Valuation for HON - findataslice
 HONEYWELL INTERNATIONAL 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 Stock208.98$210.63$232.94$211.75$225.92$206.69$213.61$205.23$209.69$184.75$207.47$191.08$214.33$166.88$173.90$194.70$208.51$212.35$219.41$217.17$212.69$164.63$144.96$133.91$176.92$169.16$174.63$158.95$132.06$166.47$144.07$144.52$153.66$141.73$
Market Cap of Common Stock200,119,248,000$201,699,288,000$223,063,344,000$137,620,253,174$216,340,992,000$197,926,344,000$204,552,936,000$133,847,273,277$200,799,144,000$176,916,600,000$198,673,272,000$127,668,239,352$144,094,059,000$112,427,056,000$118,373,730,000$133,528,914,714$143,538,284,000$146,606,440,000$152,402,186,000$151,041,986,700$149,244,573,000$115,537,334,000$101,732,928,000$95,424,239,620$126,409,340,000$121,710,620,000$127,078,251,000$115,888,202,216$97,764,018,000$123,616,909,000$107,605,883,000$108,679,333,809$117,061,687,299$107,795,468,322$
Market Cap of Common Stock QoQ%(.78%)(9.58%)62.09%(36.39%)9.30%(3.24%)52.83%(33.34%)13.50%(10.95%)55.62%(11.40%)28.17%(5.02%)(11.35%)(6.97%)(2.09%)(3.80%).90%1.20%29.17%13.57%6.61%(24.51%)3.86%(4.22%)9.66%18.54%(20.91%)14.88%(.99%)(7.16%)8.60%
Market Cap of Common Stock YoY%(7.50%)1.91%9.05%2.82%7.74%11.88%2.96%4.84%39.35%57.36%67.84%(4.39%).39%(23.31%)(22.33%)(11.60%)(3.82%)26.89%49.81%58.29%18.07%(5.07%)(19.95%)(17.66%)29.30%(1.54%)18.10%6.63%(16.49%)14.68%
Common Shares Outstanding957,600,000957,600,000649,800,000957,600,000957,600,000957,600,000957,600,000957,600,000957,600,000957,600,000957,600,000957,600,000957,600,000957,600,000957,600,000688,400,000690,400,000694,600,000957,600,000701,700,000701,800,000701,800,000711,100,000714,500,000719,500,000727,700,000729,600,000740,300,000742,600,000746,900,000750,900,000760,100,000760,600,000762,300,000760,800,000762,124,709760,874,673762,115,463770,400,000770,691,419781,762,407781,707,489782,200,000782,810,325782,543,677783,120,221783,800,000
Common Shares Outstanding QoQ%.00%47.37%(32.14%).00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%39.11%(.29%)(.61%)(27.46%)36.47%(.01%).00%(1.31%)(.48%)(.70%)(1.13%)(.26%)(1.45%)(.31%)(.58%)(.53%)(1.21%)(.07%)(.22%).20%(.17%).16%(.16%)(1.08%)(.04%)(1.42%).01%(.06%)(.08%).03%(.07%)(.09%)(.11%)
Common Shares Outstanding YoY%.00%.00%(32.14%).00%.00%.00%.00%.00%.00%.00%.00%39.11%38.70%37.86%.00%(1.90%)(1.62%)(1.03%)34.67%(1.79%)(2.46%)(3.56%)(2.54%)(3.49%)(3.11%)(2.57%)(2.84%)(2.61%)(2.37%)(2.02%)(1.30%)(.27%)(.04%).02%(1.25%)(1.11%)(2.67%)(2.51%)(1.51%)(1.55%)(.10%)(.18%)(.20%)(.24%)(.29%)(.47%).13%
Total Revenue TTM39,990,000,000$39,215,000,000$38,498,000,000$37,850,000,000$37,334,000,000$36,903,000,000$36,662,000,000$36,408,000,000$36,147,000,000$35,954,000,000$35,466,000,000$34,937,000,000$34,459,000,000$34,314,000,000$34,392,000,000$34,635,000,000$33,959,000,000$32,628,000,000$32,637,000,000$33,233,000,000$34,522,000,000$36,288,000,000$36,709,000,000$36,942,000,000$38,618,000,000$40,294,000,000$41,802,000,000$42,916,000,000$42,275,000,000$41,434,000,000$40,534,000,000$39,676,000,000$39,359,000,000$39,272,000,000$39,302,000,000$39,299,000,000$39,106,000,000$38,890,000,000$38,581,000,000$38,865,000,000$39,362,000,000$39,840,000,000$40,306,000,000$40,427,000,000$39,966,000,000$39,406,000,000$39,055,000,000$
Total Revenue10,352,000,000$9,822,000,000$10,088,000,000$9,728,000,000$9,577,000,000$9,105,000,000$9,440,000,000$9,212,000,000$9,146,000,000$8,864,000,000$9,186,000,000$8,951,000,000$8,953,000,000$8,376,000,000$8,657,000,000$8,473,000,000$8,808,000,000$8,454,000,000$8,900,000,000$7,797,000,000$7,477,000,000$8,463,000,000$9,496,000,000$9,086,000,000$9,243,000,000$8,884,000,000$9,729,000,000$10,762,000,000$10,919,000,000$10,392,000,000$10,843,000,000$10,121,000,000$10,078,000,000$9,492,000,000$9,985,000,000$9,804,000,000$9,991,000,000$9,522,000,000$9,982,000,000$9,611,000,000$9,775,000,000$9,213,000,000$10,266,000,000$10,108,000,000$10,253,000,000$9,679,000,000$10,387,000,000$
Total Revenue QoQ%5.40%(2.64%)3.70%1.58%5.18%(3.55%)2.48%.72%3.18%(3.51%)2.63%(.02%)6.89%(3.25%)2.17%(3.80%)4.19%(5.01%)14.15%4.28%(11.65%)(10.88%)4.51%(1.70%)4.04%(8.69%)(9.60%)(1.44%)5.07%(4.16%)7.13%.43%6.17%(4.94%)1.85%(1.87%)4.93%(4.61%)3.86%(1.68%)6.10%(10.26%)1.56%(1.41%)5.93%(6.82%)7.67%
Total Revenue YoY%8.09%7.88%6.86%5.60%4.71%2.72%2.77%2.92%2.16%5.83%6.11%5.64%1.65%(.92%)(2.73%)8.67%17.80%(.11%)(6.28%)(14.19%)(19.11%)(4.74%)(2.40%)(15.57%)(15.35%)(14.51%)(10.27%)6.33%8.35%9.48%8.59%3.23%.87%(.32%).03%2.01%2.21%3.35%(2.77%)(4.92%)(4.66%)(4.82%)(1.17%)4.78%5.78%3.76%8.41%
Gross Margin38.86%38.54%36.38%38.54%38.85%38.68%34.31%38.45%38.49%37.97%37.20%37.50%36.78%36.44%46.83%32.19%31.85%32.47%32.85%30.96%29.44%34.61%33.36%33.55%34.07%33.83%31.29%29.79%30.27%30.80%30.46%30.30%30.30%31.25%31.11%29.59%31.73%31.24%30.71%30.77%30.29%30.95%26.30%29.48%28.84%28.02%26.72%
Earnings to Common Shareholders TTM5,717,000,000$5,691,000,000$5,705,000,000$5,683,000,000$5,784,000,000$5,727,000,000$5,658,000,000$5,414,000,000$5,452,000,000$5,226,000,000$4,966,000,000$5,375,000,000$5,080,000,000$5,249,000,000$5,542,000,000$5,473,000,000$4,974,000,000$4,625,000,000$4,779,000,000$4,982,000,000$5,848,000,000$6,308,000,000$6,143,000,000$6,302,000,000$7,016,000,000$6,742,000,000$6,765,000,000$2,525,000,000$1,532,000,000$1,656,000,000$1,545,000,000$5,098,000,000$4,993,000,000$4,921,000,000$4,809,000,000$4,969,000,000$4,993,000,000$4,868,000,000$4,768,000,000$4,530,000,000$4,433,000,000$4,338,000,000$4,239,000,000$4,230,000,000$4,053,000,000$3,975,000,000$3,924,000,000$
Earnings to Common Shareholders1,570,000,000$1,449,000,000$1,285,000,000$1,413,000,000$1,544,000,000$1,463,000,000$1,263,000,000$1,514,000,000$1,487,000,000$1,394,000,000$1,019,000,000$1,552,000,000$1,261,000,000$1,134,000,000$1,428,000,000$1,257,000,000$1,430,000,000$1,427,000,000$1,359,000,000$758,000,000$1,081,000,000$1,581,000,000$1,562,000,000$1,624,000,000$1,541,000,000$1,416,000,000$1,721,000,000$2,338,000,000$1,267,000,000$1,439,000,000$(2,519,000,000$)1,345,000,000$1,391,000,000$1,328,000,000$1,034,000,000$1,240,000,000$1,319,000,000$1,216,000,000$1,194,000,000$1,264,000,000$1,194,000,000$1,116,000,000$956,000,000$1,167,000,000$1,099,000,000$1,017,000,000$947,000,000$
Earnings to Common Shareholders QoQ%8.35%12.76%(9.06%)(8.48%)5.54%15.84%(16.58%)1.82%6.67%36.80%(34.34%)23.08%11.20%(20.59%)13.60%(12.10%).21%5.00%79.29%(29.88%)(31.63%)1.22%(3.82%)5.39%8.83%(17.72%)(26.39%)84.53%(11.95%)157.13%(287.29%)(3.31%)4.74%28.43%(16.61%)(5.99%)8.47%1.84%(5.54%)5.86%6.99%16.74%(18.08%)6.19%8.06%7.39%(4.34%)
Earnings to Common Shareholders YoY%1.68%(.96%)1.74%(6.67%)3.83%4.95%23.95%(2.45%)17.92%22.93%(28.64%)23.47%(11.82%)(20.53%)5.08%65.83%32.29%(9.74%)(13.00%)(53.33%)(29.85%)11.65%(9.24%)(30.54%)21.63%(1.60%)168.32%73.83%(8.91%)8.36%(343.62%)8.47%5.46%9.21%(13.40%)(1.90%)10.47%8.96%24.90%8.31%8.64%9.74%.95%17.88%7.64%5.28%277.29%
Profit Margin15.17%14.75%12.74%14.53%16.12%16.07%13.38%16.44%16.26%15.73%11.09%17.34%14.09%13.54%16.50%14.84%16.24%16.88%15.27%9.72%14.46%18.68%16.45%17.87%16.67%15.94%17.69%21.73%11.60%13.85%(23.23%)13.29%13.80%13.99%10.36%12.65%13.20%12.77%11.96%13.15%12.22%12.11%9.31%11.55%10.72%10.51%9.12%
Equity to Common Shareholders16,095,000,000$17,463,000,000$18,619,000,000$17,406,000,000$16,947,000,000$16,454,000,000$15,856,000,000$17,231,000,000$17,299,000,000$16,919,000,000$16,697,000,000$17,707,000,000$17,541,000,000$18,365,000,000$18,569,000,000$17,842,000,000$17,938,000,000$17,986,000,000$17,549,000,000$18,074,000,000$18,147,000,000$17,644,000,000$18,494,000,000$18,109,000,000$17,870,000,000$18,767,000,000$18,180,000,000$18,239,000,000$17,600,000,000$17,595,000,000$16,502,000,000$21,074,000,000$20,425,000,000$20,323,000,000$19,369,000,000$19,191,000,000$18,771,000,000$18,197,000,000$18,283,000,000$17,760,000,000$18,457,000,000$17,542,000,000$17,657,000,000$18,937,000,000$18,696,000,000$17,927,000,000$17,467,000,000$
Equity to Common Shareholders QoQ(1,368,000,000$)(1,156,000,000$)1,213,000,000$459,000,000$493,000,000$598,000,000$(1,375,000,000$)(68,000,000$)380,000,000$222,000,000$(1,010,000,000$)166,000,000$(824,000,000$)(204,000,000$)727,000,000$(96,000,000$)(48,000,000$)437,000,000$(525,000,000$)(73,000,000$)503,000,000$(850,000,000$)385,000,000$239,000,000$(897,000,000$)587,000,000$(59,000,000$)639,000,000$5,000,000$1,093,000,000$(4,572,000,000$)649,000,000$102,000,000$954,000,000$178,000,000$420,000,000$574,000,000$(86,000,000$)523,000,000$(697,000,000$)915,000,000$(115,000,000$)(1,280,000,000$)241,000,000$769,000,000$460,000,000$2,508,000,000$
Equity to Common Shareholders QoQ%(7.83%)(6.21%)6.97%2.71%3.00%3.77%(7.98%)(.39%)2.25%1.33%(5.70%).95%(4.49%)(1.10%)4.08%(.54%)(.27%)2.49%(2.91%)(.40%)2.85%(4.60%)2.13%1.34%(4.78%)3.23%(.32%)3.63%.03%6.62%(21.70%)3.18%.50%4.93%.93%2.24%3.15%(.47%)2.95%(3.78%)5.22%(.65%)(6.76%)1.29%4.29%2.63%16.77%
Equity to Common Shareholders YoY(852,000,000$)1,009,000,000$2,763,000,000$175,000,000$(352,000,000$)(465,000,000$)(841,000,000$)(476,000,000$)(242,000,000$)(1,446,000,000$)(1,872,000,000$)(135,000,000$)(397,000,000$)379,000,000$1,020,000,000$(232,000,000$)(209,000,000$)342,000,000$(945,000,000$)(35,000,000$)277,000,000$(1,123,000,000$)314,000,000$(130,000,000$)270,000,000$1,172,000,000$1,678,000,000$(2,835,000,000$)(2,825,000,000$)(2,728,000,000$)(2,867,000,000$)1,883,000,000$1,654,000,000$2,126,000,000$1,086,000,000$1,431,000,000$314,000,000$655,000,000$626,000,000$(1,177,000,000$)(239,000,000$)(385,000,000$)190,000,000$3,978,000,000$4,919,000,000$4,485,000,000$4,492,000,000$
Equity to Common Shareholders YoY%(5.03%)6.13%17.43%1.02%(2.04%)(2.75%)(5.04%)(2.69%)(1.38%)(7.87%)(10.08%)(.76%)(2.21%)2.11%5.81%(1.28%)(1.15%)1.94%(5.11%)(.19%)1.55%(5.98%)1.73%(.71%)1.53%6.66%10.17%(13.45%)(13.83%)(13.42%)(14.80%)9.81%8.81%11.68%5.94%8.06%1.70%3.73%3.55%(6.22%)(1.28%)(2.15%)1.09%26.59%35.70%33.37%34.62%
Dividends Paid747,000,000$732,000,000$741,000,000$715,000,000$743,000,000$703,000,000$711,000,000$728,000,000$691,000,000$725,000,000$691,000,000$669,000,000$691,000,000$668,000,000$676,000,000$646,000,000$664,000,000$640,000,000$671,000,000$636,000,000$650,000,000$635,000,000$644,000,000$595,000,000$597,000,000$606,000,000$603,000,000$553,000,000$560,000,000$556,000,000$565,000,000$505,000,000$546,000,000$503,000,000$505,000,000$453,000,000$458,000,000$499,000,000$465,000,000$410,000,000$436,000,000$415,000,000$409,000,000$365,000,000$373,000,000$363,000,000$358,000,000$
Additional Paid-In Capital QoQ
Treasury Stock42,897,000,000$41,200,000,000$39,378,000,000$38,989,000,000$39,007,000,000$38,544,000,000$38,008,000,000$36,507,000,000$35,510,000,000$35,072,000,000$34,443,000,000$31,420,000,000$30,462,000,000$29,614,000,000$28,978,000,000$27,975,000,000$27,229,000,000$25,806,000,000$25,685,000,000$25,643,000,000$23,836,000,000$23,135,000,000$22,156,000,000$20,392,000,000$19,771,000,000$18,102,000,000$17,557,000,000$16,834,000,000$15,914,000,000$14,406,000,000$14,135,000,000$13,526,000,000$13,366,000,000$13,182,000,000$13,071,000,000$12,719,000,000$11,664,000,000$11,550,000,000$10,351,000,000$10,281,000,000$9,995,000,000$9,815,000,000$9,740,000,000$9,590,000,000$9,374,000,000$
Treasury Stock QoQ1,697,000,000$1,822,000,000$389,000,000$(18,000,000$)463,000,000$536,000,000$1,501,000,000$997,000,000$438,000,000$629,000,000$958,000,000$848,000,000$636,000,000$1,003,000,000$746,000,000$1,423,000,000$121,000,000$42,000,000$1,807,000,000$701,000,000$979,000,000$1,764,000,000$621,000,000$1,669,000,000$545,000,000$723,000,000$920,000,000$1,508,000,000$271,000,000$609,000,000$160,000,000$184,000,000$111,000,000$352,000,000$1,055,000,000$114,000,000$1,199,000,000$70,000,000$286,000,000$180,000,000$75,000,000$150,000,000$216,000,000$208,000,000$
Price to Sales5.00x5.04x5.58x3.51x5.62x5.23x5.48x3.63x5.48x4.86x5.50x3.55x4.06x3.22x3.44x3.89x4.17x4.23x4.49x4.63x4.57x3.48x2.95x2.63x3.44x3.29x3.29x2.88x2.34x2.88x2.55x2.62x2.89x2.72x
Price to Earnings35.00x35.28x39.02x24.18x37.92x34.83x35.37x23.37x35.49x32.68x36.44x24.43x29.02x20.92x23.30x25.44x25.90x26.79x30.64x32.66x31.23x23.19x17.40x15.13x20.58x19.31x18.11x17.19x14.45x48.96x70.24x65.63x75.77x21.14x
Price to Book12.43x12.53x13.86x7.88x11.62x11.37x12.07x8.13x12.66x10.27x11.48x7.55x8.63x6.35x6.75x7.27x7.73x8.22x8.50x8.40x8.50x6.39x5.61x5.41x6.84x6.72x7.11x6.18x5.38x6.78x6.11x6.18x7.09x5.12x
Goodwill23,804,000,000$22,021,000,000$21,825,000,000$21,270,000,000$20,824,000,000$17,985,000,000$18,049,000,000$17,793,000,000$17,954,000,000$17,587,000,000$17,497,000,000$16,974,000,000$17,528,000,000$17,863,000,000$17,756,000,000$16,963,000,000$17,135,000,000$16,981,000,000$16,058,000,000$15,666,000,000$15,518,000,000$15,282,000,000$15,563,000,000$15,426,000,000$15,573,000,000$15,555,000,000$15,546,000,000$18,186,000,000$18,137,000,000$18,520,000,000$18,277,000,000$18,268,000,000$18,038,000,000$17,827,000,000$17,707,000,000$17,846,000,000$16,688,000,000$16,708,000,000$15,895,000,000$12,684,000,000$12,763,000,000$12,685,000,000$12,788,000,000$12,923,000,000$13,049,000,000$13,028,000,000$13,046,000,000$
Goodwill QoQ%8.10%.90%2.61%2.14%15.79%(.36%)1.44%(.90%)2.09%.51%3.08%(3.16%)(1.88%).60%4.68%(1.00%).91%5.75%2.50%.95%1.54%(1.81%).89%(.94%).12%.06%(14.52%).27%(2.07%)1.33%.05%1.28%1.18%.68%(.78%)6.94%(.12%)5.12%25.32%(.62%).62%(.81%)(1.05%)(.97%).16%(.14%)(1.39%)
Goodwill YoY%14.31%22.44%20.92%19.54%15.99%2.26%3.16%4.83%2.43%(1.55%)(1.46%).07%2.29%5.19%10.57%8.28%10.42%11.12%3.18%1.56%(.35%)(1.76%).11%(15.18%)(14.14%)(16.01%)(14.94%)(.45%).55%3.89%3.22%2.37%8.09%6.70%11.40%40.70%30.75%31.72%24.30%(1.85%)(2.19%)(2.63%)(1.98%)(2.32%)3.24%5.18%5.00%
Other Intangible Assets7,356,000,000$6,537,000,000$6,656,000,000$5,749,000,000$5,208,000,000$3,136,000,000$3,231,000,000$3,310,000,000$3,415,000,000$3,168,000,000$3,222,000,000$3,220,000,000$3,385,000,000$3,534,000,000$3,613,000,000$3,637,000,000$3,748,000,000$3,799,000,000$3,560,000,000$3,494,000,000$3,551,000,000$3,580,000,000$3,734,000,000$3,787,000,000$3,933,000,000$4,039,000,000$4,139,000,000$4,202,000,000$4,261,000,000$4,462,000,000$4,496,000,000$4,587,000,000$4,566,000,000$4,592,000,000$4,634,000,000$4,847,000,000$4,557,000,000$4,706,000,000$4,577,000,000$2,071,000,000$2,141,000,000$2,190,000,000$2,208,000,000$2,288,000,000$2,378,000,000$2,445,000,000$2,514,000,000$
Other Intangible Assets QoQ819,000,000$(119,000,000$)907,000,000$541,000,000$2,072,000,000$(95,000,000$)(79,000,000$)(105,000,000$)247,000,000$(54,000,000$)2,000,000$(165,000,000$)(149,000,000$)(79,000,000$)(24,000,000$)(111,000,000$)(51,000,000$)239,000,000$66,000,000$(57,000,000$)(29,000,000$)(154,000,000$)(53,000,000$)(146,000,000$)(106,000,000$)(100,000,000$)(63,000,000$)(59,000,000$)(201,000,000$)(34,000,000$)(91,000,000$)21,000,000$(26,000,000$)(42,000,000$)(213,000,000$)290,000,000$(149,000,000$)129,000,000$2,506,000,000$(70,000,000$)(49,000,000$)(18,000,000$)(80,000,000$)(90,000,000$)(67,000,000$)(69,000,000$)(76,000,000$)
Amortization of Intangible Assets133,000,000$136,000,000$140,000,000$120,000,000$85,000,000$70,000,000$76,000,000$87,000,000$61,000,000$68,000,000$58,000,000$61,000,000$69,000,000$70,000,000$78,000,000$
Forward Price to Sales MRQ4.83x4.87x5.39x3.50x5.36x5.09x5.34x3.68x5.32x4.80x5.43x3.60x3.92x3.14x3.31x3.99x4.15x4.33x4.33x4.47x4.19x3.70x3.40x2.82x3.33x3.35x3.44x3.26x2.51x2.87x2.46x2.61x2.70x2.66x
Forward Price to Earnings MRQ31.87x32.12x35.52x23.74x42.09x35.02x33.12x22.87x39.75x29.21x33.40x22.90x35.35x18.11x23.47x29.44x25.13x29.16x26.64x26.46x27.45x38.11x23.53x15.09x20.23x18.74x20.62x20.46x14.20x13.22x21.23x18.88x-20.04x
Total Assets78,419,000,000$75,218,000,000$75,196,000,000$73,492,000,000$69,329,000,000$65,645,000,000$61,525,000,000$61,296,000,000$62,337,000,000$59,883,000,000$62,275,000,000$60,287,000,000$62,258,000,000$63,352,000,000$64,470,000,000$64,191,000,000$63,945,000,000$63,561,000,000$64,586,000,000$63,459,000,000$63,604,000,000$57,422,000,000$58,679,000,000$60,104,000,000$57,750,000,000$58,560,000,000$57,773,000,000$61,927,000,000$59,860,000,000$60,948,000,000$59,470,000,000$56,768,000,000$55,668,000,000$54,779,000,000$54,566,000,000$53,556,000,000$51,181,000,000$50,365,000,000$49,316,000,000$46,625,000,000$46,412,000,000$45,357,000,000$45,451,000,000$46,181,000,000$46,596,000,000$45,777,000,000$45,435,000,000$
Total Assets QoQ3,201,000,000$22,000,000$1,704,000,000$4,163,000,000$3,684,000,000$4,120,000,000$229,000,000$(1,041,000,000$)2,454,000,000$(2,392,000,000$)1,988,000,000$(1,971,000,000$)(1,094,000,000$)(1,118,000,000$)279,000,000$246,000,000$384,000,000$(1,025,000,000$)1,127,000,000$(145,000,000$)6,182,000,000$(1,257,000,000$)(1,425,000,000$)2,354,000,000$(810,000,000$)787,000,000$(4,154,000,000$)2,067,000,000$(1,088,000,000$)1,478,000,000$2,702,000,000$1,100,000,000$889,000,000$633,000,000$1,010,000,000$2,375,000,000$816,000,000$1,049,000,000$2,691,000,000$213,000,000$1,055,000,000$(94,000,000$)(730,000,000$)(415,000,000$)819,000,000$342,000,000$1,029,000,000$
Total Assets YoY9,090,000,000$9,573,000,000$13,671,000,000$12,196,000,000$6,992,000,000$5,762,000,000$(750,000,000$)1,009,000,000$79,000,000$(3,469,000,000$)(2,195,000,000$)(3,904,000,000$)(1,687,000,000$)(209,000,000$)(116,000,000$)732,000,000$341,000,000$6,139,000,000$5,907,000,000$3,355,000,000$5,854,000,000$(1,138,000,000$)906,000,000$(1,823,000,000$)(2,110,000,000$)(2,388,000,000$)(1,697,000,000$)5,159,000,000$4,192,000,000$6,169,000,000$5,324,000,000$3,212,000,000$4,487,000,000$4,414,000,000$5,250,000,000$6,931,000,000$4,769,000,000$5,008,000,000$3,865,000,000$444,000,000$(184,000,000$)(420,000,000$)16,000,000$1,775,000,000$4,430,000,000$3,977,000,000$3,582,000,000$
Total Liabilities61,772,000,000$57,194,000,000$56,042,000,000$55,518,000,000$51,819,000,000$48,600,000,000$45,091,000,000$43,521,000,000$44,443,000,000$42,368,000,000$44,956,000,000$41,957,000,000$44,068,000,000$44,301,000,000$45,228,000,000$46,077,000,000$45,743,000,000$45,309,000,000$46,796,000,000$45,146,000,000$45,238,000,000$39,557,000,000$39,973,000,000$41,798,000,000$39,690,000,000$39,604,000,000$39,415,000,000$43,511,000,000$42,860,000,000$43,946,000,000$42,805,000,000$35,540,000,000$35,118,000,000$34,304,000,000$35,263,000,000$34,185,000,000$32,239,000,000$31,993,000,000$30,898,000,000$28,729,000,000$27,815,000,000$27,680,000,000$27,667,000,000$27,118,000,000$27,779,000,000$27,734,000,000$27,856,000,000$
Total Liabilities QoQ4,578,000,000$1,152,000,000$524,000,000$3,699,000,000$3,219,000,000$3,509,000,000$1,570,000,000$(922,000,000$)2,075,000,000$(2,588,000,000$)2,999,000,000$(2,111,000,000$)(233,000,000$)(927,000,000$)(849,000,000$)334,000,000$434,000,000$(1,487,000,000$)1,650,000,000$(92,000,000$)5,681,000,000$(416,000,000$)(1,825,000,000$)2,108,000,000$86,000,000$189,000,000$(4,096,000,000$)651,000,000$(1,086,000,000$)1,141,000,000$7,265,000,000$422,000,000$814,000,000$(295,000,000$)1,078,000,000$1,946,000,000$246,000,000$1,095,000,000$2,169,000,000$914,000,000$135,000,000$13,000,000$549,000,000$(661,000,000$)45,000,000$(122,000,000$)(1,477,000,000$)
Total Liabilities YoY9,953,000,000$8,594,000,000$10,951,000,000$11,997,000,000$7,376,000,000$6,232,000,000$135,000,000$1,564,000,000$375,000,000$(1,933,000,000$)(272,000,000$)(4,120,000,000$)(1,675,000,000$)(1,008,000,000$)(1,568,000,000$)931,000,000$505,000,000$5,752,000,000$6,823,000,000$3,348,000,000$5,548,000,000$(47,000,000$)558,000,000$(1,713,000,000$)(3,170,000,000$)(4,342,000,000$)(3,390,000,000$)7,971,000,000$7,742,000,000$9,642,000,000$8,206,000,000$1,355,000,000$2,879,000,000$2,311,000,000$4,365,000,000$5,456,000,000$4,424,000,000$4,313,000,000$3,231,000,000$1,611,000,000$36,000,000$(54,000,000$)(189,000,000$)(2,215,000,000$)(529,000,000$)(533,000,000$)(932,000,000$)
Current Ratio1.29x1.25x1.31x1.44x1.21x1.66x1.27x1.35x1.41x1.26x1.25x1.24x1.20x1.21x1.30x1.29x1.41x1.43x1.47x1.64x1.63x1.30x1.34x1.31x1.19x1.24x1.29x1.49x1.38x1.36x1.38x1.35x1.34x1.36x1.41x1.20x1.28x1.25x1.09x1.43x1.49x1.44x1.50x1.60x1.57x1.50x1.49x
Total Current Assets27,967,000,000$27,645,000,000$27,908,000,000$28,164,000,000$25,369,000,000$27,434,000,000$23,502,000,000$23,320,000,000$24,183,000,000$22,510,000,000$24,982,000,000$22,525,000,000$23,847,000,000$24,281,000,000$25,372,000,000$26,033,000,000$25,652,000,000$25,587,000,000$28,175,000,000$28,200,000,000$28,321,000,000$22,613,000,000$24,303,000,000$26,188,000,000$23,768,000,000$24,334,000,000$24,362,000,000$26,628,000,000$24,779,000,000$25,587,000,000$26,002,000,000$24,644,000,000$24,064,000,000$23,580,000,000$23,058,000,000$21,834,000,000$20,380,000,000$19,532,000,000$20,053,000,000$23,479,000,000$23,180,000,000$22,272,000,000$22,191,000,000$22,358,000,000$22,453,000,000$21,531,000,000$21,164,000,000$
Total Current Assets QoQ322,000,000$(263,000,000$)(256,000,000$)2,795,000,000$(2,065,000,000$)3,932,000,000$182,000,000$(863,000,000$)1,673,000,000$(2,472,000,000$)2,457,000,000$(1,322,000,000$)(434,000,000$)(1,091,000,000$)(661,000,000$)381,000,000$65,000,000$(2,588,000,000$)(25,000,000$)(121,000,000$)5,708,000,000$(1,690,000,000$)(1,885,000,000$)2,420,000,000$(566,000,000$)(28,000,000$)(2,266,000,000$)1,849,000,000$(808,000,000$)(415,000,000$)1,358,000,000$580,000,000$484,000,000$522,000,000$1,224,000,000$1,454,000,000$848,000,000$(521,000,000$)(3,426,000,000$)299,000,000$908,000,000$81,000,000$(167,000,000$)(95,000,000$)922,000,000$367,000,000$1,860,000,000$
Total Current Liabilities21,619,000,000$22,071,000,000$21,256,000,000$19,534,000,000$21,044,000,000$16,488,000,000$18,539,000,000$17,227,000,000$17,174,000,000$17,896,000,000$19,938,000,000$18,109,000,000$19,947,000,000$20,027,000,000$19,508,000,000$20,207,000,000$18,143,000,000$17,950,000,000$19,197,000,000$17,184,000,000$17,341,000,000$17,377,000,000$18,098,000,000$19,915,000,000$19,894,000,000$19,593,000,000$18,924,000,000$17,900,000,000$18,018,000,000$18,755,000,000$18,861,000,000$18,225,000,000$17,981,000,000$17,281,000,000$16,331,000,000$18,213,000,000$15,911,000,000$15,659,000,000$18,371,000,000$16,367,000,000$15,574,000,000$15,432,000,000$14,773,000,000$13,947,000,000$14,324,000,000$14,353,000,000$14,181,000,000$
Total Current Liabilities QoQ(452,000,000$)815,000,000$1,722,000,000$(1,510,000,000$)4,556,000,000$(2,051,000,000$)1,312,000,000$53,000,000$(722,000,000$)(2,042,000,000$)1,829,000,000$(1,838,000,000$)(80,000,000$)519,000,000$(699,000,000$)2,064,000,000$193,000,000$(1,247,000,000$)2,013,000,000$(157,000,000$)(36,000,000$)(721,000,000$)(1,817,000,000$)21,000,000$301,000,000$669,000,000$1,024,000,000$(118,000,000$)(737,000,000$)(106,000,000$)636,000,000$244,000,000$700,000,000$950,000,000$(1,882,000,000$)2,302,000,000$252,000,000$(2,712,000,000$)2,004,000,000$793,000,000$142,000,000$659,000,000$826,000,000$(377,000,000$)(29,000,000$)172,000,000$(482,000,000$)
Debt to Asset Ratio.79x.76x.75x.76x.75x.74x.73x.71x.71x.71x.72x.70x.71x.70x.70x.72x.72x.71x.72x.71x.71x.69x.68x.70x.69x.68x.68x.70x.72x.72x.72x.63x.63x.63x.65x.64x.63x.64x.63x.62x.60x.61x.61x.59x.60x.61x.61x
Long Term Debt30,100,000,000$25,667,000,000$25,394,000,000$25,845,000,000$20,767,000,000$22,094,000,000$16,463,000,000$16,571,000,000$17,471,000,000$14,535,000,000$14,978,000,000$12,084,000,000$12,389,000,000$12,523,000,000$14,155,000,000$14,243,000,000$16,033,000,000$16,010,000,000$16,218,000,000$17,552,000,000$17,447,000,000$11,398,000,000$10,954,000,000$10,951,000,000$8,455,000,000$8,436,000,000$9,756,000,000$14,059,000,000$12,504,000,000$12,738,000,000$12,573,000,000$11,453,000,000$11,329,000,000$11,181,000,000$12,182,000,000$9,608,000,000$9,607,000,000$9,700,000,000$5,554,000,000$5,599,000,000$5,562,000,000$5,661,000,000$6,046,000,000$6,760,000,000$6,839,000,000$6,804,000,000$6,801,000,000$
Long Term Debt QoQ4,433,000,000$273,000,000$(451,000,000$)5,078,000,000$(1,327,000,000$)5,631,000,000$(108,000,000$)(900,000,000$)2,936,000,000$(443,000,000$)2,894,000,000$(305,000,000$)(134,000,000$)(1,632,000,000$)(88,000,000$)(1,790,000,000$)23,000,000$(208,000,000$)(1,334,000,000$)105,000,000$6,049,000,000$444,000,000$3,000,000$2,496,000,000$19,000,000$(1,320,000,000$)(4,303,000,000$)1,555,000,000$(234,000,000$)165,000,000$1,120,000,000$124,000,000$148,000,000$(1,001,000,000$)2,574,000,000$1,000,000$(93,000,000$)4,146,000,000$(45,000,000$)37,000,000$(99,000,000$)(385,000,000$)(714,000,000$)(79,000,000$)35,000,000$3,000,000$1,012,000,000$
Long Term Debt YoY9,333,000,000$3,573,000,000$8,931,000,000$9,274,000,000$3,296,000,000$7,559,000,000$1,485,000,000$4,487,000,000$5,082,000,000$2,012,000,000$823,000,000$(2,159,000,000$)(3,644,000,000$)(3,487,000,000$)(2,063,000,000$)(3,309,000,000$)(1,414,000,000$)4,612,000,000$5,264,000,000$6,601,000,000$8,992,000,000$2,962,000,000$1,198,000,000$(3,108,000,000$)(4,049,000,000$)(4,302,000,000$)(2,817,000,000$)2,606,000,000$1,175,000,000$1,557,000,000$391,000,000$1,845,000,000$1,722,000,000$1,481,000,000$6,628,000,000$4,009,000,000$4,045,000,000$4,039,000,000$(492,000,000$)(1,161,000,000$)(1,277,000,000$)(1,143,000,000$)(755,000,000$)971,000,000$1,060,000,000$1,017,000,000$406,000,000$
Capital Lease Obligations1,136,000,000$1,159,000,000$1,126,000,000$1,145,000,000$1,098,000,000$1,098,000,000$1,093,000,000$1,015,000,000$991,000,000$949,000,000$967,000,000$962,000,000$998,000,000$1,049,000,000$1,032,000,000$1,012,000,000$1,001,000,000$827,000,000$828,000,000$776,000,000$760,000,000$744,000,000$705,000,000$711,000,000$681,000,000$704,000,000$
Interest Expenses
Cash and Cash Equivalents10,349,000,000$9,657,000,000$10,567,000,000$10,644,000,000$9,576,000,000$11,756,000,000$7,925,000,000$7,770,000,000$8,626,000,000$6,869,000,000$9,627,000,000$7,449,000,000$8,248,000,000$9,281,000,000$10,959,000,000$11,087,000,000$11,427,000,000$11,718,000,000$14,275,000,000$14,036,000,000$13,778,000,000$7,721,000,000$9,067,000,000$10,908,000,000$8,225,000,000$8,625,000,000$9,287,000,000$9,803,000,000$8,082,000,000$7,897,000,000$7,059,000,000$7,389,000,000$7,877,000,000$7,710,000,000$7,843,000,000$6,431,000,000$5,045,000,000$4,473,000,000$5,455,000,000$6,563,000,000$5,954,000,000$6,575,000,000$6,959,000,000$6,428,000,000$6,582,000,000$6,672,000,000$6,422,000,000$
Cash and Cash Equivalents QoQ692,000,000$(910,000,000$)(77,000,000$)1,068,000,000$(2,180,000,000$)3,831,000,000$155,000,000$(856,000,000$)1,757,000,000$(2,758,000,000$)2,178,000,000$(799,000,000$)(1,033,000,000$)(1,678,000,000$)(128,000,000$)(340,000,000$)(291,000,000$)(2,557,000,000$)239,000,000$258,000,000$6,057,000,000$(1,346,000,000$)(1,841,000,000$)2,683,000,000$(400,000,000$)(662,000,000$)(516,000,000$)1,721,000,000$185,000,000$838,000,000$(330,000,000$)(488,000,000$)167,000,000$(133,000,000$)1,412,000,000$1,386,000,000$572,000,000$(982,000,000$)(1,108,000,000$)609,000,000$(621,000,000$)(384,000,000$)531,000,000$(154,000,000$)(90,000,000$)250,000,000$923,000,000$
Cash and Cash Equivalents YoY773,000,000$(2,099,000,000$)2,642,000,000$2,874,000,000$950,000,000$4,887,000,000$(1,702,000,000$)321,000,000$378,000,000$(2,412,000,000$)(1,332,000,000$)(3,638,000,000$)(3,179,000,000$)(2,437,000,000$)(3,316,000,000$)(2,949,000,000$)(2,351,000,000$)3,997,000,000$5,208,000,000$3,128,000,000$5,553,000,000$(904,000,000$)(220,000,000$)1,105,000,000$143,000,000$728,000,000$2,228,000,000$2,414,000,000$205,000,000$187,000,000$(784,000,000$)958,000,000$2,832,000,000$3,237,000,000$2,388,000,000$(132,000,000$)(909,000,000$)(2,102,000,000$)(1,504,000,000$)135,000,000$(628,000,000$)(97,000,000$)537,000,000$929,000,000$2,033,000,000$2,133,000,000$1,788,000,000$
Interest Income79,000,000$90,000,000$101,000,000$110,000,000$110,000,000$105,000,000$80,000,000$89,000,000$76,000,000$76,000,000$61,000,000$37,000,000$20,000,000$20,000,000$32,000,000$28,000,000$23,000,000$19,000,000$21,000,000$20,000,000$22,000,000$44,000,000$61,000,000$64,000,000$63,000,000$67,000,000$63,000,000$55,000,000$49,000,000$50,000,000$45,000,000$39,000,000$36,000,000$31,000,000$31,000,000$24,000,000$25,000,000$22,000,000$22,000,000$