Valuation for GILD - findataslice
 GILEAD SCIENCES, 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 Stock116.82$111.02$110.83$111.98$92.37$83.81$68.61$73.24$81.02$74.95$77.03$83.00$85.84$61.69$61.79$59.50$72.63$69.80$68.89$64.61$58.27$63.19$77.07$74.77$64.98$63.38$67.49$65.02$62.39$77.20$70.85$75.41$71.65$81.00$
Market Cap of Common Stock144,951,063,927$137,754,383,814$137,864,664,480$139,453,852,023$115,117,577,211$104,342,786,309$85,477,988,669$91,240,532,876$100,954,314,333$93,388,775,757$96,083,577,634$103,509,727,782$107,664,291,655$77,320,234,536$77,504,027,952$74,606,260,078$91,105,875,203$87,515,898,912$86,394,062,965$81,188,483,809$73,043,085,242$79,216,574,318$96,668,286,071$94,475,794,586$82,209,161,868$80,267,948,386$85,810,867,040$82,933,696,481$80,708,927,593$100,077,493,780$92,123,479,947$98,784,670,365$93,594,173,563$105,780,023,577$
Market Cap of Common Stock QoQ%5.22%(.08%)(1.14%)21.14%10.33%22.07%(6.32%)(9.62%)8.10%(2.81%)(7.17%)(3.86%)39.25%(.24%)3.88%(18.11%)4.10%1.30%6.41%11.15%(7.79%)(18.05%)2.32%14.92%2.42%(6.46%)3.47%2.76%(19.35%)8.63%(6.74%)5.55%(11.52%)
Market Cap of Common Stock YoY%25.92%32.02%61.29%52.84%14.03%11.73%(11.04%)(11.85%)(6.23%)20.78%23.97%38.74%18.18%(11.65%)(10.29%)(8.11%)24.73%10.48%(10.63%)(14.06%)(11.15%)(1.31%)12.65%13.92%1.86%(19.79%)(6.85%)(16.05%)(13.77%)(5.39%)
Common Shares Outstanding1,240,806,9161,242,000,0001,245,000,0001,246,000,0001,246,000,0001,246,000,0001,246,000,0001,246,000,0001,247,000,0001,247,000,0001,248,000,0001,247,000,0001,254,000,0001,254,000,0001,255,000,0001,254,000,0001,255,000,0001,254,000,0001,254,000,0001,254,000,0001,253,000,0001,254,000,0001,254,000,0001,266,000,0001,266,000,0001,267,000,0001,274,000,0001,282,000,0001,294,000,0001,296,000,0001,300,000,0001,308,000,0001,307,000,0001,306,000,0001,307,000,0001,310,000,0001,322,000,0001,331,000,0001,348,000,0001,422,000,0001,449,000,0001,473,000,0001,477,000,0001,499,000,0001,513,593,0001,526,043,0001,537,642,0001,534,000,000
Common Shares Outstanding QoQ%(.10%)(.24%)(.08%).00%.00%.00%.00%(.08%).00%(.08%).08%(.56%).00%(.08%).08%(.08%).08%.00%.00%.08%(.08%).00%(.95%).00%(.08%)(.55%)(.62%)(.93%)(.15%)(.31%)(.61%).08%.08%(.08%)(.23%)(.91%)(.68%)(1.26%)(5.20%)(1.86%)(1.63%)(.27%)(1.47%)(.96%)(.82%)(.75%).24%.00%
Common Shares Outstanding YoY%(.42%)(.32%)(.08%).00%(.08%)(.08%)(.16%)(.08%)(.56%)(.56%)(.56%)(.56%)(.08%).00%.08%.00%.16%.00%.00%(.95%)(1.03%)(1.03%)(1.57%)(1.25%)(2.16%)(2.24%)(2.00%)(1.99%)(1.00%)(.77%)(.54%)(.15%)(1.14%)(1.88%)(3.04%)(7.88%)(8.77%)(9.64%)(8.73%)(5.14%)(4.27%)(3.48%)(3.94%)(2.28%)(1.33%)(.19%).87%.99%
Total Revenue TTM28,863,000,000$28,735,000,000$28,754,000,000$28,299,000,000$27,805,000,000$27,450,000,000$27,116,000,000$27,391,000,000$27,382,000,000$27,043,000,000$27,281,000,000$27,136,000,000$27,515,000,000$27,472,000,000$27,305,000,000$27,482,000,000$26,638,000,000$25,564,000,000$24,689,000,000$23,147,000,000$22,174,000,000$22,716,000,000$22,449,000,000$22,365,000,000$22,357,000,000$22,320,000,000$22,127,000,000$22,281,000,000$23,197,000,000$24,690,000,000$26,107,000,000$27,478,000,000$28,466,000,000$29,101,000,000$30,390,000,000$31,576,000,000$32,371,000,000$32,839,000,000$32,639,000,000$31,447,000,000$29,194,000,000$27,485,000,000$24,890,000,000$20,696,000,000$17,437,000,000$13,669,000,000$11,202,000,000$
Total Revenue7,082,000,000$6,667,000,000$7,569,000,000$7,545,000,000$6,954,000,000$6,686,000,000$7,114,000,000$7,051,000,000$6,599,000,000$6,352,000,000$7,389,000,000$7,042,000,000$6,260,000,000$6,590,000,000$7,244,000,000$7,421,000,000$6,217,000,000$6,423,000,000$7,421,000,000$6,577,000,000$5,143,000,000$5,548,000,000$5,879,000,000$5,604,000,000$5,685,000,000$5,281,000,000$5,795,000,000$5,596,000,000$5,648,000,000$5,088,000,000$5,949,000,000$6,512,000,000$7,141,000,000$6,505,000,000$7,320,000,000$7,500,000,000$7,776,000,000$7,794,000,000$8,506,000,000$8,295,000,000$8,244,000,000$7,594,000,000$7,314,000,000$6,042,000,000$6,535,000,000$4,999,000,000$3,120,000,000$
Total Revenue QoQ%6.23%(11.92%).32%8.50%4.01%(6.02%).89%6.85%3.89%(14.03%)4.93%12.49%(5.01%)(9.03%)(2.39%)19.37%(3.21%)(13.45%)12.83%27.88%(7.30%)(5.63%)4.91%(1.43%)7.65%(8.87%)3.56%(.92%)11.01%(14.47%)(8.65%)(8.81%)9.78%(11.13%)(2.40%)(3.55%)(.23%)(8.37%)2.54%.62%8.56%3.83%21.05%(7.54%)30.73%60.22%12.11%
Total Revenue YoY%1.84%(.28%)6.40%7.01%5.38%5.26%(3.72%).13%5.42%(3.61%)2.00%(5.11%).69%2.60%(2.39%)12.83%20.88%15.77%26.23%17.36%(9.53%)5.06%1.45%.14%.66%3.79%(2.59%)(14.07%)(20.91%)(21.78%)(18.73%)(13.17%)(8.17%)(16.54%)(13.94%)(9.58%)(5.68%)2.63%16.30%37.29%26.15%51.91%134.42%117.10%136.18%97.43%20.54%
Gross Margin78.81%76.90%79.11%79.14%77.80%76.79%70.62%77.81%78.15%77.94%81.11%80.19%76.97%78.39%63.74%83.52%77.64%78.81%79.91%81.37%77.83%81.07%69.96%79.96%81.04%80.35%70.94%78.07%76.91%78.62%77.01%82.46%82.90%83.32%83.89%83.68%87.28%83.24%86.37%86.16%86.46%85.90%84.21%82.44%83.98%81.18%70.03%
Earnings to Common Shareholders TTM6,311,000,000$5,965,000,000$480,000,000$126,000,000$1,053,000,000$484,000,000$5,664,000,000$5,875,000,000$5,484,000,000$5,583,000,000$4,592,000,000$3,334,000,000$4,137,000,000$4,515,000,000$6,225,000,000$7,394,000,000$5,162,000,000$301,000,000$123,000,000$1,268,000,000$(257,000,000$)4,962,000,000$5,386,000,000$2,693,000,000$5,955,000,000$5,892,000,000$5,455,000,000$1,587,000,000$2,208,000,000$3,464,000,000$4,628,000,000$11,601,000,000$12,213,000,000$12,637,000,000$13,501,000,000$15,076,000,000$16,346,000,000$17,341,000,000$18,108,000,000$16,912,000,000$15,043,000,000$14,207,000,000$12,101,000,000$9,405,000,000$7,463,000,000$4,580,000,000$3,075,000,000$
Earnings to Common Shareholders1,960,000,000$1,315,000,000$1,783,000,000$1,253,000,000$1,614,000,000$(4,170,000,000$)1,429,000,000$2,180,000,000$1,045,000,000$1,010,000,000$1,640,000,000$1,789,000,000$1,144,000,000$19,000,000$382,000,000$2,592,000,000$1,522,000,000$1,729,000,000$1,551,000,000$360,000,000$(3,339,000,000$)1,551,000,000$2,696,000,000$(1,165,000,000$)1,880,000,000$1,975,000,000$3,000,000$2,097,000,000$1,817,000,000$1,538,000,000$(3,865,000,000$)2,718,000,000$3,073,000,000$2,702,000,000$3,108,000,000$3,330,000,000$3,497,000,000$3,566,000,000$4,683,000,000$4,600,000,000$4,492,000,000$4,333,000,000$3,487,000,000$2,731,000,000$3,656,000,000$2,227,000,000$791,000,000$
Earnings to Common Shareholders QoQ%49.05%(26.25%)42.30%(22.37%)138.71%(391.81%)(34.45%)108.61%3.47%(38.42%)(8.33%)56.38%5,921.05%(95.03%)(85.26%)70.30%(11.97%)11.48%330.83%110.78%(315.28%)(42.47%)331.42%(161.97%)(4.81%)65,733.33%(99.86%)15.41%18.14%139.79%(242.20%)(11.55%)13.73%(13.06%)(6.67%)(4.78%)(1.94%)(23.85%)1.80%2.40%3.67%24.26%27.68%(25.30%)64.17%181.54%.25%
Earnings to Common Shareholders YoY%21.44%131.54%24.77%(42.52%)54.45%(512.87%)(12.87%)21.86%(8.65%)5,215.79%329.32%(30.98%)(24.84%)(98.90%)(75.37%)620.00%145.58%11.48%(42.47%)130.90%(277.61%)(21.47%)89,766.67%(155.56%)3.47%28.41%100.08%(22.85%)(40.87%)(43.08%)(224.36%)(18.38%)(12.13%)(24.23%)(33.63%)(27.61%)(22.15%)(17.70%)34.30%68.44%22.87%94.57%340.83%246.13%372.96%208.45%3.73%
Profit Margin27.68%19.72%23.56%16.61%23.21%(62.37%)20.09%30.92%15.84%15.90%22.20%25.41%18.28%.29%5.27%34.93%24.48%26.92%20.90%5.47%(64.92%)27.96%45.86%(20.79%)33.07%37.40%.05%37.47%32.17%30.23%(64.97%)41.74%43.03%41.54%42.46%44.40%44.97%45.75%55.06%55.46%54.49%57.06%47.68%45.20%55.95%44.55%25.35%
Equity to Common Shareholders19,674,000,000$19,162,000,000$19,330,000,000$18,475,000,000$18,281,000,000$17,539,000,000$22,833,000,000$22,314,000,000$21,158,000,000$20,997,000,000$21,240,000,000$21,081,000,000$20,236,000,000$19,927,000,000$21,069,000,000$21,470,000,000$19,703,000,000$18,952,000,000$18,202,000,000$17,445,000,000$18,027,000,000$22,067,000,000$22,525,000,000$20,604,000,000$22,616,000,000$21,951,000,000$21,387,000,000$22,861,000,000$21,672,000,000$20,591,000,000$20,442,000,000$24,845,000,000$22,677,000,000$20,441,000,000$18,887,000,000$16,868,000,000$15,536,000,000$13,398,000,000$18,534,000,000$17,414,000,000$16,287,000,000$17,180,000,000$15,426,000,000$13,566,223,000$16,090,629,000$13,387,322,000$11,370,000,000$
Equity to Common Shareholders QoQ512,000,000$(168,000,000$)855,000,000$194,000,000$742,000,000$(5,294,000,000$)519,000,000$1,156,000,000$161,000,000$(243,000,000$)159,000,000$845,000,000$309,000,000$(1,142,000,000$)(401,000,000$)1,767,000,000$751,000,000$750,000,000$757,000,000$(582,000,000$)(4,040,000,000$)(458,000,000$)1,921,000,000$(2,012,000,000$)665,000,000$564,000,000$(1,474,000,000$)1,189,000,000$1,081,000,000$149,000,000$(4,403,000,000$)2,168,000,000$2,236,000,000$1,554,000,000$2,019,000,000$1,332,000,000$2,138,000,000$(5,136,000,000$)1,120,000,000$1,127,000,000$(893,000,000$)1,754,000,000$1,859,777,000$(2,524,406,000$)2,703,307,000$2,017,322,000$486,390,000$
Equity to Common Shareholders QoQ%2.67%(.87%)4.63%1.06%4.23%(23.19%)2.33%5.46%.77%(1.14%).75%4.18%1.55%(5.42%)(1.87%)8.97%3.96%4.12%4.34%(3.23%)(18.31%)(2.03%)9.32%(8.90%)3.03%2.64%(6.45%)5.49%5.25%.73%(17.72%)9.56%10.94%8.23%11.97%8.57%15.96%(27.71%)6.43%6.92%(5.20%)11.37%13.71%(15.69%)20.19%17.74%4.47%
Equity to Common Shareholders YoY1,393,000,000$1,623,000,000$(3,503,000,000$)(3,839,000,000$)(2,877,000,000$)(3,458,000,000$)1,593,000,000$1,233,000,000$922,000,000$1,070,000,000$171,000,000$(389,000,000$)533,000,000$975,000,000$2,867,000,000$4,025,000,000$1,676,000,000$(3,115,000,000$)(4,323,000,000$)(3,159,000,000$)(4,589,000,000$)116,000,000$1,138,000,000$(2,257,000,000$)944,000,000$1,360,000,000$945,000,000$(1,984,000,000$)(1,005,000,000$)150,000,000$1,555,000,000$7,977,000,000$7,141,000,000$7,043,000,000$353,000,000$(546,000,000$)(751,000,000$)(3,782,000,000$)3,108,000,000$3,847,777,000$196,371,000$3,792,678,000$4,056,000,000$2,682,613,000$4,998,629,000$3,235,091,000$2,067,408,000$
Equity to Common Shareholders YoY%7.62%9.25%(15.34%)(17.20%)(13.60%)(16.47%)7.50%5.85%4.56%5.37%.81%(1.81%)2.71%5.15%15.75%23.07%9.30%(14.12%)(19.19%)(15.33%)(20.29%).53%5.32%(9.87%)4.36%6.61%4.62%(7.99%)(4.43%).73%8.23%47.29%45.96%52.57%1.91%(3.14%)(4.61%)(22.01%)20.15%28.36%1.22%28.33%35.67%24.65%45.07%31.87%22.22%
Dividends Paid994,000,000$1,010,000,000$973,000,000$983,000,000$972,000,000$990,000,000$943,000,000$953,000,000$944,000,000$969,000,000$915,000,000$929,000,000$920,000,000$945,000,000$894,000,000$900,000,000$894,000,000$917,000,000$858,000,000$861,000,000$856,000,000$874,000,000$801,000,000$804,000,000$800,000,000$817,000,000$736,000,000$742,000,000$740,000,000$753,000,000$682,000,000$682,000,000$680,000,000$687,000,000$619,000,000$623,000,000$626,000,000$587,000,000$614,000,000$627,000,000$0$0$0$
Additional Paid-In Capital QoQ229,000,000$438,000,000$373,000,000$305,000,000$209,000,000$313,000,000$221,000,000$271,000,000$215,000,000$243,000,000$324,000,000$195,000,000$164,000,000$206,000,000$169,000,000$221,000,000$179,000,000$212,000,000$168,000,000$201,000,000$200,000,000$260,000,000$181,000,000$186,000,000$190,000,000$212,000,000$164,000,000$274,000,000$280,000,000$300,000,000$358,000,000$173,000,000$117,000,000$162,000,000$133,000,000$(311,000,000$)116,000,000$72,000,000$159,000,000$285,000,000$(2,724,000,000$)333,000,000$247,908,000$(3,787,895,000$)184,413,000$360,574,000$196,418,000$
Treasury Stock
Treasury Stock QoQ
Price to Sales5.02x4.77x4.78x4.85x4.00x3.69x3.07x3.32x3.72x3.41x3.51x3.83x3.95x2.85x2.82x2.72x3.34x3.18x3.24x3.18x2.96x3.42x4.36x4.16x3.66x3.59x3.84x3.72x3.65x4.49x3.97x4.00x3.59x3.85x
Price to Earnings22.97x21.83x21.85x23.38x239.83x828.12x81.18x188.51x17.82x15.90x17.52x18.54x23.45x23.19x18.73x16.52x14.64x11.84x16.74x269.73x593.85x62.47x-19.04x15.26x29.81x14.41x14.08x14.80x63.06x41.72x28.52x20.22x9.12x
Price to Book7.37x7.00x7.01x7.28x5.96x5.65x4.68x5.20x4.42x4.19x4.54x4.93x5.07x3.67x3.83x3.74x4.32x4.08x4.38x4.28x4.01x4.54x5.36x4.28x3.65x3.90x3.79x3.78x3.77x4.38x4.25x4.80x4.58x4.26x
Goodwill8,314,000,000$8,314,000,000$8,314,000,000$8,314,000,000$8,314,000,000$8,314,000,000$8,314,000,000$8,314,000,000$8,314,000,000$8,314,000,000$8,314,000,000$8,314,000,000$8,314,000,000$8,314,000,000$8,332,000,000$8,332,000,000$8,334,000,000$8,334,000,000$8,108,000,000$4,117,000,000$4,117,000,000$4,117,000,000$4,117,000,000$4,117,000,000$4,117,000,000$4,117,000,000$4,117,000,000$4,117,000,000$4,124,000,000$4,159,000,000$4,159,000,000$1,172,000,000$1,172,000,000$1,172,000,000$1,172,000,000$1,172,000,000$1,172,000,000$1,172,000,000$1,172,000,000$1,172,000,000$1,172,000,000$1,172,000,000$1,172,000,000$1,171,561,000$1,171,561,000$1,171,561,000$1,169,000,000$
Goodwill QoQ%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%(.22%).00%(.02%).00%2.79%96.94%.00%.00%.00%.00%.00%.00%.00%.00%(.17%)(.84%).00%254.86%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.04%.00%.00%.22%(1.61%)
Goodwill YoY%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%(.22%)(.22%)(.24%)(.24%)2.76%102.38%102.43%102.43%96.94%.00%.00%.00%.00%.00%(.17%)(1.01%)(1.01%)251.28%251.88%254.86%254.86%.00%.00%.00%.00%.00%.00%.00%.00%.04%.04%.04%.26%(1.40%)(1.40%)(1.40%)10.19%
Other Intangible Assets18,566,000,000$19,355,000,000$19,948,000,000$20,546,000,000$22,832,000,000$23,428,000,000$26,454,000,000$27,152,000,000$27,750,000,000$28,348,000,000$28,894,000,000$29,440,000,000$29,885,000,000$30,331,000,000$33,455,000,000$33,900,000,000$34,341,000,000$34,781,000,000$33,126,000,000$12,939,000,000$13,225,000,000$13,502,000,000$13,786,000,000$14,864,000,000$15,152,000,000$15,438,000,000$15,738,000,000$16,314,000,000$16,496,000,000$16,803,000,000$17,100,000,000$8,342,000,000$8,551,000,000$8,761,000,000$8,971,000,000$9,386,000,000$9,713,000,000$9,923,000,000$10,247,000,000$10,454,000,000$10,660,000,000$10,867,000,000$11,073,000,000$11,306,547,000$11,508,319,000$11,707,830,000$11,900,000,000$
Other Intangible Assets QoQ(789,000,000$)(593,000,000$)(598,000,000$)(2,286,000,000$)(596,000,000$)(3,026,000,000$)(698,000,000$)(598,000,000$)(598,000,000$)(546,000,000$)(546,000,000$)(445,000,000$)(446,000,000$)(3,124,000,000$)(445,000,000$)(441,000,000$)(440,000,000$)1,655,000,000$20,187,000,000$(286,000,000$)(277,000,000$)(284,000,000$)(1,078,000,000$)(288,000,000$)(286,000,000$)(300,000,000$)(576,000,000$)(182,000,000$)(307,000,000$)(297,000,000$)8,758,000,000$(209,000,000$)(210,000,000$)(210,000,000$)(415,000,000$)(327,000,000$)(210,000,000$)(324,000,000$)(207,000,000$)(206,000,000$)(207,000,000$)(206,000,000$)(233,547,000$)(201,772,000$)(199,511,000$)(192,170,000$)(134,457,000$)
Amortization of Intangible Assets600,000,000$598,000,000$598,000,000$546,000,000$500,000,000$445,000,000$445,000,000$445,000,000$400,000,000$441,000,000$440,000,000$395,000,000$356,000,000$281,000,000$282,000,000$281,000,000$281,000,000$288,000,000$299,000,000$301,000,000$300,000,000$301,000,000$
Forward Price to Sales MRQ5.12x4.86x4.87x5.23x3.80x3.46x3.07x3.41x3.55x3.31x3.64x4.07x3.64x2.74x3.10x2.83x3.14x2.95x3.47x3.16x2.46x3.01x4.70x4.26x3.50x3.58x3.77x3.93x3.48x4.47x4.08x4.85x3.93x4.06x
Forward Price to Earnings MRQ18.49x17.57x17.58x26.51x16.14x20.82x13.24x-17.66x10.71x22.99x25.62x16.41x10.80x16.94x981.66x59.62x8.44x14.19x11.74x11.77x55.01x-15.23x7.62x-11.41x10.50x6,725.74x11.93x12.68x16.06x-9.73x
Total Assets55,721,000,000$56,434,000,000$58,995,000,000$54,525,000,000$53,579,000,000$56,292,000,000$62,125,000,000$62,373,000,000$62,337,000,000$61,876,000,000$63,171,000,000$62,557,000,000$62,870,000,000$63,080,000,000$67,952,000,000$67,098,000,000$67,984,000,000$67,492,000,000$68,407,000,000$60,878,000,000$55,934,000,000$59,741,000,000$61,627,000,000$59,146,000,000$63,210,000,000$62,837,000,000$63,675,000,000$64,305,000,000$65,355,000,000$65,381,000,000$70,283,000,000$64,662,000,000$60,263,000,000$57,701,000,000$56,977,000,000$56,609,000,000$49,980,000,000$47,765,000,000$51,716,000,000$50,637,000,000$39,167,000,000$38,321,000,000$34,664,000,000$28,844,393,000$31,206,164,000$28,077,692,000$22,579,000,000$
Total Assets QoQ(713,000,000$)(2,561,000,000$)4,470,000,000$946,000,000$(2,713,000,000$)(5,833,000,000$)(248,000,000$)36,000,000$461,000,000$(1,295,000,000$)614,000,000$(313,000,000$)(210,000,000$)(4,872,000,000$)854,000,000$(886,000,000$)492,000,000$(915,000,000$)7,529,000,000$4,944,000,000$(3,807,000,000$)(1,886,000,000$)2,481,000,000$(4,064,000,000$)373,000,000$(838,000,000$)(630,000,000$)(1,050,000,000$)(26,000,000$)(4,902,000,000$)5,621,000,000$4,399,000,000$2,562,000,000$724,000,000$368,000,000$6,629,000,000$2,215,000,000$(3,951,000,000$)1,079,000,000$11,470,000,000$846,000,000$3,657,000,000$5,819,607,000$(2,361,771,000$)3,128,472,000$5,498,692,000$110,572,000$
Total Assets YoY2,142,000,000$142,000,000$(3,130,000,000$)(7,848,000,000$)(8,758,000,000$)(5,584,000,000$)(1,046,000,000$)(184,000,000$)(533,000,000$)(1,204,000,000$)(4,781,000,000$)(4,541,000,000$)(5,114,000,000$)(4,412,000,000$)(455,000,000$)6,220,000,000$12,050,000,000$7,751,000,000$6,780,000,000$1,732,000,000$(7,276,000,000$)(3,096,000,000$)(2,048,000,000$)(5,159,000,000$)(2,145,000,000$)(2,544,000,000$)(6,608,000,000$)(357,000,000$)5,092,000,000$7,680,000,000$13,306,000,000$8,053,000,000$10,283,000,000$9,936,000,000$5,261,000,000$5,972,000,000$10,813,000,000$9,444,000,000$17,052,000,000$21,792,607,000$7,960,836,000$10,243,308,000$12,085,000,000$6,375,965,000$8,581,790,000$5,866,024,000$1,339,162,000$
Total Liabilities36,131,000,000$37,356,000,000$39,749,000,000$36,135,000,000$35,382,000,000$38,837,000,000$39,376,000,000$40,131,000,000$41,243,000,000$40,937,000,000$41,962,000,000$41,500,000,000$42,655,000,000$43,165,000,000$46,888,000,000$45,627,000,000$48,274,000,000$48,528,000,000$50,186,000,000$43,407,000,000$37,792,000,000$37,562,000,000$38,977,000,000$38,410,000,000$40,459,000,000$40,746,000,000$42,141,000,000$41,298,000,000$43,621,000,000$44,730,000,000$49,782,000,000$39,408,000,000$37,172,000,000$36,784,000,000$37,614,000,000$39,249,000,000$33,865,000,000$33,746,000,000$32,603,000,000$32,693,000,000$22,533,000,000$20,733,000,000$18,845,000,000$14,980,783,000$14,776,822,000$14,375,498,000$10,834,000,000$
Total Liabilities QoQ(1,225,000,000$)(2,393,000,000$)3,614,000,000$753,000,000$(3,455,000,000$)(539,000,000$)(755,000,000$)(1,112,000,000$)306,000,000$(1,025,000,000$)462,000,000$(1,155,000,000$)(510,000,000$)(3,723,000,000$)1,261,000,000$(2,647,000,000$)(254,000,000$)(1,658,000,000$)6,779,000,000$5,615,000,000$230,000,000$(1,415,000,000$)567,000,000$(2,049,000,000$)(287,000,000$)(1,395,000,000$)843,000,000$(2,323,000,000$)(1,109,000,000$)(5,052,000,000$)10,374,000,000$2,236,000,000$388,000,000$(830,000,000$)(1,635,000,000$)5,384,000,000$119,000,000$1,143,000,000$(90,000,000$)10,160,000,000$1,800,000,000$1,888,000,000$3,864,217,000$203,961,000$401,324,000$3,541,498,000$(441,955,000$)
Total Liabilities YoY749,000,000$(1,481,000,000$)373,000,000$(3,996,000,000$)(5,861,000,000$)(2,100,000,000$)(2,586,000,000$)(1,369,000,000$)(1,412,000,000$)(2,228,000,000$)(4,926,000,000$)(4,127,000,000$)(5,619,000,000$)(5,363,000,000$)(3,298,000,000$)2,220,000,000$10,482,000,000$10,966,000,000$11,209,000,000$4,997,000,000$(2,667,000,000$)(3,184,000,000$)(3,164,000,000$)(2,888,000,000$)(3,162,000,000$)(3,984,000,000$)(7,641,000,000$)1,890,000,000$6,449,000,000$7,946,000,000$12,168,000,000$159,000,000$3,307,000,000$3,038,000,000$5,011,000,000$6,556,000,000$11,332,000,000$13,013,000,000$13,758,000,000$17,712,217,000$7,756,178,000$6,357,502,000$8,011,000,000$3,704,828,000$3,495,832,000$2,556,303,000$(861,838,000$)
Current Ratio1.32x1.37x1.60x1.26x1.14x1.08x1.43x1.34x1.02x1.28x1.29x1.30x1.43x1.48x1.27x1.37x1.36x1.37x1.40x3.25x2.33x3.04x3.10x2.96x3.76x3.62x3.38x3.45x3.00x2.84x2.74x3.68x3.37x2.59x2.12x1.93x1.76x1.77x2.50x2.77x2.03x2.70x3.07x2.07x2.49x2.19x1.09x
Total Current Assets14,718,000,000$16,901,000,000$19,173,000,000$14,779,000,000$12,317,000,000$14,041,000,000$16,085,000,000$15,980,000,000$14,287,000,000$13,456,000,000$14,443,000,000$13,554,000,000$13,175,000,000$12,629,000,000$14,772,000,000$13,991,000,000$13,925,000,000$13,278,000,000$15,996,000,000$30,926,000,000$24,643,000,000$26,950,000,000$30,296,000,000$28,361,000,000$33,727,000,000$34,024,000,000$35,836,000,000$34,918,000,000$32,728,000,000$30,258,000,000$31,823,000,000$35,317,000,000$28,592,000,000$21,424,000,000$19,588,000,000$21,425,000,000$18,353,000,000$19,267,000,000$24,762,000,000$25,910,000,000$18,093,000,000$20,062,000,000$17,714,000,000$12,562,031,000$15,499,339,000$12,970,629,000$6,997,000,000$
Total Current Assets QoQ(2,183,000,000$)(2,272,000,000$)4,394,000,000$2,462,000,000$(1,724,000,000$)(2,044,000,000$)105,000,000$1,693,000,000$831,000,000$(987,000,000$)889,000,000$379,000,000$546,000,000$(2,143,000,000$)781,000,000$66,000,000$647,000,000$(2,718,000,000$)(14,930,000,000$)6,283,000,000$(2,307,000,000$)(3,346,000,000$)1,935,000,000$(5,366,000,000$)(297,000,000$)(1,812,000,000$)918,000,000$2,190,000,000$2,470,000,000$(1,565,000,000$)(3,494,000,000$)6,725,000,000$7,168,000,000$1,836,000,000$(1,837,000,000$)3,072,000,000$(914,000,000$)(5,495,000,000$)(1,148,000,000$)7,817,000,000$(1,969,000,000$)2,348,000,000$5,151,969,000$(2,937,308,000$)2,528,710,000$5,973,629,000$28,939,000$
Total Current Liabilities11,189,000,000$12,344,000,000$12,004,000,000$11,725,000,000$10,781,000,000$13,015,000,000$11,280,000,000$11,945,000,000$13,964,000,000$10,528,000,000$11,237,000,000$10,423,000,000$9,220,000,000$8,558,000,000$11,610,000,000$10,245,000,000$10,214,000,000$9,705,000,000$11,397,000,000$9,509,000,000$10,564,000,000$8,879,000,000$9,759,000,000$9,567,000,000$8,961,000,000$9,397,000,000$10,605,000,000$10,116,000,000$10,912,000,000$10,670,000,000$11,635,000,000$9,597,000,000$8,492,000,000$8,282,000,000$9,218,000,000$11,073,000,000$10,444,000,000$10,910,000,000$9,890,000,000$9,360,000,000$8,925,000,000$7,428,000,000$5,761,000,000$6,054,952,000$6,227,997,000$5,914,776,000$6,407,000,000$
Total Current Liabilities QoQ(1,155,000,000$)340,000,000$279,000,000$944,000,000$(2,234,000,000$)1,735,000,000$(665,000,000$)(2,019,000,000$)3,436,000,000$(709,000,000$)814,000,000$1,203,000,000$662,000,000$(3,052,000,000$)1,365,000,000$31,000,000$509,000,000$(1,692,000,000$)1,888,000,000$(1,055,000,000$)1,685,000,000$(880,000,000$)192,000,000$606,000,000$(436,000,000$)(1,208,000,000$)489,000,000$(796,000,000$)242,000,000$(965,000,000$)2,038,000,000$1,105,000,000$210,000,000$(936,000,000$)(1,855,000,000$)629,000,000$(466,000,000$)1,020,000,000$530,000,000$435,000,000$1,497,000,000$1,667,000,000$(293,952,000$)(173,045,000$)313,221,000$(492,224,000$)1,511,876,000$
Debt to Asset Ratio.65x.66x.67x.66x.66x.69x.63x.64x.66x.66x.66x.66x.68x.68x.69x.68x.71x.72x.73x.71x.68x.63x.63x.65x.64x.65x.66x.64x.67x.68x.71x.61x.62x.64x.66x.69x.68x.71x.63x.65x.58x.54x.54x.52x.47x.51x.48x
Long Term Debt22,140,000,000$22,146,000,000$24,896,000,000$21,437,000,000$21,540,000,000$21,527,000,000$23,189,000,000$23,189,000,000$21,209,000,000$22,956,000,000$22,957,000,000$22,953,000,000$25,195,000,000$25,183,000,000$25,179,000,000$25,175,000,000$27,914,000,000$27,907,000,000$28,645,000,000$27,792,000,000$21,103,000,000$22,098,000,000$22,094,000,000$22,090,000,000$24,084,000,000$24,080,000,000$24,574,000,000$24,570,000,000$26,062,000,000$26,557,000,000$30,795,000,000$27,515,000,000$26,296,000,000$26,321,000,000$26,346,000,000$26,371,000,000$21,427,000,000$21,077,000,000$21,073,000,000$21,894,000,000$11,922,000,000$11,921,000,000$11,921,000,000$7,933,040,000$7,932,536,000$7,932,032,000$3,939,000,000$
Long Term Debt QoQ(6,000,000$)(2,750,000,000$)3,459,000,000$(103,000,000$)13,000,000$(1,662,000,000$)0$1,980,000,000$(1,747,000,000$)(1,000,000$)4,000,000$(2,242,000,000$)12,000,000$4,000,000$4,000,000$(2,739,000,000$)7,000,000$(738,000,000$)853,000,000$6,689,000,000$(995,000,000$)4,000,000$4,000,000$(1,994,000,000$)4,000,000$(494,000,000$)4,000,000$(1,492,000,000$)(495,000,000$)(4,238,000,000$)3,280,000,000$1,219,000,000$(25,000,000$)(25,000,000$)(25,000,000$)4,944,000,000$350,000,000$4,000,000$(821,000,000$)9,972,000,000$1,000,000$0$3,987,960,000$504,000$504,000$3,993,032,000$(1,917,093,000$)
Long Term Debt YoY600,000,000$619,000,000$1,707,000,000$(1,752,000,000$)331,000,000$(1,429,000,000$)232,000,000$236,000,000$(3,986,000,000$)(2,227,000,000$)(2,222,000,000$)(2,222,000,000$)(2,719,000,000$)(2,724,000,000$)(3,466,000,000$)(2,617,000,000$)6,811,000,000$5,809,000,000$6,551,000,000$5,702,000,000$(2,981,000,000$)(1,982,000,000$)(2,480,000,000$)(2,480,000,000$)(1,978,000,000$)(2,477,000,000$)(6,221,000,000$)(2,945,000,000$)(234,000,000$)236,000,000$4,449,000,000$1,144,000,000$4,869,000,000$5,244,000,000$5,273,000,000$4,477,000,000$9,505,000,000$9,156,000,000$9,152,000,000$13,960,960,000$3,989,464,000$3,988,968,000$7,982,000,000$2,076,947,000$2,082,984,000$877,236,000$(3,115,555,000$)
Capital Lease Obligations611,000,000$671,000,000$578,000,000$590,000,000$715,000,000$725,000,000$712,000,000$554,000,000$504,000,000$
Interest Expenses254,000,000$252,000,000$232,000,000$230,000,000$230,000,000$226,000,000$229,000,000$242,000,000$238,000,000$238,000,000$250,000,000$256,000,000$257,000,000$267,000,000$236,000,000$240,000,000$241,000,000$243,000,000$250,000,000$248,000,000$254,000,000$257,000,000$264,000,000$266,000,000$290,000,000$297,000,000$291,000,000$269,000,000$261,000,000$265,000,000$242,000,000$227,000,000$230,000,000$230,000,000$165,000,000$140,000,000$153,000,000$130,000,000$104,000,000$102,000,000$76,000,000$73,256,000$
Cash and Cash Equivalents5,412,000,000$5,338,000,000$5,997,000,000$11,631,000,000$11,240,000,000$16,927,000,000$17,940,000,000$14,569,000,000$13,234,000,000$7,643,000,000$7,588,000,000$11,508,000,000$8,712,000,000$10,285,000,000$8,229,000,000$9,809,000,000$6,485,000,000$6,315,000,000$12,851,000,000$13,965,000,000$7,417,000,000$10,635,000,000$10,027,000,000$6,209,000,000$8,731,000,000$6,404,000,000$2,113,000,000$
Cash and Cash Equivalents QoQ(5,687,000,000$)(1,013,000,000$)3,371,000,000$1,335,000,000$5,591,000,000$55,000,000$(3,920,000,000$)2,796,000,000$(1,573,000,000$)2,056,000,000$(1,580,000,000$)3,324,000,000$170,000,000$(6,536,000,000$)(1,114,000,000$)6,548,000,000$(3,218,000,000$)608,000,000$3,818,000,000$(2,522,000,000$)2,327,000,000$4,291,000,000$102,264,000$
Cash and Cash Equivalents YoY74,000,000$(659,000,000$)(5,634,000,000$)(6,309,000,000$)(1,994,000,000$)9,284,000,000$10,352,000,000$3,061,000,000$4,522,000,000$(2,642,000,000$)(641,000,000$)1,699,000,000$2,227,000,000$3,970,000,000$(4,622,000,000$)(4,156,000,000$)(932,000,000$)(4,320,000,000$)2,824,000,000$7,756,000,000$(1,314,000,000$)4,231,000,000$7,914,000,000$4,198,264,000$6,528,824,000$4,540,028,000$309,000,000$
Interest Income