Valuation for VZ - findataslice
 VERIZON COMMUNICATIONS 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 Stock41.42$43.93$43.26$45.37$40.03$44.92$41.26$41.95$37.71$32.42$37.19$38.89$39.40$38.01$50.76$50.96$51.96$54.01$56.03$58.13$58.79$59.51$55.22$53.73$61.39$60.38$57.14$59.12$56.23$53.39$50.35$47.82$53.03$49.50$
Market Cap of Common Stock177,729,739,110$188,522,695,620$185,647,434,840$190,994,268,574$171,786,103,020$192,771,215,280$177,064,566,840$176,369,228,984$161,829,976,140$139,106,833,110$159,598,430,460$163,333,447,420$165,472,807,412$159,631,154,835$213,173,914,263$213,921,093,816$215,122,916,036$223,586,964,958$231,967,989,477$240,550,577,420$243,278,567,836$246,255,585,804$228,500,106,264$222,219,960,792$253,875,113,669$249,696,800,343$236,314,277,752$244,286,552,603$232,322,549,054$220,604,042,004$208,020,329,695$195,081,027,836$216,332,747,533$201,930,693,822$
Market Cap of Common Stock QoQ%(5.73%)1.55%(2.80%)11.18%(10.89%)8.87%.39%8.98%16.34%(12.84%)(2.29%)(1.29%)3.66%(25.12%)(.35%)(.56%)(3.79%)(3.61%)(3.57%)(1.12%)(1.21%)7.77%2.83%(12.47%)1.67%5.66%(3.26%)5.15%5.31%6.05%6.63%(9.82%)7.13%
Market Cap of Common Stock YoY%3.46%(2.20%)4.85%8.29%6.15%38.58%10.94%7.98%(2.20%)(12.86%)(25.13%)(23.65%)(23.08%)(28.60%)(8.10%)(11.07%)(11.57%)(9.21%)1.52%8.25%(4.17%)(1.38%)(3.31%)(9.03%)9.28%13.19%13.60%25.22%7.39%9.25%
Common Shares Outstanding4,291,434,0004,291,434,0004,291,434,0004,291,434,0004,291,434,0004,291,434,0004,291,434,0004,291,434,0004,291,434,0004,291,434,0004,291,434,0004,291,434,0004,291,434,0004,291,434,0004,291,434,0004,140,163,8964,140,116,0074,140,067,6334,291,434,0004,138,094,3674,138,053,8704,137,995,4054,138,000,0004,135,784,2094,135,764,8094,135,706,6464,137,000,0004,132,015,1014,131,935,6064,131,896,5084,088,000,0004,079,440,8364,079,407,9564,079,369,3674,082,000,0004,076,633,9524,076,301,8334,076,288,0554,073,000,0004,068,873,1374,065,691,4684,078,487,0754,172,000,0004,149,723,7064,145,232,1334,141,148,9762,867,000,000
Common Shares Outstanding QoQ%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%3.65%.00%.00%(.05%)3.71%.00%.00%.00%.05%.00%.00%(.03%).12%.00%.00%1.07%.21%.00%.00%(.06%).13%.01%.00%.08%.10%.08%(.31%)(2.24%).54%.11%.10%44.44%.18%
Common Shares Outstanding YoY%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%3.65%3.66%3.66%3.61%.05%.05%.05%3.71%.06%.06%.06%.02%.09%.09%.09%1.20%1.29%1.29%1.29%.15%.07%.08%.08%.22%.19%.26%(.05%)(2.37%)(1.95%)(1.92%)(1.51%)45.52%45.01%44.86%44.74%.11%
Total Revenue TTM137,000,000,000$135,292,000,000$134,788,000,000$134,237,000,000$134,243,000,000$134,043,000,000$133,974,000,000$134,095,000,000$135,000,000,000$136,193,000,000$136,835,000,000$135,651,000,000$134,325,000,000$134,300,000,000$133,613,000,000$134,238,000,000$132,866,000,000$129,549,000,000$128,292,000,000$128,375,000,000$129,726,000,000$131,350,000,000$131,868,000,000$131,374,000,000$131,087,000,000$131,219,000,000$130,863,000,000$130,537,000,000$129,647,000,000$127,992,000,000$126,034,000,000$124,419,000,000$123,639,000,000$123,623,000,000$125,980,000,000$127,894,000,000$130,115,000,000$131,807,000,000$131,620,000,000$130,558,000,000$128,986,000,000$128,245,000,000$127,079,000,000$124,952,000,000$123,645,000,000$121,948,000,000$120,550,000,000$
Total Revenue34,504,000,000$33,485,000,000$35,681,000,000$33,330,000,000$32,796,000,000$32,981,000,000$35,130,000,000$33,336,000,000$32,596,000,000$32,912,000,000$35,251,000,000$34,241,000,000$33,789,000,000$33,554,000,000$34,067,000,000$32,915,000,000$33,764,000,000$32,867,000,000$34,692,000,000$31,543,000,000$30,447,000,000$31,610,000,000$34,775,000,000$32,894,000,000$32,071,000,000$32,128,000,000$34,281,000,000$32,607,000,000$32,203,000,000$31,772,000,000$33,955,000,000$31,717,000,000$30,548,000,000$29,814,000,000$32,340,000,000$30,937,000,000$30,532,000,000$32,171,000,000$34,254,000,000$33,158,000,000$32,224,000,000$31,984,000,000$33,192,000,000$31,586,000,000$31,483,000,000$30,818,000,000$31,065,000,000$
Total Revenue QoQ%3.04%(6.16%)7.05%1.63%(.56%)(6.12%)5.38%2.27%(.96%)(6.64%)2.95%1.34%.70%(1.51%)3.50%(2.52%)2.73%(5.26%)9.98%3.60%(3.68%)(9.10%)5.72%2.57%(.18%)(6.28%)5.13%1.26%1.36%(6.43%)7.06%3.83%2.46%(7.81%)4.54%1.33%(5.10%)(6.08%)3.31%2.90%.75%(3.64%)5.09%.33%2.16%(.80%)2.60%
Total Revenue YoY%5.21%1.53%1.57%(.02%).61%.21%(.34%)(2.64%)(3.53%)(1.91%)3.48%4.03%.07%2.09%(1.80%)4.35%10.89%3.98%(.24%)(4.11%)(5.06%)(1.61%)1.44%.88%(.41%)1.12%.96%2.81%5.42%6.57%4.99%2.52%.05%(7.33%)(5.59%)(6.70%)(5.25%).59%3.20%4.98%2.35%3.78%6.85%4.32%5.70%4.75%3.40%
Gross Margin100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%99.27%99.23%99.52%99.63%99.71%99.59%99.67%99.29%99.49%99.46%99.49%99.21%97.59%99.52%99.49%57.07%59.87%61.37%62.18%56.61%61.21%61.61%63.69%61.49%
Earnings to Common Shareholders TTM18,193,000,000$17,783,000,000$17,506,000,000$9,796,000,000$11,252,000,000$11,307,000,000$11,614,000,000$20,896,000,000$21,034,000,000$21,585,000,000$21,256,000,000$19,292,000,000$20,799,000,000$21,400,000,000$22,065,000,000$22,040,000,000$19,990,000,000$18,890,000,000$17,801,000,000$18,308,000,000$19,145,000,000$18,389,000,000$19,265,000,000$16,109,000,000$15,839,000,000$16,015,000,000$15,528,000,000$32,258,000,000$30,954,000,000$31,196,000,000$30,101,000,000$15,927,000,000$15,927,000,000$12,267,000,000$13,127,000,000$14,023,000,000$14,441,000,000$17,970,000,000$17,879,000,000$10,257,000,000$9,914,000,000$9,897,000,000$9,625,000,000$16,923,000,000$15,460,000,000$13,492,000,000$11,497,000,000$
Earnings to Common Shareholders5,003,000,000$4,879,000,000$5,005,000,000$3,306,000,000$4,593,000,000$4,602,000,000$(2,705,000,000$)4,762,000,000$4,648,000,000$4,909,000,000$6,577,000,000$4,900,000,000$5,199,000,000$4,580,000,000$4,613,000,000$6,407,000,000$5,800,000,000$5,245,000,000$4,588,000,000$4,357,000,000$4,700,000,000$4,156,000,000$5,095,000,000$5,194,000,000$3,944,000,000$5,032,000,000$1,939,000,000$4,924,000,000$4,120,000,000$4,545,000,000$18,669,000,000$3,620,000,000$4,362,000,000$3,450,000,000$4,495,000,000$3,620,000,000$702,000,000$4,310,000,000$5,391,000,000$4,038,000,000$4,231,000,000$4,219,000,000$(2,231,000,000$)3,695,000,000$4,214,000,000$3,947,000,000$5,067,000,000$
Earnings to Common Shareholders QoQ%2.54%(2.52%)51.39%(28.02%)(.20%)270.13%(156.80%)2.45%(5.32%)(25.36%)34.22%(5.75%)13.52%(.72%)(28.00%)10.47%10.58%14.32%5.30%(7.30%)13.09%(18.43%)(1.91%)31.69%(21.62%)159.52%(60.62%)19.52%(9.35%)(75.66%)415.72%(17.01%)26.44%(23.25%)24.17%415.67%(83.71%)(20.05%)33.51%(4.56%).28%289.11%(160.38%)(12.32%)6.77%(22.10%)127.02%
Earnings to Common Shareholders YoY%8.93%6.02%285.03%(30.58%)(1.18%)(6.25%)(141.13%)(2.82%)(10.60%)7.18%42.58%(23.52%)(10.36%)(12.68%).55%47.05%23.40%26.20%(9.95%)(16.12%)19.17%(17.41%)162.76%5.48%(4.27%)10.72%(89.61%)36.02%(5.55%)31.74%315.33%.00%521.37%(19.95%)(16.62%)(10.35%)(83.41%)2.16%341.64%9.28%.40%6.89%(144.03%)65.55%87.62%102.20%219.82%
Profit Margin14.50%14.57%14.03%9.92%14.01%13.95%(7.70%)14.29%14.26%14.92%18.66%14.31%15.39%13.65%13.54%19.47%17.18%15.96%13.23%13.81%15.44%13.15%14.65%15.79%12.30%15.66%5.66%15.10%12.79%14.31%54.98%11.41%14.28%11.57%13.90%11.70%2.30%13.40%15.74%12.18%13.13%13.19%(6.72%)11.70%13.39%12.81%16.31%
Equity to Common Shareholders104,361,000,000$102,037,000,000$100,575,000,000$97,668,000,000$97,539,000,000$95,726,000,000$93,799,000,000$99,088,000,000$96,502,000,000$94,219,000,000$92,463,000,000$88,783,000,000$87,357,000,000$85,175,000,000$83,200,000,000$78,489,000,000$75,112,000,000$72,683,000,000$69,272,000,000$66,530,000,000$64,113,000,000$61,653,000,000$62,835,000,000$60,312,000,000$57,947,000,000$57,460,000,000$54,710,000,000$56,087,000,000$53,575,000,000$52,345,000,000$44,687,000,000$28,451,000,000$26,761,000,000$25,037,000,000$24,032,000,000$21,983,000,000$20,744,000,000$20,103,000,000$17,842,000,000$14,542,000,000$12,874,000,000$10,759,000,000$13,676,000,000$17,968,000,000$16,012,000,000$13,851,000,000$95,416,000,000$
Equity to Common Shareholders QoQ2,324,000,000$1,462,000,000$2,907,000,000$129,000,000$1,813,000,000$1,927,000,000$(5,289,000,000$)2,586,000,000$2,283,000,000$1,756,000,000$3,680,000,000$1,426,000,000$2,182,000,000$1,975,000,000$4,711,000,000$3,377,000,000$2,429,000,000$3,411,000,000$2,742,000,000$2,417,000,000$2,460,000,000$(1,182,000,000$)2,523,000,000$2,365,000,000$487,000,000$2,750,000,000$(1,377,000,000$)2,512,000,000$1,230,000,000$7,658,000,000$16,236,000,000$1,690,000,000$1,724,000,000$1,005,000,000$2,049,000,000$1,239,000,000$641,000,000$2,261,000,000$3,300,000,000$1,668,000,000$2,115,000,000$(2,917,000,000$)(4,292,000,000$)1,956,000,000$2,161,000,000$(81,565,000,000$)5,151,000,000$
Equity to Common Shareholders QoQ%2.28%1.45%2.98%.13%1.89%2.05%(5.34%)2.68%2.42%1.90%4.15%1.63%2.56%2.37%6.00%4.50%3.34%4.92%4.12%3.77%3.99%(1.88%)4.18%4.08%.85%5.03%(2.46%)4.69%2.35%17.14%57.07%6.32%6.89%4.18%9.32%5.97%3.19%12.67%22.69%12.96%19.66%(21.33%)(23.89%)12.22%15.60%(85.48%)5.71%
Equity to Common Shareholders YoY6,822,000,000$6,311,000,000$6,776,000,000$(1,420,000,000$)1,037,000,000$1,507,000,000$1,336,000,000$10,305,000,000$9,145,000,000$9,044,000,000$9,263,000,000$10,294,000,000$12,245,000,000$12,492,000,000$13,928,000,000$11,959,000,000$10,999,000,000$11,030,000,000$6,437,000,000$6,218,000,000$6,166,000,000$4,193,000,000$8,125,000,000$4,225,000,000$4,372,000,000$5,115,000,000$10,023,000,000$27,636,000,000$26,814,000,000$27,308,000,000$20,655,000,000$6,468,000,000$6,017,000,000$4,934,000,000$6,190,000,000$7,441,000,000$7,870,000,000$9,344,000,000$4,166,000,000$(3,426,000,000$)(3,138,000,000$)(3,092,000,000$)(81,740,000,000$)(72,297,000,000$)(71,144,000,000$)(73,737,000,000$)9,883,000,000$
Equity to Common Shareholders YoY%6.99%6.59%7.22%(1.43%)1.08%1.60%1.45%11.61%10.47%10.62%11.13%13.12%16.30%17.19%20.11%17.98%17.16%17.89%10.24%10.31%10.64%7.30%14.85%7.53%8.16%9.77%22.43%97.14%100.20%109.07%85.95%29.42%29.01%24.54%34.69%51.17%61.13%86.85%30.46%(19.07%)(19.60%)(22.32%)(85.67%)(80.09%)(81.63%)(84.19%)11.56%
Dividends Paid2,856,000,000$2,856,000,000$2,850,000,000$2,801,000,000$2,802,000,000$2,796,000,000$2,794,000,000$2,744,000,000$2,743,000,000$2,744,000,000$2,739,000,000$2,688,000,000$2,724,000,000$2,654,000,000$2,648,000,000$2,599,000,000$2,597,000,000$2,601,000,000$2,596,000,000$2,546,000,000$2,543,000,000$2,547,000,000$2,542,000,000$2,493,000,000$2,492,000,000$2,489,000,000$2,489,000,000$2,438,000,000$2,438,000,000$2,407,000,000$2,405,000,000$2,357,000,000$2,356,000,000$2,354,000,000$2,354,000,000$2,303,000,000$2,303,000,000$2,302,000,000$2,165,000,000$2,107,000,000$2,113,000,000$2,153,000,000$2,150,000,000$2,070,000,000$2,066,000,000$1,517,000,000$1,516,000,000$
Additional Paid-In Capital QoQ(3,000,000$)(51,000,000$)(13,000,000$)(60,000,000$)(32,000,000$)(60,000,000$)107,000,000$1,000,000$0$103,000,000$(47,000,000$)(405,000,000$)(2,000,000$)13,000,000$459,000,000$(1,000,000$)(5,000,000$)4,000,000$0$123,000,000$(21,000,000$)(117,000,000$)1,000,000$(1,000,000$)1,000,000$(19,000,000$)1,000,000$(2,000,000$)1,000,000$2,336,000,000$3,000,000$(1,000,000$)(62,000,000$)(21,000,000$)3,000,000$(13,000,000$)1,000,000$(5,000,000$)12,000,000$17,000,000$776,000,000$(764,000,000$)66,000,000$51,000,000$62,000,000$(26,963,000,000$)21,000,000$
Treasury Stock4,015,000,000$4,020,000,000$4,023,000,000$4,104,000,000$6,630,000,000$6,632,000,000$6,634,000,000$6,719,000,000$6,721,000,000$6,722,000,000$6,725,000,000$6,820,000,000$6,822,000,000$6,823,000,000$6,825,000,000$6,986,000,000$6,987,000,000$6,990,000,000$6,992,000,000$7,139,000,000$7,141,000,000$7,142,000,000$7,144,000,000$7,263,000,000$7,264,000,000$7,279,000,000$7,279,000,000$7,416,000,000$7,604,000,000$7,741,000,000$7,093,000,000$3,263,000,000$3,465,000,000$3,638,000,000$3,794,000,000$3,961,000,000$
Treasury Stock QoQ(5,000,000$)(3,000,000$)(81,000,000$)(2,526,000,000$)(2,000,000$)(2,000,000$)(85,000,000$)(2,000,000$)(1,000,000$)(3,000,000$)(95,000,000$)(2,000,000$)(1,000,000$)(2,000,000$)(161,000,000$)(1,000,000$)(3,000,000$)(2,000,000$)(147,000,000$)(2,000,000$)(1,000,000$)(2,000,000$)(119,000,000$)(1,000,000$)(15,000,000$)0$(137,000,000$)(188,000,000$)(137,000,000$)648,000,000$3,830,000,000$(202,000,000$)(173,000,000$)(156,000,000$)(167,000,000$)(9,000,000$)
Price to Sales1.30x1.38x1.36x1.41x1.27x1.44x1.32x1.32x1.21x1.04x1.18x1.20x1.21x1.18x1.59x1.59x1.61x1.67x1.75x1.86x1.90x1.92x1.76x1.69x1.93x1.90x1.80x1.86x1.78x1.69x1.60x1.52x1.72x1.62x
Price to Earnings9.77x10.36x10.20x10.74x9.81x19.68x15.74x15.60x13.93x6.66x7.59x7.57x7.78x8.27x10.25x10.00x9.75x10.14x11.60x12.73x13.67x13.45x11.94x12.08x13.18x15.50x14.92x15.25x14.96x6.84x6.72x6.25x7.19x12.68x
Price to Book1.70x1.81x1.78x1.87x1.71x1.97x1.82x1.84x1.73x1.40x1.65x1.73x1.79x1.80x2.44x2.51x2.59x2.85x3.09x3.31x3.51x3.70x3.56x3.60x4.04x4.14x4.08x4.25x4.25x3.93x3.88x3.73x4.84x7.10x
Goodwill22,841,000,000$22,842,000,000$22,841,000,000$22,844,000,000$22,842,000,000$22,842,000,000$22,843,000,000$28,642,000,000$28,647,000,000$28,674,000,000$28,671,000,000$28,548,000,000$28,638,000,000$28,629,000,000$28,603,000,000$24,887,000,000$24,915,000,000$24,837,000,000$24,773,000,000$24,799,000,000$24,667,000,000$24,382,000,000$24,389,000,000$24,570,000,000$24,635,000,000$24,635,000,000$24,614,000,000$29,200,000,000$29,200,000,000$29,121,000,000$29,172,000,000$28,725,000,000$28,527,000,000$27,630,000,000$27,205,000,000$25,970,000,000$25,417,000,000$25,364,000,000$25,331,000,000$25,124,000,000$25,429,000,000$23,303,000,000$24,639,000,000$24,617,000,000$24,663,000,000$24,647,000,000$24,634,000,000$
Goodwill QoQ%.00%.00%(.01%).01%.00%.00%(20.25%)(.02%)(.09%).01%.43%(.31%).03%.09%14.93%(.11%).31%.26%(.11%).54%1.17%(.03%)(.74%)(.26%).00%.09%(15.71%).00%.27%(.18%)1.56%.69%3.25%1.56%4.76%2.18%.21%.13%.82%(1.20%)9.12%(5.42%).09%(.19%).07%.05%1.21%
Goodwill YoY%.00%.00%(.01%)(20.24%)(20.26%)(20.34%)(20.33%).33%.03%.16%.24%14.71%14.94%15.27%15.46%.36%1.01%1.87%1.57%.93%.13%(1.03%)(.91%)(15.86%)(15.63%)(15.41%)(15.63%)1.65%2.36%5.40%7.23%10.61%12.24%8.93%7.40%3.37%(.05%)8.84%2.81%2.06%3.11%(5.45%).02%1.14%1.34%2.13%2.05%
Other Intangible Assets10,635,000,000$10,847,000,000$11,129,000,000$10,674,000,000$10,680,000,000$10,835,000,000$11,057,000,000$10,952,000,000$11,097,000,000$11,246,000,000$11,461,000,000$11,196,000,000$11,286,000,000$11,432,000,000$11,677,000,000$7,022,000,000$7,002,000,000$9,304,000,000$9,413,000,000$9,599,000,000$9,600,000,000$9,371,000,000$9,498,000,000$9,264,000,000$9,474,000,000$9,608,000,000$9,775,000,000$9,731,000,000$9,861,000,000$10,014,000,000$10,247,000,000$10,993,000,000$11,143,000,000$8,912,000,000$8,897,000,000$7,692,000,000$7,399,000,000$8,216,000,000$7,592,000,000$8,322,000,000$7,983,000,000$5,779,000,000$5,728,000,000$5,738,000,000$5,781,000,000$5,839,000,000$5,800,000,000$
Other Intangible Assets QoQ(212,000,000$)(282,000,000$)455,000,000$(6,000,000$)(155,000,000$)(222,000,000$)105,000,000$(145,000,000$)(149,000,000$)(215,000,000$)265,000,000$(90,000,000$)(146,000,000$)(245,000,000$)4,655,000,000$20,000,000$(2,302,000,000$)(109,000,000$)(186,000,000$)(1,000,000$)229,000,000$(127,000,000$)234,000,000$(210,000,000$)(134,000,000$)(167,000,000$)44,000,000$(130,000,000$)(153,000,000$)(233,000,000$)(746,000,000$)(150,000,000$)2,231,000,000$15,000,000$1,205,000,000$293,000,000$(817,000,000$)624,000,000$(730,000,000$)339,000,000$2,204,000,000$51,000,000$(10,000,000$)(43,000,000$)(58,000,000$)39,000,000$68,000,000$
Amortization of Intangible Assets754,000,000$734,000,000$701,000,000$676,000,000$706,000,000$698,000,000$697,000,000$690,000,000$653,000,000$647,000,000$563,000,000$658,000,000$651,000,000$635,000,000$548,000,000$430,000,000$480,000,000$629,000,000$627,000,000$621,000,000$605,000,000$592,000,000$607,000,000$580,000,000$569,000,000$555,000,000$569,000,000$557,000,000$557,000,000$534,000,000$740,000,000$536,000,000$485,000,000$452,000,000$446,000,000$419,000,000$401,000,000$435,000,000$447,000,000$438,000,000$428,000,000$381,000,000$389,000,000$391,000,000$393,000,000$394,000,000$404,000,000$
Forward Price to Sales MRQ1.29x1.37x1.35x1.43x1.20x1.45x1.35x1.34x1.15x1.04x1.22x1.24x1.17x1.17x1.58x1.59x1.58x1.70x1.72x1.83x1.75x1.95x1.88x1.76x1.83x1.90x1.84x1.90x1.69x1.69x1.61x1.54x1.59x1.59x
Forward Price to Earnings MRQ8.88x9.42x9.28x9.79x8.58x14.58x9.64x9.58x-7.30x8.58x8.32x6.29x8.14x10.25x11.68x11.66x8.72x10.00x11.47x13.26x14.13x12.15x13.37x12.46x12.02x14.98x12.14x29.95x11.20x12.62x10.73x2.90x13.95x
Total Assets383,285,000,000$380,364,000,000$384,711,000,000$381,164,000,000$379,146,000,000$380,158,000,000$380,255,000,000$384,830,000,000$379,955,000,000$377,716,000,000$379,680,000,000$375,090,000,000$370,147,000,000$365,716,000,000$366,596,000,000$353,457,000,000$349,190,000,000$345,573,000,000$316,481,000,000$296,994,000,000$293,259,000,000$294,500,000,000$291,727,000,000$284,875,000,000$283,108,000,000$283,947,000,000$264,829,000,000$265,562,000,000$263,303,000,000$264,516,000,000$257,143,000,000$254,682,000,000$252,978,000,000$246,731,000,000$244,180,000,000$239,498,000,000$231,870,000,000$244,587,000,000$244,175,000,000$242,073,000,000$240,753,000,000$235,790,000,000$232,616,000,000$226,293,000,000$224,427,000,000$221,562,000,000$274,098,000,000$
Total Assets QoQ2,921,000,000$(4,347,000,000$)3,547,000,000$2,018,000,000$(1,012,000,000$)(97,000,000$)(4,575,000,000$)4,875,000,000$2,239,000,000$(1,964,000,000$)4,590,000,000$4,943,000,000$4,431,000,000$(880,000,000$)13,139,000,000$4,267,000,000$3,617,000,000$29,092,000,000$19,487,000,000$3,735,000,000$(1,241,000,000$)2,773,000,000$6,852,000,000$1,767,000,000$(839,000,000$)19,118,000,000$(733,000,000$)2,259,000,000$(1,213,000,000$)7,373,000,000$2,461,000,000$1,704,000,000$6,247,000,000$2,551,000,000$4,682,000,000$7,628,000,000$(12,717,000,000$)412,000,000$2,102,000,000$1,320,000,000$4,963,000,000$3,174,000,000$6,323,000,000$1,866,000,000$2,865,000,000$(52,536,000,000$)(2,577,000,000$)
Total Assets YoY4,139,000,000$206,000,000$4,456,000,000$(3,666,000,000$)(809,000,000$)2,442,000,000$575,000,000$9,740,000,000$9,808,000,000$12,000,000,000$13,084,000,000$21,633,000,000$20,957,000,000$20,143,000,000$50,115,000,000$56,463,000,000$55,931,000,000$51,073,000,000$24,754,000,000$12,119,000,000$10,151,000,000$10,553,000,000$26,898,000,000$19,313,000,000$19,805,000,000$19,431,000,000$7,686,000,000$10,880,000,000$10,325,000,000$17,785,000,000$12,963,000,000$15,184,000,000$21,108,000,000$2,144,000,000$5,000,000$(2,575,000,000$)(8,883,000,000$)8,797,000,000$11,559,000,000$15,780,000,000$16,326,000,000$14,228,000,000$(41,482,000,000$)(50,382,000,000$)1,081,000,000$(4,624,000,000$)48,876,000,000$
Total Liabilities278,924,000,000$278,327,000,000$284,136,000,000$283,496,000,000$281,607,000,000$284,432,000,000$286,456,000,000$285,742,000,000$283,453,000,000$283,497,000,000$287,217,000,000$286,307,000,000$282,790,000,000$280,541,000,000$283,396,000,000$274,968,000,000$274,078,000,000$272,890,000,000$247,209,000,000$230,464,000,000$229,146,000,000$232,847,000,000$228,892,000,000$224,563,000,000$225,161,000,000$226,487,000,000$210,119,000,000$209,475,000,000$209,728,000,000$212,171,000,000$212,456,000,000$226,231,000,000$226,217,000,000$221,694,000,000$220,148,000,000$217,515,000,000$211,126,000,000$224,484,000,000$226,333,000,000$227,531,000,000$227,879,000,000$225,031,000,000$218,940,000,000$208,325,000,000$208,415,000,000$207,711,000,000$178,682,000,000$
Total Liabilities QoQ597,000,000$(5,809,000,000$)640,000,000$1,889,000,000$(2,825,000,000$)(2,024,000,000$)714,000,000$2,289,000,000$(44,000,000$)(3,720,000,000$)910,000,000$3,517,000,000$2,249,000,000$(2,855,000,000$)8,428,000,000$890,000,000$1,188,000,000$25,681,000,000$16,745,000,000$1,318,000,000$(3,701,000,000$)3,955,000,000$4,329,000,000$(598,000,000$)(1,326,000,000$)16,368,000,000$644,000,000$(253,000,000$)(2,443,000,000$)(285,000,000$)(13,775,000,000$)14,000,000$4,523,000,000$1,546,000,000$2,633,000,000$6,389,000,000$(13,358,000,000$)(1,849,000,000$)(1,198,000,000$)(348,000,000$)2,848,000,000$6,091,000,000$10,615,000,000$(90,000,000$)704,000,000$29,029,000,000$(7,728,000,000$)
Total Liabilities YoY(2,683,000,000$)(6,105,000,000$)(2,320,000,000$)(2,246,000,000$)(1,846,000,000$)935,000,000$(761,000,000$)(565,000,000$)663,000,000$2,956,000,000$3,821,000,000$11,339,000,000$8,712,000,000$7,651,000,000$36,187,000,000$44,504,000,000$44,932,000,000$40,043,000,000$18,317,000,000$5,901,000,000$3,985,000,000$6,360,000,000$18,773,000,000$15,088,000,000$15,433,000,000$14,316,000,000$(2,337,000,000$)(16,756,000,000$)(16,489,000,000$)(9,523,000,000$)(7,692,000,000$)8,716,000,000$15,091,000,000$(2,790,000,000$)(6,185,000,000$)(10,016,000,000$)(16,753,000,000$)(547,000,000$)7,393,000,000$19,206,000,000$19,464,000,000$17,320,000,000$40,258,000,000$21,915,000,000$72,225,000,000$69,113,000,000$38,993,000,000$
Current Ratio.64x.61x.63x.66x.63x.71x.69x.68x.73x.75x.75x.75x.76x.76x.78x.97x.89x1.02x1.38x1.07x.96x.99x.84x.89x.87x.87x.91x.97x.96x.98x.91x1.07x1.04x1.02x.87x.85x.61x.71x.64x.63x.70x.80x1.05x.92x.86x.92x2.62x
Total Current Assets38,846,000,000$37,353,000,000$40,523,000,000$40,641,000,000$38,056,000,000$37,957,000,000$36,814,000,000$38,119,000,000$37,388,000,000$35,722,000,000$37,857,000,000$39,746,000,000$37,499,000,000$35,580,000,000$36,728,000,000$40,277,000,000$35,626,000,000$39,647,000,000$54,594,000,000$38,572,000,000$37,333,000,000$40,705,000,000$37,473,000,000$34,895,000,000$33,308,000,000$33,397,000,000$34,636,000,000$33,154,000,000$30,876,000,000$31,025,000,000$29,913,000,000$30,867,000,000$28,823,000,000$27,158,000,000$26,395,000,000$25,621,000,000$20,844,000,000$23,615,000,000$22,355,000,000$21,768,000,000$21,502,000,000$22,836,000,000$29,499,000,000$24,773,000,000$22,887,000,000$23,272,000,000$70,994,000,000$
Total Current Assets QoQ1,493,000,000$(3,170,000,000$)(118,000,000$)2,585,000,000$99,000,000$1,143,000,000$(1,305,000,000$)731,000,000$1,666,000,000$(2,135,000,000$)(1,889,000,000$)2,247,000,000$1,919,000,000$(1,148,000,000$)(3,549,000,000$)4,651,000,000$(4,021,000,000$)(14,947,000,000$)16,022,000,000$1,239,000,000$(3,372,000,000$)3,232,000,000$2,578,000,000$1,587,000,000$(89,000,000$)(1,239,000,000$)1,482,000,000$2,278,000,000$(149,000,000$)1,112,000,000$(954,000,000$)2,044,000,000$1,665,000,000$763,000,000$774,000,000$4,777,000,000$(2,771,000,000$)1,260,000,000$587,000,000$266,000,000$(1,334,000,000$)(6,663,000,000$)4,726,000,000$1,886,000,000$(385,000,000$)(47,722,000,000$)(2,711,000,000$)
Total Current Liabilities60,952,000,000$61,066,000,000$64,771,000,000$61,816,000,000$60,806,000,000$53,631,000,000$53,223,000,000$55,677,000,000$51,404,000,000$47,768,000,000$50,171,000,000$53,141,000,000$49,224,000,000$46,585,000,000$47,160,000,000$41,358,000,000$40,078,000,000$38,730,000,000$39,660,000,000$36,185,000,000$38,886,000,000$41,057,000,000$44,868,000,000$39,209,000,000$38,214,000,000$38,607,000,000$37,930,000,000$34,167,000,000$32,329,000,000$31,615,000,000$33,037,000,000$28,930,000,000$27,758,000,000$26,664,000,000$30,340,000,000$30,298,000,000$34,408,000,000$33,312,000,000$35,052,000,000$34,492,000,000$30,645,000,000$28,713,000,000$27,987,000,000$26,889,000,000$26,493,000,000$25,353,000,000$27,050,000,000$
Total Current Liabilities QoQ(114,000,000$)(3,705,000,000$)2,955,000,000$1,010,000,000$7,175,000,000$408,000,000$(2,454,000,000$)4,273,000,000$3,636,000,000$(2,403,000,000$)(2,970,000,000$)3,917,000,000$2,639,000,000$(575,000,000$)5,802,000,000$1,280,000,000$1,348,000,000$(930,000,000$)3,475,000,000$(2,701,000,000$)(2,171,000,000$)(3,811,000,000$)5,659,000,000$995,000,000$(393,000,000$)677,000,000$3,763,000,000$1,838,000,000$714,000,000$(1,422,000,000$)4,107,000,000$1,172,000,000$1,094,000,000$(3,676,000,000$)42,000,000$(4,110,000,000$)1,096,000,000$(1,740,000,000$)560,000,000$3,847,000,000$1,932,000,000$726,000,000$1,098,000,000$396,000,000$1,140,000,000$(1,697,000,000$)(3,241,000,000$)
Debt to Asset Ratio.73x.73x.74x.74x.74x.75x.75x.74x.75x.75x.76x.76x.76x.77x.77x.78x.78x.79x.78x.78x.78x.79x.78x.79x.80x.80x.79x.79x.80x.80x.83x.89x.89x.90x.90x.91x.91x.92x.93x.94x.95x.95x.94x.92x.93x.94x.65x
Long Term Debt123,929,000,000$121,020,000,000$119,926,000,000$128,878,000,000$126,022,000,000$136,104,000,000$136,363,000,000$134,441,000,000$137,871,000,000$140,772,000,000$139,509,000,000$132,912,000,000$136,184,000,000$139,961,000,000$142,500,000,000$142,444,000,000$143,996,000,000$149,700,000,000$122,257,000,000$109,790,000,000$106,190,000,000$106,561,000,000$99,932,000,000$101,102,000,000$103,971,000,000$104,434,000,000$105,873,000,000$106,440,000,000$109,174,000,000$112,734,000,000$113,642,000,000$115,317,000,000$116,390,000,000$112,839,000,000$105,433,000,000$102,739,000,000$92,922,000,000$103,615,000,000$103,240,000,000$105,060,000,000$109,465,000,000$108,949,000,000$110,536,000,000$107,627,000,000$107,696,000,000$107,617,000,000$89,658,000,000$
Long Term Debt QoQ2,909,000,000$1,094,000,000$(8,952,000,000$)2,856,000,000$(10,082,000,000$)(259,000,000$)1,922,000,000$(3,430,000,000$)(2,901,000,000$)1,263,000,000$6,597,000,000$(3,272,000,000$)(3,777,000,000$)(2,539,000,000$)56,000,000$(1,552,000,000$)(5,704,000,000$)27,443,000,000$12,467,000,000$3,600,000,000$(371,000,000$)6,629,000,000$(1,170,000,000$)(2,869,000,000$)(463,000,000$)(1,439,000,000$)(567,000,000$)(2,734,000,000$)(3,560,000,000$)(908,000,000$)(1,675,000,000$)(1,073,000,000$)3,551,000,000$7,406,000,000$2,694,000,000$9,817,000,000$(10,693,000,000$)375,000,000$(1,820,000,000$)(4,405,000,000$)516,000,000$(1,587,000,000$)2,909,000,000$(69,000,000$)79,000,000$17,959,000,000$(1,280,000,000$)
Long Term Debt YoY(2,093,000,000$)(15,084,000,000$)(16,437,000,000$)(5,563,000,000$)(11,849,000,000$)(4,668,000,000$)(3,146,000,000$)1,529,000,000$1,687,000,000$811,000,000$(2,991,000,000$)(9,532,000,000$)(7,812,000,000$)(9,739,000,000$)20,243,000,000$32,654,000,000$37,806,000,000$43,139,000,000$22,325,000,000$8,688,000,000$2,219,000,000$2,127,000,000$(5,941,000,000$)(5,338,000,000$)(5,203,000,000$)(8,300,000,000$)(7,769,000,000$)(8,877,000,000$)(7,216,000,000$)(105,000,000$)8,209,000,000$12,578,000,000$23,468,000,000$9,224,000,000$2,193,000,000$(2,321,000,000$)(16,543,000,000$)(5,334,000,000$)(7,296,000,000$)(2,567,000,000$)1,769,000,000$1,332,000,000$20,878,000,000$16,689,000,000$65,905,000,000$65,624,000,000$42,040,000,000$
Capital Lease Obligations24,343,000,000$24,268,000,000$25,692,000,000$27,062,000,000$27,113,000,000$27,241,000,000$21,485,000,000$21,173,000,000$21,408,000,000$21,968,000,000$
Interest Expenses1,698,000,000$1,635,000,000$1,599,000,000$1,433,000,000$1,285,000,000$1,207,000,000$1,105,000,000$937,000,000$785,000,000$786,000,000$739,000,000$801,000,000$844,000,000$1,101,000,000$1,080,000,000$1,044,000,000$1,089,000,000$1,034,000,000$1,159,000,000$1,146,000,000$1,215,000,000$1,210,000,000$1,199,000,000$1,211,000,000$1,222,000,000$1,201,000,000$1,219,000,000$1,164,000,000$1,218,000,000$1,132,000,000$1,137,000,000$1,038,000,000$1,013,000,000$1,188,000,000$1,178,000,000$1,202,000,000$1,208,000,000$1,332,000,000$1,282,000,000$1,255,000,000$1,164,000,000$1,214,000,000$1,061,000,000$
Cash and Cash Equivalents3,435,000,000$2,257,000,000$4,194,000,000$4,987,000,000$2,432,000,000$2,365,000,000$2,065,000,000$4,210,000,000$4,803,000,000$2,234,000,000$2,605,000,000$2,082,000,000$1,857,000,000$1,661,000,000$2,921,000,000$9,936,000,000$4,657,000,000$10,205,000,000$22,171,000,000$8,983,000,000$7,882,000,000$7,047,000,000$2,594,000,000$3,020,000,000$1,949,000,000$2,322,000,000$2,745,000,000$2,538,000,000$1,750,000,000$1,923,000,000$2,079,000,000$4,487,000,000$4,583,000,000$4,307,000,000$2,880,000,000$6,441,000,000$2,857,000,000$5,846,000,000$4,470,000,000$3,875,000,000$3,008,000,000$4,386,000,000$10,598,000,000$7,218,000,000$5,776,000,000$2,907,000,000$53,528,000,000$
Cash and Cash Equivalents QoQ1,178,000,000$(1,937,000,000$)(793,000,000$)2,555,000,000$67,000,000$300,000,000$(2,145,000,000$)(593,000,000$)2,569,000,000$(371,000,000$)523,000,000$225,000,000$196,000,000$(1,260,000,000$)(7,015,000,000$)5,279,000,000$(5,548,000,000$)(11,966,000,000$)13,188,000,000$1,101,000,000$835,000,000$4,453,000,000$(426,000,000$)1,071,000,000$(373,000,000$)(423,000,000$)207,000,000$788,000,000$(173,000,000$)(156,000,000$)(2,408,000,000$)(96,000,000$)276,000,000$1,427,000,000$(3,561,000,000$)3,584,000,000$(2,989,000,000$)1,376,000,000$595,000,000$867,000,000$(1,378,000,000$)(6,212,000,000$)3,380,000,000$1,442,000,000$2,869,000,000$(50,621,000,000$)(3,182,000,000$)
Cash and Cash Equivalents YoY1,003,000,000$(108,000,000$)2,129,000,000$777,000,000$(2,371,000,000$)131,000,000$(540,000,000$)2,128,000,000$2,946,000,000$573,000,000$(316,000,000$)(7,854,000,000$)(2,800,000,000$)(8,544,000,000$)(19,250,000,000$)953,000,000$(3,225,000,000$)3,158,000,000$19,577,000,000$5,963,000,000$5,933,000,000$4,725,000,000$(151,000,000$)482,000,000$199,000,000$399,000,000$666,000,000$(1,949,000,000$)(2,833,000,000$)(2,384,000,000$)(801,000,000$)(1,954,000,000$)1,726,000,000$(1,539,000,000$)(1,590,000,000$)2,566,000,000$(151,000,000$)1,460,000,000$(6,128,000,000$)(3,343,000,000$)(2,768,000,000$)1,479,000,000$(42,930,000,000$)(49,492,000,000$)3,988,000,000$(2,568,000,000$)50,435,000,000$
Interest Income