Valuation for MDT - findataslice
 Medtronic plc
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-Jul-252025-Apr-252025-Jan-242024-Oct-252024-Jul-262024-Apr-262024-Jan-262023-Oct-272023-Jul-282023-Apr-282023-Jan-272022-Oct-282022-Jul-292022-Apr-292022-Jan-282021-Oct-292021-Jul-302021-Apr-302021-Jan-292020-Oct-302020-Jul-312020-Apr-242020-Jan-242019-Oct-252019-Jul-262019-Apr-262019-Jan-252018-Oct-262018-Jul-272018-Apr-272018-Jan-262017-Oct-272017-Jul-282017-Apr-282017-Jan-272016-Oct-282016-Jul-292016-Apr-292016-Jan-292015-Oct-302015-Jul-312015-Apr-24
Fiscal PeriodQ1-FY2026Q4-FY2025Q3-FY2025Q2-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-FY2015
Close Price of Common Stock98.31$95.19$87.21$89.85$79.91$90.01$78.68$87.14$82.41$78.37$88.08$80.55$77.71$80.87$89.85$110.97$103.45$125.38$124.12$118.08$117.23$103.75$91.68$90.41$113.41$108.62$97.41$91.08$90.86$98.38$85.61$80.26$80.76$77.74$
Market Cap of Common Stock126,100,849,059$122,098,869,108$111,739,094,749$115,236,533,924$102,467,448,769$115,436,969,275$100,888,986,526$115,706,456,048$109,576,811,770$104,273,927,088$117,182,110,098$107,165,629,679$103,368,286,090$107,488,626,481$119,384,531,504$148,870,602,583$139,094,502,755$168,737,654,666$166,798,667,301$159,180,441,774$157,793,918,621$139,462,333,329$122,970,281,502$121,164,420,446$152,012,213,523$145,732,137,940$130,642,074,439$122,152,030,348$122,029,106,589$132,863,291,167$115,719,815,794$108,782,271,331$109,308,498,480$105,305,938,157$
Market Cap of Common Stock QoQ%3.28%9.27%(3.04%)12.46%(11.24%)14.42%(12.81%)5.59%5.09%(11.02%)9.35%3.67%(3.83%)(9.96%)(19.81%)7.03%(17.57%)1.16%4.79%.88%13.14%13.41%1.49%(20.29%)4.31%11.55%6.95%.10%(8.15%)14.82%6.38%(.48%)3.80%
Market Cap of Common Stock YoY%23.06%5.77%10.76%(.41%)(6.49%)10.71%(13.90%)7.97%6.01%(2.99%)(1.85%)(28.01%)(25.69%)(36.30%)(28.43%)(6.48%)(11.85%)20.99%35.64%31.38%3.80%(4.30%)(5.87%)(.81%)24.57%9.69%12.90%12.29%11.64%26.17%
Common Shares Outstanding1,282,685,8821,281,869,2131,281,934,6281,283,266,1541,283,000,0001,282,000,0001,311,000,0001,330,000,0001,330,000,0001,330,000,0001,331,000,0001,330,000,0001,330,000,0001,329,000,0001,331,000,0001,343,000,0001,345,000,0001,345,000,0001,345,000,0001,347,000,0001,345,000,0001,343,000,0001,341,000,0001,341,000,0001,340,000,0001,341,000,0001,341,000,0001,341,000,0001,346,000,0001,352,000,0001,354,000,0001,355,260,7221,353,591,9881,359,026,6691,369,000,0001,373,047,3101,381,935,6031,394,731,8921,399,000,0001,406,155,7221,413,614,6651,416,351,1171,422,000,000983,800,000992,600,000999,000,000
Common Shares Outstanding QoQ%.06%(.01%)(.10%).02%.08%(2.24%)(1.43%).00%.00%(.08%).08%.00%.08%(.15%)(.89%)(.15%).00%.00%(.15%).15%.15%.15%.00%.08%(.08%).00%.00%(.37%)(.44%)(.15%)(.09%).12%(.40%)(.73%)(.30%)(.64%)(.92%)(.31%)(.51%)(.53%)(.19%)(.40%)44.54%(.89%)(.64%)
Common Shares Outstanding YoY%(.02%)(.01%)(2.24%)(3.51%)(3.53%)(3.61%)(1.50%).00%.00%.08%.00%(.97%)(1.12%)(1.19%)(1.04%)(.30%).00%.15%.30%.45%.37%.15%.00%.00%(.45%)(.81%)(.96%)(1.05%)(.56%)(.52%)(1.10%)(1.30%)(2.05%)(2.56%)(2.14%)(2.36%)(2.24%)(1.53%)(1.62%)42.93%42.42%41.78%
Total Revenue TTM34,200,000,000$33,537,000,000$33,199,000,000$32,996,000,000$32,577,000,000$32,364,000,000$32,320,000,000$31,958,000,000$31,559,000,000$31,228,000,000$30,772,000,000$30,808,000,000$31,070,000,000$31,686,000,000$31,785,000,000$31,797,000,000$31,597,000,000$30,117,000,000$27,927,000,000$27,869,000,000$27,928,000,000$28,914,000,000$31,062,000,000$30,891,000,000$30,666,000,000$30,557,000,000$30,555,000,000$30,378,000,000$29,947,000,000$29,953,000,000$29,725,000,000$29,639,000,000$29,934,000,000$29,710,000,000$29,361,000,000$29,012,000,000$28,725,000,000$28,833,000,000$28,570,000,000$25,954,000,000$23,169,000,000$20,461,000,000$17,320,000,000$17,196,000,000$
Total Revenue8,578,000,000$8,927,000,000$8,292,000,000$8,403,000,000$7,915,000,000$8,589,000,000$8,089,000,000$7,984,000,000$7,702,000,000$8,545,000,000$7,727,000,000$7,585,000,000$7,371,000,000$8,089,000,000$7,763,000,000$7,847,000,000$7,987,000,000$8,188,000,000$7,775,000,000$7,647,000,000$6,507,000,000$5,998,000,000$7,717,000,000$7,706,000,000$7,493,000,000$8,146,000,000$7,546,000,000$7,481,000,000$7,384,000,000$8,144,000,000$7,369,000,000$7,050,000,000$7,390,000,000$7,916,000,000$7,283,000,000$7,345,000,000$7,166,000,000$7,567,000,000$6,934,000,000$7,058,000,000$7,274,000,000$7,304,000,000$4,318,000,000$4,273,000,000$4,566,000,000$4,163,000,000$4,194,000,000$
Total Revenue QoQ%(3.91%)7.66%(1.32%)6.17%(7.85%)6.18%1.32%3.66%(9.87%)10.59%1.87%2.90%(8.88%)4.20%(1.07%)(1.75%)(2.46%)5.31%1.67%17.52%8.49%(22.28%).14%2.84%(8.02%)7.95%.87%1.31%(9.33%)10.52%4.53%(4.60%)(6.65%)8.69%(.84%)2.50%(5.30%)9.13%(1.76%)(2.97%)(.41%)69.15%1.05%(6.42%)9.68%(.74%)
Total Revenue YoY%8.38%3.94%2.51%5.25%2.77%.52%4.69%5.26%4.49%5.64%(.46%)(3.34%)(7.71%)(1.21%)(.15%)2.62%22.75%36.51%.75%(.77%)(13.16%)(26.37%)2.27%3.01%1.48%.03%2.40%6.11%(.08%)2.88%1.18%(4.02%)3.13%4.61%5.03%4.07%(1.49%)3.60%60.58%65.18%59.31%75.45%2.96%
Gross Margin65.02%64.75%66.49%64.94%65.12%64.56%65.61%65.42%65.88%65.14%65.20%66.58%65.87%67.97%68.32%68.18%67.47%67.60%66.29%64.63%61.50%62.25%68.90%68.93%68.42%69.52%69.98%70.55%70.15%70.56%70.23%69.89%68.17%69.23%68.86%68.33%68.45%68.77%69.12%69.09%66.24%59.83%73.88%74.14%74.35%74.78%74.01%
Earnings to Common Shareholders TTM4,660,000,000$4,662,000,000$4,260,000,000$4,288,000,000$3,927,000,000$3,676,000,000$4,201,000,000$4,101,000,000$3,619,000,000$3,757,000,000$4,063,000,000$4,321,000,000$5,205,000,000$5,039,000,000$4,914,000,000$4,704,000,000$3,882,000,000$3,606,000,000$2,892,000,000$3,537,000,000$4,412,000,000$4,789,000,000$5,315,000,000$4,669,000,000$4,420,000,000$4,631,000,000$4,919,000,000$2,261,000,000$3,163,000,000$3,104,000,000$2,807,000,000$5,017,000,000$4,115,000,000$4,028,000,000$3,968,000,000$4,242,000,000$3,647,000,000$3,538,000,000$2,434,000,000$2,316,000,000$2,667,000,000$2,295,000,000$3,058,000,000$2,983,000,000$
Earnings to Common Shareholders1,040,000,000$1,056,000,000$1,294,000,000$1,270,000,000$1,042,000,000$654,000,000$1,322,000,000$909,000,000$791,000,000$1,179,000,000$1,222,000,000$427,000,000$929,000,000$1,485,000,000$1,480,000,000$1,311,000,000$763,000,000$1,360,000,000$1,270,000,000$489,000,000$487,000,000$646,000,000$1,915,000,000$1,364,000,000$864,000,000$1,172,000,000$1,269,000,000$1,115,000,000$1,075,000,000$1,460,000,000$(1,389,000,000$)2,017,000,000$1,016,000,000$1,163,000,000$821,000,000$1,115,000,000$929,000,000$1,103,000,000$1,095,000,000$520,000,000$820,000,000$(1,000,000$)977,000,000$871,000,000$448,000,000$762,000,000$902,000,000$
Earnings to Common Shareholders QoQ%(1.52%)(18.39%)1.89%21.88%59.33%(50.53%)45.44%14.92%(32.91%)(3.52%)186.18%(54.04%)(37.44%).34%12.89%71.82%(43.90%)7.09%159.71%.41%(24.61%)(66.27%)40.40%57.87%(26.28%)(7.64%)13.81%3.72%(26.37%)205.11%(168.87%)98.52%(12.64%)41.66%(26.37%)20.02%(15.78%).73%110.58%(36.59%)82,100.00%(100.10%)12.17%94.42%(41.21%)(15.52%)
Earnings to Common Shareholders YoY%(.19%)61.47%(2.12%)39.71%31.73%(44.53%)8.18%112.88%(14.86%)(20.61%)(17.43%)(67.43%)21.76%9.19%16.54%168.10%56.67%110.53%(33.68%)(64.15%)(43.63%)(44.88%)50.91%22.33%(19.63%)(19.73%)191.36%(44.72%)5.81%25.54%(269.18%)80.90%9.37%5.44%(25.02%)114.42%13.29%110,400.00%12.08%(40.30%)83.04%(100.13%)8.32%
Profit Margin12.12%11.83%15.61%15.11%13.17%7.61%16.34%11.39%10.27%13.80%15.82%5.63%12.60%18.36%19.07%16.71%9.55%16.61%16.33%6.40%7.48%10.77%24.82%17.70%11.53%14.39%16.82%14.90%14.56%17.93%(18.85%)28.61%13.75%14.69%11.27%15.18%12.96%14.59%15.79%7.37%11.27%(.01%)22.63%20.38%9.81%18.30%21.51%
Equity to Common Shareholders47,893,000,000$48,024,000,000$49,387,000,000$48,494,000,000$47,947,000,000$50,214,000,000$51,792,000,000$51,460,000,000$51,178,000,000$51,483,000,000$51,441,000,000$51,880,000,000$52,672,000,000$52,551,000,000$52,542,000,000$51,991,000,000$51,486,000,000$51,428,000,000$50,758,000,000$50,164,000,000$50,296,000,000$50,737,000,000$51,808,000,000$50,578,000,000$50,363,000,000$50,091,000,000$49,829,000,000$49,607,000,000$50,224,000,000$50,720,000,000$50,234,000,000$51,469,000,000$50,672,000,000$50,208,000,000$49,387,000,000$50,186,000,000$50,824,000,000$52,063,000,000$50,816,000,000$52,269,000,000$52,809,000,000$53,230,000,000$(36,954,000$)19,443,000,000$
Equity to Common Shareholders QoQ(131,000,000$)(1,363,000,000$)893,000,000$547,000,000$(2,267,000,000$)(1,578,000,000$)332,000,000$282,000,000$(305,000,000$)42,000,000$(439,000,000$)(792,000,000$)121,000,000$9,000,000$551,000,000$505,000,000$58,000,000$670,000,000$594,000,000$(132,000,000$)(441,000,000$)(1,071,000,000$)1,230,000,000$215,000,000$272,000,000$262,000,000$222,000,000$(617,000,000$)(496,000,000$)486,000,000$(1,235,000,000$)797,000,000$464,000,000$821,000,000$(799,000,000$)(638,000,000$)(1,239,000,000$)1,247,000,000$(1,453,000,000$)(540,000,000$)(421,000,000$)53,266,954,000$
Equity to Common Shareholders QoQ%(.27%)(2.76%)1.84%1.14%(4.52%)(3.05%).65%.55%(.59%).08%(.85%)(1.50%).23%.02%1.06%.98%.11%1.32%1.18%(.26%)(.87%)(2.07%)2.43%.43%.54%.53%.45%(1.23%)(.98%).97%(2.40%)1.57%.92%1.66%(1.59%)(1.26%)(2.38%)2.45%(2.78%)(1.02%)(.79%)144,143.95%
Equity to Common Shareholders YoY(54,000,000$)(2,190,000,000$)(2,405,000,000$)(2,966,000,000$)(3,231,000,000$)(1,269,000,000$)351,000,000$(420,000,000$)(1,494,000,000$)(1,068,000,000$)(1,101,000,000$)(111,000,000$)1,186,000,000$1,123,000,000$1,784,000,000$1,827,000,000$1,190,000,000$691,000,000$(1,050,000,000$)(414,000,000$)(67,000,000$)646,000,000$1,979,000,000$971,000,000$139,000,000$(629,000,000$)(405,000,000$)(1,862,000,000$)(448,000,000$)512,000,000$847,000,000$1,283,000,000$(152,000,000$)(1,855,000,000$)(1,429,000,000$)(2,083,000,000$)(1,985,000,000$)(1,167,000,000$)50,852,954,000$33,366,000,000$
Equity to Common Shareholders YoY%(.11%)(4.36%)(4.64%)(5.76%)(6.31%)(2.47%).68%(.81%)(2.84%)(2.03%)(2.10%)(.21%)2.30%2.18%3.52%3.64%2.37%1.36%(2.03%)(.82%)(.13%)1.29%3.97%1.96%.28%(1.24%)(.81%)(3.62%)(.88%)1.02%1.72%2.56%(.30%)(3.56%)(2.81%)(3.99%)(3.76%)(2.19%)137,611.50%171.61%
Dividends Paid910,000,000$897,000,000$897,000,000$897,000,000$898,000,000$913,000,000$917,000,000$918,000,000$918,000,000$905,000,000$904,000,000$904,000,000$903,000,000$843,000,000$847,000,000$847,000,000$846,000,000$781,000,000$781,000,000$780,000,000$778,000,000$724,000,000$723,000,000$723,000,000$724,000,000$671,000,000$671,000,000$674,000,000$677,000,000$624,000,000$623,000,000$622,000,000$625,000,000$594,000,000$590,000,000$593,000,000$599,000,000$531,000,000$533,000,000$537,000,000$538,000,000$435,000,000$304,000,000$
Additional Paid-In Capital QoQ58,000,000$(77,000,000$)86,000,000$14,000,000$(2,319,000,000$)(1,460,000,000$)9,000,000$(7,000,000$)(3,000,000$)77,000,000$71,000,000$107,000,000$(231,000,000$)(1,248,000,000$)(245,000,000$)(125,000,000$)(135,000,000$)(346,000,000$)184,000,000$220,000,000$96,000,000$21,000,000$(27,000,000$)(299,000,000$)(62,000,000$)14,000,000$(530,000,000$)(769,000,000$)(310,000,000$)(63,000,000$)99,000,000$(462,000,000$)(998,000,000$)
Treasury Stock
Treasury Stock QoQ
Price to Sales3.69x3.57x3.27x3.44x3.09x3.50x3.10x3.58x3.39x3.26x3.71x3.43x3.36x3.49x3.84x4.70x4.38x5.31x5.28x5.29x5.65x5.00x4.40x4.19x4.89x4.72x4.26x4.00x3.99x4.37x3.86x3.63x3.68x3.55x
Price to Earnings27.06x26.20x23.98x24.72x24.05x26.92x25.69x31.48x26.08x25.43x32.38x28.52x25.44x24.88x22.94x29.54x28.31x35.87x42.97x44.14x54.56x39.43x27.87x25.30x28.60x31.21x29.56x26.38x24.81x58.76x36.59x35.05x38.94x20.99x
Price to Book2.63x2.55x2.33x2.40x2.07x2.38x2.10x2.30x2.12x2.03x2.29x2.08x2.01x2.07x2.27x2.83x2.65x3.25x3.24x3.10x3.11x2.78x2.44x2.39x2.93x2.88x2.59x2.44x2.45x2.68x2.30x2.14x2.18x2.05x
Goodwill42,007,000,000$41,737,000,000$40,819,000,000$41,161,000,000$41,084,000,000$40,986,000,000$41,160,000,000$40,821,000,000$41,436,000,000$41,425,000,000$41,565,000,000$40,417,000,000$40,324,000,000$40,502,000,000$80,000,000$80,000,000$41,720,000,000$41,961,000,000$42,141,000,000$41,212,000,000$40,714,000,000$39,841,000,000$40,091,000,000$39,952,000,000$40,082,000,000$39,959,000,000$40,003,000,000$38,605,000,000$38,955,000,000$39,543,000,000$39,795,000,000$39,077,000,000$39,196,000,000$38,515,000,000$41,224,000,000$41,707,000,000$41,309,000,000$41,500,000,000$40,376,000,000$41,274,000,000$40,657,000,000$40,530,000,000$10,593,000,000$
Goodwill QoQ%.65%2.25%(.83%).19%.24%(.42%).83%(1.48%).03%(.34%)2.84%.23%(.44%)50,527.50%.00%(99.81%)(.57%)(.43%)2.25%1.22%2.19%(.62%).35%(.32%).31%(.11%)3.62%(.90%)(1.49%)(.63%)1.84%(.30%)1.77%(6.57%)(1.16%).96%(.46%)2.78%(2.18%)1.52%.31%
Goodwill YoY%2.25%1.83%(.83%).83%(.85%)(1.06%)(.97%)1.00%2.76%2.28%51,856.25%50,421.25%(3.35%)(3.48%)(99.81%)(99.81%)2.47%5.32%5.11%3.15%1.58%(.30%).22%3.49%2.89%1.05%.52%(1.21%)(.62%)2.67%(3.47%)(6.31%)(5.12%)(7.19%)2.10%1.05%1.60%2.39%283.81%
Other Intangible Assets11,223,000,000$11,667,000,000$12,184,000,000$12,423,000,000$12,819,000,000$13,225,000,000$13,690,000,000$14,060,000,000$14,434,000,000$14,844,000,000$15,265,000,000$15,655,000,000$15,775,000,000$15,595,000,000$16,078,000,000$16,523,000,000$16,890,000,000$17,740,000,000$18,240,000,000$18,412,000,000$18,670,000,000$19,063,000,000$19,456,000,000$19,775,000,000$20,234,000,000$20,560,000,000$20,835,000,000$20,819,000,000$21,270,000,000$21,723,000,000$22,178,000,000$22,625,000,000$23,006,000,000$23,407,000,000$26,209,000,000$26,739,000,000$26,437,000,000$26,899,000,000$27,316,000,000$27,731,000,000$27,699,000,000$28,101,000,000$2,286,000,000$
Other Intangible Assets QoQ(444,000,000$)(517,000,000$)(239,000,000$)(396,000,000$)(406,000,000$)(465,000,000$)(370,000,000$)(374,000,000$)(410,000,000$)(421,000,000$)(390,000,000$)(120,000,000$)180,000,000$(483,000,000$)(445,000,000$)(367,000,000$)(850,000,000$)(500,000,000$)(172,000,000$)(258,000,000$)(393,000,000$)(393,000,000$)(319,000,000$)(459,000,000$)(326,000,000$)(275,000,000$)16,000,000$(451,000,000$)(453,000,000$)(455,000,000$)(447,000,000$)(381,000,000$)(401,000,000$)(2,802,000,000$)(530,000,000$)302,000,000$(462,000,000$)(417,000,000$)(415,000,000$)32,000,000$(402,000,000$)
Amortization of Intangible Assets459,000,000$564,000,000$416,000,000$413,000,000$414,000,000$419,000,000$419,000,000$425,000,000$429,000,000$423,000,000$431,000,000$421,000,000$423,000,000$435,000,000$432,000,000$431,000,000$436,000,000$446,000,000$453,000,000$443,000,000$440,000,000$439,000,000$436,000,000$441,000,000$440,000,000$437,000,000$436,000,000$445,000,000$446,000,000$448,000,000$461,000,000$460,000,000$454,000,000$496,000,000$497,000,000$500,000,000$487,000,000$483,000,000$484,000,000$483,000,000$481,000,000$468,000,000$89,000,000$87,000,000$
Forward Price to Sales MRQ3.68x3.56x3.26x3.23x3.09x3.43x3.19x3.37x3.39x3.27x3.80x3.14x3.34x3.54x4.05x4.60x4.48x5.38x5.22x4.86x5.07x4.56x4.72x5.05x4.92x4.73x4.36x3.75x4.04x4.44x3.92x3.34x3.71x3.73x
Forward Price to Earnings MRQ30.31x29.35x26.86x27.28x19.80x22.72x24.21x44.23x20.72x28.68x37.04x22.72x21.15x62.93x32.13x25.06x23.50x32.18x54.65x29.26x31.06x71.30x63.13x46.89x19.84x26.71x37.80x26.06x24.04x29.79x26.91x18.63x-13.05x
Total Assets90,972,000,000$91,680,000,000$89,973,000,000$90,042,000,000$89,749,000,000$89,981,000,000$90,836,000,000$90,087,000,000$90,776,000,000$90,948,000,000$94,134,000,000$93,241,000,000$89,914,000,000$90,981,000,000$91,804,000,000$91,756,000,000$91,802,000,000$93,083,000,000$97,270,000,000$95,886,000,000$93,906,000,000$90,689,000,000$92,822,000,000$91,053,000,000$91,268,000,000$89,694,000,000$88,730,000,000$88,150,000,000$89,721,000,000$91,393,000,000$95,800,000,000$94,458,000,000$100,250,000,000$99,857,000,000$97,578,000,000$98,406,000,000$98,601,000,000$99,644,000,000$102,706,000,000$104,945,000,000$104,626,000,000$106,685,000,000$46,000$37,943,000,000$
Total Assets QoQ(708,000,000$)1,707,000,000$(69,000,000$)293,000,000$(232,000,000$)(855,000,000$)749,000,000$(689,000,000$)(172,000,000$)(3,186,000,000$)893,000,000$3,327,000,000$(1,067,000,000$)(823,000,000$)48,000,000$(46,000,000$)(1,281,000,000$)(4,187,000,000$)1,384,000,000$1,980,000,000$3,217,000,000$(2,133,000,000$)1,769,000,000$(215,000,000$)1,574,000,000$964,000,000$580,000,000$(1,571,000,000$)(1,672,000,000$)(4,407,000,000$)1,342,000,000$(5,792,000,000$)393,000,000$2,279,000,000$(828,000,000$)(195,000,000$)(1,043,000,000$)(3,062,000,000$)(2,239,000,000$)319,000,000$(2,059,000,000$)106,684,954,000$
Total Assets YoY1,223,000,000$1,699,000,000$(863,000,000$)(45,000,000$)(1,027,000,000$)(967,000,000$)(3,298,000,000$)(3,154,000,000$)862,000,000$(33,000,000$)2,330,000,000$1,485,000,000$(1,888,000,000$)(2,102,000,000$)(5,466,000,000$)(4,130,000,000$)(2,104,000,000$)2,394,000,000$4,448,000,000$4,833,000,000$2,638,000,000$995,000,000$4,092,000,000$2,903,000,000$1,547,000,000$(1,699,000,000$)(7,070,000,000$)(6,308,000,000$)(10,529,000,000$)(8,464,000,000$)(1,778,000,000$)(3,948,000,000$)1,649,000,000$213,000,000$(5,128,000,000$)(6,539,000,000$)(6,025,000,000$)(7,041,000,000$)102,705,954,000$66,683,000,000$
Total Liabilities42,839,000,000$43,424,000,000$40,358,000,000$41,326,000,000$41,589,000,000$39,561,000,000$38,840,000,000$38,440,000,000$39,410,000,000$39,283,000,000$42,516,000,000$41,184,000,000$37,071,000,000$38,260,000,000$39,091,000,000$39,596,000,000$40,137,000,000$41,481,000,000$46,342,000,000$45,570,000,000$43,463,000,000$39,817,000,000$40,869,000,000$40,334,000,000$40,771,000,000$39,482,000,000$38,789,000,000$38,436,000,000$39,392,000,000$40,571,000,000$45,460,000,000$42,880,000,000$49,463,000,000$49,527,000,000$48,085,000,000$48,113,000,000$47,709,000,000$47,581,000,000$51,890,000,000$52,676,000,000$51,817,000,000$53,455,000,000$37,000,000$18,500,000,000$
Total Liabilities QoQ(585,000,000$)3,066,000,000$(968,000,000$)(263,000,000$)2,028,000,000$721,000,000$400,000,000$(970,000,000$)127,000,000$(3,233,000,000$)1,332,000,000$4,113,000,000$(1,189,000,000$)(831,000,000$)(505,000,000$)(541,000,000$)(1,344,000,000$)(4,861,000,000$)772,000,000$2,107,000,000$3,646,000,000$(1,052,000,000$)535,000,000$(437,000,000$)1,289,000,000$693,000,000$353,000,000$(956,000,000$)(1,179,000,000$)(4,889,000,000$)2,580,000,000$(6,583,000,000$)(64,000,000$)1,442,000,000$(28,000,000$)404,000,000$128,000,000$(4,309,000,000$)(786,000,000$)859,000,000$(1,638,000,000$)53,418,000,000$
Total Liabilities YoY1,250,000,000$3,863,000,000$1,518,000,000$2,886,000,000$2,179,000,000$278,000,000$(3,676,000,000$)(2,744,000,000$)2,339,000,000$1,023,000,000$3,425,000,000$1,588,000,000$(3,066,000,000$)(3,221,000,000$)(7,251,000,000$)(5,974,000,000$)(3,326,000,000$)1,664,000,000$5,473,000,000$5,236,000,000$2,692,000,000$335,000,000$2,080,000,000$1,898,000,000$1,379,000,000$(1,089,000,000$)(6,671,000,000$)(4,444,000,000$)(10,071,000,000$)(8,956,000,000$)(2,625,000,000$)(5,233,000,000$)1,754,000,000$1,946,000,000$(3,805,000,000$)(4,563,000,000$)(4,108,000,000$)(5,874,000,000$)51,853,000,000$33,317,000,000$
Current Ratio2.01x1.85x1.90x1.84x2.13x2.03x2.30x2.29x2.42x2.39x1.76x1.76x1.58x1.86x2.61x2.91x2.89x2.65x2.10x2.16x1.87x2.13x2.75x2.77x2.67x2.59x2.36x2.56x2.46x2.28x2.43x2.40x1.64x1.74x1.77x2.35x2.98x3.29x3.39x3.53x3.81x3.36x-3.82x
Total Current Assets23,223,000,000$23,814,000,000$22,513,000,000$22,438,000,000$21,947,000,000$21,935,000,000$22,513,000,000$22,081,000,000$21,869,000,000$21,675,000,000$25,364,000,000$25,398,000,000$22,135,000,000$23,059,000,000$23,303,000,000$22,731,000,000$22,434,000,000$22,548,000,000$26,347,000,000$26,036,000,000$24,509,000,000$22,031,000,000$24,043,000,000$22,653,000,000$22,705,000,000$21,967,000,000$20,877,000,000$21,653,000,000$22,460,000,000$22,980,000,000$26,607,000,000$25,162,000,000$24,779,000,000$24,873,000,000$22,423,000,000$22,526,000,000$23,498,000,000$23,600,000,000$27,569,000,000$28,723,000,000$29,147,000,000$30,844,000,000$46,000$21,210,000,000$
Total Current Assets QoQ(591,000,000$)1,301,000,000$75,000,000$491,000,000$12,000,000$(578,000,000$)432,000,000$212,000,000$194,000,000$(3,689,000,000$)(34,000,000$)3,263,000,000$(924,000,000$)(244,000,000$)572,000,000$297,000,000$(114,000,000$)(3,799,000,000$)311,000,000$1,527,000,000$2,478,000,000$(2,012,000,000$)1,390,000,000$(52,000,000$)738,000,000$1,090,000,000$(776,000,000$)(807,000,000$)(520,000,000$)(3,627,000,000$)1,445,000,000$383,000,000$(94,000,000$)2,450,000,000$(103,000,000$)(972,000,000$)(102,000,000$)(3,969,000,000$)(1,154,000,000$)(424,000,000$)(1,697,000,000$)30,843,954,000$
Total Current Liabilities11,530,000,000$12,879,000,000$11,840,000,000$12,195,000,000$10,287,000,000$10,789,000,000$9,793,000,000$9,659,000,000$9,047,000,000$9,051,000,000$14,422,000,000$14,465,000,000$14,049,000,000$12,394,000,000$8,927,000,000$7,803,000,000$7,764,000,000$8,509,000,000$12,534,000,000$12,071,000,000$13,086,000,000$10,366,000,000$8,735,000,000$8,170,000,000$8,518,000,000$8,472,000,000$8,853,000,000$8,463,000,000$9,112,000,000$10,084,000,000$10,933,000,000$10,496,000,000$15,148,000,000$14,264,000,000$12,672,000,000$9,601,000,000$7,896,000,000$7,165,000,000$8,141,000,000$8,126,000,000$7,660,000,000$9,173,000,000$37,000,000$5,559,000,000$
Total Current Liabilities QoQ(1,349,000,000$)1,039,000,000$(355,000,000$)1,908,000,000$(502,000,000$)996,000,000$134,000,000$612,000,000$(4,000,000$)(5,371,000,000$)(43,000,000$)416,000,000$1,655,000,000$3,467,000,000$1,124,000,000$39,000,000$(745,000,000$)(4,025,000,000$)463,000,000$(1,015,000,000$)2,720,000,000$1,631,000,000$565,000,000$(348,000,000$)46,000,000$(381,000,000$)390,000,000$(649,000,000$)(972,000,000$)(849,000,000$)437,000,000$(4,652,000,000$)884,000,000$1,592,000,000$3,071,000,000$1,705,000,000$731,000,000$(976,000,000$)15,000,000$466,000,000$(1,513,000,000$)9,136,000,000$
Debt to Asset Ratio.47x.47x.45x.46x.46x.44x.43x.43x.43x.43x.45x.44x.41x.42x.43x.43x.44x.45x.48x.48x.46x.44x.44x.44x.45x.44x.44x.44x.44x.44x.47x.45x.49x.50x.49x.49x.48x.48x.51x.50x.50x.50x804.35x.49x
Long Term Debt26,128,000,000$25,590,000,000$23,935,000,000$24,557,000,000$26,260,000,000$23,877,000,000$24,097,000,000$23,685,000,000$24,406,000,000$24,287,000,000$22,155,000,000$20,698,000,000$17,423,000,000$20,316,000,000$24,232,000,000$25,548,000,000$25,902,000,000$26,316,000,000$26,437,000,000$25,911,000,000$22,822,000,000$22,140,000,000$24,732,000,000$24,752,000,000$24,804,000,000$24,552,000,000$23,674,000,000$23,673,000,000$23,678,000,000$23,692,000,000$25,918,000,000$25,941,000,000$25,953,000,000$25,874,000,000$25,923,000,000$29,010,000,000$30,124,000,000$29,944,000,000$33,681,000,000$33,690,000,000$33,709,000,000$33,171,000,000$10,315,000,000$
Long Term Debt QoQ538,000,000$1,655,000,000$(622,000,000$)(1,703,000,000$)2,383,000,000$(220,000,000$)412,000,000$(721,000,000$)119,000,000$2,132,000,000$1,457,000,000$3,275,000,000$(2,893,000,000$)(3,916,000,000$)(1,316,000,000$)(354,000,000$)(414,000,000$)(121,000,000$)526,000,000$3,089,000,000$682,000,000$(2,592,000,000$)(20,000,000$)(52,000,000$)252,000,000$878,000,000$1,000,000$(5,000,000$)(14,000,000$)(2,226,000,000$)(23,000,000$)(12,000,000$)79,000,000$(49,000,000$)(3,087,000,000$)(1,114,000,000$)180,000,000$(3,737,000,000$)(9,000,000$)(19,000,000$)538,000,000$
Long Term Debt YoY(132,000,000$)1,713,000,000$(162,000,000$)872,000,000$1,854,000,000$(410,000,000$)1,942,000,000$2,987,000,000$6,983,000,000$3,971,000,000$(2,077,000,000$)(4,850,000,000$)(8,479,000,000$)(6,000,000,000$)(2,205,000,000$)(363,000,000$)3,080,000,000$4,176,000,000$1,705,000,000$1,159,000,000$(1,982,000,000$)(2,412,000,000$)1,058,000,000$1,079,000,000$1,126,000,000$860,000,000$(2,244,000,000$)(2,268,000,000$)(2,275,000,000$)(2,182,000,000$)(5,000,000$)(3,069,000,000$)(4,171,000,000$)(4,070,000,000$)(7,758,000,000$)(4,680,000,000$)(3,585,000,000$)(3,227,000,000$)23,394,000,000$
Capital Lease Obligations1,109,000,000$1,024,000,000$1,049,000,000$871,000,000$1,015,000,000$945,000,000$1,020,000,000$1,010,000,000$1,000,000,000$
Interest Expenses0$0$0$0$0$202,000,000$188,000,000$180,000,000$148,000,000$187,000,000$167,000,000$118,000,000$164,000,000$143,000,000$137,000,000$136,000,000$137,000,000$142,000,000$143,000,000$470,000,000$171,000,000$162,000,000$156,000,000$165,000,000$609,000,000$718,000,000$243,000,000$241,000,000$242,000,000$317,000,000$270,000,000$273,000,000$286,000,000$290,000,000$268,000,000$264,000,000$272,000,000$481,000,000$275,000,000$324,000,000$306,000,000$298,000,000$176,000,000$97,000,000$
Cash and Cash Equivalents1,273,000,000$2,218,000,000$1,240,000,000$1,394,000,000$1,311,000,000$1,284,000,000$1,623,000,000$1,311,000,000$1,339,000,000$1,543,000,000$4,521,000,000$4,828,000,000$2,140,000,000$3,714,000,000$3,479,000,000$2,900,000,000$3,004,000,000$3,593,000,000$5,077,000,000$6,420,000,000$6,499,000,000$4,140,000,000$3,709,000,000$3,962,000,000$5,080,000,000$4,393,000,000$3,703,000,000$3,911,000,000$4,380,000,000$3,669,000,000$6,358,000,000$5,529,000,000$4,691,000,000$4,967,000,000$2,768,000,000$2,954,000,000$3,060,000,000$2,876,000,000$2,721,000,000$2,378,000,000$2,979,000,000$4,843,000,000$17,231,000,000$1,336,000,000$1,403,000,000$
Cash and Cash Equivalents QoQ(945,000,000$)978,000,000$(154,000,000$)83,000,000$27,000,000$(339,000,000$)312,000,000$(28,000,000$)(204,000,000$)(2,978,000,000$)(307,000,000$)2,688,000,000$(1,574,000,000$)235,000,000$579,000,000$(104,000,000$)(589,000,000$)(1,484,000,000$)(1,343,000,000$)(79,000,000$)2,359,000,000$431,000,000$(253,000,000$)(1,118,000,000$)687,000,000$690,000,000$(208,000,000$)(469,000,000$)711,000,000$(2,689,000,000$)829,000,000$838,000,000$(276,000,000$)2,199,000,000$(186,000,000$)(106,000,000$)184,000,000$155,000,000$343,000,000$(601,000,000$)(1,864,000,000$)(12,388,000,000$)15,895,000,000$(67,000,000$)
Cash and Cash Equivalents YoY(38,000,000$)934,000,000$(383,000,000$)83,000,000$(28,000,000$)(259,000,000$)(2,898,000,000$)(3,517,000,000$)(801,000,000$)(2,171,000,000$)1,042,000,000$1,928,000,000$(864,000,000$)121,000,000$(1,598,000,000$)(3,520,000,000$)(3,495,000,000$)(547,000,000$)1,368,000,000$2,458,000,000$1,419,000,000$(253,000,000$)6,000,000$51,000,000$700,000,000$724,000,000$(2,655,000,000$)(1,618,000,000$)(311,000,000$)(1,298,000,000$)3,590,000,000$2,575,000,000$1,631,000,000$2,091,000,000$47,000,000$576,000,000$81,000,000$(1,967,000,000$)(14,510,000,000$)1,042,000,000$1,576,000,000$
Interest Income170,000,000$148,000,000$111,000,000$118,000,000$73,000,000$55,000,000$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$