$864,000,000$609,000,000$579,000,000$583,000,000$588,000,000$464,000,000$454,000,000$455,000,000$458,000,000$463,000,000$341,000,000$346,000,000$350,000,000$354,000,000$334,000,000$337,000,000$338,000,000$319,000,000$324,000,000$331,000,000$331,000,000$313,000,000$314,000,000$313,000,000$313,000,000$923,000,000$922,000,000$909,000,000$910,000,000$907,000,000$907,000,000$856,000,000$855,000,000$853,000,000$
Additional Paid-In Capital QoQ
Treasury Stock73,899,000,000$72,666,000,000$71,152,000,000$69,184,000,000$68,005,000,000$66,974,000,000$65,640,000,000$64,529,000,000$63,217,000,000$61,904,000,000$60,189,000,000$57,444,000,000$54,644,000,000$52,344,000,000$50,920,000,000$49,521,000,000$48,278,000,000$47,672,000,000$47,297,000,000$47,130,000,000$47,130,000,000$47,130,000,000$46,405,000,000$45,656,000,000$44,906,000,000$43,656,000,000$42,905,000,000$41,979,000,000$41,052,000,000$40,406,000,000$39,906,000,000$38,951,000,000$37,981,000,000$37,018,000,000$36,906,000,000$36,780,000,000$36,780,000,000$36,780,000,000$36,780,000,000$36,780,000,000$36,780,000,000$36,780,000,000$36,780,000,000$36,780,000,000$36,780,000,000$36,780,000,000$36,780,000,000$
Treasury Stock QoQ1,233,000,000$1,514,000,000$1,968,000,000$1,179,000,000$1,031,000,000$1,334,000,000$1,111,000,000$1,312,000,000$1,313,000,000$1,715,000,000$2,745,000,000$2,800,000,000$2,300,000,000$1,424,000,000$1,399,000,000$1,243,000,000$606,000,000$375,000,000$167,000,000$0$0$725,000,000$749,000,000$750,000,000$1,250,000,000$751,000,000$926,000,000$927,000,000$646,000,000$500,000,000$955,000,000$970,000,000$963,000,000$112,000,000$126,000,000$0$0$0$0$0$0$0$0$0$0$0$0$
Price to Sales2.31x2.29x2.20x2.59x2.31x2.46x2.65x3.06x2.84x2.90x2.37x2.07x2.41x2.25x2.28x3.10x2.75x3.76x4.18x4.89x3.14x1.68x1.85x1.13x2.19x1.83x1.90x2.06x1.97x2.58x2.54x2.29x2.25x2.19x
Price to Earnings12.99x12.90x12.37x14.03x12.39x12.33x12.56x14.18x12.62x12.86x9.73x7.66x7.89x7.25x7.32x10.12x11.79x19.39x44.40x3,588.01x--19.65x9.20x9.92x7.59x9.66x10.52x11.47x15.07x18.00x---
Price to Book1.81x1.80x1.73x2.05x1.76x2.45x2.69x3.03x2.80x3.01x2.64x2.53x3.06x2.66x2.31x2.64x2.10x2.06x1.86x1.66x1.44x1.15x1.43x1.06x2.04x1.80x2.09x2.31x2.25x2.82x2.63x2.28x2.14x2.00x
Goodwill
Goodwill QoQ%
Goodwill YoY%
Other Intangible Assets
Other Intangible Assets QoQ
Amortization of Intangible Assets
Forward Price to Sales MRQ2.36x2.34x2.24x2.31x2.24x2.61x2.64x3.04x2.66x2.85x2.85x2.53x2.65x2.04x1.74x2.24x2.20x2.56x2.65x2.51x29.09x2.01x4.10x1.35x2.31x2.04x2.17x2.07x1.86x2.38x2.40x1.98x2.02x2.28x
Forward Price to Earnings MRQ15.14x15.04x14.42x11.75x12.41x14.89x14.40x14.72x11.49x12.86x14.09x10.39x11.35x7.23x5.67x5.66x9.06x9.54x9.83x18.27x--43.39x-24.77x5.17x10.91x10.34x9.61x12.08x12.42x19.62x10.39x36.25x
Total Assets122,599,000,000$124,254,000,000$122,780,000,000$96,699,000,000$95,994,000,000$95,348,000,000$95,924,000,000$93,651,000,000$89,605,000,000$91,441,000,000$93,829,000,000$94,837,000,000$93,693,000,000$93,308,000,000$90,661,000,000$87,304,000,000$85,403,000,000$83,693,000,000$62,618,000,000$63,157,000,000$63,046,000,000$65,033,000,000$70,514,000,000$70,340,000,000$71,261,000,000$71,498,000,000$69,980,000,000$70,556,000,000$68,936,000,000$70,727,000,000$73,362,000,000$74,861,000,000$78,004,000,000$87,973,000,000$89,772,000,000$94,284,000,000$96,054,000,000$99,834,000,000$97,484,000,000$105,949,000,000$112,003,000,000$110,042,000,000$116,539,000,000$118,986,000,000$121,648,000,000$120,025,000,000$118,057,000,000$
Total Assets QoQ(1,655,000,000$)1,474,000,000$26,081,000,000$705,000,000$646,000,000$(576,000,000$)2,273,000,000$4,046,000,000$(1,836,000,000$)(2,388,000,000$)(1,008,000,000$)1,144,000,000$385,000,000$2,647,000,000$3,357,000,000$1,901,000,000$1,710,000,000$21,075,000,000$(539,000,000$)111,000,000$(1,987,000,000$)(5,481,000,000$)174,000,000$(921,000,000$)(237,000,000$)1,518,000,000$(576,000,000$)1,620,000,000$(1,791,000,000$)(2,635,000,000$)(1,499,000,000$)(3,143,000,000$)(9,969,000,000$)(1,799,000,000$)(4,512,000,000$)(1,770,000,000$)(3,780,000,000$)2,350,000,000$(8,465,000,000$)(6,054,000,000$)1,961,000,000$(6,497,000,000$)(2,447,000,000$)(2,662,000,000$)1,623,000,000$1,968,000,000$(1,703,000,000$)
Total Assets YoY26,605,000,000$28,906,000,000$26,856,000,000$3,048,000,000$6,389,000,000$3,907,000,000$2,095,000,000$(1,186,000,000$)(4,088,000,000$)(1,867,000,000$)3,168,000,000$7,533,000,000$8,290,000,000$9,615,000,000$28,043,000,000$24,147,000,000$22,357,000,000$18,660,000,000$(7,896,000,000$)(7,183,000,000$)(8,215,000,000$)(6,465,000,000$)534,000,000$(216,000,000$)2,325,000,000$771,000,000$(3,382,000,000$)(4,305,000,000$)(9,068,000,000$)(17,246,000,000$)(16,410,000,000$)(19,423,000,000$)(18,050,000,000$)(11,861,000,000$)(7,712,000,000$)(11,665,000,000$)(15,949,000,000$)(10,208,000,000$)(19,055,000,000$)(13,037,000,000$)(9,645,000,000$)(9,983,000,000$)(1,518,000,000$)(774,000,000$)4,701,000,000$2,245,000,000$913,000,000$
Total Liabilities57,027,000,000$59,016,000,000$57,984,000,000$46,818,000,000$46,249,000,000$46,023,000,000$46,645,000,000$45,906,000,000$42,074,000,000$43,658,000,000$45,826,000,000$45,758,000,000$43,491,000,000$44,090,000,000$45,255,000,000$43,189,000,000$41,127,000,000$40,538,000,000$32,769,000,000$32,374,000,000$31,553,000,000$33,646,000,000$35,464,000,000$35,101,000,000$38,187,000,000$38,517,000,000$37,916,000,000$38,477,000,000$37,714,000,000$40,009,000,000$42,561,000,000$44,149,000,000$47,505,000,000$52,372,000,000$54,546,000,000$57,828,000,000$58,223,000,000$60,427,000,000$57,402,000,000$61,394,000,000$63,034,000,000$61,034,000,000$64,266,000,000$63,325,000,000$65,962,000,000$66,404,000,000$65,565,000,000$
Total Liabilities QoQ(1,989,000,000$)1,032,000,000$11,166,000,000$569,000,000$226,000,000$(622,000,000$)739,000,000$3,832,000,000$(1,584,000,000$)(2,168,000,000$)68,000,000$2,267,000,000$(599,000,000$)(1,165,000,000$)2,066,000,000$2,062,000,000$589,000,000$7,769,000,000$395,000,000$821,000,000$(2,093,000,000$)(1,818,000,000$)363,000,000$(3,086,000,000$)(330,000,000$)601,000,000$(561,000,000$)763,000,000$(2,295,000,000$)(2,552,000,000$)(1,588,000,000$)(3,356,000,000$)(4,867,000,000$)(2,174,000,000$)(3,282,000,000$)(395,000,000$)(2,204,000,000$)3,025,000,000$(3,992,000,000$)(1,640,000,000$)2,000,000,000$(3,232,000,000$)941,000,000$(2,637,000,000$)(442,000,000$)839,000,000$(2,658,000,000$)
Total Liabilities YoY10,778,000,000$12,993,000,000$11,339,000,000$912,000,000$4,175,000,000$2,365,000,000$819,000,000$148,000,000$(1,417,000,000$)(432,000,000$)571,000,000$2,569,000,000$2,364,000,000$3,552,000,000$12,486,000,000$10,815,000,000$9,574,000,000$6,892,000,000$(2,695,000,000$)(2,727,000,000$)(6,634,000,000$)(4,871,000,000$)(2,452,000,000$)(3,376,000,000$)473,000,000$(1,492,000,000$)(4,645,000,000$)(5,672,000,000$)(9,791,000,000$)(12,363,000,000$)(11,985,000,000$)(13,679,000,000$)(10,718,000,000$)(8,055,000,000$)(2,856,000,000$)(3,566,000,000$)(4,811,000,000$)(607,000,000$)(6,864,000,000$)(1,931,000,000$)(2,928,000,000$)(5,370,000,000$)(1,299,000,000$)(4,898,000,000$)(2,053,000,000$)(2,136,000,000$)(3,152,000,000$)
Current Ratio1.27x1.27x1.29x1.30x1.33x1.35x1.43x1.66x1.41x1.39x1.46x1.46x1.54x1.51x1.34x1.93x2.11x2.03x2.25x2.38x2.69x2.16x2.40x2.56x1.76x1.86x1.80x1.99x1.75x1.85x1.76x2.38x2.00x1.43x1.25x1.28x1.26x1.24x.95x1.17x1.37x1.13x1.31x1.15x1.16x1.19x1.26x
Total Current Assets13,939,000,000$16,906,000,000$15,647,000,000$13,984,000,000$13,734,000,000$13,721,000,000$14,330,000,000$17,181,000,000$13,501,000,000$16,116,000,000$18,749,000,000$20,453,000,000$18,860,000,000$17,586,000,000$16,050,000,000$20,181,000,000$17,172,000,000$14,614,000,000$12,066,000,000$11,059,000,000$11,053,000,000$13,144,000,000$16,913,000,000$15,217,000,000$15,800,000,000$13,683,000,000$13,274,000,000$14,723,000,000$11,608,000,000$13,187,000,000$16,512,000,000$16,954,000,000$19,879,000,000$10,728,000,000$8,609,000,000$9,641,000,000$9,259,000,000$10,934,000,000$8,789,000,000$9,664,000,000$11,944,000,000$10,840,000,000$15,068,000,000$16,253,000,000$18,836,000,000$20,400,000,000$19,023,000,000$
Total Current Assets QoQ(2,967,000,000$)1,259,000,000$1,663,000,000$250,000,000$13,000,000$(609,000,000$)(2,851,000,000$)3,680,000,000$(2,615,000,000$)(2,633,000,000$)(1,704,000,000$)1,593,000,000$1,274,000,000$1,536,000,000$(4,131,000,000$)3,009,000,000$2,558,000,000$2,548,000,000$1,007,000,000$6,000,000$(2,091,000,000$)(3,769,000,000$)1,696,000,000$(583,000,000$)2,117,000,000$409,000,000$(1,449,000,000$)3,115,000,000$(1,579,000,000$)(3,325,000,000$)(442,000,000$)(2,925,000,000$)9,151,000,000$2,119,000,000$(1,032,000,000$)382,000,000$(1,675,000,000$)2,145,000,000$(875,000,000$)(2,280,000,000$)1,104,000,000$(4,228,000,000$)(1,185,000,000$)(2,583,000,000$)(1,564,000,000$)1,377,000,000$(3,534,000,000$)
Total Current Liabilities10,986,000,000$13,329,000,000$12,124,000,000$10,765,000,000$10,324,000,000$10,163,000,000$10,005,000,000$10,338,000,000$9,548,000,000$11,553,000,000$12,847,000,000$13,997,000,000$12,216,000,000$11,624,000,000$12,021,000,000$10,449,000,000$8,150,000,000$7,184,000,000$5,366,000,000$4,640,000,000$4,105,000,000$6,075,000,000$7,043,000,000$5,942,000,000$8,996,000,000$7,370,000,000$7,395,000,000$7,401,000,000$6,638,000,000$7,109,000,000$9,397,000,000$7,131,000,000$9,926,000,000$7,526,000,000$6,909,000,000$7,537,000,000$7,348,000,000$8,825,000,000$9,256,000,000$8,287,000,000$8,734,000,000$9,563,000,000$11,537,000,000$14,141,000,000$16,191,000,000$17,117,000,000$15,129,000,000$
Total Current Liabilities QoQ(2,343,000,000$)1,205,000,000$1,359,000,000$441,000,000$161,000,000$158,000,000$(333,000,000$)790,000,000$(2,005,000,000$)(1,294,000,000$)(1,150,000,000$)1,781,000,000$592,000,000$(397,000,000$)1,572,000,000$2,299,000,000$966,000,000$1,818,000,000$726,000,000$535,000,000$(1,970,000,000$)(968,000,000$)1,101,000,000$(3,054,000,000$)1,626,000,000$(25,000,000$)(6,000,000$)763,000,000$(471,000,000$)(2,288,000,000$)2,266,000,000$(2,795,000,000$)2,400,000,000$617,000,000$(628,000,000$)189,000,000$(1,477,000,000$)(431,000,000$)969,000,000$(447,000,000$)(829,000,000$)(1,974,000,000$)(2,604,000,000$)(2,050,000,000$)(926,000,000$)1,988,000,000$(1,206,000,000$)
Debt to Asset Ratio.47x.47x.47x.48x.48x.48x.49x.49x.47x.48x.49x.48x.46x.47x.50x.49x.48x.48x.52x.51x.50x.52x.50x.50x.54x.54x.54x.55x.55x.57x.58x.59x.61x.60x.61x.61x.61x.61x.59x.58x.56x.55x.55x.53x.54x.55x.56x
Long Term Debt23,115,000,000$23,176,000,000$23,289,000,000$16,990,000,000$17,040,000,000$17,304,000,000$17,863,000,000$18,182,000,000$15,565,000,000$15,266,000,000$16,226,000,000$16,297,000,000$16,295,000,000$17,586,000,000$18,734,000,000$18,748,000,000$18,805,000,000$19,338,000,000$14,750,000,000$14,905,000,000$14,852,000,000$14,847,000,000$14,790,000,000$14,799,000,000$14,809,000,000$14,832,000,000$14,856,000,000$14,902,000,000$14,885,000,000$16,709,000,000$17,128,000,000$19,673,000,000$19,670,000,000$25,340,000,000$26,186,000,000$27,353,000,000$27,346,000,000$27,376,000,000$23,453,000,000$24,716,000,000$24,787,000,000$22,318,000,000$22,383,000,000$19,499,000,000$19,570,000,000$19,494,000,000$21,073,000,000$
Long Term Debt QoQ(61,000,000$)(113,000,000$)6,299,000,000$(50,000,000$)(264,000,000$)(559,000,000$)(319,000,000$)2,617,000,000$299,000,000$(960,000,000$)(71,000,000$)2,000,000$(1,291,000,000$)(1,148,000,000$)(14,000,000$)(57,000,000$)(533,000,000$)4,588,000,000$(155,000,000$)53,000,000$5,000,000$57,000,000$(9,000,000$)(10,000,000$)(23,000,000$)(24,000,000$)(46,000,000$)17,000,000$(1,824,000,000$)(419,000,000$)(2,545,000,000$)3,000,000$(5,670,000,000$)(846,000,000$)(1,167,000,000$)7,000,000$(30,000,000$)3,923,000,000$(1,263,000,000$)(71,000,000$)2,469,000,000$(65,000,000$)2,884,000,000$(71,000,000$)76,000,000$(1,579,000,000$)(23,000,000$)
Long Term Debt YoY6,075,000,000$5,872,000,000$5,426,000,000$(1,192,000,000$)1,475,000,000$2,038,000,000$1,637,000,000$1,885,000,000$(730,000,000$)(2,320,000,000$)(2,508,000,000$)(2,451,000,000$)(2,510,000,000$)(1,752,000,000$)3,984,000,000$3,843,000,000$3,953,000,000$4,491,000,000$(40,000,000$)106,000,000$43,000,000$15,000,000$(66,000,000$)(103,000,000$)(76,000,000$)(1,877,000,000$)(2,272,000,000$)(4,771,000,000$)(4,785,000,000$)(8,631,000,000$)(9,058,000,000$)(7,680,000,000$)(7,676,000,000$)(2,036,000,000$)2,733,000,000$2,637,000,000$2,559,000,000$5,058,000,000$1,070,000,000$5,217,000,000$5,217,000,000$2,824,000,000$1,310,000,000$(1,597,000,000$)(1,597,000,000$)(825,000,000$)303,000,000$
Capital Lease Obligations1,024,000,000$697,000,000$545,000,000$667,000,000$785,000,000$932,000,000$805,000,000$1,044,000,000$967,000,000$
Interest Expenses
Cash and Cash Equivalents4,901,000,000$6,309,000,000$5,607,000,000$5,221,000,000$4,294,000,000$5,574,000,000$5,635,000,000$8,830,000,000$5,735,000,000$6,974,000,000$6,458,000,000$8,010,000,000$6,909,000,000$6,414,000,000$5,028,000,000$9,833,000,000$6,608,000,000$2,831,000,000$2,991,000,000$2,490,000,000$2,907,000,000$3,908,000,000$5,088,000,000$7,193,000,000$5,941,000,000$6,218,000,000$5,915,000,000$3,716,000,000$3,234,000,000$4,984,000,000$6,325,000,000$6,911,000,000$7,534,000,000$3,109,000,000$3,610,000,000$4,090,000,000$2,863,000,000$4,866,000,000$2,368,000,000$2,413,000,000$3,813,000,000$2,664,000,000$5,062,000,000$5,408,000,000$6,142,000,000$7,520,000,000$6,246,000,000$
Cash and Cash Equivalents QoQ(1,408,000,000$)702,000,000$386,000,000$927,000,000$(1,280,000,000$)(61,000,000$)(3,195,000,000$)3,095,000,000$(1,239,000,000$)516,000,000$(1,552,000,000$)1,101,000,000$495,000,000$1,386,000,000$(4,805,000,000$)3,225,000,000$3,777,000,000$(160,000,000$)501,000,000$(417,000,000$)(1,001,000,000$)(1,180,000,000$)(2,105,000,000$)1,252,000,000$(277,000,000$)303,000,000$2,199,000,000$482,000,000$(1,750,000,000$)(1,341,000,000$)(586,000,000$)(623,000,000$)4,425,000,000$(501,000,000$)(480,000,000$)1,227,000,000$(2,003,000,000$)2,498,000,000$(45,000,000$)(1,400,000,000$)1,149,000,000$(2,398,000,000$)(346,000,000$)(734,000,000$)(1,378,000,000$)1,274,000,000$2,363,000,000$
Cash and Cash Equivalents YoY607,000,000$735,000,000$(28,000,000$)(3,609,000,000$)(1,441,000,000$)(1,400,000,000$)(823,000,000$)820,000,000$(1,174,000,000$)560,000,000$1,430,000,000$(1,823,000,000$)301,000,000$3,583,000,000$2,037,000,000$7,343,000,000$3,701,000,000$(1,077,000,000$)(2,097,000,000$)(4,703,000,000$)(3,034,000,000$)(2,310,000,000$)(827,000,000$)3,477,000,000$2,707,000,000$1,234,000,000$(410,000,000$)(3,195,000,000$)(4,300,000,000$)1,875,000,000$2,715,000,000$2,821,000,000$4,671,000,000$(1,757,000,000$)1,242,000,000$1,677,000,000$(950,000,000$)2,202,000,000$(2,694,000,000$)(2,995,000,000$)(2,329,000,000$)(4,856,000,000$)(1,184,000,000$)1,525,000,000$2,233,000,000$2,098,000,000$2,628,000,000$
Interest Income67,000,000$76,000,000$97,000,000$103,000,000$