Valuation for ADP - findataslice
 AUTOMATIC DATA PROCESSING 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 PeriodQ4-FY2025Q3-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-FY2014
Close Price of Common Stock292.90$293.49$308.36$305.45$292.82$276.74$238.74$249.59$233.12$240.63$219.70$222.65$238.85$226.33$209.97$227.54$246.66$199.73$198.70$188.57$176.30$139.49$148.88$136.74$170.48$161.40$165.40$159.73$130.96$150.63$134.17$113.50$117.18$109.32$
Market Cap of Common Stock118,637,136,292$118,876,111,746$125,170,338,882$124,278,714,267$119,311,529,751$112,853,244,478$97,714,212,602$102,529,217,618$95,883,370,780$99,136,400,528$90,763,070,152$92,255,370,826$99,081,612,626$94,043,958,989$87,714,369,505$95,577,099,598$103,938,587,800$84,501,879,450$84,550,490,184$80,696,687,285$75,599,908,024$59,975,874,343$63,984,809,099$59,038,076,418$73,766,370,213$70,038,373,892$71,986,750,400$69,583,124,953$57,325,448,069$65,988,405,536$59,104,880,211$50,311,106,070$51,968,126,561$48,579,047,889$
Market Cap of Common Stock QoQ%(.20%)(5.03%).72%4.16%5.72%15.49%(4.70%)6.93%(3.28%)9.23%(1.62%)(6.89%)5.36%7.22%(8.23%)(8.05%)23.00%(.06%)4.78%6.74%26.05%(6.27%)8.38%(19.97%)5.32%(2.71%)3.45%21.38%(13.13%)11.65%17.48%(3.19%)6.98%
Market Cap of Common Stock YoY%(.57%)5.34%28.10%21.21%24.43%13.84%7.66%11.14%(3.23%)5.42%3.48%(3.48%)(4.67%)11.29%3.74%18.44%37.49%40.89%32.14%36.69%2.49%(14.37%)(11.12%)(15.16%)28.68%6.14%21.80%38.31%10.31%35.84%
Common Shares Outstanding405,043,142405,300,000406,300,000406,900,000407,700,000408,100,000409,800,000410,700,000411,700,000412,100,000413,500,000414,400,000415,200,000416,100,000418,200,000420,400,000422,000,000423,700,000426,000,000428,100,000429,300,000429,900,000429,800,000431,800,000433,400,000434,200,000435,500,000436,200,000438,200,000438,800,000441,700,000442,700,000444,000,000445,000,000447,900,000448,900,000453,100,000455,700,000456,100,000458,700,000463,400,000466,400,000471,100,000477,100,000481,800,000480,200,000481,900,000481,400,000
Common Shares Outstanding QoQ%(.06%)(.25%)(.15%)(.20%)(.10%)(.42%)(.22%)(.24%)(.10%)(.34%)(.22%)(.19%)(.22%)(.50%)(.52%)(.38%)(.40%)(.54%)(.49%)(.28%)(.14%).02%(.46%)(.37%)(.18%)(.30%)(.16%)(.46%)(.14%)(.66%)(.23%)(.29%)(.23%)(.65%)(.22%)(.93%)(.57%)(.09%)(.57%)(1.01%)(.64%)(1.00%)(1.26%)(.98%).33%(.35%).10%(.08%)
Common Shares Outstanding YoY%(.65%)(.69%)(.85%)(.93%)(.97%)(.97%)(.90%)(.89%)(.84%)(.96%)(1.12%)(1.43%)(1.61%)(1.79%)(1.83%)(1.80%)(1.70%)(1.44%)(.88%)(.86%)(.95%)(.99%)(1.31%)(1.01%)(1.10%)(1.05%)(1.40%)(1.47%)(1.31%)(1.39%)(1.38%)(1.38%)(2.01%)(2.35%)(1.80%)(2.14%)(2.22%)(2.29%)(3.18%)(3.86%)(3.82%)(2.87%)(2.24%)(.89%).00%(.50%)(.66%)(.68%)
Total Revenue TTM20,560,900,000$20,202,600,000$19,903,400,000$19,523,000,000$19,202,700,000$18,912,000,000$18,586,000,000$18,309,000,000$18,012,200,000$17,662,100,000$17,247,300,000$16,881,700,000$16,498,400,000$16,107,700,000$15,696,700,000$15,367,000,000$15,005,400,000$14,645,200,000$14,591,000,000$14,564,800,000$14,589,800,000$14,692,300,000$14,472,700,000$14,295,600,000$14,110,200,000$13,893,600,000$13,761,400,000$13,507,300,000$13,274,200,000$12,085,200,000$10,719,000,000$9,558,100,000$8,518,300,000$8,482,000,000$8,436,000,000$8,343,000,000$8,234,300,000$8,121,900,000$8,016,400,000$7,972,500,000$7,928,200,000$7,873,400,000$7,772,700,000$7,708,900,000$7,595,400,000$6,095,500,000$6,453,000,000$
Total Revenue5,126,800,000$5,553,000,000$5,048,400,000$4,832,700,000$4,768,500,000$5,253,800,000$4,668,000,000$4,512,400,000$4,477,800,000$4,927,800,000$4,391,000,000$4,215,600,000$4,127,700,000$4,513,000,000$4,025,400,000$3,832,300,000$3,737,000,000$4,102,000,000$3,695,700,000$3,470,700,000$3,376,800,000$4,047,800,000$3,669,500,000$3,495,700,000$3,479,300,000$3,828,200,000$3,492,400,000$3,310,300,000$3,262,700,000$3,696,000,000$3,238,300,000$3,077,200,000$2,073,700,000$2,329,800,000$2,077,400,000$2,037,400,000$2,037,400,000$2,283,800,000$1,984,400,000$1,928,700,000$1,925,000,000$2,178,300,000$1,940,500,000$1,884,400,000$1,870,200,000$2,077,600,000$1,876,700,000$
Total Revenue QoQ%(7.68%)10.00%4.46%1.35%(9.24%)12.55%3.45%.77%(9.13%)12.23%4.16%2.13%(8.54%)12.11%5.04%2.55%(8.90%)10.99%6.48%2.78%(16.58%)10.31%4.97%.47%(9.11%)9.62%5.50%1.46%(11.72%)14.13%5.24%48.39%(10.99%)12.15%1.96%.00%(10.79%)15.09%2.89%.19%(11.63%)12.26%2.98%.76%(9.98%)10.71%5.97%
Total Revenue YoY%7.51%5.70%8.15%7.10%6.49%6.62%6.31%7.04%8.48%9.19%9.08%10.00%10.46%10.02%8.92%10.42%10.67%1.34%.71%(.72%)(2.95%)5.74%5.07%5.60%6.64%3.58%7.85%7.58%57.34%58.64%55.88%51.04%1.78%2.01%4.69%5.64%5.84%4.84%2.26%2.35%2.93%4.85%3.40%6.41%405.05%(14.68%)(14.05%)
Gross Margin45.06%47.70%45.68%45.50%44.81%47.31%45.12%44.26%44.50%46.76%44.19%43.22%42.20%44.33%41.84%42.00%40.98%44.46%42.57%41.39%38.78%44.68%42.93%41.51%42.49%45.34%42.73%41.77%42.11%43.74%40.16%39.83%58.72%64.38%58.70%57.59%58.88%62.87%56.67%55.35%56.76%61.52%55.16%53.48%54.58%59.47%53.90%
Earnings to Common Shareholders TTM4,079,700,000$3,998,300,000$3,933,700,000$3,848,900,000$3,752,000,000$3,699,400,000$3,557,600,000$3,492,300,000$3,411,900,000$3,260,700,000$3,146,100,000$3,027,400,000$2,948,900,000$2,861,600,000$2,743,800,000$2,696,900,000$2,598,500,000$2,471,800,000$2,482,000,000$2,486,100,000$2,466,400,000$2,530,400,000$2,463,200,000$2,369,800,000$2,292,800,000$1,958,200,000$1,865,500,000$1,977,700,000$1,884,900,000$2,009,800,000$1,936,700,000$1,777,200,000$1,733,300,000$1,749,500,000$1,694,100,000$1,524,600,000$1,492,500,000$1,546,700,000$1,503,800,000$1,493,900,000$1,452,500,000$1,405,000,000$1,437,000,000$1,482,500,000$1,515,900,000$1,454,200,000$1,415,300,000$
Earnings to Common Shareholders910,700,000$1,249,500,000$963,200,000$956,300,000$829,300,000$1,184,900,000$878,400,000$859,400,000$776,700,000$1,043,100,000$813,100,000$779,000,000$625,500,000$928,500,000$694,400,000$700,500,000$538,200,000$810,700,000$647,500,000$602,100,000$411,500,000$820,900,000$651,600,000$582,400,000$475,500,000$753,700,000$558,200,000$505,400,000$140,900,000$661,000,000$670,400,000$412,600,000$265,800,000$587,900,000$510,900,000$368,700,000$282,000,000$532,500,000$341,400,000$336,600,000$336,200,000$489,600,000$331,500,000$295,200,000$288,700,000$521,600,000$377,000,000$
Earnings to Common Shareholders QoQ%(27.12%)29.72%.72%15.31%(30.01%)34.89%2.21%10.65%(25.54%)28.29%4.38%24.54%(32.63%)33.71%(.87%)30.16%(33.61%)25.21%7.54%46.32%(49.87%)25.98%11.88%22.48%(36.91%)35.02%10.45%258.69%(78.68%)(1.40%)62.48%55.23%(54.79%)15.07%38.57%30.75%(47.04%)55.98%1.43%.12%(31.33%)47.69%12.30%2.25%(44.65%)38.36%14.73%
Earnings to Common Shareholders YoY%9.82%5.45%9.65%11.28%6.77%13.59%8.03%10.32%24.17%12.34%17.09%11.21%16.22%14.53%7.24%16.34%30.79%(1.24%)(.63%)3.38%(13.46%)8.92%16.73%15.24%237.47%14.02%(16.74%)22.49%(46.99%)12.43%31.22%11.91%(5.75%)10.40%49.65%9.54%(16.12%)8.76%2.99%14.02%16.45%(6.14%)(12.07%)(10.16%)27.18%8.06%(3.56%)
Profit Margin17.76%22.50%19.08%19.79%17.39%22.55%18.82%19.05%17.35%21.17%18.52%18.48%15.15%20.57%17.25%18.28%14.40%19.76%17.52%17.35%12.19%20.28%17.76%16.66%13.67%19.69%15.98%15.27%4.32%17.88%20.70%13.41%12.82%25.23%24.59%18.10%13.84%23.32%17.20%17.45%17.47%22.48%17.08%15.67%15.44%25.11%20.09%
Equity to Common Shareholders6,188,000,000$5,855,300,000$5,078,100,000$5,348,600,000$4,547,600,000$4,626,700,000$4,319,600,000$3,472,800,000$3,509,100,000$3,693,800,000$2,986,700,000$2,576,500,000$3,225,300,000$4,192,900,000$5,049,600,000$5,350,700,000$5,670,100,000$5,673,900,000$5,900,000,000$5,808,900,000$5,752,200,000$5,490,700,000$5,364,400,000$5,360,700,000$5,399,900,000$5,246,200,000$4,763,900,000$4,678,800,000$4,735,900,000$4,029,200,000$3,931,200,000$3,953,400,000$3,977,000,000$4,103,100,000$3,815,100,000$4,250,100,000$4,481,600,000$4,503,200,000$4,206,200,000$4,630,200,000$4,808,500,000$5,178,100,000$5,492,200,000$5,827,300,000$6,670,200,000$6,616,100,000$6,258,500,000$
Equity to Common Shareholders QoQ332,700,000$777,200,000$(270,500,000$)801,000,000$(79,100,000$)307,100,000$846,800,000$(36,300,000$)(184,700,000$)707,100,000$410,200,000$(648,800,000$)(967,600,000$)(856,700,000$)(301,100,000$)(319,400,000$)(3,800,000$)(226,100,000$)91,100,000$56,700,000$261,500,000$126,300,000$3,700,000$(39,200,000$)153,700,000$482,300,000$85,100,000$(57,100,000$)706,700,000$98,000,000$(22,200,000$)(23,600,000$)(126,100,000$)288,000,000$(435,000,000$)(231,500,000$)(21,600,000$)297,000,000$(424,000,000$)(178,300,000$)(369,600,000$)(314,100,000$)(335,100,000$)(842,900,000$)54,100,000$357,600,000$65,700,000$
Equity to Common Shareholders QoQ%5.68%15.31%(5.06%)17.61%(1.71%)7.11%24.38%(1.03%)(5.00%)23.68%15.92%(20.12%)(23.08%)(16.97%)(5.63%)(5.63%)(.07%)(3.83%)1.57%.99%4.76%2.35%.07%(.73%)2.93%10.12%1.82%(1.21%)17.54%2.49%(.56%)(.59%)(3.07%)7.55%(10.24%)(5.17%)(.48%)7.06%(9.16%)(3.71%)(7.14%)(5.72%)(5.75%)(12.64%).82%5.71%1.06%
Equity to Common Shareholders YoY1,640,400,000$1,228,600,000$758,500,000$1,875,800,000$1,038,500,000$932,900,000$1,332,900,000$896,300,000$283,800,000$(499,100,000$)(2,062,900,000$)(2,774,200,000$)(2,444,800,000$)(1,481,000,000$)(850,400,000$)(458,200,000$)(82,100,000$)183,200,000$535,600,000$448,200,000$352,300,000$244,500,000$600,500,000$681,900,000$664,000,000$1,217,000,000$832,700,000$725,400,000$758,900,000$(73,900,000$)116,100,000$(296,700,000$)(504,600,000$)(400,100,000$)(391,100,000$)(380,100,000$)(326,900,000$)(674,900,000$)(1,286,000,000$)(1,197,100,000$)(1,861,700,000$)(1,438,000,000$)(766,300,000$)(365,500,000$)480,300,000$55,000,000$(136,800,000$)
Equity to Common Shareholders YoY%36.07%26.56%17.56%54.01%29.59%25.26%44.63%34.79%8.80%(11.90%)(40.85%)(51.85%)(43.12%)(26.10%)(14.41%)(7.89%)(1.43%)3.34%9.98%8.36%6.52%4.66%12.61%14.57%14.02%30.21%21.18%18.35%19.08%(1.80%)3.04%(6.98%)(11.26%)(8.89%)(9.30%)(8.21%)(6.80%)(13.03%)(23.42%)(20.54%)(27.91%)(21.74%)(12.24%)(5.90%)7.76%.84%(2.14%)
Dividends Paid625,800,000$628,000,000$572,500,000$572,600,000$575,100,000$575,900,000$516,300,000$515,800,000$517,500,000$520,600,000$432,600,000$432,900,000$434,300,000$437,700,000$393,800,000$393,200,000$396,000,000$397,800,000$390,700,000$391,000,000$391,600,000$392,900,000$342,700,000$343,300,000$343,400,000$344,600,000$302,400,000$302,600,000$278,600,000$278,400,000$253,000,000$253,700,000$255,800,000$257,100,000$240,500,000$241,800,000$242,400,000$242,400,000$229,800,000$229,000,000$231,400,000$234,900,000$231,500,000$229,800,000$231,100,000$231,200,000$210,200,000$
Additional Paid-In Capital QoQ
Treasury Stock21,021,400,000$20,700,000,000$20,412,300,000$20,144,900,000$19,737,100,000$19,305,400,000$19,019,100,000$18,767,400,000$18,469,300,000$18,162,000,000$17,913,500,000$17,695,400,000$17,335,400,000$16,850,000,000$16,362,400,000$15,924,200,000$15,386,800,000$14,919,600,000$14,505,400,000$14,264,000,000$14,067,000,000$14,070,400,000$13,709,600,000$13,412,600,000$13,090,500,000$12,914,600,000$12,720,200,000$12,421,200,000$12,209,600,000$11,826,100,000$11,663,700,000$11,508,100,000$11,303,700,000$10,998,800,000$10,851,000,000$10,448,000,000$10,138,600,000$10,093,700,000$9,839,600,000$9,414,500,000$9,118,400,000$8,711,300,000$8,131,300,000$7,717,900,000$7,750,000,000$7,577,500,000$7,575,600,000$
Treasury Stock QoQ321,400,000$287,700,000$267,400,000$407,800,000$431,700,000$286,300,000$251,700,000$298,100,000$307,300,000$248,500,000$218,100,000$360,000,000$485,400,000$487,600,000$438,200,000$537,400,000$467,200,000$414,200,000$241,400,000$197,000,000$(3,400,000$)360,800,000$297,000,000$322,100,000$175,900,000$194,400,000$299,000,000$211,600,000$383,500,000$162,400,000$155,600,000$204,400,000$304,900,000$147,800,000$403,000,000$309,400,000$44,900,000$254,100,000$425,100,000$296,100,000$407,100,000$580,000,000$413,400,000$(32,100,000$)172,500,000$1,900,000$57,900,000$
Price to Sales5.77x5.78x6.09x6.15x5.99x5.78x5.09x5.42x5.16x5.41x5.04x5.22x5.74x5.57x5.32x5.93x6.62x5.50x5.63x5.51x5.18x4.12x4.39x4.02x5.10x4.90x5.10x5.01x4.17x4.89x4.45x4.16x4.85x5.08x
Price to Earnings29.08x29.14x30.68x31.08x30.33x29.32x26.04x27.72x26.95x28.39x26.60x28.29x31.49x31.06x29.74x33.40x37.88x31.33x32.54x32.65x30.46x24.12x25.94x23.33x29.95x29.55x31.40x35.53x30.73x33.37x31.36x25.03x26.83x27.33x
Price to Book19.17x19.21x20.23x21.23x23.50x21.10x21.49x22.16x22.20x28.55x25.87x24.98x33.17x36.50x27.20x22.79x20.58x15.79x14.91x14.22x12.81x10.32x11.12x10.75x13.75x13.07x13.33x13.26x12.03x14.10x12.48x12.49x13.22x12.29x
Goodwill3,273,500,000$3,300,200,000$3,183,900,000$2,369,000,000$2,353,600,000$2,355,400,000$2,369,800,000$2,352,500,000$2,339,400,000$2,335,700,000$2,315,000,000$2,273,400,000$2,300,500,000$2,324,100,000$2,330,700,000$2,325,800,000$2,338,400,000$2,333,800,000$2,346,600,000$2,326,300,000$2,309,400,000$2,299,300,000$2,314,900,000$2,303,300,000$2,323,000,000$2,316,100,000$2,321,400,000$2,325,000,000$2,243,500,000$2,263,300,000$2,164,300,000$1,757,300,000$1,741,000,000$1,726,700,000$1,652,900,000$1,698,500,000$1,682,000,000$1,689,300,000$1,671,200,000$1,684,600,000$1,793,500,000$1,785,500,000$1,833,400,000$1,857,600,000$1,883,500,000$3,102,000,000$3,108,600,000$
Goodwill QoQ%(.81%)3.65%34.40%.65%(.08%)(.61%).74%.56%.16%.89%1.83%(1.18%)(1.02%)(.28%).21%(.54%).20%(.55%).87%.73%.44%(.67%).50%(.85%).30%(.23%)(.16%)3.63%(.88%)4.57%23.16%.94%.83%4.47%(2.69%).98%(.43%)1.08%(.80%)(6.07%).45%(2.61%)(1.30%)(1.38%)(39.28%)(.21%).42%
Goodwill YoY%39.09%40.11%34.35%.70%.61%.84%2.37%3.48%1.69%.50%(.67%)(2.25%)(1.62%)(.42%)(.68%)(.02%)1.26%1.50%1.37%1.00%(.59%)(.73%)(.28%)(.93%)3.54%2.33%7.26%32.31%28.86%31.08%30.94%3.46%3.51%2.21%(1.10%).83%(6.22%)(5.39%)(8.85%)(9.31%)(4.78%)(42.44%)(41.02%)(39.99%).92%1.09%.26%
Other Intangible Assets1,603,000,000$1,604,300,000$1,739,100,000$1,330,300,000$1,336,000,000$1,295,300,000$1,315,100,000$1,331,800,000$1,343,600,000$1,360,300,000$1,365,600,000$1,368,700,000$1,333,100,000$1,327,300,000$1,222,500,000$1,211,600,000$1,333,100,000$1,212,800,000$1,207,200,000$1,215,900,000$1,215,800,000$1,106,700,000$1,102,500,000$1,078,900,000$1,071,500,000$1,062,900,000$926,700,000$917,200,000$886,400,000$875,300,000$832,700,000$687,300,000$620,200,000$594,800,000$552,400,000$553,800,000$534,200,000$513,900,000$495,300,000$476,200,000$503,200,000$498,300,000$499,300,000$500,400,000$491,000,000$636,200,000$644,500,000$
Other Intangible Assets QoQ(1,300,000$)(134,800,000$)408,800,000$(5,700,000$)40,700,000$(19,800,000$)(16,700,000$)(11,800,000$)(16,700,000$)(5,300,000$)(3,100,000$)35,600,000$5,800,000$104,800,000$10,900,000$1,500,000$120,300,000$5,600,000$(8,700,000$)100,000$109,100,000$4,200,000$23,600,000$7,400,000$8,600,000$136,200,000$9,500,000$30,800,000$11,100,000$42,600,000$145,400,000$67,100,000$25,400,000$42,400,000$(1,400,000$)19,600,000$20,300,000$18,600,000$19,100,000$(27,000,000$)4,900,000$(1,000,000$)(1,100,000$)9,400,000$(145,200,000$)(8,300,000$)5,400,000$
Amortization of Intangible Assets94,600,000$96,300,000$100,700,000$89,000,000$86,500,000$94,900,000$94,500,000$95,700,000$94,300,000$92,400,000$93,700,000$92,300,000$87,400,000$86,100,000$84,300,000$86,200,000$81,500,000$81,000,000$80,800,000$84,200,000$76,200,000$71,900,000$69,700,000$69,400,000$62,400,000$57,100,000$55,400,000$53,400,000$54,100,000$52,000,000$51,800,000$46,600,000$43,000,000$40,400,000$42,800,000$42,600,000$39,700,000$39,600,000$38,000,000$35,700,000$37,400,000$38,200,000$37,900,000$37,200,000$37,200,000$35,000,000$34,400,000$
Forward Price to Sales MRQ5.79x5.80x6.10x5.60x5.91x5.84x5.12x4.88x5.14x5.49x5.07x4.68x5.64x5.58x5.31x5.29x6.46x5.51x5.66x4.92x5.11x4.32x4.74x3.65x5.03x5.01x5.17x4.54x4.10x4.98x4.53x3.40x4.01x3.95x
Forward Price to Earnings MRQ32.57x32.63x34.36x24.87x30.97x29.50x29.46x21.63x27.29x28.84x29.21x22.11x30.46x30.18x35.06x25.73x37.42x30.16x39.27x24.88x29.19x24.90x38.87x17.98x28.30x30.06x37.85x23.08x25.67x32.64x104.87x19.03x19.38x29.43x
Total Assets53,369,300,000$56,448,600,000$64,096,700,000$49,511,400,000$54,362,700,000$64,181,600,000$57,069,400,000$49,323,600,000$50,971,000,000$59,881,800,000$54,453,000,000$46,364,700,000$63,068,200,000$72,068,100,000$59,102,600,000$59,987,200,000$48,772,500,000$54,407,700,000$49,325,900,000$42,390,100,000$39,165,500,000$43,383,400,000$49,059,400,000$37,714,700,000$41,887,700,000$48,196,300,000$38,806,300,000$37,416,700,000$38,849,100,000$44,065,500,000$44,545,500,000$35,661,100,000$38,886,900,000$43,855,900,000$39,999,400,000$34,337,400,000$43,670,000,000$51,125,600,000$39,899,500,000$34,380,300,000$33,110,500,000$37,107,300,000$43,503,100,000$30,208,100,000$32,059,800,000$36,596,500,000$38,321,800,000$
Total Assets QoQ(3,079,300,000$)(7,648,100,000$)14,585,300,000$(4,851,300,000$)(9,818,900,000$)7,112,200,000$7,745,800,000$(1,647,400,000$)(8,910,800,000$)5,428,800,000$8,088,300,000$(16,703,500,000$)(8,999,900,000$)12,965,500,000$(884,600,000$)11,214,700,000$(5,635,200,000$)5,081,800,000$6,935,800,000$3,224,600,000$(4,217,900,000$)(5,676,000,000$)11,344,700,000$(4,173,000,000$)(6,308,600,000$)9,390,000,000$1,389,600,000$(1,432,400,000$)(5,216,400,000$)(480,000,000$)8,884,400,000$(1,518,900,000$)(4,969,000,000$)3,856,500,000$5,662,000,000$(9,332,600,000$)(7,455,600,000$)11,226,100,000$5,519,200,000$1,269,800,000$(3,996,800,000$)(6,395,800,000$)13,295,000,000$(1,851,700,000$)(4,536,700,000$)(1,725,300,000$)8,840,500,000$
Total Assets YoY(993,400,000$)(7,733,000,000$)7,027,300,000$187,800,000$3,391,700,000$4,299,800,000$2,616,400,000$2,958,900,000$(12,097,200,000$)(12,186,300,000$)(4,649,600,000$)(13,622,500,000$)14,295,700,000$17,660,400,000$9,776,700,000$17,597,100,000$9,607,000,000$11,024,300,000$266,500,000$4,675,400,000$(2,722,200,000$)(4,812,900,000$)10,253,100,000$298,000,000$3,038,600,000$4,130,800,000$(5,739,200,000$)1,755,600,000$1,669,100,000$209,600,000$4,546,100,000$1,323,700,000$(4,783,100,000$)(7,269,700,000$)99,900,000$(42,900,000$)10,559,500,000$14,018,300,000$(3,603,600,000$)4,172,200,000$1,050,700,000$510,800,000$5,181,300,000$726,800,000$(208,300,000$)(3,569,800,000$)4,991,800,000$
Total Liabilities47,181,300,000$50,593,300,000$59,018,600,000$44,162,800,000$49,815,100,000$59,554,900,000$52,749,800,000$45,850,800,000$47,461,900,000$56,188,000,000$51,466,300,000$43,788,200,000$59,842,900,000$67,875,200,000$54,053,000,000$54,636,500,000$43,102,400,000$48,733,800,000$43,425,900,000$36,581,200,000$33,413,300,000$37,892,700,000$43,695,000,000$32,354,000,000$36,487,800,000$42,950,100,000$34,042,400,000$32,737,900,000$34,113,200,000$40,036,300,000$40,614,300,000$31,707,700,000$33,203,000,000$39,752,800,000$36,184,300,000$30,087,300,000$39,188,400,000$46,622,400,000$35,693,300,000$29,750,100,000$28,302,000,000$31,929,200,000$38,010,900,000$24,380,800,000$25,389,600,000$29,980,400,000$32,063,300,000$
Total Liabilities QoQ(3,412,000,000$)(8,425,300,000$)14,855,800,000$(5,652,300,000$)(9,739,800,000$)6,805,100,000$6,899,000,000$(1,611,100,000$)(8,726,100,000$)4,721,700,000$7,678,100,000$(16,054,700,000$)(8,032,300,000$)13,822,200,000$(583,500,000$)11,534,100,000$(5,631,400,000$)5,307,900,000$6,844,700,000$3,167,900,000$(4,479,400,000$)(5,802,300,000$)11,341,000,000$(4,133,800,000$)(6,462,300,000$)8,907,700,000$1,304,500,000$(1,375,300,000$)(5,923,100,000$)(578,000,000$)8,906,600,000$(1,495,300,000$)(6,549,800,000$)3,568,500,000$6,097,000,000$(9,101,100,000$)(7,434,000,000$)10,929,100,000$5,943,200,000$1,448,100,000$(3,627,200,000$)(6,081,700,000$)13,630,100,000$(1,008,800,000$)(4,590,800,000$)(2,082,900,000$)8,774,800,000$
Total Liabilities YoY(2,633,800,000$)(8,961,600,000$)6,268,800,000$(1,688,000,000$)2,353,200,000$3,366,900,000$1,283,500,000$2,062,600,000$(12,381,000,000$)(11,687,200,000$)(2,586,700,000$)(10,848,300,000$)16,740,500,000$19,141,400,000$10,627,100,000$18,055,300,000$9,689,100,000$10,841,100,000$(269,100,000$)4,227,200,000$(3,074,500,000$)(5,057,400,000$)9,652,600,000$(383,900,000$)2,374,600,000$2,913,800,000$(6,571,900,000$)1,030,200,000$910,200,000$283,500,000$4,430,000,000$1,620,400,000$(5,985,400,000$)(6,869,600,000$)491,000,000$337,200,000$10,886,400,000$14,693,200,000$(2,317,600,000$)5,369,300,000$2,912,400,000$1,948,800,000$5,947,600,000$1,092,300,000$(688,600,000$)(3,624,800,000$)5,128,600,000$
Current Ratio1.05x1.02x1.00x1.01x1.01x1.01x1.01x.98x.99x1.00x.99x.97x.99x1.01x1.04x1.05x1.07x1.05x1.06x1.08x1.05x1.03x1.02x1.01x1.05x1.04x1.05x1.03x1.05x1.05x1.06x1.10x1.10x1.09x1.09x1.13x1.10x1.08x1.10x1.13x1.06x1.07x1.06x1.11x1.14x1.07x1.05x
Total Current Assets43,252,200,000$46,536,800,000$54,254,400,000$39,911,200,000$45,542,500,000$55,639,600,000$48,543,400,000$40,480,100,000$42,170,600,000$51,518,200,000$46,143,600,000$37,968,800,000$54,804,900,000$63,903,800,000$51,107,300,000$52,047,900,000$40,741,800,000$46,752,400,000$41,662,300,000$34,815,400,000$31,564,100,000$35,708,700,000$41,365,000,000$29,508,500,000$34,342,300,000$40,924,000,000$31,682,600,000$29,955,900,000$31,823,300,000$38,714,000,000$39,350,000,000$31,002,600,000$32,658,700,000$39,514,400,000$35,808,100,000$30,124,200,000$39,500,400,000$46,819,000,000$35,659,200,000$30,176,100,000$28,809,200,000$32,792,800,000$39,116,000,000$25,793,400,000$27,493,000,000$30,532,600,000$32,301,100,000$
Total Current Assets QoQ(3,284,600,000$)(7,717,600,000$)14,343,200,000$(5,631,300,000$)(10,097,100,000$)7,096,200,000$8,063,300,000$(1,690,500,000$)(9,347,600,000$)5,374,600,000$8,174,800,000$(16,836,100,000$)(9,098,900,000$)12,796,500,000$(940,600,000$)11,306,100,000$(6,010,600,000$)5,090,100,000$6,846,900,000$3,251,300,000$(4,144,600,000$)(5,656,300,000$)11,856,500,000$(4,833,800,000$)(6,581,700,000$)9,241,400,000$1,726,700,000$(1,867,400,000$)(6,890,700,000$)(636,000,000$)8,347,400,000$(1,656,100,000$)(6,855,700,000$)3,706,300,000$5,683,900,000$(9,376,200,000$)(7,318,600,000$)11,159,800,000$5,483,100,000$1,366,900,000$(3,983,600,000$)(6,323,200,000$)13,322,600,000$(1,699,600,000$)(3,039,600,000$)(1,768,500,000$)11,265,300,000$
Total Current Liabilities41,278,300,000$45,845,400,000$54,303,100,000$39,372,400,000$45,080,000,000$54,901,900,000$48,097,700,000$41,228,700,000$42,767,600,000$51,536,100,000$46,813,700,000$39,166,200,000$55,158,700,000$63,106,500,000$49,084,000,000$49,669,900,000$38,094,800,000$44,615,200,000$39,176,500,000$32,329,600,000$30,126,600,000$34,672,800,000$40,522,400,000$29,200,900,000$32,627,700,000$39,166,000,000$30,296,900,000$29,037,300,000$30,412,700,000$36,741,200,000$37,250,900,000$28,286,600,000$29,815,900,000$36,418,500,000$32,956,300,000$26,719,300,000$35,847,400,000$43,250,400,000$32,468,100,000$26,587,300,000$27,113,700,000$30,714,700,000$36,770,200,000$23,159,300,000$24,167,600,000$28,578,200,000$30,645,000,000$
Total Current Liabilities QoQ(4,567,100,000$)(8,457,700,000$)14,930,700,000$(5,707,600,000$)(9,821,900,000$)6,804,200,000$6,869,000,000$(1,538,900,000$)(8,768,500,000$)4,722,400,000$7,647,500,000$(15,992,500,000$)(7,947,800,000$)14,022,500,000$(585,900,000$)11,575,100,000$(6,520,400,000$)5,438,700,000$6,846,900,000$2,203,000,000$(4,546,200,000$)(5,849,600,000$)11,321,500,000$(3,426,800,000$)(6,538,300,000$)8,869,100,000$1,259,600,000$(1,375,400,000$)(6,328,500,000$)(509,700,000$)8,964,300,000$(1,529,300,000$)(6,602,600,000$)3,462,200,000$6,237,000,000$(9,128,100,000$)(7,403,000,000$)10,782,300,000$5,880,800,000$(526,400,000$)(3,601,000,000$)(6,055,500,000$)13,610,900,000$(1,008,300,000$)(4,410,600,000$)(2,066,800,000$)8,745,600,000$
Debt to Asset Ratio.88x.90x.92x.89x.92x.93x.92x.93x.93x.94x.95x.94x.95x.94x.91x.91x.88x.90x.88x.86x.85x.87x.89x.86x.87x.89x.88x.87x.88x.91x.91x.89x.85x.91x.90x.88x.90x.91x.89x.87x.85x.86x.87x.81x.79x.82x.84x
Long Term Debt3,974,700,000$2,982,500,000$2,982,000,000$2,981,400,000$2,991,300,000$2,990,700,000$2,990,200,000$2,989,800,000$2,989,000,000$2,988,600,000$2,988,100,000$2,987,600,000$2,987,100,000$2,986,600,000$2,986,100,000$2,985,500,000$2,985,000,000$1,994,300,000$1,994,100,000$1,993,900,000$1,002,800,000$1,002,800,000$1,003,000,000$1,003,400,000$2,002,200,000$2,002,300,000$2,002,300,000$2,002,400,000$2,002,400,000$2,002,400,000$2,002,400,000$2,002,100,000$2,002,400,000$2,002,500,000$2,002,500,000$2,007,700,000$2,007,700,000$2,007,700,000$1,994,800,000$1,995,200,000$9,200,000$
Long Term Debt QoQ992,200,000$500,000$600,000$(9,900,000$)600,000$500,000$400,000$800,000$400,000$500,000$500,000$500,000$500,000$500,000$600,000$500,000$990,700,000$200,000$200,000$991,100,000$0$(200,000$)(400,000$)(998,800,000$)(100,000$)0$(100,000$)0$0$0$300,000$(300,000$)(100,000$)0$(5,200,000$)0$0$12,900,000$(400,000$)1,986,000,000$
Long Term Debt YoY983,400,000$(8,200,000$)(8,200,000$)(8,400,000$)2,300,000$2,100,000$2,100,000$2,200,000$1,900,000$2,000,000$2,000,000$2,100,000$2,100,000$992,300,000$992,000,000$991,600,000$1,982,200,000$991,500,000$991,100,000$990,500,000$(999,400,000$)(999,500,000$)(999,300,000$)(999,000,000$)(200,000$)(100,000$)(100,000$)300,000$0$(100,000$)(100,000$)(5,600,000$)(5,300,000$)(5,200,000$)7,700,000$12,500,000$1,998,500,000$
Capital Lease Obligations422,000,000$383,500,000$394,900,000$412,100,000$420,800,000$403,400,000$423,300,000$431,700,000$445,400,000$425,500,000$428,800,000$437,300,000$466,000,000$443,500,000$463,100,000$446,000,000$437,900,000$457,100,000$454,800,000$425,100,000$439,900,000$459,400,000$464,700,000$458,700,000$
Interest Expenses113,700,000$74,800,000$129,600,000$137,800,000$102,200,000$62,700,000$104,900,000$91,600,000$106,900,000$38,300,000$57,000,000$51,200,000$26,600,000$18,400,000$18,400,000$18,500,000$17,300,000$13,500,000$13,900,000$15,100,000$15,600,000$20,000,000$31,600,000$39,900,000$33,700,000$21,700,000$38,600,000$35,900,000$28,600,000$18,600,000$27,500,000$28,000,000$22,800,000$16,800,000$20,500,000$19,900,000$18,100,000$16,300,000$16,800,000$4,900,000$1,600,000$800,000$2,200,000$1,900,000$1,400,000$900,000$2,000,000$
Cash and Cash Equivalents3,347,800,000$2,680,600,000$2,216,400,000$2,104,900,000$2,913,400,000$3,291,700,000$1,641,300,000$1,441,400,000$2,083,500,000$1,828,400,000$1,345,000,000$1,207,700,000$1,436,300,000$1,634,200,000$1,745,000,000$1,602,100,000$2,575,200,000$1,891,500,000$1,602,200,000$1,613,100,000$1,908,500,000$1,705,000,000$1,500,400,000$1,403,900,000$1,949,200,000$1,826,200,000$2,785,600,000$1,490,300,000$2,170,000,000$2,293,600,000$1,773,400,000$2,363,600,000$2,780,400,000$2,995,500,000$2,705,200,000$2,776,600,000$3,191,100,000$2,941,400,000$2,794,900,000$3,184,700,000$1,639,300,000$1,805,700,000$1,848,000,000$2,173,500,000$1,983,600,000$1,311,000,000$951,500,000$
Cash and Cash Equivalents QoQ667,200,000$464,200,000$111,500,000$(808,500,000$)(378,300,000$)1,650,400,000$199,900,000$(642,100,000$)255,100,000$483,400,000$137,300,000$(228,600,000$)(197,900,000$)(110,800,000$)142,900,000$(973,100,000$)683,700,000$289,300,000$(10,900,000$)(295,400,000$)203,500,000$204,600,000$96,500,000$(545,300,000$)123,000,000$(959,400,000$)1,295,300,000$(679,700,000$)(123,600,000$)520,200,000$(590,200,000$)(416,800,000$)(215,100,000$)290,300,000$(71,400,000$)(414,500,000$)249,700,000$146,500,000$(389,800,000$)1,545,400,000$(166,400,000$)(42,300,000$)(325,500,000$)589,500,000$672,600,000$359,500,000$111,500,000$
Cash and Cash Equivalents YoY434,400,000$(611,100,000$)575,100,000$663,500,000$829,900,000$1,463,300,000$296,300,000$233,700,000$647,200,000$194,200,000$(400,000,000$)(394,400,000$)(1,138,900,000$)(257,300,000$)142,800,000$(11,000,000$)666,700,000$186,500,000$101,800,000$209,200,000$(40,700,000$)(121,200,000$)(1,285,200,000$)(86,400,000$)(220,800,000$)(467,400,000$)1,012,200,000$(873,300,000$)(610,400,000$)(701,900,000$)(931,800,000$)(413,000,000$)(410,700,000$)54,100,000$(89,700,000$)(408,100,000$)1,551,800,000$1,135,700,000$946,900,000$1,011,200,000$55,300,000$494,700,000$896,500,000$1,333,500,000$579,400,000$(336,700,000$)(439,400,000$)
Interest Income88,000,000$55,900,000$83,900,000$91,700,000$82,000,000$55,900,000$56,900,000$46,500,000$66,700,000$24,100,000$28,900,000$29,700,000$17,200,000$5,600,000$8,500,000$9,700,000$7,600,000$4,700,000$10,400,000$13,800,000$14,400,000$12,100,000$25,700,000$32,300,000$26,000,000$15,000,000$28,100,000$28,500,000$24,100,000$11,000,000$22,700,000$25,800,000$22,200,000$10,100,000$21,300,000$22,900,000$16,800,000$9,700,000$17,300,000$18,600,000$13,000,000$7,200,000$18,300,000$18,300,000$13,000,000$6,100,000$16,100,000$