Valuation for BKNG - findataslice
 Booking Holdings 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 Stock5,210.12$5,398.90$5,791.04$4,612.29$4,967.13$4,209.66$3,958.99$3,624.64$3,539.90$3,085.63$2,701.57$2,650.91$2,013.64$1,644.59$1,749.17$2,349.80$2,399.23$2,375.26$2,186.81$2,334.37$2,220.61$1,715.01$1,592.65$1,345.18$2,051.45$1,962.71$1,873.82$1,743.44$1,719.99$1,985.45$2,027.00$2,086.36$
Market Cap of Common Stock168,859,390,036$174,977,728,127$188,442,398,972$151,353,223,420$164,395,676,044$141,126,275,188$134,318,779,708$123,857,671,305$123,506,661,433$110,132,787,318$99,778,846,234$99,802,260,228$78,107,863,252$65,300,498,398$71,056,980,698$96,077,922,160$98,520,745,117$97,527,797,934$89,774,496,732$95,619,987,729$90,944,887,136$70,227,106,908$65,188,615,404$55,235,325,647$85,864,666,487$83,438,537,137$81,119,971,631$78,476,760,210$79,686,424,624$94,253,334,022$97,650,654,055$100,747,145,362$
Market Cap of Common Stock QoQ%(3.50%)(7.15%)24.51%(7.93%)16.49%5.07%8.45%.28%12.14%10.38%(.02%)27.78%19.61%(8.10%)(26.04%)(2.48%)1.02%8.64%(6.11%)5.14%29.50%7.73%18.02%(35.67%)2.91%2.86%3.37%(1.52%)(15.46%)(3.48%)(3.07%)
Market Cap of Common Stock YoY%2.72%23.99%40.30%22.20%33.11%28.14%34.62%24.10%58.12%68.66%40.42%3.88%(20.72%)(33.04%)(20.85%).48%8.33%38.88%37.72%73.11%5.92%(15.83%)(19.64%)(29.62%)7.75%(11.47%)(16.93%)(22.11%)
Common Shares Outstanding32,409,88564,510,00064,500,00064,276,00064,266,00064,259,00064,252,00064,048,00064,032,00064,015,00064,008,00063,781,00063,774,00063,766,00063,759,00063,584,00063,580,00063,575,00063,562,00063,406,00063,399,00063,391,00063,370,00063,179,00063,162,00063,144,00063,122,00062,949,00062,939,00062,927,00062,838,00062,689,00062,575,00062,560,00062,496,00062,379,00062,363,00062,344,00062,268,00062,040,00062,027,00051,836,84361,974,00061,821,00061,800,00061,770,00061,614,00061,265,000
Common Shares Outstanding QoQ%(49.76%).02%.35%.02%.01%.01%.32%.03%.03%.01%.36%.01%.01%.01%.28%.01%.01%.02%.25%.01%.01%.03%.30%.03%.03%.04%.28%.02%.02%.14%.24%.18%.02%.10%.19%.03%.03%.12%.37%.02%19.66%(16.36%).25%.03%.05%.25%.57%1.64%
Common Shares Outstanding YoY%(49.57%).39%.39%.36%.37%.38%.38%.42%.41%.39%.39%.31%.31%.30%.31%.28%.29%.29%.30%.36%.38%.39%.39%.37%.35%.35%.45%.42%.58%.59%.55%.50%.34%.35%.37%.55%.54%20.27%.47%.35%.37%(16.08%).58%.91%2.53%2.57%5.58%5.53%
Total Revenue TTM25,025,000,000$24,086,000,000$23,739,000,000$23,052,000,000$22,399,000,000$22,002,000,000$21,365,000,000$20,630,000,000$19,341,000,000$18,173,000,000$17,090,000,000$16,022,000,000$14,646,000,000$12,512,000,000$10,958,000,000$9,215,000,000$7,179,000,000$5,649,000,000$6,796,000,000$8,897,000,000$11,297,000,000$14,517,000,000$15,066,000,000$14,940,000,000$14,749,000,000$14,436,000,000$14,527,000,000$14,117,093,000$13,702,122,000$13,189,678,000$12,681,082,000$12,226,422,000$11,482,945,000$11,014,291,000$10,743,006,000$10,394,568,000$9,806,917,000$9,531,412,000$9,223,987,000$9,064,089,000$8,797,685,000$8,640,863,000$8,441,971,000$8,143,027,000$7,576,433,000$7,133,096,000$6,793,306,000$
Total Revenue6,798,000,000$4,762,000,000$5,471,000,000$7,994,000,000$5,859,000,000$4,415,000,000$4,784,000,000$7,341,000,000$5,462,000,000$3,778,000,000$4,049,000,000$6,052,000,000$4,294,000,000$2,695,000,000$2,981,000,000$4,676,000,000$2,160,000,000$1,141,000,000$1,238,000,000$2,640,000,000$630,000,000$2,288,000,000$3,339,000,000$5,040,000,000$3,850,000,000$2,837,000,000$3,213,000,000$4,849,000,000$3,537,000,000$2,928,000,000$2,803,093,000$4,434,029,000$3,024,556,000$2,419,404,000$2,348,433,000$3,690,552,000$2,555,902,000$2,148,119,000$1,999,995,000$3,102,901,000$2,280,397,000$1,840,694,000$1,840,097,000$2,836,497,000$2,123,575,000$1,641,802,000$1,541,153,000$
Total Revenue QoQ%42.76%(12.96%)(31.56%)36.44%32.71%(7.71%)(34.83%)34.40%44.57%(6.69%)(33.10%)40.94%59.33%(9.59%)(36.25%)116.48%89.31%(7.84%)(53.11%)319.05%(72.47%)(31.48%)(33.75%)30.91%35.71%(11.70%)(33.74%)37.09%20.80%4.46%(36.78%)46.60%25.01%3.02%(36.37%)44.39%18.98%7.41%(35.54%)36.07%23.89%.03%(35.13%)33.57%29.34%6.53%(32.11%)
Total Revenue YoY%16.03%7.86%14.36%8.90%7.27%16.86%18.15%21.30%27.20%40.19%35.83%29.43%98.80%136.20%140.79%77.12%242.86%(50.13%)(62.92%)(47.62%)(83.64%)(19.35%)3.92%3.94%8.85%(3.11%)14.62%9.36%16.94%21.02%19.36%20.15%18.34%12.63%17.42%18.94%12.08%16.70%8.69%9.39%7.39%12.11%19.40%24.96%26.39%26.10%29.44%
Gross Margin100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%98.57%98.78%97.77%96.68%96.93%97.25%95.07%94.01%93.97%94.99%91.78%90.85%91.01%92.37%88.67%85.67%86.51%
Earnings to Common Shareholders TTM4,813,000,000$5,439,000,000$5,882,000,000$5,036,000,000$5,030,000,000$4,799,000,000$4,289,000,000$5,302,000,000$4,457,000,000$4,024,000,000$3,058,000,000$2,441,000,000$1,544,000,000$520,000,000$1,165,000,000$382,000,000$414,000,000$703,000,000$59,000,000$1,395,000,000$2,544,000,000$3,401,000,000$4,865,000,000$4,340,000,000$4,158,000,000$4,156,000,000$3,998,000,000$2,797,000,000$2,749,000,000$2,492,000,000$2,341,000,000$3,569,908,000$2,355,925,000$2,216,563,000$2,134,987,000$1,965,348,000$2,656,063,000$2,592,457,000$2,551,360,000$2,498,922,000$2,364,443,000$2,423,862,000$2,421,753,000$2,347,999,000$2,118,735,000$1,979,610,000$1,892,663,000$
Earnings to Common Shareholders895,000,000$333,000,000$1,068,000,000$2,517,000,000$1,521,000,000$776,000,000$222,000,000$2,511,000,000$1,290,000,000$266,000,000$1,235,000,000$1,666,000,000$857,000,000$(700,000,000$)618,000,000$769,000,000$(167,000,000$)(55,000,000$)(165,000,000$)801,000,000$122,000,000$(699,000,000$)1,171,000,000$1,950,000,000$979,000,000$765,000,000$646,000,000$1,768,000,000$977,000,000$607,000,000$(555,000,000$)1,720,000,000$720,000,000$456,000,000$673,908,000$506,017,000$580,638,000$374,424,000$504,269,000$1,196,732,000$517,032,000$333,327,000$451,831,000$1,062,253,000$576,451,000$331,218,000$378,077,000$
Earnings to Common Shareholders QoQ%168.77%(68.82%)(57.57%)65.48%96.01%249.55%(91.16%)94.65%384.96%(78.46%)(25.87%)94.40%222.43%(213.27%)(19.64%)560.48%(203.64%)66.67%(120.60%)556.56%117.45%(159.69%)(39.95%)99.18%27.97%18.42%(63.46%)80.96%60.96%209.37%(132.27%)138.89%57.90%(32.34%)33.18%(12.85%)55.08%(25.75%)(57.86%)131.46%55.11%(26.23%)(57.47%)84.28%74.04%(12.39%)(54.61%)
Earnings to Common Shareholders YoY%(41.16%)(57.09%)381.08%.24%17.91%191.73%(82.02%)50.72%50.53%138.00%99.84%116.65%613.17%(1,172.73%)474.55%(4.00%)(236.89%)92.13%(114.09%)(58.92%)(87.54%)(191.37%)81.27%10.29%.21%26.03%216.40%2.79%35.69%33.11%(182.36%)239.91%24.00%21.79%33.64%(57.72%)12.30%12.33%11.61%12.66%(10.31%).64%19.51%27.52%31.81%35.59%30.98%
Profit Margin
Equity to Common Shareholders(6,657,000,000$)(6,112,000,000$)(4,020,000,000$)(3,653,000,000$)(4,276,000,000$)(4,052,000,000$)(2,744,000,000$)(625,000,000$)(665,000,000$)1,074,000,000$2,782,000,000$3,670,000,000$4,002,000,000$4,373,000,000$6,178,000,000$5,545,000,000$4,799,000,000$4,764,000,000$4,893,000,000$4,913,000,000$3,999,000,000$3,831,000,000$5,933,000,000$5,951,000,000$5,307,000,000$6,915,000,000$8,785,000,000$9,952,000,000$10,473,000,000$10,636,000,000$11,261,000,000$12,876,994,000$11,589,669,000$10,811,019,000$9,820,000,000$9,802,570,000$9,274,705,000$9,052,367,000$8,795,000,000$8,526,773,000$8,557,965,000$8,630,125,000$8,566,694,000$8,733,111,000$7,824,032,000$7,209,409,000$6,909,729,000$
Equity to Common Shareholders QoQ(545,000,000$)(2,092,000,000$)(367,000,000$)623,000,000$(224,000,000$)(1,308,000,000$)(2,119,000,000$)40,000,000$(1,739,000,000$)(1,708,000,000$)(888,000,000$)(332,000,000$)(371,000,000$)(1,805,000,000$)633,000,000$746,000,000$35,000,000$(129,000,000$)(20,000,000$)914,000,000$168,000,000$(2,102,000,000$)(18,000,000$)644,000,000$(1,608,000,000$)(1,870,000,000$)(1,167,000,000$)(521,000,000$)(163,000,000$)(625,000,000$)(1,615,994,000$)1,287,325,000$778,650,000$991,019,000$17,430,000$527,865,000$222,338,000$257,367,000$268,227,000$(31,192,000$)(72,160,000$)63,431,000$(166,417,000$)909,079,000$614,623,000$299,680,000$513,107,000$
Equity to Common Shareholders QoQ%(8.92%)(52.04%)(10.05%)14.57%(5.53%)(47.67%)(339.04%)6.02%(161.92%)(61.40%)(24.20%)(8.30%)(8.48%)(29.22%)11.42%15.55%.74%(2.64%)(.41%)22.86%4.39%(35.43%)(.30%)12.14%(23.25%)(21.29%)(11.73%)(4.98%)(1.53%)(5.55%)(12.55%)11.11%7.20%10.09%.18%5.69%2.46%2.93%3.15%(.36%)(.84%).74%(1.91%)11.62%8.53%4.34%8.02%
Equity to Common Shareholders YoY(2,381,000,000$)(2,060,000,000$)(1,276,000,000$)(3,028,000,000$)(3,611,000,000$)(5,126,000,000$)(5,526,000,000$)(4,295,000,000$)(4,667,000,000$)(3,299,000,000$)(3,396,000,000$)(1,875,000,000$)(797,000,000$)(391,000,000$)1,285,000,000$632,000,000$800,000,000$933,000,000$(1,040,000,000$)(1,038,000,000$)(1,308,000,000$)(3,084,000,000$)(2,852,000,000$)(4,001,000,000$)(5,166,000,000$)(3,721,000,000$)(2,476,000,000$)(2,924,994,000$)(1,116,669,000$)(175,019,000$)1,441,000,000$3,074,424,000$2,314,964,000$1,758,652,000$1,025,000,000$1,275,797,000$716,740,000$422,242,000$228,306,000$(206,338,000$)733,933,000$1,420,716,000$1,656,965,000$2,336,489,000$1,966,372,000$3,218,574,000$3,012,754,000$
Equity to Common Shareholders YoY%(55.68%)(50.84%)(46.50%)(484.48%)(543.01%)(477.28%)(198.63%)(117.03%)(116.62%)(75.44%)(54.97%)(33.81%)(16.61%)(8.21%)26.26%12.86%20.01%24.35%(17.53%)(17.44%)(24.65%)(44.60%)(32.46%)(40.20%)(49.33%)(34.99%)(21.99%)(22.72%)(9.64%)(1.62%)14.67%31.36%24.96%19.43%11.65%14.96%8.38%4.89%2.67%(2.36%)9.38%19.71%23.98%36.53%33.57%80.65%77.31%
Dividends Paid312,000,000$319,000,000$289,000,000$291,000,000$295,000,000$299,000,000$
Additional Paid-In Capital QoQ162,000,000$159,000,000$72,000,000$156,000,000$149,000,000$155,000,000$179,000,000$148,000,000$136,000,000$221,000,000$106,000,000$107,000,000$115,000,000$4,000,000$91,000,000$9,000,000$94,000,000$114,000,000$72,000,000$80,000,000$(59,000,000$)2,000,000$78,000,000$79,000,000$80,000,000$74,000,000$101,224,000$118,067,000$191,545,000$(748,836,000$)75,669,000$73,672,000$75,465,000$75,541,000$71,740,000$33,753,000$103,330,000$88,920,000$87,350,000$87,807,000$83,193,000$3,364,000$74,372,000$145,495,000$53,252,000$57,098,000$133,646,000$
Treasury Stock51,502,000,000$50,131,000,000$47,877,000,000$46,734,000,000$44,958,000,000$43,330,000,000$41,426,000,000$38,944,000,000$36,319,000,000$33,178,000,000$30,983,000,000$28,630,000,000$26,664,000,000$25,390,000,000$24,290,000,000$24,286,000,000$24,283,000,000$24,274,000,000$24,128,000,000$24,123,000,000$24,119,000,000$24,115,000,000$22,864,000,000$21,523,000,000$20,173,000,000$17,567,000,000$14,711,000,000$12,879,305,000$10,630,361,000$9,430,421,000$8,699,000,000$7,997,881,000$7,411,392,000$7,067,508,000$6,855,164,000$6,584,117,000$6,385,308,000$6,086,001,000$5,826,640,000$5,073,400,000$3,900,011,000$3,046,203,000$2,737,585,000$2,232,663,000$2,084,533,000$2,083,867,000$1,987,207,000$
Treasury Stock QoQ1,371,000,000$2,254,000,000$1,143,000,000$1,776,000,000$1,628,000,000$1,904,000,000$2,482,000,000$2,625,000,000$3,141,000,000$2,195,000,000$2,353,000,000$1,966,000,000$1,274,000,000$1,100,000,000$4,000,000$3,000,000$9,000,000$146,000,000$5,000,000$4,000,000$4,000,000$1,251,000,000$1,341,000,000$1,350,000,000$2,606,000,000$2,856,000,000$1,831,695,000$2,248,944,000$1,199,940,000$731,421,000$701,119,000$586,489,000$343,884,000$212,344,000$271,047,000$198,809,000$299,307,000$259,361,000$753,240,000$1,173,389,000$853,808,000$308,618,000$504,922,000$148,130,000$666,000$96,660,000$43,592,000$
Price to Sales6.75x6.99x7.53x6.28x6.93x6.12x6.00x5.63x5.78x5.34x5.16x5.49x4.57x4.08x4.85x7.68x8.99x10.58x12.51x16.93x13.38x7.89x5.77x3.80x5.70x5.58x5.50x5.44x5.49x6.68x7.13x7.64x
Price to Earnings35.08x36.36x39.15x27.83x27.95x28.02x26.70x25.81x28.80x20.77x22.39x24.80x25.54x26.75x46.02x184.77x84.57x255.31x216.85x136.02x1,541.44x50.34x25.62x16.24x17.65x19.23x19.51x18.88x19.93x33.70x35.52x40.43x
Price to Book-----------92.93x28.08x17.79x17.76x21.97x15.95x17.59x18.71x20.07x18.59x14.29x16.30x14.42x14.47x14.02x15.29x11.35x9.07x9.47x9.32x9.47x
Goodwill2,855,000,000$2,816,000,000$2,799,000,000$2,838,000,000$2,814,000,000$2,815,000,000$2,826,000,000$2,804,000,000$2,821,000,000$2,816,000,000$2,807,000,000$2,808,000,000$2,842,000,000$2,878,000,000$2,887,000,000$1,872,000,000$1,886,000,000$1,882,000,000$1,895,000,000$1,865,000,000$2,412,000,000$2,391,000,000$2,913,000,000$2,885,000,000$2,915,000,000$2,907,000,000$2,910,000,000$2,845,129,000$2,850,396,000$2,754,747,000$2,738,000,000$2,727,897,000$2,418,630,000$2,402,306,000$2,397,000,000$2,416,338,000$3,360,585,000$3,378,327,000$3,375,000,000$3,386,519,000$3,366,396,000$3,327,784,000$3,326,474,000$3,483,144,000$1,905,551,000$1,771,548,000$1,767,912,000$
Goodwill QoQ%1.39%.61%(1.37%).85%(.04%)(.39%).79%(.60%).18%.32%(.04%)(1.20%)(1.25%)(.31%)54.22%(.74%).21%(.69%)1.61%(22.68%).88%(17.92%).97%(1.03%).28%(.10%)2.28%(.19%)3.47%.61%.37%12.79%.68%.22%(.80%)(28.10%)(.53%).10%(.34%).60%1.16%.04%(4.50%)82.79%7.56%.21%.38%
Goodwill YoY%1.46%.04%(.96%)1.21%(.25%)(.04%).68%(.14%)(.74%)(2.15%)(2.77%)50.00%50.69%52.92%52.35%.38%(21.81%)(21.29%)(34.95%)(35.36%)(17.26%)(17.75%).10%1.40%2.27%5.53%6.28%4.30%17.85%14.67%14.23%12.89%(28.03%)(28.89%)(28.98%)(28.65%)(.17%)1.52%1.46%(2.77%)76.66%87.85%88.16%97.77%9.62%252.69%238.25%
Other Intangible Assets1,291,000,000$1,333,000,000$1,382,000,000$1,450,000,000$1,498,000,000$1,553,000,000$1,613,000,000$1,660,000,000$1,722,000,000$1,777,000,000$1,829,000,000$1,855,000,000$1,925,000,000$1,997,000,000$2,057,000,000$1,677,000,000$1,725,000,000$1,762,000,000$1,812,000,000$1,838,000,000$1,865,000,000$1,897,000,000$1,954,000,000$1,985,000,000$2,041,000,000$2,078,000,000$2,125,000,000$2,117,275,000$2,162,766,000$2,140,098,000$2,177,000,000$2,218,152,000$1,914,767,000$1,951,999,000$1,994,000,000$2,040,213,000$2,082,120,000$2,128,539,000$2,167,533,000$2,203,270,000$2,246,629,000$2,282,347,000$2,334,761,000$2,175,214,000$976,946,000$998,307,000$1,019,985,000$
Other Intangible Assets QoQ(42,000,000$)(49,000,000$)(68,000,000$)(48,000,000$)(55,000,000$)(60,000,000$)(47,000,000$)(62,000,000$)(55,000,000$)(52,000,000$)(26,000,000$)(70,000,000$)(72,000,000$)(60,000,000$)380,000,000$(48,000,000$)(37,000,000$)(50,000,000$)(26,000,000$)(27,000,000$)(32,000,000$)(57,000,000$)(31,000,000$)(56,000,000$)(37,000,000$)(47,000,000$)7,725,000$(45,491,000$)22,668,000$(36,902,000$)(41,152,000$)303,385,000$(37,232,000$)(42,001,000$)(46,213,000$)(41,907,000$)(46,419,000$)(38,994,000$)(35,737,000$)(43,359,000$)(35,718,000$)(52,414,000$)159,547,000$1,198,268,000$(21,361,000$)(21,678,000$)(18,878,000$)
Amortization of Intangible Assets54,000,000$54,000,000$55,000,000$55,000,000$56,000,000$55,000,000$56,000,000$55,000,000$56,000,000$55,000,000$57,000,000$55,000,000$56,000,000$56,000,000$40,000,000$40,000,000$41,000,000$41,000,000$41,000,000$41,000,000$42,000,000$43,000,000$43,000,000$43,000,000$44,000,000$45,000,000$43,000,000$43,000,000$45,000,000$47,000,000$46,524,000$45,300,000$41,200,000$43,018,000$41,625,000$42,000,000$43,000,000$42,385,000$42,767,000$42,200,000$42,700,000$43,328,000$48,021,000$35,800,000$23,000,000$22,824,000$22,721,000$
Forward Price to Sales MRQ6.21x6.43x6.93x7.95x7.51x4.41x5.73x7.01x6.45x3.75x4.57x6.60x4.82x2.70x4.14x8.91x8.26x5.21x10.39x20.95x18.37x6.65x25.87x6.04x6.43x4.14x5.27x6.92x6.20x4.86x6.90x8.60x
Forward Price to Earnings MRQ47.17x48.88x52.64x113.63x38.48x14.02x22.08x39.90x139.08x10.97x19.34x93.80x15.81x9.80x20.73x-39.85x31.71x---21.92x133.58x-18.33x10.70x20.72x25.65x30.84x13.33x24.99x41.49x
Total Assets30,684,000,000$27,191,000,000$27,708,000,000$27,978,000,000$28,541,000,000$27,728,000,000$24,342,000,000$25,635,000,000$26,558,000,000$25,206,000,000$25,361,000,000$22,063,000,000$24,493,000,000$22,384,000,000$23,641,000,000$23,341,000,000$23,881,000,000$23,655,000,000$21,874,000,000$22,145,000,000$20,912,000,000$17,862,000,000$21,402,000,000$21,446,000,000$21,494,000,000$22,366,000,000$22,687,000,000$24,370,476,000$25,296,253,000$25,018,960,000$25,451,000,000$25,789,111,000$23,458,323,000$21,994,252,000$19,838,973,000$20,033,784,000$19,687,170,000$18,334,546,000$17,420,575,000$16,614,770,000$17,027,346,000$16,842,492,000$14,770,977,000$15,184,380,000$11,600,323,000$10,813,684,000$10,444,460,000$
Total Assets QoQ3,493,000,000$(517,000,000$)(270,000,000$)(563,000,000$)813,000,000$3,386,000,000$(1,293,000,000$)(923,000,000$)1,352,000,000$(155,000,000$)3,298,000,000$(2,430,000,000$)2,109,000,000$(1,257,000,000$)300,000,000$(540,000,000$)226,000,000$1,781,000,000$(271,000,000$)1,233,000,000$3,050,000,000$(3,540,000,000$)(44,000,000$)(48,000,000$)(872,000,000$)(321,000,000$)(1,683,476,000$)(925,777,000$)277,293,000$(432,040,000$)(338,111,000$)2,330,788,000$1,464,071,000$2,155,279,000$(194,811,000$)346,614,000$1,352,624,000$913,971,000$805,805,000$(412,576,000$)184,854,000$2,071,515,000$(413,403,000$)3,584,057,000$786,639,000$369,224,000$(1,195,000$)
Total Assets YoY2,143,000,000$(537,000,000$)3,366,000,000$2,343,000,000$1,983,000,000$2,522,000,000$(1,019,000,000$)3,572,000,000$2,065,000,000$2,822,000,000$1,720,000,000$(1,278,000,000$)612,000,000$(1,271,000,000$)1,767,000,000$1,196,000,000$2,969,000,000$5,793,000,000$472,000,000$699,000,000$(582,000,000$)(4,504,000,000$)(1,285,000,000$)(2,924,476,000$)(3,802,253,000$)(2,652,960,000$)(2,764,000,000$)(1,418,635,000$)1,837,930,000$3,024,708,000$5,612,027,000$5,755,327,000$3,771,153,000$3,659,706,000$2,418,398,000$3,419,014,000$2,659,824,000$1,492,054,000$2,649,598,000$1,430,390,000$5,427,023,000$6,028,808,000$4,326,517,000$4,738,725,000$1,732,952,000$3,958,557,000$3,874,718,000$
Total Liabilities37,341,000,000$33,303,000,000$31,728,000,000$31,631,000,000$32,817,000,000$31,780,000,000$27,086,000,000$26,260,000,000$27,223,000,000$24,132,000,000$22,579,000,000$18,393,000,000$20,491,000,000$18,011,000,000$17,463,000,000$17,796,000,000$19,077,000,000$18,891,000,000$16,981,000,000$17,232,000,000$16,913,000,000$14,027,000,000$15,469,000,000$15,495,000,000$16,187,000,000$15,451,000,000$13,902,000,000$14,418,666,000$14,777,978,000$14,331,219,000$14,187,000,000$12,902,716,000$11,853,577,000$11,160,712,000$9,990,293,000$10,196,710,000$10,412,465,000$9,282,179,000$8,625,106,000$8,087,997,000$8,469,381,000$8,212,367,000$6,203,954,000$6,450,493,000$3,774,956,000$3,599,957,000$3,526,198,000$
Total Liabilities QoQ4,038,000,000$1,575,000,000$97,000,000$(1,186,000,000$)1,037,000,000$4,694,000,000$826,000,000$(963,000,000$)3,091,000,000$1,553,000,000$4,186,000,000$(2,098,000,000$)2,480,000,000$548,000,000$(333,000,000$)(1,281,000,000$)186,000,000$1,910,000,000$(251,000,000$)319,000,000$2,886,000,000$(1,442,000,000$)(26,000,000$)(692,000,000$)736,000,000$1,549,000,000$(516,666,000$)(359,312,000$)446,759,000$144,219,000$1,284,284,000$1,049,139,000$692,865,000$1,170,419,000$(206,417,000$)(215,755,000$)1,130,286,000$657,073,000$537,109,000$(381,384,000$)257,014,000$2,008,413,000$(246,539,000$)2,675,537,000$174,999,000$73,759,000$(486,105,000$)
Total Liabilities YoY4,524,000,000$1,523,000,000$4,642,000,000$5,371,000,000$5,594,000,000$7,648,000,000$4,507,000,000$7,867,000,000$6,732,000,000$6,121,000,000$5,116,000,000$597,000,000$1,414,000,000$(880,000,000$)482,000,000$564,000,000$2,164,000,000$4,864,000,000$1,512,000,000$1,737,000,000$726,000,000$(1,424,000,000$)1,567,000,000$1,076,334,000$1,409,022,000$1,119,781,000$(285,000,000$)1,515,950,000$2,924,401,000$3,170,507,000$4,196,707,000$2,706,006,000$1,441,112,000$1,878,533,000$1,365,187,000$2,108,713,000$1,943,084,000$1,069,812,000$2,421,152,000$1,637,504,000$4,694,425,000$4,612,410,000$2,677,756,000$2,438,190,000$(191,962,000$)975,326,000$1,068,373,000$
Current Ratio1.25x1.22x1.31x1.23x1.17x1.22x1.28x1.44x1.55x1.59x1.86x1.45x1.45x1.72x2.10x2.48x2.05x2.18x3.56x3.17x2.93x2.24x1.83x1.82x1.58x1.27x2.36x2.41x1.92x2.14x2.58x2.52x2.20x2.15x1.89x2.01x2.68x2.45x2.47x2.72x2.43x3.50x3.71x4.60x5.65x5.49x5.41x
Total Current Assets23,263,000,000$19,950,000,000$20,491,000,000$20,529,000,000$21,293,000,000$20,476,000,000$17,034,000,000$18,479,000,000$19,349,000,000$17,632,000,000$15,798,000,000$12,410,000,000$14,924,000,000$12,875,000,000$13,145,000,000$14,352,000,000$13,789,000,000$14,108,000,000$12,206,000,000$12,583,000,000$11,453,000,000$9,260,000,000$9,833,000,000$10,056,000,000$10,020,000,000$7,077,000,000$8,407,000,000$9,467,847,000$10,033,374,000$9,504,864,000$9,035,000,000$9,124,595,000$8,272,570,000$6,987,882,000$5,401,519,000$5,833,582,000$5,914,467,000$4,864,763,000$3,553,237,000$4,298,957,000$4,693,471,000$5,967,481,000$5,113,620,000$7,303,865,000$8,508,759,000$7,855,940,000$7,480,941,000$
Total Current Assets QoQ3,313,000,000$(541,000,000$)(38,000,000$)(764,000,000$)817,000,000$3,442,000,000$(1,445,000,000$)(870,000,000$)1,717,000,000$1,834,000,000$3,388,000,000$(2,514,000,000$)2,049,000,000$(270,000,000$)(1,207,000,000$)563,000,000$(319,000,000$)1,902,000,000$(377,000,000$)1,130,000,000$2,193,000,000$(573,000,000$)(223,000,000$)36,000,000$2,943,000,000$(1,330,000,000$)(1,060,847,000$)(565,527,000$)528,510,000$469,864,000$(89,595,000$)852,025,000$1,284,688,000$1,586,363,000$(432,063,000$)(80,885,000$)1,049,704,000$1,311,526,000$(745,720,000$)(394,514,000$)(1,274,010,000$)853,861,000$(2,190,245,000$)(1,204,894,000$)652,819,000$374,999,000$(8,106,000$)
Total Current Liabilities18,636,000,000$16,394,000,000$15,647,000,000$16,678,000,000$18,206,000,000$16,832,000,000$13,330,000,000$12,832,000,000$12,481,000,000$11,070,000,000$8,474,000,000$8,543,000,000$10,282,000,000$7,478,000,000$6,246,000,000$5,779,000,000$6,724,000,000$6,468,000,000$3,425,000,000$3,968,000,000$3,909,000,000$4,136,000,000$5,366,000,000$5,528,000,000$6,349,000,000$5,576,000,000$3,555,000,000$3,930,224,000$5,222,484,000$4,447,395,000$3,498,000,000$3,624,275,000$3,756,955,000$3,248,199,000$2,858,670,000$2,905,976,000$2,209,651,000$1,987,574,000$1,439,310,000$1,582,807,000$1,931,134,000$1,703,234,000$1,378,703,000$1,589,145,000$1,507,245,000$1,430,989,000$1,381,745,000$
Total Current Liabilities QoQ2,242,000,000$747,000,000$(1,031,000,000$)(1,528,000,000$)1,374,000,000$3,502,000,000$498,000,000$351,000,000$1,411,000,000$2,596,000,000$(69,000,000$)(1,739,000,000$)2,804,000,000$1,232,000,000$467,000,000$(945,000,000$)256,000,000$3,043,000,000$(543,000,000$)59,000,000$(227,000,000$)(1,230,000,000$)(162,000,000$)(821,000,000$)773,000,000$2,021,000,000$(375,224,000$)(1,292,260,000$)775,089,000$949,395,000$(126,275,000$)(132,680,000$)508,756,000$389,529,000$(47,306,000$)696,325,000$222,077,000$548,264,000$(143,497,000$)(348,327,000$)227,900,000$324,531,000$(210,442,000$)81,900,000$76,256,000$49,244,000$(444,099,000$)
Debt to Asset Ratio1.22x1.22x1.15x1.13x1.15x1.15x1.11x1.02x1.03x.96x.89x.83x.84x.80x.74x.76x.80x.80x.78x.78x.81x.79x.72x.72x.75x.69x.61x.59x.58x.57x.56x.50x.51x.51x.50x.51x.53x.51x.50x.49x.50x.49x.42x.42x.33x.33x.34x
Long Term Debt17,473,000,000$15,369,000,000$14,853,000,000$13,793,000,000$13,361,000,000$13,438,000,000$12,223,000,000$11,856,000,000$13,198,000,000$11,272,000,000$11,985,000,000$7,950,000,000$8,190,000,000$8,435,000,000$8,937,000,000$9,876,000,000$9,986,000,000$9,930,000,000$11,029,000,000$10,829,000,000$10,633,000,000$7,553,000,000$7,640,000,000$7,512,000,000$7,686,000,000$7,619,000,000$8,649,000,000$8,703,901,000$7,764,580,000$7,990,418,000$8,810,000,000$8,726,679,000$7,564,636,000$7,286,102,000$6,170,522,000$6,347,205,000$7,255,205,000$6,321,202,000$6,158,443,000$5,421,328,000$5,399,966,000$5,304,108,000$3,823,870,000$3,887,243,000$1,742,047,000$
Long Term Debt QoQ2,104,000,000$516,000,000$1,060,000,000$432,000,000$(77,000,000$)1,215,000,000$367,000,000$(1,342,000,000$)1,926,000,000$(713,000,000$)4,035,000,000$(240,000,000$)(245,000,000$)(502,000,000$)(939,000,000$)(110,000,000$)56,000,000$(1,099,000,000$)200,000,000$196,000,000$3,080,000,000$(87,000,000$)128,000,000$(174,000,000$)67,000,000$(1,030,000,000$)(54,901,000$)939,321,000$(225,838,000$)(819,582,000$)83,321,000$1,162,043,000$278,534,000$1,115,580,000$(176,683,000$)(908,000,000$)934,003,000$162,759,000$737,115,000$21,362,000$95,858,000$1,480,238,000$(63,373,000$)
Long Term Debt YoY4,112,000,000$1,931,000,000$2,630,000,000$1,937,000,000$163,000,000$2,166,000,000$238,000,000$3,906,000,000$5,008,000,000$2,837,000,000$3,048,000,000$(1,926,000,000$)(1,796,000,000$)(1,495,000,000$)(2,092,000,000$)(953,000,000$)(647,000,000$)2,377,000,000$3,389,000,000$3,317,000,000$2,947,000,000$(66,000,000$)(1,009,000,000$)(1,191,901,000$)(78,580,000$)(371,418,000$)(161,000,000$)(22,778,000$)199,944,000$704,316,000$2,639,478,000$2,379,474,000$309,431,000$964,900,000$12,079,000$925,877,000$1,855,239,000$1,017,094,000$2,334,573,000$1,534,085,000$2,081,823,000$
Capital Lease Obligations605,000,000$751,000,000$677,000,000$494,000,000$525,000,000$623,000,000$617,000,000$649,000,000$641,000,000$
Interest Expenses219,000,000$208,000,000$254,000,000$241,000,000$194,000,000$145,000,000$102,000,000$76,000,000$68,000,000$75,000,000$80,000,000$81,000,000$98,000,000$98,000,000$98,000,000$96,000,000$64,000,000$62,000,000$70,000,000$68,000,000$66,000,000$66,000,000$68,000,000$65,000,000$70,000,000$71,003,000$66,338,000$60,942,000$55,717,000$55,336,000$55,480,000$50,290,000$46,894,000$43,767,000$41,436,000$41,547,000$33,479,000$30,549,000$22,953,000$17,106,000$17,745,000$22,192,000$
Cash and Cash Equivalents17,595,000,000$15,578,000,000$16,164,000,000$15,775,000,000$16,290,000,000$15,629,000,000$12,107,000,000$13,294,000,000$14,602,000,000$14,140,000,000$12,221,000,000$9,021,000,000$11,841,000,000$10,549,000,000$11,127,000,000$11,643,000,000$11,231,000,000$12,151,000,000$10,562,000,000$11,197,000,000$10,404,000,000$6,363,000,000$6,312,000,000$6,466,000,000$5,256,000,000$2,334,000,000$2,624,000,000$2,973,096,000$3,186,665,000$2,622,086,000$2,542,000,000$2,846,300,000$2,634,264,000$2,434,020,000$2,081,075,000$2,422,269,000$2,693,718,000$1,857,165,000$1,477,265,000$1,841,658,000$1,888,949,000$3,255,814,000$3,148,651,000$5,043,724,000$3,503,899,000$1,288,150,000$1,289,994,000$
Cash and Cash Equivalents QoQ2,017,000,000$(586,000,000$)389,000,000$(515,000,000$)661,000,000$3,522,000,000$(1,187,000,000$)(1,308,000,000$)462,000,000$1,919,000,000$3,200,000,000$(2,820,000,000$)1,292,000,000$(578,000,000$)(516,000,000$)412,000,000$(920,000,000$)1,589,000,000$(635,000,000$)793,000,000$4,041,000,000$51,000,000$(154,000,000$)1,210,000,000$2,922,000,000$(290,000,000$)(349,096,000$)(213,569,000$)564,579,000$80,086,000$(304,300,000$)212,036,000$200,244,000$352,945,000$(341,194,000$)(271,449,000$)836,553,000$379,900,000$(364,393,000$)(47,291,000$)(1,366,865,000$)107,163,000$(1,895,073,000$)1,539,825,000$2,215,749,000$(1,844,000$)193,900,000$
Cash and Cash Equivalents YoY1,305,000,000$(51,000,000$)4,057,000,000$2,481,000,000$1,688,000,000$1,489,000,000$(114,000,000$)4,273,000,000$2,761,000,000$3,591,000,000$1,094,000,000$(2,622,000,000$)610,000,000$(1,602,000,000$)565,000,000$446,000,000$827,000,000$5,788,000,000$4,250,000,000$4,731,000,000$5,148,000,000$4,029,000,000$3,688,000,000$3,492,904,000$2,069,335,000$(288,086,000$)82,000,000$126,796,000$552,401,000$188,066,000$460,925,000$424,031,000$(59,454,000$)576,855,000$603,810,000$580,611,000$804,769,000$(1,398,649,000$)(1,671,386,000$)(3,202,066,000$)(1,614,950,000$)1,967,664,000$1,858,657,000$3,947,630,000$1,741,685,000$(323,060,000$)(246,355,000$)
Interest Income45,690,000$46,879,000$46,704,000$41,483,000$36,821,000$31,992,000$29,143,000$24,218,000$21,292,000$20,347,000$16,414,000$14,682,000$13,037,000$11,596,000$8,768,000$2,490,000$1,634,000$1,041,000$1,285,000$