Valuation for CRM - findataslice
 Salesforce, 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-Jul-312025-Apr-302025-Jan-312024-Oct-312024-Jul-312024-Apr-302024-Jan-312023-Oct-312023-Jul-312023-Apr-302023-Jan-312022-Oct-312022-Jul-312022-Apr-302022-Jan-312021-Oct-312021-Jul-312021-Apr-302021-Jan-312020-Oct-312020-Jul-312020-Apr-302020-Jan-312019-Oct-312019-Jul-312019-Apr-302019-Jan-312018-Oct-312018-Jul-312018-Apr-302018-Jan-312017-Oct-312017-Jul-312017-Apr-302017-Jan-312016-Oct-312016-Jul-312016-Apr-302016-Jan-312015-Oct-312015-Jul-312015-Apr-302015-Jan-312014-Oct-312014-Jul-312014-Apr-302014-Jan-31
Fiscal PeriodQ2-FY2026Q1-FY2026Q4-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-FY2014
Close Price of Common Stock239.69$237.00$272.65$268.31$334.40$273.58$257.18$301.06$263.20$202.64$211.33$199.85$132.63$143.95$165.13$212.34$254.09$271.24$244.24$211.95$222.60$251.62$187.35$143.78$162.61$148.41$151.69$158.40$136.98$159.02$136.53$116.30$102.23$93.43$
Market Cap of Common Stock228,184,880,000$225,624,000,000$260,653,400,000$257,845,910,000$320,020,800,000$261,542,480,000$249,202,575,000$292,028,200,000$254,777,600,000$197,168,720,000$205,835,420,000$199,850,000,000$132,630,000,000$143,950,000,000$164,304,350,000$210,216,600,000$250,278,650,000$265,543,960,000$226,166,240,000$195,205,950,000$203,674,425,000$228,969,650,000$168,802,350,000$128,683,100,000$144,235,070,000$130,155,570,000$117,711,440,000$122,126,400,000$104,789,700,000$120,330,434,000$100,199,367,000$85,073,450,000$73,837,117,500$67,148,141,000$
Market Cap of Common Stock QoQ%1.14%(13.44%)1.09%(19.43%)22.36%4.95%(14.67%)14.62%29.22%(4.21%)3.00%50.68%(7.86%)(12.39%)(21.84%)(16.01%)(5.75%)17.41%15.86%(4.16%)(11.05%)35.64%31.18%(10.78%)10.82%10.57%(3.62%)16.54%(12.92%)20.09%17.78%15.22%9.96%
Market Cap of Common Stock YoY%(28.70%)(13.73%)4.60%(11.71%)25.61%32.65%21.07%46.12%92.10%36.97%25.28%(4.93%)(47.01%)(45.79%)(27.35%)7.69%22.88%15.97%33.98%51.70%41.21%75.92%43.40%5.37%37.64%8.17%17.48%43.55%41.92%79.20%
Common Shares Outstanding952,000,000956,000,000961,000,000962,000,000956,000,000969,000,000970,000,000971,000,000973,000,000974,000,0001,000,000,000981,000,0001,000,000,000995,000,000990,000,000989,000,000979,000,000926,000,000921,000,000919,000,000910,000,000901,000,000895,000,000893,000,000877,000,000776,000,000771,000,000770,000,000765,000,000756,700,000733,900,000730,000,000722,300,000718,700,000712,200,000707,460,000696,700,000685,000,000677,500,000670,929,000664,000,000660,000,000656,000,000650,596,000631,000,000619,000,000614,000,000610,143,000
Common Shares Outstanding QoQ%(.42%)(.52%)(.10%).63%(1.34%)(.10%)(.10%)(.21%)(.10%)(2.60%)1.94%(1.90%).50%.51%.10%1.02%5.72%.54%.22%.99%1.00%.67%.22%1.82%13.02%.65%.13%.65%1.10%3.11%.53%1.07%.50%.91%.67%1.54%1.71%1.11%.98%1.04%.61%.61%.83%3.11%1.94%.81%.63%1.19%
Common Shares Outstanding YoY%(.42%)(1.34%)(.93%)(.93%)(1.75%)(.51%)(3.00%)(1.02%)(2.70%)(2.11%)1.01%(.81%)2.15%7.45%7.49%7.62%7.58%2.78%2.91%2.91%3.76%16.11%16.08%15.97%14.64%2.55%5.06%5.48%5.91%5.29%3.05%3.19%3.67%4.92%5.12%5.45%4.93%3.79%3.28%3.13%5.23%6.62%6.84%6.63%4.64%3.86%4.07%4.19%
Total Revenue TTM39,502,000,000$38,591,000,000$37,895,000,000$37,189,000,000$36,465,000,000$35,743,000,000$34,857,000,000$33,954,000,000$33,071,000,000$32,188,000,000$31,352,000,000$30,294,000,000$29,320,000,000$27,940,000,000$26,492,000,000$24,983,000,000$23,539,000,000$22,350,000,000$21,252,000,000$20,286,000,000$19,380,000,000$18,226,000,000$17,098,000,000$15,850,000,000$14,729,000,000$14,013,000,000$13,282,000,000$12,544,000,000$11,853,000,000$11,149,000,000$10,540,000,000$9,968,988,000$9,412,763,000$8,872,381,000$8,391,984,000$7,907,394,000$7,474,586,000$7,072,652,000$6,667,216,000$6,302,426,000$5,974,114,000$5,657,981,000$5,373,586,000$7,823,761,000$6,511,664,000$5,247,363,000$4,071,003,000$
Total Revenue10,236,000,000$9,829,000,000$9,993,000,000$9,444,000,000$9,325,000,000$9,133,000,000$9,287,000,000$8,720,000,000$8,603,000,000$8,247,000,000$8,384,000,000$7,837,000,000$7,720,000,000$7,411,000,000$7,326,000,000$6,863,000,000$6,340,000,000$5,963,000,000$5,817,000,000$5,419,000,000$5,151,000,000$4,865,000,000$4,851,000,000$4,513,000,000$3,997,000,000$3,737,000,000$3,603,000,000$3,392,000,000$3,281,000,000$3,006,000,000$2,865,000,000$2,701,000,000$2,577,000,000$2,397,000,000$2,293,988,000$2,144,775,000$2,036,618,000$1,916,603,000$1,809,398,000$1,711,967,000$1,634,684,000$1,511,167,000$1,444,608,000$1,383,655,000$1,318,551,000$1,226,772,000$3,894,783,000$
Total Revenue QoQ%4.14%(1.64%)5.81%1.28%2.10%(1.66%)6.50%1.36%4.32%(1.63%)6.98%1.52%4.17%1.16%6.75%8.25%6.32%2.51%7.35%5.20%5.88%.29%7.49%12.91%6.96%3.72%6.22%3.38%9.15%4.92%6.07%4.81%7.51%4.49%6.96%5.31%6.26%5.93%5.69%4.73%8.17%4.61%4.41%4.94%7.48%(68.50%)5,342.83%
Total Revenue YoY%9.77%7.62%7.60%8.30%8.39%10.74%10.77%11.27%11.44%11.28%14.44%14.19%21.77%24.28%25.94%26.65%23.08%22.57%19.91%20.08%28.87%30.19%34.64%33.05%21.82%24.32%25.76%25.58%27.32%25.41%24.89%25.93%26.53%25.07%26.78%25.28%24.59%26.83%25.25%23.73%23.98%23.18%(62.91%)1,833.61%2,330.51%2,333.49%33.48%
Gross Margin78.10%76.96%77.81%77.71%76.85%76.33%76.87%75.29%75.44%74.23%74.95%73.36%72.45%72.41%72.51%73.13%74.56%73.92%74.58%74.28%74.55%74.22%74.85%74.87%75.81%75.54%73.74%73.79%74.12%74.48%74.24%73.57%74.00%72.84%72.71%72.70%74.19%74.07%75.48%75.25%75.20%74.74%75.36%75.92%76.65%76.17%22.38%
Earnings to Common Shareholders TTM6,663,000,000$6,205,000,000$6,197,000,000$5,935,000,000$5,632,000,000$5,470,000,000$4,136,000,000$2,592,000,000$1,578,000,000$379,000,000$208,000,000$278,000,000$536,000,000$1,003,000,000$1,444,000,000$1,739,000,000$2,352,000,000$4,442,000,000$4,072,000,000$3,557,000,000$2,367,000,000$(167,000,000$)126,000,000$736,000,000$950,000,000$1,158,000,000$1,110,000,000$954,000,000$956,000,000$703,000,000$360,000,000$102,560,000$(41,749,000$)141,873,000$179,632,000$205,563,000$217,715,000$(12,759,000$)(47,426,000$)(87,682,000$)(101,449,000$)(161,685,000$)(262,688,000$)(313,546,000$)(399,056,000$)(261,365,000$)(232,175,000$)
Earnings to Common Shareholders1,887,000,000$1,541,000,000$1,708,000,000$1,527,000,000$1,429,000,000$1,533,000,000$1,446,000,000$1,224,000,000$1,267,000,000$199,000,000$(98,000,000$)210,000,000$68,000,000$28,000,000$(28,000,000$)468,000,000$535,000,000$469,000,000$267,000,000$1,081,000,000$2,625,000,000$99,000,000$(248,000,000$)(109,000,000$)91,000,000$392,000,000$362,000,000$105,000,000$299,000,000$344,000,000$206,000,000$107,000,000$46,000,000$1,000,000$(51,440,000$)(37,309,000$)229,622,000$38,759,000$(25,509,000$)(25,157,000$)(852,000$)4,092,000$(65,765,000$)(38,924,000$)(61,088,000$)(96,911,000$)(116,623,000$)
Earnings to Common Shareholders QoQ%22.45%(9.78%)11.85%6.86%(6.78%)6.02%18.14%(3.39%)536.68%303.06%(146.67%)208.82%142.86%200.00%(105.98%)(12.52%)14.07%75.66%(75.30%)(58.82%)2,551.52%139.92%(127.52%)(219.78%)(76.79%)8.29%244.76%(64.88%)(13.08%)66.99%92.52%132.61%4,500.00%101.94%(37.88%)(116.25%)492.44%251.94%(1.40%)(2,852.70%)(120.82%)106.22%(68.96%)36.28%36.97%16.90%6.28%
Earnings to Common Shareholders YoY%32.05%.52%18.12%24.76%12.79%670.35%1,575.51%482.86%1,763.24%610.71%(250.00%)(55.13%)(87.29%)(94.03%)(110.49%)(56.71%)(79.62%)373.74%207.66%1,091.74%2,784.62%(74.75%)(168.51%)(203.81%)(69.57%)13.95%75.73%(1.87%)550.00%34,300.00%500.47%386.79%(79.97%)(97.42%)(101.65%)(48.31%)27,050.94%847.19%61.21%35.37%98.61%104.22%43.61%68.72%(179.75%)(43.10%)(459.50%)
Profit Margin18.44%15.68%17.09%16.17%15.32%16.79%15.57%14.04%14.73%2.41%(1.17%)2.68%.88%.38%(.38%)6.82%8.44%7.87%4.59%19.95%50.96%2.04%(5.11%)(2.42%)2.28%10.49%10.05%3.10%9.11%11.44%7.19%3.96%1.79%.04%(2.24%)(1.74%)11.28%2.02%(1.41%)(1.47%)(.05%).27%(4.55%)(2.81%)(4.63%)(7.90%)(2.99%)
Equity to Common Shareholders61,328,000,000$60,666,000,000$61,173,000,000$58,525,000,000$57,633,000,000$59,683,000,000$59,646,000,000$58,090,000,000$58,082,000,000$57,412,000,000$58,359,000,000$59,351,000,000$60,098,000,000$58,876,000,000$58,131,000,000$57,054,000,000$55,520,000,000$42,567,000,000$41,493,000,000$40,310,000,000$38,440,000,000$34,565,000,000$33,885,000,000$33,279,000,000$17,166,000,000$16,446,000,000$15,605,000,000$14,693,000,000$13,527,000,000$11,060,000,000$10,376,000,000$9,662,000,000$9,219,000,000$7,934,488,000$8,230,000,000$6,806,037,000$6,132,576,000$5,584,264,000$5,003,000,000$4,749,954,000$4,535,803,000$4,235,203,000$3,975,183,000$3,790,614,000$3,300,568,000$3,131,914,000$3,038,510,000$
Equity to Common Shareholders QoQ662,000,000$(507,000,000$)2,648,000,000$892,000,000$(2,050,000,000$)37,000,000$1,556,000,000$8,000,000$670,000,000$(947,000,000$)(992,000,000$)(747,000,000$)1,222,000,000$745,000,000$1,077,000,000$1,534,000,000$12,953,000,000$1,074,000,000$1,183,000,000$1,870,000,000$3,875,000,000$680,000,000$606,000,000$16,113,000,000$720,000,000$841,000,000$912,000,000$1,166,000,000$2,467,000,000$684,000,000$714,000,000$443,000,000$1,284,512,000$(295,512,000$)1,423,963,000$673,461,000$548,312,000$581,395,000$253,046,000$214,151,000$300,600,000$260,020,000$184,569,000$490,046,000$168,654,000$93,404,000$126,154,000$
Equity to Common Shareholders QoQ%1.09%(.83%)4.53%1.55%(3.44%).06%2.68%.01%1.17%(1.62%)(1.67%)(1.24%)2.08%1.28%1.89%2.76%30.43%2.59%2.94%4.87%11.21%2.01%1.82%93.87%4.38%5.39%6.21%8.62%22.31%6.59%7.39%4.81%16.19%(3.59%)20.92%10.98%9.82%11.62%5.33%4.72%7.10%6.54%4.87%14.85%5.39%3.07%4.33%
Equity to Common Shareholders YoY3,695,000,000$983,000,000$1,527,000,000$435,000,000$(449,000,000$)2,271,000,000$1,287,000,000$(1,261,000,000$)(2,016,000,000$)(1,464,000,000$)228,000,000$2,297,000,000$4,578,000,000$16,309,000,000$16,638,000,000$16,744,000,000$17,080,000,000$8,002,000,000$7,608,000,000$7,031,000,000$21,274,000,000$18,119,000,000$18,280,000,000$18,586,000,000$3,639,000,000$5,386,000,000$5,229,000,000$5,031,000,000$4,308,000,000$3,125,512,000$2,146,000,000$2,855,963,000$3,086,424,000$2,350,224,000$3,227,131,000$2,056,083,000$1,596,773,000$1,349,061,000$1,027,817,000$959,340,000$1,235,235,000$1,103,289,000$936,673,000$878,258,000$481,919,000$669,118,000$720,877,000$
Equity to Common Shareholders YoY%6.41%1.65%2.56%.75%(.77%)3.96%2.21%(2.13%)(3.36%)(2.49%).39%4.03%8.25%38.31%40.10%41.54%44.43%23.15%22.45%21.13%123.93%110.17%117.14%126.50%26.90%48.70%50.40%52.07%46.73%39.39%26.08%41.96%50.33%42.09%64.51%43.29%35.20%31.85%25.86%25.31%37.43%35.23%30.83%30.16%17.10%27.17%31.10%
Dividends Paid399,000,000$402,000,000$383,000,000$382,000,000$384,000,000$388,000,000$0$0$0$0$
Additional Paid-In Capital QoQ
Treasury Stock
Treasury Stock QoQ
Price to Sales5.78x5.71x6.60x6.68x8.44x7.03x6.83x8.17x7.31x5.81x6.22x6.21x4.23x4.75x5.60x7.52x9.45x10.63x9.61x8.73x9.58x11.29x8.71x7.06x8.44x8.21x7.99x8.72x7.89x9.59x8.45x7.63x7.01x6.74x
Price to Earnings34.25x33.86x39.12x41.55x51.64x44.07x44.25x53.39x61.60x76.07x130.44x527.31x637.64x517.81x306.54x209.59x173.32x152.70x96.16x43.95x50.02x64.37x71.31x-1,144.72x176.84x123.91x105.46x94.41x126.13x104.81x121.01x205.10x654.72x
Price to Book3.72x3.68x4.25x4.25x5.23x4.47x4.32x4.89x4.27x3.39x3.54x3.48x2.27x2.43x2.73x3.57x4.31x4.65x4.07x4.59x4.91x5.68x4.39x3.72x4.26x3.91x6.86x7.43x6.72x8.19x7.41x7.69x7.12x6.95x
Goodwill51,438,000,000$51,281,000,000$51,283,000,000$49,093,000,000$48,941,000,000$48,940,000,000$48,620,000,000$48,614,000,000$48,566,000,000$48,567,000,000$48,568,000,000$48,555,000,000$48,568,000,000$48,319,000,000$47,937,000,000$47,951,000,000$48,103,000,000$26,640,000,000$26,318,000,000$26,313,000,000$26,301,000,000$25,266,000,000$25,134,000,000$25,022,000,000$13,199,000,000$12,854,000,000$12,851,000,000$12,848,000,000$12,254,000,000$7,444,000,000$7,314,000,000$7,294,141,000$7,294,381,000$7,290,025,000$7,264,000,000$6,616,999,000$6,029,895,000$4,129,656,000$3,849,937,000$3,849,054,000$3,804,288,000$3,791,583,000$3,782,660,000$3,782,569,000$3,492,713,000$3,500,823,000$3,500,823,000$
Goodwill QoQ%.31%.00%4.46%.31%.00%.66%.01%.10%.00%.00%.03%(.03%).52%.80%(.03%)(.32%)80.57%1.22%.02%.05%4.10%.53%.45%89.58%2.68%.02%.02%4.85%64.62%1.78%.27%.00%.06%.36%9.78%9.74%46.01%7.27%.02%1.18%.34%.24%.00%8.30%(.23%).00%.17%
Goodwill YoY%5.10%4.78%5.48%.99%.77%.77%.11%.12%.00%.51%1.32%1.26%.97%81.38%82.15%82.23%82.89%5.44%4.71%5.16%99.27%96.56%95.58%94.75%7.71%72.68%75.70%76.14%67.99%2.11%.69%10.23%20.97%76.53%88.68%71.91%58.50%8.92%1.78%1.76%8.92%8.31%8.05%8.23%(.31%)126.65%128.91%
Other Intangible Assets3,669,000,000$4,033,000,000$4,428,000,000$4,119,000,000$4,415,000,000$4,869,000,000$5,278,000,000$5,737,000,000$6,182,000,000$6,654,000,000$7,125,000,000$7,598,000,000$8,072,000,000$8,559,000,000$8,978,000,000$9,472,000,000$9,746,000,000$3,925,000,000$4,114,000,000$4,398,000,000$4,676,000,000$4,488,000,000$4,724,000,000$4,987,000,000$1,725,000,000$1,794,000,000$1,923,000,000$2,053,000,000$1,976,000,000$815,000,000$827,000,000$895,768,000$965,887,000$1,041,384,000$1,113,374,000$490,006,000$632,192,000$770,841,000$
Other Intangible Assets QoQ(364,000,000$)(395,000,000$)309,000,000$(296,000,000$)(454,000,000$)(409,000,000$)(459,000,000$)(445,000,000$)(472,000,000$)(471,000,000$)(473,000,000$)(474,000,000$)(487,000,000$)(419,000,000$)(494,000,000$)(274,000,000$)5,821,000,000$(189,000,000$)(284,000,000$)(278,000,000$)188,000,000$(236,000,000$)(263,000,000$)3,262,000,000$(69,000,000$)(129,000,000$)(130,000,000$)77,000,000$1,161,000,000$(12,000,000$)(68,768,000$)(70,119,000$)(75,497,000$)(71,990,000$)
Amortization of Intangible Assets70,119,000$74,497,000$74,680,000$
Forward Price to Sales MRQ5.57x5.51x6.37x6.56x8.01x6.92x6.68x7.99x6.86x5.65x5.98x6.06x3.95x4.59x5.32x7.09x8.54x9.67x8.92x8.18x8.75x10.56x8.19x6.61x7.43x7.21x7.36x8.17x7.27x8.87x7.63x7.08x6.44x6.22x
Forward Price to Earnings MRQ30.23x29.89x34.53x41.83x46.84x42.82x43.60x47.62x44.05x40.27x40.61x251.07x-171.37x604.06x1,876.93x-141.85x105.69x104.05x190.71x52.95x16.08x324.96x--323.38x77.89x72.37x286.50x83.78x61.83x89.61x156.89x
Total Assets97,573,000,000$98,610,000,000$102,928,000,000$91,395,000,000$92,180,000,000$96,180,000,000$99,823,000,000$91,022,000,000$92,447,000,000$93,541,000,000$98,849,000,000$91,884,000,000$94,148,000,000$93,022,000,000$95,209,000,000$87,436,000,000$88,658,000,000$64,885,000,000$66,301,000,000$59,136,000,000$57,780,000,000$53,623,000,000$55,126,000,000$49,942,000,000$33,336,000,000$33,154,000,000$30,737,000,000$26,588,000,000$25,823,000,000$22,963,000,000$21,984,000,000$17,490,036,000$17,418,803,000$17,058,930,000$17,584,923,000$14,387,669,000$14,381,314,000$12,817,270,000$12,762,920,000$10,911,966,000$10,793,977,000$10,365,682,000$10,665,127,000$9,412,663,000$9,009,828,000$8,641,344,000$9,152,930,000$
Total Assets QoQ(1,037,000,000$)(4,318,000,000$)11,533,000,000$(785,000,000$)(4,000,000,000$)(3,643,000,000$)8,801,000,000$(1,425,000,000$)(1,094,000,000$)(5,308,000,000$)6,965,000,000$(2,264,000,000$)1,126,000,000$(2,187,000,000$)7,773,000,000$(1,222,000,000$)23,773,000,000$(1,416,000,000$)7,165,000,000$1,356,000,000$4,157,000,000$(1,503,000,000$)5,184,000,000$16,606,000,000$182,000,000$2,417,000,000$4,149,000,000$765,000,000$2,860,000,000$979,000,000$4,493,964,000$71,233,000$359,873,000$(525,993,000$)3,197,254,000$6,355,000$1,564,044,000$54,350,000$1,850,954,000$117,989,000$428,295,000$(299,445,000$)1,252,464,000$402,835,000$368,484,000$(511,586,000$)1,055,296,000$
Total Assets YoY5,393,000,000$2,430,000,000$3,105,000,000$373,000,000$(267,000,000$)2,639,000,000$974,000,000$(862,000,000$)(1,701,000,000$)519,000,000$3,640,000,000$4,448,000,000$5,490,000,000$28,137,000,000$28,908,000,000$28,300,000,000$30,878,000,000$11,262,000,000$11,175,000,000$9,194,000,000$24,444,000,000$20,469,000,000$24,389,000,000$23,354,000,000$7,513,000,000$10,191,000,000$8,753,000,000$9,097,964,000$8,404,197,000$5,904,070,000$4,399,077,000$3,102,367,000$3,037,489,000$4,241,660,000$4,822,003,000$3,475,703,000$3,587,337,000$2,451,588,000$2,097,793,000$1,499,303,000$1,784,149,000$1,724,338,000$1,512,197,000$1,315,029,000$1,039,932,000$2,127,635,000$3,623,974,000$
Total Liabilities36,245,000,000$37,944,000,000$41,755,000,000$32,870,000,000$34,547,000,000$36,497,000,000$40,177,000,000$32,932,000,000$34,365,000,000$36,129,000,000$40,490,000,000$32,533,000,000$34,050,000,000$34,146,000,000$37,078,000,000$30,382,000,000$33,138,000,000$22,318,000,000$24,808,000,000$18,826,000,000$19,340,000,000$19,058,000,000$21,241,000,000$16,663,000,000$16,170,000,000$16,708,000,000$15,132,000,000$11,895,000,000$12,295,000,000$11,903,000,000$11,608,000,000$8,649,869,000$8,950,266,000$9,124,442,000$10,084,796,000$7,581,632,000$8,248,738,000$7,233,006,000$7,760,051,000$6,162,012,000$6,258,174,000$6,130,479,000$6,689,944,000$5,620,167,000$5,703,082,000$5,499,487,000$6,087,715,000$
Total Liabilities QoQ(1,699,000,000$)(3,811,000,000$)8,885,000,000$(1,677,000,000$)(1,950,000,000$)(3,680,000,000$)7,245,000,000$(1,433,000,000$)(1,764,000,000$)(4,361,000,000$)7,957,000,000$(1,517,000,000$)(96,000,000$)(2,932,000,000$)6,696,000,000$(2,756,000,000$)10,820,000,000$(2,490,000,000$)5,982,000,000$(514,000,000$)282,000,000$(2,183,000,000$)4,578,000,000$493,000,000$(538,000,000$)1,576,000,000$3,237,000,000$(400,000,000$)392,000,000$295,000,000$2,958,131,000$(300,397,000$)(174,176,000$)(960,354,000$)2,503,164,000$(667,106,000$)1,015,732,000$(527,045,000$)1,598,039,000$(96,162,000$)127,695,000$(559,465,000$)1,069,777,000$(82,915,000$)203,595,000$(588,228,000$)936,168,000$
Total Liabilities YoY1,698,000,000$1,447,000,000$1,578,000,000$(62,000,000$)182,000,000$368,000,000$(313,000,000$)399,000,000$315,000,000$1,983,000,000$3,412,000,000$2,151,000,000$912,000,000$11,828,000,000$12,270,000,000$11,556,000,000$13,798,000,000$3,260,000,000$3,567,000,000$2,163,000,000$3,170,000,000$2,350,000,000$6,109,000,000$4,768,000,000$3,875,000,000$4,805,000,000$3,524,000,000$3,245,131,000$3,344,734,000$2,778,558,000$1,523,204,000$1,068,237,000$701,528,000$1,891,436,000$2,324,745,000$1,419,620,000$1,990,564,000$1,102,527,000$1,070,107,000$541,845,000$555,092,000$630,992,000$602,229,000$468,620,000$592,334,000$1,495,654,000$2,930,004,000$
Current Ratio1.12x1.07x1.06x1.11x1.04x1.11x1.09x1.04x1.02x1.02x1.02x1.05x1.06x1.03x1.05x1.06x.93x1.33x1.23x1.22x1.15x1.15x1.08x1.05x.97x.96x.95x.86x.80x1.29x.95x.82x.77x.71x.82x.60x.61x.74x1.02x.74x.71x.66x.80x.74x.66x.61x.67x
Total Current Assets25,331,000,000$25,866,000,000$29,727,000,000$21,425,000,000$21,862,000,000$25,604,000,000$29,074,000,000$20,202,000,000$21,138,000,000$21,981,000,000$26,395,000,000$19,209,000,000$21,246,000,000$20,411,000,000$22,850,000,000$15,957,000,000$16,256,000,000$20,444,000,000$21,889,000,000$14,946,000,000$14,846,000,000$14,713,000,000$15,963,000,000$11,026,000,000$9,903,000,000$10,035,000,000$10,683,000,000$6,870,000,000$6,802,000,000$10,151,000,000$9,584,000,000$5,946,170,000$5,811,341,000$5,404,491,000$5,996,827,000$3,001,554,000$3,277,999,000$3,774,672,000$5,731,323,000$2,938,773,000$2,916,787,000$2,604,825,000$3,514,544,000$2,439,155,000$2,304,687,000$2,039,381,000$2,680,252,000$
Total Current Assets QoQ(535,000,000$)(3,861,000,000$)8,302,000,000$(437,000,000$)(3,742,000,000$)(3,470,000,000$)8,872,000,000$(936,000,000$)(843,000,000$)(4,414,000,000$)7,186,000,000$(2,037,000,000$)835,000,000$(2,439,000,000$)6,893,000,000$(299,000,000$)(4,188,000,000$)(1,445,000,000$)6,943,000,000$100,000,000$133,000,000$(1,250,000,000$)4,937,000,000$1,123,000,000$(132,000,000$)(648,000,000$)3,813,000,000$68,000,000$(3,349,000,000$)567,000,000$3,637,830,000$134,829,000$406,850,000$(592,336,000$)2,995,273,000$(276,445,000$)(496,673,000$)(1,956,651,000$)2,792,550,000$21,986,000$311,962,000$(909,719,000$)1,075,389,000$134,468,000$265,306,000$(640,871,000$)879,366,000$
Total Current Liabilities22,532,000,000$24,196,000,000$27,980,000,000$19,375,000,000$21,001,000,000$23,149,000,000$26,631,000,000$19,394,000,000$20,805,000,000$21,626,000,000$25,891,000,000$18,227,000,000$20,080,000,000$19,899,000,000$21,788,000,000$15,035,000,000$17,393,000,000$15,323,000,000$17,728,000,000$12,234,000,000$12,963,000,000$12,843,000,000$14,845,000,000$10,474,000,000$10,195,000,000$10,488,000,000$11,255,000,000$8,022,000,000$8,469,000,000$7,895,000,000$10,067,000,000$7,216,444,000$7,526,185,000$7,625,863,000$7,295,466,000$4,975,534,000$5,376,096,000$5,085,103,000$5,617,005,000$3,976,978,000$4,112,994,000$3,960,876,000$4,390,103,000$3,308,352,000$3,502,738,000$3,359,954,000$3,980,188,000$
Total Current Liabilities QoQ(1,664,000,000$)(3,784,000,000$)8,605,000,000$(1,626,000,000$)(2,148,000,000$)(3,482,000,000$)7,237,000,000$(1,411,000,000$)(821,000,000$)(4,265,000,000$)7,664,000,000$(1,853,000,000$)181,000,000$(1,889,000,000$)6,753,000,000$(2,358,000,000$)2,070,000,000$(2,405,000,000$)5,494,000,000$(729,000,000$)120,000,000$(2,002,000,000$)4,371,000,000$279,000,000$(293,000,000$)(767,000,000$)3,233,000,000$(447,000,000$)574,000,000$(2,172,000,000$)2,850,556,000$(309,741,000$)(99,678,000$)330,397,000$2,319,932,000$(400,562,000$)290,993,000$(531,902,000$)1,640,027,000$(136,016,000$)152,118,000$(429,227,000$)1,081,751,000$(194,386,000$)142,784,000$(620,234,000$)883,499,000$
Debt to Asset Ratio.37x.38x.41x.36x.37x.38x.40x.36x.37x.39x.41x.35x.36x.37x.39x.35x.37x.34x.37x.32x.33x.36x.39x.33x.49x.50x.49x.45x.48x.52x.53x.49x.51x.53x.57x.53x.57x.56x.61x.56x.58x.59x.63x.60x.63x.64x.67x
Long Term Debt8,436,000,000$8,435,000,000$8,433,000,000$8,432,000,000$8,430,000,000$8,429,000,000$8,427,000,000$8,426,000,000$8,424,000,000$9,421,000,000$9,419,000,000$9,418,000,000$9,416,000,000$9,595,000,000$10,592,000,000$10,591,000,000$10,589,000,000$2,672,000,000$2,673,000,000$2,672,000,000$2,673,000,000$2,673,000,000$2,673,000,000$2,824,000,000$2,973,000,000$3,173,000,000$3,173,000,000$3,173,000,000$3,173,000,000$3,172,000,000$695,000,000$2,008,391,000$0$240,000,000$247,500,000$255,000,000$
Long Term Debt QoQ1,000,000$2,000,000$1,000,000$2,000,000$1,000,000$2,000,000$1,000,000$2,000,000$(997,000,000$)2,000,000$1,000,000$2,000,000$(179,000,000$)(997,000,000$)1,000,000$2,000,000$7,917,000,000$(1,000,000$)1,000,000$(1,000,000$)0$0$(151,000,000$)(149,000,000$)(200,000,000$)0$0$0$1,000,000$2,477,000,000$(240,000,000$)(7,500,000$)(7,500,000$)(7,500,000$)
Long Term Debt YoY6,000,000$6,000,000$6,000,000$6,000,000$6,000,000$(992,000,000$)(992,000,000$)(992,000,000$)(992,000,000$)(174,000,000$)(1,173,000,000$)(1,173,000,000$)(1,173,000,000$)6,923,000,000$7,919,000,000$7,919,000,000$7,916,000,000$(1,000,000$)0$(152,000,000$)(300,000,000$)(500,000,000$)(500,000,000$)(349,000,000$)(200,000,000$)1,000,000$2,478,000,000$(1,313,391,000$)(262,500,000$)(30,000,000$)255,000,000$
Capital Lease Obligations2,801,000,000$2,934,000,000$2,959,000,000$2,992,000,000$2,963,000,000$3,087,000,000$3,162,000,000$3,287,000,000$3,377,000,000$3,471,000,000$3,487,000,000$3,398,000,000$3,206,000,000$3,388,000,000$3,389,000,000$3,410,000,000$3,591,000,000$3,460,000,000$3,608,000,000$3,168,000,000$3,174,000,000$3,164,000,000$3,195,000,000$3,270,000,000$3,047,000,000$3,058,000,000$
Interest Expenses41,000,000$40,000,000$39,000,000$34,000,000$22,000,000$21,000,000$22,000,000$22,000,000$24,335,000$21,946,000$20,708,000$22,011,000$19,465,000$18,249,000$18,096,000$16,675,000$16,882,000$17,682,000$18,314,000$20,359,000$22,743,000$
Cash and Cash Equivalents10,365,000,000$10,928,000,000$8,848,000,000$7,997,000,000$7,682,000,000$9,958,000,000$8,472,000,000$6,453,000,000$6,772,000,000$9,155,000,000$7,016,000,000$6,076,000,000$6,931,000,000$6,859,000,000$5,464,000,000$4,753,000,000$6,299,000,000$8,544,000,000$6,195,000,000$3,724,000,000$4,052,000,000$5,772,000,000$4,145,000,000$3,868,000,000$3,510,000,000$4,110,000,000$2,669,000,000$2,105,000,000$2,319,000,000$5,922,000,000$2,543,000,000$2,072,000,000$1,949,000,000$2,025,000,000$1,607,000,000$1,145,736,000$1,115,226,000$1,799,083,000$1,158,000,000$1,223,318,000$1,089,351,000$941,956,000$908,117,000$846,325,000$774,725,000$827,891,000$781,635,000$
Cash and Cash Equivalents QoQ(563,000,000$)2,080,000,000$851,000,000$315,000,000$(2,276,000,000$)1,486,000,000$2,019,000,000$(319,000,000$)(2,383,000,000$)2,139,000,000$940,000,000$(855,000,000$)72,000,000$1,395,000,000$711,000,000$(1,546,000,000$)(2,245,000,000$)2,349,000,000$2,471,000,000$(328,000,000$)(1,720,000,000$)1,627,000,000$277,000,000$358,000,000$(600,000,000$)1,441,000,000$564,000,000$(214,000,000$)(3,603,000,000$)3,379,000,000$471,000,000$123,000,000$(76,000,000$)418,000,000$461,264,000$30,510,000$(683,857,000$)640,720,000$(65,318,000$)133,967,000$147,395,000$33,839,000$61,792,000$71,600,000$(53,166,000$)46,256,000$129,885,000$
Cash and Cash Equivalents YoY2,683,000,000$970,000,000$376,000,000$1,544,000,000$910,000,000$803,000,000$1,456,000,000$377,000,000$(159,000,000$)2,296,000,000$1,552,000,000$1,323,000,000$632,000,000$(1,685,000,000$)(731,000,000$)1,029,000,000$2,247,000,000$2,772,000,000$2,050,000,000$(144,000,000$)542,000,000$1,662,000,000$1,476,000,000$1,763,000,000$1,191,000,000$(1,812,000,000$)126,000,000$33,000,000$370,000,000$3,897,000,000$936,000,000$926,264,000$833,774,000$225,917,000$448,637,000$(77,582,000$)25,875,000$857,127,000$249,883,000$376,993,000$314,626,000$114,065,000$126,482,000$194,575,000$194,844,000$(1,100,099,000$)34,390,000$
Interest Income150,000,000$169,000,000$181,000,000$196,000,000$17,000,000$18,000,000$28,000,000$28,000,000$32,000,000$31,000,000$26,000,000$16,000,000$13,000,000$12,000,000$20,000,000$13,000,000$10,000,000$8,000,000$6,000,000$4,039,000$3,642,000$6,546,000$7,773,000$4,227,000$3,700,000$3,169,000$3,049,000$3,078,000$2,720,000$2,567,000$1,764,000$1,483,000$