Valuation for JNJ - findataslice
 JOHNSON & JOHNSON
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-292025-Mar-302024-Dec-292024-Sep-292024-Jun-302024-Mar-312023-Dec-312023-Oct-012023-Jul-022023-Apr-022023-Jan-012022-Oct-022022-Jul-032022-Apr-032022-Jan-022021-Oct-032021-Jul-042021-Apr-042021-Jan-032020-Sep-272020-Jun-282020-Mar-292019-Dec-292019-Sep-292019-Jun-302019-Mar-312018-Dec-302018-Sep-302018-Jul-012018-Apr-012017-Dec-312017-Oct-012017-Jul-022017-Apr-022017-Jan-012016-Oct-022016-Jul-032016-Apr-032016-Jan-032015-Sep-272015-Jun-282015-Mar-292014-Dec-282014-Sep-282014-Jun-292014-Mar-302013-Dec-29
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 Stock188.90$185.45$152.68$165.71$144.61$162.06$146.10$158.18$156.77$155.83$165.42$154.93$176.61$163.61$177.92$177.29$171.03$161.44$164.87$164.36$157.37$148.90$140.60$131.16$145.89$129.38$139.14$139.79$129.07$138.17$121.30$128.17$139.62$130.06$
Market Cap of Common Stock454,935,212,921$446,626,443,812$367,359,268,238$398,966,162,197$348,166,357,981$390,117,908,674$351,615,828,636$381,018,800,125$377,377,032,864$404,997,431,833$429,882,590,687$403,482,076,924$461,743,949,832$430,160,122,621$468,179,008,968$466,142,951,732$450,253,059,608$424,987,908,932$434,167,999,015$432,049,815,873$414,283,240,293$392,027,415,428$370,423,991,621$345,570,040,068$383,963,864,290$341,455,235,883$369,424,490,031$372,280,141,958$346,162,896,459$370,676,404,948$325,344,790,633$343,867,492,048$375,091,929,381$349,081,004,624$
Market Cap of Common Stock QoQ%1.86%21.58%(7.92%)14.59%(10.75%)10.95%(7.72%).97%(6.82%)(5.79%)6.54%(12.62%)7.34%(8.12%).44%3.53%5.95%(2.11%).49%4.29%5.68%5.83%7.19%(10.00%)12.45%(7.57%)(.77%)7.55%(6.61%)13.93%(5.39%)(8.32%)7.45%
Market Cap of Common Stock YoY%30.67%14.49%4.48%4.71%(7.74%)(3.67%)(18.21%)(5.57%)(18.27%)(5.85%)(8.18%)(13.44%)2.55%1.22%7.83%7.89%8.68%8.41%17.21%25.03%7.90%14.81%.27%(7.18%)10.92%(7.88%)13.55%8.26%(7.71%)6.19%
Common Shares Outstanding2,408,338,8722,406,073,2792,407,616,6932,407,622,9722,407,243,6672,406,679,1832,408,767,2282,407,278,6202,598,969,5942,598,734,0752,604,286,3032,614,483,6072,629,179,8952,631,401,8042,629,268,1582,632,596,9692,632,482,0922,633,396,0032,628,679,8242,632,542,6722,632,823,4752,634,594,5352,634,721,2572,631,872,3992,639,165,5272,655,055,9872,663,138,5792,681,977,9692,682,756,0612,682,149,9642,682,901,5532,686,520,0502,683,999,7282,693,833,0812,713,346,6022,720,531,7282,735,876,8432,750,644,2882,759,359,1922,766,943,6292,769,106,2372,773,045,3512,780,488,7082,799,110,3622,820,287,3262,829,099,7532,828,901,6942,821,438,423
Common Shares Outstanding QoQ%.09%(.06%).00%.02%.02%(.09%).06%(7.38%).01%(.21%)(.39%)(.56%)(.08%).08%(.13%).00%(.04%).18%(.15%)(.01%)(.07%)(.01%).11%(.28%)(.60%)(.30%)(.70%)(.03%).02%(.03%)(.14%).09%(.37%)(.72%)(.26%)(.56%)(.54%)(.32%)(.27%)(.08%)(.14%)(.27%)(.67%)(.75%)(.31%).01%.27%.12%
Common Shares Outstanding YoY%.05%(.03%)(.05%).01%(7.38%)(7.39%)(7.51%)(7.93%)(1.15%)(1.24%)(.95%)(.69%)(.13%)(.08%).02%.00%(.01%)(.05%)(.23%).03%(.24%)(.77%)(1.07%)(1.87%)(1.63%)(1.01%)(.74%)(.17%)(.05%)(.43%)(1.12%)(1.25%)(1.90%)(2.07%)(1.67%)(1.68%)(1.20%)(.81%)(.76%)(1.15%)(1.82%)(1.98%)(1.71%)(.79%).08%.72%1.20%1.81%
Total Revenue TTM90,627,000,000$89,331,000,000$88,821,000,000$87,696,000,000$86,576,000,000$85,648,000,000$85,159,000,000$83,703,000,000$82,348,000,000$81,044,000,000$79,990,000,000$69,820,000,000$73,162,000,000$76,259,000,000$78,740,000,000$91,446,000,000$89,190,000,000$84,214,000,000$82,584,000,000$80,856,000,000$80,503,000,000$82,729,000,000$82,059,000,000$81,706,000,000$81,325,000,000$81,593,000,000$81,581,000,000$81,382,000,000$80,684,000,000$78,693,000,000$76,450,000,000$74,361,000,000$72,531,000,000$72,174,000,000$71,890,000,000$71,595,000,000$70,877,000,000$70,182,000,000$70,074,000,000$70,517,000,000$71,882,000,000$73,590,000,000$74,331,000,000$74,432,000,000$73,540,000,000$71,922,000,000$71,312,000,000$
Total Revenue23,743,000,000$21,893,000,000$22,520,000,000$22,471,000,000$22,447,000,000$21,383,000,000$21,395,000,000$21,351,000,000$21,519,000,000$20,894,000,000$19,939,000,000$19,996,000,000$20,215,000,000$19,840,000,000$9,769,000,000$23,338,000,000$23,312,000,000$22,321,000,000$22,475,000,000$21,082,000,000$18,336,000,000$20,691,000,000$20,747,000,000$20,729,000,000$20,562,000,000$20,021,000,000$20,394,000,000$20,348,000,000$20,830,000,000$20,009,000,000$20,195,000,000$19,650,000,000$18,839,000,000$17,766,000,000$18,106,000,000$17,820,000,000$18,482,000,000$17,482,000,000$17,811,000,000$17,102,000,000$17,787,000,000$17,374,000,000$18,254,000,000$18,467,000,000$19,495,000,000$18,115,000,000$18,355,000,000$
Total Revenue QoQ%8.45%(2.78%).22%.11%4.98%(.06%).21%(.78%)2.99%4.79%(.29%)(1.08%)1.89%103.09%(58.14%).11%4.44%(.69%)6.61%14.98%(11.38%)(.27%).09%.81%2.70%(1.83%).23%(2.31%)4.10%(.92%)2.77%4.31%6.04%(1.88%)1.61%(3.58%)5.72%(1.85%)4.15%(3.85%)2.38%(4.82%)(1.15%)(5.27%)7.62%(1.31%)4.44%
Total Revenue YoY%5.77%2.39%5.26%5.25%4.31%2.34%7.30%6.78%6.45%5.31%104.11%(14.32%)(13.29%)(11.12%)(56.53%)10.70%27.14%7.88%8.33%1.70%(10.83%)3.35%1.73%1.87%(1.29%).06%.99%3.55%10.57%12.63%11.54%10.27%1.93%1.63%1.66%4.20%3.91%.62%(2.43%)(7.39%)(8.76%)(4.09%)(.55%)5.08%9.05%3.49%4.54%
Gross Margin67.87%66.40%68.35%69.01%69.40%69.55%68.23%69.06%69.97%68.00%69.49%69.13%68.73%69.67%84.63%68.94%67.46%68.36%65.23%66.93%64.12%65.87%65.61%66.87%66.25%66.96%65.87%67.62%66.75%66.95%64.06%64.76%68.97%69.55%69.44%69.21%71.13%69.52%68.15%69.45%69.88%69.60%67.94%70.76%69.02%69.89%67.56%
Earnings to Common Shareholders TTM22,661,000,000$21,810,000,000$14,066,000,000$14,684,000,000$38,018,000,000$38,476,000,000$35,153,000,000$34,624,000,000$13,054,000,000$12,724,000,000$17,941,000,000$19,157,000,000$18,366,000,000$19,830,000,000$20,878,000,000$17,880,000,000$17,767,000,000$15,115,000,000$14,714,000,000$16,986,000,000$15,185,000,000$17,166,000,000$15,119,000,000$14,151,000,000$16,332,000,000$14,679,000,000$15,297,000,000$1,542,000,000$1,372,000,000$1,245,000,000$1,300,000,000$15,827,000,000$16,335,000,000$16,505,000,000$16,540,000,000$15,941,000,000$15,027,000,000$15,546,000,000$15,409,000,000$14,715,000,000$16,106,000,000$15,916,000,000$16,323,000,000$17,321,000,000$15,554,000,000$15,061,000,000$13,831,000,000$
Earnings to Common Shareholders5,537,000,000$10,999,000,000$3,431,000,000$2,694,000,000$4,686,000,000$3,255,000,000$4,049,000,000$26,028,000,000$5,144,000,000$(68,000,000$)3,520,000,000$4,458,000,000$4,814,000,000$5,149,000,000$4,736,000,000$3,667,000,000$6,278,000,000$6,197,000,000$1,738,000,000$3,554,000,000$3,626,000,000$5,796,000,000$4,010,000,000$1,753,000,000$5,607,000,000$3,749,000,000$3,042,000,000$3,934,000,000$3,954,000,000$4,367,000,000$(10,713,000,000$)3,764,000,000$3,827,000,000$4,422,000,000$3,814,000,000$4,272,000,000$3,997,000,000$4,457,000,000$3,215,000,000$3,358,000,000$4,516,000,000$4,320,000,000$2,521,000,000$4,749,000,000$4,326,000,000$4,727,000,000$3,519,000,000$
Earnings to Common Shareholders QoQ%(49.66%)220.58%27.36%(42.51%)43.96%(19.61%)(84.44%)405.99%7,664.71%(101.93%)(21.04%)(7.40%)(6.51%)8.72%29.15%(41.59%)1.31%256.56%(51.10%)(1.99%)(37.44%)44.54%128.75%(68.74%)49.56%23.24%(22.67%)(.51%)(9.46%)140.76%(384.62%)(1.65%)(13.46%)15.94%(10.72%)6.88%(10.32%)38.63%(4.26%)(25.64%)4.54%71.36%(46.92%)9.78%(8.48%)34.33%18.01%
Earnings to Common Shareholders YoY%18.16%237.91%(15.26%)(89.65%)(8.90%)4,886.77%15.03%483.85%6.86%(101.32%)(25.68%)21.57%(23.32%)(16.91%)172.50%3.18%73.14%6.92%(56.66%)102.74%(35.33%)54.60%31.82%(55.44%)41.81%(14.15%)128.40%4.52%3.32%(1.24%)(380.89%)(11.89%)(4.25%)(.79%)18.63%27.22%(11.49%)3.17%27.53%(29.29%)4.39%(8.61%)(28.36%)59.26%12.86%35.17%37.09%
Profit Margin23.32%50.24%15.24%11.99%20.88%15.22%18.93%121.91%23.90%(.33%)17.65%22.29%23.81%25.95%48.48%15.71%26.93%27.76%7.73%16.86%19.78%28.01%19.33%8.46%27.27%18.73%14.92%19.33%18.98%21.83%(53.05%)19.16%20.31%24.89%21.07%23.97%21.63%25.50%18.05%19.64%25.39%24.87%13.81%25.72%22.19%26.09%19.17%
Equity to Common Shareholders78,473,000,000$78,109,000,000$71,490,000,000$70,158,000,000$71,538,000,000$70,020,000,000$68,774,000,000$71,228,000,000$75,149,000,000$70,869,000,000$76,804,000,000$74,599,000,000$76,357,000,000$74,709,000,000$74,023,000,000$70,272,000,000$69,580,000,000$65,834,000,000$63,278,000,000$64,473,000,000$62,978,000,000$61,294,000,000$59,471,000,000$58,210,000,000$60,785,000,000$58,955,000,000$59,752,000,000$64,626,000,000$62,889,000,000$63,255,000,000$60,160,000,000$73,979,000,000$71,922,000,000$70,341,000,000$70,418,000,000$72,769,000,000$72,473,000,000$72,647,000,000$71,150,000,000$71,554,000,000$71,131,000,000$67,878,000,000$69,752,000,000$76,591,000,000$78,048,000,000$76,582,000,000$74,053,000,000$
Equity to Common Shareholders QoQ364,000,000$6,619,000,000$1,332,000,000$(1,380,000,000$)1,518,000,000$1,246,000,000$(2,454,000,000$)(3,921,000,000$)4,280,000,000$(5,935,000,000$)2,205,000,000$(1,758,000,000$)1,648,000,000$686,000,000$3,751,000,000$692,000,000$3,746,000,000$2,556,000,000$(1,195,000,000$)1,495,000,000$1,684,000,000$1,823,000,000$1,261,000,000$(2,575,000,000$)1,830,000,000$(797,000,000$)(4,874,000,000$)1,737,000,000$(366,000,000$)3,095,000,000$(13,819,000,000$)2,057,000,000$1,581,000,000$(77,000,000$)(2,351,000,000$)296,000,000$(174,000,000$)1,497,000,000$(404,000,000$)423,000,000$3,253,000,000$(1,874,000,000$)(6,839,000,000$)(1,457,000,000$)1,466,000,000$2,529,000,000$4,249,000,000$
Equity to Common Shareholders QoQ%.47%9.26%1.90%(1.93%)2.17%1.81%(3.45%)(5.22%)6.04%(7.73%)2.96%(2.30%)2.21%.93%5.34%1.00%5.69%4.04%(1.85%)2.37%2.75%3.07%2.17%(4.24%)3.10%(1.33%)(7.54%)2.76%(.58%)5.15%(18.68%)2.86%2.25%(.11%)(3.23%).41%(.24%)2.10%(.57%).60%4.79%(2.69%)(8.93%)(1.87%)1.91%3.42%6.09%
Equity to Common Shareholders YoY6,935,000,000$8,089,000,000$2,716,000,000$(1,070,000,000$)(3,611,000,000$)(849,000,000$)(8,030,000,000$)(3,371,000,000$)(1,208,000,000$)(3,840,000,000$)2,781,000,000$4,327,000,000$6,777,000,000$8,875,000,000$10,745,000,000$5,799,000,000$6,602,000,000$4,540,000,000$3,807,000,000$6,263,000,000$2,193,000,000$2,339,000,000$(281,000,000$)(6,416,000,000$)(2,104,000,000$)(4,300,000,000$)(408,000,000$)(9,353,000,000$)(9,033,000,000$)(7,086,000,000$)(10,258,000,000$)1,210,000,000$(551,000,000$)(2,306,000,000$)(732,000,000$)1,215,000,000$1,342,000,000$4,769,000,000$1,398,000,000$(5,037,000,000$)(6,917,000,000$)(8,704,000,000$)(4,301,000,000$)6,787,000,000$8,383,000,000$9,727,000,000$9,227,000,000$
Equity to Common Shareholders YoY%9.69%11.55%3.95%(1.50%)(4.81%)(1.20%)(10.46%)(4.52%)(1.58%)(5.14%)3.76%6.16%9.74%13.48%16.98%8.99%10.48%7.41%6.40%10.76%3.61%3.97%(.47%)(9.93%)(3.35%)(6.80%)(.68%)(12.64%)(12.56%)(10.07%)(14.57%)1.66%(.76%)(3.17%)(1.03%)1.70%1.89%7.03%2.00%(6.58%)(8.86%)(11.37%)(5.81%)9.72%12.03%14.55%14.23%
Dividends Paid3,129,000,000$2,989,000,000$2,984,000,000$2,985,000,000$2,985,000,000$2,869,000,000$2,865,000,000$2,871,000,000$3,092,000,000$2,942,000,000$2,954,000,000$2,970,000,000$2,971,000,000$2,787,000,000$2,791,000,000$2,791,000,000$2,791,000,000$2,659,000,000$2,658,000,000$2,659,000,000$2,659,000,000$2,505,000,000$2,500,000,000$2,499,000,000$2,522,000,000$2,396,000,000$2,411,000,000$2,415,000,000$2,415,000,000$2,253,000,000$2,256,000,000$2,254,000,000$2,262,000,000$2,171,000,000$2,170,000,000$2,185,000,000$2,197,000,000$2,069,000,000$2,072,000,000$2,076,000,000$2,079,000,000$1,946,000,000$1,956,000,000$1,967,000,000$1,978,000,000$1,867,000,000$1,862,000,000$
Additional Paid-In Capital QoQ
Treasury Stock75,680,000,000$75,662,000,000$41,694,000,000$41,146,000,000$39,136,000,000$39,034,000,000$39,099,000,000$38,525,000,000$38,594,000,000$38,466,000,000$38,490,000,000$38,540,000,000$38,507,000,000$38,484,000,000$38,417,000,000$38,619,000,000$37,175,000,000$35,298,000,000$34,362,000,000$31,464,000,000$31,577,000,000$31,596,000,000$31,554,000,000$31,199,000,000$31,172,000,000$29,900,000,000$28,352,000,000$26,496,000,000$24,678,000,000$23,072,000,000$22,684,000,000$21,453,000,000$21,287,000,000$20,598,000,000$19,891,000,000$17,707,000,000$15,810,000,000$15,280,000,000$15,700,000,000$
Treasury Stock QoQ548,000,000$2,010,000,000$102,000,000$(65,000,000$)574,000,000$(69,000,000$)128,000,000$(24,000,000$)(50,000,000$)33,000,000$23,000,000$67,000,000$(202,000,000$)1,444,000,000$1,877,000,000$936,000,000$2,898,000,000$(113,000,000$)(19,000,000$)42,000,000$355,000,000$27,000,000$1,272,000,000$1,548,000,000$1,856,000,000$1,818,000,000$1,606,000,000$388,000,000$1,231,000,000$166,000,000$689,000,000$707,000,000$2,184,000,000$1,897,000,000$530,000,000$(420,000,000$)27,000,000$
Price to Sales5.02x4.93x4.05x4.47x3.92x4.45x4.06x4.45x4.43x4.84x5.22x4.98x5.77x6.16x6.40x6.11x5.72x4.65x4.87x5.13x5.02x4.85x4.60x4.18x4.68x4.18x4.54x4.56x4.24x4.55x4.03x4.37x4.91x4.69x
Price to Earnings20.08x19.71x16.21x18.29x24.75x26.57x9.25x9.90x10.74x11.70x32.93x31.71x25.74x22.45x25.49x23.51x21.57x23.77x24.44x28.58x28.16x23.08x24.39x20.13x25.40x24.13x22.62x25.36x22.63x240.39x237.13x276.20x288.53x22.06x
Price to Book5.80x5.69x4.68x5.11x4.87x5.56x4.92x5.44x5.49x5.69x5.72x5.69x6.01x5.77x6.13x6.24x6.08x6.05x6.24x6.56x6.55x6.08x5.88x5.64x6.46x5.87x6.08x6.31x5.79x5.74x5.17x5.44x6.23x4.72x
Goodwill48,117,000,000$44,468,000,000$44,200,000,000$44,799,000,000$44,250,000,000$36,616,000,000$36,558,000,000$36,124,000,000$45,440,000,000$45,575,000,000$36,047,000,000$33,383,000,000$34,166,000,000$34,935,000,000$25,436,000,000$35,569,000,000$35,819,000,000$35,688,000,000$36,393,000,000$34,307,000,000$33,890,000,000$33,471,000,000$33,639,000,000$33,291,000,000$33,661,000,000$31,450,000,000$30,453,000,000$30,702,000,000$30,346,000,000$31,149,000,000$31,906,000,000$31,308,000,000$31,234,000,000$24,844,000,000$22,805,000,000$23,171,000,000$22,104,000,000$21,848,000,000$21,629,000,000$21,279,000,000$21,493,000,000$21,345,000,000$21,832,000,000$21,636,000,000$21,989,000,000$22,178,000,000$22,798,000,000$
Goodwill QoQ%8.21%.61%(1.34%)1.24%20.85%.16%1.20%(20.50%)(.30%)26.43%7.98%(2.29%)(2.20%)(.88%)(28.49%)(.70%).37%(1.94%)6.08%1.23%1.25%(.50%)1.05%(1.10%)7.03%3.27%(.81%)1.17%(2.58%)(2.37%)1.91%.24%25.72%8.94%(1.58%)4.83%1.17%1.01%1.65%(1.00%).69%(2.23%).91%(1.61%)(.85%)(2.72%)(.24%)
Goodwill YoY%8.74%21.44%20.90%24.02%(2.62%)(19.66%)1.42%8.21%33.00%30.46%2.27%(6.15%)(4.62%)(2.11%)(30.11%)3.68%5.69%6.62%8.19%3.05%.68%6.43%10.46%8.43%10.92%.97%(4.55%)(1.94%)(2.84%)25.38%39.91%35.12%41.31%13.71%5.44%8.89%2.84%2.36%(.93%)(1.65%)(2.26%)(3.76%)(4.24%)(5.32%)(1.56%)(.77%)1.67%
Other Intangible Assets49,835,000,000$36,755,000,000$37,618,000,000$39,490,000,000$39,725,000,000$34,286,000,000$34,175,000,000$35,021,000,000$46,246,000,000$47,448,000,000$38,489,000,000$40,336,000,000$42,408,000,000$44,420,000,000$46,392,000,000$47,776,000,000$50,244,000,000$51,110,000,000$53,402,000,000$47,006,000,000$47,413,000,000$47,338,000,000$47,643,000,000$47,846,000,000$49,332,000,000$46,898,000,000$47,611,000,000$48,637,000,000$50,056,000,000$52,365,000,000$53,228,000,000$54,569,000,000$54,942,000,000$29,466,000,000$26,876,000,000$27,642,000,000$25,694,000,000$25,840,000,000$25,764,000,000$25,988,000,000$27,017,000,000$27,025,000,000$27,222,000,000$26,304,000,000$27,122,000,000$27,643,000,000$27,947,000,000$
Other Intangible Assets QoQ13,080,000,000$(863,000,000$)(1,872,000,000$)(235,000,000$)5,439,000,000$111,000,000$(846,000,000$)(11,225,000,000$)(1,202,000,000$)8,959,000,000$(1,847,000,000$)(2,072,000,000$)(2,012,000,000$)(1,972,000,000$)(1,384,000,000$)(2,468,000,000$)(866,000,000$)(2,292,000,000$)6,396,000,000$(407,000,000$)75,000,000$(305,000,000$)(203,000,000$)(1,486,000,000$)2,434,000,000$(713,000,000$)(1,026,000,000$)(1,419,000,000$)(2,309,000,000$)(863,000,000$)(1,341,000,000$)(373,000,000$)25,476,000,000$2,590,000,000$(766,000,000$)1,948,000,000$(146,000,000$)76,000,000$(224,000,000$)(1,029,000,000$)(8,000,000$)(197,000,000$)918,000,000$(818,000,000$)(521,000,000$)(304,000,000$)(520,000,000$)
Amortization of Intangible Assets1,300,000,000$1,100,000,000$1,100,000,000$1,200,000,000$1,100,000,000$1,100,000,000$1,100,000,000$1,100,000,000$1,100,000,000$1,100,000,000$900,000,000$800,000,000$1,100,000,000$1,100,000,000$600,000,000$1,100,000,000$1,200,000,000$1,200,000,000$1,300,000,000$1,200,000,000$1,100,000,000$1,100,000,000$1,200,000,000$1,100,000,000$1,100,000,000$1,100,000,000$1,100,000,000$1,100,000,000$1,100,000,000$1,100,000,000$1,100,000,000$1,100,000,000$500,000,000$300,000,000$305,000,000$319,000,000$294,000,000$282,000,000$288,000,000$293,000,000$307,000,000$312,000,000$367,000,000$335,000,000$347,000,000$351,000,000$420,000,000$
Forward Price to Sales MRQ4.79x4.70x3.87x4.56x3.87x4.34x3.92x4.45x4.41x4.74x4.99x4.83x5.79x5.38x5.79x5.87x11.52x4.55x4.66x4.84x4.61x4.65x5.05x4.18x4.63x4.12x4.49x4.65x4.24x4.55x3.90x4.30x4.64x4.44x
Forward Price to Earnings MRQ20.54x20.17x16.59x9.07x25.37x36.20x18.76x29.26x23.30x3.89x20.89x-32.79x24.12x24.31x22.63x23.77x28.97x17.29x17.43x59.59x27.58x25.54x14.91x23.94x48.70x16.47x24.83x28.45x23.56x20.57x19.69x-23.19x
Total Assets193,389,000,000$193,671,000,000$180,104,000,000$178,287,000,000$181,088,000,000$171,966,000,000$167,558,000,000$166,061,000,000$191,686,000,000$195,969,000,000$187,378,000,000$175,124,000,000$177,724,000,000$178,355,000,000$182,018,000,000$179,228,000,000$176,440,000,000$172,557,000,000$174,894,000,000$170,693,000,000$158,380,000,000$155,017,000,000$157,728,000,000$155,521,000,000$155,117,000,000$150,027,000,000$152,954,000,000$155,703,000,000$155,365,000,000$156,625,000,000$157,303,000,000$155,658,000,000$152,807,000,000$144,918,000,000$141,208,000,000$140,369,000,000$139,814,000,000$136,231,000,000$133,411,000,000$133,266,000,000$132,036,000,000$128,590,000,000$130,358,000,000$132,097,000,000$135,200,000,000$133,330,000,000$132,683,000,000$
Total Assets QoQ(282,000,000$)13,567,000,000$1,817,000,000$(2,801,000,000$)9,122,000,000$4,408,000,000$1,497,000,000$(25,625,000,000$)(4,283,000,000$)8,591,000,000$12,254,000,000$(2,600,000,000$)(631,000,000$)(3,663,000,000$)2,790,000,000$2,788,000,000$3,883,000,000$(2,337,000,000$)4,201,000,000$12,313,000,000$3,363,000,000$(2,711,000,000$)2,207,000,000$404,000,000$5,090,000,000$(2,927,000,000$)(2,749,000,000$)338,000,000$(1,260,000,000$)(678,000,000$)1,645,000,000$2,851,000,000$7,889,000,000$3,710,000,000$839,000,000$555,000,000$3,583,000,000$2,820,000,000$145,000,000$1,230,000,000$3,446,000,000$(1,768,000,000$)(1,739,000,000$)(3,103,000,000$)1,870,000,000$647,000,000$5,750,000,000$
Total Assets YoY12,301,000,000$21,705,000,000$12,546,000,000$12,226,000,000$(10,598,000,000$)(24,003,000,000$)(19,820,000,000$)(9,063,000,000$)13,962,000,000$17,614,000,000$5,360,000,000$(4,104,000,000$)1,284,000,000$5,798,000,000$7,124,000,000$8,535,000,000$18,060,000,000$17,540,000,000$17,166,000,000$15,172,000,000$3,263,000,000$4,990,000,000$4,774,000,000$(182,000,000$)(248,000,000$)(6,598,000,000$)(4,349,000,000$)45,000,000$2,558,000,000$11,707,000,000$16,095,000,000$15,289,000,000$12,993,000,000$8,687,000,000$7,797,000,000$7,103,000,000$7,778,000,000$7,641,000,000$3,053,000,000$1,169,000,000$(3,164,000,000$)(4,740,000,000$)(2,325,000,000$)5,164,000,000$10,875,000,000$11,794,000,000$11,336,000,000$
Total Liabilities114,916,000,000$115,562,000,000$108,614,000,000$108,129,000,000$109,550,000,000$101,946,000,000$98,784,000,000$94,833,000,000$115,277,000,000$125,100,000,000$110,574,000,000$100,525,000,000$101,367,000,000$103,646,000,000$107,995,000,000$108,956,000,000$106,860,000,000$106,723,000,000$111,616,000,000$106,220,000,000$95,402,000,000$93,723,000,000$98,257,000,000$97,311,000,000$94,332,000,000$91,072,000,000$93,202,000,000$91,077,000,000$92,476,000,000$93,370,000,000$97,143,000,000$81,679,000,000$80,885,000,000$74,577,000,000$70,790,000,000$67,600,000,000$67,341,000,000$63,584,000,000$62,261,000,000$61,712,000,000$60,905,000,000$60,712,000,000$60,606,000,000$55,506,000,000$57,152,000,000$56,748,000,000$58,630,000,000$
Total Liabilities QoQ(646,000,000$)6,948,000,000$485,000,000$(1,421,000,000$)7,604,000,000$3,162,000,000$3,951,000,000$(20,444,000,000$)(9,823,000,000$)14,526,000,000$10,049,000,000$(842,000,000$)(2,279,000,000$)(4,349,000,000$)(961,000,000$)2,096,000,000$137,000,000$(4,893,000,000$)5,396,000,000$10,818,000,000$1,679,000,000$(4,534,000,000$)946,000,000$2,979,000,000$3,260,000,000$(2,130,000,000$)2,125,000,000$(1,399,000,000$)(894,000,000$)(3,773,000,000$)15,464,000,000$794,000,000$6,308,000,000$3,787,000,000$3,190,000,000$259,000,000$3,757,000,000$1,323,000,000$549,000,000$807,000,000$193,000,000$106,000,000$5,100,000,000$(1,646,000,000$)404,000,000$(1,882,000,000$)1,501,000,000$
Total Liabilities YoY5,366,000,000$13,616,000,000$9,830,000,000$13,296,000,000$(5,727,000,000$)(23,154,000,000$)(11,790,000,000$)(5,692,000,000$)13,910,000,000$21,454,000,000$2,579,000,000$(8,431,000,000$)(5,493,000,000$)(3,077,000,000$)(3,621,000,000$)2,736,000,000$11,458,000,000$13,000,000,000$13,359,000,000$8,909,000,000$1,070,000,000$2,651,000,000$5,055,000,000$6,234,000,000$1,856,000,000$(2,298,000,000$)(3,941,000,000$)9,398,000,000$11,591,000,000$18,793,000,000$26,353,000,000$14,079,000,000$13,544,000,000$10,993,000,000$8,529,000,000$5,888,000,000$6,436,000,000$2,872,000,000$1,655,000,000$6,206,000,000$3,753,000,000$3,964,000,000$1,976,000,000$(1,623,000,000$)2,492,000,000$2,067,000,000$2,109,000,000$
Current Ratio1.01x1.26x1.11x1.03x1.07x1.17x1.16x1.21x1.12x1.07x.99x1.43x1.42x1.39x1.35x1.34x1.39x1.28x1.21x1.48x1.25x1.31x1.26x1.26x1.33x1.44x1.47x1.72x1.65x1.58x1.41x1.32x1.34x2.52x2.47x2.73x3.08x2.83x2.17x2.51x2.49x2.44x2.23x2.61x2.47x2.41x2.20x
Total Current Assets54,498,000,000$71,551,000,000$55,893,000,000$53,249,000,000$57,817,000,000$57,002,000,000$53,495,000,000$53,703,000,000$60,567,000,000$64,388,000,000$55,294,000,000$65,236,000,000$63,847,000,000$60,424,000,000$60,979,000,000$59,889,000,000$53,769,000,000$52,533,000,000$51,237,000,000$57,578,000,000$45,892,000,000$44,226,000,000$45,274,000,000$44,333,000,000$41,799,000,000$41,987,000,000$46,033,000,000$47,194,000,000$45,438,000,000$42,768,000,000$43,088,000,000$41,829,000,000$38,789,000,000$63,347,000,000$65,032,000,000$63,319,000,000$66,291,000,000$62,738,000,000$60,210,000,000$63,494,000,000$61,001,000,000$58,192,000,000$55,744,000,000$59,973,000,000$60,119,000,000$57,369,000,000$56,407,000,000$
Total Current Assets QoQ(17,053,000,000$)15,658,000,000$2,644,000,000$(4,568,000,000$)815,000,000$3,507,000,000$(208,000,000$)(6,864,000,000$)(3,821,000,000$)9,094,000,000$(9,942,000,000$)1,389,000,000$3,423,000,000$(555,000,000$)1,090,000,000$6,120,000,000$1,236,000,000$1,296,000,000$(6,341,000,000$)11,686,000,000$1,666,000,000$(1,048,000,000$)941,000,000$2,534,000,000$(188,000,000$)(4,046,000,000$)(1,161,000,000$)1,756,000,000$2,670,000,000$(320,000,000$)1,259,000,000$3,040,000,000$(24,558,000,000$)(1,685,000,000$)1,713,000,000$(2,972,000,000$)3,553,000,000$2,528,000,000$(3,284,000,000$)2,493,000,000$2,809,000,000$2,448,000,000$(4,229,000,000$)(146,000,000$)2,750,000,000$962,000,000$4,231,000,000$
Total Current Liabilities54,180,000,000$56,903,000,000$50,321,000,000$51,759,000,000$53,933,000,000$48,725,000,000$46,282,000,000$44,370,000,000$54,170,000,000$60,373,000,000$55,802,000,000$45,543,000,000$44,821,000,000$43,390,000,000$45,226,000,000$44,561,000,000$38,721,000,000$40,932,000,000$42,493,000,000$38,847,000,000$36,772,000,000$33,689,000,000$35,964,000,000$35,162,000,000$31,353,000,000$29,111,000,000$31,230,000,000$27,437,000,000$27,488,000,000$27,081,000,000$30,537,000,000$31,806,000,000$28,872,000,000$25,119,000,000$26,287,000,000$23,230,000,000$21,536,000,000$22,134,000,000$27,747,000,000$25,260,000,000$24,512,000,000$23,836,000,000$25,031,000,000$22,982,000,000$24,359,000,000$23,840,000,000$25,675,000,000$
Total Current Liabilities QoQ(2,723,000,000$)6,582,000,000$(1,438,000,000$)(2,174,000,000$)5,208,000,000$2,443,000,000$1,912,000,000$(9,800,000,000$)(6,203,000,000$)4,571,000,000$10,259,000,000$722,000,000$1,431,000,000$(1,836,000,000$)665,000,000$5,840,000,000$(2,211,000,000$)(1,561,000,000$)3,646,000,000$2,075,000,000$3,083,000,000$(2,275,000,000$)802,000,000$3,809,000,000$2,242,000,000$(2,119,000,000$)3,793,000,000$(51,000,000$)407,000,000$(3,456,000,000$)(1,269,000,000$)2,934,000,000$3,753,000,000$(1,168,000,000$)3,057,000,000$1,694,000,000$(598,000,000$)(5,613,000,000$)2,487,000,000$748,000,000$676,000,000$(1,195,000,000$)2,049,000,000$(1,377,000,000$)519,000,000$(1,835,000,000$)(160,000,000$)
Debt to Asset Ratio.59x.60x.60x.61x.60x.59x.59x.57x.60x.64x.59x.57x.57x.58x.59x.61x.61x.62x.64x.62x.60x.60x.62x.63x.61x.61x.61x.58x.60x.60x.62x.52x.53x.51x.50x.48x.48x.47x.47x.46x.46x.47x.46x.42x.42x.43x.44x
Long Term Debt39,235,000,000$38,355,000,000$30,651,000,000$31,289,000,000$31,636,000,000$25,082,000,000$25,881,000,000$26,051,000,000$33,901,000,000$34,928,000,000$26,886,000,000$27,603,000,000$28,292,000,000$28,851,000,000$29,985,000,000$30,130,000,000$30,310,000,000$30,263,000,000$32,635,000,000$32,680,000,000$25,062,000,000$25,393,000,000$26,494,000,000$26,919,000,000$27,699,000,000$27,660,000,000$27,684,000,000$29,480,000,000$29,405,000,000$29,837,000,000$30,675,000,000$26,675,000,000$27,363,000,000$27,015,000,000$22,442,000,000$23,546,000,000$24,535,000,000$20,233,000,000$12,857,000,000$14,073,000,000$14,085,000,000$14,938,000,000$15,122,000,000$13,152,000,000$13,303,000,000$13,343,000,000$13,328,000,000$
Long Term Debt QoQ880,000,000$7,704,000,000$(638,000,000$)(347,000,000$)6,554,000,000$(799,000,000$)(170,000,000$)(7,850,000,000$)(1,027,000,000$)8,042,000,000$(717,000,000$)(689,000,000$)(559,000,000$)(1,134,000,000$)(145,000,000$)(180,000,000$)47,000,000$(2,372,000,000$)(45,000,000$)7,618,000,000$(331,000,000$)(1,101,000,000$)(425,000,000$)(780,000,000$)39,000,000$(24,000,000$)(1,796,000,000$)75,000,000$(432,000,000$)(838,000,000$)4,000,000,000$(688,000,000$)348,000,000$4,573,000,000$(1,104,000,000$)(989,000,000$)4,302,000,000$7,376,000,000$(1,216,000,000$)(12,000,000$)(853,000,000$)(184,000,000$)1,970,000,000$(151,000,000$)(40,000,000$)15,000,000$3,580,000,000$
Long Term Debt YoY7,599,000,000$13,273,000,000$4,770,000,000$5,238,000,000$(2,265,000,000$)(9,846,000,000$)(1,005,000,000$)(1,552,000,000$)5,609,000,000$6,077,000,000$(3,099,000,000$)(2,527,000,000$)(2,018,000,000$)(1,412,000,000$)(2,650,000,000$)(2,550,000,000$)5,248,000,000$4,870,000,000$6,141,000,000$5,761,000,000$(2,637,000,000$)(2,267,000,000$)(1,190,000,000$)(2,561,000,000$)(1,706,000,000$)(2,177,000,000$)(2,991,000,000$)2,805,000,000$2,042,000,000$2,822,000,000$8,233,000,000$3,129,000,000$2,828,000,000$6,782,000,000$9,585,000,000$9,473,000,000$10,450,000,000$5,295,000,000$(2,265,000,000$)921,000,000$782,000,000$1,595,000,000$1,794,000,000$3,404,000,000$3,660,000,000$1,980,000,000$1,839,000,000$
Capital Lease Obligations1,200,000,000$1,100,000,000$1,300,000,000$1,000,000,000$1,100,000,000$1,000,000,000$992,000,000$1,011,000,000$905,000,000$
Interest Expenses155,000,000$151,000,000$192,000,000$346,000,000$212,000,000$177,000,000$51,000,000$38,000,000$10,000,000$60,000,000$20,000,000$40,000,000$63,000,000$87,000,000$44,000,000$45,000,000$25,000,000$85,000,000$48,000,000$83,000,000$102,000,000$250,000,000$243,000,000$253,000,000$259,000,000$274,000,000$229,000,000$227,000,000$204,000,000$184,000,000$192,000,000$190,000,000$160,000,000$160,000,000$123,000,000$131,000,000$138,000,000$139,000,000$130,000,000$128,000,000$136,000,000$134,000,000$
Cash and Cash Equivalents18,577,000,000$38,474,000,000$24,105,000,000$19,980,000,000$24,878,000,000$25,473,000,000$21,859,000,000$19,728,000,000$21,183,000,000$19,170,000,000$12,889,000,000$11,355,000,000$10,983,000,000$10,463,000,000$14,487,000,000$17,604,000,000$14,332,000,000$12,671,000,000$13,985,000,000$18,965,000,000$11,174,000,000$15,530,000,000$17,305,000,000$16,249,000,000$14,376,000,000$14,734,000,000$18,107,000,000$16,056,000,000$17,569,000,000$14,639,000,000$17,824,000,000$15,721,000,000$12,598,000,000$20,909,000,000$18,972,000,000$18,205,000,000$18,640,000,000$13,861,000,000$13,732,000,000$13,639,000,000$10,639,000,000$11,988,000,000$14,523,000,000$13,818,000,000$14,236,000,000$19,722,000,000$20,927,000,000$
Cash and Cash Equivalents QoQ(19,897,000,000$)14,369,000,000$4,125,000,000$(4,898,000,000$)(595,000,000$)3,614,000,000$2,131,000,000$(1,455,000,000$)2,013,000,000$6,281,000,000$1,534,000,000$372,000,000$520,000,000$(4,024,000,000$)(3,117,000,000$)3,272,000,000$1,661,000,000$(1,314,000,000$)(4,980,000,000$)7,791,000,000$(4,356,000,000$)(1,775,000,000$)1,056,000,000$1,873,000,000$(358,000,000$)(3,373,000,000$)2,051,000,000$(1,513,000,000$)2,930,000,000$(3,185,000,000$)2,103,000,000$3,123,000,000$(8,311,000,000$)1,937,000,000$767,000,000$(435,000,000$)4,779,000,000$129,000,000$93,000,000$3,000,000,000$(1,349,000,000$)(2,535,000,000$)705,000,000$(418,000,000$)(5,486,000,000$)(1,205,000,000$)3,723,000,000$
Cash and Cash Equivalents YoY(6,301,000,000$)13,001,000,000$2,246,000,000$252,000,000$3,695,000,000$6,303,000,000$8,970,000,000$8,373,000,000$10,200,000,000$8,707,000,000$(1,598,000,000$)(6,249,000,000$)(3,349,000,000$)(2,208,000,000$)502,000,000$(1,361,000,000$)3,158,000,000$(2,859,000,000$)(3,320,000,000$)2,716,000,000$(3,202,000,000$)796,000,000$(802,000,000$)193,000,000$(3,193,000,000$)95,000,000$283,000,000$335,000,000$4,971,000,000$(6,270,000,000$)(1,148,000,000$)(2,484,000,000$)(6,042,000,000$)7,048,000,000$5,240,000,000$4,566,000,000$8,001,000,000$1,873,000,000$(791,000,000$)(179,000,000$)(3,597,000,000$)(7,734,000,000$)(6,404,000,000$)(3,386,000,000$)(3,071,000,000$)4,867,000,000$6,016,000,000$
Interest Income260,000,000$332,000,000$281,000,000$292,000,000$395,000,000$364,000,000$363,000,000$374,000,000$326,000,000$198,000,000$254,000,000$150,000,000$64,000,000$22,000,000$13,000,000$13,000,000$12,000,000$15,000,000$13,000,000$12,000,000$19,000,000$67,000,000$81,000,000$89,000,000$88,000,000$99,000,000$196,000,000$175,000,000$126,000,000$114,000,000$85,000,000$74,000,000$105,000,000$121,000,000$100,000,000$97,000,000$88,000,000$83,000,000$53,000,000$32,000,000$24,000,000$19,000,000$17,000,000$18,000,000$14,000,000$18,000,000$18,000,000$