Valuation for CVX - findataslice
 CHEVRON 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 Stock154.93$155.35$143.13$167.25$144.90$147.24$156.43$157.74$149.16$168.67$157.37$163.17$179.50$143.82$144.78$162.85$117.33$101.49$104.74$104.79$84.40$72.02$89.21$72.36$120.45$118.67$124.40$123.22$108.79$122.28$126.42$114.08$125.40$117.52$
Market Cap of Common Stock267,717,548,954$268,434,664,960$249,961,359,623$294,460,105,313$260,389,547,536$269,289,755,718$288,918,387,987$292,965,637,298$281,576,590,871$314,948,250,920$298,092,656,096$311,112,003,759$347,088,119,007$281,518,274,949$284,465,692,160$317,159,062,396$226,175,388,876$196,272,723,197$201,944,185,228$201,865,021,100$157,602,099,011$134,480,629,261$166,553,165,367$135,987,939,995$227,755,555,045$225,275,827,861$236,947,921,988$234,125,733,287$207,873,143,604$234,306,467,388$241,583,150,312$217,921,691,444$238,181,490,571$222,700,716,011$
Market Cap of Common Stock QoQ%(.27%)7.39%(15.11%)13.08%(3.31%)(6.79%)(1.38%)4.05%(10.60%)5.65%(4.19%)(10.37%)23.29%(1.04%)(10.31%)40.23%15.24%(2.81%).04%28.09%17.19%(19.26%)22.48%(40.29%)1.10%(4.93%)1.21%12.63%(11.28%)(3.01%)10.86%(8.51%)6.95%
Market Cap of Common Stock YoY%2.81%(.32%)(13.48%).51%(7.52%)(14.50%)(3.08%)(5.83%)(18.88%)11.88%4.79%(1.91%)53.46%43.43%40.86%57.11%43.51%45.95%21.25%48.44%(30.80%)(40.30%)(29.71%)(41.92%)9.57%(3.85%)(1.92%)7.44%(12.73%)5.21%
Common Shares Outstanding1,727,990,3761,746,393,9051,771,445,0001,797,091,3251,828,917,1131,847,009,0331,862,177,0001,887,748,6651,867,245,2181,894,215,2641,908,391,0001,933,638,5461,957,434,8141,964,813,4561,929,806,0571,927,685,9191,933,911,9441,928,052,1791,925,186,3171,867,323,4481,867,267,8321,866,978,6501,882,168,1011,890,872,1881,898,418,4711,904,726,0611,902,837,6901,910,774,3691,916,147,1001,910,956,7341,904,701,8851,899,373,9281,895,002,6891,894,556,8061,891,506,4221,887,769,3201,886,520,4481,884,702,3871,882,814,0001,882,036,7041,881,734,6231,880,477,7111,872,510,0001,890,424,3851,898,931,8251,903,650,0991,903,548,000
Common Shares Outstanding QoQ%(1.05%)(1.41%)(1.43%)(1.74%)(.98%)(.82%)(1.36%)1.10%(1.42%)(.74%)(1.31%)(1.22%)(.38%)1.81%.11%(.32%).30%.15%3.10%.00%.02%(.81%)(.46%)(.40%)(.33%).10%(.42%)(.28%).27%.33%.28%.23%.02%.16%.20%.07%.10%.10%.04%.02%.07%.43%(.95%)(.45%)(.25%).01%(1.02%)
Common Shares Outstanding YoY%(5.52%)(5.45%)(4.87%)(4.80%)(2.05%)(2.49%)(2.42%)(2.37%)(4.61%)(3.59%)(1.11%).31%1.22%1.91%.24%3.23%3.57%3.27%2.29%(1.25%)(1.64%)(1.98%)(1.09%)(1.04%)(.93%)(.33%)(.10%).60%1.12%.87%.70%.62%.45%.52%.46%.31%.25%.23%.55%(.44%)(.91%)(1.22%)(1.63%)(1.70%)(1.71%)(1.82%)(1.68%)
Total Revenue TTM187,736,000,000$192,935,000,000$193,414,000,000$194,013,000,000$197,009,000,000$194,651,000,000$196,913,000,000$202,503,000,000$214,089,000,000$232,245,000,000$235,717,000,000$227,055,000,000$206,099,000,000$176,844,000,000$155,606,000,000$134,588,000,000$116,033,000,000$95,842,000,000$94,471,000,000$104,202,000,000$114,984,000,000$135,381,000,000$139,865,000,000$145,629,000,000$152,955,000,000$157,123,000,000$158,902,000,000$154,945,000,000$146,732,000,000$139,118,000,000$136,571,000,000$131,687,000,000$127,935,000,000$124,340,000,000$114,472,000,000$112,222,000,000$116,397,000,000$127,472,000,000$138,477,000,000$155,318,000,000$175,682,000,000$193,263,000,000$211,970,000,000$222,040,000,000$225,864,000,000$225,295,000,000$228,848,000,000$
Total Revenue44,375,000,000$46,101,000,000$48,334,000,000$48,926,000,000$49,574,000,000$46,580,000,000$48,933,000,000$51,922,000,000$47,216,000,000$48,842,000,000$54,523,000,000$63,508,000,000$65,372,000,000$52,314,000,000$45,861,000,000$42,552,000,000$36,117,000,000$31,076,000,000$24,843,000,000$23,997,000,000$15,926,000,000$29,705,000,000$34,574,000,000$34,779,000,000$36,323,000,000$34,189,000,000$40,338,000,000$42,105,000,000$40,491,000,000$35,968,000,000$36,381,000,000$33,892,000,000$32,877,000,000$33,421,000,000$31,497,000,000$30,140,000,000$29,282,000,000$23,553,000,000$29,247,000,000$34,315,000,000$40,357,000,000$34,558,000,000$46,088,000,000$54,679,000,000$57,938,000,000$53,265,000,000$56,158,000,000$
Total Revenue QoQ%(3.74%)(4.62%)(1.21%)(1.31%)6.43%(4.81%)(5.76%)9.97%(3.33%)(10.42%)(14.15%)(2.85%)24.96%14.07%7.78%17.82%16.22%25.09%3.53%50.68%(46.39%)(14.08%)(.59%)(4.25%)6.24%(15.24%)(4.20%)3.99%12.58%(1.14%)7.34%3.09%(1.63%)6.11%4.50%2.93%24.32%(19.47%)(14.77%)(14.97%)16.78%(25.02%)(15.71%)(5.63%)8.77%(5.15%)(4.01%)
Total Revenue YoY%(10.49%)(1.03%)(1.22%)(5.77%)4.99%(4.63%)(10.25%)(18.24%)(27.77%)(6.64%)18.89%49.25%81.00%68.34%84.60%77.32%126.78%4.62%(28.15%)(31.00%)(56.16%)(13.12%)(14.29%)(17.40%)(10.29%)(4.95%)10.88%24.23%23.16%7.62%15.51%12.45%12.28%41.90%7.69%(12.17%)(27.44%)(31.85%)(36.54%)(37.24%)(30.35%)(35.12%)(17.93%)(6.54%).99%(6.25%)(7.26%)
Gross Margin39.48%37.94%37.63%37.76%37.74%40.44%41.80%37.74%38.61%39.79%40.26%38.98%37.77%36.13%34.11%43.99%42.88%43.47%39.43%43.96%48.86%47.79%43.04%42.83%42.64%42.37%40.70%41.38%38.89%40.97%41.84%44.60%44.26%94.98%94.61%94.12%93.91%92.99%94.13%94.75%95.13%94.57%95.65%96.13%96.34%96.35%96.21%
Earnings to Common Shareholders TTM13,716,000,000$15,660,000,000$17,661,000,000$16,681,000,000$18,720,000,000$20,296,000,000$21,369,000,000$25,463,000,000$30,168,000,000$35,780,000,000$35,465,000,000$34,167,000,000$29,047,000,000$20,507,000,000$15,625,000,000$9,905,000,000$3,587,000,000$(7,765,000,000$)(5,543,000,000$)(11,488,000,000$)(8,701,000,000$)3,874,000,000$2,924,000,000$13,264,000,000$14,731,000,000$13,835,000,000$14,824,000,000$14,205,000,000$12,110,000,000$10,151,000,000$9,195,000,000$6,499,000,000$5,830,000,000$2,910,000,000$(497,000,000$)(1,500,000,000$)(746,000,000$)1,295,000,000$4,587,000,000$8,646,000,000$12,202,000,000$17,296,000,000$19,241,000,000$20,700,000,000$20,057,000,000$19,757,000,000$21,423,000,000$
Earnings to Common Shareholders2,490,000,000$3,500,000,000$3,239,000,000$4,487,000,000$4,434,000,000$5,501,000,000$2,259,000,000$6,526,000,000$6,010,000,000$6,574,000,000$6,353,000,000$11,231,000,000$11,622,000,000$6,259,000,000$5,055,000,000$6,111,000,000$3,082,000,000$1,377,000,000$(665,000,000$)(207,000,000$)(8,270,000,000$)3,599,000,000$(6,610,000,000$)2,580,000,000$4,305,000,000$2,649,000,000$3,730,000,000$4,047,000,000$3,409,000,000$3,638,000,000$3,111,000,000$1,952,000,000$1,450,000,000$2,682,000,000$415,000,000$1,283,000,000$(1,470,000,000$)(725,000,000$)(588,000,000$)2,037,000,000$571,000,000$2,567,000,000$3,471,000,000$5,593,000,000$5,665,000,000$4,512,000,000$4,930,000,000$
Earnings to Common Shareholders QoQ%(28.86%)8.06%(27.81%)1.20%(19.40%)143.52%(65.39%)8.59%(8.58%)3.48%(43.43%)(3.36%)85.69%23.82%(17.28%)98.28%123.82%307.07%(221.26%)97.50%(329.79%)154.45%(356.20%)(40.07%)62.51%(28.98%)(7.83%)18.72%(6.30%)16.94%59.38%34.62%(45.94%)546.27%(67.65%)187.28%(102.76%)(23.30%)(128.87%)256.74%(77.76%)(26.04%)(37.94%)(1.27%)25.55%(8.48%)(.40%)
Earnings to Common Shareholders YoY%(43.84%)(36.38%)43.38%(31.24%)(26.22%)(16.32%)(64.44%)(41.89%)(48.29%)5.03%25.68%83.78%277.09%354.54%860.15%3,052.17%137.27%(61.74%)89.94%(108.02%)(292.10%)35.86%(277.21%)(36.25%)26.28%(27.19%)19.90%107.33%135.10%35.65%649.64%52.14%198.64%469.93%170.58%(37.02%)(357.44%)(128.24%)(116.94%)(63.58%)(89.92%)(43.11%)(29.59%)12.99%5.59%(26.97%)(31.95%)
Profit Margin5.61%7.59%6.70%9.17%8.94%11.81%4.62%12.57%12.73%13.46%11.65%17.68%17.78%11.96%11.02%14.36%8.53%4.43%(2.68%)(.86%)(51.93%)12.12%(19.12%)7.42%11.85%7.75%9.25%9.61%8.42%10.12%8.55%5.76%4.41%8.03%1.32%4.26%(5.02%)(3.08%)(2.01%)5.94%1.42%7.43%7.53%10.23%9.78%8.47%8.78%
Equity to Common Shareholders146,417,000,000$149,244,000,000$152,318,000,000$156,202,000,000$159,233,000,000$160,625,000,000$160,957,000,000$165,265,000,000$158,325,000,000$159,449,000,000$159,282,000,000$158,680,000,000$153,554,000,000$146,219,000,000$139,067,000,000$135,862,000,000$133,182,000,000$131,888,000,000$131,688,000,000$131,774,000,000$134,118,000,000$143,930,000,000$144,213,000,000$155,841,000,000$156,395,000,000$155,045,000,000$154,554,000,000$153,575,000,000$152,198,000,000$150,356,000,000$148,124,000,000$146,713,000,000$146,203,000,000$146,592,000,000$145,556,000,000$146,800,000,000$147,163,000,000$150,307,000,000$152,716,000,000$154,912,000,000$154,669,000,000$155,803,000,000$155,028,000,000$156,140,000,000$153,581,000,000$150,661,000,000$149,113,000,000$
Equity to Common Shareholders QoQ(2,827,000,000$)(3,074,000,000$)(3,884,000,000$)(3,031,000,000$)(1,392,000,000$)(332,000,000$)(4,308,000,000$)6,940,000,000$(1,124,000,000$)167,000,000$602,000,000$5,126,000,000$7,335,000,000$7,152,000,000$3,205,000,000$2,680,000,000$1,294,000,000$200,000,000$(86,000,000$)(2,344,000,000$)(9,812,000,000$)(283,000,000$)(11,628,000,000$)(554,000,000$)1,350,000,000$491,000,000$979,000,000$1,377,000,000$1,842,000,000$2,232,000,000$1,411,000,000$510,000,000$(389,000,000$)1,036,000,000$(1,244,000,000$)(363,000,000$)(3,144,000,000$)(2,409,000,000$)(2,196,000,000$)243,000,000$(1,134,000,000$)775,000,000$(1,112,000,000$)2,559,000,000$2,920,000,000$1,548,000,000$4,334,000,000$
Equity to Common Shareholders QoQ%(1.89%)(2.02%)(2.49%)(1.90%)(.87%)(.21%)(2.61%)4.38%(.71%).11%.38%3.34%5.02%5.14%2.36%2.01%.98%.15%(.07%)(1.75%)(6.82%)(.20%)(7.46%)(.35%).87%.32%.64%.91%1.23%1.51%.96%.35%(.27%).71%(.85%)(.25%)(2.09%)(1.58%)(1.42%).16%(.73%).50%(.71%)1.67%1.94%1.04%2.99%
Equity to Common Shareholders YoY(12,816,000,000$)(11,381,000,000$)(8,639,000,000$)(9,063,000,000$)908,000,000$1,176,000,000$1,675,000,000$6,585,000,000$4,771,000,000$13,230,000,000$20,215,000,000$22,818,000,000$20,372,000,000$14,331,000,000$7,379,000,000$4,088,000,000$(936,000,000$)(12,042,000,000$)(12,525,000,000$)(24,067,000,000$)(22,277,000,000$)(11,115,000,000$)(10,341,000,000$)2,266,000,000$4,197,000,000$4,689,000,000$6,430,000,000$6,862,000,000$5,995,000,000$3,764,000,000$2,568,000,000$(87,000,000$)(960,000,000$)(3,715,000,000$)(7,160,000,000$)(8,112,000,000$)(7,506,000,000$)(5,496,000,000$)(2,312,000,000$)(1,228,000,000$)1,088,000,000$5,142,000,000$5,915,000,000$11,361,000,000$10,740,000,000$10,527,000,000$12,589,000,000$
Equity to Common Shareholders YoY%(8.05%)(7.09%)(5.37%)(5.48%).57%.74%1.05%4.15%3.11%9.05%14.54%16.80%15.30%10.87%5.60%3.10%(.70%)(8.37%)(8.69%)(15.44%)(14.24%)(7.17%)(6.69%)1.48%2.76%3.12%4.34%4.68%4.10%2.57%1.76%(.06%)(.65%)(2.47%)(4.69%)(5.24%)(4.85%)(3.53%)(1.49%)(.79%).71%3.41%3.97%7.85%7.52%7.51%9.22%
Dividends Paid2,934,000,000$2,984,000,000$2,887,000,000$2,933,000,000$2,978,000,000$3,003,000,000$2,809,000,000$2,852,000,000$2,818,000,000$2,857,000,000$2,713,000,000$2,743,000,000$2,766,000,000$2,746,000,000$2,567,000,000$2,571,000,000$2,588,000,000$2,479,000,000$2,479,000,000$2,390,000,000$2,399,000,000$2,407,000,000$2,230,000,000$2,245,000,000$2,252,000,000$2,250,000,000$2,124,000,000$2,161,000,000$2,173,000,000$2,135,000,000$2,051,000,000$2,057,000,000$2,073,000,000$2,029,000,000$2,031,000,000$2,038,000,000$2,002,000,000$2,000,000,000$2,005,000,000$2,095,000,000$1,997,000,000$1,997,000,000$2,031,000,000$2,028,000,000$2,021,000,000$1,895,000,000$1,909,000,000$
Additional Paid-In Capital QoQ
Treasury Stock61,959,000,000$59,065,000,000$55,640,000,000$56,240,000,000$51,854,000,000$48,196,000,000$44,720,000,000$41,015,000,000$39,158,000,000$41,464,000,000$41,418,000,000$40,799,000,000$41,269,000,000$41,498,000,000$46,138,000,000$46,143,000,000$46,166,000,000$44,599,000,000$43,500,000,000$42,466,000,000$41,621,000,000$41,593,000,000$40,648,000,000$39,965,000,000$40,359,000,000$40,833,000,000$41,237,000,000$41,569,000,000$41,603,000,000$41,834,000,000$42,118,000,000$42,212,000,000$42,350,000,000$42,493,000,000$42,552,000,000$42,575,000,000$42,671,000,000$42,733,000,000$41,500,000,000$40,343,000,000$39,481,000,000$38,290,000,000$
Treasury Stock QoQ2,894,000,000$3,425,000,000$(600,000,000$)4,386,000,000$3,658,000,000$3,476,000,000$3,705,000,000$1,857,000,000$(2,306,000,000$)46,000,000$619,000,000$(470,000,000$)(229,000,000$)(4,640,000,000$)(5,000,000$)(23,000,000$)1,567,000,000$1,099,000,000$1,034,000,000$845,000,000$28,000,000$945,000,000$683,000,000$(394,000,000$)(474,000,000$)(404,000,000$)(332,000,000$)(34,000,000$)(231,000,000$)(284,000,000$)(94,000,000$)(138,000,000$)(143,000,000$)(59,000,000$)(23,000,000$)(96,000,000$)(62,000,000$)1,233,000,000$1,157,000,000$862,000,000$1,191,000,000$1,192,000,000$
Price to Sales1.43x1.43x1.33x1.53x1.35x1.39x1.47x1.51x1.43x1.56x1.39x1.34x1.47x1.24x1.38x1.79x1.45x1.46x1.74x2.11x1.67x1.29x1.45x1.00x1.63x1.55x1.55x1.49x1.31x1.51x1.65x1.57x1.74x1.69x
Price to Earnings19.52x19.57x18.22x18.80x14.74x16.14x15.43x14.43x13.18x12.37x9.88x8.70x9.79x8.24x9.79x15.47x14.48x19.82x56.30x----35.10x77.89x16.98x16.08x16.92x14.02x16.49x19.95x21.47x25.90x34.27x
Price to Book1.83x1.83x1.71x1.97x1.71x1.72x1.81x1.82x1.75x1.91x1.88x1.95x2.18x1.77x1.85x2.17x1.63x1.44x1.52x1.53x1.20x1.02x1.24x.94x1.58x1.45x1.52x1.51x1.34x1.53x1.59x1.45x1.61x1.52x
Goodwill4,568,000,000$4,568,000,000$4,578,000,000$4,722,000,000$4,722,000,000$4,722,000,000$4,722,000,000$4,722,000,000$4,722,000,000$4,722,000,000$4,722,000,000$4,663,000,000$4,663,000,000$4,374,000,000$4,385,000,000$4,402,000,000$4,402,000,000$4,402,000,000$4,402,000,000$4,416,000,000$4,416,000,000$4,454,000,000$4,463,000,000$4,507,000,000$4,507,000,000$4,507,000,000$4,518,000,000$4,518,000,000$4,518,000,000$4,531,000,000$4,531,000,000$4,531,000,000$4,543,000,000$4,543,000,000$4,581,000,000$4,581,000,000$4,581,000,000$4,588,000,000$4,588,000,000$4,588,000,000$4,588,000,000$4,588,000,000$4,593,000,000$4,621,000,000$4,621,000,000$4,639,000,000$4,639,000,000$
Goodwill QoQ%.00%(.22%)(3.05%).00%.00%.00%.00%.00%.00%.00%1.27%.00%6.61%(.25%)(.39%).00%.00%.00%(.32%).00%(.85%)(.20%)(.98%).00%.00%(.24%).00%.00%(.29%).00%.00%(.26%).00%(.83%).00%.00%(.15%).00%.00%.00%.00%(.11%)(.61%).00%(.39%).00%(.02%)
Goodwill YoY%(3.26%)(3.26%)(3.05%).00%.00%.00%.00%1.27%1.27%7.96%7.69%5.93%5.93%(.64%)(.39%)(.32%)(.32%)(1.17%)(1.37%)(2.02%)(2.02%)(1.18%)(1.22%)(.24%)(.24%)(.53%)(.29%)(.29%)(.55%)(.26%)(1.09%)(1.09%)(.83%)(.98%)(.15%)(.15%)(.15%).00%(.11%)(.71%)(.71%)(1.10%)(.99%)(.41%)(.41%)(.02%)(.02%)
Other Intangible Assets
Other Intangible Assets QoQ
Amortization of Intangible Assets
Forward Price to Sales MRQ1.51x1.51x1.41x1.60x1.35x1.38x1.46x1.57x1.44x1.52x1.58x1.59x1.59x1.11x1.09x1.52x1.23x1.15x1.40x1.62x1.59x1.40x2.61x1.14x1.65x1.62x1.63x1.71x1.29x1.39x1.49x1.51x1.64x1.64x
Forward Price to Earnings MRQ26.88x26.95x25.10x21.03x20.10x15.00x16.29x13.31x31.16x12.07x12.40x11.83x13.66x6.27x6.12x12.67x11.19x8.03x16.38x36.65x---9.45x-21.83x13.76x22.10x13.93x14.47x17.72x14.98x19.14x28.52x
Total Assets250,820,000,000$256,397,000,000$256,938,000,000$259,232,000,000$260,644,000,000$261,651,000,000$261,632,000,000$263,927,000,000$251,779,000,000$255,886,000,000$257,709,000,000$259,735,000,000$257,936,000,000$249,048,000,000$239,535,000,000$239,948,000,000$242,806,000,000$241,645,000,000$239,790,000,000$223,063,000,000$223,403,000,000$236,677,000,000$237,428,000,000$256,537,000,000$255,878,000,000$256,809,000,000$253,863,000,000$256,606,000,000$257,929,000,000$256,442,000,000$253,806,000,000$255,160,000,000$254,599,000,000$259,111,000,000$260,078,000,000$259,863,000,000$261,478,000,000$263,842,000,000$264,540,000,000$268,449,000,000$266,455,000,000$269,604,000,000$266,026,000,000$265,431,000,000$262,045,000,000$258,238,000,000$253,753,000,000$
Total Assets QoQ(5,577,000,000$)(541,000,000$)(2,294,000,000$)(1,412,000,000$)(1,007,000,000$)19,000,000$(2,295,000,000$)12,148,000,000$(4,107,000,000$)(1,823,000,000$)(2,026,000,000$)1,799,000,000$8,888,000,000$9,513,000,000$(413,000,000$)(2,858,000,000$)1,161,000,000$1,855,000,000$16,727,000,000$(340,000,000$)(13,274,000,000$)(751,000,000$)(19,109,000,000$)659,000,000$(931,000,000$)2,946,000,000$(2,743,000,000$)(1,323,000,000$)1,487,000,000$2,636,000,000$(1,354,000,000$)561,000,000$(4,512,000,000$)(967,000,000$)215,000,000$(1,615,000,000$)(2,364,000,000$)(698,000,000$)(3,909,000,000$)1,994,000,000$(3,149,000,000$)3,578,000,000$595,000,000$3,386,000,000$3,807,000,000$4,485,000,000$5,915,000,000$
Total Assets YoY(9,824,000,000$)(5,254,000,000$)(4,694,000,000$)(4,695,000,000$)8,865,000,000$5,765,000,000$3,923,000,000$4,192,000,000$(6,157,000,000$)6,838,000,000$18,174,000,000$19,787,000,000$15,130,000,000$7,403,000,000$(255,000,000$)16,885,000,000$19,403,000,000$4,968,000,000$2,362,000,000$(33,474,000,000$)(32,475,000,000$)(20,132,000,000$)(16,435,000,000$)(69,000,000$)(2,051,000,000$)367,000,000$57,000,000$1,446,000,000$3,330,000,000$(2,669,000,000$)(6,272,000,000$)(4,703,000,000$)(6,879,000,000$)(4,731,000,000$)(4,462,000,000$)(8,586,000,000$)(4,977,000,000$)(5,762,000,000$)(1,486,000,000$)3,018,000,000$4,410,000,000$11,366,000,000$12,273,000,000$17,593,000,000$17,997,000,000$20,828,000,000$20,771,000,000$
Total Liabilities103,562,000,000$106,317,000,000$103,781,000,000$102,202,000,000$100,381,000,000$99,995,000,000$99,703,000,000$97,679,000,000$92,481,000,000$95,452,000,000$97,467,000,000$100,108,000,000$103,374,000,000$101,948,000,000$99,595,000,000$103,226,000,000$108,895,000,000$108,712,000,000$107,064,000,000$91,025,000,000$89,017,000,000$91,763,000,000$92,220,000,000$99,645,000,000$98,427,000,000$100,691,000,000$98,221,000,000$101,933,000,000$104,549,000,000$104,876,000,000$104,487,000,000$107,249,000,000$107,211,000,000$111,321,000,000$113,356,000,000$111,911,000,000$113,153,000,000$112,366,000,000$110,654,000,000$112,511,000,000$110,564,000,000$112,603,000,000$109,835,000,000$108,124,000,000$107,298,000,000$106,428,000,000$103,326,000,000$
Total Liabilities QoQ(2,755,000,000$)2,536,000,000$1,579,000,000$1,821,000,000$386,000,000$292,000,000$2,024,000,000$5,198,000,000$(2,971,000,000$)(2,015,000,000$)(2,641,000,000$)(3,266,000,000$)1,426,000,000$2,353,000,000$(3,631,000,000$)(5,669,000,000$)183,000,000$1,648,000,000$16,039,000,000$2,008,000,000$(2,746,000,000$)(457,000,000$)(7,425,000,000$)1,218,000,000$(2,264,000,000$)2,470,000,000$(3,712,000,000$)(2,616,000,000$)(327,000,000$)389,000,000$(2,762,000,000$)38,000,000$(4,110,000,000$)(2,035,000,000$)1,445,000,000$(1,242,000,000$)787,000,000$1,712,000,000$(1,857,000,000$)1,947,000,000$(2,039,000,000$)2,768,000,000$1,711,000,000$826,000,000$870,000,000$3,102,000,000$1,561,000,000$
Total Liabilities YoY3,181,000,000$6,322,000,000$4,078,000,000$4,523,000,000$7,900,000,000$4,543,000,000$2,236,000,000$(2,429,000,000$)(10,893,000,000$)(6,496,000,000$)(2,128,000,000$)(3,118,000,000$)(5,521,000,000$)(6,764,000,000$)(7,469,000,000$)12,201,000,000$19,878,000,000$16,949,000,000$14,844,000,000$(8,620,000,000$)(9,410,000,000$)(8,928,000,000$)(6,001,000,000$)(2,288,000,000$)(6,122,000,000$)(4,185,000,000$)(6,266,000,000$)(5,316,000,000$)(2,662,000,000$)(6,445,000,000$)(8,869,000,000$)(4,662,000,000$)(5,942,000,000$)(1,045,000,000$)2,702,000,000$(600,000,000$)2,589,000,000$(237,000,000$)819,000,000$4,387,000,000$3,266,000,000$6,175,000,000$6,509,000,000$6,359,000,000$7,414,000,000$10,504,000,000$8,176,000,000$
Current Ratio1.00x1.08x1.06x1.07x1.16x1.23x1.27x1.25x1.43x1.43x1.47x1.40x1.31x1.43x1.26x1.28x1.17x1.11x1.18x1.26x1.14x1.01x1.07x1.12x1.15x1.12x1.25x1.22x1.08x1.04x1.03x1.04x.95x1.04x.93x1.17x1.30x1.09x1.35x1.32x1.44x1.40x1.32x1.27x1.35x1.40x1.52x
Total Current Assets34,691,000,000$38,574,000,000$40,911,000,000$38,187,000,000$39,369,000,000$40,508,000,000$41,128,000,000$41,732,000,000$42,790,000,000$48,351,000,000$50,343,000,000$51,503,000,000$51,188,000,000$44,709,000,000$33,738,000,000$32,137,000,000$32,973,000,000$30,433,000,000$26,078,000,000$24,803,000,000$23,732,000,000$28,562,000,000$28,329,000,000$33,988,000,000$33,087,000,000$33,671,000,000$34,021,000,000$35,583,000,000$34,256,000,000$31,726,000,000$28,560,000,000$29,398,000,000$26,626,000,000$29,568,000,000$29,619,000,000$28,873,000,000$32,471,000,000$31,713,000,000$34,430,000,000$39,819,000,000$40,738,000,000$41,270,000,000$42,232,000,000$47,083,000,000$48,920,000,000$49,749,000,000$50,250,000,000$
Total Current Assets QoQ(3,883,000,000$)(2,337,000,000$)2,724,000,000$(1,182,000,000$)(1,139,000,000$)(620,000,000$)(604,000,000$)(1,058,000,000$)(5,561,000,000$)(1,992,000,000$)(1,160,000,000$)315,000,000$6,479,000,000$10,971,000,000$1,601,000,000$(836,000,000$)2,540,000,000$4,355,000,000$1,275,000,000$1,071,000,000$(4,830,000,000$)233,000,000$(5,659,000,000$)901,000,000$(584,000,000$)(350,000,000$)(1,562,000,000$)1,327,000,000$2,530,000,000$3,166,000,000$(838,000,000$)2,772,000,000$(2,942,000,000$)(51,000,000$)746,000,000$(3,598,000,000$)758,000,000$(2,717,000,000$)(5,389,000,000$)(919,000,000$)(532,000,000$)(962,000,000$)(4,851,000,000$)(1,837,000,000$)(829,000,000$)(501,000,000$)(3,253,000,000$)
Total Current Liabilities34,827,000,000$35,702,000,000$38,558,000,000$35,718,000,000$34,027,000,000$32,940,000,000$32,258,000,000$33,263,000,000$29,847,000,000$33,735,000,000$34,208,000,000$36,883,000,000$39,121,000,000$31,203,000,000$26,791,000,000$25,188,000,000$28,147,000,000$27,480,000,000$22,183,000,000$19,664,000,000$20,825,000,000$28,235,000,000$26,530,000,000$30,233,000,000$28,829,000,000$29,951,000,000$27,171,000,000$29,183,000,000$31,862,000,000$30,630,000,000$27,737,000,000$28,223,000,000$27,956,000,000$28,426,000,000$31,785,000,000$24,744,000,000$24,927,000,000$29,162,000,000$25,467,000,000$30,144,000,000$28,268,000,000$29,445,000,000$31,926,000,000$37,088,000,000$36,328,000,000$35,652,000,000$33,018,000,000$
Total Current Liabilities QoQ(875,000,000$)(2,856,000,000$)2,840,000,000$1,691,000,000$1,087,000,000$682,000,000$(1,005,000,000$)3,416,000,000$(3,888,000,000$)(473,000,000$)(2,675,000,000$)(2,238,000,000$)7,918,000,000$4,412,000,000$1,603,000,000$(2,959,000,000$)667,000,000$5,297,000,000$2,519,000,000$(1,161,000,000$)(7,410,000,000$)1,705,000,000$(3,703,000,000$)1,404,000,000$(1,122,000,000$)2,780,000,000$(2,012,000,000$)(2,679,000,000$)1,232,000,000$2,893,000,000$(486,000,000$)267,000,000$(470,000,000$)(3,359,000,000$)7,041,000,000$(183,000,000$)(4,235,000,000$)3,695,000,000$(4,677,000,000$)1,876,000,000$(1,177,000,000$)(2,481,000,000$)(5,162,000,000$)760,000,000$676,000,000$2,634,000,000$(452,000,000$)
Debt to Asset Ratio.41x.41x.40x.39x.39x.38x.38x.37x.37x.37x.38x.39x.40x.41x.42x.43x.45x.45x.45x.41x.40x.39x.39x.39x.38x.39x.39x.40x.41x.41x.41x.42x.42x.43x.44x.43x.43x.43x.42x.42x.41x.42x.41x.41x.41x.41x.41x
Long Term Debt19,589,000,000$19,733,000,000$20,972,000,000$30,664,000,000$42,320,000,000$23,409,000,000$28,733,000,000$29,854,000,000$29,779,000,000$31,054,000,000$33,477,000,000$33,983,000,000$33,989,000,000$36,864,000,000$35,193,000,000$39,462,000,000$39,487,000,000$32,635,000,000$33,542,000,000$29,210,000,000$29,210,000,000$29,960,000,000$23,960,000,000$19,960,000,000$19,960,000,000$19,960,000,000$19,960,000,000$
Long Term Debt QoQ(1,121,000,000$)75,000,000$(1,275,000,000$)(2,423,000,000$)(506,000,000$)(6,000,000$)(2,875,000,000$)1,671,000,000$(4,269,000,000$)(25,000,000$)6,852,000,000$(907,000,000$)4,332,000,000$0$(750,000,000$)6,000,000,000$4,000,000,000$0$0$0$2,000,000,000$
Long Term Debt YoY(144,000,000$)(1,239,000,000$)(9,692,000,000$)(11,656,000,000$)18,911,000,000$(5,324,000,000$)(4,744,000,000$)(4,129,000,000$)(4,210,000,000$)(5,810,000,000$)(1,716,000,000$)(5,479,000,000$)(5,498,000,000$)4,229,000,000$1,651,000,000$10,252,000,000$10,277,000,000$2,675,000,000$9,582,000,000$9,250,000,000$9,250,000,000$10,000,000,000$4,000,000,000$2,000,000,000$2,000,000,000$8,000,000,000$7,994,000,000$
Capital Lease Obligations5,070,000,000$5,234,000,000$4,031,000,000$3,503,000,000$3,906,000,000$3,885,000,000$4,065,000,000$4,048,000,000$4,129,000,000$
Interest Expenses
Cash and Cash Equivalents4,008,000,000$6,278,000,000$8,178,000,000$5,797,000,000$9,292,000,000$15,668,000,000$17,678,000,000$15,164,000,000$12,029,000,000$11,671,000,000$5,640,000,000$5,998,000,000$7,527,000,000$5,596,000,000$11,697,000,000$8,513,000,000$8,699,000,000$9,342,000,000$9,686,000,000$7,628,000,000$6,466,000,000$4,813,000,000$6,641,000,000$4,762,000,000$6,983,000,000$6,988,000,000$7,351,000,000$8,764,000,000$8,562,000,000$11,022,000,000$12,933,000,000$12,156,000,000$12,675,000,000$12,785,000,000$14,215,000,000$13,959,000,000$15,612,000,000$16,245,000,000$
Cash and Cash Equivalents QoQ(2,270,000,000$)(1,900,000,000$)2,381,000,000$(3,495,000,000$)(6,376,000,000$)(2,010,000,000$)2,514,000,000$3,135,000,000$358,000,000$6,031,000,000$(358,000,000$)(1,529,000,000$)3,184,000,000$(186,000,000$)(643,000,000$)(344,000,000$)2,058,000,000$1,162,000,000$1,653,000,000$(1,828,000,000$)1,879,000,000$(2,221,000,000$)(5,000,000$)(363,000,000$)(1,413,000,000$)202,000,000$(2,460,000,000$)(1,911,000,000$)777,000,000$(519,000,000$)(110,000,000$)(1,430,000,000$)256,000,000$(1,653,000,000$)(633,000,000$)(769,000,000$)
Cash and Cash Equivalents YoY(5,284,000,000$)(9,390,000,000$)(9,500,000,000$)(9,367,000,000$)(2,737,000,000$)3,997,000,000$12,038,000,000$9,166,000,000$4,502,000,000$44,000,000$2,011,000,000$885,000,000$2,233,000,000$4,529,000,000$3,045,000,000$2,866,000,000$(517,000,000$)(2,175,000,000$)(710,000,000$)(4,002,000,000$)(1,579,000,000$)(4,034,000,000$)(5,582,000,000$)(3,392,000,000$)(4,113,000,000$)(1,763,000,000$)(1,282,000,000$)(1,803,000,000$)(2,937,000,000$)(3,460,000,000$)(2,799,000,000$)(6,671,000,000$)(1,762,000,000$)(4,694,000,000$)
Interest Income