Valuation for SYK - findataslice
 STRYKER CORP
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 Stock369.15$369.78$395.62$372.40$359.90$361.00$340.34$358.40$299.69$273.33$305.13$285.42$244.39$202.97$199.15$267.25$267.44$263.64$259.67$243.75$245.15$208.45$180.32$166.45$209.89$216.34$205.56$197.56$156.46$177.68$168.87$160.99$155.03$142.04$
Market Cap of Common Stock141,126,045,000$141,366,894,000$151,166,402,000$142,100,065,405$137,193,880,000$137,577,100,000$129,635,506,000$136,284,729,182$113,852,231,000$103,810,734,000$115,827,348,000$108,126,015,090$92,477,176,000$76,783,551,000$75,318,530,000$100,898,817,334$100,878,368,000$99,418,644,000$97,817,689,000$91,698,979,613$92,127,370,000$78,293,820,000$67,692,128,000$62,348,032,885$78,582,816,000$80,932,794,000$76,838,328,000$73,621,762,165$58,545,342,768$66,452,320,000$63,157,380,000$60,313,625,239$57,981,220,000$53,122,960,000$
Market Cap of Common Stock QoQ%(.17%)(6.48%)6.38%3.58%(.28%)6.13%(4.88%)19.70%9.67%(10.38%)7.12%16.92%20.44%1.95%(25.35%).02%1.47%1.64%6.67%(.47%)17.67%15.66%8.57%(20.66%)(2.90%)5.33%4.37%25.75%(11.90%)5.22%4.72%4.02%9.15%
Market Cap of Common Stock YoY%2.87%2.76%16.61%4.27%20.50%32.53%11.92%26.04%23.11%35.20%53.78%7.16%(8.33%)(22.77%)(23.00%)10.03%9.50%26.98%44.50%47.08%17.24%(3.26%)(11.90%)(15.31%)34.23%21.79%21.66%22.07%.97%25.09%
Common Shares Outstanding382,300,000382,100,000381,400,000381,200,000381,100,000380,900,000380,100,000379,900,000379,800,000379,600,000378,700,000378,400,000378,300,000378,200,000377,500,000377,200,000377,100,000376,700,000376,100,000375,800,000375,600,000375,400,000374,500,000374,400,000374,100,000373,800,000374,400,000374,200,000374,000,000373,700,000374,400,000374,000,000374,000,000374,000,000374,600,000374,000,000374,000,000374,000,000373,000,000376,000,000378,000,000378378,600,000378378378378
Common Shares Outstanding QoQ%.05%.18%.05%.03%.05%.21%.05%.03%.05%.24%.08%.03%.03%.19%.08%.03%.11%.16%.08%.05%.05%.24%.03%.08%.08%(.16%).05%.05%.08%(.19%).11%.00%.00%(.16%).16%.00%.00%.27%(.80%)(.53%)99,999,900.00%(100.00%)100,158,630.16%.00%.00%.00%.00%
Common Shares Outstanding YoY%.32%.32%.34%.34%.34%.34%.37%.40%.40%.37%.32%.32%.32%.40%.37%.37%.40%.35%.43%.37%.40%.43%.03%.05%.03%.03%.00%.05%.00%(.08%)(.05%).00%.00%.00%.43%(.53%)(1.06%)98,941,698.94%(1.32%)99,470,799.47%99,999,900.00%.00%100,158,630.16%.00%.00%.00%(.53%)
Total Revenue TTM23,818,000,000$23,218,000,000$22,595,000,000$21,974,000,000$21,389,000,000$20,963,000,000$20,498,000,000$19,885,000,000$19,455,000,000$18,952,000,000$18,449,000,000$17,948,000,000$17,629,000,000$17,430,000,000$17,108,000,000$16,669,000,000$16,246,000,000$14,716,000,000$14,351,000,000$14,220,000,000$14,070,000,000$14,956,000,000$14,884,000,000$14,549,000,000$14,204,000,000$13,876,000,000$13,601,000,000$13,276,000,000$13,040,000,000$12,730,000,000$12,444,000,000$12,130,000,000$11,957,000,000$11,785,000,000$11,325,000,000$10,883,000,000$10,470,000,000$10,062,000,000$9,946,000,000$9,849,000,000$9,818,000,000$9,749,000,000$9,675,000,000$9,525,000,000$9,287,000,000$9,136,000,000$9,021,000,000$
Total Revenue6,022,000,000$5,866,000,000$6,436,000,000$5,494,000,000$5,422,000,000$5,243,000,000$5,815,000,000$4,909,000,000$4,996,000,000$4,778,000,000$5,202,000,000$4,479,000,000$4,493,000,000$4,275,000,000$4,701,000,000$4,160,000,000$4,294,000,000$3,953,000,000$4,262,000,000$3,737,000,000$2,764,000,000$3,588,000,000$4,131,000,000$3,587,000,000$3,650,000,000$3,516,000,000$3,796,000,000$3,242,000,000$3,322,000,000$3,241,000,000$3,471,000,000$3,006,000,000$3,012,000,000$2,955,000,000$3,157,000,000$2,833,000,000$2,840,000,000$2,495,000,000$2,715,000,000$2,420,000,000$2,432,000,000$2,379,000,000$2,618,000,000$2,389,000,000$2,363,000,000$2,305,000,000$2,468,000,000$
Total Revenue QoQ%2.66%(8.86%)17.15%1.33%3.41%(9.84%)18.46%(1.74%)4.56%(8.15%)16.14%(.31%)5.10%(9.06%)13.01%(3.12%)8.63%(7.25%)14.05%35.20%(22.97%)(13.15%)15.17%(1.73%)3.81%(7.38%)17.09%(2.41%)2.50%(6.63%)15.47%(.20%)1.93%(6.40%)11.44%(.25%)13.83%(8.10%)12.19%(.49%)2.23%(9.13%)9.59%1.10%2.52%(6.61%)14.74%
Total Revenue YoY%11.07%11.88%10.68%11.92%8.53%9.73%11.78%9.60%11.20%11.77%10.66%7.67%4.63%8.15%10.30%11.32%55.36%10.17%3.17%4.18%(24.27%)2.05%8.83%10.64%9.87%8.49%9.36%7.85%10.29%9.68%9.95%6.11%6.06%18.44%16.28%17.07%16.78%4.88%3.71%1.30%2.92%3.21%6.08%11.07%6.83%5.25%5.61%
Gross Margin63.78%63.83%64.85%64.02%63.00%63.57%63.68%64.33%63.67%63.12%62.21%62.11%62.90%63.95%64.77%63.51%64.56%63.47%63.75%65.86%56.01%64.97%65.43%64.96%65.21%64.93%64.70%66.47%65.92%65.94%64.56%66.00%66.10%66.46%66.08%66.11%64.86%67.90%67.04%67.11%66.00%65.28%65.62%65.30%65.51%66.33%65.48%
Earnings to Common Shareholders TTM2,918,000,000$2,859,000,000$2,993,000,000$3,590,000,000$3,448,000,000$3,361,000,000$3,165,000,000$2,585,000,000$2,709,000,000$2,627,000,000$2,358,000,000$2,457,000,000$2,079,000,000$2,015,000,000$1,994,000,000$1,900,000,000$2,083,000,000$1,408,000,000$1,599,000,000$1,756,000,000$1,601,000,000$2,164,000,000$2,083,000,000$3,426,000,000$3,550,000,000$3,522,000,000$3,553,000,000$1,236,000,000$1,080,000,000$1,019,000,000$1,020,000,000$1,779,000,000$1,700,000,000$1,689,000,000$1,647,000,000$1,659,000,000$1,605,000,000$1,617,000,000$1,439,000,000$1,177,000,000$933,000,000$669,000,000$515,000,000$641,000,000$687,000,000$772,000,000$1,006,000,000$
Earnings to Common Shareholders884,000,000$654,000,000$546,000,000$834,000,000$825,000,000$788,000,000$1,143,000,000$692,000,000$738,000,000$592,000,000$563,000,000$816,000,000$656,000,000$323,000,000$662,000,000$438,000,000$592,000,000$302,000,000$568,000,000$621,000,000$(83,000,000$)493,000,000$725,000,000$466,000,000$480,000,000$412,000,000$2,068,000,000$590,000,000$452,000,000$443,000,000$(249,000,000$)434,000,000$391,000,000$444,000,000$510,000,000$355,000,000$380,000,000$402,000,000$522,000,000$301,000,000$392,000,000$224,000,000$260,000,000$57,000,000$128,000,000$70,000,000$386,000,000$
Earnings to Common Shareholders QoQ%35.17%19.78%(34.53%)1.09%4.70%(31.06%)65.17%(6.23%)24.66%5.15%(31.01%)24.39%103.10%(51.21%)51.14%(26.01%)96.03%(46.83%)(8.54%)848.19%(116.84%)(32.00%)55.58%(2.92%)16.51%(80.08%)250.51%30.53%2.03%277.91%(157.37%)11.00%(11.94%)(12.94%)43.66%(6.58%)(5.47%)(22.99%)73.42%(23.21%)75.00%(13.85%)356.14%(55.47%)82.86%(81.87%)274.76%
Earnings to Common Shareholders YoY%7.15%(17.01%)(52.23%)20.52%11.79%33.11%103.02%(15.20%)12.50%83.28%(14.96%)86.30%10.81%6.95%16.55%(29.47%)813.25%(38.74%)(21.66%)33.26%(117.29%)19.66%(64.94%)(21.02%)6.20%(7.00%)930.52%35.95%15.60%(.23%)(148.82%)22.25%2.90%10.45%(2.30%)17.94%(3.06%)79.46%100.77%428.07%206.25%220.00%(32.64%)(44.66%)(39.91%)(76.97%)42.96%
Profit Margin14.68%11.15%8.48%15.18%15.22%15.03%19.66%14.10%14.77%12.39%10.82%18.22%14.60%7.56%14.08%10.53%13.79%7.64%13.33%16.62%(3.00%)13.74%17.55%12.99%13.15%11.72%54.48%18.20%13.61%13.67%(7.17%)14.44%12.98%15.03%16.16%12.53%13.38%16.11%19.23%12.44%16.12%9.42%9.93%2.39%5.42%3.04%15.64%
Equity to Common Shareholders21,191,000,000$20,930,000,000$20,634,000,000$20,149,000,000$19,762,000,000$19,172,000,000$18,593,000,000$17,905,000,000$17,361,000,000$16,895,000,000$16,616,000,000$16,463,000,000$15,674,000,000$15,046,000,000$14,877,000,000$14,178,000,000$13,820,000,000$13,502,000,000$13,084,000,000$12,986,000,000$12,754,000,000$13,115,000,000$12,807,000,000$12,315,000,000$11,943,000,000$11,693,000,000$11,730,000,000$9,860,000,000$9,460,000,000$9,214,000,000$9,966,000,000$10,425,000,000$10,035,000,000$9,704,000,000$9,550,000,000$9,332,000,000$9,098,000,000$8,808,000,000$8,511,000,000$8,484,000,000$8,505,000,000$8,321,000,000$8,595,000,000$8,624,000,000$9,002,000,000$9,063,000,000$9,047,000,000$
Equity to Common Shareholders QoQ261,000,000$296,000,000$485,000,000$387,000,000$590,000,000$579,000,000$688,000,000$544,000,000$466,000,000$279,000,000$153,000,000$789,000,000$628,000,000$169,000,000$699,000,000$358,000,000$318,000,000$418,000,000$98,000,000$232,000,000$(361,000,000$)308,000,000$492,000,000$372,000,000$250,000,000$(37,000,000$)1,870,000,000$400,000,000$246,000,000$(752,000,000$)(459,000,000$)390,000,000$331,000,000$154,000,000$218,000,000$234,000,000$290,000,000$297,000,000$27,000,000$(21,000,000$)184,000,000$(274,000,000$)(29,000,000$)(378,000,000$)(61,000,000$)16,000,000$310,000,000$
Equity to Common Shareholders QoQ%1.25%1.44%2.41%1.96%3.08%3.11%3.84%3.13%2.76%1.68%.93%5.03%4.17%1.14%4.93%2.59%2.36%3.20%.76%1.82%(2.75%)2.41%4.00%3.12%2.14%(.32%)18.97%4.23%2.67%(7.55%)(4.40%)3.89%3.41%1.61%2.34%2.57%3.29%3.49%.32%(.25%)2.21%(3.19%)(.34%)(4.20%)(.67%).18%3.55%
Equity to Common Shareholders YoY1,429,000,000$1,758,000,000$2,041,000,000$2,244,000,000$2,401,000,000$2,277,000,000$1,977,000,000$1,442,000,000$1,687,000,000$1,849,000,000$1,739,000,000$2,285,000,000$1,854,000,000$1,544,000,000$1,793,000,000$1,192,000,000$1,066,000,000$387,000,000$277,000,000$671,000,000$811,000,000$1,422,000,000$1,077,000,000$2,455,000,000$2,483,000,000$2,479,000,000$1,764,000,000$(565,000,000$)(575,000,000$)(490,000,000$)416,000,000$1,093,000,000$937,000,000$896,000,000$1,039,000,000$848,000,000$593,000,000$487,000,000$(84,000,000$)(140,000,000$)(497,000,000$)(742,000,000$)(452,000,000$)(113,000,000$)399,000,000$607,000,000$450,000,000$
Equity to Common Shareholders YoY%7.23%9.17%10.98%12.53%13.83%13.48%11.90%8.76%10.76%12.29%11.69%16.12%13.42%11.44%13.70%9.18%8.36%2.95%2.16%5.45%6.79%12.16%9.18%24.90%26.25%26.91%17.70%(5.42%)(5.73%)(5.05%)4.36%11.71%10.30%10.17%12.21%10.00%6.97%5.85%(.98%)(1.62%)(5.52%)(8.19%)(5.00%)(1.29%)4.64%7.18%5.23%
Dividends Paid321,000,000$320,000,000$305,000,000$305,000,000$305,000,000$304,000,000$285,000,000$285,000,000$285,000,000$284,000,000$263,000,000$263,000,000$263,000,000$262,000,000$237,000,000$238,000,000$237,000,000$238,000,000$216,000,000$216,000,000$216,000,000$215,000,000$193,000,000$195,000,000$195,000,000$195,000,000$175,000,000$176,000,000$176,000,000$176,000,000$159,000,000$159,000,000$159,000,000$159,000,000$142,000,000$142,000,000$142,000,000$142,000,000$130,000,000$130,000,000$130,000,000$131,000,000$116,000,000$115,000,000$116,000,000$115,000,000$100,000,000$
Additional Paid-In Capital QoQ
Treasury Stock
Treasury Stock QoQ
Price to Sales5.93x5.94x6.35x6.12x6.07x6.26x6.06x6.50x5.55x5.22x5.95x5.71x5.01x4.28x4.27x5.79x5.90x5.96x6.02x6.23x6.42x5.51x4.81x4.17x5.28x5.56x5.41x5.31x4.30x5.01x4.84x4.74x4.66x4.38x
Price to Earnings48.36x48.45x51.80x49.70x45.84x38.32x37.60x40.55x35.97x40.16x42.76x41.16x39.22x31.25x36.23x50.07x50.59x52.33x46.96x65.13x57.62x44.59x42.28x28.81x37.73x23.62x21.64x20.90x16.48x53.76x58.48x59.19x56.84x29.86x
Price to Book6.66x6.67x7.13x6.79x6.65x6.83x6.56x7.11x6.12x5.80x6.67x6.40x5.57x4.66x4.81x6.71x6.78x7.01x7.08x6.79x7.04x6.03x5.31x4.75x6.14x6.57x6.43x6.30x4.99x6.74x6.68x6.55x5.82x5.10x
Goodwill19,183,000,000$19,089,000,000$15,855,000,000$16,396,000,000$15,408,000,000$15,351,000,000$15,243,000,000$15,138,000,000$15,172,000,000$14,849,000,000$14,880,000,000$14,993,000,000$15,115,000,000$15,228,000,000$12,918,000,000$12,893,000,000$12,802,000,000$12,803,000,000$12,778,000,000$9,128,000,000$9,074,000,000$9,025,000,000$9,069,000,000$8,704,000,000$8,762,000,000$8,710,000,000$8,563,000,000$7,634,000,000$7,636,000,000$7,723,000,000$7,168,000,000$7,026,000,000$6,471,000,000$6,393,000,000$6,356,000,000$6,475,000,000$6,372,000,000$4,165,000,000$4,136,000,000$4,160,000,000$4,125,000,000$4,099,000,000$4,186,000,000$4,257,000,000$4,101,000,000$3,997,000,000$3,844,000,000$
Goodwill QoQ%.49%20.40%(3.30%)6.41%.37%.71%.69%(.22%)2.18%(.21%)(.75%)(.81%)(.74%)17.88%.19%.71%(.01%).20%39.99%.60%.54%(.49%)4.19%(.66%).60%1.72%12.17%(.03%)(1.13%)7.74%2.02%8.58%1.22%.58%(1.84%)1.62%52.99%.70%(.58%).85%.63%(2.08%)(1.67%)3.80%2.60%3.98%47.68%
Goodwill YoY%24.50%24.35%4.02%8.31%1.56%3.38%2.44%.97%.38%(2.49%)15.19%16.29%18.07%18.94%1.10%41.25%41.08%41.86%40.90%4.87%3.56%3.62%5.91%14.02%14.75%12.78%19.46%8.65%18.00%20.80%12.78%8.51%1.55%53.49%53.68%55.65%54.47%1.61%(1.19%)(2.28%).59%2.55%8.90%63.54%59.39%54.21%79.46%
Other Intangible Assets5,962,000,000$6,132,000,000$4,395,000,000$4,940,000,000$4,363,000,000$4,509,000,000$4,593,000,000$4,731,000,000$4,917,000,000$4,779,000,000$4,885,000,000$5,053,000,000$5,245,000,000$5,430,000,000$4,840,000,000$5,058,000,000$5,261,000,000$5,378,000,000$5,554,000,000$3,917,000,000$4,012,000,000$4,107,000,000$4,227,000,000$4,056,000,000$4,184,000,000$4,240,000,000$4,163,000,000$3,463,000,000$3,567,000,000$3,689,000,000$3,477,000,000$3,470,000,000$3,382,000,000$3,446,000,000$3,508,000,000$3,608,000,000$3,728,000,000$1,780,000,000$1,794,000,000$1,861,000,000$1,925,000,000$1,960,000,000$2,018,000,000$2,108,000,000$2,090,000,000$2,085,000,000$1,989,000,000$
Other Intangible Assets QoQ(170,000,000$)1,737,000,000$(545,000,000$)577,000,000$(146,000,000$)(84,000,000$)(138,000,000$)(186,000,000$)138,000,000$(106,000,000$)(168,000,000$)(192,000,000$)(185,000,000$)590,000,000$(218,000,000$)(203,000,000$)(117,000,000$)(176,000,000$)1,637,000,000$(95,000,000$)(95,000,000$)(120,000,000$)171,000,000$(128,000,000$)(56,000,000$)77,000,000$700,000,000$(104,000,000$)(122,000,000$)212,000,000$7,000,000$88,000,000$(64,000,000$)(62,000,000$)(100,000,000$)(120,000,000$)1,948,000,000$(14,000,000$)(67,000,000$)(64,000,000$)(35,000,000$)(58,000,000$)(90,000,000$)18,000,000$5,000,000$96,000,000$450,000,000$
Amortization of Intangible Assets187,000,000$167,000,000$156,000,000$159,000,000$155,000,000$153,000,000$149,000,000$164,000,000$161,000,000$161,000,000$158,000,000$159,000,000$160,000,000$150,000,000$145,000,000$144,000,000$149,000,000$181,000,000$130,000,000$114,000,000$110,000,000$118,000,000$112,000,000$116,000,000$122,000,000$114,000,000$93,000,000$112,000,000$110,000,000$102,000,000$96,000,000$92,000,000$95,000,000$88,000,000$89,000,000$89,000,000$88,000,000$53,000,000$58,000,000$54,000,000$49,000,000$49,000,000$46,000,000$50,000,000$47,000,000$45,000,000$36,000,000$
Forward Price to Sales MRQ5.86x5.87x6.28x6.06x5.33x6.26x5.98x6.50x4.89x5.29x5.80x5.66x4.44x4.29x4.19x5.90x5.36x5.97x5.70x5.80x5.40x5.24x6.12x4.34x4.76x5.64x5.26x5.23x3.86x5.12x4.75x4.65x4.18x4.42x
Forward Price to Earnings MRQ39.91x39.98x42.75x54.32x62.82x41.24x39.28x43.24x24.90x37.50x39.24x45.66x41.06x23.52x28.70x78.10x38.10x56.75x41.31x75.91x40.55x31.52x-31.62x27.10x43.42x40.02x44.67x7.08x28.16x34.93x34.04x-30.60x
Total Assets46,331,000,000$46,006,000,000$42,971,000,000$43,833,000,000$39,130,000,000$39,402,000,000$39,912,000,000$38,042,000,000$37,409,000,000$36,830,000,000$36,884,000,000$35,983,000,000$36,032,000,000$36,137,000,000$34,631,000,000$34,145,000,000$33,698,000,000$33,455,000,000$34,330,000,000$32,286,000,000$31,483,000,000$29,440,000,000$30,167,000,000$26,659,000,000$26,354,000,000$25,937,000,000$27,229,000,000$22,084,000,000$21,570,000,000$22,133,000,000$22,197,000,000$21,485,000,000$21,292,000,000$20,517,000,000$20,435,000,000$20,187,000,000$20,520,000,000$19,668,000,000$16,223,000,000$15,917,000,000$16,819,000,000$16,580,000,000$17,258,000,000$17,515,000,000$17,229,000,000$16,159,000,000$15,399,000,000$
Total Assets QoQ325,000,000$3,035,000,000$(862,000,000$)4,703,000,000$(272,000,000$)(510,000,000$)1,870,000,000$633,000,000$579,000,000$(54,000,000$)901,000,000$(49,000,000$)(105,000,000$)1,506,000,000$486,000,000$447,000,000$243,000,000$(875,000,000$)2,044,000,000$803,000,000$2,043,000,000$(727,000,000$)3,508,000,000$305,000,000$417,000,000$(1,292,000,000$)5,145,000,000$514,000,000$(563,000,000$)(64,000,000$)712,000,000$193,000,000$775,000,000$82,000,000$248,000,000$(333,000,000$)852,000,000$3,445,000,000$306,000,000$(902,000,000$)239,000,000$(699,000,000$)(257,000,000$)286,000,000$1,070,000,000$760,000,000$516,000,000$
Total Assets YoY7,201,000,000$6,604,000,000$3,059,000,000$5,791,000,000$1,721,000,000$2,572,000,000$3,028,000,000$2,059,000,000$1,377,000,000$693,000,000$2,253,000,000$1,838,000,000$2,334,000,000$2,682,000,000$301,000,000$1,859,000,000$2,215,000,000$4,015,000,000$4,163,000,000$5,627,000,000$5,129,000,000$3,503,000,000$2,938,000,000$4,575,000,000$4,784,000,000$3,804,000,000$5,032,000,000$599,000,000$278,000,000$1,616,000,000$1,762,000,000$1,298,000,000$772,000,000$849,000,000$4,212,000,000$4,270,000,000$3,701,000,000$3,088,000,000$(1,056,000,000$)(1,598,000,000$)(410,000,000$)421,000,000$1,859,000,000$2,632,000,000$2,847,000,000$2,070,000,000$2,193,000,000$
Total Liabilities25,140,000,000$25,076,000,000$22,337,000,000$23,684,000,000$19,368,000,000$20,230,000,000$21,319,000,000$20,137,000,000$20,048,000,000$19,935,000,000$20,268,000,000$19,520,000,000$20,358,000,000$21,091,000,000$19,754,000,000$19,967,000,000$19,878,000,000$19,953,000,000$21,246,000,000$19,300,000,000$18,729,000,000$16,325,000,000$17,360,000,000$14,344,000,000$14,411,000,000$14,244,000,000$15,499,000,000$12,224,000,000$12,110,000,000$12,910,000,000$12,217,000,000$11,060,000,000$11,257,000,000$10,813,000,000$10,885,000,000$10,855,000,000$11,422,000,000$10,860,000,000$7,712,000,000$7,433,000,000$8,314,000,000$8,259,000,000$8,684,000,000$8,891,000,000$8,227,000,000$7,096,000,000$6,696,000,000$
Total Liabilities QoQ64,000,000$2,739,000,000$(1,347,000,000$)4,316,000,000$(862,000,000$)(1,089,000,000$)1,182,000,000$89,000,000$113,000,000$(333,000,000$)748,000,000$(838,000,000$)(733,000,000$)1,337,000,000$(213,000,000$)89,000,000$(75,000,000$)(1,293,000,000$)1,946,000,000$571,000,000$2,404,000,000$(1,035,000,000$)3,016,000,000$(67,000,000$)167,000,000$(1,255,000,000$)3,275,000,000$114,000,000$(800,000,000$)693,000,000$1,157,000,000$(197,000,000$)444,000,000$(72,000,000$)30,000,000$(567,000,000$)562,000,000$3,148,000,000$279,000,000$(881,000,000$)55,000,000$(425,000,000$)(207,000,000$)664,000,000$1,131,000,000$400,000,000$550,000,000$
Total Liabilities YoY5,772,000,000$4,846,000,000$1,018,000,000$3,547,000,000$(680,000,000$)295,000,000$1,051,000,000$617,000,000$(310,000,000$)(1,156,000,000$)514,000,000$(447,000,000$)480,000,000$1,138,000,000$(1,492,000,000$)667,000,000$1,149,000,000$3,628,000,000$3,886,000,000$4,956,000,000$4,318,000,000$2,081,000,000$1,861,000,000$2,120,000,000$2,301,000,000$1,334,000,000$3,282,000,000$1,164,000,000$853,000,000$2,097,000,000$1,332,000,000$205,000,000$(165,000,000$)(47,000,000$)3,173,000,000$3,422,000,000$3,108,000,000$2,601,000,000$(972,000,000$)(1,458,000,000$)87,000,000$1,163,000,000$1,988,000,000$2,745,000,000$2,448,000,000$1,463,000,000$2,087,000,000$
Current Ratio1.78x1.64x1.95x1.91x1.68x1.71x1.58x1.48x1.54x1.73x1.63x2.04x2.00x1.98x2.20x2.13x2.12x2.27x1.93x2.89x2.91x2.58x2.51x2.18x2.07x2.12x2.02x1.91x1.83x1.64x2.29x2.37x2.39x3.09x2.50x2.43x2.17x3.55x2.27x2.26x2.40x2.36x1.95x2.21x2.53x2.37x3.14x
Total Current Assets13,003,000,000$13,022,000,000$14,847,000,000$14,673,000,000$11,645,000,000$11,892,000,000$12,518,000,000$11,045,000,000$10,151,000,000$10,155,000,000$10,275,000,000$9,318,000,000$8,825,000,000$8,725,000,000$10,017,000,000$9,460,000,000$9,032,000,000$8,979,000,000$9,707,000,000$13,545,000,000$12,801,000,000$10,736,000,000$11,058,000,000$8,566,000,000$8,185,000,000$7,888,000,000$9,733,000,000$7,918,000,000$7,413,000,000$7,851,000,000$7,993,000,000$7,710,000,000$8,478,000,000$7,889,000,000$7,861,000,000$7,366,000,000$7,824,000,000$11,325,000,000$7,943,000,000$8,033,000,000$8,936,000,000$8,727,000,000$8,684,000,000$9,326,000,000$9,381,000,000$8,446,000,000$8,335,000,000$
Total Current Assets QoQ(19,000,000$)(1,825,000,000$)174,000,000$3,028,000,000$(247,000,000$)(626,000,000$)1,473,000,000$894,000,000$(4,000,000$)(120,000,000$)957,000,000$493,000,000$100,000,000$(1,292,000,000$)557,000,000$428,000,000$53,000,000$(728,000,000$)(3,838,000,000$)744,000,000$2,065,000,000$(322,000,000$)2,492,000,000$381,000,000$297,000,000$(1,845,000,000$)1,815,000,000$505,000,000$(438,000,000$)(142,000,000$)283,000,000$(768,000,000$)589,000,000$28,000,000$495,000,000$(458,000,000$)(3,501,000,000$)3,382,000,000$(90,000,000$)(903,000,000$)209,000,000$43,000,000$(642,000,000$)(55,000,000$)935,000,000$111,000,000$(852,000,000$)
Total Current Liabilities7,288,000,000$7,929,000,000$7,616,000,000$7,669,000,000$6,926,000,000$6,955,000,000$7,921,000,000$7,458,000,000$6,584,000,000$5,866,000,000$6,303,000,000$4,571,000,000$4,404,000,000$4,408,000,000$4,549,000,000$4,449,000,000$4,252,000,000$3,953,000,000$5,041,000,000$4,689,000,000$4,405,000,000$4,162,000,000$4,400,000,000$3,921,000,000$3,946,000,000$3,713,000,000$4,807,000,000$4,153,000,000$4,046,000,000$4,800,000,000$3,485,000,000$3,258,000,000$3,552,000,000$2,554,000,000$3,148,000,000$3,026,000,000$3,605,000,000$3,186,000,000$3,502,000,000$3,553,000,000$3,723,000,000$3,695,000,000$4,461,000,000$4,211,000,000$3,713,000,000$3,558,000,000$2,657,000,000$
Total Current Liabilities QoQ(641,000,000$)313,000,000$(53,000,000$)743,000,000$(29,000,000$)(966,000,000$)463,000,000$874,000,000$718,000,000$(437,000,000$)1,732,000,000$167,000,000$(4,000,000$)(141,000,000$)100,000,000$197,000,000$299,000,000$(1,088,000,000$)352,000,000$284,000,000$243,000,000$(238,000,000$)479,000,000$(25,000,000$)233,000,000$(1,094,000,000$)654,000,000$107,000,000$(754,000,000$)1,315,000,000$227,000,000$(294,000,000$)998,000,000$(594,000,000$)122,000,000$(579,000,000$)419,000,000$(316,000,000$)(51,000,000$)(170,000,000$)28,000,000$(766,000,000$)250,000,000$498,000,000$155,000,000$901,000,000$333,000,000$
Debt to Asset Ratio.54x.55x.52x.54x.49x.51x.53x.53x.54x.54x.55x.54x.57x.58x.57x.58x.59x.60x.62x.60x.59x.55x.58x.54x.55x.55x.57x.55x.56x.58x.55x.51x.53x.53x.53x.54x.56x.55x.48x.47x.49x.50x.50x.51x.48x.44x.43x
Long Term Debt14,829,000,000$14,383,000,000$12,188,000,000$13,325,000,000$10,127,000,000$10,807,000,000$10,901,000,000$10,382,000,000$11,149,000,000$11,857,000,000$11,857,000,000$12,751,000,000$13,374,000,000$13,885,000,000$12,472,000,000$12,629,000,000$12,734,000,000$13,059,000,000$13,230,000,000$12,008,000,000$11,811,000,000$9,404,000,000$10,231,000,000$7,889,000,000$7,974,000,000$7,950,000,000$8,486,000,000$5,928,000,000$5,925,000,000$5,920,000,000$6,590,000,000$6,593,000,000$6,592,000,000$7,184,000,000$6,686,000,000$6,713,000,000$6,717,000,000$6,706,000,000$3,230,000,000$2,511,000,000$3,242,000,000$3,257,000,000$3,246,000,000$3,231,000,000$3,237,000,000$2,244,000,000$2,739,000,000$
Long Term Debt QoQ446,000,000$2,195,000,000$(1,137,000,000$)3,198,000,000$(680,000,000$)(94,000,000$)519,000,000$(767,000,000$)(708,000,000$)0$(894,000,000$)(623,000,000$)(511,000,000$)1,413,000,000$(157,000,000$)(105,000,000$)(325,000,000$)(171,000,000$)1,222,000,000$197,000,000$2,407,000,000$(827,000,000$)2,342,000,000$(85,000,000$)24,000,000$(536,000,000$)2,558,000,000$3,000,000$5,000,000$(670,000,000$)(3,000,000$)1,000,000$(592,000,000$)498,000,000$(27,000,000$)(4,000,000$)11,000,000$3,476,000,000$719,000,000$(731,000,000$)(15,000,000$)11,000,000$15,000,000$(6,000,000$)993,000,000$(495,000,000$)(4,000,000$)
Long Term Debt YoY4,702,000,000$3,576,000,000$1,287,000,000$2,943,000,000$(1,022,000,000$)(1,050,000,000$)(956,000,000$)(2,369,000,000$)(2,225,000,000$)(2,028,000,000$)(615,000,000$)122,000,000$640,000,000$826,000,000$(758,000,000$)621,000,000$923,000,000$3,655,000,000$2,999,000,000$4,119,000,000$3,837,000,000$1,454,000,000$1,745,000,000$1,961,000,000$2,049,000,000$2,030,000,000$1,896,000,000$(665,000,000$)(667,000,000$)(1,264,000,000$)(96,000,000$)(120,000,000$)(125,000,000$)478,000,000$3,456,000,000$4,202,000,000$3,475,000,000$3,449,000,000$(16,000,000$)(720,000,000$)5,000,000$1,013,000,000$507,000,000$488,000,000$495,000,000$(494,000,000$)993,000,000$
Capital Lease Obligations
Interest Expenses0$0$
Cash and Cash Equivalents2,375,000,000$2,320,000,000$3,652,000,000$3,850,000,000$1,874,000,000$2,330,000,000$2,971,000,000$1,860,000,000$1,401,000,000$1,671,000,000$1,844,000,000$1,420,000,000$1,044,000,000$1,458,000,000$2,944,000,000$2,563,000,000$2,241,000,000$2,238,000,000$2,943,000,000$7,083,000,000$6,539,000,000$3,964,000,000$4,337,000,000$1,948,000,000$1,754,000,000$1,674,000,000$3,616,000,000$1,918,000,000$1,641,000,000$2,179,000,000$2,542,000,000$2,592,000,000$3,649,000,000$3,213,000,000$3,316,000,000$2,953,000,000$3,490,000,000$6,976,000,000$3,379,000,000$3,163,000,000$3,626,000,000$1,674,000,000$1,795,000,000$1,356,000,000$1,319,000,000$1,381,000,000$1,339,000,000$
Cash and Cash Equivalents QoQ55,000,000$(1,332,000,000$)(198,000,000$)1,976,000,000$(456,000,000$)(641,000,000$)1,111,000,000$459,000,000$(270,000,000$)(173,000,000$)424,000,000$376,000,000$(414,000,000$)(1,486,000,000$)381,000,000$322,000,000$3,000,000$(705,000,000$)(4,140,000,000$)544,000,000$2,575,000,000$(373,000,000$)2,389,000,000$194,000,000$80,000,000$(1,942,000,000$)1,698,000,000$277,000,000$(538,000,000$)(363,000,000$)(50,000,000$)(1,057,000,000$)436,000,000$(103,000,000$)363,000,000$(537,000,000$)(3,486,000,000$)3,597,000,000$216,000,000$(463,000,000$)1,952,000,000$(121,000,000$)439,000,000$37,000,000$(62,000,000$)42,000,000$229,000,000$
Cash and Cash Equivalents YoY501,000,000$(10,000,000$)681,000,000$1,990,000,000$473,000,000$659,000,000$1,127,000,000$440,000,000$357,000,000$213,000,000$(1,100,000,000$)(1,143,000,000$)(1,197,000,000$)(780,000,000$)1,000,000$(4,520,000,000$)(4,298,000,000$)(1,726,000,000$)(1,394,000,000$)5,135,000,000$4,785,000,000$2,290,000,000$721,000,000$30,000,000$113,000,000$(505,000,000$)1,074,000,000$(674,000,000$)(2,008,000,000$)(1,034,000,000$)(774,000,000$)(361,000,000$)159,000,000$(3,763,000,000$)(63,000,000$)(210,000,000$)(136,000,000$)5,302,000,000$1,584,000,000$1,807,000,000$2,307,000,000$293,000,000$456,000,000$246,000,000$348,000,000$(532,000,000$)(56,000,000$)
Interest Income