Valuation for EOG - findataslice
 EOG RESOURCES INC
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 Stock110.45$112.10$119.59$128.21$122.63$122.90$125.84$127.90$120.98$126.74$114.44$114.62$129.54$111.70$110.41$119.25$88.84$80.23$83.45$72.53$49.86$35.95$50.71$35.91$83.77$74.22$93.19$95.19$87.21$127.62$124.48$105.28$107.91$96.72$
Market Cap of Common Stock60,304,972,797$61,205,861,934$65,270,668,526$71,018,894,769$68,973,293,901$69,880,887,276$72,321,583,666$74,182,239,429$70,549,438,850$73,795,746,213$66,931,222,876$67,361,942,936$76,090,435,312$65,461,173,107$64,665,695,987$69,811,235,307$51,979,393,912$46,843,100,316$48,701,847,431$42,325,859,132$29,087,249,268$20,931,656,018$29,515,549,668$20,901,575,335$48,734,378,238$43,096,812,387$54,080,450,872$55,215,266,488$50,573,344,206$73,917,604,054$72,056,650,641$60,918,834,191$62,392,746,013$55,850,782,070$
Market Cap of Common Stock QoQ%(1.47%)(6.23%)(8.09%)2.97%(1.30%)(3.38%)(2.51%)5.15%(4.40%)10.26%(.64%)(11.47%)16.24%1.23%(7.37%)34.31%10.97%(3.82%)15.06%45.51%38.96%(29.08%)41.21%(57.11%)13.08%(20.31%)(2.06%)9.18%(31.58%)2.58%18.28%(2.36%)11.71%
Market Cap of Common Stock YoY%(12.57%)(12.41%)(9.75%)(4.26%)(2.23%)(5.31%)8.05%10.13%(7.28%)12.73%3.50%(3.51%)46.39%39.75%32.78%64.94%78.70%123.79%65.00%102.50%(40.32%)(51.43%)(45.42%)(62.15%)(3.64%)(41.70%)(24.95%)(9.36%)(18.94%)32.35%
Common Shares Outstanding545,993,416545,787,010553,926,330562,450,411568,599,571574,710,614580,001,872583,149,602582,260,898584,858,641587,723,622587,389,496586,044,522585,713,473585,419,164585,089,981583,860,156583,605,122583,563,479583,378,445582,243,561582,045,941582,054,451581,764,095580,663,061580,324,615580,053,225579,903,041579,200,784578,861,268578,636,343578,219,230577,448,119577,268,460576,832,077576,457,693550,643,529550,276,521549,883,390549,707,193549,171,469548,934,496548,445,003548,009,414547,455,514546,505,826273,119,572541,857,000
Common Shares Outstanding QoQ%.04%(1.47%)(1.52%)(1.08%)(1.06%)(.91%)(.54%).15%(.44%)(.49%).06%.23%.06%.05%.06%.21%.04%.01%.03%.20%.03%.00%.05%.19%.06%.05%.03%.12%.06%.04%.07%.13%.03%.08%.07%4.69%.07%.07%.03%.10%.04%.09%.08%.10%.17%100.10%(49.60%).00%
Common Shares Outstanding YoY%(3.98%)(5.03%)(4.50%)(3.55%)(2.35%)(1.74%)(1.31%)(.72%)(.65%)(.15%).39%.39%.37%.36%.32%.29%.28%.27%.26%.28%.27%.30%.35%.32%.25%.25%.25%.29%.30%.28%.31%.31%4.87%4.91%4.90%4.87%.27%.24%.26%.31%.31%.44%100.81%1.14%.00%100.86%.51%99.48%
Total Revenue TTM22,697,000,000$23,244,000,000$23,698,000,000$24,470,000,000$24,717,000,000$24,265,000,000$24,186,000,000$24,548,000,000$25,929,000,000$27,763,000,000$25,702,000,000$25,027,000,000$22,199,000,000$18,931,000,000$18,642,000,000$15,563,498,000$13,044,498,000$10,008,498,000$11,032,498,000$12,387,246,000$14,444,701,000$18,039,331,000$17,379,973,000$17,634,263,000$18,112,432,000$17,652,879,000$17,275,399,000$16,041,302,000$13,904,522,000$12,278,917,000$11,208,320,000$10,269,920,000$9,743,580,000$8,906,848,000$7,650,632,000$7,045,354,000$7,099,278,000$7,793,239,000$8,757,428,000$11,606,164,000$14,552,352,000$16,270,207,000$18,035,340,000$17,138,866,000$15,561,646,000$15,214,275,000$14,487,118,000$
Total Revenue5,478,000,000$5,669,000,000$5,585,000,000$5,965,000,000$6,025,000,000$6,123,000,000$6,357,000,000$6,212,000,000$5,573,000,000$6,044,000,000$6,719,000,000$7,593,000,000$7,407,000,000$3,983,000,000$6,044,000,000$4,765,000,000$4,139,000,000$3,694,000,000$2,965,498,000$2,246,000,000$1,103,000,000$4,718,000,000$4,320,246,000$4,303,455,000$4,697,630,000$4,058,642,000$4,574,536,000$4,781,624,000$4,238,077,000$3,681,162,000$3,340,439,000$2,644,844,000$2,612,472,000$2,610,565,000$2,402,039,000$2,118,504,000$1,775,740,000$1,354,349,000$1,796,761,000$2,172,428,000$2,469,701,000$2,318,538,000$4,645,497,000$5,118,616,000$4,187,556,000$4,083,671,000$3,749,023,000$
Total Revenue QoQ%(3.37%)1.50%(6.37%)(1.00%)(1.60%)(3.68%)2.33%11.47%(7.79%)(10.05%)(11.51%)2.51%85.97%(34.10%)26.84%15.12%12.05%24.57%32.04%103.63%(76.62%)9.21%.39%(8.39%)15.74%(11.28%)(4.33%)12.83%15.13%10.20%26.30%1.24%.07%8.68%13.38%19.30%31.11%(24.62%)(17.29%)(12.04%)6.52%(50.09%)(9.24%)22.23%2.54%8.93%5.86%
Total Revenue YoY%(9.08%)(7.42%)(12.14%)(3.98%)8.11%1.31%(5.39%)(18.19%)(24.76%)51.75%11.17%59.35%78.96%7.82%103.81%112.16%275.25%(21.70%)(31.36%)(47.81%)(76.52%)16.25%(5.56%)(10.00%)10.84%10.25%36.94%80.79%62.23%41.01%39.07%24.85%47.12%92.75%33.69%(2.48%)(28.10%)(41.59%)(61.32%)(57.56%)(41.02%)(43.22%)23.91%44.54%9.05%21.66%24.48%
Gross Margin100.00%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%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%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%100.00%100.00%
Earnings to Common Shareholders TTM5,732,000,000$6,077,000,000$6,403,000,000$7,140,000,000$7,497,000,000$7,360,000,000$7,594,000,000$7,883,000,000$8,707,000,000$9,392,000,000$7,759,000,000$7,467,000,000$5,708,000,000$4,377,000,000$4,664,000,000$3,016,466,000$1,879,466,000$62,466,000$(604,534,000$)(305,479,000$)351,643,000$2,109,484,000$2,734,910,000$2,991,157,000$3,566,987,000$3,415,877,000$3,419,040,000$4,956,740,000$3,866,329,000$3,192,651,000$2,582,579,000$9,759,000$(280,782,000$)(596,393,000$)(1,096,686,000$)(1,238,630,000$)(5,124,369,000$)(4,826,543,000$)(4,524,515,000$)(3,795,631,000$)1,383,726,000$2,084,811,000$2,915,487,000$3,051,093,000$2,409,973,000$2,363,312,000$2,197,109,000$
Earnings to Common Shareholders1,345,000,000$1,463,000,000$1,251,000,000$1,673,000,000$1,690,000,000$1,789,000,000$1,988,000,000$2,030,000,000$1,553,000,000$2,023,000,000$2,277,000,000$2,854,000,000$2,238,000,000$390,000,000$1,985,000,000$1,095,000,000$907,000,000$677,000,000$337,466,000$(42,000,000$)(910,000,000$)10,000,000$636,521,000$615,122,000$847,841,000$635,426,000$892,768,000$1,190,952,000$696,731,000$638,589,000$2,430,468,000$100,541,000$23,053,000$28,517,000$(142,352,000$)(190,000,000$)(292,558,000$)(471,776,000$)(284,296,000$)(4,075,739,000$)5,268,000$(169,748,000$)444,588,000$1,103,618,000$706,353,000$660,928,000$580,194,000$
Earnings to Common Shareholders QoQ%(8.07%)16.95%(25.22%)(1.01%)(5.53%)(10.01%)(2.07%)30.72%(23.23%)(11.16%)(20.22%)27.53%473.85%(80.35%)81.28%20.73%33.97%100.61%903.49%95.39%(9,200.00%)(98.43%)3.48%(27.45%)33.43%(28.83%)(25.04%)70.93%9.11%(73.73%)2,317.39%336.13%(19.16%)120.03%25.08%35.06%37.99%(65.95%)93.03%(77,467.86%)103.10%(138.18%)(59.72%)56.24%6.87%13.92%25.45%
Earnings to Common Shareholders YoY%(20.41%)(18.22%)(37.07%)(17.59%)8.82%(11.57%)(12.69%)(28.87%)(30.61%)418.72%14.71%160.64%146.75%(42.39%)488.21%2,707.14%199.67%6,670.00%(46.98%)(106.83%)(207.33%)(98.43%)(28.70%)(48.35%)21.69%(.50%)(63.27%)1,084.54%2,922.30%2,139.33%1,807.37%152.92%107.88%106.05%49.93%95.34%(5,653.49%)(177.93%)(163.95%)(469.31%)(99.25%)(125.68%)(23.37%)138.62%7.07%33.60%214.89%
Profit Margin24.55%25.81%22.40%28.05%28.05%29.22%31.27%32.68%27.87%33.47%33.89%37.59%30.22%9.79%32.84%22.98%21.91%18.33%11.38%(1.87%)(82.50%).21%14.73%14.29%18.05%15.66%19.52%24.91%16.44%17.35%72.76%3.80%.88%1.09%(5.93%)(8.97%)(16.48%)(34.83%)(15.82%)(187.61%).21%(7.32%)9.57%21.56%16.87%16.19%15.48%
Equity to Common Shareholders29,238,000,000$29,516,000,000$29,351,000,000$29,574,000,000$29,159,000,000$28,636,000,000$28,090,000,000$27,758,000,000$26,257,000,000$25,447,000,000$24,779,000,000$23,849,000,000$22,312,000,000$21,540,000,000$22,180,000,000$21,765,000,000$20,881,000,000$20,762,000,000$20,302,000,000$20,148,000,000$20,388,000,000$21,471,000,000$21,640,000,000$21,124,280,000$20,630,276,000$19,903,797,000$19,364,000,000$18,538,470,000$17,452,394,000$16,840,639,000$16,283,273,000$13,922,264,000$13,901,715,000$13,928,231,000$13,981,581,000$11,798,312,000$12,056,701,000$12,405,488,000$12,943,035,000$13,284,223,000$17,427,243,000$17,470,498,000$17,712,582,000$17,719,898,000$16,708,388,000$16,033,314,000$15,418,459,000$
Equity to Common Shareholders QoQ(278,000,000$)165,000,000$(223,000,000$)415,000,000$523,000,000$546,000,000$332,000,000$1,501,000,000$810,000,000$668,000,000$930,000,000$1,537,000,000$772,000,000$(640,000,000$)415,000,000$884,000,000$119,000,000$460,000,000$154,000,000$(240,000,000$)(1,083,000,000$)(169,000,000$)515,720,000$494,004,000$726,479,000$539,609,000$825,530,000$1,086,076,000$611,755,000$557,366,000$2,361,009,000$20,549,000$(26,516,000$)(53,350,000$)2,183,269,000$(258,389,000$)(348,787,000$)(537,547,000$)(341,188,000$)(4,143,020,000$)(43,255,000$)(242,084,000$)(7,316,000$)1,011,510,000$675,074,000$614,855,000$556,879,000$
Equity to Common Shareholders QoQ%(.94%).56%(.75%)1.42%1.83%1.94%1.20%5.72%3.18%2.70%3.90%6.89%3.58%(2.89%)1.91%4.23%.57%2.27%.76%(1.18%)(5.04%)(.78%)2.44%2.40%3.65%2.79%4.45%6.22%3.63%3.42%16.96%.15%(.19%)(.38%)18.51%(2.14%)(2.81%)(4.15%)(2.57%)(23.77%)(.25%)(1.37%)(.04%)6.05%4.21%3.99%3.75%
Equity to Common Shareholders YoY79,000,000$880,000,000$1,261,000,000$1,816,000,000$2,902,000,000$3,189,000,000$3,311,000,000$3,909,000,000$3,945,000,000$3,907,000,000$2,599,000,000$2,084,000,000$1,431,000,000$778,000,000$1,878,000,000$1,617,000,000$493,000,000$(709,000,000$)(1,338,000,000$)(976,280,000$)(242,276,000$)1,567,203,000$2,275,812,000$2,585,810,000$3,177,882,000$3,063,158,000$3,080,727,000$4,616,206,000$3,550,679,000$2,912,408,000$2,301,692,000$2,123,952,000$1,845,014,000$1,522,743,000$1,038,546,000$(1,485,911,000$)(5,370,542,000$)(5,065,010,000$)(4,769,547,000$)(4,435,675,000$)718,855,000$1,437,184,000$2,294,123,000$2,858,318,000$2,323,762,000$2,277,005,000$2,133,695,000$
Equity to Common Shareholders YoY%.27%3.07%4.49%6.54%11.05%12.53%13.36%16.39%17.68%18.14%11.72%9.58%6.85%3.75%9.25%8.03%2.42%(3.30%)(6.18%)(4.62%)(1.17%)7.87%11.75%13.95%18.21%18.19%18.92%33.16%25.54%20.91%16.46%18.00%15.30%12.28%8.02%(11.19%)(30.82%)(28.99%)(26.93%)(25.03%)4.30%8.96%14.88%19.23%16.15%16.55%16.06%
Dividends Paid528,000,000$538,000,000$509,000,000$533,000,000$520,000,000$525,000,000$1,345,000,000$494,000,000$480,000,000$1,067,000,000$1,327,000,000$1,312,000,000$1,486,000,000$1,023,000,000$1,406,000,000$820,000,000$239,000,000$219,000,000$220,000,000$217,000,000$217,000,000$167,000,000$167,149,000$166,170,000$127,135,000$127,546,000$126,970,000$107,465,000$106,584,000$97,026,000$97,270,000$96,277,000$96,277,000$96,707,000$96,119,000$92,690,000$91,866,000$92,170,000$92,428,000$91,447,000$91,469,000$91,661,000$92,025,000$67,986,000$67,904,000$51,780,000$51,447,000$
Additional Paid-In Capital QoQ58,000,000$5,000,000$32,000,000$(161,000,000$)31,000,000$22,000,000$33,000,000$(124,000,000$)38,000,000$32,000,000$32,000,000$27,000,000$33,000,000$8,000,000$29,000,000$41,000,000$38,000,000$34,000,000$28,787,000$29,915,000$33,477,000$35,346,000$48,402,000$39,755,000$34,121,000$36,403,000$32,535,000$34,616,000$22,449,000$32,647,000$22,916,000$27,799,000$38,541,000$26,906,000$2,427,498,000$10,840,000$30,186,000$28,400,000$26,022,000$39,851,000$38,573,000$(18,135,000$)51,434,000$57,234,000$30,675,000$50,928,000$31,981,000$
Treasury Stock69,000,000$38,000,000$31,000,000$20,000,000$28,000,000$16,000,000$15,000,000$7,000,000$16,991,000$10,928,000$24,807,000$26,533,000$26,306,000$31,932,000$45,014,000$42,182,000$52,238,000$42,189,000$45,110,000$33,298,000$39,964,000$28,763,000$36,123,000$23,682,000$16,693,000$29,258,000$29,211,000$23,406,000$31,089,000$22,764,000$19,391,000$70,102,000$69,738,000$51,065,000$33,662,000$15,263,000$
Treasury Stock QoQ31,000,000$7,000,000$11,000,000$(8,000,000$)12,000,000$1,000,000$8,000,000$(9,991,000$)6,063,000$(13,879,000$)(1,726,000$)227,000$(5,626,000$)(13,082,000$)2,832,000$(10,056,000$)10,049,000$(2,921,000$)11,812,000$(6,666,000$)11,201,000$(7,360,000$)12,441,000$6,989,000$(12,565,000$)47,000$5,805,000$(7,683,000$)8,325,000$3,373,000$(50,711,000$)364,000$18,673,000$17,403,000$18,399,000$(5,371,000$)
Price to Sales2.66x2.70x2.88x3.06x2.91x2.86x2.93x3.06x2.92x3.01x2.58x2.43x2.96x2.62x2.91x3.69x2.79x3.01x3.73x4.23x2.64x1.69x2.04x1.16x2.80x2.44x2.99x3.13x2.93x4.61x5.18x4.96x5.57x5.44x
Price to Earnings10.52x10.68x11.39x11.69x10.77x9.79x9.65x10.08x9.29x9.36x7.69x7.17x9.81x8.77x11.33x15.95x11.14x15.53x25.91x677.58x--83.94x9.91x17.82x14.41x15.16x16.16x14.79x14.91x18.64x19.08x24.16x5,723.00x
Price to Book2.06x2.09x2.23x2.41x2.35x2.36x2.48x2.59x2.51x2.66x2.55x2.65x3.07x2.74x2.90x3.24x2.34x2.15x2.33x2.04x1.43x1.04x1.45x.97x2.25x2.04x2.62x2.77x2.61x3.99x4.13x3.62x3.83x4.01x
Goodwill
Goodwill QoQ%
Goodwill YoY%
Other Intangible Assets
Other Intangible Assets QoQ
Amortization of Intangible Assets
Forward Price to Sales MRQ2.75x2.79x2.98x3.13x3.09x2.93x3.00x3.03x2.77x2.97x3.00x2.79x2.83x2.16x2.18x4.38x2.15x2.46x2.94x2.86x2.45x2.33x6.69x1.11x2.82x2.50x2.88x3.40x2.76x3.86x4.25x4.14x4.67x5.28x
Forward Price to Earnings MRQ11.21x11.38x12.13x12.14x13.78x10.44x10.70x10.37x8.87x9.09x10.77x8.32x8.35x5.73x7.22x44.75x6.55x10.69x13.42x15.63x21.55x--522.54x19.14x17.52x15.95x21.72x14.16x15.52x25.86x23.85x6.42x138.88x
Total Assets46,284,000,000$46,982,000,000$47,186,000,000$46,151,000,000$45,224,000,000$44,796,000,000$43,857,000,000$43,647,000,000$41,487,000,000$41,025,000,000$41,371,000,000$40,487,000,000$38,139,000,000$38,097,000,000$38,236,000,000$37,172,000,000$36,885,000,000$36,171,000,000$35,805,000,000$35,074,018,000$35,221,671,000$37,634,084,000$37,125,000,000$36,542,269,000$35,751,501,000$35,663,535,000$33,934,474,000$33,637,736,000$32,092,380,000$30,740,517,000$29,833,078,000$28,805,305,000$29,263,617,000$29,211,974,000$29,299,201,000$25,554,921,000$25,830,538,000$26,338,423,000$26,834,908,000$27,277,247,000$33,884,096,000$34,692,454,000$34,758,599,000$34,500,883,000$33,302,434,000$32,141,288,000$30,574,238,000$
Total Assets QoQ(698,000,000$)(204,000,000$)1,035,000,000$927,000,000$428,000,000$939,000,000$210,000,000$2,160,000,000$462,000,000$(346,000,000$)884,000,000$2,348,000,000$42,000,000$(139,000,000$)1,064,000,000$287,000,000$714,000,000$366,000,000$730,982,000$(147,653,000$)(2,412,413,000$)509,476,000$582,731,000$790,768,000$87,966,000$1,729,061,000$296,738,000$1,545,356,000$1,351,863,000$907,439,000$1,027,773,000$(458,312,000$)51,643,000$(87,227,000$)3,744,280,000$(275,617,000$)(507,885,000$)(632,047,000$)(442,339,000$)(6,606,849,000$)(808,358,000$)(66,145,000$)257,716,000$1,198,449,000$1,161,146,000$1,567,050,000$426,968,000$
Total Assets YoY1,060,000,000$2,186,000,000$3,329,000,000$2,504,000,000$3,737,000,000$3,771,000,000$2,486,000,000$3,160,000,000$3,348,000,000$2,928,000,000$3,135,000,000$3,315,000,000$1,254,000,000$1,926,000,000$2,431,000,000$2,097,982,000$1,663,329,000$(1,463,084,000$)(1,319,608,000$)(1,468,251,000$)(529,830,000$)1,970,549,000$3,190,526,000$2,904,533,000$3,659,121,000$4,923,018,000$4,101,396,000$4,832,431,000$2,828,763,000$1,528,543,000$533,877,000$3,250,384,000$3,433,079,000$2,873,551,000$2,328,731,000$(1,722,326,000$)(8,053,558,000$)(8,354,031,000$)(7,923,691,000$)(7,223,636,000$)581,662,000$2,551,166,000$4,184,361,000$4,353,613,000$4,225,282,000$3,908,675,000$3,237,660,000$
Total Liabilities17,046,000,000$17,466,000,000$17,835,000,000$16,577,000,000$16,065,000,000$16,160,000,000$15,767,000,000$15,889,000,000$15,230,000,000$15,578,000,000$16,592,000,000$16,638,000,000$15,827,000,000$16,557,000,000$16,056,000,000$15,407,000,000$16,004,000,000$15,409,000,000$15,503,000,000$14,926,018,000$14,833,671,000$16,163,084,000$15,484,608,000$15,417,989,000$15,121,225,000$15,759,738,000$14,570,474,000$15,099,266,000$14,639,986,000$13,899,878,000$13,549,805,000$14,883,041,000$15,361,902,000$15,283,743,000$15,317,620,000$13,756,609,000$13,773,837,000$13,932,935,000$14,027,435,000$13,993,024,000$16,456,853,000$17,221,956,000$17,050,105,000$16,780,985,000$16,594,046,000$16,107,974,000$15,155,779,000$
Total Liabilities QoQ(420,000,000$)(369,000,000$)1,258,000,000$512,000,000$(95,000,000$)393,000,000$(122,000,000$)659,000,000$(348,000,000$)(1,014,000,000$)(46,000,000$)811,000,000$(730,000,000$)501,000,000$649,000,000$(597,000,000$)595,000,000$(94,000,000$)576,982,000$92,347,000$(1,329,413,000$)678,476,000$66,619,000$296,764,000$(638,513,000$)1,189,452,000$(528,792,000$)459,280,000$740,108,000$350,073,000$(1,333,236,000$)(478,861,000$)78,159,000$(33,877,000$)1,561,011,000$(17,228,000$)(159,098,000$)(94,500,000$)34,411,000$(2,463,829,000$)(765,103,000$)171,851,000$269,120,000$186,939,000$486,072,000$952,195,000$(129,911,000$)
Total Liabilities YoY981,000,000$1,306,000,000$2,068,000,000$688,000,000$835,000,000$582,000,000$(825,000,000$)(749,000,000$)(597,000,000$)(979,000,000$)536,000,000$1,231,000,000$(177,000,000$)1,148,000,000$553,000,000$480,982,000$1,170,329,000$(754,084,000$)18,392,000$(491,971,000$)(287,554,000$)403,346,000$914,322,000$318,723,000$481,239,000$1,859,860,000$1,020,669,000$216,225,000$(721,916,000$)(1,383,865,000$)(1,767,815,000$)1,126,432,000$1,588,065,000$1,350,808,000$1,290,185,000$(236,415,000$)(2,683,016,000$)(3,289,021,000$)(3,022,670,000$)(2,787,961,000$)(137,193,000$)1,113,982,000$1,894,326,000$1,495,295,000$1,901,520,000$1,631,670,000$1,103,965,000$
Current Ratio1.79x1.87x2.10x2.31x2.12x2.32x2.44x2.43x2.39x2.17x1.90x1.78x1.41x1.35x2.12x2.11x1.73x1.87x1.69x1.69x2.13x1.51x1.18x1.08x1.02x1.14x1.36x1.09x.98x1.26x1.20x1.27x1.24x1.67x1.67x1.58x1.43x1.53x1.42x1.38x1.64x1.55x1.60x1.45x1.34x1.42x1.42x
Total Current Assets9,245,000,000$10,680,000,000$11,230,000,000$10,165,000,000$9,803,000,000$9,928,000,000$9,935,000,000$10,258,000,000$8,906,000,000$9,184,000,000$10,475,000,000$10,201,000,000$8,153,000,000$8,479,000,000$8,584,000,000$7,349,000,000$6,935,000,000$6,191,000,000$5,862,000,000$5,095,057,000$4,597,391,000$6,491,049,000$5,273,339,000$4,819,731,000$4,495,521,000$4,907,885,000$5,057,390,000$4,817,092,000$4,231,852,000$3,585,097,000$3,279,108,000$2,763,963,000$3,383,373,000$3,394,076,000$3,385,216,000$2,737,764,000$2,450,121,000$2,365,812,000$2,592,244,000$2,824,958,000$3,737,718,000$4,793,368,000$5,416,021,000$4,884,716,000$4,724,745,000$4,822,476,000$4,072,015,000$
Total Current Assets QoQ(1,435,000,000$)(550,000,000$)1,065,000,000$362,000,000$(125,000,000$)(7,000,000$)(323,000,000$)1,352,000,000$(278,000,000$)(1,291,000,000$)274,000,000$2,048,000,000$(326,000,000$)(105,000,000$)1,235,000,000$414,000,000$744,000,000$329,000,000$766,943,000$497,666,000$(1,893,658,000$)1,217,710,000$453,608,000$324,210,000$(412,364,000$)(149,505,000$)240,298,000$585,240,000$646,755,000$305,989,000$515,145,000$(619,410,000$)(10,703,000$)8,860,000$647,452,000$287,643,000$84,309,000$(226,432,000$)(232,714,000$)(912,760,000$)(1,055,650,000$)(622,653,000$)531,305,000$159,971,000$(97,731,000$)750,461,000$(119,952,000$)
Total Current Liabilities5,175,000,000$5,719,000,000$5,354,000,000$4,406,000,000$4,628,000,000$4,273,000,000$4,074,000,000$4,225,000,000$3,731,000,000$4,228,000,000$5,513,000,000$5,746,000,000$5,768,000,000$6,264,000,000$4,042,000,000$3,484,000,000$4,002,000,000$3,312,000,000$3,460,000,000$3,020,042,000$2,154,381,000$4,305,011,000$4,486,988,000$4,473,713,000$4,414,057,000$4,301,268,000$3,728,364,000$4,425,147,000$4,297,301,000$2,836,758,000$2,725,542,000$2,180,024,000$2,722,254,000$2,032,007,000$2,027,291,000$1,732,963,000$1,712,261,000$1,547,972,000$1,819,287,000$2,046,961,000$2,277,581,000$3,094,752,000$3,384,308,000$3,378,746,000$3,537,487,000$3,395,642,000$2,861,716,000$
Total Current Liabilities QoQ(544,000,000$)365,000,000$948,000,000$(222,000,000$)355,000,000$199,000,000$(151,000,000$)494,000,000$(497,000,000$)(1,285,000,000$)(233,000,000$)(22,000,000$)(496,000,000$)2,222,000,000$558,000,000$(518,000,000$)690,000,000$(148,000,000$)439,958,000$865,661,000$(2,150,630,000$)(181,977,000$)13,275,000$59,656,000$112,789,000$572,904,000$(696,783,000$)127,846,000$1,460,543,000$111,216,000$545,518,000$(542,230,000$)690,247,000$4,716,000$294,328,000$20,702,000$164,289,000$(271,315,000$)(227,674,000$)(230,620,000$)(817,171,000$)(289,556,000$)5,562,000$(158,741,000$)141,845,000$533,926,000$(485,617,000$)
Debt to Asset Ratio.37x.37x.38x.36x.36x.36x.36x.36x.37x.38x.40x.41x.41x.43x.42x.41x.43x.43x.43x.43x.42x.43x.42x.42x.42x.44x.43x.45x.46x.45x.45x.52x.52x.52x.52x.54x.53x.53x.52x.51x.49x.50x.49x.49x.50x.50x.50x
Long Term Debt3,458,000,000$3,464,000,000$4,220,000,000$3,742,000,000$3,250,000,000$3,757,000,000$3,765,000,000$3,772,000,000$3,780,000,000$3,787,000,000$3,795,000,000$3,802,000,000$3,809,000,000$3,816,000,000$5,072,000,000$5,079,000,000$5,086,000,000$5,094,000,000$5,035,000,000$4,949,902,000$5,703,141,000$4,703,152,000$4,160,919,000$4,163,115,000$4,165,284,000$5,166,050,000$5,170,169,000$5,171,949,000$5,172,257,000$6,071,604,000$6,030,836,000$6,380,427,000$6,380,350,000$6,980,008,000$6,979,779,000$6,979,538,000$6,979,286,000$6,979,029,000$6,648,911,000$6,393,931,000$6,393,885,000$6,393,690,000$5,903,354,000$5,903,232,000$5,903,099,000$5,902,952,000$5,906,642,000$
Long Term Debt QoQ(6,000,000$)(756,000,000$)478,000,000$492,000,000$(507,000,000$)(8,000,000$)(7,000,000$)(8,000,000$)(7,000,000$)(8,000,000$)(7,000,000$)(7,000,000$)(7,000,000$)(1,256,000,000$)(7,000,000$)(7,000,000$)(8,000,000$)59,000,000$85,098,000$(753,239,000$)999,989,000$542,233,000$(2,196,000$)(2,169,000$)(1,000,766,000$)(4,119,000$)(1,780,000$)(308,000$)(899,347,000$)40,768,000$(349,591,000$)77,000$(599,658,000$)229,000$241,000$252,000$257,000$330,118,000$254,980,000$46,000$195,000$490,336,000$122,000$133,000$147,000$(3,690,000$)148,000$
Long Term Debt YoY208,000,000$(293,000,000$)455,000,000$(30,000,000$)(530,000,000$)(30,000,000$)(30,000,000$)(30,000,000$)(29,000,000$)(29,000,000$)(1,277,000,000$)(1,277,000,000$)(1,277,000,000$)(1,278,000,000$)37,000,000$129,098,000$(617,141,000$)390,848,000$874,081,000$786,787,000$1,537,857,000$(462,898,000$)(1,009,250,000$)(1,008,834,000$)(1,006,973,000$)(905,554,000$)(860,667,000$)(1,208,478,000$)(1,208,093,000$)(908,404,000$)(948,943,000$)(599,111,000$)(598,936,000$)979,000$330,868,000$585,607,000$585,401,000$585,339,000$745,557,000$490,699,000$490,786,000$490,738,000$(3,288,000$)(3,262,000$)(3,111,000$)(2,965,000$)1,040,000$
Capital Lease Obligations1,040,000,000$1,001,000,000$880,000,000$
Interest Expenses33,000,000$35,000,000$36,000,000$35,000,000$42,000,000$42,000,000$41,000,000$48,000,000$48,000,000$38,000,000$48,000,000$45,000,000$47,000,000$53,000,000$53,000,000$54,000,000$45,000,000$40,566,000$39,620,000$49,908,000$54,906,000$56,020,000$63,632,000$63,444,000$61,956,000$63,362,000$69,082,000$70,413,000$71,515,000$71,325,000$70,858,000$71,108,000$68,390,000$62,993,000$60,571,000$60,484,000$53,345,000$49,735,000$49,704,000$51,867,000$50,152,000$52,510,000$
Cash and Cash Equivalents5,216,000,000$6,599,000,000$7,092,000,000$6,122,000,000$5,431,000,000$5,292,000,000$5,278,000,000$5,326,000,000$4,764,000,000$5,018,000,000$5,972,000,000$5,272,000,000$3,073,000,000$4,009,000,000$5,209,000,000$4,293,000,000$3,880,000,000$3,388,000,000$3,329,000,000$3,065,556,000$2,416,501,000$2,907,000,000$2,028,000,000$1,583,105,000$1,160,485,000$1,135,810,000$1,555,634,000$1,274,132,000$1,008,215,000$816,094,000$834,228,000$846,138,000$1,649,443,000$1,546,566,000$1,599,895,000$1,048,727,000$779,722,000$668,481,000$718,506,000$742,689,000$1,367,395,000$2,127,419,000$2,087,213,000$1,481,145,000$1,230,140,000$1,667,212,000$1,318,209,000$
Cash and Cash Equivalents QoQ(1,383,000,000$)(493,000,000$)970,000,000$691,000,000$139,000,000$14,000,000$(48,000,000$)562,000,000$(254,000,000$)(954,000,000$)700,000,000$2,199,000,000$(936,000,000$)(1,200,000,000$)916,000,000$413,000,000$492,000,000$59,000,000$263,444,000$649,055,000$(490,499,000$)879,000,000$444,895,000$422,620,000$24,675,000$(419,824,000$)281,502,000$265,917,000$192,121,000$(18,134,000$)(11,910,000$)(803,305,000$)102,877,000$(53,329,000$)551,168,000$269,005,000$111,241,000$(50,025,000$)(24,183,000$)(624,706,000$)(760,024,000$)40,206,000$606,068,000$251,005,000$(437,072,000$)349,003,000$(608,000$)
Cash and Cash Equivalents YoY(215,000,000$)1,307,000,000$1,814,000,000$796,000,000$667,000,000$274,000,000$(694,000,000$)54,000,000$1,691,000,000$1,009,000,000$763,000,000$979,000,000$(807,000,000$)621,000,000$1,880,000,000$1,227,444,000$1,463,499,000$481,000,000$1,301,000,000$1,482,451,000$1,256,016,000$1,771,190,000$472,366,000$308,973,000$152,270,000$319,716,000$721,406,000$427,994,000$(641,228,000$)(730,472,000$)(765,667,000$)(202,589,000$)869,721,000$878,085,000$881,389,000$306,038,000$(587,673,000$)(1,458,938,000$)(1,368,707,000$)(738,456,000$)137,255,000$460,207,000$769,004,000$162,328,000$2,124,000$559,178,000$441,774,000$
Interest Income