Valuation for AAPL - findataslice
 Apple 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-282025-Mar-292024-Dec-282024-Sep-282024-Jun-292024-Mar-302023-Dec-302023-Sep-302023-Jul-012023-Apr-012022-Dec-312022-Sep-242022-Jun-252022-Mar-262021-Dec-252021-Sep-252021-Jun-262021-Mar-272020-Dec-262020-Sep-262020-Jun-272020-Mar-282019-Dec-282019-Sep-282019-Jun-292019-Mar-302018-Dec-292018-Sep-292018-Jun-302018-Mar-312017-Dec-302017-Sep-302017-Jul-012017-Apr-012016-Dec-312016-Sep-242016-Jun-252016-Mar-262015-Dec-262015-Sep-262015-Jun-272015-Mar-282014-Dec-272014-Sep-272014-Jun-282014-Mar-292013-Dec-28
Fiscal PeriodQ3-FY2025Q2-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-FY2014
Close Price of Common Stock256.48$254.56$205.17$222.07$250.55$232.85$210.61$171.51$192.61$171.29$193.92$164.86$129.94$138.08$136.96$174.67$177.66$141.37$136.88$122.15$132.65$115.84$364.54$254.01$293.62$224.09$198.05$189.91$157.87$225.76$185.47$168.26$169.28$154.02$
Market Cap of Common Stock3,806,263,227,200$3,777,769,678,400$3,064,383,420,420$3,335,876,640,745$3,787,193,873,535$3,540,283,300,450$3,229,511,010,020$2,648,437,010,310$2,995,615,562,720$2,677,987,599,280$3,050,109,891,840$2,608,406,017,560$2,067,021,312,330$2,219,049,436,160$2,216,722,389,760$2,850,516,759,470$2,914,760,491,020$2,336,869,567,420$2,284,202,931,280$2,050,665,926,400$2,255,289,035,300$495,289,442,560$1,580,038,480,900$1,111,415,674,800$1,304,631,469,300$1,012,703,046,200$911,242,903,750$895,478,824,800$749,155,982,260$1,090,404,093,760$911,610,644,860$853,753,427,380$869,136,335,360$795,548,416,560$
Market Cap of Common Stock QoQ%.75%23.28%(8.14%)(11.92%)6.97%9.62%21.94%(11.59%)11.86%(12.20%)16.93%26.19%(6.85%).11%(22.23%)(2.20%)24.73%2.31%11.39%(9.07%)355.35%(68.65%)42.16%(14.81%)28.83%11.13%1.76%19.53%(31.30%)19.61%6.78%(1.77%)9.25%
Market Cap of Common Stock YoY%.50%6.71%(5.11%)25.96%26.43%32.20%5.88%1.54%44.92%20.68%37.60%(8.49%)(29.08%)(5.04%)(2.95%)39.00%29.24%371.82%44.57%84.51%72.87%(51.09%)73.39%24.11%74.15%(7.13%)(.04%)4.89%(13.81%)37.06%
Common Shares Outstanding14,840,390,00014,856,722,00014,939,315,00015,040,731,00015,116,786,00015,222,259,00015,337,686,00015,460,223,00015,550,061,00015,647,868,00015,723,406,00015,842,407,00015,943,425,00016,095,378,00016,207,568,00016,340,851,00016,426,786,00016,556,942,00016,686,305,00016,823,263,00016,976,763,0004,283,939,0004,323,987,0004,384,959,00017,772,945,0004,531,395,0004,607,284,0004,729,803,00019,019,943,0004,842,917,0004,943,282,0005,081,651,00020,504,805,0005,169,782,0005,205,815,0005,255,423,0005,336,166,0005,393,165,0005,478,446,0005,544,487,0005,578,753,0005,705,400,0005,762,278,0005,826,419,0005,866,161,0005,989,171,000861,745892,447,000
Common Shares Outstanding QoQ%(.11%)(.55%)(.67%)(.50%)(.69%)(.75%)(.79%)(.58%)(.63%)(.48%)(.75%)(.63%)(.94%)(.69%)(.82%)(.52%)(.79%)(.78%)(.81%)(.90%)296.29%(.93%)(1.39%)(75.33%)292.22%(1.65%)(2.59%)(75.13%)292.74%(2.03%)(2.72%)(75.22%)296.63%(.69%)(.94%)(1.51%)(1.06%)(1.56%)(1.19%)(.61%)(2.22%)(.99%)(1.10%)(.68%)(2.05%)694,905.02%(99.90%)(85.82%)
Common Shares Outstanding YoY%(1.83%)(2.40%)(2.60%)(2.71%)(2.79%)(2.72%)(2.45%)(2.41%)(2.47%)(2.78%)(2.99%)(3.05%)(2.94%)(2.79%)(2.87%)(2.87%)(3.24%)286.49%285.90%283.66%(4.48%)(5.46%)(6.15%)(7.29%)(6.56%)(6.43%)(6.80%)(6.92%)(7.24%)(6.32%)(5.04%)(3.31%)284.26%(4.14%)(4.98%)(5.21%)(4.35%)(5.47%)(4.93%)(4.84%)(4.90%)(4.74%)668,575.54%552.86%(6.81%)559.28%(99.91%)(4.96%)
Total Revenue TTM408,625,000,000$400,366,000,000$395,760,000,000$391,035,000,000$385,603,000,000$381,623,000,000$385,706,000,000$383,285,000,000$383,933,000,000$385,095,000,000$387,537,000,000$394,328,000,000$387,542,000,000$386,017,000,000$378,323,000,000$365,817,000,000$347,155,000,000$325,406,000,000$294,135,000,000$274,515,000,000$273,857,000,000$267,981,000,000$267,683,000,000$260,174,000,000$259,034,000,000$258,490,000,000$261,612,000,000$265,595,000,000$255,274,000,000$247,417,000,000$239,176,000,000$229,234,000,000$223,507,000,000$220,457,000,000$218,118,000,000$215,639,000,000$220,288,000,000$227,535,000,000$234,988,000,000$233,715,000,000$224,337,000,000$212,164,000,000$199,800,000,000$182,795,000,000$178,144,000,000$176,035,000,000$173,992,000,000$
Total Revenue94,036,000,000$95,359,000,000$124,300,000,000$94,930,000,000$85,777,000,000$90,753,000,000$119,575,000,000$89,498,000,000$81,797,000,000$94,836,000,000$117,154,000,000$90,146,000,000$82,959,000,000$97,278,000,000$123,945,000,000$83,360,000,000$81,434,000,000$89,584,000,000$111,439,000,000$64,698,000,000$59,685,000,000$58,313,000,000$91,819,000,000$64,040,000,000$53,809,000,000$58,015,000,000$84,310,000,000$62,900,000,000$53,265,000,000$61,137,000,000$88,293,000,000$52,579,000,000$45,408,000,000$52,896,000,000$78,351,000,000$46,852,000,000$42,358,000,000$50,557,000,000$75,872,000,000$51,501,000,000$49,605,000,000$58,010,000,000$74,599,000,000$42,123,000,000$37,432,000,000$45,646,000,000$57,594,000,000$
Total Revenue QoQ%(1.39%)(23.28%)30.94%10.67%(5.48%)(24.10%)33.61%9.42%(13.75%)(19.05%)29.96%8.66%(14.72%)(21.52%)48.69%2.37%(9.10%)(19.61%)72.25%8.40%2.35%(36.49%)43.38%19.01%(7.25%)(31.19%)34.04%18.09%(12.88%)(30.76%)67.92%15.79%(14.16%)(32.49%)67.23%10.61%(16.22%)(33.37%)47.32%3.82%(14.49%)(22.24%)77.10%12.53%(18.00%)(20.75%)53.70%
Total Revenue YoY%9.63%5.08%3.95%6.07%4.87%(4.31%)2.07%(.72%)(1.40%)(2.51%)(5.48%)8.14%1.87%8.59%11.22%28.85%36.44%53.63%21.37%1.03%10.92%.51%8.91%1.81%1.02%(5.11%)(4.51%)19.63%17.30%15.58%12.69%12.22%7.20%4.63%3.27%(9.03%)(14.61%)(12.85%)1.71%22.26%32.52%27.09%29.53%12.41%5.97%4.69%5.65%
Gross Margin46.49%47.05%46.88%46.22%46.26%46.58%45.88%45.17%44.52%44.26%42.96%42.26%43.26%43.75%43.76%42.20%43.29%42.51%39.78%38.16%38.00%38.36%38.36%37.97%37.59%37.61%37.99%38.29%38.34%38.31%38.41%37.91%38.51%38.93%38.51%38.02%38.02%39.40%40.10%39.90%39.68%40.78%39.87%38.01%39.37%39.32%37.93%
Earnings to Common Shareholders TTM99,280,000,000$97,294,000,000$96,150,000,000$93,736,000,000$101,956,000,000$100,389,000,000$100,913,000,000$96,995,000,000$94,760,000,000$94,321,000,000$95,171,000,000$99,803,000,000$99,633,000,000$101,935,000,000$100,555,000,000$94,680,000,000$86,802,000,000$76,311,000,000$63,930,000,000$57,411,000,000$58,424,000,000$57,215,000,000$57,527,000,000$55,256,000,000$55,695,000,000$57,170,000,000$59,431,000,000$59,531,000,000$56,120,000,000$53,318,000,000$50,525,000,000$48,351,000,000$46,651,000,000$45,730,000,000$45,217,000,000$45,687,000,000$47,797,000,000$50,678,000,000$53,731,000,000$53,394,000,000$50,737,000,000$47,808,000,000$44,462,000,000$39,510,000,000$38,555,000,000$37,707,000,000$37,031,000,000$
Earnings to Common Shareholders23,434,000,000$24,780,000,000$36,330,000,000$14,736,000,000$21,448,000,000$23,636,000,000$33,916,000,000$22,956,000,000$19,881,000,000$24,160,000,000$29,998,000,000$20,721,000,000$19,442,000,000$25,010,000,000$34,630,000,000$20,551,000,000$21,744,000,000$23,630,000,000$28,755,000,000$12,673,000,000$11,253,000,000$11,249,000,000$22,236,000,000$13,686,000,000$10,044,000,000$11,561,000,000$19,965,000,000$14,125,000,000$11,519,000,000$13,822,000,000$20,065,000,000$10,714,000,000$8,717,000,000$11,029,000,000$17,891,000,000$9,014,000,000$7,796,000,000$10,516,000,000$18,361,000,000$11,124,000,000$10,677,000,000$13,569,000,000$18,024,000,000$8,467,000,000$7,748,000,000$10,223,000,000$13,072,000,000$
Earnings to Common Shareholders QoQ%(5.43%)(31.79%)146.54%(31.29%)(9.26%)(30.31%)47.74%15.47%(17.71%)(19.46%)44.77%6.58%(22.26%)(27.78%)68.51%(5.49%)(7.98%)(17.82%)126.90%12.62%.04%(49.41%)62.47%36.26%(13.12%)(42.09%)41.35%22.62%(16.66%)(31.11%)87.28%22.91%(20.96%)(38.35%)98.48%15.62%(25.87%)(42.73%)65.06%4.19%(21.31%)(24.72%)112.87%9.28%(24.21%)(21.80%)74.02%
Earnings to Common Shareholders YoY%9.26%4.84%7.12%(35.81%)7.88%(2.17%)13.06%10.79%2.26%(3.40%)(13.38%).83%(10.59%)5.84%20.43%62.16%93.23%110.06%29.32%(7.40%)12.04%(2.70%)11.38%(3.11%)(12.81%)(16.36%)(.50%)31.84%32.14%25.32%12.15%18.86%11.81%4.88%(2.56%)(18.97%)(26.98%)(22.50%)1.87%31.38%37.80%32.73%37.88%12.71%12.29%7.08%(.05%)
Profit Margin24.92%25.99%29.23%15.52%25.00%26.04%28.36%25.65%24.31%25.48%25.61%22.99%23.44%25.71%27.94%24.65%26.70%26.38%25.80%19.59%18.85%19.29%24.22%21.37%18.67%19.93%23.68%22.46%21.63%22.61%22.73%20.38%19.20%20.85%22.83%19.24%18.41%20.80%24.20%21.60%21.52%23.39%24.16%20.10%20.70%22.40%22.70%
Equity to Common Shareholders65,830,000,000$66,796,000,000$66,758,000,000$56,950,000,000$66,708,000,000$74,194,000,000$74,100,000,000$62,146,000,000$60,274,000,000$62,158,000,000$56,727,000,000$50,672,000,000$58,107,000,000$67,399,000,000$71,932,000,000$63,090,000,000$64,280,000,000$69,178,000,000$66,224,000,000$65,339,000,000$72,282,000,000$78,425,000,000$89,531,000,000$90,488,000,000$96,456,000,000$105,860,000,000$117,892,000,000$107,147,000,000$114,949,000,000$126,878,000,000$140,199,000,000$134,047,000,000$132,425,000,000$134,082,000,000$132,390,000,000$128,249,000,000$126,541,000,000$130,457,000,000$128,267,000,000$119,355,000,000$125,677,000,000$129,006,000,000$123,328,000,000$111,547,000,000$120,940,000,000$120,179,000,000$129,684,000,000$
Equity to Common Shareholders QoQ(966,000,000$)38,000,000$9,808,000,000$(9,758,000,000$)(7,486,000,000$)94,000,000$11,954,000,000$1,872,000,000$(1,884,000,000$)5,431,000,000$6,055,000,000$(7,435,000,000$)(9,292,000,000$)(4,533,000,000$)8,842,000,000$(1,190,000,000$)(4,898,000,000$)2,954,000,000$885,000,000$(6,943,000,000$)(6,143,000,000$)(11,106,000,000$)(957,000,000$)(5,968,000,000$)(9,404,000,000$)(12,032,000,000$)10,745,000,000$(7,802,000,000$)(11,929,000,000$)(13,321,000,000$)6,152,000,000$1,622,000,000$(1,657,000,000$)1,692,000,000$4,141,000,000$1,708,000,000$(3,916,000,000$)2,190,000,000$8,912,000,000$(6,322,000,000$)(3,329,000,000$)5,678,000,000$11,781,000,000$(9,393,000,000$)761,000,000$(9,505,000,000$)6,135,000,000$
Equity to Common Shareholders QoQ%(1.45%).06%17.22%(14.63%)(10.09%).13%19.24%3.11%(3.03%)9.57%11.95%(12.80%)(13.79%)(6.30%)14.02%(1.85%)(7.08%)4.46%1.35%(9.61%)(7.83%)(12.41%)(1.06%)(6.19%)(8.88%)(10.21%)10.03%(6.79%)(9.40%)(9.50%)4.59%1.23%(1.24%)1.28%3.23%1.35%(3.00%)1.71%7.47%(5.03%)(2.58%)4.60%10.56%(7.77%).63%(7.33%)4.97%
Equity to Common Shareholders YoY(878,000,000$)(7,398,000,000$)(7,342,000,000$)(5,196,000,000$)6,434,000,000$12,036,000,000$17,373,000,000$11,474,000,000$2,167,000,000$(5,241,000,000$)(15,205,000,000$)(12,418,000,000$)(6,173,000,000$)(1,779,000,000$)5,708,000,000$(2,249,000,000$)(8,002,000,000$)(9,247,000,000$)(23,307,000,000$)(25,149,000,000$)(24,174,000,000$)(27,435,000,000$)(28,361,000,000$)(16,659,000,000$)(18,493,000,000$)(21,018,000,000$)(22,307,000,000$)(26,900,000,000$)(17,476,000,000$)(7,204,000,000$)7,809,000,000$5,798,000,000$5,884,000,000$3,625,000,000$4,123,000,000$8,894,000,000$864,000,000$1,451,000,000$4,939,000,000$7,808,000,000$4,737,000,000$8,827,000,000$(6,356,000,000$)(12,002,000,000$)(2,414,000,000$)(15,311,000,000$)2,338,000,000$
Equity to Common Shareholders YoY%(1.32%)(9.97%)(9.91%)(8.36%)10.68%19.36%30.63%22.64%3.73%(7.78%)(21.14%)(19.68%)(9.60%)(2.57%)8.62%(3.44%)(11.07%)(11.79%)(26.03%)(27.79%)(25.06%)(25.92%)(24.06%)(15.55%)(16.09%)(16.57%)(15.91%)(20.07%)(13.20%)(5.37%)5.90%4.52%4.65%2.78%3.21%7.45%.69%1.13%4.01%7.00%3.92%7.35%(4.90%)(9.71%)(1.96%)(11.30%)1.84%
Dividends Paid3,945,000,000$3,758,000,000$3,856,000,000$3,804,000,000$3,895,000,000$3,710,000,000$3,825,000,000$3,758,000,000$3,849,000,000$3,650,000,000$3,768,000,000$3,703,000,000$3,811,000,000$3,595,000,000$3,732,000,000$3,640,000,000$3,767,000,000$3,447,000,000$3,613,000,000$3,511,000,000$3,656,000,000$3,375,000,000$3,539,000,000$3,479,000,000$3,629,000,000$3,443,000,000$3,568,000,000$3,530,000,000$3,653,000,000$3,190,000,000$3,339,000,000$3,270,000,000$3,469,000,000$3,004,000,000$3,130,000,000$3,071,000,000$3,281,000,000$2,879,000,000$2,898,000,000$2,950,000,000$2,997,000,000$2,734,000,000$2,750,000,000$2,807,000,000$2,830,000,000$2,655,000,000$2,739,000,000$
Additional Paid-In Capital QoQ
Treasury Stock
Treasury Stock QoQ
Price to Sales9.31x9.25x7.50x8.33x9.57x9.05x8.38x6.94x7.77x6.99x7.94x6.77x5.33x5.63x5.72x7.38x7.70x6.39x6.58x6.30x7.67x1.80x5.77x4.15x4.87x3.89x3.52x3.46x2.86x4.11x3.57x3.45x3.63x3.47x
Price to Earnings38.34x38.05x30.87x34.29x39.39x37.77x31.68x26.38x29.69x27.61x32.19x27.65x21.72x22.23x22.25x27.96x28.99x24.68x26.32x26.87x35.28x8.63x27.04x19.43x22.68x18.33x16.36x15.66x12.61x18.32x16.24x16.01x17.20x16.45x
Price to Book57.82x57.39x46.55x49.94x56.73x62.16x48.41x35.70x40.43x43.09x50.60x41.96x36.44x43.79x38.15x42.29x40.52x37.04x35.54x29.64x34.06x7.58x21.86x14.17x14.57x11.19x9.45x8.46x6.35x10.18x7.93x6.73x6.20x5.93x
Goodwill5,889,000,000$5,717,000,000$5,661,000,000$5,473,000,000$5,423,000,000$5,414,000,000$5,261,000,000$5,249,000,000$5,202,000,000$5,116,000,000$5,044,000,000$4,711,000,000$4,629,000,000$4,616,000,000$2,374,000,000$2,055,000,000$2,022,000,000$
Goodwill QoQ%3.01%.99%3.44%.92%.17%2.91%.23%.90%1.68%1.43%7.07%1.77%.28%94.44%15.52%1.63%28.22%
Goodwill YoY%8.59%5.60%7.60%4.27%4.25%5.83%4.30%11.42%12.38%10.83%112.47%129.25%128.93%192.71%55.98%46.79%46.42%
Other Intangible Assets2,149,000,000$2,298,000,000$2,444,000,000$2,617,000,000$2,848,000,000$3,206,000,000$3,506,000,000$3,843,000,000$3,924,000,000$3,893,000,000$3,779,000,000$4,061,000,000$4,370,000,000$4,142,000,000$3,767,000,000$3,928,000,000$4,105,000,000$
Other Intangible Assets QoQ(149,000,000$)(146,000,000$)(173,000,000$)(231,000,000$)(358,000,000$)(300,000,000$)(337,000,000$)(81,000,000$)31,000,000$114,000,000$(282,000,000$)(309,000,000$)228,000,000$375,000,000$(161,000,000$)(177,000,000$)(74,000,000$)
Amortization of Intangible Assets
Forward Price to Sales MRQ10.12x10.04x8.15x8.75x7.62x9.32x9.41x7.30x6.26x7.48x9.32x6.88x4.41x6.15x6.68x7.33x5.88x7.01x7.01x5.72x5.06x1.91x6.62x4.76x3.55x3.95x4.23x3.86x2.22x4.33x4.28x3.49x2.46x3.78x
Forward Price to Earnings MRQ40.61x40.30x32.69x33.65x26.06x60.06x37.64x28.01x22.08x29.16x38.35x26.99x17.23x26.77x28.50x28.49x21.04x28.43x26.26x21.70x19.61x9.77x35.10x24.70x14.67x18.50x22.68x19.36x9.38x19.30x19.78x15.44x10.83x18.56x
Total Assets331,495,000,000$331,233,000,000$344,085,000,000$364,980,000,000$331,612,000,000$337,411,000,000$353,514,000,000$352,583,000,000$335,038,000,000$332,160,000,000$346,747,000,000$352,755,000,000$336,309,000,000$350,662,000,000$381,191,000,000$351,002,000,000$329,840,000,000$337,158,000,000$354,054,000,000$323,888,000,000$317,344,000,000$320,400,000,000$340,618,000,000$338,516,000,000$322,239,000,000$341,998,000,000$373,719,000,000$365,725,000,000$349,197,000,000$367,502,000,000$406,794,000,000$375,319,000,000$345,173,000,000$334,532,000,000$331,141,000,000$321,686,000,000$305,602,000,000$305,277,000,000$293,284,000,000$290,345,000,000$273,151,000,000$261,194,000,000$261,894,000,000$231,839,000,000$222,520,000,000$205,989,000,000$225,184,000,000$
Total Assets QoQ262,000,000$(12,852,000,000$)(20,895,000,000$)33,368,000,000$(5,799,000,000$)(16,103,000,000$)931,000,000$17,545,000,000$2,878,000,000$(14,587,000,000$)(6,008,000,000$)16,446,000,000$(14,353,000,000$)(30,529,000,000$)30,189,000,000$21,162,000,000$(7,318,000,000$)(16,896,000,000$)30,166,000,000$6,544,000,000$(3,056,000,000$)(20,218,000,000$)2,102,000,000$16,277,000,000$(19,759,000,000$)(31,721,000,000$)7,994,000,000$16,528,000,000$(18,305,000,000$)(39,292,000,000$)31,475,000,000$30,146,000,000$10,641,000,000$3,391,000,000$9,455,000,000$16,084,000,000$325,000,000$11,993,000,000$2,939,000,000$17,194,000,000$11,957,000,000$(700,000,000$)30,055,000,000$9,319,000,000$16,531,000,000$(19,195,000,000$)18,184,000,000$
Total Assets YoY(117,000,000$)(6,178,000,000$)(9,429,000,000$)12,397,000,000$(3,426,000,000$)5,251,000,000$6,767,000,000$(172,000,000$)(1,271,000,000$)(18,502,000,000$)(34,444,000,000$)1,753,000,000$6,469,000,000$13,504,000,000$27,137,000,000$27,114,000,000$12,496,000,000$16,758,000,000$13,436,000,000$(14,628,000,000$)(4,895,000,000$)(21,598,000,000$)(33,101,000,000$)(27,209,000,000$)(26,958,000,000$)(25,504,000,000$)(33,075,000,000$)(9,594,000,000$)4,024,000,000$32,970,000,000$75,653,000,000$53,633,000,000$39,571,000,000$29,255,000,000$37,857,000,000$31,341,000,000$32,451,000,000$44,083,000,000$31,390,000,000$58,506,000,000$50,631,000,000$55,205,000,000$36,710,000,000$24,839,000,000$22,664,000,000$11,246,000,000$29,096,000,000$
Total Liabilities265,665,000,000$264,437,000,000$277,327,000,000$308,030,000,000$264,904,000,000$263,217,000,000$279,414,000,000$290,437,000,000$274,764,000,000$270,002,000,000$290,020,000,000$302,083,000,000$278,202,000,000$283,263,000,000$309,259,000,000$287,912,000,000$265,560,000,000$267,980,000,000$287,830,000,000$258,549,000,000$245,062,000,000$241,975,000,000$251,087,000,000$248,028,000,000$225,783,000,000$236,138,000,000$255,827,000,000$258,578,000,000$234,248,000,000$240,624,000,000$266,595,000,000$241,272,000,000$212,748,000,000$200,450,000,000$198,751,000,000$193,437,000,000$179,061,000,000$174,820,000,000$165,017,000,000$170,990,000,000$147,474,000,000$132,188,000,000$138,566,000,000$120,292,000,000$101,580,000,000$85,810,000,000$95,500,000,000$
Total Liabilities QoQ1,228,000,000$(12,890,000,000$)(30,703,000,000$)43,126,000,000$1,687,000,000$(16,197,000,000$)(11,023,000,000$)15,673,000,000$4,762,000,000$(20,018,000,000$)(12,063,000,000$)23,881,000,000$(5,061,000,000$)(25,996,000,000$)21,347,000,000$22,352,000,000$(2,420,000,000$)(19,850,000,000$)29,281,000,000$13,487,000,000$3,087,000,000$(9,112,000,000$)3,059,000,000$22,245,000,000$(10,355,000,000$)(19,689,000,000$)(2,751,000,000$)24,330,000,000$(6,376,000,000$)(25,971,000,000$)25,323,000,000$28,524,000,000$12,298,000,000$1,699,000,000$5,314,000,000$14,376,000,000$4,241,000,000$9,803,000,000$(5,973,000,000$)23,516,000,000$15,286,000,000$(6,378,000,000$)18,274,000,000$18,712,000,000$15,770,000,000$(9,690,000,000$)12,049,000,000$
Total Liabilities YoY761,000,000$1,220,000,000$(2,087,000,000$)17,593,000,000$(9,860,000,000$)(6,785,000,000$)(10,606,000,000$)(11,646,000,000$)(3,438,000,000$)(13,261,000,000$)(19,239,000,000$)14,171,000,000$12,642,000,000$15,283,000,000$21,429,000,000$29,363,000,000$20,498,000,000$26,005,000,000$36,743,000,000$10,521,000,000$19,279,000,000$5,837,000,000$(4,740,000,000$)(10,550,000,000$)(8,465,000,000$)(4,486,000,000$)(10,768,000,000$)17,306,000,000$21,500,000,000$40,174,000,000$67,844,000,000$47,835,000,000$33,687,000,000$25,630,000,000$33,734,000,000$22,447,000,000$31,587,000,000$42,632,000,000$26,451,000,000$50,698,000,000$45,894,000,000$46,378,000,000$43,066,000,000$36,841,000,000$25,078,000,000$26,557,000,000$26,758,000,000$
Current Ratio.87x.82x.92x.87x.95x1.04x1.07x.99x.98x.94x.94x.88x.86x.93x1.04x1.07x1.06x1.14x1.16x1.36x1.47x1.50x1.60x1.54x1.50x1.32x1.30x1.13x1.31x1.46x1.24x1.28x1.39x1.39x1.23x1.35x1.31x1.28x1.00x1.11x1.09x1.16x1.13x1.08x1.47x1.63x1.49x
Total Current Assets122,491,000,000$118,674,000,000$133,240,000,000$152,987,000,000$125,435,000,000$128,416,000,000$143,692,000,000$143,566,000,000$122,659,000,000$112,913,000,000$128,777,000,000$135,405,000,000$112,292,000,000$118,180,000,000$153,154,000,000$134,836,000,000$114,423,000,000$121,465,000,000$154,106,000,000$143,713,000,000$140,065,000,000$143,753,000,000$163,231,000,000$162,819,000,000$134,973,000,000$123,346,000,000$140,828,000,000$131,339,000,000$115,761,000,000$130,053,000,000$143,810,000,000$128,645,000,000$112,875,000,000$101,990,000,000$103,332,000,000$106,869,000,000$93,761,000,000$87,592,000,000$76,219,000,000$89,378,000,000$70,953,000,000$67,891,000,000$83,403,000,000$68,531,000,000$67,949,000,000$70,541,000,000$80,347,000,000$
Total Current Assets QoQ3,817,000,000$(14,566,000,000$)(19,747,000,000$)27,552,000,000$(2,981,000,000$)(15,276,000,000$)126,000,000$20,907,000,000$9,746,000,000$(15,864,000,000$)(6,628,000,000$)23,113,000,000$(5,888,000,000$)(34,974,000,000$)18,318,000,000$20,413,000,000$(7,042,000,000$)(32,641,000,000$)10,393,000,000$3,648,000,000$(3,688,000,000$)(19,478,000,000$)412,000,000$27,846,000,000$11,627,000,000$(17,482,000,000$)9,489,000,000$15,578,000,000$(14,292,000,000$)(13,757,000,000$)15,165,000,000$15,770,000,000$10,885,000,000$(1,342,000,000$)(3,537,000,000$)13,108,000,000$6,169,000,000$11,373,000,000$(13,159,000,000$)18,425,000,000$3,062,000,000$(15,512,000,000$)14,872,000,000$582,000,000$(2,592,000,000$)(9,806,000,000$)7,061,000,000$
Total Current Liabilities141,120,000,000$144,571,000,000$144,365,000,000$176,392,000,000$131,624,000,000$123,822,000,000$133,973,000,000$145,308,000,000$124,963,000,000$120,075,000,000$137,286,000,000$153,982,000,000$129,873,000,000$127,508,000,000$147,574,000,000$125,481,000,000$107,754,000,000$106,385,000,000$132,507,000,000$105,392,000,000$95,318,000,000$96,094,000,000$102,161,000,000$105,718,000,000$89,704,000,000$93,772,000,000$108,283,000,000$115,929,000,000$88,548,000,000$89,320,000,000$115,788,000,000$100,814,000,000$81,302,000,000$73,342,000,000$84,130,000,000$79,006,000,000$71,486,000,000$68,265,000,000$76,092,000,000$80,610,000,000$65,285,000,000$58,729,000,000$73,611,000,000$63,448,000,000$46,205,000,000$43,208,000,000$53,769,000,000$
Total Current Liabilities QoQ(3,451,000,000$)206,000,000$(32,027,000,000$)44,768,000,000$7,802,000,000$(10,151,000,000$)(11,335,000,000$)20,345,000,000$4,888,000,000$(17,211,000,000$)(16,696,000,000$)24,109,000,000$2,365,000,000$(20,066,000,000$)22,093,000,000$17,727,000,000$1,369,000,000$(26,122,000,000$)27,115,000,000$10,074,000,000$(776,000,000$)(6,067,000,000$)(3,557,000,000$)16,014,000,000$(4,068,000,000$)(14,511,000,000$)(7,646,000,000$)27,381,000,000$(772,000,000$)(26,468,000,000$)14,974,000,000$19,512,000,000$7,960,000,000$(10,788,000,000$)5,124,000,000$7,520,000,000$3,221,000,000$(7,827,000,000$)(4,518,000,000$)15,325,000,000$6,556,000,000$(14,882,000,000$)10,163,000,000$17,243,000,000$2,997,000,000$(10,561,000,000$)10,111,000,000$
Debt to Asset Ratio.80x.80x.81x.84x.80x.78x.79x.82x.82x.81x.84x.86x.83x.81x.81x.82x.81x.79x.81x.80x.77x.76x.74x.73x.70x.69x.68x.71x.67x.65x.66x.64x.62x.60x.60x.60x.59x.57x.56x.59x.54x.51x.53x.52x.46x.42x.42x
Long Term Debt82,430,000,000$78,566,000,000$83,956,000,000$85,750,000,000$86,196,000,000$91,831,000,000$95,088,000,000$95,281,000,000$98,071,000,000$97,041,000,000$99,627,000,000$98,959,000,000$94,700,000,000$103,323,000,000$106,629,000,000$109,106,000,000$105,752,000,000$108,642,000,000$99,281,000,000$98,667,000,000$94,048,000,000$89,086,000,000$93,078,000,000$91,807,000,000$84,936,000,000$90,201,000,000$92,989,000,000$93,735,000,000$97,128,000,000$101,362,000,000$103,922,000,000$97,207,000,000$89,864,000,000$84,531,000,000$73,557,000,000$75,427,000,000$68,939,000,000$69,374,000,000$53,204,000,000$53,329,000,000$47,419,000,000$40,072,000,000$32,504,000,000$28,987,000,000$29,030,000,000$16,962,000,000$16,961,000,000$
Long Term Debt QoQ3,864,000,000$(5,390,000,000$)(1,794,000,000$)(446,000,000$)(5,635,000,000$)(3,257,000,000$)(193,000,000$)(2,790,000,000$)1,030,000,000$(2,586,000,000$)668,000,000$4,259,000,000$(8,623,000,000$)(3,306,000,000$)(2,477,000,000$)3,354,000,000$(2,890,000,000$)9,361,000,000$614,000,000$4,619,000,000$4,962,000,000$(3,992,000,000$)1,271,000,000$6,871,000,000$(5,265,000,000$)(2,788,000,000$)(746,000,000$)(3,393,000,000$)(4,234,000,000$)(2,560,000,000$)6,715,000,000$7,343,000,000$5,333,000,000$10,974,000,000$(1,870,000,000$)6,488,000,000$(435,000,000$)16,170,000,000$(125,000,000$)5,910,000,000$7,347,000,000$7,568,000,000$3,517,000,000$(43,000,000$)12,068,000,000$1,000,000$1,000,000$
Long Term Debt YoY(3,766,000,000$)(13,265,000,000$)(11,132,000,000$)(9,531,000,000$)(11,875,000,000$)(5,210,000,000$)(4,539,000,000$)(3,678,000,000$)3,371,000,000$(6,282,000,000$)(7,002,000,000$)(10,147,000,000$)(11,052,000,000$)(5,319,000,000$)7,348,000,000$10,439,000,000$11,704,000,000$19,556,000,000$6,203,000,000$6,860,000,000$9,112,000,000$(1,115,000,000$)89,000,000$(1,928,000,000$)(12,192,000,000$)(11,161,000,000$)(10,933,000,000$)(3,472,000,000$)7,264,000,000$16,831,000,000$30,365,000,000$21,780,000,000$20,925,000,000$15,157,000,000$20,353,000,000$22,098,000,000$21,520,000,000$29,302,000,000$20,700,000,000$24,342,000,000$18,389,000,000$23,110,000,000$15,543,000,000$12,027,000,000$12,072,000,000$
Capital Lease Obligations11,534,000,000$11,818,000,000$11,470,000,000$10,955,000,000$9,181,000,000$8,813,000,000$8,606,000,000$7,818,000,000$
Interest Expenses1,002,000,000$998,000,000$930,000,000$1,003,000,000$827,000,000$719,000,000$691,000,000$694,000,000$672,000,000$665,000,000$670,000,000$638,000,000$634,000,000$697,000,000$757,000,000$785,000,000$810,000,000$866,000,000$1,010,000,000$890,000,000$868,000,000$846,000,000$792,000,000$734,000,000$666,000,000$602,000,000$530,000,000$525,000,000$450,000,000$409,000,000$321,000,000$276,000,000$238,000,000$201,000,000$163,000,000$131,000,000$115,000,000$100,000,000$85,000,000$84,000,000$
Cash and Cash Equivalents36,269,000,000$28,162,000,000$30,299,000,000$29,943,000,000$25,565,000,000$32,695,000,000$40,760,000,000$29,965,000,000$28,408,000,000$24,687,000,000$20,535,000,000$23,646,000,000$27,502,000,000$28,098,000,000$37,119,000,000$34,940,000,000$34,050,000,000$38,466,000,000$36,010,000,000$38,016,000,000$33,383,000,000$40,174,000,000$39,771,000,000$48,844,000,000$50,530,000,000$37,988,000,000$44,771,000,000$25,913,000,000$31,971,000,000$45,059,000,000$27,491,000,000$20,289,000,000$18,571,000,000$15,157,000,000$16,371,000,000$20,484,000,000$18,237,000,000$21,514,000,000$16,689,000,000$21,120,000,000$15,319,000,000$14,489,000,000$19,478,000,000$13,844,000,000$12,977,000,000$18,949,000,000$14,077,000,000$
Cash and Cash Equivalents QoQ8,107,000,000$(2,137,000,000$)356,000,000$4,378,000,000$(7,130,000,000$)(8,065,000,000$)10,795,000,000$1,557,000,000$3,721,000,000$4,152,000,000$(3,111,000,000$)(3,856,000,000$)(596,000,000$)(9,021,000,000$)2,179,000,000$890,000,000$(4,416,000,000$)2,456,000,000$(2,006,000,000$)4,633,000,000$(6,791,000,000$)403,000,000$(9,073,000,000$)(1,686,000,000$)12,542,000,000$(6,783,000,000$)18,858,000,000$(6,058,000,000$)(13,088,000,000$)17,568,000,000$7,202,000,000$1,718,000,000$3,414,000,000$(1,214,000,000$)(4,113,000,000$)2,247,000,000$(3,277,000,000$)4,825,000,000$(4,431,000,000$)5,801,000,000$830,000,000$(4,989,000,000$)5,634,000,000$867,000,000$(5,972,000,000$)4,872,000,000$(182,000,000$)
Cash and Cash Equivalents YoY10,704,000,000$(4,533,000,000$)(10,461,000,000$)(22,000,000$)(2,843,000,000$)8,008,000,000$20,225,000,000$6,319,000,000$906,000,000$(3,411,000,000$)(16,584,000,000$)(11,294,000,000$)(6,548,000,000$)(10,368,000,000$)1,109,000,000$(3,076,000,000$)667,000,000$(1,708,000,000$)(3,761,000,000$)(10,828,000,000$)(17,147,000,000$)2,186,000,000$(5,000,000,000$)22,931,000,000$18,559,000,000$(7,071,000,000$)17,280,000,000$5,624,000,000$13,400,000,000$29,902,000,000$11,120,000,000$(195,000,000$)334,000,000$(6,357,000,000$)(318,000,000$)(636,000,000$)2,918,000,000$7,025,000,000$(2,789,000,000$)7,276,000,000$2,342,000,000$(4,460,000,000$)5,401,000,000$(415,000,000$)1,729,000,000$6,896,000,000$(2,077,000,000$)
Interest Income