Valuation for GE - findataslice
 GENERAL ELECTRIC CO
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 Stock301.82$300.92$257.36$200.15$166.84$188.39$158.92$175.50$127.61$110.57$109.92$95.61$83.77$61.98$63.74$91.51$94.48$103.01$13.46$13.14$10.80$6.24$6.83$7.94$11.16$8.95$10.50$9.99$7.57$11.30$13.62$13.49$17.47$24.18$
Market Cap of Common Stock320,061,815,784$319,107,420,336$274,445,266,442$214,813,728,123$180,569,931,627$204,273,352,304$173,954,892,950$191,002,670,352$138,888,942,947$120,341,976,800$119,698,486,388$104,141,240,900$91,532,810,088$67,964,361,262$70,156,385,698$100,598,945,422$103,751,995,853$904,562,027,077$118,160,507,860$115,166,918,170$94,562,829,035$54,620,523,360$59,698,902,900$69,353,740,920$97,350,488,160$78,063,659,040$91,568,484,000$86,920,224,799$65,801,239,975$98,209,215,300$118,250,876,870$117,084,537,360$151,501,324,950$209,349,134,280$
Market Cap of Common Stock QoQ%.30%16.27%27.76%18.96%(11.60%)17.43%(8.93%)37.52%15.41%.54%14.94%13.78%34.68%(3.12%)(30.26%)(3.04%)(88.53%)665.54%2.60%21.79%73.13%(8.51%)(13.92%)(28.76%)24.71%(14.75%)5.35%32.10%(33.00%)(16.95%)1.00%(22.72%)(27.63%)
Market Cap of Common Stock YoY%77.25%56.22%57.77%12.47%30.01%69.74%45.33%83.41%51.74%77.07%70.62%3.52%(11.78%)(92.49%)(40.63%)(12.65%)9.72%1,556.09%97.93%66.06%(2.86%)(30.03%)(34.80%)(20.21%)47.95%(20.51%)(22.56%)(25.76%)(56.57%)(53.09%)
Common Shares Outstanding1,060,439,3871,066,386,6431,073,692,1831,082,294,0041,084,311,0161,094,606,6761,088,415,9951,088,386,0431,088,378,1931,088,960,0291,089,107,8781,092,668,1401,096,553,1021,100,664,9781,099,027,2131,098,137,1288,781,303,0498,778,641,0001,095,686,5818,759,873,0008,753,289,0008,747,092,0008,738,434,0008,727,072,0008,727,072,0008,720,808,0008,702,227,0008,698,115,0008,691,081,0008,685,338,0008,680,571,0008,672,085,0008,657,946,0008,683,963,0008,742,614,0008,846,390,0008,961,233,0009,195,657,0009,379,288,00010,109,239,00010,096,429,00010,075,929,00010,057,380,00010,042,192,00010,057,380,00010,027,765,00010,060,881,000
Common Shares Outstanding QoQ%(.56%)(.68%)(.80%)(.19%)(.94%).57%.00%.00%(.05%)(.01%)(.33%)(.35%)(.37%).15%.08%(87.50%).03%701.20%(87.49%).08%.07%.10%.13%.00%.07%.21%.05%.08%.07%.06%.10%.16%(.30%)(.67%)(1.17%)(1.28%)(2.55%)(1.96%)(7.22%).13%.20%.18%.15%(.15%).30%(.33%)(.56%)
Common Shares Outstanding YoY%(2.20%)(2.58%)(1.35%)(.56%)(.37%).52%(.06%)(.39%)(.75%)(1.06%)(.90%)(.50%)(87.51%)(87.46%).31%(87.46%).32%.36%(87.46%).38%.30%.30%.42%.33%.41%.41%.25%.30%.38%.02%(.71%)(1.97%)(3.38%)(5.57%)(6.79%)(12.49%)(11.24%)(8.74%)(6.74%).67%.39%.48%(.04%)(.74%)(1.24%)(3.02%)(3.31%)
Total Revenue TTM39,780,000,000$36,980,000,000$35,121,000,000$33,789,000,000$33,307,000,000$32,991,000,000$31,959,000,000$39,457,000,000$44,822,000,000$50,276,000,000$55,142,000,000$58,589,000,000$62,576,000,000$66,685,000,000$71,091,000,000$71,863,000,000$71,916,000,000$70,494,000,000$72,969,000,000$73,950,000,000$79,444,000,000$86,810,000,000$93,361,000,000$98,615,000,000$102,720,000,000$107,399,000,000$108,059,000,000$112,857,000,000$114,156,000,000$113,138,000,000$111,753,000,000$110,801,000,000$108,851,000,000$109,804,000,000$110,501,000,000$110,770,000,000$109,568,000,000$107,681,000,000$106,206,000,000$106,511,000,000$106,789,000,000$106,747,000,000$106,758,000,000$104,540,000,000$103,802,000,000$102,205,000,000$100,542,000,000$
Total Revenue11,023,000,000$9,935,000,000$9,879,000,000$8,943,000,000$8,223,000,000$8,076,000,000$8,547,000,000$8,461,000,000$7,907,000,000$7,044,000,000$16,045,000,000$13,826,000,000$13,361,000,000$11,910,000,000$19,492,000,000$17,813,000,000$17,470,000,000$16,316,000,000$20,264,000,000$17,866,000,000$16,048,000,000$18,791,000,000$21,245,000,000$23,360,000,000$23,414,000,000$25,342,000,000$26,499,000,000$27,465,000,000$28,093,000,000$26,002,000,000$31,297,000,000$28,764,000,000$27,075,000,000$24,617,000,000$30,345,000,000$26,814,000,000$28,028,000,000$25,314,000,000$30,614,000,000$25,612,000,000$26,141,000,000$23,839,000,000$30,919,000,000$25,890,000,000$26,099,000,000$23,850,000,000$28,701,000,000$
Total Revenue QoQ%10.95%.57%10.47%8.76%1.82%(5.51%)1.02%7.01%12.25%(56.10%)16.05%3.48%12.18%(38.90%)9.43%1.96%7.07%(19.48%)13.42%11.33%(14.60%)(11.55%)(9.05%)(.23%)(7.61%)(4.37%)(3.52%)(2.24%)8.04%(16.92%)8.81%6.24%9.99%(18.88%)13.17%(4.33%)10.72%(17.31%)19.53%(2.02%)9.66%(22.90%)19.42%(.80%)9.43%(16.90%)14.11%
Total Revenue YoY%34.05%23.02%15.58%5.70%4.00%14.65%(46.73%)(38.80%)(40.82%)(40.86%)(17.68%)(22.38%)(23.52%)(27.00%)(3.81%)(.30%)8.86%(13.17%)(4.62%)(23.52%)(31.46%)(25.85%)(19.83%)(14.95%)(16.66%)(2.54%)(15.33%)(4.52%)3.76%5.63%3.14%7.27%(3.40%)(2.75%)(.88%)4.69%7.22%6.19%(.99%)(1.07%).16%(.05%)7.73%2.93%6.52%7.50%5.13%
Gross Margin100.00%100.00%31.56%30.38%32.22%28.84%26.81%29.18%28.00%29.05%22.47%16.58%21.23%17.94%26.44%24.77%22.05%23.16%22.18%21.40%15.05%23.23%24.87%25.82%25.63%36.04%22.36%35.02%22.58%19.58%17.92%16.24%19.51%101.12%23.16%23.82%22.09%21.79%24.68%24.50%23.08%23.13%108.71%96.69%96.37%95.87%111.33%
Earnings to Common Shareholders TTM7,757,000,000$6,995,000,000$6,556,000,000$6,246,000,000$4,655,000,000$3,364,000,000$9,185,000,000$9,693,000,000$9,520,000,000$8,596,000,000$48,000,000$(5,765,000,000$)(4,648,000,000$)(4,887,000,000$)(6,573,000,000$)(414,000,000$)(2,809,000,000$)(3,800,000,000$)5,230,000,000$3,325,000,000$(4,950,000,000$)(2,832,000,000$)(5,439,000,000$)(5,403,000,000$)(18,746,000,000$)(18,070,000,000$)(22,803,000,000$)(34,379,000,000$)(10,247,000,000$)(9,987,000,000$)(8,920,000,000$)4,238,000,000$4,908,000,000$6,789,000,000$6,845,000,000$10,971,000,000$11,483,000,000$7,367,000,000$(6,145,000,000$)(7,275,000,000$)(6,244,000,000$)(1,339,000,000$)15,233,000,000$13,287,000,000$12,941,000,000$12,529,000,000$13,052,000,000$
Earnings to Common Shareholders2,028,000,000$1,978,000,000$1,899,000,000$1,852,000,000$1,266,000,000$1,539,000,000$1,589,000,000$261,000,000$(25,000,000$)7,360,000,000$2,097,000,000$88,000,000$(949,000,000$)(1,188,000,000$)(3,716,000,000$)1,205,000,000$(1,188,000,000$)(2,874,000,000$)2,443,000,000$(1,190,000,000$)(2,179,000,000$)6,156,000,000$538,000,000$(9,465,000,000$)(61,000,000$)3,549,000,000$574,000,000$(22,808,000,000$)615,000,000$(1,184,000,000$)(11,002,000,000$)1,324,000,000$875,000,000$(117,000,000$)2,156,000,000$1,994,000,000$2,756,000,000$(61,000,000$)6,282,000,000$2,506,000,000$(1,360,000,000$)(13,573,000,000$)5,152,000,000$3,537,000,000$3,545,000,000$2,999,000,000$3,206,000,000$
Earnings to Common Shareholders QoQ%2.53%4.16%2.54%46.29%(17.74%)(3.15%)508.81%1,144.00%(100.34%)250.98%2,282.96%109.27%20.12%68.03%(408.38%)201.43%58.66%(217.64%)305.29%45.39%(135.40%)1,044.24%105.68%(15,416.39%)(101.72%)518.29%102.52%(3,808.62%)151.94%89.24%(930.97%)51.31%847.86%(105.43%)8.12%(27.65%)4,618.03%(100.97%)150.68%284.27%89.98%(363.45%)45.66%(.23%)18.21%(6.46%).47%
Earnings to Common Shareholders YoY%60.19%28.53%19.51%609.58%5,164.00%(79.09%)(24.23%)196.59%97.37%719.53%156.43%(92.70%)20.12%58.66%(252.11%)201.26%45.48%(146.69%)354.09%87.43%(3,472.13%)73.46%(6.27%)58.50%(109.92%)399.75%105.22%(1,822.66%)(29.71%)(911.97%)(610.30%)(33.60%)(68.25%)(91.80%)(65.68%)(20.43%)302.65%99.55%21.93%(29.15%)(138.36%)(552.58%)60.70%10.84%13.15%(14.85%)(20.07%)
Profit Margin18.40%19.91%19.22%20.71%15.40%19.06%18.59%4.16%.42%106.59%13.69%1.16%(6.60%)(9.54%)(19.72%)7.06%(6.47%)(17.17%)13.01%(6.40%)(12.38%)32.99%3.43%(40.34%).54%14.16%2.87%(82.90%)2.85%(4.41%)(34.57%)4.73%3.90%(.34%)12.08%7.56%10.38%.90%20.58%9.78%(5.20%)(56.94%)16.66%13.66%13.59%12.57%11.17%
Equity to Common Shareholders19,135,000,000$19,251,000,000$19,342,000,000$18,874,000,000$18,598,000,000$29,855,000,000$27,403,000,000$28,665,000,000$31,194,000,000$31,652,000,000$33,696,000,000$31,475,000,000$34,649,000,000$39,005,000,000$40,310,000,000$37,477,000,000$33,487,000,000$33,585,000,000$35,552,000,000$33,269,000,000$33,674,000,000$35,284,000,000$28,316,000,000$27,935,000,000$35,816,000,000$35,161,000,000$30,981,000,000$31,454,000,000$55,069,000,000$55,965,000,000$56,031,000,000$69,051,000,000$67,372,000,000$68,100,000,000$70,162,000,000$81,882,000,000$84,991,000,000$91,088,000,000$98,274,000,000$111,204,000,000$109,503,000,000$108,560,000,000$128,159,000,000$134,998,000,000$134,013,000,000$131,836,000,000$130,566,000,000$
Equity to Common Shareholders QoQ(116,000,000$)(91,000,000$)468,000,000$276,000,000$(11,257,000,000$)2,452,000,000$(1,262,000,000$)(2,529,000,000$)(458,000,000$)(2,044,000,000$)2,221,000,000$(3,174,000,000$)(4,356,000,000$)(1,305,000,000$)2,833,000,000$3,990,000,000$(98,000,000$)(1,967,000,000$)2,283,000,000$(405,000,000$)(1,610,000,000$)6,968,000,000$381,000,000$(7,881,000,000$)655,000,000$4,180,000,000$(473,000,000$)(23,615,000,000$)(896,000,000$)(65,000,000$)(13,020,000,000$)1,679,000,000$(728,000,000$)(2,062,000,000$)(11,720,000,000$)(3,109,000,000$)(6,097,000,000$)(7,186,000,000$)(12,930,000,000$)1,701,000,000$943,000,000$(19,599,000,000$)(6,839,000,000$)985,000,000$2,177,000,000$1,270,000,000$7,874,000,000$
Equity to Common Shareholders QoQ%(.60%)(.47%)2.48%1.48%(37.71%)8.95%(4.40%)(8.11%)(1.45%)(6.07%)7.06%(9.16%)(11.17%)(3.24%)7.56%11.92%(.29%)(5.53%)6.86%(1.20%)(4.56%)24.61%1.36%(22.00%)1.86%13.49%(1.50%)(42.88%)(1.60%)(.12%)(18.86%)2.49%(1.07%)(2.94%)(14.31%)(3.66%)(6.69%)(7.31%)(11.63%)1.55%.87%(15.29%)(5.07%).74%1.65%.97%6.42%
Equity to Common Shareholders YoY537,000,000$(10,604,000,000$)(8,061,000,000$)(9,791,000,000$)(12,596,000,000$)(1,797,000,000$)(6,293,000,000$)(2,810,000,000$)(3,455,000,000$)(7,353,000,000$)(6,614,000,000$)(6,002,000,000$)1,162,000,000$5,420,000,000$4,758,000,000$4,208,000,000$(187,000,000$)(1,699,000,000$)7,236,000,000$5,334,000,000$(2,142,000,000$)123,000,000$(2,665,000,000$)(3,519,000,000$)(19,253,000,000$)(20,804,000,000$)(25,049,000,000$)(37,597,000,000$)(12,303,000,000$)(12,135,000,000$)(14,131,000,000$)(12,831,000,000$)(17,619,000,000$)(22,988,000,000$)(28,112,000,000$)(29,322,000,000$)(24,512,000,000$)(17,472,000,000$)(29,885,000,000$)(23,794,000,000$)(24,510,000,000$)(23,276,000,000$)(2,407,000,000$)12,306,000,000$11,504,000,000$8,122,000,000$7,540,000,000$
Equity to Common Shareholders YoY%2.89%(35.52%)(29.42%)(34.16%)(40.38%)(5.68%)(18.68%)(8.93%)(9.97%)(18.85%)(16.41%)(16.02%)3.47%16.14%13.38%12.65%(.56%)(4.82%)25.55%19.09%(5.98%).35%(8.60%)(11.19%)(34.96%)(37.17%)(44.71%)(54.45%)(18.26%)(17.82%)(20.14%)(15.67%)(20.73%)(25.24%)(28.61%)(26.37%)(22.39%)(16.09%)(23.32%)(17.63%)(18.29%)(17.66%)(1.84%)10.03%9.39%6.57%6.13%
Dividends Paid386,000,000$302,000,000$306,000,000$308,000,000$308,000,000$86,000,000$88,000,000$151,000,000$147,000,000$203,000,000$184,000,000$161,000,000$154,000,000$140,000,000$144,000,000$139,000,000$144,000,000$148,000,000$236,000,000$88,000,000$235,000,000$89,000,000$238,000,000$87,000,000$236,000,000$88,000,000$1,192,000,000$1,046,000,000$1,193,000,000$1,043,000,000$2,233,000,000$2,085,000,000$2,248,000,000$2,084,000,000$2,195,000,000$2,103,000,000$2,274,000,000$2,234,000,000$2,334,000,000$2,326,000,000$2,316,000,000$2,319,000,000$2,209,000,000$2,211,000,000$2,209,000,000$2,223,000,000$1,926,000,000$
Additional Paid-In Capital QoQ(73,000,000$)(354,000,000$)(140,000,000$)(876,000,000$)(605,000,000$)(1,075,000,000$)(267,000,000$)(3,197,000,000$)(303,000,000$)(3,444,000,000$)(81,000,000$)(128,000,000$)(9,000,000$)(300,000,000$)(60,000,000$)719,000,000$(10,000,000$)(265,000,000$)28,000,000$(13,000,000$)(4,000,000$)(109,000,000$)90,000,000$(9,000,000$)(21,000,000$)(1,159,000,000$)(1,807,000,000$)(41,000,000$)13,000,000$(45,000,000$)(1,039,000,000$)955,000,000$20,000,000$224,000,000$15,000,000$214,000,000$(382,000,000$)(236,000,000$)4,853,000,000$(43,000,000$)(72,000,000$)(14,000,000$)(25,000,000$)385,000,000$(15,000,000$)50,000,000$(317,000,000$)
Treasury Stock80,244,000,000$80,524,000,000$80,762,000,000$81,209,000,000$81,049,000,000$80,883,000,000$80,673,000,000$81,093,000,000$81,314,000,000$81,425,000,000$81,548,000,000$81,961,000,000$82,125,000,000$82,320,000,000$82,516,000,000$82,797,000,000$82,940,000,000$83,137,000,000$83,328,000,000$83,925,000,000$84,202,000,000$84,471,000,000$84,697,000,000$84,902,000,000$85,199,000,000$85,617,000,000$84,833,000,000$83,038,000,000$79,849,000,000$76,124,000,000$69,042,000,000$63,539,000,000$41,207,000,000$41,551,000,000$(42,094,000,000$)42,593,000,000$43,005,000,000$43,234,000,000$43,401,000,000$42,561,000,000$
Treasury Stock QoQ(280,000,000$)(238,000,000$)(447,000,000$)160,000,000$166,000,000$210,000,000$(420,000,000$)(221,000,000$)(111,000,000$)(123,000,000$)(413,000,000$)(164,000,000$)(195,000,000$)(196,000,000$)(281,000,000$)(143,000,000$)(197,000,000$)(191,000,000$)(597,000,000$)(277,000,000$)(269,000,000$)(226,000,000$)(205,000,000$)(297,000,000$)(418,000,000$)784,000,000$1,795,000,000$3,189,000,000$3,725,000,000$7,082,000,000$5,503,000,000$22,332,000,000$(344,000,000$)83,645,000,000$(84,687,000,000$)(412,000,000$)(229,000,000$)(167,000,000$)85,962,000,000$1,536,000,000$
Price to Sales8.05x8.02x6.90x5.81x5.14x6.05x5.22x5.79x4.35x3.05x2.67x2.07x1.66x1.16x1.12x1.51x1.46x12.59x1.64x1.63x1.30x.74x.75x.80x1.04x.79x.89x.81x.61x.87x1.04x1.03x1.36x1.89x
Price to Earnings41.26x41.14x35.38x30.71x27.54x32.70x37.37x56.78x15.12x12.42x12.57x12.12x1,906.93x-------18.08x16.43x-----------49.40x
Price to Book16.73x16.68x14.34x11.16x9.34x10.82x9.35x6.40x5.07x4.20x3.84x3.29x2.72x2.16x2.02x2.58x2.57x24.14x3.53x3.43x2.66x1.64x1.77x1.97x3.44x2.79x2.56x2.47x2.12x3.12x2.15x2.09x2.70x3.03x
Goodwill9,006,000,000$8,696,000,000$8,538,000,000$8,754,000,000$8,859,000,000$13,304,000,000$8,948,000,000$13,177,000,000$13,345,000,000$13,107,000,000$8,835,000,000$25,275,000,000$25,790,000,000$26,047,000,000$13,303,000,000$25,333,000,000$25,491,000,000$25,320,000,000$25,524,000,000$25,278,000,000$24,951,000,000$26,598,000,000$25,895,000,000$26,666,000,000$52,272,000,000$53,194,000,000$33,974,000,000$60,377,000,000$82,464,000,000$85,468,000,000$58,821,000,000$87,068,000,000$72,335,000,000$70,313,000,000$70,438,000,000$69,988,000,000$67,097,000,000$66,212,000,000$65,526,000,000$61,660,000,000$62,184,000,000$69,604,000,000$53,207,000,000$77,859,000,000$79,017,000,000$79,129,000,000$53,137,000,000$
Goodwill QoQ%3.57%1.85%(2.47%)(1.19%)(33.41%)48.68%(32.09%)(1.26%)1.82%.83%(65.05%)(2.00%)(.99%)95.80%(47.49%)(.62%).68%(.80%).97%1.31%(6.19%)(.51%)(2.89%)(48.99%)(1.73%)56.57%(43.73%)(26.78%)(3.52%)1.79%(32.44%)20.37%2.88%(.18%).64%4.31%1.34%1.05%6.27%(.84%)(10.66%)30.82%(31.66%)(1.47%)(.14%)48.92%(31.90%)
Goodwill YoY%1.66%(34.64%)(4.58%)(33.57%)(33.62%)1.50%(31.16%)(47.87%)(48.26%)(49.68%)(33.59%)(.23%)1.17%2.87%(47.88%).22%2.16%(4.81%)(4.53%)(5.21%)(52.27%)(50.00%)(23.78%)(55.83%)(36.61%)(37.76%)(59.54%)(30.66%)14.00%21.55%(16.49%)24.40%7.81%6.19%7.50%13.51%7.90%(4.87%)23.15%(20.81%)(21.30%)(12.04%).13%(.21%)8.11%8.79%(27.32%)
Other Intangible Assets4,336,000,000$4,277,000,000$4,257,000,000$4,371,000,000$4,394,000,000$5,547,000,000$4,642,000,000$5,790,000,000$5,954,000,000$5,990,000,000$6,105,000,000$7,725,000,000$8,026,000,000$8,290,000,000$9,330,000,000$9,187,000,000$9,460,000,000$9,395,000,000$9,671,000,000$9,909,000,000$10,168,000,000$10,381,000,000$10,653,000,000$10,766,000,000$16,653,000,000$17,053,000,000$12,178,000,000$18,838,000,000$19,728,000,000$20,661,000,000$20,273,000,000$21,435,000,000$16,929,000,000$16,515,000,000$16,436,000,000$16,779,000,000$16,650,000,000$16,890,000,000$17,797,000,000$13,618,000,000$13,668,000,000$13,533,000,000$13,182,000,000$14,357,000,000$14,798,000,000$14,788,000,000$14,310,000,000$
Other Intangible Assets QoQ59,000,000$20,000,000$(114,000,000$)(23,000,000$)(1,153,000,000$)905,000,000$(1,148,000,000$)(164,000,000$)(36,000,000$)(115,000,000$)(1,620,000,000$)(301,000,000$)(264,000,000$)(1,040,000,000$)143,000,000$(273,000,000$)65,000,000$(276,000,000$)(238,000,000$)(259,000,000$)(213,000,000$)(272,000,000$)(113,000,000$)(5,887,000,000$)(400,000,000$)4,875,000,000$(6,660,000,000$)(890,000,000$)(933,000,000$)388,000,000$(1,162,000,000$)4,506,000,000$414,000,000$79,000,000$(343,000,000$)129,000,000$(240,000,000$)(907,000,000$)4,179,000,000$(50,000,000$)135,000,000$351,000,000$(1,175,000,000$)(441,000,000$)10,000,000$478,000,000$84,000,000$
Amortization of Intangible Assets93,000,000$89,000,000$89,000,000$89,000,000$83,000,000$88,000,000$104,000,000$94,000,000$96,000,000$140,000,000$(855,000,000$)135,000,000$136,000,000$922,000,000$(122,000,000$)272,000,000$288,000,000$301,000,000$300,000,000$420,000,000$299,000,000$318,000,000$303,000,000$496,000,000$357,000,000$367,000,000$423,000,000$831,000,000$547,000,000$602,000,000$149,000,000$630,000,000$544,000,000$539,000,000$450,000,000$445,000,000$210,000,000$437,000,000$314,000,000$337,000,000$181,000,000$424,000,000$397,000,000$406,000,000$(1,257,000,000$)
Forward Price to Sales MRQ7.26x7.24x6.22x5.41x4.57x5.71x5.29x5.91x4.06x3.56x3.78x3.70x1.43x1.23x1.31x2.11x1.33x12.70x1.69x1.76x1.17x.76x.93x.92x1.15x.84x.98x.86x.62x.89x1.05x1.13x1.21x1.82x
Forward Price to Earnings MRQ39.46x39.34x33.83x27.15x23.77x27.57x34.35x31.03x21.85x115.27x-3.54x10.91x193.08x---187.67x--9.68x--2.82x45.24x--6.12x28.66x-48.07x--39.53x
Total Assets125,256,000,000$124,123,000,000$123,140,000,000$126,698,000,000$123,190,000,000$163,942,000,000$173,300,000,000$156,662,000,000$163,006,000,000$164,472,000,000$188,851,000,000$180,877,000,000$185,540,000,000$191,961,000,000$198,874,000,000$237,133,000,000$237,559,000,000$245,164,000,000$256,211,000,000$254,315,000,000$256,487,000,000$262,021,000,000$265,177,000,000$263,009,000,000$312,109,000,000$315,082,000,000$311,072,000,000$311,691,000,000$342,769,000,000$358,109,000,000$369,245,000,000$378,038,000,000$355,473,000,000$351,643,000,000$359,122,000,000$387,694,000,000$401,461,000,000$462,193,000,000$493,071,000,000$581,310,000,000$610,926,000,000$617,631,000,000$653,931,000,000$650,021,000,000$651,869,000,000$652,252,000,000$663,247,000,000$
Total Assets QoQ1,133,000,000$983,000,000$(3,558,000,000$)3,508,000,000$(40,752,000,000$)(9,358,000,000$)16,638,000,000$(6,344,000,000$)(1,466,000,000$)(24,379,000,000$)7,974,000,000$(4,663,000,000$)(6,421,000,000$)(6,913,000,000$)(38,259,000,000$)(426,000,000$)(7,605,000,000$)(11,047,000,000$)1,896,000,000$(2,172,000,000$)(5,534,000,000$)(3,156,000,000$)2,168,000,000$(49,100,000,000$)(2,973,000,000$)4,010,000,000$(619,000,000$)(31,078,000,000$)(15,340,000,000$)(11,136,000,000$)(8,793,000,000$)22,565,000,000$3,830,000,000$(13,540,000,000$)(28,572,000,000$)(13,767,000,000$)(60,732,000,000$)(30,878,000,000$)(88,239,000,000$)(29,616,000,000$)(6,705,000,000$)(37,323,000,000$)3,910,000,000$(1,848,000,000$)(383,000,000$)(10,995,000,000$)1,809,000,000$
Total Assets YoY2,066,000,000$(39,819,000,000$)(50,160,000,000$)(29,964,000,000$)(39,816,000,000$)(530,000,000$)(15,551,000,000$)(24,215,000,000$)(22,534,000,000$)(27,489,000,000$)(10,023,000,000$)(56,256,000,000$)(52,019,000,000$)(53,203,000,000$)(57,337,000,000$)(17,182,000,000$)(18,928,000,000$)(16,857,000,000$)(8,966,000,000$)(8,694,000,000$)(55,622,000,000$)(53,061,000,000$)(45,895,000,000$)(48,682,000,000$)(30,660,000,000$)(43,027,000,000$)(58,173,000,000$)(66,347,000,000$)(12,704,000,000$)6,466,000,000$4,062,000,000$(9,656,000,000$)(45,988,000,000$)(110,550,000,000$)(133,949,000,000$)(193,616,000,000$)(209,465,000,000$)(155,438,000,000$)(161,883,000,000$)(68,711,000,000$)(40,943,000,000$)(34,621,000,000$)(9,316,000,000$)(11,417,000,000$)(8,672,000,000$)(18,438,000,000$)(21,752,000,000$)
Total Liabilities105,911,000,000$104,654,000,000$103,576,000,000$107,595,000,000$104,347,000,000$132,838,000,000$144,695,000,000$126,830,000,000$130,638,000,000$131,649,000,000$153,938,000,000$148,124,000,000$149,597,000,000$151,678,000,000$157,262,000,000$198,172,000,000$202,512,000,000$210,011,000,000$219,138,000,000$219,522,000,000$221,233,000,000$225,162,000,000$235,316,000,000$233,856,000,000$255,980,000,000$259,020,000,000$259,591,000,000$263,468,000,000$267,639,000,000$281,367,000,000$292,355,000,000$280,544,000,000$276,498,000,000$272,416,000,000$284,668,000,000$301,098,000,000$311,708,000,000$366,403,000,000$389,961,000,000$461,317,000,000$492,647,000,000$500,333,000,000$518,023,000,000$506,510,000,000$511,802,000,000$514,233,000,000$519,777,000,000$
Total Liabilities QoQ1,257,000,000$1,078,000,000$(4,019,000,000$)3,248,000,000$(28,491,000,000$)(11,857,000,000$)17,865,000,000$(3,808,000,000$)(1,011,000,000$)(22,289,000,000$)5,814,000,000$(1,473,000,000$)(2,081,000,000$)(5,584,000,000$)(40,910,000,000$)(4,340,000,000$)(7,499,000,000$)(9,127,000,000$)(384,000,000$)(1,711,000,000$)(3,929,000,000$)(10,154,000,000$)1,460,000,000$(22,124,000,000$)(3,040,000,000$)(571,000,000$)(3,877,000,000$)(4,171,000,000$)(13,728,000,000$)(10,988,000,000$)11,811,000,000$4,046,000,000$4,082,000,000$(12,252,000,000$)(16,430,000,000$)(10,610,000,000$)(54,695,000,000$)(23,558,000,000$)(71,356,000,000$)(31,330,000,000$)(7,686,000,000$)(17,690,000,000$)11,513,000,000$(5,292,000,000$)(2,431,000,000$)(5,544,000,000$)(12,616,000,000$)
Total Liabilities YoY1,564,000,000$(28,184,000,000$)(41,119,000,000$)(19,235,000,000$)(26,291,000,000$)1,189,000,000$(9,243,000,000$)(21,294,000,000$)(18,959,000,000$)(20,029,000,000$)(3,324,000,000$)(50,048,000,000$)(52,915,000,000$)(58,333,000,000$)(61,876,000,000$)(21,350,000,000$)(18,721,000,000$)(15,151,000,000$)(16,178,000,000$)(14,334,000,000$)(34,747,000,000$)(33,858,000,000$)(24,275,000,000$)(29,612,000,000$)(11,659,000,000$)(22,347,000,000$)(32,764,000,000$)(17,076,000,000$)(8,859,000,000$)8,951,000,000$7,687,000,000$(20,554,000,000$)(35,210,000,000$)(93,987,000,000$)(105,293,000,000$)(160,219,000,000$)(180,939,000,000$)(133,930,000,000$)(128,062,000,000$)(45,193,000,000$)(19,155,000,000$)(13,900,000,000$)(1,754,000,000$)(25,883,000,000$)(19,928,000,000$)(27,407,000,000$)(36,752,000,000$)
Current Ratio1.04x1.08x1.09x1.13x1.14x1.17x1.33x1.17x1.25x1.25x1.18x1.10x1.13x1.19x1.28x1.80x1.81x1.96x1.55x1.31x
Total Current Assets37,801,000,000$37,575,000,000$37,635,000,000$38,649,000,000$37,352,000,000$59,589,000,000$42,556,000,000$56,434,000,000$60,213,000,000$60,286,000,000$58,384,000,000$60,082,000,000$60,658,000,000$63,299,000,000$66,348,000,000$103,587,000,000$102,411,000,000$113,198,000,000$84,853,000,000$103,096,000,000$
Total Current Assets QoQ226,000,000$(60,000,000$)(1,014,000,000$)1,297,000,000$(22,237,000,000$)17,033,000,000$(13,878,000,000$)(3,779,000,000$)(73,000,000$)1,902,000,000$(1,698,000,000$)(576,000,000$)(2,641,000,000$)(3,049,000,000$)(37,239,000,000$)1,176,000,000$(10,787,000,000$)28,345,000,000$
Total Current Liabilities36,466,000,000$34,941,000,000$34,392,000,000$34,093,000,000$32,750,000,000$51,087,000,000$32,103,000,000$48,164,000,000$48,108,000,000$48,177,000,000$49,428,000,000$54,657,000,000$53,883,000,000$53,344,000,000$51,953,000,000$57,676,000,000$56,639,000,000$57,681,000,000$54,613,000,000$78,865,000,000$
Total Current Liabilities QoQ1,525,000,000$549,000,000$299,000,000$1,343,000,000$(18,337,000,000$)18,984,000,000$(16,061,000,000$)56,000,000$(69,000,000$)(1,251,000,000$)(5,229,000,000$)774,000,000$539,000,000$1,391,000,000$(5,723,000,000$)1,037,000,000$(1,042,000,000$)3,068,000,000$
Debt to Asset Ratio.85x.84x.84x.85x.85x.81x.83x.81x.80x.80x.82x.82x.81x.79x.79x.84x.85x.86x.86x.86x.86x.86x.89x.89x.82x.82x.83x.85x.78x.79x.79x.74x.78x.77x.79x.78x.78x.79x.79x.79x.81x.81x.79x.78x.79x.79x.78x
Long Term Debt16,998,000,000$17,487,000,000$17,234,000,000$18,240,000,000$17,973,000,000$19,493,000,000$19,417,000,000$19,488,000,000$19,900,000,000$20,159,000,000$20,320,000,000$26,121,000,000$27,571,000,000$28,649,000,000$30,824,000,000$57,429,000,000$59,231,000,000$66,890,000,000$70,189,000,000$66,388,000,000$67,241,000,000$74,701,000,000$88,735,000,000$90,223,000,000$88,949,000,000$97,060,000,000$99,832,000,000$105,134,000,000$108,575,000,000$107,557,000,000$103,676,000,000$99,674,000,000$105,080,000,000$115,686,000,000$122,504,000,000$132,187,000,000$144,659,000,000$180,011,000,000$185,351,000,000$190,420,000,000$186,596,000,000$213,179,000,000$216,845,000,000$220,992,000,000$221,665,000,000$
Long Term Debt QoQ(489,000,000$)253,000,000$(1,006,000,000$)267,000,000$(1,520,000,000$)76,000,000$(71,000,000$)(412,000,000$)(259,000,000$)(161,000,000$)(5,801,000,000$)(1,450,000,000$)(1,078,000,000$)(2,175,000,000$)(26,605,000,000$)(1,802,000,000$)(7,659,000,000$)(3,299,000,000$)(853,000,000$)(7,460,000,000$)(14,034,000,000$)(1,488,000,000$)1,274,000,000$(8,111,000,000$)(2,772,000,000$)(5,302,000,000$)(3,441,000,000$)1,018,000,000$3,881,000,000$4,002,000,000$(5,406,000,000$)(10,606,000,000$)(6,818,000,000$)(9,683,000,000$)(12,472,000,000$)(35,352,000,000$)(5,340,000,000$)(5,069,000,000$)3,824,000,000$(26,583,000,000$)(3,666,000,000$)(4,147,000,000$)(673,000,000$)(5,207,000,000$)
Long Term Debt YoY(975,000,000$)(2,006,000,000$)(2,183,000,000$)(1,248,000,000$)(1,927,000,000$)(666,000,000$)(903,000,000$)(6,633,000,000$)(7,671,000,000$)(8,490,000,000$)(10,504,000,000$)(31,308,000,000$)(31,660,000,000$)(38,241,000,000$)(39,365,000,000$)502,000,000$2,948,000,000$(23,835,000,000$)(21,708,000,000$)(22,359,000,000$)(11,097,000,000$)(14,911,000,000$)(19,626,000,000$)(10,497,000,000$)(3,844,000,000$)5,460,000,000$3,495,000,000$(8,129,000,000$)(18,828,000,000$)(32,513,000,000$)(39,579,000,000$)(64,325,000,000$)(62,847,000,000$)(58,233,000,000$)(41,937,000,000$)(33,168,000,000$)(31,494,000,000$)(30,572,000,000$)(35,069,000,000$)(13,693,000,000$)(14,440,000,000$)(13,307,000,000$)(14,419,000,000$)
Capital Lease Obligations1,122,000,000$2,943,000,000$2,930,000,000$3,067,000,000$3,162,000,000$3,169,000,000$4,074,000,000$4,180,000,000$0$
Interest Expenses
Cash and Cash Equivalents43,299,000,000$48,129,000,000$70,483,000,000$
Cash and Cash Equivalents QoQ
Cash and Cash Equivalents YoY(4,830,000,000$)(22,354,000,000$)
Interest Income