Valuation for UNH - findataslice
 UNITEDHEALTH GROUP INC
Q4-CY2025Q3-CY2025Q2-CY2025Q1-CY2025Q4-CY2024Q3-CY2024Q2-CY2024Q1-CY2024Q4-CY2023Q3-CY2023Q2-CY2023Q1-CY2023Q4-CY2022Q3-CY2022Q2-CY2022Q1-CY2022Q4-CY2021Q3-CY2021Q2-CY2021Q1-CY2021Q4-CY2020Q3-CY2020Q2-CY2020Q1-CY2020Q4-CY2019Q3-CY2019Q2-CY2019Q1-CY2019Q4-CY2018Q3-CY2018Q2-CY2018Q1-CY2018Q4-CY2017Q3-CY2017Q2-CY2017Q1-CY2017Q4-CY2016Q3-CY2016Q2-CY2016Q1-CY2016Q4-CY2015Q3-CY2015Q2-CY2015Q1-CY2015Q4-CY2014Q3-CY2014Q2-CY2014Q1-CY2014Q4-CY2013
Balance Sheet Date2025-Jun-302025-Mar-312024-Dec-312024-Sep-302024-Jun-302024-Mar-312023-Dec-312023-Sep-302023-Jun-302023-Mar-312022-Dec-312022-Sep-302022-Jun-302022-Mar-312021-Dec-312021-Sep-302021-Jun-302021-Mar-312020-Dec-312020-Sep-302020-Jun-302020-Mar-312019-Dec-312019-Sep-302019-Jun-302019-Mar-312018-Dec-312018-Sep-302018-Jun-302018-Mar-312017-Dec-312017-Sep-302017-Jun-302017-Mar-312016-Dec-312016-Sep-302016-Jun-302016-Mar-312015-Dec-312015-Sep-302015-Jun-302015-Mar-312014-Dec-312014-Sep-302014-Jun-302014-Mar-312013-Dec-31
Fiscal PeriodQ2-FY2025Q1-FY2025Q4-FY2024Q3-FY2024Q2-FY2024Q1-FY2024Q4-FY2023Q3-FY2023Q2-FY2023Q1-FY2023Q4-FY2022Q3-FY2022Q2-FY2022Q1-FY2022Q4-FY2021Q3-FY2021Q2-FY2021Q1-FY2021Q4-FY2020Q3-FY2020Q2-FY2020Q1-FY2020Q4-FY2019Q3-FY2019Q2-FY2019Q1-FY2019Q4-FY2018Q3-FY2018Q2-FY2018Q1-FY2018Q4-FY2017Q3-FY2017Q2-FY2017Q1-FY2017Q4-FY2016Q3-FY2016Q2-FY2016Q1-FY2016Q4-FY2015Q3-FY2015Q2-FY2015Q1-FY2015Q4-FY2014Q3-FY2014Q2-FY2014Q1-FY2014Q4-FY2013
Close Price of Common Stock363.80$345.38$311.85$523.37$506.24$584.49$509.26$494.50$526.68$504.21$480.97$472.38$530.19$505.76$515.36$510.01$502.14$390.60$400.36$372.71$351.09$311.70$294.95$248.92$293.99$217.26$244.05$247.24$249.09$265.95$245.47$219.70$220.66$195.89$
Market Cap of Common Stock329,479,536,407$312,801,556,603$282,891,746,526$478,732,993,722$465,880,139,822$539,728,674,494$468,710,701,369$455,896,416,901$487,135,028,691$467,052,314,135$447,798,475,469$440,658,077,853$495,382,535,014$473,079,159,410$483,496,117,322$479,867,973,451$472,941,186,675$368,303,523,160$377,820,580,763$352,325,268,468$333,121,463,074$296,219,657,015$279,724,534,115$236,118,883,758$278,530,514,977$205,893,089,111$231,931,236,728$237,231,504,756$239,633,098,878$255,969,790,890$235,892,065,474$212,595,543,304$213,834,423,296$189,393,356,605$
Market Cap of Common Stock QoQ%5.33%10.57%(40.91%)2.76%(13.68%)15.15%2.81%(6.41%)4.30%4.30%1.62%(11.05%)4.72%(2.16%).76%1.47%28.41%(2.52%)7.24%5.77%12.46%5.90%18.47%(15.23%)35.28%(11.23%)(2.23%)(1.00%)(6.38%)8.51%10.96%(.58%)12.91%
Market Cap of Common Stock YoY%(29.28%)(42.05%)(39.65%)5.01%(4.36%)15.56%4.67%3.46%(1.67%)(1.27%)(7.38%)(8.17%)4.75%28.45%27.97%36.20%41.97%24.34%35.07%49.22%19.60%43.87%20.61%(.47%)16.23%(19.56%)(1.68%)11.59%12.07%35.15%
Common Shares Outstanding905,673,625905,000,000910,000,000915,000,000923,000,000921,000,000920,000,000924,000,000925,000,000927,000,000932,000,000934,000,000935,000,000935,000,000939,000,000941,000,000942,000,000943,000,000944,000,000946,000,000949,000,000950,000,000947,000,000948,000,000947,000,000948,000,000953,000,000960,000,000962,000,000962,000,000962,000,000969,000,000969,000,000965,000,000965,000,000952,000,000952,000,000951,000,000954,000,000953,000,000953,000,000952,000,000952,000,000954,000,000962,000,000973,000,000984,000,000988,000,000
Common Shares Outstanding QoQ%.07%(.55%)(.55%)(.87%).22%.11%(.43%)(.11%)(.22%)(.54%)(.21%)(.11%).00%(.43%)(.21%)(.11%)(.11%)(.11%)(.21%)(.32%)(.11%).32%(.11%).11%(.11%)(.53%)(.73%)(.21%).00%.00%(.72%).00%.42%.00%1.37%.00%.11%(.31%).11%.00%.11%.00%(.21%)(.83%)(1.13%)(1.12%)(.41%)(1.00%)
Common Shares Outstanding YoY%(1.88%)(1.74%)(1.09%)(.97%)(.22%)(.65%)(1.29%)(1.07%)(1.07%)(.86%)(.75%)(.74%)(.74%)(.85%)(.53%)(.53%)(.74%)(.74%)(.32%)(.21%).21%.21%(.63%)(1.25%)(1.56%)(1.46%)(.94%)(.93%)(.72%)(.31%)(.31%)1.79%1.79%1.47%1.15%(.11%)(.11%)(.11%).21%(.11%)(.94%)(2.16%)(3.25%)(3.44%)(3.61%)(3.28%)(2.86%)(3.04%)
Total Revenue TTM422,818,000,000$410,057,000,000$400,278,000,000$393,898,000,000$385,439,000,000$379,487,000,000$371,622,000,000$359,982,000,000$348,515,000,000$335,944,000,000$324,162,000,000$315,118,000,000$306,561,000,000$297,550,000,000$287,597,000,000$279,321,000,000$272,099,000,000$262,916,000,000$257,141,000,000$252,575,000,000$247,811,000,000$246,268,000,000$242,155,000,000$239,671,000,000$235,876,000,000$231,367,000,000$181,865,000,000$134,833,000,000$88,800,000,000$42,926,000,000$41,683,000,000$40,820,000,000$40,257,000,000$39,924,000,000$39,894,000,000$41,064,000,000$40,622,000,000$34,831,000,000$29,234,000,000$21,434,000,000$15,531,000,000$14,927,000,000$14,393,000,000$13,727,000,000$13,217,000,000$12,726,000,000$12,187,000,000$
Total Revenue111,616,000,000$109,575,000,000$100,807,000,000$100,820,000,000$98,855,000,000$99,796,000,000$94,427,000,000$92,361,000,000$92,903,000,000$91,931,000,000$82,787,000,000$80,894,000,000$80,332,000,000$80,149,000,000$73,743,000,000$72,337,000,000$71,321,000,000$70,196,000,000$65,467,000,000$65,115,000,000$62,138,000,000$64,421,000,000$60,901,000,000$60,351,000,000$60,595,000,000$60,308,000,000$58,417,000,000$56,556,000,000$56,086,000,000$10,806,000,000$11,385,000,000$10,523,000,000$10,212,000,000$9,563,000,000$10,522,000,000$9,960,000,000$9,879,000,000$9,533,000,000$11,692,000,000$9,518,000,000$4,088,000,000$3,936,000,000$3,892,000,000$3,615,000,000$3,484,000,000$3,402,000,000$3,226,000,000$
Total Revenue QoQ%1.86%8.70%(.01%)1.99%(.94%)5.69%2.24%(.58%)1.06%11.05%2.34%.70%.23%8.69%1.94%1.43%1.60%7.22%.54%4.79%(3.54%)5.78%.91%(.40%).48%3.24%3.29%.84%419.03%(5.09%)8.19%3.05%6.79%(9.11%)5.64%.82%3.63%(18.47%)22.84%132.83%3.86%1.13%7.66%3.76%2.41%5.46%3.90%
Total Revenue YoY%12.91%9.80%6.76%9.16%6.41%8.56%14.06%14.18%15.65%14.70%12.26%11.83%12.63%14.18%12.64%11.09%14.78%8.96%7.50%7.89%2.55%6.82%4.25%6.71%8.04%458.10%413.11%437.45%449.22%13.00%8.20%5.65%3.37%.32%(10.01%)4.64%141.66%142.20%200.41%163.29%17.34%15.70%20.65%16.43%16.41%18.83%17.91%
Gross Margin88.34%88.69%87.64%88.26%88.53%88.92%89.20%89.80%89.51%89.77%89.96%89.73%89.30%89.41%89.15%89.21%89.26%89.21%88.36%87.81%87.93%88.07%89.31%89.02%87.46%87.76%86.95%88.12%88.46%42.77%43.09%42.34%42.33%40.65%40.05%38.50%38.19%38.35%32.81%35.79%72.51%71.70%73.02%73.58%73.34%73.78%74.92%
Earnings to Common Shareholders TTM21,296,000,000$22,106,000,000$14,405,000,000$14,317,000,000$14,103,000,000$15,361,000,000$22,381,000,000$21,687,000,000$21,108,000,000$20,704,000,000$20,120,000,000$19,430,000,000$18,254,000,000$17,450,000,000$17,285,000,000$15,426,000,000$14,512,000,000$16,883,000,000$15,403,000,000$16,732,000,000$17,098,000,000$13,754,000,000$13,839,000,000$13,338,000,000$12,988,000,000$12,617,000,000$11,986,000,000$12,563,000,000$11,860,000,000$11,222,000,000$10,558,000,000$8,625,000,000$8,108,000,000$7,578,000,000$7,017,000,000$6,551,000,000$6,180,000,000$6,011,000,000$5,813,000,000$6,105,000,000$6,110,000,000$5,933,000,000$5,619,000,000$5,536,000,000$5,504,000,000$5,532,000,000$5,625,000,000$
Earnings to Common Shareholders3,406,000,000$6,292,000,000$5,543,000,000$6,055,000,000$4,216,000,000$(1,409,000,000$)5,455,000,000$5,841,000,000$5,474,000,000$5,611,000,000$4,761,000,000$5,262,000,000$5,070,000,000$5,027,000,000$4,071,000,000$4,086,000,000$4,266,000,000$4,862,000,000$2,212,000,000$3,172,000,000$6,637,000,000$3,382,000,000$3,541,000,000$3,538,000,000$3,293,000,000$3,467,000,000$3,040,000,000$3,188,000,000$2,922,000,000$2,836,000,000$3,617,000,000$2,485,000,000$2,284,000,000$2,172,000,000$1,684,000,000$1,968,000,000$1,754,000,000$1,611,000,000$1,218,000,000$1,597,000,000$1,585,000,000$1,413,000,000$1,510,000,000$1,602,000,000$1,408,000,000$1,099,000,000$1,427,000,000$
Earnings to Common Shareholders QoQ%(45.87%)13.51%(8.46%)43.62%399.22%(125.83%)(6.61%)6.70%(2.44%)17.85%(9.52%)3.79%.86%23.48%(.37%)(4.22%)(12.26%)119.80%(30.27%)(52.21%)96.25%(4.49%).09%7.44%(5.02%)14.05%(4.64%)9.10%3.03%(21.59%)45.55%8.80%5.16%28.98%(14.43%)12.20%8.88%32.27%(23.73%).76%12.17%(6.42%)(5.74%)13.78%28.12%(22.99%)(9.11%)
Earnings to Common Shareholders YoY%(19.21%)546.56%1.61%3.66%(22.98%)(125.11%)14.58%11.00%7.97%11.62%16.95%28.78%18.85%3.39%84.04%28.82%(35.72%)43.76%(37.53%)(10.35%)101.55%(2.45%)16.48%10.98%12.70%22.25%(15.95%)28.29%27.93%30.57%114.79%26.27%30.22%34.82%38.26%23.23%10.66%14.01%(19.34%)(.31%)12.57%28.57%5.82%2.04%(1.95%)(7.80%)14.71%
Profit Margin3.05%5.74%5.50%6.01%4.27%(1.41%)5.78%6.32%5.89%6.10%5.75%6.51%6.31%6.27%5.52%5.65%5.98%6.93%3.38%4.87%10.68%5.25%5.81%5.86%5.43%5.75%5.20%5.64%5.21%26.25%31.77%23.62%22.37%22.71%16.01%19.76%17.76%16.90%10.42%16.78%38.77%35.90%38.80%44.32%40.41%32.31%44.23%
Equity to Common Shareholders100,469,000,000$100,811,000,000$98,268,000,000$99,881,000,000$94,676,000,000$92,370,000,000$94,421,000,000$89,564,000,000$87,368,000,000$85,821,000,000$81,450,000,000$78,064,000,000$76,205,000,000$76,128,000,000$75,045,000,000$73,259,000,000$72,022,000,000$69,313,000,000$68,328,000,000$68,104,000,000$66,515,000,000$59,863,000,000$60,436,000,000$57,756,000,000$55,854,000,000$54,451,000,000$54,319,000,000$52,596,000,000$50,783,000,000$50,036,000,000$49,833,000,000$47,310,000,000$45,336,000,000$43,995,000,000$38,177,000,000$37,554,000,000$36,287,000,000$35,067,000,000$33,725,000,000$33,122,000,000$33,020,000,000$31,878,000,000$32,454,000,000$32,604,000,000$32,935,000,000$32,549,000,000$32,149,000,000$
Equity to Common Shareholders QoQ(342,000,000$)2,543,000,000$(1,613,000,000$)5,205,000,000$2,306,000,000$(2,051,000,000$)4,857,000,000$2,196,000,000$1,547,000,000$4,371,000,000$3,386,000,000$1,859,000,000$77,000,000$1,083,000,000$1,786,000,000$1,237,000,000$2,709,000,000$985,000,000$224,000,000$1,589,000,000$6,652,000,000$(573,000,000$)2,680,000,000$1,902,000,000$1,403,000,000$132,000,000$1,723,000,000$1,813,000,000$747,000,000$203,000,000$2,523,000,000$1,974,000,000$1,341,000,000$5,818,000,000$623,000,000$1,267,000,000$1,220,000,000$1,342,000,000$603,000,000$102,000,000$1,142,000,000$(576,000,000$)(150,000,000$)(331,000,000$)386,000,000$400,000,000$133,000,000$
Equity to Common Shareholders QoQ%(.34%)2.59%(1.62%)5.50%2.50%(2.17%)5.42%2.51%1.80%5.37%4.34%2.44%.10%1.44%2.44%1.72%3.91%1.44%.33%2.39%11.11%(.95%)4.64%3.41%2.58%.24%3.28%3.57%1.49%.41%5.33%4.35%3.05%15.24%1.66%3.49%3.48%3.98%1.82%.31%3.58%(1.78%)(.46%)(1.01%)1.19%1.24%.42%
Equity to Common Shareholders YoY5,793,000,000$8,441,000,000$3,847,000,000$10,317,000,000$7,308,000,000$6,549,000,000$12,971,000,000$11,500,000,000$11,163,000,000$9,693,000,000$6,405,000,000$4,805,000,000$4,183,000,000$6,815,000,000$6,717,000,000$5,155,000,000$5,507,000,000$9,450,000,000$7,892,000,000$10,348,000,000$10,661,000,000$5,412,000,000$6,117,000,000$5,160,000,000$5,071,000,000$4,415,000,000$4,486,000,000$5,286,000,000$5,447,000,000$6,041,000,000$11,656,000,000$9,756,000,000$9,049,000,000$8,928,000,000$4,452,000,000$4,432,000,000$3,267,000,000$3,189,000,000$1,271,000,000$518,000,000$85,000,000$(671,000,000$)305,000,000$588,000,000$1,554,000,000$792,000,000$971,000,000$
Equity to Common Shareholders YoY%6.12%9.14%4.07%11.52%8.37%7.63%15.93%14.73%14.65%12.73%8.54%6.56%5.81%9.83%9.83%7.57%8.28%15.79%13.06%17.92%19.09%9.94%11.26%9.81%9.99%8.82%9.00%11.17%12.02%13.73%30.53%25.98%24.94%25.46%13.20%13.38%9.89%10.00%3.92%1.59%.26%(2.06%).95%1.84%4.95%2.49%3.11%
Dividends Paid2,000,000,000$1,912,000,000$1,932,000,000$1,937,000,000$1,935,000,000$1,729,000,000$1,738,000,000$1,739,000,000$1,747,000,000$1,537,000,000$1,541,000,000$1,542,000,000$1,545,000,000$1,363,000,000$1,365,000,000$1,367,000,000$1,367,000,000$1,181,000,000$1,184,000,000$1,188,000,000$1,188,000,000$1,024,000,000$1,024,000,000$1,024,000,000$1,024,000,000$860,000,000$866,000,000$866,000,000$866,000,000$722,000,000$727,000,000$726,000,000$724,000,000$596,000,000$595,000,000$595,000,000$594,000,000$477,000,000$476,000,000$477,000,000$476,000,000$357,000,000$358,000,000$362,000,000$366,000,000$276,000,000$279,000,000$
Additional Paid-In Capital QoQ88,000,000$0$0$0$(1,703,000,000$)(98,000,000$)140,000,000$(158,000,000$)1,819,000,000$0$0$0$(29,000,000$)(40,000,000$)14,000,000$0$
Treasury Stock
Treasury Stock QoQ
Price to Sales.78x.74x.67x1.17x1.16x1.37x1.22x1.20x1.31x1.30x1.28x1.31x1.53x1.50x1.58x1.61x1.64x1.32x1.39x1.34x1.30x1.17x1.13x.96x1.15x.86x.98x1.03x1.32x1.90x2.66x4.95x5.13x4.64x
Price to Earnings15.47x14.69x13.28x21.66x32.34x37.70x33.23x29.68x21.77x21.54x21.21x21.28x24.62x24.35x26.49x27.50x27.36x23.88x26.04x20.87x21.63x17.70x16.36x17.17x20.13x15.44x17.86x18.80x19.99x20.37x19.89x18.94x20.25x21.96x
Price to Book3.28x3.11x2.82x4.75x4.74x5.40x4.95x4.94x5.16x5.21x5.13x5.13x6.08x6.06x6.34x6.30x6.30x5.03x5.25x5.08x4.88x4.35x4.21x3.94x4.61x3.56x4.15x4.36x4.41x4.87x4.65x4.25x4.29x4.00x
Goodwill107,677,000,000$107,566,000,000$106,734,000,000$105,978,000,000$105,436,000,000$105,664,000,000$103,732,000,000$101,703,000,000$101,669,000,000$100,406,000,000$93,352,000,000$83,904,000,000$84,159,000,000$77,548,000,000$75,795,000,000$75,435,000,000$75,827,000,000$72,162,000,000$71,337,000,000$68,088,000,000$67,872,000,000$65,302,000,000$65,659,000,000$65,205,000,000$62,000,000,000$59,379,000,000$58,910,000,000$58,703,000,000$56,271,000,000$56,850,000,000$54,556,000,000$53,402,000,000$52,498,000,000$52,376,000,000$47,584,000,000$47,183,000,000$46,881,000,000$46,294,000,000$44,453,000,000$43,680,000,000$34,154,000,000$32,782,000,000$32,940,000,000$32,357,000,000$32,462,000,000$32,150,000,000$31,604,000,000$
Goodwill QoQ%.10%.78%.71%.51%(.22%)1.86%2.00%.03%1.26%7.56%11.26%(.30%)8.53%2.31%.48%(.52%)5.08%1.16%4.77%.32%3.94%(.54%).70%5.17%4.41%.80%.35%4.32%(1.02%)4.21%2.16%1.72%.23%10.07%.85%.64%1.27%4.14%1.77%27.89%4.19%(.48%)1.80%(.32%).97%1.73%(.46%)
Goodwill YoY%2.13%1.80%2.89%4.20%3.71%5.24%11.12%21.21%20.81%29.48%23.16%11.23%10.99%7.46%6.25%10.79%11.72%10.51%8.65%4.42%9.47%9.98%11.46%11.08%10.18%4.45%7.98%9.93%7.19%8.54%14.65%13.18%11.98%13.14%7.04%8.02%37.26%41.22%34.95%34.99%5.21%1.97%4.23%1.91%3.29%1.07%1.02%
Other Intangible Assets22,510,000,000$22,947,000,000$23,268,000,000$23,594,000,000$14,729,000,000$15,543,000,000$15,194,000,000$15,200,000,000$15,643,000,000$16,165,000,000$14,401,000,000$10,785,000,000$11,285,000,000$9,918,000,000$10,044,000,000$10,436,000,000$10,806,000,000$10,842,000,000$10,856,000,000$10,373,000,000$10,552,000,000$10,199,000,000$10,349,000,000$10,521,000,000$9,999,000,000$9,245,000,000$9,325,000,000$9,498,000,000$8,680,000,000$9,033,000,000$8,489,000,000$8,457,000,000$8,338,000,000$8,618,000,000$8,541,000,000$8,719,000,000$8,878,000,000$8,861,000,000$8,391,000,000$8,405,000,000$3,316,000,000$3,441,000,000$3,669,000,000$3,579,000,000$3,791,000,000$3,867,000,000$3,844,000,000$
Other Intangible Assets QoQ(437,000,000$)(321,000,000$)(326,000,000$)8,865,000,000$(814,000,000$)349,000,000$(6,000,000$)(443,000,000$)(522,000,000$)1,764,000,000$3,616,000,000$(500,000,000$)1,367,000,000$(126,000,000$)(392,000,000$)(370,000,000$)(36,000,000$)(14,000,000$)483,000,000$(179,000,000$)353,000,000$(150,000,000$)(172,000,000$)522,000,000$754,000,000$(80,000,000$)(173,000,000$)818,000,000$(353,000,000$)544,000,000$32,000,000$119,000,000$(280,000,000$)77,000,000$(178,000,000$)(159,000,000$)17,000,000$470,000,000$(14,000,000$)5,089,000,000$(125,000,000$)(228,000,000$)90,000,000$(212,000,000$)(76,000,000$)23,000,000$(175,000,000$)
Amortization of Intangible Assets
Forward Price to Sales MRQ.74x.70x.63x1.09x1.16x1.34x1.19x1.14x1.29x1.26x1.21x1.20x1.50x1.46x1.50x1.50x1.60x1.27x1.32x1.25x1.27x1.14x1.13x.92x1.14x.85x.96x.98x1.03x1.13x1.05x4.92x4.70x4.50x
Forward Price to Earnings MRQ24.18x22.96x20.76x19.02x21.01x22.28x27.79x-22.33x19.99x20.45x19.63x26.01x22.48x23.84x23.86x29.04x22.53x22.14x18.12x37.65x23.35x10.54x17.45x19.66x14.55x17.61x17.11x19.71x20.07x20.18x18.74x14.78x19.05x
Total Assets308,573,000,000$309,790,000,000$298,278,000,000$299,309,000,000$286,056,000,000$284,210,000,000$273,720,000,000$282,063,000,000$280,164,000,000$283,679,000,000$245,705,000,000$243,064,000,000$230,172,000,000$221,238,000,000$212,206,000,000$213,045,000,000$210,292,000,000$205,171,000,000$197,289,000,000$190,969,000,000$192,483,000,000$189,067,000,000$173,889,000,000$173,709,000,000$167,200,000,000$161,197,000,000$152,221,000,000$151,087,000,000$154,611,000,000$155,569,000,000$139,058,000,000$140,432,000,000$138,097,000,000$137,157,000,000$122,810,000,000$123,642,000,000$119,603,000,000$117,855,000,000$111,254,000,000$108,272,000,000$91,423,000,000$89,719,000,000$86,300,000,000$85,426,000,000$85,466,000,000$84,622,000,000$81,882,000,000$
Total Assets QoQ(1,217,000,000$)11,512,000,000$(1,031,000,000$)13,253,000,000$1,846,000,000$10,490,000,000$(8,343,000,000$)1,899,000,000$(3,515,000,000$)37,974,000,000$2,641,000,000$12,892,000,000$8,934,000,000$9,032,000,000$(839,000,000$)2,753,000,000$5,121,000,000$7,882,000,000$6,320,000,000$(1,514,000,000$)3,416,000,000$15,178,000,000$180,000,000$6,509,000,000$6,003,000,000$8,976,000,000$1,134,000,000$(3,524,000,000$)(958,000,000$)16,511,000,000$(1,374,000,000$)2,335,000,000$940,000,000$14,347,000,000$(832,000,000$)4,039,000,000$1,748,000,000$6,601,000,000$2,982,000,000$16,849,000,000$1,704,000,000$3,337,000,000$874,000,000$(40,000,000$)844,000,000$2,740,000,000$19,000,000$
Total Assets YoY22,517,000,000$25,580,000,000$24,558,000,000$17,246,000,000$5,892,000,000$531,000,000$28,015,000,000$38,999,000,000$49,992,000,000$62,441,000,000$33,499,000,000$30,019,000,000$19,880,000,000$16,067,000,000$14,917,000,000$22,076,000,000$17,809,000,000$16,104,000,000$23,400,000,000$17,260,000,000$25,283,000,000$27,870,000,000$21,668,000,000$22,622,000,000$12,589,000,000$5,628,000,000$13,163,000,000$10,655,000,000$16,514,000,000$18,412,000,000$16,248,000,000$16,790,000,000$18,494,000,000$19,302,000,000$11,556,000,000$15,370,000,000$28,180,000,000$28,136,000,000$24,872,000,000$22,846,000,000$5,957,000,000$5,097,000,000$4,418,000,000$3,563,000,000$5,265,000,000$1,496,000,000$997,000,000$
Total Liabilities203,789,000,000$204,621,000,000$195,687,000,000$194,854,000,000$186,822,000,000$187,292,000,000$174,801,000,000$188,083,000,000$188,008,000,000$193,057,000,000$159,358,000,000$160,143,000,000$149,045,000,000$143,591,000,000$135,727,000,000$138,413,000,000$136,971,000,000$134,589,000,000$126,750,000,000$121,018,000,000$124,126,000,000$127,463,000,000$111,727,000,000$113,962,000,000$109,144,000,000$104,692,000,000$95,994,000,000$96,722,000,000$101,989,000,000$103,643,000,000$87,036,000,000$90,952,000,000$91,104,000,000$91,495,000,000$82,621,000,000$84,151,000,000$81,572,000,000$80,964,000,000$75,793,000,000$73,579,000,000$56,788,000,000$56,389,000,000$52,540,000,000$51,436,000,000$51,228,000,000$50,805,000,000$48,558,000,000$
Total Liabilities QoQ(832,000,000$)8,934,000,000$833,000,000$8,032,000,000$(470,000,000$)12,491,000,000$(13,282,000,000$)75,000,000$(5,049,000,000$)33,699,000,000$(785,000,000$)11,098,000,000$5,454,000,000$7,864,000,000$(2,686,000,000$)1,442,000,000$2,382,000,000$7,839,000,000$5,732,000,000$(3,108,000,000$)(3,337,000,000$)15,736,000,000$(2,235,000,000$)4,818,000,000$4,452,000,000$8,698,000,000$(728,000,000$)(5,267,000,000$)(1,654,000,000$)16,607,000,000$(3,916,000,000$)(152,000,000$)(391,000,000$)8,874,000,000$(1,530,000,000$)2,579,000,000$608,000,000$5,171,000,000$2,214,000,000$16,791,000,000$399,000,000$3,849,000,000$1,104,000,000$208,000,000$423,000,000$2,247,000,000$(159,000,000$)
Total Liabilities YoY16,967,000,000$17,329,000,000$20,886,000,000$6,771,000,000$(1,186,000,000$)(5,765,000,000$)15,443,000,000$27,940,000,000$38,963,000,000$49,466,000,000$23,631,000,000$21,730,000,000$12,074,000,000$9,002,000,000$8,977,000,000$17,395,000,000$12,845,000,000$7,126,000,000$15,023,000,000$7,056,000,000$14,982,000,000$22,771,000,000$15,733,000,000$17,240,000,000$7,155,000,000$1,049,000,000$8,958,000,000$5,770,000,000$10,885,000,000$12,148,000,000$4,415,000,000$6,801,000,000$9,532,000,000$10,531,000,000$6,828,000,000$10,572,000,000$24,784,000,000$24,575,000,000$23,253,000,000$22,143,000,000$5,560,000,000$5,584,000,000$3,982,000,000$2,719,000,000$3,177,000,000$1,624,000,000$972,000,000$
Current Ratio.85x.85x.83x.91x.88x.85x.79x.80x.80x.81x.77x.82x.77x.78x.79x.77x.77x.74x.74x.82x.84x.75x.69x.70x.67x.73x.73x.69x.75x.71x.73x.70x.72x.71x.69x.70x.70x.73x.74x.75x.77x.77x.77x.74x.74x.73x.73x
Total Current Assets93,699,000,000$96,285,000,000$85,779,000,000$92,258,000,000$92,038,000,000$88,942,000,000$78,437,000,000$91,905,000,000$89,869,000,000$93,895,000,000$69,069,000,000$82,937,000,000$68,356,000,000$69,029,000,000$61,758,000,000$61,610,000,000$58,916,000,000$59,508,000,000$53,718,000,000$54,821,000,000$58,918,000,000$58,807,000,000$42,634,000,000$43,541,000,000$42,038,000,000$42,815,000,000$38,692,000,000$38,754,000,000$46,634,000,000$48,353,000,000$37,084,000,000$40,921,000,000$41,239,000,000$40,989,000,000$33,879,000,000$35,768,000,000$33,298,000,000$33,745,000,000$31,639,000,000$29,935,000,000$27,566,000,000$26,774,000,000$23,556,000,000$22,963,000,000$22,851,000,000$22,364,000,000$20,380,000,000$
Total Current Assets QoQ(2,586,000,000$)10,506,000,000$(6,479,000,000$)220,000,000$3,096,000,000$10,505,000,000$(13,468,000,000$)2,036,000,000$(4,026,000,000$)24,826,000,000$(13,868,000,000$)14,581,000,000$(673,000,000$)7,271,000,000$148,000,000$2,694,000,000$(592,000,000$)5,790,000,000$(1,103,000,000$)(4,097,000,000$)111,000,000$16,173,000,000$(907,000,000$)1,503,000,000$(777,000,000$)4,123,000,000$(62,000,000$)(7,880,000,000$)(1,719,000,000$)11,269,000,000$(3,837,000,000$)(318,000,000$)250,000,000$7,110,000,000$(1,889,000,000$)2,470,000,000$(447,000,000$)2,106,000,000$1,704,000,000$2,369,000,000$792,000,000$3,218,000,000$593,000,000$112,000,000$487,000,000$1,984,000,000$(814,000,000$)
Total Current Liabilities110,781,000,000$113,471,000,000$103,769,000,000$101,565,000,000$104,670,000,000$104,431,000,000$99,054,000,000$114,179,000,000$112,981,000,000$116,482,000,000$89,237,000,000$100,935,000,000$88,698,000,000$88,170,000,000$78,292,000,000$79,575,000,000$76,557,000,000$80,641,000,000$72,420,000,000$66,597,000,000$69,883,000,000$78,606,000,000$61,782,000,000$62,641,000,000$62,328,000,000$58,933,000,000$53,209,000,000$56,377,000,000$62,052,000,000$67,667,000,000$50,463,000,000$58,088,000,000$57,121,000,000$57,543,000,000$49,252,000,000$51,096,000,000$47,376,000,000$46,285,000,000$42,898,000,000$39,953,000,000$35,741,000,000$34,978,000,000$30,623,000,000$31,130,000,000$30,776,000,000$30,716,000,000$27,881,000,000$
Total Current Liabilities QoQ(2,690,000,000$)9,702,000,000$2,204,000,000$(3,105,000,000$)239,000,000$5,377,000,000$(15,125,000,000$)1,198,000,000$(3,501,000,000$)27,245,000,000$(11,698,000,000$)12,237,000,000$528,000,000$9,878,000,000$(1,283,000,000$)3,018,000,000$(4,084,000,000$)8,221,000,000$5,823,000,000$(3,286,000,000$)(8,723,000,000$)16,824,000,000$(859,000,000$)313,000,000$3,395,000,000$5,724,000,000$(3,168,000,000$)(5,675,000,000$)(5,615,000,000$)17,204,000,000$(7,625,000,000$)967,000,000$(422,000,000$)8,291,000,000$(1,844,000,000$)3,720,000,000$1,091,000,000$3,387,000,000$2,945,000,000$4,212,000,000$763,000,000$4,355,000,000$(507,000,000$)354,000,000$60,000,000$2,835,000,000$14,000,000$
Debt to Asset Ratio.66x.66x.66x.65x.65x.66x.64x.67x.67x.68x.65x.66x.65x.65x.64x.65x.65x.66x.64x.63x.64x.67x.64x.66x.65x.65x.63x.64x.66x.67x.63x.65x.66x.67x.67x.68x.68x.69x.68x.68x.62x.63x.61x.60x.60x.60x.59x
Long Term Debt73,495,000,000$71,285,000,000$72,359,000,000$74,101,000,000$63,727,000,000$63,850,000,000$58,263,000,000$58,079,000,000$59,268,000,000$60,657,000,000$54,513,000,000$45,438,000,000$45,799,000,000$40,796,000,000$42,383,000,000$43,345,000,000$44,348,000,000$37,420,000,000$38,648,000,000$39,895,000,000$39,901,000,000$35,779,000,000$36,808,000,000$38,507,000,000$34,473,000,000$34,419,000,000$34,581,000,000$32,053,000,000$32,096,000,000$28,206,000,000$28,835,000,000$24,723,000,000$26,197,000,000$26,154,000,000$25,777,000,000$26,022,000,000$26,834,000,000$27,218,000,000$25,331,000,000$26,015,000,000$15,378,000,000$15,577,000,000$16,007,000,000$14,592,000,000$14,630,000,000$14,524,000,000$14,891,000,000$
Long Term Debt QoQ2,210,000,000$(1,074,000,000$)(1,742,000,000$)10,374,000,000$(123,000,000$)5,587,000,000$184,000,000$(1,189,000,000$)(1,389,000,000$)6,144,000,000$9,075,000,000$(361,000,000$)5,003,000,000$(1,587,000,000$)(962,000,000$)(1,003,000,000$)6,928,000,000$(1,228,000,000$)(1,247,000,000$)(6,000,000$)4,122,000,000$(1,029,000,000$)(1,699,000,000$)4,034,000,000$54,000,000$(162,000,000$)2,528,000,000$(43,000,000$)3,890,000,000$(629,000,000$)4,112,000,000$(1,474,000,000$)43,000,000$377,000,000$(245,000,000$)(812,000,000$)(384,000,000$)1,887,000,000$(684,000,000$)10,637,000,000$(199,000,000$)(430,000,000$)1,415,000,000$(38,000,000$)106,000,000$(367,000,000$)3,000,000$
Long Term Debt YoY9,768,000,000$7,435,000,000$14,096,000,000$16,022,000,000$4,459,000,000$3,193,000,000$3,750,000,000$12,641,000,000$13,469,000,000$19,861,000,000$12,130,000,000$2,093,000,000$1,451,000,000$3,376,000,000$3,735,000,000$3,450,000,000$4,447,000,000$1,641,000,000$1,840,000,000$1,388,000,000$5,428,000,000$1,360,000,000$2,227,000,000$6,454,000,000$2,377,000,000$6,213,000,000$5,746,000,000$7,330,000,000$5,899,000,000$2,052,000,000$3,058,000,000$(1,299,000,000$)(637,000,000$)(1,064,000,000$)446,000,000$7,000,000$11,456,000,000$11,641,000,000$9,324,000,000$11,423,000,000$748,000,000$1,053,000,000$1,116,000,000$(296,000,000$)(913,000,000$)(1,135,000,000$)850,000,000$
Capital Lease Obligations4,889,000,000$4,898,000,000$4,830,000,000$3,959,000,000$3,950,000,000$4,018,000,000$3,421,000,000$
Interest Expenses1,027,000,000$998,000,000$1,003,000,000$1,074,000,000$985,000,000$844,000,000$830,000,000$834,000,000$828,000,000$754,000,000$676,000,000$516,000,000$467,000,000$433,000,000$431,000,000$422,000,000$410,000,000$397,000,000$401,000,000$395,000,000$430,000,000$437,000,000$437,000,000$449,000,000$418,000,000$400,000,000$374,000,000$353,000,000$344,000,000$329,000,000$308,000,000$294,000,000$301,000,000$283,000,000$268,000,000$269,000,000$271,000,000$259,000,000$260,000,000$229,000,000$151,000,000$150,000,000$151,000,000$152,000,000$155,000,000$160,000,000$176,000,000$
Cash and Cash Equivalents28,596,000,000$30,717,000,000$25,312,000,000$32,400,000,000$26,286,000,000$28,414,000,000$25,427,000,000$38,915,000,000$41,813,000,000$41,913,000,000$23,365,000,000$38,845,000,000$24,612,000,000$25,482,000,000$21,375,000,000$21,085,000,000$19,832,000,000$19,955,000,000$16,921,000,000$17,550,000,000$22,327,000,000$21,569,000,000$10,985,000,000$12,363,000,000$13,745,000,000$12,407,000,000$10,866,000,000$10,263,000,000$18,368,000,000$18,243,000,000$11,981,000,000$16,269,000,000$14,582,000,000$16,142,000,000$10,430,000,000$12,796,000,000$8,217,000,000$10,596,000,000$10,923,000,000$7,983,000,000$7,887,000,000$8,650,000,000$7,495,000,000$7,233,000,000$6,412,000,000$7,514,000,000$7,276,000,000$
Cash and Cash Equivalents QoQ(2,121,000,000$)5,405,000,000$(7,088,000,000$)6,114,000,000$(2,128,000,000$)2,987,000,000$(13,488,000,000$)(2,898,000,000$)(100,000,000$)18,548,000,000$(15,480,000,000$)14,233,000,000$(870,000,000$)4,107,000,000$290,000,000$1,253,000,000$(123,000,000$)3,034,000,000$(629,000,000$)(4,777,000,000$)758,000,000$10,584,000,000$(1,378,000,000$)(1,382,000,000$)1,338,000,000$1,541,000,000$603,000,000$(8,105,000,000$)125,000,000$6,262,000,000$(4,288,000,000$)1,687,000,000$(1,560,000,000$)5,712,000,000$(2,366,000,000$)4,579,000,000$(2,379,000,000$)(327,000,000$)2,940,000,000$96,000,000$(763,000,000$)1,155,000,000$262,000,000$821,000,000$(1,102,000,000$)238,000,000$(1,010,000,000$)
Cash and Cash Equivalents YoY2,310,000,000$2,303,000,000$(115,000,000$)(6,515,000,000$)(15,527,000,000$)(13,499,000,000$)2,062,000,000$70,000,000$17,201,000,000$16,431,000,000$1,990,000,000$17,760,000,000$4,780,000,000$5,527,000,000$4,454,000,000$3,535,000,000$(2,495,000,000$)(1,614,000,000$)5,936,000,000$5,187,000,000$8,582,000,000$9,162,000,000$119,000,000$2,100,000,000$(4,623,000,000$)(5,836,000,000$)(1,115,000,000$)(6,006,000,000$)3,786,000,000$2,101,000,000$1,551,000,000$3,473,000,000$6,365,000,000$5,546,000,000$(493,000,000$)4,813,000,000$330,000,000$1,946,000,000$3,428,000,000$750,000,000$1,475,000,000$1,136,000,000$219,000,000$(1,053,000,000$)(1,242,000,000$)(2,524,000,000$)(1,130,000,000$)
Interest Income