Valuation for ACN - findataslice
 Accenture plc
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-May-312025-Feb-282024-Nov-302024-Aug-312024-May-312024-Feb-292023-Nov-302023-Aug-312023-May-312023-Feb-282022-Nov-302022-Aug-312022-May-312022-Feb-282021-Nov-302021-Aug-312021-May-312021-Feb-282020-Nov-302020-Aug-312020-May-312020-Feb-292019-Nov-302019-Aug-312019-May-312019-Feb-282018-Nov-302018-Aug-312018-May-312018-Feb-282017-Nov-302017-Aug-312017-May-312017-Feb-282016-Nov-302016-Aug-312016-May-312016-Feb-292015-Nov-302015-Aug-312015-May-312015-Feb-282014-Nov-302014-Aug-312014-May-312014-Feb-282013-Nov-30
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 Stock251.22$246.48$298.83$312.09$351.72$353.50$304.27$346.54$351.28$307.13$308.58$285.84$266.86$257.73$277.74$337.29$414.60$319.84$294.91$276.22$261.03$226.18$214.71$163.65$210.58$192.27$184.71$175.99$140.93$170.17$163.36$150.66$153.12$135.06$
Market Cap of Common Stock170,915,856,387$167,691,028,908$186,572,629,963$195,625,797,397$220,063,087,006$237,536,757,787$191,189,048,550$217,979,396,970$220,602,473,872$204,030,062,249$194,879,120,290$180,317,622,593$168,158,429,737$171,181,247,982$175,739,830,021$213,824,089,607$262,143,674,407$213,151,502,774$187,327,938,797$175,674,257,156$165,563,884,946$150,116,748,497$136,586,959,190$104,324,522,695$133,870,403,829$129,205,369,437$117,813,826,996$112,394,205,907$90,036,998,324$114,697,948,005$104,422,545,316$93,085,984,130$94,296,735,588$89,697,952,897$
Market Cap of Common Stock QoQ%1.92%(10.12%)(4.63%)(11.11%)(7.36%)24.24%(12.29%)(1.19%)8.12%4.70%8.08%7.23%(1.77%)(2.59%)(17.81%)(18.43%)22.99%13.79%6.63%6.11%10.29%9.91%30.93%(22.07%)3.61%9.67%4.82%24.83%(21.50%)9.84%12.18%(1.28%)5.13%
Market Cap of Common Stock YoY%(22.33%)(29.40%)(2.42%)(10.26%)(.25%)16.42%(1.89%)20.89%31.19%19.19%10.89%(15.67%)(35.85%)(19.69%)(6.19%)21.72%58.33%41.99%37.15%68.39%23.68%16.19%15.94%(7.18%)48.68%12.65%12.82%20.74%(4.52%)27.87%
Common Shares Outstanding680,343,350624,343,707626,824,946625,676,922626,122,298628,353,267629,016,555627,996,111629,922,331631,535,162630,845,147630,137,262632,095,422632,749,442633,956,712632,280,932633,546,144635,203,753635,993,980634,271,482635,887,742636,146,240637,485,626635,722,309637,049,388637,831,341638,639,729638,877,445640,575,241639,217,344617,854,667615,835,525617,515,125619,436,804621,999,948621,569,764622,555,642623,725,913626,523,793626,463,124624,715,181625,969,418628,254,759628,439,218631,249,362633,128,417635,929,351636,695,545
Common Shares Outstanding QoQ%8.97%(.40%).18%(.07%)(.36%)(.11%).16%(.31%)(.26%).11%.11%(.31%)(.10%)(.19%).27%(.20%)(.26%)(.12%).27%(.25%)(.04%)(.21%).28%(.21%)(.12%)(.13%)(.04%)(.27%).21%3.46%.33%(.27%)(.31%)(.41%).07%(.16%)(.19%)(.45%).01%.28%(.20%)(.36%)(.03%)(.45%)(.30%)(.44%)(.12%)(.88%)
Common Shares Outstanding YoY%8.66%(.64%)(.35%)(.37%)(.60%)(.50%)(.29%)(.34%)(.34%)(.19%)(.49%)(.34%)(.23%)(.39%)(.32%)(.31%)(.37%)(.15%)(.23%)(.23%)(.18%)(.26%)(.18%)(.49%)(.55%)(.22%)3.36%3.74%3.73%3.19%(.67%)(.92%)(.81%)(.69%)(.72%)(.78%)(.35%)(.36%)(.28%)(.31%)(1.04%)(1.13%)(1.21%)(1.30%)(1.73%)(2.69%)(2.09%)(.46%)
Total Revenue TTM68,482,536,000$67,221,493,000$66,361,706,000$64,896,464,000$64,475,845,000$64,573,602,000$64,588,246,000$64,111,745,000$63,550,201,000$63,144,419,000$62,376,954,000$61,594,305,000$59,589,933,000$56,694,925,000$53,736,357,000$50,533,389,000$47,949,376,000$45,676,886,000$44,730,266,000$44,327,039,000$44,547,418,000$44,655,801,000$43,968,425,000$43,215,013,000$42,309,150,000$41,524,461,000$40,655,774,000$39,573,450,000$38,573,621,000$37,125,658,000$35,857,887,000$34,850,182,000$34,189,462,000$33,757,183,000$33,385,077,000$32,882,723,000$32,281,990,000$31,617,615,000$31,165,379,000$31,047,931,000$30,936,766,000$30,902,022,000$30,539,360,000$30,002,394,000$29,311,721,000$28,774,223,000$28,701,598,000$
Total Revenue17,727,871,000$16,659,301,000$17,689,545,000$16,405,819,000$16,466,828,000$15,799,514,000$16,224,303,000$15,985,200,000$16,564,585,000$15,814,158,000$15,747,802,000$15,423,656,000$16,158,803,000$15,046,693,000$14,965,153,000$13,419,284,000$13,263,795,000$12,088,125,000$11,762,185,000$10,835,271,000$10,991,305,000$11,141,505,000$11,358,958,000$11,055,650,000$11,099,688,000$10,454,129,000$10,605,546,000$10,149,787,000$10,314,999,000$9,585,442,000$9,523,222,000$9,149,958,000$8,867,036,000$8,317,671,000$8,515,517,000$8,489,238,000$8,434,757,000$7,945,565,000$8,013,163,000$7,888,505,000$7,770,382,000$7,493,329,000$7,895,715,000$7,777,340,000$7,735,638,000$7,130,667,000$7,358,749,000$
Total Revenue QoQ%6.41%(5.82%)7.83%(.37%)4.22%(2.62%)1.50%(3.50%)4.75%.42%2.10%(4.55%)7.39%.55%11.52%1.17%9.73%2.77%8.56%(1.42%)(1.35%)(1.91%)2.74%(.40%)6.18%(1.43%)4.49%(1.60%)7.61%.65%4.08%3.19%6.61%(2.32%).31%.65%6.16%(.84%)1.58%1.52%3.70%(5.10%)1.52%.54%8.48%(3.10%)3.84%
Total Revenue YoY%7.66%5.44%9.03%2.63%(.59%)(.09%)3.03%3.64%2.51%5.10%5.23%14.94%21.83%24.48%27.23%23.85%20.68%8.50%3.55%(1.99%)(.98%)6.58%7.10%8.93%7.61%9.06%11.37%10.93%16.33%15.24%11.83%7.78%5.13%4.68%6.27%7.62%8.55%6.04%1.49%1.43%.45%5.09%7.30%9.75%7.47%1.03%1.92%
Gross Margin32.87%29.86%32.92%32.53%33.39%30.88%33.58%32.42%33.38%30.57%32.93%32.07%32.89%30.07%32.86%33.28%33.21%29.74%33.14%31.75%32.10%30.15%32.11%31.07%31.79%29.22%31.09%28.41%28.62%26.45%28.38%26.18%27.29%24.76%26.30%25.67%25.55%24.14%26.33%25.71%26.00%24.05%26.49%25.44%26.27%25.15%27.29%
Earnings to Common Shareholders TTM7,956,291,000$7,690,815,000$7,577,589,000$7,271,985,000$6,960,455,000$7,038,468,000$6,887,186,000$6,878,761,000$7,171,282,000$6,947,162,000$7,058,594,000$6,884,517,000$6,635,405,000$6,398,553,000$6,204,330,000$5,913,348,000$5,785,025,000$5,463,620,000$5,257,431,000$5,114,164,000$4,956,609,000$4,978,081,000$4,867,907,000$4,785,806,000$4,684,954,000$4,483,779,000$4,258,785,000$4,154,970,000$4,098,061,000$3,740,536,000$3,716,145,000$3,594,280,000$3,739,390,000$3,986,719,000$4,499,905,000$4,307,452,000$3,966,776,000$3,866,935,000$3,208,815,000$3,232,506,000$3,198,578,000$3,227,457,000$3,209,827,000$3,128,605,000$3,098,855,000$3,093,431,000$3,559,447,000$
Earnings to Common Shareholders2,199,560,000$1,789,760,000$2,281,064,000$1,685,907,000$1,934,084,000$1,676,534,000$1,975,460,000$1,374,377,000$2,012,097,000$1,525,252,000$1,967,035,000$1,666,898,000$1,787,977,000$1,636,684,000$1,792,958,000$1,417,786,000$1,551,125,000$1,442,461,000$1,501,976,000$1,289,463,000$1,229,720,000$1,236,272,000$1,358,709,000$1,131,908,000$1,251,192,000$1,126,098,000$1,276,608,000$1,031,056,000$1,050,017,000$901,104,000$1,172,793,000$974,147,000$692,492,000$876,713,000$1,050,928,000$1,119,257,000$939,821,000$1,389,899,000$858,475,000$778,581,000$839,980,000$731,779,000$882,166,000$744,653,000$868,859,000$714,149,000$800,944,000$
Earnings to Common Shareholders QoQ%22.90%(21.54%)35.30%(12.83%)15.36%(15.13%)43.74%(31.69%)31.92%(22.46%)18.01%(6.77%)9.24%(8.72%)26.46%(8.60%)7.53%(3.96%)16.48%4.86%(.53%)(9.01%)20.04%(9.53%)11.11%(11.79%)23.82%(1.81%)16.53%(23.17%)20.39%40.67%(21.01%)(16.58%)(6.11%)19.09%(32.38%)61.90%10.26%(7.31%)14.79%(17.05%)18.47%(14.30%)21.66%(10.84%)12.04%
Earnings to Common Shareholders YoY%13.73%6.75%15.47%22.67%(3.88%)9.92%.43%(17.55%)12.54%(6.81%)9.71%17.57%15.27%13.47%19.37%9.95%26.14%16.68%10.54%13.92%(1.72%)9.78%6.43%9.78%19.16%24.97%8.85%5.84%51.63%2.78%11.60%(12.97%)(26.32%)(36.92%)22.42%43.76%11.89%89.93%(2.69%)4.56%(3.32%)2.47%10.14%4.16%.63%(39.49%)5.70%
Profit Margin12.40%10.73%12.88%10.27%11.73%10.60%12.16%8.59%12.13%9.64%12.48%10.80%11.05%10.87%11.97%10.55%11.68%11.92%12.76%11.89%11.17%11.08%11.95%10.23%11.26%10.76%12.02%10.14%10.11%9.01%11.80%10.19%7.55%10.08%11.80%12.60%10.64%16.70%10.22%9.35%10.21%9.22%10.53%9.01%10.57%9.41%10.22%
Equity to Common Shareholders30,554,725,000$29,246,053,000$29,190,495,000$28,288,646,000$27,744,489,000$27,122,853,000$26,676,751,000$25,692,839,000$25,332,431,000$23,762,619,000$22,974,611,000$22,106,097,000$21,389,094,000$20,560,023,000$20,353,199,000$19,529,454,000$19,342,845,000$18,308,027,000$17,906,501,000$17,000,536,000$16,014,606,000$15,474,589,000$15,167,138,000$14,409,008,000$13,737,324,000$13,337,033,000$12,678,856,000$10,364,753,000$9,797,325,000$9,682,687,000$9,102,130,000$8,949,477,000$8,167,356,000$7,964,245,000$7,417,093,000$7,555,262,000$7,127,325,000$6,811,661,000$5,900,425,000$6,133,725,000$5,911,214,000$5,990,851,000$5,481,501,000$5,732,035,000$5,603,631,000$5,272,315,000$4,927,831,000$
Equity to Common Shareholders QoQ1,308,672,000$55,558,000$901,849,000$544,157,000$621,636,000$446,102,000$983,912,000$360,408,000$1,569,812,000$788,008,000$868,514,000$717,003,000$829,071,000$206,824,000$823,745,000$186,609,000$1,034,818,000$401,526,000$905,965,000$985,930,000$540,017,000$307,451,000$758,130,000$671,684,000$400,291,000$658,177,000$2,314,103,000$567,428,000$114,638,000$580,557,000$152,653,000$782,121,000$203,111,000$547,152,000$(138,169,000$)427,937,000$315,664,000$911,236,000$(233,300,000$)222,511,000$(79,637,000$)509,350,000$(250,534,000$)128,404,000$331,316,000$344,484,000$(32,355,000$)
Equity to Common Shareholders QoQ%4.48%.19%3.19%1.96%2.29%1.67%3.83%1.42%6.61%3.43%3.93%3.35%4.03%1.02%4.22%.97%5.65%2.24%5.33%6.16%3.49%2.03%5.26%4.89%3.00%5.19%22.33%5.79%1.18%6.38%1.71%9.58%2.55%7.38%(1.83%)6.00%4.63%15.44%(3.80%)3.76%(1.33%)9.29%(4.37%)2.29%6.28%6.99%(.65%)
Equity to Common Shareholders YoY2,810,236,000$2,123,200,000$2,513,744,000$2,595,807,000$2,412,058,000$3,360,234,000$3,702,140,000$3,586,742,000$3,943,337,000$3,202,596,000$2,621,412,000$2,576,643,000$2,046,249,000$2,251,996,000$2,446,698,000$2,528,918,000$3,328,239,000$2,833,438,000$2,739,363,000$2,591,528,000$2,277,282,000$2,137,556,000$2,488,282,000$4,044,255,000$3,939,999,000$3,654,346,000$3,576,726,000$1,415,276,000$1,629,969,000$1,718,442,000$1,685,037,000$1,394,215,000$1,040,031,000$1,152,584,000$1,516,668,000$1,421,537,000$1,216,111,000$820,810,000$418,924,000$401,690,000$307,583,000$718,536,000$553,670,000$771,849,000$278,764,000$(180,034,000$)421,198,000$
Equity to Common Shareholders YoY%10.13%7.83%9.42%10.10%9.52%14.14%16.11%16.23%18.44%15.58%12.88%13.19%10.58%12.30%13.66%14.88%20.78%18.31%18.06%17.99%16.58%16.03%19.63%39.02%40.22%37.74%39.30%15.81%19.96%21.58%22.72%18.45%14.59%16.92%25.70%23.18%20.57%13.70%7.64%7.01%5.49%13.63%11.24%15.56%5.24%(3.30%)9.35%
Dividends Paid923,894,000$928,992,000$925,558,000$807,869,000$810,976,000$812,578,000$810,056,000$706,063,000$707,742,000$708,022,000$705,567,000$613,730,000$613,785,000$616,583,000$613,208,000$557,930,000$559,070,000$561,042,000$558,052,000$509,201,000$508,913,000$511,238,000$508,381,000$0$931,515,000$0$932,838,000$0$855,110,000$0$853,614,000$0$782,451,000$0$785,127,000$0$717,462,000$0$720,676,000$0$674,735,000$0$678,736,000$0$624,682,000$0$630,234,000$
Additional Paid-In Capital QoQ531,323,000$1,321,025,000$653,481,000$(302,300,000$)457,399,000$1,202,281,000$574,695,000$141,073,000$474,038,000$1,112,362,000$372,129,000$144,898,000$468,492,000$967,856,000$480,096,000$(138,477,000$)366,971,000$838,255,000$383,862,000$(22,952,000$)305,216,000$722,711,000$357,804,000$(255,023,000$)276,409,000$606,313,000$305,985,000$(63,421,000$)667,347,000$511,778,000$238,661,000$(165,739,000$)206,549,000$320,710,000$230,150,000$(2,612,495,000$)207,372,000$473,288,000$339,754,000$310,543,000$150,180,000$421,840,000$286,855,000$238,622,000$142,645,000$312,890,000$259,299,000$
Treasury Stock13,995,682,000$12,324,187,000$11,304,512,000$10,564,572,000$9,997,842,000$8,790,812,000$8,032,018,000$7,062,512,000$6,127,121,000$5,593,010,000$5,169,967,000$6,678,037,000$6,122,402,000$5,297,349,000$4,079,625,000$3,408,491,000$4,639,423,000$3,913,917,000$3,163,841,000$2,565,761,000$3,085,444,000$2,571,256,000$1,977,391,000$1,388,376,000$3,761,010,000$3,357,665,000$2,748,448,000$2,116,948,000$3,201,012,000$2,552,028,000$2,046,811,000$1,649,090,000$4,109,376,000$3,600,403,000$2,990,628,000$2,591,907,000$13,218,075,000$12,790,718,000$12,048,228,000$11,472,400,000$10,897,911,000$10,462,277,000$9,983,784,000$9,423,202,000$8,850,092,000$8,490,521,000$7,914,576,000$
Treasury Stock QoQ1,671,495,000$1,019,675,000$739,940,000$566,730,000$1,207,030,000$758,794,000$969,506,000$935,391,000$534,111,000$423,043,000$(1,508,070,000$)555,635,000$825,053,000$1,217,724,000$671,134,000$(1,230,932,000$)725,506,000$750,076,000$598,080,000$(519,683,000$)514,188,000$593,865,000$589,015,000$(2,372,634,000$)403,345,000$609,217,000$631,500,000$(1,084,064,000$)648,984,000$505,217,000$397,721,000$(2,460,286,000$)508,973,000$609,775,000$398,721,000$(10,626,168,000$)427,357,000$742,490,000$575,828,000$574,489,000$435,634,000$478,493,000$560,582,000$573,110,000$359,571,000$575,945,000$588,497,000$
Price to Sales2.50x2.45x2.72x2.91x3.32x3.66x2.97x3.38x3.42x3.18x3.07x2.86x2.70x2.78x2.95x3.77x4.88x4.22x3.91x3.85x3.70x3.39x3.07x2.34x3.04x2.99x2.78x2.71x2.21x2.90x2.71x2.51x2.63x2.57x
Price to Earnings21.48x21.08x23.45x25.44x29.04x32.66x27.47x30.97x32.03x29.66x27.17x25.96x23.82x24.86x26.49x33.42x42.25x36.05x32.38x32.15x31.49x29.35x27.56x20.96x27.50x27.00x25.15x25.07x21.14x27.61x25.48x24.89x25.37x24.96x
Price to Book5.59x5.49x6.11x6.69x7.54x8.40x6.89x8.04x8.27x7.94x7.69x7.59x7.32x7.74x8.22x10.40x12.88x10.91x9.68x9.60x9.25x8.83x8.53x6.74x8.83x8.97x8.58x8.43x7.10x11.07x10.66x9.61x10.36x10.02x
Goodwill21,801,336,000$20,948,597,000$20,868,911,000$21,120,179,000$19,842,707,000$17,947,306,000$16,236,442,000$15,573,003,000$14,461,094,000$14,190,658,000$13,790,686,000$13,133,293,000$12,499,443,000$12,427,823,000$12,395,904,000$11,125,861,000$9,144,313,000$8,752,119,000$8,127,411,000$7,709,820,000$7,334,594,000$6,698,690,000$6,300,004,000$6,205,550,000$6,078,816,000$5,782,856,000$5,522,687,000$5,383,012,000$5,275,293,000$5,286,197,000$5,078,504,000$5,002,352,000$4,610,996,000$4,224,007,000$4,008,760,000$3,609,437,000$3,538,147,000$3,501,419,000$3,521,828,000$2,929,833,000$2,669,172,000$2,437,595,000$2,399,308,000$2,395,894,000$2,354,811,000$2,312,145,000$1,931,120,000$
Goodwill QoQ%4.07%.38%(1.19%)6.44%10.56%10.54%4.26%7.69%1.91%2.90%5.01%5.07%.58%.26%11.42%21.67%4.48%7.69%5.42%5.12%9.49%6.33%1.52%2.09%5.12%4.71%2.60%2.04%(.21%)4.09%1.52%8.49%9.16%5.37%11.06%2.02%1.05%(.58%)20.21%9.77%9.50%1.60%.14%1.75%1.85%19.73%6.19%
Goodwill YoY%9.87%16.72%28.53%35.62%37.21%26.47%17.74%18.58%15.69%14.19%11.25%18.04%36.69%42.00%52.52%44.31%24.67%30.65%29.01%24.24%20.66%15.84%14.08%15.28%15.23%9.40%8.75%7.61%14.41%25.15%26.69%38.59%30.32%20.64%13.83%23.20%32.56%43.64%46.79%22.29%13.35%5.43%24.24%31.75%59.87%60.65%39.27%
Other Intangible Assets2,591,685,000$2,615,648,000$2,740,590,000$2,904,031,000$2,749,965,000$2,452,559,000$2,144,304,000$2,072,957,000$1,939,083,000$2,005,944,000$2,030,014,000$1,930,808,000$1,821,295,000$1,844,093,000$1,945,448,000$1,710,938,000$1,216,809,000$1,208,546,000$1,080,985,000$1,029,218,000$1,032,006,000$908,121,000$829,307,000$840,779,000$843,843,000$731,883,000$696,928,000$687,110,000$688,239,000$728,825,000$692,179,000$710,382,000$642,752,000$573,063,000$551,292,000$510,151,000$505,404,000$531,815,000$522,722,000$464,907,000$419,750,000$381,336,000$389,041,000$397,880,000$
Other Intangible Assets QoQ(23,963,000$)(124,942,000$)(163,441,000$)154,066,000$297,406,000$308,255,000$71,347,000$133,874,000$(66,861,000$)(24,070,000$)99,206,000$109,513,000$(22,798,000$)(101,355,000$)234,510,000$494,129,000$8,263,000$127,561,000$51,767,000$(2,788,000$)123,885,000$78,814,000$(11,472,000$)(3,064,000$)111,960,000$34,955,000$9,818,000$(1,129,000$)(40,586,000$)36,646,000$(18,203,000$)67,630,000$69,689,000$21,771,000$41,141,000$4,747,000$(26,411,000$)9,093,000$57,815,000$45,157,000$38,414,000$(7,705,000$)(8,839,000$)
Amortization of Intangible Assets153,199,000$152,162,000$160,214,000$165,709,000$133,097,000$119,625,000$111,631,000$109,862,000$101,814,000$120,212,000$109,069,000$110,669,000$109,855,000$115,831,000$102,542,000$77,773,000$93,980,000$73,746,000$67,207,000$67,610,000$62,883,000$55,799,000$53,372,000$51,617,000$44,686,000$40,754,000$40,093,000$42,749,000$40,879,000$41,931,000$44,628,000$41,267,000$41,698,000$33,324,000$33,128,000$30,183,000$30,335,000$29,640,000$27,724,000$28,891,000$23,164,000$19,856,000$
Forward Price to Sales MRQ2.41x2.36x2.63x2.94x3.11x3.62x2.90x3.45x3.40x3.19x2.94x2.85x2.67x2.77x2.72x3.55x4.38x3.97x3.53x3.63x3.52x3.46x3.11x2.34x2.95x2.92x2.65x2.69x2.12x2.83x2.53x2.43x2.48x2.45x
Forward Price to Earnings MRQ19.43x19.06x21.21x27.33x24.12x35.22x24.71x32.50x27.92x37.11x24.21x29.56x21.37x25.67x24.57x32.66x36.55x37.59x30.19x30.45x27.56x29.10x27.77x21.10x24.63x28.54x23.54x24.95x17.63x27.81x24.86x25.83x20.10x23.02x
Total Assets63,362,028,000$59,869,756,000$59,868,070,000$55,932,363,000$54,141,319,000$51,307,471,000$51,531,354,000$51,245,305,000$50,128,275,000$47,727,289,000$47,115,774,000$47,263,390,000$46,095,198,000$44,317,837,000$43,674,743,000$43,175,843,000$42,124,884,000$39,985,401,000$38,268,311,000$37,078,593,000$35,057,319,000$33,503,430,000$33,170,712,000$29,789,880,000$28,156,360,000$27,390,208,000$26,706,412,000$24,449,083,000$23,250,793,000$23,132,979,000$22,974,153,000$22,689,890,000$21,135,592,000$20,078,773,000$20,443,741,000$20,609,004,000$19,191,047,000$18,147,778,000$17,993,875,000$18,202,647,000$17,308,727,000$16,991,565,000$17,630,033,000$17,930,452,000$17,002,384,000$16,357,209,000$16,515,938,000$
Total Assets QoQ3,492,272,000$1,686,000$3,935,707,000$1,791,044,000$2,833,848,000$(223,883,000$)286,049,000$1,117,030,000$2,400,986,000$611,515,000$(147,616,000$)1,168,192,000$1,777,361,000$643,094,000$498,900,000$1,050,959,000$2,139,483,000$1,717,090,000$1,189,718,000$2,021,274,000$1,553,889,000$332,718,000$3,380,832,000$1,633,520,000$766,152,000$683,796,000$2,257,329,000$1,198,290,000$117,814,000$158,826,000$284,263,000$1,554,298,000$1,056,819,000$(364,968,000$)(165,263,000$)1,417,957,000$1,043,269,000$153,903,000$(208,772,000$)893,920,000$317,162,000$(638,468,000$)(300,419,000$)928,068,000$645,175,000$(158,729,000$)(351,111,000$)
Total Assets YoY9,220,709,000$8,562,285,000$8,336,716,000$4,687,058,000$4,013,044,000$3,580,182,000$4,415,580,000$3,981,915,000$4,033,077,000$3,409,452,000$3,441,031,000$4,087,547,000$3,970,314,000$4,332,436,000$5,406,432,000$6,097,250,000$7,067,565,000$6,481,971,000$5,097,599,000$7,288,713,000$6,900,959,000$6,113,222,000$6,464,300,000$5,340,797,000$4,905,567,000$4,257,229,000$3,732,259,000$1,759,193,000$2,115,201,000$3,054,206,000$2,530,412,000$2,080,886,000$1,944,545,000$1,930,995,000$2,449,866,000$2,406,357,000$1,882,320,000$1,156,213,000$363,842,000$272,195,000$306,343,000$634,356,000$1,114,095,000$1,063,403,000$478,626,000$(1,521,000$)107,918,000$
Total Liabilities31,812,514,000$29,687,808,000$29,765,647,000$26,764,115,000$25,521,577,000$23,351,047,000$24,045,917,000$24,786,712,000$24,066,346,000$23,270,011,000$23,449,824,000$24,516,302,000$24,083,475,000$23,160,858,000$22,736,085,000$23,078,729,000$22,230,920,000$21,142,974,000$19,842,095,000$19,579,420,000$18,573,674,000$17,582,624,000$17,569,504,000$14,962,189,000$14,013,402,000$13,661,663,000$13,650,844,000$13,724,495,000$13,098,057,000$12,694,553,000$13,080,716,000$12,979,690,000$12,258,932,000$11,463,624,000$12,409,590,000$12,419,628,000$11,484,489,000$10,774,262,000$11,588,463,000$11,555,076,000$10,842,496,000$10,441,922,000$11,613,669,000$11,645,115,000$10,857,086,000$10,570,522,000$11,099,677,000$
Total Liabilities QoQ2,124,706,000$(77,839,000$)3,001,532,000$1,242,538,000$2,170,530,000$(694,870,000$)(740,795,000$)720,366,000$796,335,000$(179,813,000$)(1,066,478,000$)432,827,000$922,617,000$424,773,000$(342,644,000$)847,809,000$1,087,946,000$1,300,879,000$262,675,000$1,005,746,000$991,050,000$13,120,000$2,607,315,000$948,787,000$351,739,000$10,819,000$(73,651,000$)626,438,000$403,504,000$(386,163,000$)101,026,000$720,758,000$795,308,000$(945,966,000$)(10,038,000$)935,139,000$710,227,000$(814,201,000$)33,387,000$712,580,000$400,574,000$(1,171,747,000$)(31,446,000$)788,029,000$286,564,000$(529,155,000$)(339,543,000$)
Total Liabilities YoY6,290,937,000$6,336,761,000$5,719,730,000$1,977,403,000$1,455,231,000$81,036,000$596,093,000$270,410,000$(17,129,000$)109,153,000$713,739,000$1,437,573,000$1,852,555,000$2,017,884,000$2,893,990,000$3,499,309,000$3,657,246,000$3,560,350,000$2,272,591,000$4,617,231,000$4,560,272,000$3,920,961,000$3,918,660,000$1,237,694,000$915,345,000$967,110,000$570,128,000$744,805,000$839,125,000$1,230,929,000$671,126,000$560,062,000$774,443,000$689,362,000$821,127,000$864,552,000$641,993,000$332,340,000$(25,206,000$)(90,039,000$)(14,590,000$)(128,600,000$)513,992,000$205,895,000$143,388,000$151,663,000$(314,371,000$)
Current Ratio1.46x1.48x1.47x1.10x1.16x1.26x1.33x1.30x1.37x1.29x1.26x1.23x1.27x1.23x1.22x1.25x1.42x1.39x1.45x1.40x1.37x1.38x1.39x1.40x1.34x1.35x1.33x1.34x1.29x1.31x1.25x1.23x1.22x1.29x1.24x1.35x1.42x1.41x1.25x1.26x1.40x1.47x1.42x1.46x1.46x1.46x1.44x
Total Current Assets27,416,505,000$25,307,652,000$25,198,337,000$20,857,781,000$21,075,418,000$20,328,821,000$23,055,576,000$23,381,931,000$23,380,073,000$21,060,958,000$20,672,460,000$21,610,871,000$21,007,740,000$19,185,130,000$18,621,652,000$19,666,511,000$21,144,858,000$19,560,720,000$18,626,094,000$17,749,756,000$16,146,236,000$15,405,293,000$15,606,104,000$15,450,601,000$14,141,660,000$13,833,300,000$13,540,408,000$13,585,559,000$12,336,872,000$12,284,948,000$12,303,841,000$12,097,289,000$11,205,735,000$10,764,002,000$11,368,406,000$11,976,222,000$11,576,011,000$10,678,800,000$10,623,048,000$10,700,074,000$11,069,521,000$11,007,808,000$11,576,245,000$11,904,442,000$11,134,693,000$10,633,880,000$11,291,459,000$
Total Current Assets QoQ2,108,853,000$109,315,000$4,340,556,000$(217,637,000$)746,597,000$(2,726,755,000$)(326,355,000$)1,858,000$2,319,115,000$388,498,000$(938,411,000$)603,131,000$1,822,610,000$563,478,000$(1,044,859,000$)(1,478,347,000$)1,584,138,000$934,626,000$876,338,000$1,603,520,000$740,943,000$(200,811,000$)155,503,000$1,308,941,000$308,360,000$292,892,000$(45,151,000$)1,248,687,000$51,924,000$(18,893,000$)206,552,000$891,554,000$441,733,000$(604,404,000$)(607,816,000$)400,211,000$897,211,000$55,752,000$(77,026,000$)(369,447,000$)61,713,000$(568,437,000$)(328,197,000$)769,749,000$500,813,000$(657,579,000$)(552,719,000$)
Total Current Liabilities18,768,835,000$17,130,355,000$17,186,968,000$18,976,127,000$18,207,753,000$16,136,014,000$17,280,238,000$18,009,038,000$17,092,528,000$16,349,522,000$16,460,246,000$17,523,496,000$16,562,592,000$15,540,122,000$15,232,007,000$15,708,867,000$14,929,559,000$14,090,668,000$12,819,099,000$12,662,590,000$11,828,281,000$11,177,575,000$11,199,408,000$11,061,896,000$10,551,987,000$10,219,049,000$10,176,335,000$10,151,751,000$9,553,596,000$9,367,912,000$9,863,026,000$9,824,279,000$9,154,325,000$8,352,773,000$9,170,082,000$8,878,924,000$8,161,133,000$7,573,179,000$8,472,398,000$8,491,006,000$7,888,442,000$7,493,986,000$8,137,403,000$8,158,079,000$7,616,168,000$7,288,358,000$7,828,743,000$
Total Current Liabilities QoQ1,638,480,000$(56,613,000$)(1,789,159,000$)768,374,000$2,071,739,000$(1,144,224,000$)(728,800,000$)916,510,000$743,006,000$(110,724,000$)(1,063,250,000$)960,904,000$1,022,470,000$308,115,000$(476,860,000$)779,308,000$838,891,000$1,271,569,000$156,509,000$834,309,000$650,706,000$(21,833,000$)137,512,000$509,909,000$332,938,000$42,714,000$24,584,000$598,155,000$185,684,000$(495,114,000$)38,747,000$669,954,000$801,552,000$(817,309,000$)291,158,000$717,791,000$587,954,000$(899,219,000$)(18,608,000$)602,564,000$394,456,000$(643,417,000$)(20,676,000$)541,911,000$327,810,000$(540,385,000$)(332,247,000$)
Debt to Asset Ratio.50x.50x.50x.48x.47x.46x.47x.48x.48x.49x.50x.52x.52x.52x.52x.53x.53x.53x.52x.53x.53x.52x.53x.50x.50x.50x.51x.56x.56x.55x.57x.57x.58x.57x.61x.60x.60x.59x.64x.63x.63x.61x.66x.65x.64x.65x.67x
Long Term Debt5,035,975,000$5,042,111,000$5,039,460,000$78,628,000$68,878,000$71,635,000$42,309,000$43,093,000$43,865,000$45,155,000$45,122,000$45,893,000$51,546,000$52,152,000$55,884,000$53,473,000$61,629,000$59,323,000$59,881,000$54,052,000$60,342,000$13,183,000$15,935,000$16,247,000$19,855,000$19,753,000$19,896,000$19,676,000$25,958,000$25,923,000$22,226,000$22,163,000$24,732,000$24,546,000$24,562,000$24,457,000$26,801,000$26,866,000$25,807,000$25,587,000$27,217,000$27,033,000$26,786,000$26,403,000$26,534,000$26,322,000$25,943,000$
Long Term Debt QoQ(6,136,000$)2,651,000$4,960,832,000$9,750,000$(2,757,000$)29,326,000$(784,000$)(772,000$)(1,290,000$)33,000$(771,000$)(5,653,000$)(606,000$)(3,732,000$)2,411,000$(8,156,000$)2,306,000$(558,000$)5,829,000$(6,290,000$)47,159,000$(2,752,000$)(312,000$)(3,608,000$)102,000$(143,000$)220,000$(6,282,000$)35,000$3,697,000$63,000$(2,569,000$)186,000$(16,000$)105,000$(2,344,000$)(65,000$)1,059,000$220,000$(1,630,000$)184,000$247,000$383,000$(131,000$)212,000$379,000$343,000$
Long Term Debt YoY4,967,097,000$4,970,476,000$4,997,151,000$35,535,000$25,013,000$26,480,000$(2,813,000$)(2,800,000$)(7,681,000$)(6,997,000$)(10,762,000$)(7,580,000$)(10,083,000$)(7,171,000$)(3,997,000$)(579,000$)1,287,000$46,140,000$43,946,000$37,805,000$40,487,000$(6,570,000$)(3,961,000$)(3,429,000$)(6,103,000$)(6,170,000$)(2,330,000$)(2,487,000$)1,226,000$1,377,000$(2,336,000$)(2,294,000$)(2,069,000$)(2,320,000$)(1,245,000$)(1,130,000$)(416,000$)(167,000$)(979,000$)(816,000$)683,000$711,000$843,000$803,000$26,534,000$26,306,000$25,924,000$
Capital Lease Obligations3,095,692,000$3,001,131,000$3,270,688,000$3,441,081,000$3,423,641,000$3,443,182,000$3,390,329,000$3,362,438,000$
Interest Expenses67,601,000$64,669,000$30,042,000$22,835,000$11,334,000$10,305,000$14,495,000$17,403,000$11,208,000$11,634,000$7,280,000$12,871,000$12,050,000$11,216,000$11,183,000$12,977,000$28,739,000$8,922,000$8,854,000$14,069,000$4,961,000$8,567,000$5,474,000$7,491,000$5,348,000$5,619,000$4,505,000$5,153,000$5,839,000$3,840,000$4,707,000$4,908,000$3,613,000$3,976,000$3,048,000$3,952,000$3,711,000$4,543,000$4,052,000$3,832,000$4,030,000$3,905,000$2,811,000$5,325,000$4,290,000$4,348,000$3,658,000$
Cash and Cash Equivalents9,631,607,000$8,490,438,000$8,306,055,000$5,004,469,000$5,537,217,000$5,121,107,000$7,140,841,000$9,045,032,000$8,535,446,000$6,238,787,000$5,899,703,000$7,889,833,000$6,703,568,000$5,466,116,000$5,637,117,000$8,168,174,000$10,009,380,000$9,166,578,000$8,594,003,000$8,415,330,000$6,442,261,000$5,436,456,000$5,810,537,000$6,126,853,000$4,769,158,000$4,464,889,000$4,363,790,000$5,061,360,000$3,928,845,000$3,595,079,000$3,681,711,000$4,126,860,000$3,382,208,000$3,238,862,000$4,077,058,000$4,905,609,000$3,497,878,000$3,034,659,000$3,073,193,000$4,360,766,000$4,026,189,000$4,061,400,000$4,472,347,000$4,921,305,000$4,048,859,000$3,680,274,000$4,527,198,000$
Cash and Cash Equivalents QoQ1,141,169,000$184,383,000$3,301,586,000$(532,748,000$)416,110,000$(2,019,734,000$)(1,904,191,000$)509,586,000$2,296,659,000$339,084,000$(1,990,130,000$)1,186,265,000$1,237,452,000$(171,001,000$)(2,531,057,000$)(1,841,206,000$)842,802,000$572,575,000$178,673,000$1,973,069,000$1,005,805,000$(374,081,000$)(316,316,000$)1,357,695,000$304,269,000$101,099,000$(697,570,000$)1,132,515,000$333,766,000$(86,632,000$)(445,149,000$)744,652,000$143,346,000$(838,196,000$)(828,551,000$)1,407,731,000$463,219,000$(38,534,000$)(1,287,573,000$)334,577,000$(35,211,000$)(410,947,000$)(448,958,000$)872,446,000$368,585,000$(846,924,000$)(1,104,687,000$)
Cash and Cash Equivalents YoY4,094,390,000$3,369,331,000$1,165,214,000$(4,040,563,000$)(2,998,229,000$)(1,117,680,000$)1,241,138,000$1,155,199,000$1,831,878,000$772,671,000$262,586,000$(278,341,000$)(3,305,812,000$)(3,700,462,000$)(2,956,886,000$)(247,156,000$)3,567,119,000$3,730,122,000$2,783,466,000$2,288,477,000$1,673,103,000$971,567,000$1,446,747,000$1,065,493,000$840,313,000$869,810,000$682,079,000$934,500,000$546,637,000$356,217,000$(395,347,000$)(778,749,000$)(115,670,000$)204,203,000$1,003,865,000$544,843,000$(528,311,000$)(1,026,741,000$)(1,399,154,000$)(560,539,000$)(22,670,000$)381,126,000$(54,851,000$)(710,580,000$)(1,889,226,000$)(1,955,812,000$)(1,151,694,000$)
Interest Income78,987,000$76,113,000$76,027,000$51,317,000$53,690,000$65,269,000$101,980,000$103,627,000$81,818,000$50,259,000$44,705,000$23,087,000$8,727,000$7,269,000$6,050,000$9,722,000$4,551,000$8,407,000$10,685,000$7,855,000$12,671,000$21,386,000$27,419,000$27,394,000$21,402,000$19,081,000$19,631,000$22,755,000$12,687,000$9,459,000$11,436,000$12,366,000$8,549,000$8,728,000$8,297,000$8,952,000$7,679,000$6,727,000$7,126,000$8,111,000$6,441,000$9,340,000$10,099,000$8,141,000$7,513,000$7,960,000$6,756,000$