Valuation for XOM - findataslice
 EXXON MOBIL 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 Stock114.22$112.74$107.76$118.94$107.62$117.22$115.11$116.23$99.99$117.65$107.24$109.58$110.31$87.45$85.80$82.64$61.20$58.82$63.13$55.81$41.25$34.39$44.69$37.94$69.80$70.59$76.67$80.85$68.17$85.02$82.82$74.64$83.80$81.98$
Market Cap of Common Stock486,898,545,000$480,610,620,000$464,445,600,000$516,097,705,648$472,989,900,000$520,808,460,000$453,878,730,000$461,182,543,803$396,260,370,000$470,932,935,000$433,571,320,000$446,098,534,985$454,256,580,000$364,491,600,000$361,475,400,000$349,864,078,333$259,099,630,000$249,043,880,000$267,271,250,000$236,270,695,160$174,405,000,000$145,400,920,000$188,949,320,000$160,569,316,827$295,302,645,000$298,645,135,000$324,390,770,000$342,383,776,546$288,631,780,000$359,974,680,000$350,638,710,000$316,284,175,548$355,060,600,000$347,349,260,000$
Market Cap of Common Stock QoQ%1.31%3.48%(10.01%)9.11%(9.18%)14.75%(1.58%)16.38%(15.86%)8.62%(2.81%)(1.80%)24.63%.83%3.32%35.03%4.04%(6.82%)13.12%35.47%19.95%(23.05%)17.68%(45.63%)(1.12%)(7.94%)(5.26%)18.62%(19.82%)2.66%10.86%(10.92%)2.22%
Market Cap of Common Stock YoY%2.94%(7.72%)2.33%11.91%19.36%10.59%4.68%3.38%(12.77%)29.20%19.95%27.51%75.32%46.36%35.25%48.08%48.56%71.28%41.45%47.15%(40.94%)(51.31%)(41.75%)(53.10%)2.31%(17.04%)(7.49%)8.25%(18.71%)3.64%
Common Shares Outstanding4,263,000,0004,310,000,0004,353,000,0004,395,000,0004,443,000,0003,943,000,0003,971,000,0003,963,000,0004,003,000,0004,043,000,0004,082,000,0004,118,000,0004,168,000,0004,213,000,0004,239,000,0004,234,000,0004,234,000,0004,234,000,0004,233,000,0004,228,000,0004,228,000,0004,228,000,0004,234,000,0004,231,000,0004,231,000,0004,231,000,0004,237,000,0004,234,000,0004,234,000,0004,234,000,0004,239,000,0004,237,000,0004,237,000,0004,237,000,0004,148,000,0004,147,000,0004,147,000,0004,147,000,0004,156,000,0004,163,000,0004,169,000,0004,181,000,0004,201,000,0004,235,000,0004,265,000,0004,294,374,7304,335,000,000
Common Shares Outstanding QoQ%(1.09%)(.99%)(.96%)(1.08%)12.68%(.71%).20%(1.00%)(.99%)(.96%)(.87%)(1.20%)(1.07%)(.61%).12%.00%.00%.02%.12%.00%.00%(.14%).07%.00%.00%(.14%).07%.00%.00%(.12%).05%.00%.00%2.15%.02%.00%.00%(.22%)(.17%)(.14%)(.29%)(.48%)(.80%)(.70%)(.68%)(.94%)(.77%)
Common Shares Outstanding YoY%(4.05%)9.31%9.62%10.90%10.99%(2.47%)(2.72%)(3.76%)(3.96%)(4.04%)(3.70%)(2.74%)(1.56%)(.50%).14%.14%.14%.14%(.02%)(.07%)(.07%)(.07%)(.07%)(.07%)(.07%)(.07%)(.05%)(.07%)(.07%)(.07%)2.19%2.17%2.17%2.17%(.19%)(.38%)(.53%)(.81%)(1.07%)(1.70%)(2.25%)(2.64%)(3.09%)(3.06%)(3.10%)(3.42%)(4.60%)
Total Revenue TTM338,078,000,000$349,632,000,000$349,585,000,000$350,503,000,000$351,247,000,000$338,982,000,000$339,543,000,000$350,628,000,000$366,380,000,000$396,850,000,000$400,940,000,000$386,816,000,000$352,196,000,000$306,874,000,000$276,692,000,000$241,125,000,000$214,658,000,000$180,992,000,000$178,574,000,000$195,860,000,000$213,857,000,000$249,071,000,000$255,583,000,000$260,812,000,000$271,577,000,000$275,542,000,000$279,332,000,000$283,592,000,000$268,755,000,000$253,325,000,000$244,363,000,000$2,700,000,000$4,205,000,000$4,511,000,000$5,670,000,000$5,495,000,000$3,836,000,000$3,492,000,000$
Total Revenue81,506,000,000$83,130,000,000$83,426,000,000$90,016,000,000$93,060,000,000$83,083,000,000$84,344,000,000$90,760,000,000$80,795,000,000$83,644,000,000$95,429,000,000$106,512,000,000$111,265,000,000$87,734,000,000$81,305,000,000$71,892,000,000$65,943,000,000$57,552,000,000$45,738,000,000$45,425,000,000$32,277,000,000$55,134,000,000$63,024,000,000$63,422,000,000$67,491,000,000$61,646,000,000$68,253,000,000$74,187,000,000$71,456,000,000$65,436,000,000$72,513,000,000$59,350,000,000$56,026,000,000$56,474,000,000$672,000,000$599,000,000$716,000,000$713,000,000$2,177,000,000$905,000,000$1,875,000,000$
Total Revenue QoQ%(1.95%)(.36%)(7.32%)(3.27%)12.01%(1.50%)(7.07%)12.33%(3.41%)(12.35%)(10.41%)(4.27%)26.82%7.91%13.09%9.02%14.58%25.83%.69%40.74%(41.46%)(12.52%)(.63%)(6.03%)9.48%(9.68%)(8.00%)3.82%9.20%(9.76%)22.18%5.93%(.79%)12.19%(16.34%).42%(67.25%)140.55%(51.73%)248.51%
Total Revenue YoY%(12.42%).06%(1.09%)(.82%)15.18%(.67%)(11.62%)(14.79%)(27.39%)(4.66%)17.37%48.16%68.73%52.44%77.76%58.27%104.30%4.39%(27.43%)(28.38%)(52.18%)(10.56%)(7.66%)(14.51%)(5.55%)(5.79%)(5.88%)25.00%27.54%15.87%(69.13%)(33.81%)(61.81%)32.53%320.27%61.32%5.63%
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%100.34%108.13%94.96%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%90.12%90.02%90.54%(787.65%)(823.21%)(812.85%)(954.56%)(261.55%)(719.45%)(308.69%)
Earnings to Common Shareholders TTM31,015,000,000$33,173,000,000$33,680,000,000$33,700,000,000$34,160,000,000$32,800,000,000$36,010,000,000$41,130,000,000$51,720,000,000$61,690,000,000$55,740,000,000$51,860,000,000$38,950,000,000$25,790,000,000$23,040,000,000$(5,900,000,000$)(13,330,000,000$)(19,100,000,000$)(22,440,000,000$)3,320,000,000$7,170,000,000$11,380,000,000$14,340,000,000$14,650,000,000$17,720,000,000$18,540,000,000$20,840,000,000$23,220,000,000$20,950,000,000$20,350,000,000$19,710,000,000$13,010,000,000$11,690,000,000$10,040,000,000$7,840,000,000$8,940,000,000$10,530,000,000$13,020,000,000$16,150,000,000$19,940,000,000$23,770,000,000$28,360,000,000$32,520,000,000$34,300,000,000$34,100,000,000$32,180,000,000$32,580,000,000$
Earnings to Common Shareholders7,082,000,000$7,713,000,000$7,610,000,000$8,610,000,000$9,240,000,000$8,220,000,000$7,630,000,000$9,070,000,000$7,880,000,000$11,430,000,000$12,750,000,000$19,660,000,000$17,850,000,000$5,480,000,000$8,870,000,000$6,750,000,000$4,690,000,000$2,730,000,000$(20,070,000,000$)(680,000,000$)(1,080,000,000$)(610,000,000$)5,690,000,000$3,170,000,000$3,130,000,000$2,350,000,000$6,000,000,000$6,240,000,000$3,950,000,000$4,650,000,000$8,380,000,000$3,970,000,000$3,350,000,000$4,010,000,000$1,680,000,000$2,650,000,000$1,700,000,000$1,810,000,000$2,780,000,000$4,240,000,000$4,190,000,000$4,940,000,000$6,570,000,000$8,070,000,000$8,780,000,000$9,100,000,000$8,350,000,000$
Earnings to Common Shareholders QoQ%(8.18%)1.35%(11.61%)(6.82%)12.41%7.73%(15.88%)15.10%(31.06%)(10.35%)(35.15%)10.14%225.73%(38.22%)31.41%43.92%71.80%113.60%(2,851.47%)37.04%(77.05%)(110.72%)79.50%1.28%33.19%(60.83%)(3.85%)57.98%(15.05%)(44.51%)111.08%18.51%(16.46%)138.69%(36.60%)55.88%(6.08%)(34.89%)(34.43%)1.19%(15.18%)(24.81%)(18.59%)(8.09%)(3.52%)8.98%6.10%
Earnings to Common Shareholders YoY%(23.36%)(6.17%)(.26%)(5.07%)17.26%(28.08%)(40.16%)(53.87%)(55.85%)108.58%43.74%191.26%280.60%100.73%144.20%1,092.65%534.26%547.54%(452.72%)(121.45%)(134.51%)(125.96%)(5.17%)(49.20%)(20.76%)(49.46%)(28.40%)57.18%17.91%15.96%398.81%49.81%97.06%121.55%(39.57%)(37.50%)(59.43%)(63.36%)(57.69%)(47.46%)(52.28%)(45.71%)(21.32%)2.54%27.99%(4.21%)(16.08%)
Profit Margin8.69%9.28%9.12%9.57%9.93%9.89%9.05%9.99%9.75%13.67%13.36%18.46%16.04%6.25%10.91%9.39%7.11%4.74%(43.88%)(1.50%)(3.35%)(1.11%)9.03%5.00%4.64%3.81%8.79%8.41%5.53%7.11%11.56%6.69%5.98%7.10%623.51%824.71%917.60%1,131.84%403.31%1,005.53%445.33%
Equity to Common Shareholders262,593,000,000$262,720,000,000$263,705,000,000$268,592,000,000$268,405,000,000$205,250,000,000$204,802,000,000$199,703,000,000$199,046,000,000$198,685,000,000$195,049,000,000$186,100,000,000$177,316,000,000$169,215,000,000$168,577,000,000$160,589,000,000$158,571,000,000$156,974,000,000$157,150,000,000$177,400,000,000$180,183,000,000$182,079,000,000$191,650,000,000$189,915,000,000$191,377,000,000$191,222,000,000$191,794,000,000$190,365,000,000$187,222,000,000$188,195,000,000$187,688,000,000$182,276,000,000$179,178,000,000$177,151,000,000$167,325,000,000$170,597,000,000$170,591,000,000$172,187,000,000$170,811,000,000$170,723,000,000$172,668,000,000$171,227,000,000$174,399,000,000$180,587,000,000$181,155,000,000$176,398,000,000$174,003,000,000$
Equity to Common Shareholders QoQ(127,000,000$)(985,000,000$)(4,887,000,000$)187,000,000$63,155,000,000$448,000,000$5,099,000,000$657,000,000$361,000,000$3,636,000,000$8,949,000,000$8,784,000,000$8,101,000,000$638,000,000$7,988,000,000$2,018,000,000$1,597,000,000$(176,000,000$)(20,250,000,000$)(2,783,000,000$)(1,896,000,000$)(9,571,000,000$)1,735,000,000$(1,462,000,000$)155,000,000$(572,000,000$)1,429,000,000$3,143,000,000$(973,000,000$)507,000,000$5,412,000,000$3,098,000,000$2,027,000,000$9,826,000,000$(3,272,000,000$)6,000,000$(1,596,000,000$)1,376,000,000$88,000,000$(1,945,000,000$)1,441,000,000$(3,172,000,000$)(6,188,000,000$)(568,000,000$)4,757,000,000$2,395,000,000$4,758,000,000$
Equity to Common Shareholders QoQ%(.05%)(.37%)(1.82%).07%30.77%.22%2.55%.33%.18%1.86%4.81%4.95%4.79%.38%4.97%1.27%1.02%(.11%)(11.42%)(1.55%)(1.04%)(4.99%).91%(.76%).08%(.30%).75%1.68%(.52%).27%2.97%1.73%1.14%5.87%(1.92%).00%(.93%).81%.05%(1.13%).84%(1.82%)(3.43%)(.31%)2.70%1.38%2.81%
Equity to Common Shareholders YoY(5,812,000,000$)57,470,000,000$58,903,000,000$68,889,000,000$69,359,000,000$6,565,000,000$9,753,000,000$13,603,000,000$21,730,000,000$29,470,000,000$26,472,000,000$25,511,000,000$18,745,000,000$12,241,000,000$11,427,000,000$(16,811,000,000$)(21,612,000,000$)(25,105,000,000$)(34,500,000,000$)(12,515,000,000$)(11,194,000,000$)(9,143,000,000$)(144,000,000$)(450,000,000$)4,155,000,000$3,027,000,000$4,106,000,000$8,089,000,000$8,044,000,000$11,044,000,000$20,363,000,000$11,679,000,000$8,587,000,000$4,964,000,000$(3,486,000,000$)(126,000,000$)(2,077,000,000$)960,000,000$(3,588,000,000$)(9,864,000,000$)(8,487,000,000$)(5,171,000,000$)396,000,000$11,342,000,000$15,508,000,000$9,397,000,000$8,140,000,000$
Equity to Common Shareholders YoY%(2.17%)28.00%28.76%34.50%34.85%3.30%5.00%7.31%12.26%17.42%15.70%15.89%11.82%7.80%7.27%(9.48%)(11.99%)(13.79%)(18.00%)(6.59%)(5.85%)(4.78%)(.08%)(.24%)2.22%1.61%2.19%4.44%4.49%6.23%12.17%6.85%5.03%2.88%(2.04%)(.07%)(1.20%).56%(2.06%)(5.46%)(4.69%)(2.93%).23%6.70%9.36%5.63%4.91%
Dividends Paid4,599,000,000$4,476,000,000$4,449,000,000$4,423,000,000$4,516,000,000$3,974,000,000$3,859,000,000$3,881,000,000$3,879,000,000$3,853,000,000$3,843,000,000$3,753,000,000$3,790,000,000$3,820,000,000$3,821,000,000$3,774,000,000$3,781,000,000$3,772,000,000$3,766,000,000$3,760,000,000$3,763,000,000$3,764,000,000$3,751,000,000$3,773,000,000$3,772,000,000$3,548,000,000$3,553,000,000$3,560,000,000$3,594,000,000$3,334,000,000$3,334,000,000$3,337,000,000$3,336,000,000$3,178,000,000$3,173,000,000$3,170,000,000$3,176,000,000$3,096,000,000$3,097,000,000$3,099,000,000$3,114,000,000$2,950,000,000$3,000,000,000$2,987,000,000$3,039,000,000$2,790,000,000$2,829,000,000$
Additional Paid-In Capital QoQ
Treasury Stock236,080,000,000$231,587,000,000$227,529,000,000$225,464,000,000$225,771,000,000$225,771,000,000$225,773,000,000$225,776,000,000$226,136,000,000$226,136,000,000$226,137,000,000$225,835,000,000$225,970,000,000$225,970,000,000$225,970,000,000$225,553,000,000$225,674,000,000$225,673,000,000$225,671,000,000$225,246,000,000$225,305,000,000$225,305,000,000$225,292,000,000$230,424,000,000$230,449,000,000$230,451,000,000$230,454,000,000$229,734,000,000$229,102,000,000$228,601,000,000$227,598,000,000$225,820,000,000$222,636,000,000$219,635,000,000$216,638,000,000$212,781,000,000$
Treasury Stock QoQ4,493,000,000$4,058,000,000$2,065,000,000$(307,000,000$)0$(2,000,000$)(3,000,000$)(360,000,000$)0$(1,000,000$)302,000,000$(135,000,000$)0$0$417,000,000$(121,000,000$)1,000,000$2,000,000$425,000,000$(59,000,000$)0$13,000,000$(5,132,000,000$)(25,000,000$)(2,000,000$)(3,000,000$)720,000,000$632,000,000$501,000,000$1,003,000,000$1,778,000,000$3,184,000,000$3,001,000,000$2,997,000,000$3,857,000,000$3,183,000,000$
Price to Sales1.44x1.42x1.37x1.48x1.35x1.49x1.29x1.36x1.17x1.34x1.18x1.12x1.13x.94x1.03x1.14x.94x1.03x1.25x1.31x.98x.74x.88x.64x1.16x1.15x1.19x1.24x1.03x1.27x1.30x1.25x1.45x
Price to Earnings15.70x15.50x14.97x15.56x14.04x15.45x13.29x14.06x11.00x11.45x8.38x7.23x8.15x7.03x9.28x13.57x11.25x----43.80x26.35x14.11x20.59x20.39x18.31x18.47x13.85x15.50x16.74x15.54x18.01x26.70x
Price to Book1.85x1.83x1.77x1.96x1.79x1.94x1.69x2.25x1.93x2.36x2.18x2.25x2.33x1.96x2.04x2.07x1.54x1.55x1.69x1.51x1.11x.82x1.05x.88x1.54x1.57x1.70x1.79x1.50x1.89x1.87x1.68x1.89x1.91x
Goodwill
Goodwill QoQ%
Goodwill YoY%
Other Intangible Assets
Other Intangible Assets QoQ
Amortization of Intangible Assets
Forward Price to Sales MRQ1.49x1.47x1.42x1.55x1.42x1.45x1.22x1.39x1.17x1.30x1.34x1.33x1.19x.86x.81x1.00x.80x.87x1.01x1.03x.95x.80x1.46x.73x1.17x1.18x1.20x1.39x1.06x1.21x1.23x1.21x1.22x1.46x
Forward Price to Earnings MRQ17.19x16.97x16.40x16.73x15.54x15.12x12.28x14.03x12.98x12.98x13.76x9.76x8.91x4.63x5.06x15.96x7.30x9.22x14.25x21.64x----12.97x23.55x25.91x36.42x12.03x14.42x22.19x17.00x10.59x21.87x
Total Assets447,597,000,000$451,908,000,000$453,475,000,000$461,916,000,000$460,707,000,000$377,918,000,000$376,317,000,000$372,259,000,000$363,248,000,000$369,371,000,000$369,067,000,000$370,152,000,000$367,774,000,000$354,771,000,000$338,923,000,000$336,688,000,000$337,289,000,000$333,770,000,000$332,750,000,000$358,043,000,000$361,495,000,000$355,804,000,000$362,597,000,000$359,361,000,000$360,729,000,000$356,189,000,000$346,196,000,000$354,628,000,000$348,790,000,000$348,826,000,000$348,691,000,000$349,427,000,000$343,012,000,000$344,209,000,000$330,314,000,000$339,386,000,000$342,473,000,000$342,789,000,000$336,758,000,000$340,662,000,000$348,260,000,000$342,961,000,000$349,493,000,000$352,764,000,000$358,586,000,000$353,033,000,000$346,808,000,000$
Total Assets QoQ(4,311,000,000$)(1,567,000,000$)(8,441,000,000$)1,209,000,000$82,789,000,000$1,601,000,000$4,058,000,000$9,011,000,000$(6,123,000,000$)304,000,000$(1,085,000,000$)2,378,000,000$13,003,000,000$15,848,000,000$2,235,000,000$(601,000,000$)3,519,000,000$1,020,000,000$(25,293,000,000$)(3,452,000,000$)5,691,000,000$(6,793,000,000$)3,236,000,000$(1,368,000,000$)4,540,000,000$9,993,000,000$(8,432,000,000$)5,838,000,000$(36,000,000$)135,000,000$(736,000,000$)6,415,000,000$(1,197,000,000$)13,895,000,000$(9,072,000,000$)(3,087,000,000$)(316,000,000$)6,031,000,000$(3,904,000,000$)(7,598,000,000$)5,299,000,000$(6,532,000,000$)(3,271,000,000$)(5,822,000,000$)5,553,000,000$6,225,000,000$(756,000,000$)
Total Assets YoY(13,110,000,000$)73,990,000,000$77,158,000,000$89,657,000,000$97,459,000,000$8,547,000,000$7,250,000,000$2,107,000,000$(4,526,000,000$)14,600,000,000$30,144,000,000$33,464,000,000$30,485,000,000$21,001,000,000$6,173,000,000$(21,355,000,000$)(24,206,000,000$)(22,034,000,000$)(29,847,000,000$)(1,318,000,000$)766,000,000$(385,000,000$)16,401,000,000$4,733,000,000$11,939,000,000$7,363,000,000$(2,495,000,000$)5,201,000,000$5,778,000,000$4,617,000,000$18,377,000,000$10,041,000,000$539,000,000$1,420,000,000$(6,444,000,000$)(1,276,000,000$)(5,787,000,000$)(172,000,000$)(12,735,000,000$)(12,102,000,000$)(10,326,000,000$)(10,072,000,000$)2,685,000,000$5,200,000,000$16,971,000,000$13,394,000,000$13,013,000,000$
Total Liabilities177,635,000,000$182,102,000,000$182,869,000,000$185,516,000,000$184,441,000,000$164,866,000,000$163,779,000,000$164,726,000,000$156,251,000,000$162,957,000,000$166,594,000,000$177,109,000,000$183,266,000,000$178,245,000,000$163,240,000,000$169,182,000,000$171,733,000,000$169,669,000,000$168,620,000,000$173,431,000,000$174,342,000,000$167,061,000,000$163,659,000,000$162,252,000,000$162,264,000,000$158,168,000,000$147,668,000,000$157,797,000,000$155,257,000,000$153,915,000,000$154,191,000,000$160,229,000,000$157,174,000,000$160,438,000,000$156,484,000,000$162,376,000,000$165,598,000,000$164,291,000,000$159,948,000,000$163,823,000,000$169,262,000,000$165,515,000,000$168,429,000,000$165,269,000,000$170,455,000,000$170,142,000,000$166,313,000,000$
Total Liabilities QoQ(4,467,000,000$)(767,000,000$)(2,647,000,000$)1,075,000,000$19,575,000,000$1,087,000,000$(947,000,000$)8,475,000,000$(6,706,000,000$)(3,637,000,000$)(10,515,000,000$)(6,157,000,000$)5,021,000,000$15,005,000,000$(5,942,000,000$)(2,551,000,000$)2,064,000,000$1,049,000,000$(4,811,000,000$)(911,000,000$)7,281,000,000$3,402,000,000$1,407,000,000$(12,000,000$)4,096,000,000$10,500,000,000$(10,129,000,000$)2,540,000,000$1,342,000,000$(276,000,000$)(6,038,000,000$)3,055,000,000$(3,264,000,000$)3,954,000,000$(5,892,000,000$)(3,222,000,000$)1,307,000,000$4,343,000,000$(3,875,000,000$)(5,439,000,000$)3,747,000,000$(2,914,000,000$)3,160,000,000$(5,186,000,000$)313,000,000$3,829,000,000$(5,773,000,000$)
Total Liabilities YoY(6,806,000,000$)17,236,000,000$19,090,000,000$20,790,000,000$28,190,000,000$1,909,000,000$(2,815,000,000$)(12,383,000,000$)(27,015,000,000$)(15,288,000,000$)3,354,000,000$7,927,000,000$11,533,000,000$8,576,000,000$(5,380,000,000$)(4,249,000,000$)(2,609,000,000$)2,608,000,000$4,961,000,000$11,179,000,000$12,078,000,000$8,893,000,000$15,991,000,000$4,455,000,000$7,007,000,000$4,253,000,000$(6,523,000,000$)(2,432,000,000$)(1,917,000,000$)(6,523,000,000$)(2,293,000,000$)(2,147,000,000$)(8,424,000,000$)(3,853,000,000$)(3,464,000,000$)(1,447,000,000$)(3,664,000,000$)(1,224,000,000$)(8,481,000,000$)(1,446,000,000$)(1,193,000,000$)(4,627,000,000$)2,116,000,000$(6,817,000,000$)428,000,000$3,580,000,000$4,178,000,000$
Current Ratio1.25x1.24x1.31x1.35x1.36x1.38x1.48x1.42x1.48x1.46x1.41x1.34x1.16x1.07x1.04x.90x.85x.80x.80x.86x.93x.78x.78x.78x.74x.77x.84x.83x.81x.80x.82x.85x.83x.81x.87x.86x.89x.91x.79x.86x.88x.91x.82x.89x.92x.88x.83x
Total Current Assets85,108,000,000$91,233,000,000$91,990,000,000$94,349,000,000$96,238,000,000$99,377,000,000$96,609,000,000$101,142,000,000$91,760,000,000$97,224,000,000$97,631,000,000$99,289,000,000$93,163,000,000$77,255,000,000$59,154,000,000$55,555,000,000$52,842,000,000$48,195,000,000$44,893,000,000$48,693,000,000$53,016,000,000$50,249,000,000$50,052,000,000$50,008,000,000$51,743,000,000$51,576,000,000$47,973,000,000$53,975,000,000$50,555,000,000$48,315,000,000$47,134,000,000$45,752,000,000$42,180,000,000$43,131,000,000$41,416,000,000$42,945,000,000$45,828,000,000$44,251,000,000$42,623,000,000$47,234,000,000$51,647,000,000$50,658,000,000$52,910,000,000$58,595,000,000$64,013,000,000$61,864,000,000$59,308,000,000$
Total Current Assets QoQ(6,125,000,000$)(757,000,000$)(2,359,000,000$)(1,889,000,000$)(3,139,000,000$)2,768,000,000$(4,533,000,000$)9,382,000,000$(5,464,000,000$)(407,000,000$)(1,658,000,000$)6,126,000,000$15,908,000,000$18,101,000,000$3,599,000,000$2,713,000,000$4,647,000,000$3,302,000,000$(3,800,000,000$)(4,323,000,000$)2,767,000,000$197,000,000$44,000,000$(1,735,000,000$)167,000,000$3,603,000,000$(6,002,000,000$)3,420,000,000$2,240,000,000$1,181,000,000$1,382,000,000$3,572,000,000$(951,000,000$)1,715,000,000$(1,529,000,000$)(2,883,000,000$)1,577,000,000$1,628,000,000$(4,611,000,000$)(4,413,000,000$)989,000,000$(2,252,000,000$)(5,685,000,000$)(5,418,000,000$)2,149,000,000$2,556,000,000$(1,995,000,000$)
Total Current Liabilities68,161,000,000$73,829,000,000$70,307,000,000$69,993,000,000$70,763,000,000$71,921,000,000$65,316,000,000$71,186,000,000$61,815,000,000$66,666,000,000$69,045,000,000$74,057,000,000$80,110,000,000$72,059,000,000$56,643,000,000$61,856,000,000$62,238,000,000$60,150,000,000$56,363,000,000$56,468,000,000$57,270,000,000$64,773,000,000$63,989,000,000$64,195,000,000$70,287,000,000$66,632,000,000$57,138,000,000$65,288,000,000$62,447,000,000$60,306,000,000$57,771,000,000$53,777,000,000$50,949,000,000$53,374,000,000$47,638,000,000$50,021,000,000$51,504,000,000$48,726,000,000$53,976,000,000$54,828,000,000$58,372,000,000$55,933,000,000$64,633,000,000$65,984,000,000$69,529,000,000$70,108,000,000$71,724,000,000$
Total Current Liabilities QoQ(5,668,000,000$)3,522,000,000$314,000,000$(770,000,000$)(1,158,000,000$)6,605,000,000$(5,870,000,000$)9,371,000,000$(4,851,000,000$)(2,379,000,000$)(5,012,000,000$)(6,053,000,000$)8,051,000,000$15,416,000,000$(5,213,000,000$)(382,000,000$)2,088,000,000$3,787,000,000$(105,000,000$)(802,000,000$)(7,503,000,000$)784,000,000$(206,000,000$)(6,092,000,000$)3,655,000,000$9,494,000,000$(8,150,000,000$)2,841,000,000$2,141,000,000$2,535,000,000$3,994,000,000$2,828,000,000$(2,425,000,000$)5,736,000,000$(2,383,000,000$)(1,483,000,000$)2,778,000,000$(5,250,000,000$)(852,000,000$)(3,544,000,000$)2,439,000,000$(8,700,000,000$)(1,351,000,000$)(3,545,000,000$)(579,000,000$)(1,616,000,000$)(1,025,000,000$)
Debt to Asset Ratio.40x.40x.40x.40x.40x.44x.44x.44x.43x.44x.45x.48x.50x.50x.48x.50x.51x.51x.51x.48x.48x.47x.45x.45x.45x.44x.43x.44x.45x.44x.44x.46x.46x.47x.47x.48x.48x.48x.47x.48x.49x.48x.48x.47x.48x.48x.48x
Long Term Debt33,570,000,000$32,823,000,000$36,755,000,000$36,918,000,000$36,565,000,000$32,213,000,000$37,483,000,000$36,510,000,000$37,567,000,000$39,150,000,000$40,559,000,000$39,246,000,000$39,516,000,000$42,651,000,000$43,428,000,000$43,639,000,000$45,319,000,000$45,137,000,000$47,182,000,000$46,888,000,000$46,563,000,000$31,857,000,000$26,342,000,000$25,950,000,000$19,001,000,000$19,031,000,000$20,538,000,000$20,624,000,000$20,720,000,000$20,781,000,000$23,100,000,000$23,523,000,000$23,531,000,000$23,907,000,000$27,700,000,000$27,687,000,000$28,247,000,000$28,306,000,000$18,700,000,000$18,790,000,000$18,857,000,000$19,155,000,000$11,300,000,000$11,238,000,000$11,448,000,000$11,786,000,000$6,500,000,000$
Long Term Debt QoQ747,000,000$(3,932,000,000$)(163,000,000$)353,000,000$4,352,000,000$(5,270,000,000$)973,000,000$(1,057,000,000$)(1,583,000,000$)(1,409,000,000$)1,313,000,000$(270,000,000$)(3,135,000,000$)(777,000,000$)(211,000,000$)(1,680,000,000$)182,000,000$(2,045,000,000$)294,000,000$325,000,000$14,706,000,000$5,515,000,000$392,000,000$6,949,000,000$(30,000,000$)(1,507,000,000$)(86,000,000$)(96,000,000$)(61,000,000$)(2,319,000,000$)(423,000,000$)(8,000,000$)(376,000,000$)(3,793,000,000$)13,000,000$(560,000,000$)(59,000,000$)9,606,000,000$(90,000,000$)(67,000,000$)(298,000,000$)7,855,000,000$62,000,000$(210,000,000$)(338,000,000$)5,286,000,000$(514,000,000$)
Long Term Debt YoY(2,995,000,000$)610,000,000$(728,000,000$)408,000,000$(1,002,000,000$)(6,937,000,000$)(3,076,000,000$)(2,736,000,000$)(1,949,000,000$)(3,501,000,000$)(2,869,000,000$)(4,393,000,000$)(5,803,000,000$)(2,486,000,000$)(3,754,000,000$)(3,249,000,000$)(1,244,000,000$)13,280,000,000$20,840,000,000$20,938,000,000$27,562,000,000$12,826,000,000$5,804,000,000$5,326,000,000$(1,719,000,000$)(1,750,000,000$)(2,562,000,000$)(2,899,000,000$)(2,811,000,000$)(3,126,000,000$)(4,600,000,000$)(4,164,000,000$)(4,716,000,000$)(4,399,000,000$)9,000,000,000$8,897,000,000$9,390,000,000$9,151,000,000$7,400,000,000$7,552,000,000$7,409,000,000$7,369,000,000$4,800,000,000$4,224,000,000$4,350,000,000$4,725,000,000$(1,000,000,000$)
Capital Lease Obligations6,478,000,000$6,010,000,000$5,594,000,000$5,190,000,000$3,300,000,000$
Interest Expenses145,000,000$205,000,000$297,000,000$207,000,000$271,000,000$221,000,000$272,000,000$169,000,000$249,000,000$159,000,000$207,000,000$209,000,000$194,000,000$188,000,000$221,000,000$214,000,000$254,000,000$258,000,000$313,000,000$279,000,000$317,000,000$249,000,000$201,000,000$232,000,000$216,000,000$181,000,000$215,000,000$200,000,000$147,000,000$204,000,000$186,000,000$111,000,000$158,000,000$146,000,000$195,000,000$106,000,000$75,000,000$77,000,000$60,000,000$78,000,000$85,000,000$88,000,000$68,000,000$88,000,000$64,000,000$66,000,000$(152,000,000$)
Cash and Cash Equivalents14,352,000,000$17,036,000,000$23,029,000,000$26,926,000,000$26,460,000,000$33,320,000,000$31,539,000,000$32,944,000,000$29,528,000,000$32,651,000,000$29,640,000,000$30,407,000,000$18,861,000,000$11,074,000,000$6,802,000,000$4,768,000,000$3,465,000,000$3,515,000,000$4,364,000,000$8,832,000,000$12,576,000,000$11,412,000,000$3,089,000,000$5,351,000,000$4,213,000,000$4,586,000,000$3,042,000,000$5,669,000,000$3,430,000,000$4,125,000,000$3,177,000,000$4,266,000,000$4,042,000,000$4,897,000,000$3,657,000,000$5,093,000,000$4,358,000,000$4,846,000,000$3,705,000,000$4,296,000,000$4,343,000,000$5,184,000,000$4,616,000,000$4,962,000,000$6,083,000,000$5,601,000,000$4,644,000,000$
Cash and Cash Equivalents QoQ(2,684,000,000$)(5,993,000,000$)(3,897,000,000$)466,000,000$(6,860,000,000$)1,781,000,000$(1,405,000,000$)3,416,000,000$(3,123,000,000$)3,011,000,000$(767,000,000$)11,546,000,000$7,787,000,000$4,272,000,000$2,034,000,000$1,303,000,000$(50,000,000$)(849,000,000$)(4,468,000,000$)(3,744,000,000$)1,164,000,000$8,323,000,000$(2,262,000,000$)1,138,000,000$(373,000,000$)1,544,000,000$(2,627,000,000$)2,239,000,000$(695,000,000$)948,000,000$(1,089,000,000$)224,000,000$(855,000,000$)1,240,000,000$(1,436,000,000$)735,000,000$(488,000,000$)1,141,000,000$(591,000,000$)(47,000,000$)(841,000,000$)568,000,000$(346,000,000$)(1,121,000,000$)482,000,000$957,000,000$(666,000,000$)
Cash and Cash Equivalents YoY(12,108,000,000$)(16,284,000,000$)(8,510,000,000$)(6,018,000,000$)(3,068,000,000$)669,000,000$1,899,000,000$2,537,000,000$10,667,000,000$21,577,000,000$22,838,000,000$25,639,000,000$15,396,000,000$7,559,000,000$2,438,000,000$(4,064,000,000$)(9,111,000,000$)(7,897,000,000$)1,275,000,000$3,481,000,000$8,363,000,000$6,826,000,000$47,000,000$(318,000,000$)783,000,000$461,000,000$(135,000,000$)1,403,000,000$(612,000,000$)(772,000,000$)(480,000,000$)(827,000,000$)(316,000,000$)51,000,000$(48,000,000$)797,000,000$15,000,000$(338,000,000$)(911,000,000$)(666,000,000$)(1,740,000,000$)(417,000,000$)(28,000,000$)(348,000,000$)1,474,000,000$(613,000,000$)(4,938,000,000$)
Interest Income