Valuation for AMZN - findataslice
 AMAZON COM INC
Q4-CY2025Q3-CY2025Q2-CY2025Q1-CY2025Q4-CY2024Q3-CY2024Q2-CY2024Q1-CY2024Q4-CY2023Q3-CY2023Q2-CY2023Q1-CY2023Q4-CY2022Q3-CY2022Q2-CY2022Q1-CY2022Q4-CY2021Q3-CY2021Q2-CY2021Q1-CY2021Q4-CY2020Q3-CY2020Q2-CY2020Q1-CY2020Q4-CY2019Q3-CY2019Q2-CY2019Q1-CY2019Q4-CY2018Q3-CY2018Q2-CY2018Q1-CY2018Q4-CY2017Q3-CY2017Q2-CY2017Q1-CY2017Q4-CY2016Q3-CY2016Q2-CY2016Q1-CY2016Q4-CY2015Q3-CY2015Q2-CY2015Q1-CY2015Q4-CY2014Q3-CY2014Q2-CY2014Q1-CY2014Q4-CY2013
Balance Sheet Date2025-Jun-302025-Mar-312024-Dec-312024-Sep-302024-Jun-302024-Mar-312023-Dec-312023-Sep-302023-Jun-302023-Mar-312022-Dec-312022-Sep-302022-Jun-302022-Mar-312021-Dec-312021-Sep-302021-Jun-302021-Mar-312020-Dec-312020-Sep-302020-Jun-302020-Mar-312019-Dec-312019-Sep-302019-Jun-302019-Mar-312018-Dec-312018-Sep-302018-Jun-302018-Mar-312017-Dec-312017-Sep-302017-Jun-302017-Mar-312016-Dec-312016-Sep-302016-Jun-302016-Mar-312015-Dec-312015-Sep-302015-Jun-302015-Mar-312014-Dec-312014-Sep-302014-Jun-302014-Mar-312013-Dec-31
Fiscal PeriodQ2-FY2025Q1-FY2025Q4-FY2024Q3-FY2024Q2-FY2024Q1-FY2024Q4-FY2023Q3-FY2023Q2-FY2023Q1-FY2023Q4-FY2022Q3-FY2022Q2-FY2022Q1-FY2022Q4-FY2021Q3-FY2021Q2-FY2021Q1-FY2021Q4-FY2020Q3-FY2020Q2-FY2020Q1-FY2020Q4-FY2019Q3-FY2019Q2-FY2019Q1-FY2019Q4-FY2018Q3-FY2018Q2-FY2018Q1-FY2018Q4-FY2017Q3-FY2017Q2-FY2017Q1-FY2017Q4-FY2016Q3-FY2016Q2-FY2016Q1-FY2016Q4-FY2015Q3-FY2015Q2-FY2015Q1-FY2015Q4-FY2014Q3-FY2014Q2-FY2014Q1-FY2014Q4-FY2013
Close Price of Common Stock221.80$219.52$219.33$190.28$219.47$186.38$193.27$180.22$151.96$127.15$130.28$103.27$84.00$113.00$106.42$3,264.99$3,335.59$3,285.05$3,439.86$3,095.14$3,258.85$3,149.07$2,757.80$1,947.14$1,848.33$1,735.69$1,891.14$1,780.91$1,501.65$2,002.46$1,702.02$1,445.21$1,169.55$960.98$
Market Cap of Common Stock2,365,477,503,115$2,341,161,503,533$2,328,484,573,427$2,016,535,941,099$2,307,729,465,926$1,956,163,755,281$2,011,288,880,497$1,872,013,856,264$1,570,307,617,696$1,311,902,013,711$1,336,718,878,473$1,058,234,515,105$856,938,950,784$1,151,193,694,434$54,138,033,588$1,661,371,910,206$1,691,636,529,796$1,663,682,430,226$1,734,800,524,898$1,558,603,378,649$1,635,131,842,720$1,577,336,573,275$1,375,524,541,050$969,306,627,930$916,396,875,643$858,569,498,675$931,068,314,865$874,788,138,830$734,259,740,236$976,682,221,325$825,865,895,146$699,636,541,943$563,571,192,910$461,635,108,247$
Market Cap of Common Stock QoQ%1.04%.54%15.47%(12.62%)17.97%(2.74%)7.44%19.21%19.70%(1.86%)26.32%23.49%(25.56%)2,026.41%(96.74%)(1.79%)1.68%(4.10%)11.31%(4.68%)3.66%14.67%41.91%5.77%6.74%(7.79%)6.43%19.14%(24.82%)18.26%18.04%24.14%22.08%
Market Cap of Common Stock YoY%2.50%19.68%15.77%7.72%46.96%49.11%50.47%76.90%83.25%13.96%2,369.09%(36.30%)(49.34%)(30.80%)(96.88%)6.59%3.46%5.47%26.12%60.80%78.43%83.72%47.74%10.81%24.81%(12.09%)12.74%25.04%30.29%111.57%
Common Shares Outstanding10,664,912,09710,660,000,00010,613,000,00010,593,000,00010,511,000,00010,490,000,00010,403,000,00010,383,000,00010,330,000,00010,313,000,00010,258,000,00010,242,000,00010,198,000,00010,183,000,000509,000,00010,175,000,000507,000,000506,000,000504,000,00010,066,000,000502,000,000501,000,000499,000,0009,950,000,000495,000,000494,000,000492,000,000491,000,000489,000,000487,000,000485,000,000484,000,000482,000,000480,000,000478,000,000477,000,000475,000,000474,000,000472,000,000471,000,000469,000,000468,000,000466,000,000465,000,000463,000,000462,000,000460,000,000459,000,000
Common Shares Outstanding QoQ%.05%.44%.19%.78%.20%.84%.19%.51%.17%.54%.16%.43%.15%1,900.59%(95.00%)1,906.90%.20%.40%(94.99%)1,905.18%.20%.40%(94.99%)1,910.10%.20%.41%.20%.41%.41%.41%.21%.42%.42%.42%.21%.42%.21%.42%.21%.43%.21%.43%.22%.43%.22%.44%.22%.22%
Common Shares Outstanding YoY%1.46%1.62%2.02%2.02%1.75%1.72%1.41%1.38%1.29%1.28%1,915.32%.66%1,911.44%1,912.45%.99%1.08%1.00%1.00%1.00%1.17%1.41%1.42%1.42%1,926.48%1.23%1.44%1.44%1.45%1.45%1.46%1.46%1.47%1.47%1.27%1.27%1.27%1.28%1.28%1.29%1.29%1.30%1.30%1.30%1.31%1.09%1.09%1.10%1.10%
Total Revenue TTM670,038,000,000$650,313,000,000$637,959,000,000$620,128,000,000$604,334,000,000$590,740,000,000$574,785,000,000$554,028,000,000$538,046,000,000$524,897,000,000$513,983,000,000$502,191,000,000$485,902,000,000$477,748,000,000$469,822,000,000$457,965,000,000$443,298,000,000$419,130,000,000$386,064,000,000$347,946,000,000$321,782,000,000$296,274,000,000$280,522,000,000$265,468,000,000$252,063,000,000$241,545,000,000$232,887,000,000$220,957,000,000$208,125,000,000$193,194,000,000$177,866,000,000$161,154,000,000$150,124,000,000$142,573,000,000$135,987,000,000$127,993,000,000$120,637,000,000$113,418,000,000$107,007,000,000$100,588,000,000$95,809,000,000$91,964,000,000$88,988,000,000$85,247,000,000$81,760,000,000$78,124,000,000$74,453,000,000$
Total Revenue167,702,000,000$155,667,000,000$187,792,000,000$158,877,000,000$147,977,000,000$143,313,000,000$169,961,000,000$143,083,000,000$134,383,000,000$127,358,000,000$149,204,000,000$127,101,000,000$121,234,000,000$116,444,000,000$137,412,000,000$110,812,000,000$113,080,000,000$108,518,000,000$125,555,000,000$96,145,000,000$88,912,000,000$75,452,000,000$87,437,000,000$69,981,000,000$63,404,000,000$59,700,000,000$72,383,000,000$56,576,000,000$52,886,000,000$51,042,000,000$60,453,000,000$43,744,000,000$37,955,000,000$35,714,000,000$43,741,000,000$32,714,000,000$30,404,000,000$29,128,000,000$35,747,000,000$25,358,000,000$23,185,000,000$22,717,000,000$29,328,000,000$20,579,000,000$19,340,000,000$19,741,000,000$25,587,000,000$
Total Revenue QoQ%7.73%(17.11%)18.20%7.37%3.25%(15.68%)18.79%6.47%5.52%(14.64%)17.39%4.84%4.11%(15.26%)24.01%(2.01%)4.20%(13.57%)30.59%8.14%17.84%(13.71%)24.94%10.37%6.20%(17.52%)27.94%6.98%3.61%(15.57%)38.20%15.25%6.28%(18.35%)33.71%7.60%4.38%(18.52%)40.97%9.37%2.06%(22.54%)42.51%6.41%(2.03%)(22.85%)49.70%
Total Revenue YoY%13.33%8.62%10.49%11.04%10.12%12.53%13.91%12.57%10.85%9.37%8.58%14.70%7.21%7.30%9.44%15.26%27.18%43.82%43.60%37.39%40.23%26.39%20.80%23.69%19.89%16.96%19.73%29.33%39.34%42.92%38.21%33.72%24.84%22.61%22.36%29.01%31.14%28.22%21.89%23.22%19.88%15.08%14.62%20.40%23.15%22.84%20.31%
Gross Margin51.81%50.55%47.34%49.03%50.14%49.32%45.55%47.57%48.38%46.77%42.60%44.72%45.21%42.89%39.72%43.21%43.25%42.50%36.85%40.60%40.77%41.34%38.27%40.98%42.69%43.18%38.13%41.67%42.08%39.79%36.32%37.02%38.21%37.17%33.79%35.01%36.92%35.23%31.91%33.93%34.61%32.23%29.51%28.92%30.72%28.80%26.50%
Earnings to Common Shareholders TTM70,623,000,000$65,944,000,000$59,248,000,000$49,868,000,000$44,419,000,000$37,684,000,000$30,425,000,000$20,079,000,000$13,072,000,000$4,294,000,000$(2,722,000,000$)11,323,000,000$11,607,000,000$21,413,000,000$33,364,000,000$26,263,000,000$29,438,000,000$26,903,000,000$21,331,000,000$17,377,000,000$13,180,000,000$10,562,000,000$11,588,000,000$11,347,000,000$12,096,000,000$12,005,000,000$10,073,000,000$8,902,000,000$6,275,000,000$3,938,000,000$3,033,000,000$1,926,000,000$1,922,000,000$2,582,000,000$2,371,000,000$2,104,000,000$1,931,000,000$1,166,000,000$596,000,000$328,000,000$(188,000,000$)(406,000,000$)(241,000,000$)(216,000,000$)180,000,000$299,000,000$273,000,000$
Earnings to Common Shareholders18,164,000,000$17,127,000,000$20,004,000,000$15,328,000,000$13,485,000,000$10,431,000,000$10,624,000,000$9,879,000,000$6,750,000,000$3,172,000,000$278,000,000$2,872,000,000$(2,028,000,000$)(3,844,000,000$)14,323,000,000$3,156,000,000$7,778,000,000$8,107,000,000$7,222,000,000$6,331,000,000$5,243,000,000$2,535,000,000$3,268,000,000$2,134,000,000$2,625,000,000$3,561,000,000$3,027,000,000$2,883,000,000$2,534,000,000$1,629,000,000$1,856,000,000$256,000,000$197,000,000$724,000,000$749,000,000$252,000,000$857,000,000$513,000,000$482,000,000$79,000,000$92,000,000$(57,000,000$)214,000,000$(437,000,000$)(126,000,000$)108,000,000$239,000,000$
Earnings to Common Shareholders QoQ%6.06%(14.38%)30.51%13.67%29.28%(1.82%)7.54%46.36%112.80%1,041.01%(90.32%)241.62%47.24%(126.84%)353.83%(59.42%)(4.06%)12.25%14.07%20.75%106.82%(22.43%)53.14%(18.71%)(26.29%)17.64%5.00%13.77%55.56%(12.23%)625.00%29.95%(72.79%)(3.34%)197.22%(70.60%)67.06%6.43%510.13%(14.13%)261.40%(126.64%)148.97%(246.83%)(216.67%)(54.81%)682.93%
Earnings to Common Shareholders YoY%34.70%64.19%88.29%55.16%99.78%228.85%3,721.58%243.98%432.84%182.52%(98.06%)(9.00%)(126.07%)(147.42%)98.33%(50.15%)48.35%219.80%120.99%196.67%99.73%(28.81%)7.96%(25.98%)3.59%118.60%63.09%1,026.17%1,186.29%125.00%147.80%1.59%(77.01%)41.13%55.39%218.99%831.52%1,000.00%125.23%118.08%173.02%(152.78%)(10.46%)(965.85%)(1,700.00%)31.71%146.39%
Profit Margin10.83%11.00%10.65%9.65%9.11%7.28%6.25%6.90%5.02%2.49%.19%2.26%(1.67%)(3.30%)10.42%2.85%6.88%7.47%5.75%6.59%5.90%3.36%3.74%3.05%4.14%5.97%4.18%5.10%4.79%3.19%3.07%.59%.52%2.03%1.71%.77%2.82%1.76%1.35%.31%.40%(.25%).73%(2.12%)(.65%).55%.93%
Equity to Common Shareholders333,775,000,000$305,867,000,000$285,970,000,000$259,151,000,000$236,447,000,000$216,661,000,000$201,875,000,000$182,973,000,000$168,602,000,000$154,526,000,000$146,043,000,000$137,489,000,000$131,402,000,000$134,001,000,000$138,245,000,000$120,564,000,000$114,803,000,000$103,320,000,000$93,404,000,000$82,775,000,000$73,728,000,000$65,272,000,000$62,060,000,000$56,508,000,000$53,061,000,000$48,410,000,000$43,549,000,000$39,125,000,000$34,995,000,000$31,463,000,000$27,709,000,000$24,658,000,000$23,214,000,000$21,674,000,000$19,285,000,000$17,782,000,000$16,538,000,000$14,756,000,000$13,384,000,000$12,430,000,000$11,768,000,000$10,873,000,000$10,741,000,000$10,336,000,000$10,602,000,000$10,328,000,000$9,746,000,000$
Equity to Common Shareholders QoQ27,908,000,000$19,897,000,000$26,819,000,000$22,704,000,000$19,786,000,000$14,786,000,000$18,902,000,000$14,371,000,000$14,076,000,000$8,483,000,000$8,554,000,000$6,087,000,000$(2,599,000,000$)(4,244,000,000$)17,681,000,000$5,761,000,000$11,483,000,000$9,916,000,000$10,629,000,000$9,047,000,000$8,456,000,000$3,212,000,000$5,552,000,000$3,447,000,000$4,651,000,000$4,861,000,000$4,424,000,000$4,130,000,000$3,532,000,000$3,754,000,000$3,051,000,000$1,444,000,000$1,540,000,000$2,389,000,000$1,503,000,000$1,244,000,000$1,782,000,000$1,372,000,000$954,000,000$662,000,000$895,000,000$132,000,000$405,000,000$(266,000,000$)274,000,000$582,000,000$659,000,000$
Equity to Common Shareholders QoQ%9.12%6.96%10.35%9.60%9.13%7.32%10.33%8.52%9.11%5.81%6.22%4.63%(1.94%)(3.07%)14.67%5.02%11.11%10.62%12.84%12.27%12.96%5.18%9.83%6.50%9.61%11.16%11.31%11.80%11.23%13.55%12.37%6.22%7.11%12.39%8.45%7.52%12.08%10.25%7.68%5.63%8.23%1.23%3.92%(2.51%)2.65%5.97%7.25%
Equity to Common Shareholders YoY97,328,000,000$89,206,000,000$84,095,000,000$76,178,000,000$67,845,000,000$62,135,000,000$55,832,000,000$45,484,000,000$37,200,000,000$20,525,000,000$7,798,000,000$16,925,000,000$16,599,000,000$30,681,000,000$44,841,000,000$37,789,000,000$41,075,000,000$38,048,000,000$31,344,000,000$26,267,000,000$20,667,000,000$16,862,000,000$18,511,000,000$17,383,000,000$18,066,000,000$16,947,000,000$15,840,000,000$14,467,000,000$11,781,000,000$9,789,000,000$8,424,000,000$6,876,000,000$6,676,000,000$6,918,000,000$5,901,000,000$5,352,000,000$4,770,000,000$3,883,000,000$2,643,000,000$2,094,000,000$1,166,000,000$545,000,000$995,000,000$1,249,000,000$1,869,000,000$1,896,000,000$1,554,000,000$
Equity to Common Shareholders YoY%41.16%41.17%41.66%41.63%40.24%40.21%38.23%33.08%28.31%15.32%5.64%14.04%14.46%29.70%48.01%45.65%55.71%58.29%50.51%46.48%38.95%34.83%42.51%44.43%51.63%53.86%57.17%58.67%50.75%45.17%43.68%38.67%40.37%46.88%44.09%43.06%40.53%35.71%24.61%20.26%11.00%5.28%10.21%13.75%21.40%22.49%18.97%
Dividends Paid
Additional Paid-In Capital QoQ6,409,000,000$3,650,000,000$4,930,000,000$5,301,000,000$6,695,000,000$4,913,000,000$6,314,000,000$5,815,000,000$7,033,000,000$4,797,000,000$5,647,000,000$5,548,000,000$5,078,000,000$3,356,000,000$3,558,000,000$3,155,000,000$3,564,000,000$2,295,000,000$2,558,000,000$2,290,000,000$2,605,000,000$1,754,000,000$1,841,000,000$1,782,000,000$1,976,000,000$1,268,000,000$1,416,000,000$1,347,000,000$1,465,000,000$1,174,000,000$1,177,000,000$1,083,000,000$1,153,000,000$790,000,000$1,218,000,000$942,000,000$882,000,000$750,000,000$520,000,000$641,000,000$668,000,000$430,000,000$308,000,000$422,000,000$386,000,000$446,000,000$398,000,000$
Treasury Stock7,837,000,000$4,503,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$1,837,000,000$
Treasury Stock QoQ3,334,000,000$2,666,000,000$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$
Price to Sales3.53x3.49x3.48x3.10x3.62x3.15x3.33x3.17x2.73x2.37x2.48x2.02x1.67x2.29x.11x3.48x3.60x3.63x3.91x3.72x4.24x4.53x4.27x3.27x3.27x3.23x3.69x3.62x3.15x4.42x3.97x3.62x3.17x2.86x
Price to Earnings33.49x33.15x32.97x30.58x38.95x39.23x45.28x49.68x51.61x65.34x102.26x246.44x-101.67x4.66x77.59x50.70x63.35x58.93x57.93x76.66x90.77x104.36x91.77x79.08x75.66x76.97x72.87x72.89x109.71x131.61x177.66x185.81x239.69x
Price to Book7.09x7.01x6.98x6.59x8.07x7.55x8.51x8.64x7.78x7.17x7.93x6.85x5.87x8.37x.41x12.40x12.24x13.80x15.11x15.09x17.51x19.06x18.66x14.85x14.77x15.19x17.55x18.07x16.86x24.96x23.60x22.24x20.34x18.72x
Goodwill23,155,000,000$23,089,000,000$23,074,000,000$23,081,000,000$22,879,000,000$22,770,000,000$22,789,000,000$22,749,000,000$22,785,000,000$22,749,000,000$20,288,000,000$20,168,000,000$20,195,000,000$20,229,000,000$15,371,000,000$15,345,000,000$15,350,000,000$15,220,000,000$15,017,000,000$14,960,000,000$14,751,000,000$14,739,000,000$14,754,000,000$14,734,000,000$14,727,000,000$14,708,000,000$14,548,000,000$14,553,000,000$13,944,000,000$13,388,000,000$13,350,000,000$13,271,000,000$4,254,000,000$3,823,000,000$3,784,000,000$3,815,000,000$3,774,000,000$3,785,000,000$3,759,000,000$3,529,000,000$3,523,000,000$3,491,000,000$3,319,000,000$3,332,000,000$2,677,000,000$2,653,000,000$2,655,000,000$
Goodwill QoQ%.29%.07%(.03%).88%.48%(.08%).18%(.16%).16%12.13%.60%(.13%)(.17%)31.61%.17%(.03%).85%1.35%.38%1.42%.08%(.10%).14%.05%.13%1.10%(.03%)4.37%4.15%.29%.60%211.97%11.27%1.03%(.81%)1.09%(.29%).69%6.52%.17%.92%5.18%(.39%)24.47%.91%(.08%).76%
Goodwill YoY%1.21%1.40%1.25%1.46%.41%.09%12.33%12.80%12.83%12.46%31.99%31.43%31.56%32.91%2.36%2.57%4.06%3.26%1.78%1.53%.16%.21%1.42%1.24%5.62%9.86%8.97%9.66%227.79%250.20%252.80%247.86%12.72%1.00%.67%8.10%7.13%8.42%13.26%5.91%31.60%31.59%25.01%26.45%2.41%4.66%4.04%
Other Intangible Assets8,602,000,000$7,687,000,000$6,097,000,000$5,107,000,000$4,981,000,000$4,049,000,000$4,110,000,000$3,371,000,000$854,000,000$992,000,000$764,000,000$645,000,000$
Other Intangible Assets QoQ
Amortization of Intangible Assets
Forward Price to Sales MRQ3.53x3.49x3.47x3.24x3.07x3.08x3.40x3.27x2.31x2.29x2.49x2.08x1.44x2.26x.11x3.57x3.08x3.75x3.84x3.59x3.26x4.10x3.87x3.21x2.62x3.07x3.67x3.66x2.54x4.32x3.90x3.43x2.33x2.64x
Forward Price to Earnings MRQ32.56x32.22x32.05x29.44x28.84x31.91x37.29x44.87x36.95x33.20x49.51x83.40x770.63x100.21x--29.53x131.79x55.76x48.06x56.60x62.29x65.59x95.59x70.10x100.58x88.67x61.41x60.64x84.69x81.48x107.37x75.91x450.82x
Total Assets682,170,000,000$643,256,000,000$624,894,000,000$584,626,000,000$554,818,000,000$530,969,000,000$527,854,000,000$486,883,000,000$477,607,000,000$464,378,000,000$462,675,000,000$428,362,000,000$419,728,000,000$410,767,000,000$420,549,000,000$382,406,000,000$360,319,000,000$323,077,000,000$321,195,000,000$282,179,000,000$258,314,000,000$221,238,000,000$225,248,000,000$199,099,000,000$191,351,000,000$178,102,000,000$162,648,000,000$143,695,000,000$134,100,000,000$126,362,000,000$131,310,000,000$115,267,000,000$87,781,000,000$80,969,000,000$83,402,000,000$70,897,000,000$65,076,000,000$61,128,000,000$64,747,000,000$56,230,000,000$52,440,000,000$50,075,000,000$54,505,000,000$40,419,000,000$37,898,000,000$36,364,000,000$40,159,000,000$
Total Assets QoQ38,914,000,000$18,362,000,000$40,268,000,000$29,808,000,000$23,849,000,000$3,115,000,000$40,971,000,000$9,276,000,000$13,229,000,000$1,703,000,000$34,313,000,000$8,634,000,000$8,961,000,000$(9,782,000,000$)38,143,000,000$22,087,000,000$37,242,000,000$1,882,000,000$39,016,000,000$23,865,000,000$37,076,000,000$(4,010,000,000$)26,149,000,000$7,748,000,000$13,249,000,000$15,454,000,000$18,953,000,000$9,595,000,000$7,738,000,000$(4,948,000,000$)16,043,000,000$27,486,000,000$6,812,000,000$(2,433,000,000$)12,505,000,000$5,821,000,000$3,948,000,000$(3,619,000,000$)8,517,000,000$3,790,000,000$2,365,000,000$(4,430,000,000$)14,086,000,000$2,521,000,000$1,534,000,000$(3,795,000,000$)8,298,000,000$
Total Assets YoY127,352,000,000$112,287,000,000$97,040,000,000$97,743,000,000$77,211,000,000$66,591,000,000$65,179,000,000$58,521,000,000$57,879,000,000$53,611,000,000$42,126,000,000$45,956,000,000$59,409,000,000$87,690,000,000$99,354,000,000$100,227,000,000$102,005,000,000$101,839,000,000$95,947,000,000$83,080,000,000$66,963,000,000$43,136,000,000$62,600,000,000$55,404,000,000$57,251,000,000$51,740,000,000$31,338,000,000$28,428,000,000$46,319,000,000$45,393,000,000$47,908,000,000$44,370,000,000$22,705,000,000$19,841,000,000$18,655,000,000$14,667,000,000$12,636,000,000$11,053,000,000$10,242,000,000$15,811,000,000$14,542,000,000$13,711,000,000$14,346,000,000$8,558,000,000$8,275,000,000$7,987,000,000$7,604,000,000$
Total Liabilities348,395,000,000$337,389,000,000$338,924,000,000$325,475,000,000$318,371,000,000$314,308,000,000$325,979,000,000$303,910,000,000$309,005,000,000$309,852,000,000$316,632,000,000$290,873,000,000$288,326,000,000$276,766,000,000$282,304,000,000$261,842,000,000$245,516,000,000$219,757,000,000$227,791,000,000$199,404,000,000$184,586,000,000$155,966,000,000$163,188,000,000$142,591,000,000$138,290,000,000$129,692,000,000$119,099,000,000$104,570,000,000$99,105,000,000$94,899,000,000$103,601,000,000$90,609,000,000$64,567,000,000$59,295,000,000$64,117,000,000$53,115,000,000$48,538,000,000$46,372,000,000$51,363,000,000$43,800,000,000$40,672,000,000$39,202,000,000$43,764,000,000$30,083,000,000$27,296,000,000$26,036,000,000$30,413,000,000$
Total Liabilities QoQ11,006,000,000$(1,535,000,000$)13,449,000,000$7,104,000,000$4,063,000,000$(11,671,000,000$)22,069,000,000$(5,095,000,000$)(847,000,000$)(6,780,000,000$)25,759,000,000$2,547,000,000$11,560,000,000$(5,538,000,000$)20,462,000,000$16,326,000,000$25,759,000,000$(8,034,000,000$)28,387,000,000$14,818,000,000$28,620,000,000$(7,222,000,000$)20,597,000,000$4,301,000,000$8,598,000,000$10,593,000,000$14,529,000,000$5,465,000,000$4,206,000,000$(8,702,000,000$)12,992,000,000$26,042,000,000$5,272,000,000$(4,822,000,000$)11,002,000,000$4,577,000,000$2,166,000,000$(4,991,000,000$)7,563,000,000$3,128,000,000$1,470,000,000$(4,562,000,000$)13,681,000,000$2,787,000,000$1,260,000,000$(4,377,000,000$)7,639,000,000$
Total Liabilities YoY30,024,000,000$23,081,000,000$12,945,000,000$21,565,000,000$9,366,000,000$4,456,000,000$9,347,000,000$13,037,000,000$20,679,000,000$33,086,000,000$34,328,000,000$29,031,000,000$42,810,000,000$57,009,000,000$54,513,000,000$62,438,000,000$60,930,000,000$63,791,000,000$64,603,000,000$56,813,000,000$46,296,000,000$26,274,000,000$44,089,000,000$38,021,000,000$39,185,000,000$34,793,000,000$15,498,000,000$13,961,000,000$34,538,000,000$35,604,000,000$39,484,000,000$37,494,000,000$16,029,000,000$12,923,000,000$12,754,000,000$9,315,000,000$7,866,000,000$7,170,000,000$7,599,000,000$13,717,000,000$13,376,000,000$13,166,000,000$13,351,000,000$7,309,000,000$6,406,000,000$6,091,000,000$6,050,000,000$
Current Ratio1.02x1.05x1.06x1.09x1.10x1.07x1.05x.98x.95x.92x.94x.94x.95x.96x1.14x1.12x1.20x1.05x1.05x1.11x1.18x1.08x1.10x1.10x1.10x1.09x1.10x1.08x1.07x1.06x1.04x1.03x1.01x1.06x1.04x1.06x1.09x1.08x1.05x1.08x1.10x1.12x1.12x.89x1.00x1.05x1.07x
Total Current Assets191,420,000,000$184,645,000,000$190,867,000,000$175,792,000,000$173,307,000,000$163,989,000,000$172,351,000,000$142,995,000,000$140,482,000,000$136,221,000,000$146,791,000,000$131,463,000,000$133,667,000,000$133,876,000,000$161,580,000,000$138,531,000,000$140,848,000,000$121,408,000,000$132,733,000,000$112,969,000,000$110,908,000,000$85,985,000,000$96,334,000,000$79,054,000,000$76,790,000,000$69,431,000,000$75,101,000,000$59,885,000,000$54,481,000,000$50,829,000,000$60,197,000,000$48,578,000,000$41,007,000,000$39,460,000,000$45,781,000,000$35,609,000,000$32,220,000,000$30,513,000,000$35,705,000,000$28,849,000,000$26,391,000,000$25,922,000,000$31,327,000,000$18,572,000,000$18,755,000,000$19,327,000,000$24,625,000,000$
Total Current Assets QoQ6,775,000,000$(6,222,000,000$)15,075,000,000$2,485,000,000$9,318,000,000$(8,362,000,000$)29,356,000,000$2,513,000,000$4,261,000,000$(10,570,000,000$)15,328,000,000$(2,204,000,000$)(209,000,000$)(27,704,000,000$)23,049,000,000$(2,317,000,000$)19,440,000,000$(11,325,000,000$)19,764,000,000$2,061,000,000$24,923,000,000$(10,349,000,000$)17,280,000,000$2,264,000,000$7,359,000,000$(5,670,000,000$)15,216,000,000$5,404,000,000$3,652,000,000$(9,368,000,000$)11,619,000,000$7,571,000,000$1,547,000,000$(6,321,000,000$)10,172,000,000$3,389,000,000$1,707,000,000$(5,192,000,000$)6,856,000,000$2,458,000,000$469,000,000$(5,405,000,000$)12,755,000,000$(183,000,000$)(572,000,000$)(5,298,000,000$)7,291,000,000$
Total Current Liabilities186,921,000,000$176,171,000,000$179,431,000,000$161,477,000,000$158,172,000,000$152,965,000,000$164,917,000,000$145,214,000,000$148,238,000,000$147,570,000,000$155,393,000,000$140,363,000,000$140,291,000,000$139,508,000,000$142,266,000,000$123,994,000,000$117,792,000,000$115,404,000,000$126,385,000,000$101,912,000,000$93,896,000,000$79,711,000,000$87,812,000,000$72,136,000,000$69,678,000,000$63,695,000,000$68,391,000,000$55,324,000,000$50,801,000,000$48,045,000,000$57,883,000,000$47,072,000,000$40,520,000,000$37,399,000,000$43,816,000,000$33,498,000,000$29,587,000,000$28,187,000,000$33,887,000,000$26,657,000,000$23,912,000,000$23,177,000,000$28,089,000,000$20,842,000,000$18,751,000,000$18,357,000,000$22,980,000,000$
Total Current Liabilities QoQ10,750,000,000$(3,260,000,000$)17,954,000,000$3,305,000,000$5,207,000,000$(11,952,000,000$)19,703,000,000$(3,024,000,000$)668,000,000$(7,823,000,000$)15,030,000,000$72,000,000$783,000,000$(2,758,000,000$)18,272,000,000$6,202,000,000$2,388,000,000$(10,981,000,000$)24,473,000,000$8,016,000,000$14,185,000,000$(8,101,000,000$)15,676,000,000$2,458,000,000$5,983,000,000$(4,696,000,000$)13,067,000,000$4,523,000,000$2,756,000,000$(9,838,000,000$)10,811,000,000$6,552,000,000$3,121,000,000$(6,417,000,000$)10,318,000,000$3,911,000,000$1,400,000,000$(5,700,000,000$)7,230,000,000$2,745,000,000$735,000,000$(4,912,000,000$)7,247,000,000$2,091,000,000$394,000,000$(4,623,000,000$)6,845,000,000$
Debt to Asset Ratio.51x.52x.54x.56x.57x.59x.62x.62x.65x.67x.68x.68x.69x.67x.67x.68x.68x.68x.71x.71x.71x.70x.72x.72x.72x.73x.73x.73x.74x.75x.79x.79x.74x.73x.77x.75x.75x.76x.79x.78x.78x.78x.80x.74x.72x.72x.76x
Long Term Debt50,718,000,000$53,374,000,000$52,623,000,000$54,890,000,000$54,889,000,000$57,634,000,000$58,314,000,000$61,098,000,000$63,092,000,000$67,084,000,000$67,150,000,000$58,919,000,000$58,053,000,000$47,556,000,000$48,744,000,000$50,055,000,000$50,279,000,000$31,868,000,000$31,816,000,000$32,929,000,000$33,128,000,000$23,437,000,000$23,414,000,000$22,472,000,000$23,329,000,000$23,322,000,000$23,495,000,000$24,684,000,000$24,638,000,000$24,640,000,000$24,743,000,000$24,710,000,000$7,683,000,000$7,691,000,000$7,694,000,000$8,205,000,000$8,212,000,000$8,219,000,000$8,227,000,000$8,243,000,000$8,250,000,000$8,257,000,000$8,265,000,000$3,099,000,000$3,119,000,000$3,147,000,000$3,191,000,000$
Long Term Debt QoQ(2,656,000,000$)751,000,000$(2,267,000,000$)1,000,000$(2,745,000,000$)(680,000,000$)(2,784,000,000$)(1,994,000,000$)(3,992,000,000$)(66,000,000$)8,231,000,000$866,000,000$10,497,000,000$(1,188,000,000$)(1,311,000,000$)(224,000,000$)18,411,000,000$52,000,000$(1,113,000,000$)(199,000,000$)9,691,000,000$23,000,000$942,000,000$(857,000,000$)7,000,000$(173,000,000$)(1,189,000,000$)46,000,000$(2,000,000$)(103,000,000$)33,000,000$17,027,000,000$(8,000,000$)(3,000,000$)(511,000,000$)(7,000,000$)(7,000,000$)(8,000,000$)(16,000,000$)(7,000,000$)(7,000,000$)(8,000,000$)5,166,000,000$(20,000,000$)(28,000,000$)(44,000,000$)148,000,000$
Long Term Debt YoY(4,171,000,000$)(4,260,000,000$)(5,691,000,000$)(6,208,000,000$)(8,203,000,000$)(9,450,000,000$)(8,836,000,000$)2,179,000,000$5,039,000,000$19,528,000,000$18,406,000,000$8,864,000,000$7,774,000,000$15,688,000,000$16,928,000,000$17,126,000,000$17,151,000,000$8,431,000,000$8,402,000,000$10,457,000,000$9,799,000,000$115,000,000$(81,000,000$)(2,212,000,000$)(1,309,000,000$)(1,318,000,000$)(1,248,000,000$)(26,000,000$)16,955,000,000$16,949,000,000$17,049,000,000$16,505,000,000$(529,000,000$)(528,000,000$)(533,000,000$)(38,000,000$)(38,000,000$)(38,000,000$)(38,000,000$)5,144,000,000$5,131,000,000$5,110,000,000$5,074,000,000$56,000,000$77,000,000$107,000,000$107,000,000$
Capital Lease Obligations84,991,000,000$81,731,000,000$79,596,000,000$79,677,000,000$77,432,000,000$76,019,000,000$75,639,000,000$73,902,000,000$73,370,000,000$71,248,000,000$69,040,000,000$64,783,000,000$60,606,000,000$58,286,000,000$58,330,000,000$53,954,000,000$45,283,000,000$40,978,000,000$39,099,000,000$35,255,000,000$29,599,000,000$27,084,000,000$25,835,000,000$23,904,000,000$22,415,000,000$20,881,000,000$
Interest Expenses644,000,000$713,000,000$806,000,000$840,000,000$823,000,000$694,000,000$617,000,000$584,000,000$472,000,000$482,000,000$493,000,000$435,000,000$399,000,000$414,000,000$428,000,000$403,000,000$402,000,000$455,000,000$396,000,000$383,000,000$366,000,000$387,000,000$358,000,000$343,000,000$330,000,000$338,000,000$228,000,000$143,000,000$139,000,000$133,000,000$118,000,000$116,000,000$117,000,000$115,000,000$116,000,000$114,000,000$115,000,000$74,000,000$49,000,000$45,000,000$42,000,000$39,000,000$
Cash and Cash Equivalents57,741,000,000$66,207,000,000$78,779,000,000$75,091,000,000$71,178,000,000$72,852,000,000$73,387,000,000$49,605,000,000$49,529,000,000$49,343,000,000$53,888,000,000$34,947,000,000$37,478,000,000$36,393,000,000$36,220,000,000$29,944,000,000$40,380,000,000$33,834,000,000$42,122,000,000$29,930,000,000$37,466,000,000$27,201,000,000$36,092,000,000$23,255,000,000$22,616,000,000$23,115,000,000$31,750,000,000$20,425,000,000$19,823,000,000$16,676,000,000$20,522,000,000$12,767,000,000$13,203,000,000$15,440,000,000$19,334,000,000$13,656,000,000$12,521,000,000$12,470,000,000$15,890,000,000$10,709,000,000$10,269,000,000$10,237,000,000$14,557,000,000$5,258,000,000$5,057,000,000$5,074,000,000$8,658,000,000$
Cash and Cash Equivalents QoQ(8,466,000,000$)(12,572,000,000$)3,688,000,000$3,913,000,000$(1,674,000,000$)(535,000,000$)23,782,000,000$76,000,000$186,000,000$(4,545,000,000$)18,941,000,000$(2,531,000,000$)1,085,000,000$173,000,000$6,276,000,000$(10,436,000,000$)6,546,000,000$(8,288,000,000$)12,192,000,000$(7,536,000,000$)10,265,000,000$(8,891,000,000$)12,837,000,000$639,000,000$(499,000,000$)(8,635,000,000$)11,325,000,000$602,000,000$3,147,000,000$(3,846,000,000$)7,755,000,000$(436,000,000$)(2,237,000,000$)(3,894,000,000$)5,678,000,000$1,135,000,000$51,000,000$(3,420,000,000$)5,181,000,000$440,000,000$32,000,000$(4,320,000,000$)9,299,000,000$201,000,000$(17,000,000$)(3,584,000,000$)4,786,000,000$
Cash and Cash Equivalents YoY(13,437,000,000$)(6,645,000,000$)5,392,000,000$25,486,000,000$21,649,000,000$23,509,000,000$19,499,000,000$14,658,000,000$12,051,000,000$12,950,000,000$17,668,000,000$5,003,000,000$(2,902,000,000$)2,559,000,000$(5,902,000,000$)14,000,000$2,914,000,000$6,633,000,000$6,030,000,000$6,675,000,000$14,850,000,000$4,086,000,000$4,342,000,000$2,830,000,000$2,793,000,000$6,439,000,000$11,228,000,000$7,658,000,000$6,620,000,000$1,236,000,000$1,188,000,000$(889,000,000$)682,000,000$2,970,000,000$3,444,000,000$2,947,000,000$2,252,000,000$2,233,000,000$1,333,000,000$5,451,000,000$5,212,000,000$5,163,000,000$5,899,000,000$1,386,000,000$1,353,000,000$593,000,000$574,000,000$
Interest Income1,085,000,000$1,066,000,000$1,248,000,000$1,256,000,000$1,180,000,000$993,000,000$901,000,000$776,000,000$661,000,000$611,000,000$445,000,000$277,000,000$159,000,000$108,000,000$118,000,000$119,000,000$106,000,000$105,000,000$100,000,000$118,000,000$135,000,000$202,000,000$211,000,000$224,000,000$215,000,000$183,000,000$150,000,000$117,000,000$94,000,000$80,000,000$65,000,000$54,000,000$44,000,000$39,000,000$29,000,000$26,000,000$24,000,000$21,000,000$13,000,000$13,000,000$12,000,000$11,000,000$8,000,000$9,000,000$11,000,000$11,000,000$10,000,000$