Valuation for APH - findataslice
 AMPHENOL CORP /DE/
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 Stock124.50$123.76$98.72$65.58$69.50$65.14$67.35$115.33$99.17$83.96$84.99$81.71$76.13$67.03$64.41$75.36$87.46$73.21$68.46$66.00$130.96$108.28$95.71$72.82$108.27$96.54$95.94$94.43$80.92$94.03$87.16$86.16$87.82$84.63$
Market Cap of Common Stock152,004,678,320$151,101,196,697$119,411,621,276$79,422,698,997$83,790,097,176$78,447,372,497$40,450,675,830$69,181,260,196$59,334,425,608$50,078,274,062$50,596,165,720$48,585,134,839$45,301,571,858$39,871,330,693$38,461,692,331$45,136,101,293$52,303,509,814$43,793,141,054$40,912,772,191$19,772,062,926$39,177,306,191$32,308,246,726$28,320,050,057$21,707,726,107$32,099,674,658$28,715,647,104$28,660,373,120$28,148,375,240$24,383,392,007$28,242,151,405$26,273,146,246$26,320,482,485$26,813,352,715$25,849,801,041$
Market Cap of Common Stock QoQ%.60%26.54%50.35%(5.21%)6.81%93.93%(41.53%)16.60%18.48%(1.02%)4.14%7.25%13.62%3.67%(14.79%)(13.70%)19.43%7.04%106.92%(49.53%)21.26%14.08%30.46%(32.37%)11.79%.19%1.82%15.44%(13.66%)7.49%(.18%)(1.84%)3.73%
Market Cap of Common Stock YoY%81.41%92.62%195.20%14.80%41.22%56.65%(20.05%)42.39%30.98%25.60%31.55%7.64%(13.39%)(8.96%)(5.99%)128.28%33.51%35.55%44.47%(8.92%)22.05%12.51%(1.19%)(22.88%)31.65%1.68%9.09%6.95%(9.06%)9.26%
Common Shares Outstanding1,220,921,1111,209,599,0811,211,081,1071,209,300,0001,204,288,801600,603,947599,854,8531,197,800,000596,453,955595,319,046594,604,514594,800,000594,828,147597,138,524598,939,773599,100,000598,185,235597,615,720299,576,711598,700,000298,376,863295,894,369298,101,155297,900,000297,448,178298,732,261298,087,210298,500,000301,300,000299,700,000302,100,000306,000,000305,000,000305,200,000305,400,000308,000,000308,700,000308,600,000307,700,000308,000,000308,200,000308,921,730310,195,600310,000,000156,825,858157,138,216158,199,518316,000,000
Common Shares Outstanding QoQ%.94%(.12%).15%.42%100.51%.13%(49.92%)100.82%.19%.12%(.03%)(.01%)(.39%)(.30%)(.03%).15%.10%99.49%(49.96%)100.65%.84%(.74%).07%.15%(.43%).22%(.14%)(.93%).53%(.79%)(1.18%).33%(.07%)(.07%)(.84%)(.23%).03%.29%(.10%)(.07%)(.23%)(.41%).13%97.67%(.20%)(.67%)(49.94%)98.54%
Common Shares Outstanding YoY%1.38%101.40%101.90%.96%101.91%.89%.88%101.38%.27%(.31%)(.72%)(.72%)(.56%)(.08%)99.93%.07%100.48%101.97%.50%100.97%.31%(.95%).01%(.20%)(1.28%)(.32%)(1.33%)(2.36%)(1.21%)(1.80%)(1.08%)(.65%)(1.20%)(1.10%)(.75%).00%.16%(.10%)(.81%)(.58%)96.52%96.59%96.08%(1.90%)(1.47%)(1.68%)(.94%)97.68%
Total Revenue TTM18,817,900,000$16,777,300,000$15,222,600,000$14,232,300,000$13,392,700,000$12,836,900,000$12,554,600,000$12,466,300,000$12,562,300,000$12,645,200,000$12,623,100,000$12,410,700,000$11,934,000,000$11,451,100,000$10,876,300,000$10,275,500,000$9,780,400,000$9,114,000,000$8,598,900,000$8,323,900,000$8,101,100,000$8,128,900,000$8,225,400,000$8,299,100,000$8,327,500,000$8,293,600,000$8,202,000,000$7,921,200,000$7,633,000,000$7,318,100,000$7,011,300,000$6,718,500,000$6,513,600,000$6,395,300,000$6,286,400,000$6,065,800,000$5,889,500,000$5,692,800,000$5,568,700,000$5,564,700,000$5,463,900,000$5,426,500,000$5,345,500,000$5,164,700,000$4,959,000,000$4,781,000,000$4,614,700,000$
Total Revenue5,650,300,000$4,811,000,000$4,317,800,000$4,038,800,000$3,609,700,000$3,256,300,000$3,327,500,000$3,199,200,000$3,053,900,000$2,974,000,000$3,239,200,000$3,295,200,000$3,136,800,000$2,951,900,000$3,026,800,000$2,818,500,000$2,653,900,000$2,377,100,000$2,426,000,000$2,323,400,000$1,987,500,000$1,862,000,000$2,151,000,000$2,100,600,000$2,015,300,000$1,958,500,000$2,224,700,000$2,129,000,000$1,981,400,000$1,866,900,000$1,943,900,000$1,840,800,000$1,666,500,000$1,560,100,000$1,651,100,000$1,635,900,000$1,548,200,000$1,451,200,000$1,430,500,000$1,459,600,000$1,351,500,000$1,327,100,000$1,426,500,000$1,358,800,000$1,314,100,000$1,246,100,000$1,245,700,000$
Total Revenue QoQ%17.45%11.42%6.91%11.89%10.85%(2.14%)4.01%4.76%2.69%(8.19%)(1.70%)5.05%6.26%(2.48%)7.39%6.20%11.64%(2.02%)4.42%16.90%6.74%(13.44%)2.40%4.23%2.90%(11.97%)4.50%7.45%6.13%(3.96%)5.60%10.46%6.82%(5.51%).93%5.67%6.68%1.45%(1.99%)8.00%1.84%(6.97%)4.98%3.40%5.46%.03%8.03%
Total Revenue YoY%56.53%47.74%29.76%26.24%18.20%9.49%2.73%(2.91%)(2.64%).75%7.02%16.91%18.20%24.18%24.77%21.31%33.53%27.66%12.79%10.61%(1.38%)(4.93%)(3.31%)(1.33%)1.71%4.91%14.45%15.66%18.90%19.67%17.73%12.53%7.64%7.50%15.42%12.08%14.55%9.35%.28%7.42%2.85%6.50%14.51%17.84%15.67%15.40%8.70%
Gross Margin36.34%34.17%34.29%33.60%33.61%33.44%33.07%32.77%32.47%31.72%32.03%32.17%32.01%31.39%31.10%31.57%31.77%30.61%31.56%31.63%30.38%30.06%31.55%31.51%32.13%32.06%32.14%32.33%32.54%32.51%32.69%32.93%33.16%33.07%33.08%32.84%32.12%31.64%32.05%31.79%32.00%32.00%32.02%31.77%31.71%31.21%31.25%
Earnings to Common Shareholders TTM3,179,700,000$2,613,200,000$2,424,100,000$2,192,300,000$2,101,800,000$2,037,500,000$1,928,000,000$1,921,100,000$1,903,800,000$1,915,800,000$1,902,300,000$1,859,800,000$1,789,700,000$1,687,000,000$1,590,900,000$1,482,900,000$1,403,000,000$1,290,900,000$1,203,400,000$1,165,100,000$1,098,800,000$1,129,500,000$1,154,900,000$1,174,300,000$1,210,600,000$1,207,000,000$1,205,100,000$763,600,000$724,500,000$691,200,000$650,500,000$989,300,000$936,100,000$891,100,000$822,800,000$787,500,000$767,700,000$740,200,000$763,400,000$756,800,000$734,500,000$730,400,000$709,100,000$683,500,000$662,100,000$641,200,000$635,700,000$
Earnings to Common Shareholders1,091,300,000$737,800,000$746,200,000$604,400,000$524,800,000$548,700,000$514,400,000$513,900,000$460,500,000$439,200,000$507,500,000$496,600,000$472,500,000$425,700,000$465,000,000$426,500,000$369,800,000$329,600,000$357,000,000$346,600,000$257,700,000$242,100,000$318,700,000$280,300,000$288,400,000$267,500,000$338,100,000$316,600,000$284,800,000$265,600,000$(103,400,000$)277,500,000$251,500,000$224,900,000$235,400,000$224,300,000$206,500,000$156,600,000$200,100,000$204,500,000$179,000,000$179,800,000$193,500,000$182,200,000$174,900,000$158,500,000$167,900,000$
Earnings to Common Shareholders QoQ%47.91%(1.13%)23.46%15.17%(4.36%)6.67%.10%11.60%4.85%(13.46%)2.20%5.10%10.99%(8.45%)9.03%15.33%12.20%(7.68%)3.00%34.50%6.44%(24.04%)13.70%(2.81%)7.81%(20.88%)6.79%11.17%7.23%356.87%(137.26%)10.34%11.83%(4.46%)4.95%8.62%31.87%(21.74%)(2.15%)14.25%(.45%)(7.08%)6.20%4.17%10.35%(5.60%)4.42%
Earnings to Common Shareholders YoY%107.95%34.46%45.06%17.61%13.96%24.93%1.36%3.48%(2.54%)3.17%9.14%16.44%27.77%29.16%30.25%23.05%43.50%36.14%12.02%23.65%(10.65%)(9.50%)(5.74%)(11.47%)1.26%.72%426.98%14.09%13.24%18.10%(143.93%)23.72%21.79%43.61%17.64%9.68%15.36%(12.90%)3.41%12.24%2.34%13.44%15.25%13.31%13.57%3.60%19.62%
Profit Margin19.31%15.34%17.28%14.97%14.54%16.85%15.46%16.06%15.08%14.77%15.67%15.07%15.06%14.42%15.36%15.13%13.93%13.87%14.72%14.92%12.97%13.00%14.82%13.34%14.31%13.66%15.20%14.87%14.37%14.23%(5.32%)15.08%15.09%14.42%14.26%13.71%13.34%10.79%13.99%14.01%13.25%13.55%
Equity to Common Shareholders11,519,300,000$10,301,200,000$9,792,000,000$9,452,500,000$8,980,100,000$8,681,500,000$8,346,500,000$7,856,800,000$7,513,700,000$7,308,100,000$7,015,600,000$6,570,900,000$6,464,300,000$6,426,100,000$6,302,000,000$5,945,900,000$5,715,500,000$5,461,000,000$5,384,900,000$5,040,200,000$4,738,600,000$4,385,800,000$4,530,300,000$4,155,300,000$4,148,300,000$4,123,100,000$4,017,000,000$4,008,900,000$3,761,100,000$3,913,900,000$3,989,800,000$4,067,200,000$3,874,900,000$3,704,200,000$3,674,900,000$3,708,000,000$3,534,600,000$3,386,200,000$3,238,500,000$3,143,300,000$3,065,100,000$2,949,900,000$2,907,400,000$2,976,160,000$2,977,321,000$2,875,448,000$2,859,500,000$
Equity to Common Shareholders QoQ1,218,100,000$509,200,000$339,500,000$472,400,000$298,600,000$335,000,000$489,700,000$343,100,000$205,600,000$292,500,000$444,700,000$106,600,000$38,200,000$124,100,000$356,100,000$230,400,000$254,500,000$76,100,000$344,700,000$301,600,000$352,800,000$(144,500,000$)375,000,000$7,000,000$25,200,000$106,100,000$8,100,000$247,800,000$(152,800,000$)(75,900,000$)(77,400,000$)192,300,000$170,700,000$29,300,000$(33,100,000$)173,400,000$148,400,000$147,700,000$95,200,000$78,200,000$115,200,000$42,500,000$(68,760,000$)(1,161,000$)101,873,000$15,948,000$202,251,000$
Equity to Common Shareholders QoQ%11.83%5.20%3.59%5.26%3.44%4.01%6.23%4.57%2.81%4.17%6.77%1.65%.59%1.97%5.99%4.03%4.66%1.41%6.84%6.37%8.04%(3.19%)9.03%.17%.61%2.64%.20%6.59%(3.90%)(1.90%)(1.90%)4.96%4.61%.80%(.89%)4.91%4.38%4.56%3.03%2.55%3.91%1.46%(2.31%)(.04%)3.54%.56%7.61%
Equity to Common Shareholders YoY2,539,200,000$1,619,700,000$1,445,500,000$1,595,700,000$1,466,400,000$1,373,400,000$1,330,900,000$1,285,900,000$1,049,400,000$882,000,000$713,600,000$625,000,000$748,800,000$965,100,000$917,100,000$905,700,000$976,900,000$1,075,200,000$854,600,000$884,900,000$590,300,000$262,700,000$513,300,000$146,400,000$387,200,000$209,200,000$27,200,000$(58,300,000$)(113,800,000$)209,700,000$314,900,000$359,200,000$340,300,000$318,000,000$436,400,000$564,700,000$469,500,000$436,300,000$331,100,000$167,140,000$87,779,000$74,452,000$47,900,000$318,911,000$392,182,000$370,040,000$429,541,000$
Equity to Common Shareholders YoY%28.28%18.66%17.32%20.31%19.52%18.79%18.97%19.57%16.23%13.73%11.32%10.51%13.10%17.67%17.03%17.97%20.62%24.52%18.86%21.30%14.23%6.37%12.78%3.65%10.30%5.35%.68%(1.43%)(2.94%)5.66%8.57%9.69%9.63%9.39%13.48%17.97%15.32%14.79%11.39%5.62%2.95%2.59%1.68%12.00%15.17%14.77%17.68%
Dividends Paid199,600,000$199,500,000$198,900,000$132,400,000$132,100,000$131,700,000$125,600,000$125,100,000$125,000,000$124,900,000$119,000,000$119,100,000$119,500,000$119,800,000$86,700,000$86,600,000$86,600,000$86,800,000$74,600,000$74,600,000$74,000,000$74,400,000$74,000,000$68,300,000$68,500,000$68,700,000$69,300,000$69,000,000$57,400,000$58,100,000$57,900,000$48,800,000$48,900,000$49,300,000$43,300,000$43,100,000$43,000,000$43,200,000$43,200,000$40,300,000$0$77,500,000$0$72,400,000$31,400,000$63,328,000$
Additional Paid-In Capital QoQ
Treasury Stock
Treasury Stock QoQ
Price to Sales8.08x8.03x6.35x4.73x5.50x5.51x3.02x5.39x4.73x4.02x4.03x3.84x3.59x3.21x3.22x3.94x4.81x4.26x4.18x2.17x4.56x3.88x3.50x2.67x3.90x3.46x3.44x3.39x2.97x3.57x3.44x3.60x3.82x3.85x
Price to Earnings47.80x47.52x37.55x30.39x34.57x35.78x19.25x33.95x30.78x26.07x26.58x25.36x23.81x21.44x21.49x26.76x32.88x29.53x29.16x15.32x32.56x27.73x25.77x19.22x27.79x24.45x23.67x23.32x20.23x36.99x36.26x38.08x41.22x26.13x
Price to Book13.20x13.12x10.37x7.71x8.56x8.30x4.50x7.97x7.11x6.37x6.73x6.65x6.46x6.07x5.95x7.02x8.30x7.37x7.16x3.62x7.28x6.41x5.98x4.95x7.09x6.91x6.91x6.83x6.07x7.04x6.99x6.72x6.72x6.36x
Goodwill9,651,300,000$9,274,300,000$8,236,200,000$8,352,100,000$8,261,800,000$7,100,500,000$7,092,400,000$6,574,500,000$6,518,600,000$6,539,600,000$6,446,100,000$6,337,500,000$6,275,000,000$6,349,100,000$6,376,800,000$5,839,400,000$5,891,700,000$5,093,000,000$5,032,100,000$4,955,500,000$4,867,000,000$4,846,200,000$4,867,100,000$4,750,000,000$4,706,100,000$4,439,900,000$4,103,200,000$4,113,700,000$4,128,600,000$4,146,500,000$4,042,600,000$3,969,300,000$3,902,400,000$3,748,700,000$3,678,800,000$3,707,800,000$3,641,700,000$3,659,800,000$2,692,900,000$2,706,300,000$2,709,000,000$2,594,500,000$2,616,700,000$2,592,075,000$2,318,955,000$2,302,359,000$2,289,100,000$
Goodwill QoQ%4.07%12.60%(1.39%)1.09%16.36%.11%7.88%.86%(.32%)1.45%1.71%1.00%(1.17%)(.43%)9.20%(.89%)15.68%1.21%1.55%1.82%.43%(.43%)2.47%.93%6.00%8.21%(.26%)(.36%)(.43%)2.57%1.85%1.71%4.10%1.90%(.78%)1.82%(.50%)35.91%(.50%)(.10%)4.41%(.85%).95%11.78%.72%.58%16.06%
Goodwill YoY%16.82%30.62%16.13%27.04%26.74%8.58%10.03%3.74%3.88%3.00%1.09%8.53%6.51%24.66%26.72%17.84%21.05%5.09%3.39%4.33%3.42%9.15%18.62%15.47%13.99%7.08%1.50%3.64%5.80%10.61%9.89%7.05%7.16%2.43%36.61%37.01%34.43%41.06%2.91%4.41%16.82%12.69%14.31%31.42%18.78%19.92%18.44%
Other Intangible Assets1,989,400,000$2,001,500,000$1,225,100,000$1,247,000,000$1,308,700,000$785,400,000$834,800,000$744,200,000$723,500,000$743,200,000$734,100,000$753,800,000$751,200,000$738,400,000$756,900,000$603,600,000$620,800,000$410,300,000$397,500,000$408,200,000$416,200,000$428,200,000$442,000,000$451,400,000$459,500,000$433,600,000$397,900,000$409,800,000$421,900,000$434,000,000$441,600,000$260,700,000$273,600,000$279,300,000$474,400,000$304,700,000$302,800,000$315,800,000$216,400,000$235,500,000$
Other Intangible Assets QoQ(12,100,000$)776,400,000$(21,900,000$)(61,700,000$)523,300,000$(49,400,000$)90,600,000$20,700,000$(19,700,000$)9,100,000$(19,700,000$)2,600,000$12,800,000$(18,500,000$)153,300,000$(17,200,000$)210,500,000$12,800,000$(10,700,000$)(8,000,000$)(12,000,000$)(13,800,000$)(9,400,000$)(8,100,000$)25,900,000$35,700,000$(11,900,000$)(12,100,000$)(12,100,000$)(7,600,000$)180,900,000$(12,900,000$)(5,700,000$)(195,100,000$)169,700,000$1,900,000$(13,000,000$)99,400,000$
Amortization of Intangible Assets39,800,000$47,300,000$27,800,000$66,200,000$40,400,000$20,400,000$26,600,000$18,100,000$18,100,000$23,200,000$24,300,000$21,900,000$16,800,000$18,000,000$25,100,000$16,400,000$32,600,000$12,300,000$12,000,000$12,300,000$12,500,000$12,900,000$13,300,000$13,600,000$15,600,000$24,800,000$11,500,000$11,600,000$11,900,000$11,900,000$12,200,000$12,300,000$12,000,000$12,000,000$11,800,000$11,600,000$11,400,000$19,700,000$9,100,000$8,900,000$8,400,000$8,400,000$15,900,000$6,200,000$6,000,000$8,300,000$5,100,000$
Forward Price to Sales MRQ6.73x6.69x5.28x4.13x4.85x4.86x2.80x5.31x4.46x3.91x4.14x4.08x3.50x3.02x3.07x3.82x4.32x3.88x3.85x2.08x4.04x3.48x3.56x2.91x3.73x3.42x3.56x3.59x2.74x3.32x3.31x3.52x3.45x3.51x
Forward Price to Earnings MRQ34.82x34.61x27.36x26.91x28.07x32.45x19.27x31.52x28.84x24.36x27.47x27.66x22.32x20.07x20.35x26.51x28.12x25.67x27.66x15.00x27.44x23.30x27.47x22.42x25.18x25.61x24.84x26.31x18.03x22.30x23.06x24.77x-23.29x
Total Assets25,668,400,000$22,902,100,000$21,440,200,000$19,585,600,000$18,586,800,000$16,722,500,000$16,526,400,000$15,759,000,000$15,237,900,000$15,381,500,000$15,326,200,000$15,097,900,000$14,986,100,000$14,873,600,000$14,678,400,000$14,926,100,000$14,559,100,000$13,133,500,000$12,327,300,000$11,753,900,000$11,203,900,000$12,077,700,000$10,815,500,000$10,683,600,000$10,634,000,000$10,208,100,000$10,044,900,000$9,742,600,000$9,510,300,000$9,403,700,000$10,003,900,000$9,608,800,000$9,172,900,000$8,707,400,000$8,498,700,000$8,369,800,000$8,027,000,000$7,890,000,000$7,458,400,000$7,485,600,000$7,228,700,000$7,025,600,000$6,985,900,000$6,851,769,000$6,517,300,000$6,230,203,000$6,168,000,000$
Total Assets QoQ2,766,300,000$1,461,900,000$1,854,600,000$998,800,000$1,864,300,000$196,100,000$767,400,000$521,100,000$(143,600,000$)55,300,000$228,300,000$111,800,000$112,500,000$195,200,000$(247,700,000$)367,000,000$1,425,600,000$806,200,000$573,400,000$550,000,000$(873,800,000$)1,262,200,000$131,900,000$49,600,000$425,900,000$163,200,000$302,300,000$232,300,000$106,600,000$(600,200,000$)395,100,000$435,900,000$465,500,000$208,700,000$128,900,000$342,800,000$137,000,000$431,600,000$(27,200,000$)256,900,000$203,100,000$39,700,000$134,131,000$334,469,000$287,097,000$62,203,000$527,319,000$
Total Assets YoY7,081,600,000$6,179,600,000$4,913,800,000$3,826,600,000$3,348,900,000$1,341,000,000$1,200,200,000$661,100,000$251,800,000$507,900,000$647,800,000$171,800,000$427,000,000$1,740,100,000$2,351,100,000$3,172,200,000$3,355,200,000$1,055,800,000$1,511,800,000$1,070,300,000$569,900,000$1,869,600,000$770,600,000$941,000,000$1,123,700,000$804,400,000$41,000,000$133,800,000$337,400,000$696,300,000$1,505,200,000$1,239,000,000$1,145,900,000$817,400,000$1,040,300,000$884,200,000$798,300,000$864,400,000$472,500,000$633,831,000$711,400,000$795,397,000$817,900,000$1,211,088,000$1,112,999,000$1,016,242,000$952,537,000$
Total Liabilities14,068,700,000$12,529,700,000$11,584,100,000$10,058,800,000$9,536,300,000$7,957,900,000$8,099,900,000$7,820,700,000$7,645,600,000$7,995,000,000$8,232,100,000$8,449,000,000$8,444,200,000$8,370,100,000$8,299,300,000$8,917,400,000$8,780,800,000$7,611,800,000$6,875,400,000$6,648,700,000$6,403,600,000$7,632,000,000$6,219,300,000$6,472,500,000$6,430,800,000$6,037,700,000$5,980,700,000$5,689,300,000$5,697,700,000$5,435,800,000$5,960,500,000$5,499,500,000$5,257,000,000$4,956,300,000$4,775,600,000$4,615,100,000$4,453,100,000$4,465,800,000$4,180,000,000$4,304,200,000$4,125,900,000$4,046,400,000$4,048,000,000$3,854,069,000$3,518,700,000$3,334,303,000$3,287,900,000$
Total Liabilities QoQ1,539,000,000$945,600,000$1,525,300,000$522,500,000$1,578,400,000$(142,000,000$)279,200,000$175,100,000$(349,400,000$)(237,100,000$)(216,900,000$)4,800,000$74,100,000$70,800,000$(618,100,000$)136,600,000$1,169,000,000$736,400,000$226,700,000$245,100,000$(1,228,400,000$)1,412,700,000$(253,200,000$)41,700,000$393,100,000$57,000,000$291,400,000$(8,400,000$)261,900,000$(524,700,000$)461,000,000$242,500,000$300,700,000$180,700,000$160,500,000$162,000,000$(12,700,000$)285,800,000$(124,200,000$)178,300,000$79,500,000$(1,600,000$)193,931,000$335,369,000$184,397,000$46,403,000$313,739,000$
Total Liabilities YoY4,532,400,000$4,571,800,000$3,484,200,000$2,238,100,000$1,890,700,000$(37,100,000$)(132,200,000$)(628,300,000$)(798,600,000$)(375,100,000$)(67,200,000$)(468,400,000$)(336,600,000$)758,300,000$1,423,900,000$2,268,700,000$2,377,200,000$(20,200,000$)656,100,000$176,200,000$(27,200,000$)1,594,300,000$238,600,000$783,200,000$733,100,000$601,900,000$20,200,000$189,800,000$440,700,000$479,500,000$1,184,900,000$884,400,000$803,900,000$490,500,000$595,600,000$310,900,000$327,200,000$419,400,000$132,000,000$450,131,000$607,200,000$712,097,000$760,100,000$879,908,000$711,659,000$637,409,000$514,637,000$
Current Ratio2.02x1.99x2.37x1.99x2.02x2.06x2.17x2.33x2.33x2.64x2.42x2.38x2.45x2.55x2.43x2.40x2.17x2.43x2.38x2.27x2.59x2.54x1.97x1.99x2.06x2.50x1.86x1.68x1.72x1.80x2.95x3.04x2.33x2.35x2.20x2.25x2.87x2.80x3.82x3.57x3.65x3.82x3.30x2.17x2.02x2.06x1.96x
Total Current Assets11,298,500,000$9,133,200,000$9,686,000,000$7,772,800,000$6,971,800,000$7,041,700,000$6,835,300,000$6,773,300,000$6,321,300,000$6,394,000,000$6,479,100,000$6,326,900,000$6,311,000,000$6,108,700,000$5,958,200,000$6,919,800,000$6,491,200,000$6,186,700,000$5,490,800,000$5,037,000,000$4,618,000,000$5,517,500,000$4,211,200,000$4,232,200,000$4,222,100,000$4,127,500,000$4,571,600,000$4,281,500,000$4,021,400,000$3,937,100,000$4,656,000,000$4,352,900,000$3,992,400,000$3,722,400,000$3,591,200,000$3,405,200,000$3,158,100,000$2,989,600,000$3,850,000,000$3,862,300,000$3,592,800,000$3,533,800,000$3,452,200,000$3,372,572,000$3,462,385,000$3,204,467,000$3,157,600,000$
Total Current Assets QoQ2,165,300,000$(552,800,000$)1,913,200,000$801,000,000$(69,900,000$)206,400,000$62,000,000$452,000,000$(72,700,000$)(85,100,000$)152,200,000$15,900,000$202,300,000$150,500,000$(961,600,000$)428,600,000$304,500,000$695,900,000$453,800,000$419,000,000$(899,500,000$)1,306,300,000$(21,000,000$)10,100,000$94,600,000$(444,100,000$)290,100,000$260,100,000$84,300,000$(718,900,000$)303,100,000$360,500,000$270,000,000$131,200,000$186,000,000$247,100,000$168,500,000$(860,400,000$)(12,300,000$)269,500,000$59,000,000$81,600,000$79,628,000$(89,813,000$)257,918,000$46,867,000$80,065,000$
Total Current Liabilities5,604,200,000$4,591,000,000$4,083,800,000$3,901,700,000$3,455,800,000$3,423,100,000$3,152,700,000$2,908,800,000$2,709,700,000$2,426,200,000$2,676,100,000$2,654,900,000$2,580,700,000$2,397,200,000$2,447,100,000$2,885,000,000$2,996,500,000$2,547,900,000$2,304,300,000$2,215,000,000$1,785,200,000$2,170,200,000$2,132,700,000$2,122,600,000$2,052,900,000$1,649,200,000$2,451,300,000$2,543,200,000$2,340,800,000$2,184,700,000$1,579,400,000$1,433,700,000$1,713,900,000$1,583,300,000$1,635,200,000$1,513,500,000$1,100,000,000$1,069,600,000$1,008,400,000$1,081,300,000$984,700,000$925,700,000$1,045,600,000$1,555,397,000$1,711,793,000$1,556,204,000$1,609,900,000$
Total Current Liabilities QoQ1,013,200,000$507,200,000$182,100,000$445,900,000$32,700,000$270,400,000$243,900,000$199,100,000$283,500,000$(249,900,000$)21,200,000$74,200,000$183,500,000$(49,900,000$)(437,900,000$)(111,500,000$)448,600,000$243,600,000$89,300,000$429,800,000$(385,000,000$)37,500,000$10,100,000$69,700,000$403,700,000$(802,100,000$)(91,900,000$)202,400,000$156,100,000$605,300,000$145,700,000$(280,200,000$)130,600,000$(51,900,000$)121,700,000$413,500,000$30,400,000$61,200,000$(72,900,000$)96,600,000$59,000,000$(119,900,000$)(509,797,000$)(156,396,000$)155,589,000$(53,696,000$)716,699,000$
Debt to Asset Ratio.55x.55x.54x.51x.51x.48x.49x.50x.50x.52x.54x.56x.56x.56x.57x.60x.60x.58x.56x.57x.57x.63x.58x.61x.60x.59x.60x.58x.60x.58x.60x.57x.57x.57x.56x.55x.55x.57x.56x.58x.57x.58x.58x.56x.54x.54x.53x
Long Term Debt7,125,800,000$6,816,100,000$6,484,400,000$5,081,000,000$5,035,300,000$3,556,900,000$3,983,500,000$3,936,400,000$3,967,400,000$4,561,000,000$4,575,000,000$4,750,300,000$4,834,200,000$4,908,800,000$4,795,900,000$4,950,000,000$4,710,200,000$4,110,300,000$3,636,200,000$3,586,000,000$3,763,800,000$4,591,500,000$3,203,400,000$3,545,400,000$3,569,400,000$3,554,800,000$2,806,400,000$2,468,300,000$2,668,200,000$2,489,400,000$3,541,500,000$3,559,700,000$3,020,600,000$2,862,100,000$2,635,500,000$2,598,000,000$2,834,600,000$2,866,200,000$2,813,200,000$2,853,000,000$2,759,200,000$2,757,000,000$2,654,600,000$2,023,178,000$1,542,891,000$1,522,570,000$1,431,400,000$
Long Term Debt QoQ309,700,000$331,700,000$1,403,400,000$45,700,000$1,478,400,000$(426,600,000$)47,100,000$(31,000,000$)(593,600,000$)(14,000,000$)(175,300,000$)(83,900,000$)(74,600,000$)112,900,000$(154,100,000$)239,800,000$599,900,000$474,100,000$50,200,000$(177,800,000$)(827,700,000$)1,388,100,000$(342,000,000$)(24,000,000$)14,600,000$748,400,000$338,100,000$(199,900,000$)178,800,000$(1,052,100,000$)(18,200,000$)539,100,000$158,500,000$226,600,000$37,500,000$(236,600,000$)(31,600,000$)53,000,000$(39,800,000$)93,800,000$2,200,000$102,400,000$631,422,000$480,287,000$20,321,000$91,170,000$(353,139,000$)
Long Term Debt YoY2,090,500,000$3,259,200,000$2,500,900,000$1,144,600,000$1,067,900,000$(1,004,100,000$)(591,500,000$)(813,900,000$)(866,800,000$)(347,800,000$)(220,900,000$)(199,700,000$)124,000,000$798,500,000$1,159,700,000$1,364,000,000$946,400,000$(481,200,000$)432,800,000$40,600,000$194,400,000$1,036,700,000$397,000,000$1,077,100,000$901,200,000$1,065,400,000$(735,100,000$)(1,091,400,000$)(352,400,000$)(372,700,000$)906,000,000$961,700,000$186,000,000$(4,100,000$)(177,700,000$)(255,000,000$)75,400,000$109,200,000$158,600,000$829,822,000$1,216,309,000$1,234,430,000$1,223,200,000$238,639,000$(156,060,000$)(73,480,000$)(174,804,000$)
Capital Lease Obligations394,100,000$303,700,000$293,700,000$251,000,000$229,100,000$199,400,000$186,500,000$180,300,000$180,100,000$
Interest Expenses38,100,000$35,000,000$33,600,000$35,000,000$35,900,000$37,100,000$32,800,000$30,500,000$28,100,000$28,800,000$29,000,000$29,100,000$28,600,000$28,300,000$28,000,000$30,200,000$28,800,000$28,100,000$29,700,000$30,000,000$29,700,000$26,400,000$24,800,000$26,000,000$24,500,000$25,000,000$24,600,000$23,400,000$19,300,000$18,400,000$18,100,000$18,000,000$18,100,000$17,200,000$17,000,000$17,100,000$17,000,000$20,200,000$21,100,000$20,100,000$19,100,000$16,474,000$
Cash and Cash Equivalents3,207,000,000$1,657,200,000$3,317,000,000$1,563,000,000$1,252,500,000$1,857,100,000$1,475,000,000$1,481,500,000$1,325,100,000$1,391,100,000$1,373,100,000$1,189,000,000$1,215,200,000$1,247,500,000$1,197,100,000$1,268,100,000$1,209,400,000$2,327,600,000$1,702,000,000$1,420,500,000$1,288,300,000$2,372,300,000$891,200,000$969,300,000$982,300,000$969,700,000$1,279,300,000$998,300,000$964,400,000$1,000,200,000$1,719,100,000$1,452,200,000$1,316,900,000$1,242,900,000$1,034,600,000$853,600,000$794,000,000$687,000,000$1,737,200,000$1,575,600,000$1,242,800,000$969,900,000$968,900,000$873,000,000$1,080,100,000$1,023,300,000$886,800,000$
Cash and Cash Equivalents QoQ1,549,800,000$(1,659,800,000$)1,754,000,000$310,500,000$(604,600,000$)382,100,000$(6,500,000$)156,400,000$(66,000,000$)18,000,000$184,100,000$(26,200,000$)(32,300,000$)50,400,000$(71,000,000$)58,700,000$(1,118,200,000$)625,600,000$281,500,000$132,200,000$(1,084,000,000$)1,481,100,000$(78,100,000$)(13,000,000$)12,600,000$(309,600,000$)281,000,000$33,900,000$(35,800,000$)(718,900,000$)266,900,000$135,300,000$74,000,000$208,300,000$181,000,000$59,600,000$107,000,000$(1,050,200,000$)161,600,000$332,800,000$272,900,000$1,000,000$95,900,000$(207,100,000$)56,800,000$136,500,000$(2,566,000$)
Cash and Cash Equivalents YoY1,954,500,000$(199,900,000$)1,842,000,000$81,500,000$(72,600,000$)466,000,000$101,900,000$292,500,000$109,900,000$143,600,000$176,000,000$(79,100,000$)5,800,000$(1,080,100,000$)(504,900,000$)(152,400,000$)(78,900,000$)(44,700,000$)810,800,000$451,200,000$306,000,000$1,402,600,000$(388,100,000$)(29,000,000$)17,900,000$(30,500,000$)(439,800,000$)(453,900,000$)(352,500,000$)(242,700,000$)684,500,000$598,600,000$522,900,000$555,900,000$(702,600,000$)(722,000,000$)(448,800,000$)(282,900,000$)768,300,000$702,600,000$162,700,000$(53,400,000$)82,100,000$(16,366,000$)356,441,000$288,307,000$196,000,000$
Interest Income