Valuation for PFE - findataslice
 PFIZER 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-292025-Mar-302024-Dec-312024-Sep-292024-Jun-302024-Mar-312023-Dec-312023-Oct-012023-Jul-022023-Apr-022022-Dec-312022-Oct-022022-Jul-032022-Apr-032021-Dec-312021-Oct-032021-Jul-042021-Apr-042020-Dec-312020-Sep-272020-Jun-282020-Mar-292019-Dec-312019-Sep-292019-Jun-302019-Mar-312018-Dec-312018-Sep-302018-Jul-012018-Apr-012017-Dec-312017-Oct-012017-Jul-022017-Apr-022016-Dec-312016-Oct-022016-Jul-032016-Apr-032015-Dec-312015-Sep-272015-Jun-282015-Mar-292014-Dec-312014-Sep-282014-Jun-292014-Mar-302013-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 Stock26.27$25.47$24.24$25.34$26.55$28.94$28.00$27.74$28.79$33.17$36.68$40.80$51.25$43.84$52.50$51.77$59.05$43.02$39.16$36.22$36.79$36.74$32.78$32.67$39.18$35.95$43.34$42.47$43.64$44.07$36.29$35.51$36.25$35.70$
Market Cap of Common Stock149,330,983,883$144,810,971,235$137,813,261,829$143,582,069,389$150,458,585,429$163,994,155,152$158,664,601,144$156,641,633,510$162,560,238,677$187,276,478,937$207,069,861,494$229,230,149,164$287,682,370,021$246,045,503,307$294,572,029,553$291,120,646,804$331,439,772,612$241,199,733,075$219,205,691,832$202,021,740,164$204,493,410,877$204,131,979,710$182,059,676,287$181,241,366,293$216,826,914,222$198,841,188,290$240,939,531,449$235,785,149,431$252,259,910,584$258,343,165,797$212,280,933,332$211,386,227,308$216,045,836,705$212,290,624,483$
Market Cap of Common Stock QoQ%3.12%5.08%(4.02%)(4.57%)(8.25%)3.36%1.29%(3.64%)(13.20%)(9.56%)(9.67%)(20.32%)16.92%(16.47%)1.19%(12.17%)37.41%10.03%8.51%(1.21%).18%12.12%.45%(16.41%)9.05%(17.47%)2.19%(6.53%)(2.36%)21.70%.42%(2.16%)1.77%
Market Cap of Common Stock YoY%(.75%)(11.70%)(13.14%)(8.34%)(7.44%)(12.43%)(23.38%)(31.67%)(43.49%)(23.89%)(29.71%)(21.26%)(13.20%)2.01%34.38%44.10%62.08%18.16%20.40%11.47%(5.69%)2.66%(24.44%)(23.13%)(14.05%)(23.03%)13.50%11.54%16.76%21.69%
Common Shares Outstanding5,685,550,5005,685,365,5875,667,340,4145,666,990,0355,666,695,0645,666,592,8985,646,778,4255,646,413,2925,645,959,5705,645,307,0205,619,074,6215,613,314,5375,612,351,8095,610,895,8015,623,346,4715,612,866,5985,606,688,3565,597,693,8675,577,629,4915,558,396,5995,556,879,8075,554,833,7545,547,639,0055,534,122,3645,531,048,3535,559,929,1905,551,804,7905,780,474,5785,862,109,5035,849,571,0485,952,864,7515,960,707,3175,947,349,0545,967,844,4705,951,872,1746,068,355,1326,065,652,4246,064,849,3616,184,139,9916,173,001,9526,167,347,7586,157,669,9336,128,855,3926,300,657,2376,340,863,1266,378,718,2936,382,925,3436,481,070,845
Common Shares Outstanding QoQ%.00%.32%.01%.01%.00%.35%.01%.01%.01%.47%.10%.02%.03%(.22%).19%.11%.16%.36%.35%.03%.04%.13%.24%.06%(.52%).15%(3.96%)(1.39%).21%(1.74%)(.13%).23%(.34%).27%(1.92%).05%.01%(1.93%).18%.09%.16%.47%(2.73%)(.63%)(.59%)(.07%)(1.51%)(2.10%)
Common Shares Outstanding YoY%.33%.33%.36%.36%.37%.38%.49%.59%.60%.61%(.08%).01%.10%.24%.82%.98%.90%.77%.54%.44%.47%(.09%)(.08%)(4.26%)(5.65%)(4.95%)(6.74%)(3.02%)(1.43%)(1.98%).02%(1.77%)(1.95%)(1.60%)(3.76%)(1.70%)(1.65%)(1.51%).90%(2.03%)(2.74%)(3.47%)(3.98%)(2.78%)(4.22%)(10.07%)(11.21%)(11.97%)
Total Revenue TTM63,833,000,000$62,463,000,000$63,627,000,000$60,433,000,000$56,222,000,000$55,946,000,000$59,553,000,000$60,737,000,000$69,884,000,000$84,619,000,000$91,794,000,000$92,227,000,000$93,624,000,000$84,781,000,000$73,636,000,000$68,877,000,000$55,119,000,000$46,084,000,000$41,651,000,000$32,067,000,000$34,470,000,000$37,870,000,000$40,905,000,000$40,217,000,000$40,835,000,000$41,037,000,000$40,825,000,000$53,373,000,000$53,243,000,000$52,673,000,000$52,546,000,000$52,471,000,000$52,348,000,000$52,599,000,000$52,825,000,000$53,244,000,000$52,286,000,000$50,992,000,000$48,851,000,000$47,922,000,000$48,196,000,000$49,116,000,000$49,605,000,000$50,045,000,000$50,327,000,000$50,527,000,000$51,584,000,000$
Total Revenue14,653,000,000$13,715,000,000$17,763,000,000$17,702,000,000$13,283,000,000$14,879,000,000$14,569,000,000$13,491,000,000$13,007,000,000$18,486,000,000$15,753,000,000$22,638,000,000$27,742,000,000$25,661,000,000$16,186,000,000$24,035,000,000$18,899,000,000$14,516,000,000$11,427,000,000$10,277,000,000$9,864,000,000$10,083,000,000$1,843,000,000$12,680,000,000$13,264,000,000$13,118,000,000$1,155,000,000$13,298,000,000$13,466,000,000$12,906,000,000$13,703,000,000$13,168,000,000$12,896,000,000$12,779,000,000$13,628,000,000$13,045,000,000$13,147,000,000$13,005,000,000$14,047,000,000$12,087,000,000$11,853,000,000$10,864,000,000$13,118,000,000$12,361,000,000$12,773,000,000$11,353,000,000$13,558,000,000$
Total Revenue QoQ%6.84%(22.79%).35%33.27%(10.73%)2.13%7.99%3.72%(29.64%)17.35%(30.41%)(18.40%)8.11%58.54%(32.66%)27.18%30.19%27.03%11.19%4.19%(2.17%)447.10%(85.47%)(4.40%)1.11%1,035.76%(91.31%)(1.25%)4.34%(5.82%)4.06%2.11%.92%(6.23%)4.47%(.78%)1.09%(7.42%)16.22%1.97%9.10%(17.18%)6.12%(3.23%)12.51%(16.26%)7.24%
Total Revenue YoY%10.31%(7.82%)21.92%31.21%2.12%(19.51%)(7.52%)(40.41%)(53.11%)(27.96%)(2.68%)(5.81%)46.79%76.78%41.65%133.87%91.60%43.97%520.02%(18.95%)(25.63%)(23.14%)59.57%(4.65%)(1.50%)1.64%(91.57%).99%4.42%.99%.55%.94%(1.91%)(1.74%)(2.98%)7.93%10.92%19.71%7.08%(2.22%)(7.20%)(4.31%)(3.25%)(2.23%)(1.54%)(8.52%)(2.40%)
Gross Margin74.22%79.26%66.73%70.27%75.16%77.29%48.09%31.30%75.11%73.57%38.76%73.22%68.83%61.09%39.85%58.68%62.98%71.36%76.28%80.47%81.49%80.76%75.96%79.48%80.58%81.45%29.52%79.74%78.35%80.14%76.24%78.40%79.37%80.69%76.39%76.35%75.86%78.08%75.72%81.64%81.61%83.08%79.40%80.84%80.73%81.99%79.39%
Earnings to Common Shareholders TTM10,752,000,000$7,883,000,000$8,031,000,000$4,252,000,000$(2,595,000,000$)(309,000,000$)2,119,000,000$10,482,000,000$21,472,000,000$29,051,000,000$31,372,000,000$29,771,000,000$29,309,000,000$24,966,000,000$21,979,000,000$19,432,000,000$12,755,000,000$10,681,000,000$9,158,000,000$7,728,000,000$13,939,000,000$15,495,000,000$16,024,000,000$16,214,000,000$12,648,000,000$11,474,000,000$11,151,000,000$23,819,000,000$22,544,000,000$21,746,000,000$21,307,000,000$9,808,000,000$8,324,000,000$7,298,000,000$7,215,000,000$6,268,000,000$7,043,000,000$7,622,000,000$6,959,000,000$8,359,000,000$8,895,000,000$9,180,000,000$9,134,000,000$10,474,000,000$10,401,000,000$21,589,000,000$22,010,000,000$
Earnings to Common Shareholders2,910,000,000$2,967,000,000$410,000,000$4,465,000,000$41,000,000$3,115,000,000$(3,369,000,000$)(2,382,000,000$)2,327,000,000$5,543,000,000$4,994,000,000$8,608,000,000$9,906,000,000$7,864,000,000$3,393,000,000$8,146,000,000$5,563,000,000$4,877,000,000$846,000,000$1,469,000,000$3,489,000,000$3,354,000,000$(584,000,000$)7,680,000,000$5,045,000,000$3,883,000,000$(394,000,000$)4,114,000,000$3,871,000,000$3,560,000,000$12,274,000,000$2,839,000,000$3,073,000,000$3,121,000,000$775,000,000$1,355,000,000$2,047,000,000$3,038,000,000$(172,000,000$)2,130,000,000$2,626,000,000$2,375,000,000$1,228,000,000$2,666,000,000$2,911,000,000$2,329,000,000$2,568,000,000$
Earnings to Common Shareholders QoQ%(1.92%)623.66%(90.82%)10,790.24%(98.68%)192.46%(41.44%)(202.36%)(58.02%)10.99%(41.98%)(13.10%)25.97%131.77%(58.35%)46.43%14.07%476.48%(42.41%)(57.90%)4.03%674.32%(107.60%)52.23%29.93%1,085.53%(109.58%)6.28%8.74%(71.00%)332.34%(7.62%)(1.54%)302.71%(42.80%)(33.81%)(32.62%)1,866.28%(108.08%)(18.89%)10.57%93.40%(53.94%)(8.42%)24.99%(9.31%)(.96%)
Earnings to Common Shareholders YoY%6,997.56%(4.75%)112.17%287.45%(98.24%)(43.80%)(167.46%)(127.67%)(76.51%)(29.51%)47.19%5.67%78.07%61.25%301.06%454.53%59.44%45.41%244.86%(80.87%)(30.84%)(13.62%)(48.22%)86.68%30.33%9.07%(103.21%)44.91%25.97%14.07%1,483.74%109.52%50.12%2.73%550.58%(36.39%)(22.05%)27.92%(114.01%)(20.11%)(9.79%)1.98%(52.18%)2.82%(79.35%)(15.31%)(59.33%)
Profit Margin19.86%21.63%2.31%25.22%.31%20.94%(23.12%)(17.66%)17.89%29.99%31.70%38.03%35.71%30.65%20.96%33.89%29.44%33.60%7.40%14.29%35.37%33.27%(31.63%)60.57%38.04%29.61%(34.03%)30.94%28.75%27.59%89.57%21.57%23.83%24.42%5.69%10.39%15.57%23.36%(1.22%)17.62%22.16%21.87%9.36%21.57%22.80%20.51%18.94%
Equity to Common Shareholders88,695,000,000$90,338,000,000$88,203,000,000$92,286,000,000$87,700,000,000$92,282,000,000$89,014,000,000$96,934,000,000$99,019,000,000$100,970,000,000$95,661,000,000$92,631,000,000$87,208,000,000$82,424,000,000$77,201,000,000$75,691,000,000$70,042,000,000$68,620,000,000$63,238,000,000$65,259,000,000$64,336,000,000$65,026,000,000$63,143,000,000$65,103,000,000$59,568,000,000$58,806,000,000$63,407,000,000$71,319,000,000$69,778,000,000$70,184,000,000$71,308,000,000$60,770,000,000$58,368,000,000$58,435,000,000$59,544,000,000$63,306,000,000$62,769,000,000$63,068,000,000$64,720,000,000$66,838,000,000$66,894,000,000$67,304,000,000$71,301,000,000$77,988,000,000$76,633,000,000$77,769,000,000$76,307,000,000$
Equity to Common Shareholders QoQ(1,643,000,000$)2,135,000,000$(4,083,000,000$)4,586,000,000$(4,582,000,000$)3,268,000,000$(7,920,000,000$)(2,085,000,000$)(1,951,000,000$)5,309,000,000$3,030,000,000$5,423,000,000$4,784,000,000$5,223,000,000$1,510,000,000$5,649,000,000$1,422,000,000$5,382,000,000$(2,021,000,000$)923,000,000$(690,000,000$)1,883,000,000$(1,960,000,000$)5,535,000,000$762,000,000$(4,601,000,000$)(7,912,000,000$)1,541,000,000$(406,000,000$)(1,124,000,000$)10,538,000,000$2,402,000,000$(67,000,000$)(1,109,000,000$)(3,762,000,000$)537,000,000$(299,000,000$)(1,652,000,000$)(2,118,000,000$)(56,000,000$)(410,000,000$)(3,997,000,000$)(6,687,000,000$)1,355,000,000$(1,136,000,000$)1,462,000,000$(1,662,000,000$)
Equity to Common Shareholders QoQ%(1.82%)2.42%(4.42%)5.23%(4.97%)3.67%(8.17%)(2.11%)(1.93%)5.55%3.27%6.22%5.80%6.77%2.00%8.07%2.07%8.51%(3.10%)1.44%(1.06%)2.98%(3.01%)9.29%1.30%(7.26%)(11.09%)2.21%(.58%)(1.58%)17.34%4.12%(.12%)(1.86%)(5.94%).86%(.47%)(2.55%)(3.17%)(.08%)(.61%)(5.61%)(8.57%)1.77%(1.46%)1.92%(2.13%)
Equity to Common Shareholders YoY995,000,000$(1,944,000,000$)(811,000,000$)(4,648,000,000$)(11,319,000,000$)(8,688,000,000$)(6,647,000,000$)4,303,000,000$11,811,000,000$18,546,000,000$18,460,000,000$16,940,000,000$17,166,000,000$13,804,000,000$13,963,000,000$10,432,000,000$5,706,000,000$3,594,000,000$95,000,000$156,000,000$4,768,000,000$6,220,000,000$(264,000,000$)(6,216,000,000$)(10,210,000,000$)(11,378,000,000$)(7,901,000,000$)10,549,000,000$11,410,000,000$11,749,000,000$11,764,000,000$(2,536,000,000$)(4,401,000,000$)(4,633,000,000$)(5,176,000,000$)(3,532,000,000$)(4,125,000,000$)(4,236,000,000$)(6,581,000,000$)(11,150,000,000$)(9,739,000,000$)(10,465,000,000$)(5,006,000,000$)19,000,000$(1,914,000,000$)(4,481,000,000$)(4,953,000,000$)
Equity to Common Shareholders YoY%1.14%(2.11%)(.91%)(4.80%)(11.43%)(8.61%)(6.95%)4.65%13.54%22.50%23.91%22.38%24.51%20.12%22.08%15.99%8.87%5.53%.15%.24%8.00%10.58%(.42%)(8.72%)(14.63%)(16.21%)(11.08%)17.36%19.55%20.11%19.76%(4.01%)(7.01%)(7.35%)(8.00%)(5.28%)(6.17%)(6.29%)(9.23%)(14.30%)(12.71%)(13.46%)(6.56%).02%(2.44%)(5.45%)(6.10%)
Dividends Paid2,445,000,000$2,437,000,000$2,380,000,000$2,380,000,000$2,380,000,000$2,372,000,000$2,315,000,000$2,314,000,000$2,315,000,000$2,303,000,000$2,245,000,000$2,245,000,000$2,244,000,000$2,249,000,000$2,189,000,000$2,185,000,000$2,183,000,000$2,172,000,000$2,112,000,000$2,112,000,000$2,111,000,000$2,105,000,000$1,992,000,000$2,004,000,000$2,002,000,000$2,045,000,000$1,963,000,000$1,994,000,000$1,989,000,000$2,032,000,000$1,909,000,000$1,895,000,000$1,910,000,000$1,945,000,000$1,821,000,000$1,821,000,000$1,821,000,000$1,854,000,000$1,729,000,000$1,728,000,000$1,725,000,000$1,758,000,000$1,639,000,000$1,650,000,000$1,658,000,000$1,662,000,000$1,554,000,000$
Additional Paid-In Capital QoQ197,000,000$253,000,000$126,000,000$280,000,000$200,000,000$366,000,000$135,000,000$167,000,000$176,000,000$351,000,000$443,000,000$176,000,000$339,000,000$253,000,000$618,000,000$637,000,000$334,000,000$328,000,000$513,000,000$275,000,000$206,000,000$252,000,000$329,000,000$136,000,000$328,000,000$382,000,000$425,000,000$930,000,000$299,000,000$321,000,000$451,000,000$454,000,000$262,000,000$426,000,000$151,000,000$396,000,000$695,000,000$427,000,000$253,000,000$356,000,000$403,000,000$1,027,000,000$479,000,000$290,000,000$359,000,000$566,000,000$527,000,000$
Treasury Stock114,755,000,000$114,487,000,000$114,485,000,000$114,482,000,000$114,473,000,000$113,969,000,000$113,945,000,000$113,939,000,000$113,931,000,000$111,361,000,000$111,359,000,000$111,356,000,000$111,349,000,000$110,988,000,000$110,980,000,000$110,978,000,000$111,010,000,000$110,801,000,000$110,795,000,000$110,786,000,000$110,781,000,000$101,610,000,000$96,574,000,000$95,463,000,000$95,460,000,000$89,425,000,000$89,421,000,000$89,416,000,000$89,414,000,000$84,364,000,000$84,346,000,000$84,313,000,000$84,313,000,000$79,252,000,000$79,259,000,000$79,098,000,000$79,100,000,000$73,021,000,000$71,820,000,000$70,535,000,000$69,204,000,000$67,923,000,000$
Treasury Stock QoQ268,000,000$2,000,000$3,000,000$9,000,000$504,000,000$24,000,000$6,000,000$8,000,000$2,570,000,000$2,000,000$3,000,000$7,000,000$361,000,000$8,000,000$2,000,000$(32,000,000$)209,000,000$6,000,000$9,000,000$5,000,000$9,171,000,000$5,036,000,000$1,111,000,000$3,000,000$6,035,000,000$4,000,000$5,000,000$2,000,000$5,050,000,000$18,000,000$33,000,000$0$5,061,000,000$(7,000,000$)161,000,000$(2,000,000$)6,079,000,000$1,201,000,000$1,285,000,000$1,331,000,000$1,281,000,000$4,651,000,000$
Price to Sales2.34x2.27x2.16x2.30x2.36x2.71x2.82x2.80x2.73x3.08x2.96x2.71x3.13x2.67x3.15x3.43x4.50x3.50x3.98x4.38x4.91x6.37x5.28x4.79x5.30x4.94x5.90x5.75x6.18x4.84x3.99x4.01x4.11x4.05x
Price to Earnings13.89x13.47x12.82x18.21x18.73x38.57x--76.72x17.87x9.64x7.89x9.17x8.26x10.05x11.66x15.08x12.41x17.19x18.91x22.33x26.41x13.06x11.70x13.53x12.26x19.05x20.55x22.62x10.85x9.42x9.72x10.14x21.64x
Price to Book1.68x1.63x1.55x1.59x1.71x1.78x1.81x1.70x1.83x1.93x2.09x2.27x3.01x2.66x3.38x3.53x4.29x3.19x3.13x2.94x3.23x3.13x2.83x2.79x3.43x3.05x4.04x4.01x3.98x3.62x3.04x3.01x3.03x3.49x
Goodwill68,997,000,000$68,444,000,000$68,527,000,000$68,570,000,000$68,445,000,000$69,297,000,000$67,783,000,000$51,527,000,000$51,572,000,000$51,476,000,000$51,375,000,000$49,441,000,000$49,891,000,000$50,211,000,000$49,208,000,000$49,489,000,000$49,867,000,000$49,791,000,000$49,556,000,000$59,902,000,000$58,449,000,000$58,502,000,000$48,181,000,000$58,665,000,000$53,352,000,000$53,487,000,000$42,927,000,000$55,614,000,000$55,836,000,000$56,393,000,000$55,952,000,000$56,078,000,000$55,014,000,000$54,656,000,000$54,449,000,000$56,281,000,000$50,600,000,000$48,558,000,000$48,242,000,000$47,217,000,000$41,571,000,000$41,854,000,000$42,069,000,000$42,724,000,000$42,661,000,000$42,467,000,000$42,519,000,000$
Goodwill QoQ%.81%(.12%)(.06%).18%(1.23%)2.23%31.55%(.09%).19%.20%3.91%(.90%)(.64%)2.04%(.57%)(.76%).15%.47%(17.27%)2.49%(.09%)21.42%(17.87%)9.96%(.25%)24.60%(22.81%)(.40%)(.99%).79%(.23%)1.93%.66%.38%(3.26%)11.23%4.21%.66%2.17%13.58%(.68%)(.51%)(1.53%).15%.46%(.12%).28%
Goodwill YoY%.81%(1.23%)1.10%33.08%32.72%34.62%31.94%4.22%3.37%2.52%4.40%(.10%).05%.84%(.70%)(17.38%)(14.68%)(14.89%)2.85%2.11%9.55%9.38%12.24%5.49%(4.45%)(5.15%)(23.28%)(.83%)1.49%3.18%2.76%(.36%)8.72%12.56%12.87%19.20%21.72%16.02%14.67%10.52%(2.56%)(1.44%)(1.06%).76%.54%(2.94%)(2.62%)
Other Intangible Assets52,702,000,000$53,976,000,000$55,411,000,000$59,986,000,000$61,240,000,000$62,829,000,000$64,900,000,000$40,224,000,000$41,406,000,000$42,002,000,000$43,370,000,000$28,151,000,000$29,065,000,000$29,816,000,000$25,146,000,000$26,306,000,000$27,323,000,000$27,974,000,000$28,337,000,000$30,927,000,000$33,541,000,000$34,464,000,000$33,936,000,000$38,995,000,000$33,024,000,000$34,039,000,000$35,211,000,000$45,306,000,000$46,584,000,000$47,690,000,000$48,741,000,000$49,721,000,000$51,348,000,000$52,427,000,000$52,648,000,000$54,238,000,000$43,056,000,000$39,602,000,000$40,356,000,000$43,297,000,000$33,424,000,000$34,334,000,000$35,166,000,000$36,374,000,000$37,360,000,000$38,122,000,000$39,385,000,000$
Other Intangible Assets QoQ(1,274,000,000$)(1,435,000,000$)(4,575,000,000$)(1,254,000,000$)(1,589,000,000$)(2,071,000,000$)24,676,000,000$(1,182,000,000$)(596,000,000$)(1,368,000,000$)15,219,000,000$(914,000,000$)(751,000,000$)4,670,000,000$(1,160,000,000$)(1,017,000,000$)(651,000,000$)(363,000,000$)(2,590,000,000$)(2,614,000,000$)(923,000,000$)528,000,000$(5,059,000,000$)5,971,000,000$(1,015,000,000$)(1,172,000,000$)(10,095,000,000$)(1,278,000,000$)(1,106,000,000$)(1,051,000,000$)(980,000,000$)(1,627,000,000$)(1,079,000,000$)(221,000,000$)(1,590,000,000$)11,182,000,000$3,454,000,000$(754,000,000$)(2,941,000,000$)9,873,000,000$(910,000,000$)(832,000,000$)(1,208,000,000$)(986,000,000$)(762,000,000$)(1,263,000,000$)(1,164,000,000$)
Amortization of Intangible Assets1,200,000,000$1,200,000,000$1,400,000,000$1,300,000,000$1,300,000,000$1,300,000,000$1,200,000,000$1,200,000,000$1,200,000,000$
Forward Price to Sales MRQ2.55x2.47x2.35x2.62x2.12x2.32x2.99x2.63x2.79x3.47x3.98x3.10x4.57x2.72x2.65x2.84x5.12x2.51x2.90x3.48x4.47x4.97x4.61x4.49x29.41x3.92x4.54x4.49x54.60x4.86x3.94x4.09x3.94x4.03x
Forward Price to Earnings MRQ12.83x12.44x11.84x12.10x91.74x9.18x967.47x12.57x--22.25x10.34x14.40x7.15x7.43x9.25x24.42x7.40x9.85x10.36x60.43x34.74x13.05x13.51x-6.47x11.94x15.18x-15.70x13.71x14.84x4.40x18.69x
Total Assets206,095,000,000$208,028,000,000$213,396,000,000$219,476,000,000$216,193,000,000$221,095,000,000$226,501,000,000$215,021,000,000$220,168,000,000$195,617,000,000$197,205,000,000$195,350,000,000$195,290,000,000$183,841,000,000$181,476,000,000$179,188,000,000$169,920,000,000$158,818,000,000$154,229,000,000$178,983,000,000$177,934,000,000$166,336,000,000$167,594,000,000$170,446,000,000$156,199,000,000$155,421,000,000$159,422,000,000$167,838,000,000$164,980,000,000$164,612,000,000$171,797,000,000$172,151,000,000$168,558,000,000$168,784,000,000$171,615,000,000$178,430,000,000$170,658,000,000$162,929,000,000$167,381,000,000$170,867,000,000$160,878,000,000$160,640,000,000$167,566,000,000$171,362,000,000$172,612,000,000$171,808,000,000$172,101,000,000$
Total Assets QoQ(1,933,000,000$)(5,368,000,000$)(6,080,000,000$)3,283,000,000$(4,902,000,000$)(5,406,000,000$)11,480,000,000$(5,147,000,000$)24,551,000,000$(1,588,000,000$)1,855,000,000$60,000,000$11,449,000,000$2,365,000,000$2,288,000,000$9,268,000,000$11,102,000,000$4,589,000,000$(24,754,000,000$)1,049,000,000$11,598,000,000$(1,258,000,000$)(2,852,000,000$)14,247,000,000$778,000,000$(4,001,000,000$)(8,416,000,000$)2,858,000,000$368,000,000$(7,185,000,000$)(354,000,000$)3,593,000,000$(226,000,000$)(2,831,000,000$)(6,815,000,000$)7,772,000,000$7,729,000,000$(4,452,000,000$)(3,486,000,000$)9,989,000,000$238,000,000$(6,926,000,000$)(3,796,000,000$)(1,250,000,000$)804,000,000$(293,000,000$)(3,420,000,000$)
Total Assets YoY(10,098,000,000$)(13,067,000,000$)(13,105,000,000$)4,455,000,000$(3,975,000,000$)25,478,000,000$29,296,000,000$19,671,000,000$24,878,000,000$11,776,000,000$15,729,000,000$16,162,000,000$25,370,000,000$25,023,000,000$27,247,000,000$205,000,000$(8,014,000,000$)(7,518,000,000$)(13,365,000,000$)8,537,000,000$21,735,000,000$10,915,000,000$8,172,000,000$2,608,000,000$(8,781,000,000$)(9,191,000,000$)(12,375,000,000$)(4,313,000,000$)(3,578,000,000$)(4,172,000,000$)182,000,000$(6,279,000,000$)(2,100,000,000$)5,855,000,000$4,234,000,000$7,563,000,000$9,780,000,000$2,289,000,000$(185,000,000$)(495,000,000$)(11,734,000,000$)(11,168,000,000$)(4,535,000,000$)(4,159,000,000$)(6,723,000,000$)(15,590,000,000$)(13,697,000,000$)
Total Liabilities117,083,000,000$117,391,000,000$124,899,000,000$126,918,000,000$128,218,000,000$128,537,000,000$137,213,000,000$117,817,000,000$120,875,000,000$94,381,000,000$101,288,000,000$102,459,000,000$107,821,000,000$101,155,000,000$104,013,000,000$103,221,000,000$99,605,000,000$89,953,000,000$90,756,000,000$113,487,000,000$113,370,000,000$100,998,000,000$104,148,000,000$105,051,000,000$96,274,000,000$96,263,000,000$95,664,000,000$96,174,000,000$94,856,000,000$94,071,000,000$100,141,000,000$111,041,000,000$109,863,000,000$110,038,000,000$111,776,000,000$114,829,000,000$107,592,000,000$99,582,000,000$102,384,000,000$103,743,000,000$93,698,000,000$93,053,000,000$95,944,000,000$93,057,000,000$95,656,000,000$93,740,000,000$95,481,000,000$
Total Liabilities QoQ(308,000,000$)(7,508,000,000$)(2,019,000,000$)(1,300,000,000$)(319,000,000$)(8,676,000,000$)19,396,000,000$(3,058,000,000$)26,494,000,000$(6,907,000,000$)(1,171,000,000$)(5,362,000,000$)6,666,000,000$(2,858,000,000$)792,000,000$3,616,000,000$9,652,000,000$(803,000,000$)(22,731,000,000$)117,000,000$12,372,000,000$(3,150,000,000$)(903,000,000$)8,777,000,000$11,000,000$599,000,000$(510,000,000$)1,318,000,000$785,000,000$(6,070,000,000$)(10,900,000,000$)1,178,000,000$(175,000,000$)(1,738,000,000$)(3,053,000,000$)7,237,000,000$8,010,000,000$(2,802,000,000$)(1,359,000,000$)10,045,000,000$645,000,000$(2,891,000,000$)2,887,000,000$(2,599,000,000$)1,916,000,000$(1,741,000,000$)(1,686,000,000$)
Total Liabilities YoY(11,135,000,000$)(11,146,000,000$)(12,314,000,000$)9,101,000,000$7,343,000,000$34,156,000,000$35,925,000,000$15,358,000,000$13,054,000,000$(6,774,000,000$)(2,725,000,000$)(762,000,000$)8,216,000,000$11,202,000,000$13,257,000,000$(10,266,000,000$)(13,765,000,000$)(11,045,000,000$)(13,392,000,000$)8,436,000,000$17,096,000,000$4,735,000,000$8,484,000,000$8,877,000,000$1,418,000,000$2,192,000,000$(4,477,000,000$)(14,867,000,000$)(15,007,000,000$)(15,967,000,000$)(11,635,000,000$)(3,788,000,000$)2,271,000,000$10,456,000,000$9,392,000,000$11,086,000,000$13,894,000,000$6,529,000,000$6,440,000,000$10,686,000,000$(1,958,000,000$)(687,000,000$)463,000,000$(4,110,000,000$)(4,702,000,000$)(10,831,000,000$)(8,639,000,000$)
Current Ratio1.16x1.26x1.17x1.00x.86x1.05x.91x2.38x2.12x1.37x1.22x1.59x1.42x1.39x1.40x1.39x1.37x1.48x1.35x1.40x1.42x1.03x.88x.90x1.47x1.54x1.57x1.43x1.16x1.27x1.35x1.43x1.34x1.44x1.25x1.11x1.37x1.44x1.49x1.62x2.14x2.45x2.58x2.86x2.66x2.33x2.41x
Total Current Assets43,703,000,000$45,861,000,000$50,358,000,000$43,223,000,000$37,825,000,000$42,415,000,000$43,333,000,000$74,012,000,000$73,347,000,000$50,078,000,000$51,259,000,000$70,403,000,000$67,466,000,000$54,420,000,000$59,693,000,000$57,900,000,000$48,814,000,000$39,533,000,000$35,067,000,000$47,739,000,000$46,424,000,000$34,738,000,000$32,803,000,000$33,459,000,000$47,073,000,000$45,290,000,000$49,926,000,000$41,583,000,000$37,303,000,000$34,835,000,000$41,141,000,000$40,291,000,000$36,385,000,000$35,878,000,000$38,949,000,000$38,501,000,000$43,845,000,000$41,298,000,000$43,804,000,000$45,001,000,000$51,715,000,000$49,443,000,000$55,595,000,000$56,987,000,000$58,287,000,000$57,793,000,000$56,244,000,000$
Total Current Assets QoQ(2,158,000,000$)(4,497,000,000$)7,135,000,000$5,398,000,000$(4,590,000,000$)(918,000,000$)(30,679,000,000$)665,000,000$23,269,000,000$(1,181,000,000$)(19,144,000,000$)2,937,000,000$13,046,000,000$(5,273,000,000$)1,793,000,000$9,086,000,000$9,281,000,000$4,466,000,000$(12,672,000,000$)1,315,000,000$11,686,000,000$1,935,000,000$(656,000,000$)(13,614,000,000$)1,783,000,000$(4,636,000,000$)8,343,000,000$4,280,000,000$2,468,000,000$(6,306,000,000$)850,000,000$3,906,000,000$507,000,000$(3,071,000,000$)448,000,000$(5,344,000,000$)2,547,000,000$(2,506,000,000$)(1,197,000,000$)(6,714,000,000$)2,272,000,000$(6,152,000,000$)(1,392,000,000$)(1,300,000,000$)494,000,000$1,549,000,000$(3,256,000,000$)
Total Current Liabilities37,726,000,000$36,452,000,000$42,995,000,000$43,211,000,000$43,819,000,000$40,497,000,000$47,794,000,000$31,136,000,000$34,647,000,000$36,562,000,000$42,138,000,000$44,314,000,000$47,410,000,000$39,268,000,000$42,671,000,000$41,803,000,000$35,664,000,000$26,652,000,000$25,920,000,000$34,154,000,000$32,723,000,000$33,890,000,000$37,304,000,000$36,974,000,000$32,030,000,000$29,423,000,000$31,858,000,000$29,013,000,000$32,156,000,000$27,365,000,000$30,427,000,000$28,217,000,000$27,182,000,000$24,864,000,000$31,115,000,000$34,759,000,000$32,099,000,000$28,735,000,000$29,399,000,000$27,845,000,000$24,143,000,000$20,222,000,000$21,587,000,000$19,920,000,000$21,938,000,000$24,790,000,000$23,366,000,000$
Total Current Liabilities QoQ1,274,000,000$(6,543,000,000$)(216,000,000$)(608,000,000$)3,322,000,000$(7,297,000,000$)16,658,000,000$(3,511,000,000$)(1,915,000,000$)(5,576,000,000$)(2,176,000,000$)(3,096,000,000$)8,142,000,000$(3,403,000,000$)868,000,000$6,139,000,000$9,012,000,000$732,000,000$(8,234,000,000$)1,431,000,000$(1,167,000,000$)(3,414,000,000$)330,000,000$4,944,000,000$2,607,000,000$(2,435,000,000$)2,845,000,000$(3,143,000,000$)4,791,000,000$(3,062,000,000$)2,210,000,000$1,035,000,000$2,318,000,000$(6,251,000,000$)(3,644,000,000$)2,660,000,000$3,364,000,000$(664,000,000$)1,554,000,000$3,702,000,000$3,921,000,000$(1,365,000,000$)1,667,000,000$(2,018,000,000$)(2,852,000,000$)1,424,000,000$2,993,000,000$
Debt to Asset Ratio.57x.56x.59x.58x.59x.58x.61x.55x.55x.48x.51x.52x.55x.55x.57x.58x.59x.57x.59x.63x.64x.61x.62x.62x.62x.62x.60x.57x.57x.57x.58x.65x.65x.65x.65x.64x.63x.61x.61x.61x.58x.58x.57x.54x.55x.55x.55x
Long Term Debt57,502,000,000$57,639,000,000$57,405,000,000$58,002,000,000$57,506,000,000$61,307,000,000$61,538,000,000$61,048,000,000$61,356,000,000$31,704,000,000$32,884,000,000$32,629,000,000$34,294,000,000$35,656,000,000$36,195,000,000$36,250,000,000$35,354,000,000$35,347,000,000$37,133,000,000$49,785,000,000$50,529,000,000$36,281,000,000$35,955,000,000$36,044,000,000$36,168,000,000$35,733,000,000$32,909,000,000$33,652,000,000$28,935,000,000$31,831,000,000$33,538,000,000$34,503,000,000$34,191,000,000$36,330,000,000$31,398,000,000$30,437,000,000$30,457,000,000$27,824,000,000$28,740,000,000$29,079,000,000$26,729,000,000$29,370,000,000$31,541,000,000$31,666,000,000$32,267,000,000$27,649,000,000$30,462,000,000$
Long Term Debt QoQ(137,000,000$)234,000,000$(597,000,000$)496,000,000$(3,801,000,000$)(231,000,000$)490,000,000$(308,000,000$)29,652,000,000$(1,180,000,000$)255,000,000$(1,665,000,000$)(1,362,000,000$)(539,000,000$)(55,000,000$)896,000,000$7,000,000$(1,786,000,000$)(12,652,000,000$)(744,000,000$)14,248,000,000$326,000,000$(89,000,000$)(124,000,000$)435,000,000$2,824,000,000$(743,000,000$)4,717,000,000$(2,896,000,000$)(1,707,000,000$)(965,000,000$)312,000,000$(2,139,000,000$)4,932,000,000$961,000,000$(20,000,000$)2,633,000,000$(916,000,000$)(339,000,000$)2,350,000,000$(2,641,000,000$)(2,171,000,000$)(125,000,000$)(601,000,000$)4,618,000,000$(2,813,000,000$)(1,350,000,000$)
Long Term Debt YoY(4,000,000$)(3,668,000,000$)(4,133,000,000$)(3,046,000,000$)(3,850,000,000$)29,603,000,000$28,654,000,000$28,419,000,000$27,062,000,000$(3,952,000,000$)(3,311,000,000$)(3,621,000,000$)(1,060,000,000$)309,000,000$(938,000,000$)(13,535,000,000$)(15,175,000,000$)(934,000,000$)1,178,000,000$13,741,000,000$14,361,000,000$548,000,000$3,046,000,000$2,392,000,000$7,233,000,000$3,902,000,000$(629,000,000$)(851,000,000$)(5,256,000,000$)(4,499,000,000$)2,140,000,000$4,066,000,000$3,734,000,000$8,506,000,000$2,658,000,000$1,358,000,000$3,728,000,000$(1,546,000,000$)(2,801,000,000$)(2,587,000,000$)(5,538,000,000$)1,721,000,000$1,079,000,000$(146,000,000$)735,000,000$(3,832,000,000$)(574,000,000$)
Capital Lease Obligations2,642,000,000$3,153,000,000$3,217,000,000$2,960,000,000$1,435,000,000$1,319,000,000$1,288,000,000$1,296,000,000$
Interest Expenses654,000,000$654,000,000$739,000,000$783,000,000$778,000,000$790,000,000$688,000,000$695,000,000$508,000,000$318,000,000$313,000,000$311,000,000$293,000,000$322,000,000$316,000,000$325,000,000$316,000,000$336,000,000$347,000,000$345,000,000$367,000,000$390,000,000$415,000,000$409,000,000$389,000,000$361,000,000$370,000,000$310,000,000$326,000,000$310,000,000$330,000,000$320,000,000$312,000,000$309,000,000$297,000,000$291,000,000$292,000,000$306,000,000$335,000,000$278,000,000$278,000,000$309,000,000$353,000,000$343,000,000$343,000,000$321,000,000$347,000,000$
Cash and Cash Equivalents1,638,000,000$1,430,000,000$1,043,000,000$1,092,000,000$1,052,000,000$719,000,000$2,853,000,000$3,148,000,000$2,632,000,000$2,166,000,000$416,000,000$1,298,000,000$1,780,000,000$2,470,000,000$1,944,000,000$1,966,000,000$2,372,000,000$1,768,000,000$1,786,000,000$1,587,000,000$1,801,000,000$2,151,000,000$1,121,000,000$2,785,000,000$1,784,000,000$1,937,000,000$1,139,000,000$3,559,000,000$2,704,000,000$2,302,000,000$1,342,000,000$2,779,000,000$2,585,000,000$4,057,000,000$2,595,000,000$2,094,000,000$3,411,000,000$2,561,000,000$3,641,000,000$3,099,000,000$3,670,000,000$3,563,000,000$3,343,000,000$2,437,000,000$3,406,000,000$2,862,000,000$2,183,000,000$
Cash and Cash Equivalents QoQ208,000,000$387,000,000$(49,000,000$)40,000,000$333,000,000$(2,134,000,000$)(295,000,000$)516,000,000$466,000,000$1,750,000,000$(882,000,000$)(482,000,000$)(690,000,000$)526,000,000$(22,000,000$)(406,000,000$)604,000,000$(18,000,000$)199,000,000$(214,000,000$)(350,000,000$)1,030,000,000$(1,664,000,000$)1,001,000,000$(153,000,000$)798,000,000$(2,420,000,000$)855,000,000$402,000,000$960,000,000$(1,437,000,000$)194,000,000$(1,472,000,000$)1,462,000,000$501,000,000$(1,317,000,000$)850,000,000$(1,080,000,000$)542,000,000$(571,000,000$)107,000,000$220,000,000$906,000,000$(969,000,000$)544,000,000$679,000,000$131,000,000$
Cash and Cash Equivalents YoY586,000,000$711,000,000$(1,810,000,000$)(2,056,000,000$)(1,580,000,000$)(1,447,000,000$)2,437,000,000$1,850,000,000$852,000,000$(304,000,000$)(1,528,000,000$)(668,000,000$)(592,000,000$)702,000,000$158,000,000$379,000,000$571,000,000$(383,000,000$)665,000,000$(1,198,000,000$)17,000,000$214,000,000$(18,000,000$)(774,000,000$)(920,000,000$)(365,000,000$)(203,000,000$)780,000,000$119,000,000$(1,755,000,000$)(1,253,000,000$)685,000,000$(826,000,000$)1,496,000,000$(1,046,000,000$)(1,005,000,000$)(259,000,000$)(1,002,000,000$)298,000,000$662,000,000$264,000,000$701,000,000$1,160,000,000$385,000,000$970,000,000$970,000,000$(7,898,000,000$)
Interest Income156,000,000$143,000,000$171,000,000$116,000,000$130,000,000$129,000,000$609,000,000$523,000,000$316,000,000$177,000,000$137,000,000$70,000,000$30,000,000$14,000,000$15,000,000$10,000,000$13,000,000$5,000,000$15,000,000$19,000,000$34,000,000$40,000,000$60,000,000$59,000,000$66,000,000$93,000,000$82,000,000$80,000,000$77,000,000$116,000,000$99,000,000$94,000,000$81,000,000$113,000,000$123,000,000$122,000,000$113,000,000$139,000,000$121,000,000$119,000,000$93,000,000$122,000,000$108,000,000$104,000,000$92,000,000$112,000,000$