Valuation for GS - findataslice
 GOLDMAN SACHS GROUP 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 Stock789.45$796.40$707.75$546.64$572.31$495.18$452.20$418.63$385.63$323.47$322.52$326.92$343.40$293.11$297.56$330.11$382.54$377.91$379.46$327.03$263.82$200.91$197.62$154.66$229.85$207.19$204.47$191.95$167.00$224.38$220.64$251.89$254.94$237.22$
Market Cap of Common Stock238,983,166,079$241,087,077,669$217,165,274,136$170,573,016,999$179,653,729,657$156,377,623,645$145,817,993,343$136,290,332,777$125,758,749,492$106,638,705,218$107,221,155,729$109,656,581,640$116,287,117,519$100,054,836,642$102,196,025,047$111,551,751,627$128,071,706,569$127,392,511,690$128,926,162,135$113,085,129,878$90,771,964,094$69,128,344,520$67,958,867,718$53,461,750,454$81,386,907,293$74,497,965,294$74,803,055,142$70,689,860,499$62,119,614,580$84,716,065,990$83,339,718,716$95,689,746,254$96,163,745,056$91,774,518,339$
Market Cap of Common Stock QoQ%(.87%)11.02%27.32%(5.06%)14.89%7.24%6.99%8.37%17.93%(.54%)(2.22%)(5.70%)16.22%(2.10%)(8.39%)(12.90%).53%(1.19%)14.01%24.58%31.31%1.72%27.12%(34.31%)9.25%(.41%)5.82%13.80%(26.67%)1.65%(12.91%)(.49%)4.78%
Market Cap of Common Stock YoY%33.02%54.17%48.93%25.15%42.86%46.64%36.00%24.29%8.15%6.58%4.92%(1.70%)(9.20%)(21.46%)(20.73%)(1.36%)41.09%84.28%89.71%111.53%11.53%(7.21%)(9.15%)(24.37%)31.02%(12.06%)(10.24%)(26.13%)(35.40%)(7.69%)
Common Shares Outstanding302,721,092302,850,808307,628,584310,653,708314,190,854316,162,882324,014,481323,376,354326,604,718330,811,807332,884,318334,918,639339,103,013341,963,005343,396,311333,573,254334,792,980337,276,277340,018,220344,088,725344,070,790343,935,256343,856,654347,343,184357,509,026360,539,618366,771,581367,741,973372,739,352377,879,137377,706,096374,808,805379,098,583388,213,152394,791,563392,632,230399,211,902406,591,645417,572,204419,480,736427,904,332432,768,039432,093,034430,259,102435,734,150440,734,836448,032,463446,359,012
Common Shares Outstanding QoQ%(.04%)(1.55%)(.97%)(1.13%)(.62%)(2.42%).20%(.99%)(1.27%)(.62%)(.61%)(1.23%)(.84%)(.42%)2.95%(.36%)(.74%)(.81%)(1.18%).01%.04%.02%(1.00%)(2.84%)(.84%)(1.70%)(.26%)(1.34%)(1.36%).05%.77%(1.13%)(2.35%)(1.67%).55%(1.65%)(1.82%)(2.63%)(.46%)(1.97%)(1.12%).16%.43%(1.26%)(1.14%)(1.63%).38%1.10%
Common Shares Outstanding YoY%(3.65%)(4.21%)(5.06%)(3.93%)(3.80%)(4.43%)(2.67%)(3.45%)(3.69%)(3.26%)(3.06%).40%1.29%1.39%.99%(3.06%)(2.70%)(1.94%)(1.12%)(.94%)(3.76%)(4.61%)(6.25%)(5.55%)(4.09%)(4.59%)(2.90%)(1.89%)(1.68%)(2.66%)(4.33%)(4.54%)(5.04%)(4.52%)(5.46%)(6.40%)(6.71%)(6.05%)(3.36%)(2.51%)(1.80%)(1.81%)(3.56%)(3.61%)(1.31%)(2.16%)(2.77%)(4.04%)
Total Revenue TTM28,650,000,000$27,905,000,000$27,988,000,000$27,372,000,000$26,640,000,000$25,893,000,000$24,918,000,000$24,340,000,000$23,128,000,000$20,687,000,000$18,089,000,000$16,926,000,000$16,710,000,000$17,808,000,000$19,233,000,000$18,279,000,000$16,476,000,000$15,665,000,000$14,326,000,000$13,979,000,000$17,792,000,000$21,978,000,000$25,517,000,000$28,392,000,000$29,194,000,000$29,256,000,000$30,669,000,000$30,876,000,000$30,212,000,000$28,467,000,000$26,559,000,000$26,939,000,000$26,577,000,000$26,569,000,000$24,509,000,000$22,991,000,000$21,418,000,000$22,279,000,000$26,270,000,000$26,320,000,000$27,610,000,000$27,575,000,000$26,170,000,000$27,390,000,000$26,264,000,000$21,967,000,000$14,827,000,000$
Total Revenue7,504,000,000$7,022,000,000$7,157,000,000$6,967,000,000$6,759,000,000$7,105,000,000$6,541,000,000$6,235,000,000$6,012,000,000$6,130,000,000$5,963,000,000$5,023,000,000$3,571,000,000$3,532,000,000$4,800,000,000$4,807,000,000$4,669,000,000$4,957,000,000$3,846,000,000$3,004,000,000$3,858,000,000$3,618,000,000$3,499,000,000$6,817,000,000$8,044,000,000$7,157,000,000$6,374,000,000$7,619,000,000$8,106,000,000$8,570,000,000$6,581,000,000$6,955,000,000$6,361,000,000$6,662,000,000$6,961,000,000$6,593,000,000$6,353,000,000$4,602,000,000$5,443,000,000$5,020,000,000$7,214,000,000$8,593,000,000$5,493,000,000$6,310,000,000$7,179,000,000$7,188,000,000$6,713,000,000$
Total Revenue QoQ%6.86%(1.89%)2.73%3.08%(4.87%)8.62%4.91%3.71%(1.93%)2.80%18.71%40.66%1.10%(26.42%)(.15%)2.96%(5.81%)28.89%28.03%(22.14%)6.63%3.40%(48.67%)(15.25%)12.39%12.28%(16.34%)(6.01%)(5.41%)30.22%(5.38%)9.34%(4.52%)(4.30%)5.58%3.78%38.05%(15.45%)8.43%(30.41%)(16.05%)56.44%(12.95%)(12.11%)(.13%)7.08%29.50%
Total Revenue YoY%11.02%(1.17%)9.42%11.74%12.43%15.91%9.69%24.13%68.36%73.56%24.23%4.49%(23.52%)(28.75%)24.81%60.02%21.02%37.01%9.92%(55.93%)(52.04%)(49.45%)(45.11%)(10.53%)(.77%)(16.49%)(3.15%)9.55%27.43%28.64%(5.46%)5.49%.13%44.76%27.89%31.34%(11.94%)(46.45%)(.91%)(20.44%).49%19.55%(18.17%)21.72%149.10%14,875.00%177.40%
Gross Margin94.88%95.91%95.10%94.30%95.83%95.52%91.18%99.89%89.77%102.79%83.70%89.75%81.32%84.12%92.83%96.36%101.97%101.41%92.38%90.75%58.79%74.10%90.40%95.73%97.34%96.87%96.52%97.72%97.11%99.49%103.92%101.15%102.89%100.78%100.36%99.74%100.49%102.15%101.49%101.18%100.00%100.00%100.00%100.00%100.00%100.00%100.00%
Earnings to Common Shareholders TTM14,759,000,000$14,177,000,000$13,525,000,000$11,469,000,000$10,571,000,000$8,751,000,000$7,907,000,000$7,225,000,000$8,305,000,000$10,020,000,000$10,764,000,000$13,388,000,000$15,710,000,000$18,271,000,000$21,151,000,000$21,704,000,000$19,653,000,000$14,503,000,000$8,915,000,000$6,277,000,000$4,837,000,000$6,838,000,000$7,897,000,000$8,495,000,000$9,155,000,000$9,305,000,000$9,860,000,000$5,395,000,000$4,977,000,000$4,260,000,000$3,685,000,000$7,981,000,000$8,046,000,000$8,049,000,000$7,087,000,000$5,508,000,000$4,738,000,000$4,020,000,000$5,568,000,000$7,026,000,000$7,839,000,000$8,876,000,000$8,077,000,000$8,293,000,000$7,579,000,000$7,487,000,000$7,726,000,000$
Earnings to Common Shareholders3,473,000,000$4,583,000,000$3,923,000,000$2,780,000,000$2,891,000,000$3,931,000,000$1,867,000,000$1,882,000,000$1,071,000,000$3,087,000,000$1,185,000,000$2,962,000,000$2,786,000,000$3,831,000,000$3,809,000,000$5,284,000,000$5,347,000,000$6,711,000,000$4,362,000,000$3,233,000,000$197,000,000$1,123,000,000$1,724,000,000$1,793,000,000$2,198,000,000$2,182,000,000$2,322,000,000$2,453,000,000$2,348,000,000$2,737,000,000$(2,143,000,000$)2,035,000,000$1,631,000,000$2,162,000,000$2,153,000,000$2,100,000,000$1,634,000,000$1,200,000,000$574,000,000$1,330,000,000$916,000,000$2,748,000,000$2,032,000,000$2,143,000,000$1,953,000,000$1,949,000,000$2,248,000,000$
Earnings to Common Shareholders QoQ%(24.22%)16.82%41.12%(3.84%)(26.46%)110.55%(.80%)75.72%(65.31%)160.51%(59.99%)6.32%(27.28%).58%(27.91%)(1.18%)(20.33%)53.85%34.92%1,541.12%(82.46%)(34.86%)(3.85%)(18.43%).73%(6.03%)(5.34%)4.47%(14.21%)227.72%(205.31%)24.77%(24.56%).42%2.52%28.52%36.17%109.06%(56.84%)45.20%(66.67%)35.24%(5.18%)9.73%.21%(13.30%)57.31%
Earnings to Common Shareholders YoY%20.13%16.59%110.12%47.72%169.94%27.34%57.55%(36.46%)(61.56%)(19.42%)(68.89%)(43.94%)(47.90%)(42.92%)(12.68%)63.44%2,614.21%497.60%153.02%80.31%(91.04%)(48.53%)(25.75%)(26.91%)(6.39%)(20.28%)208.35%20.54%43.96%26.60%(199.54%)(3.10%)(.18%)80.17%275.09%57.90%78.38%(56.33%)(71.75%)(37.94%)(53.10%)41.00%(9.61%)49.97%4.94%(10.92%)(20.65%)
Profit Margin49.61%67.47%57.44%42.92%45.02%58.16%30.70%33.01%20.23%52.76%22.24%61.10%81.97%111.52%81.98%111.88%117.50%137.91%117.16%112.08%9.67%33.53%54.79%27.53%30.10%31.45%39.82%33.13%31.64%33.05%(29.30%)30.60%28.79%33.85%33.72%31.76%28.68%24.66%14.06%28.41%14.53%33.10%39.43%35.52%28.37%28.28%34.74%
Equity to Common Shareholders124,096,000,000$124,300,000,000$121,996,000,000$121,200,000,000$119,463,000,000$118,546,000,000$116,905,000,000$117,277,000,000$116,493,000,000$117,509,000,000$117,189,000,000$119,290,000,000$117,871,000,000$115,239,000,000$109,926,000,000$106,297,000,000$101,890,000,000$97,664,000,000$95,932,000,000$92,650,000,000$90,029,000,000$92,379,000,000$90,265,000,000$92,012,000,000$90,892,000,000$90,273,000,000$90,185,000,000$86,762,000,000$86,599,000,000$83,579,000,000$82,243,000,000$86,292,000,000$86,675,000,000$86,917,000,000$86,893,000,000$87,110,000,000$86,514,000,000$86,837,000,000$86,728,000,000$87,703,000,000$87,654,000,000$85,127,000,000$82,797,000,000$82,275,000,000$81,629,000,000$79,099,000,000$78,467,000,000$
Equity to Common Shareholders QoQ(204,000,000$)2,304,000,000$796,000,000$1,737,000,000$917,000,000$1,641,000,000$(372,000,000$)784,000,000$(1,016,000,000$)320,000,000$(2,101,000,000$)1,419,000,000$2,632,000,000$5,313,000,000$3,629,000,000$4,407,000,000$4,226,000,000$1,732,000,000$3,282,000,000$2,621,000,000$(2,350,000,000$)2,114,000,000$(1,747,000,000$)1,120,000,000$619,000,000$88,000,000$3,423,000,000$163,000,000$3,020,000,000$1,336,000,000$(4,049,000,000$)(383,000,000$)(242,000,000$)24,000,000$(217,000,000$)596,000,000$(323,000,000$)109,000,000$(975,000,000$)49,000,000$2,527,000,000$2,330,000,000$522,000,000$646,000,000$2,530,000,000$632,000,000$851,000,000$
Equity to Common Shareholders QoQ%(.16%)1.89%.66%1.45%.77%1.40%(.32%).67%(.87%).27%(1.76%)1.20%2.28%4.83%3.41%4.33%4.33%1.81%3.54%2.91%(2.54%)2.34%(1.90%)1.23%.69%.10%3.95%.19%3.61%1.62%(4.69%)(.44%)(.28%).03%(.25%).69%(.37%).13%(1.11%).06%2.97%2.81%.63%.79%3.20%.81%1.10%
Equity to Common Shareholders YoY4,633,000,000$5,754,000,000$5,091,000,000$3,923,000,000$2,970,000,000$1,037,000,000$(284,000,000$)(2,013,000,000$)(1,378,000,000$)2,270,000,000$7,263,000,000$12,993,000,000$15,981,000,000$17,575,000,000$13,994,000,000$13,647,000,000$11,861,000,000$5,285,000,000$5,667,000,000$638,000,000$(863,000,000$)2,106,000,000$80,000,000$5,250,000,000$4,293,000,000$6,694,000,000$7,942,000,000$470,000,000$(76,000,000$)(3,338,000,000$)(4,650,000,000$)(818,000,000$)161,000,000$80,000,000$165,000,000$(593,000,000$)(1,140,000,000$)1,710,000,000$3,931,000,000$5,428,000,000$6,025,000,000$6,028,000,000$4,330,000,000$4,659,000,000$3,586,000,000$1,871,000,000$2,751,000,000$
Equity to Common Shareholders YoY%3.88%4.85%4.36%3.35%2.55%.88%(.24%)(1.69%)(1.17%)1.97%6.61%12.22%15.69%18.00%14.59%14.73%13.18%5.72%6.28%.69%(.95%)2.33%.09%6.05%4.96%8.01%9.66%.55%(.09%)(3.84%)(5.35%)(.94%).19%.09%.19%(.68%)(1.30%)2.01%4.75%6.60%7.38%7.62%5.52%6.00%4.60%2.42%3.63%
Dividends Paid1,223,000,000$1,115,000,000$1,153,000,000$1,169,000,000$1,052,000,000$1,123,000,000$1,065,000,000$1,099,000,000$1,012,000,000$1,013,000,000$1,013,000,000$997,000,000$857,000,000$815,000,000$822,000,000$792,000,000$560,000,000$551,000,000$592,000,000$580,000,000$626,000,000$538,000,000$644,000,000$550,000,000$535,000,000$375,000,000$521,000,000$382,000,000$531,000,000$376,000,000$498,000,000$395,000,000$510,000,000$366,000,000$468,000,000$378,000,000$473,000,000$387,000,000$484,000,000$393,000,000$431,000,000$373,000,000$409,000,000$354,000,000$343,000,000$348,000,000$346,000,000$
Additional Paid-In Capital QoQ56,000,000$456,000,000$4,000,000$22,000,000$36,000,000$1,067,000,000$14,000,000$27,000,000$63,000,000$1,093,000,000$19,000,000$38,000,000$55,000,000$2,542,000,000$(2,000,000$)8,000,000$50,000,000$661,000,000$17,000,000$25,000,000$16,000,000$738,000,000$4,000,000$14,000,000$3,000,000$857,000,000$(7,000,000$)12,000,000$8,000,000$635,000,000$63,000,000$107,000,000$2,000,000$547,000,000$97,000,000$61,000,000$9,000,000$1,131,000,000$59,000,000$71,000,000$202,000,000$959,000,000$33,000,000$74,000,000$(17,000,000$)961,000,000$68,000,000$
Treasury Stock115,869,000,000$112,843,000,000$108,500,000,000$106,475,000,000$105,459,000,000$101,917,000,000$100,445,000,000$99,429,000,000$97,917,000,000$97,159,000,000$94,631,000,000$93,127,000,000$92,123,000,000$91,623,000,000$91,136,000,000$90,634,000,000$89,633,000,000$88,632,000,000$85,940,000,000$85,930,000,000$85,930,000,000$85,929,000,000$84,006,000,000$81,841,000,000$81,167,000,000$79,915,000,000$78,670,000,000$77,422,000,000$76,177,000,000$76,177,000,000$75,392,000,000$73,811,000,000$71,642,000,000$70,169,000,000$68,694,000,000$67,195,000,000$65,921,000,000$64,178,000,000$62,640,000,000$60,992,000,000$59,940,000,000$59,698,000,000$58,468,000,000$57,221,000,000$55,975,000,000$54,726,000,000$53,015,000,000$
Treasury Stock QoQ3,026,000,000$4,343,000,000$2,025,000,000$1,016,000,000$3,542,000,000$1,472,000,000$1,016,000,000$1,512,000,000$758,000,000$2,528,000,000$1,504,000,000$1,004,000,000$500,000,000$487,000,000$502,000,000$1,001,000,000$1,001,000,000$2,692,000,000$10,000,000$0$1,000,000$1,923,000,000$2,165,000,000$674,000,000$1,252,000,000$1,245,000,000$1,248,000,000$1,245,000,000$0$785,000,000$1,581,000,000$2,169,000,000$1,473,000,000$1,475,000,000$1,499,000,000$1,274,000,000$1,743,000,000$1,538,000,000$1,648,000,000$1,052,000,000$242,000,000$1,230,000,000$1,247,000,000$1,246,000,000$1,249,000,000$1,711,000,000$1,417,000,000$
Price to Sales8.34x8.41x7.58x6.11x6.42x5.71x5.47x5.26x5.05x4.38x4.64x5.30x6.43x5.91x6.12x6.26x6.66x6.97x7.83x7.22x6.34x4.95x3.82x2.43x3.19x2.62x2.56x2.42x2.03x2.74x2.76x3.36x3.62x3.41x
Price to Earnings16.19x16.33x14.71x12.03x13.28x13.63x13.79x15.57x15.90x14.76x12.91x10.94x10.80x7.47x6.51x6.11x6.06x5.87x6.56x7.80x10.18x11.01x14.05x7.82x10.31x8.77x8.17x7.60x6.30x15.70x16.74x22.46x26.10x11.50x
Price to Book1.93x1.94x1.75x1.37x1.47x1.29x1.22x1.15x1.08x.91x.92x.93x.99x.84x.87x.97x1.17x1.20x1.27x1.16x.95x.75x.75x.58x.90x.81x.82x.78x.69x.98x.96x1.14x1.17x1.06x
Goodwill5,952,000,000$5,886,000,000$5,853,000,000$5,909,000,000$5,893,000,000$5,897,000,000$5,916,000,000$5,913,000,000$5,942,000,000$6,439,000,000$6,374,000,000$6,288,000,000$6,196,000,000$5,272,000,000$4,285,000,000$4,326,000,000$4,332,000,000$4,332,000,000$4,332,000,000$4,333,000,000$4,196,000,000$4,196,000,000$4,196,000,000$4,196,000,000$3,772,000,000$3,760,000,000$3,758,000,000$3,754,000,000$3,757,000,000$3,707,000,000$3,665,000,000$3,665,000,000$3,668,000,000$3,664,000,000$3,666,000,000$3,669,000,000$3,669,000,000$3,659,000,000$3,657,000,000$3,652,000,000$3,645,000,000$3,645,000,000$3,645,000,000$3,706,000,000$3,707,000,000$3,706,000,000$3,705,000,000$
Goodwill QoQ%1.12%.56%(.95%).27%(.07%)(.32%).05%(.49%)(7.72%)1.02%1.37%1.49%17.53%23.03%(.95%)(.14%).00%.00%(.02%)3.27%.00%.00%.00%11.24%.32%.05%.11%(.08%)1.35%1.15%.00%(.08%).11%(.06%)(.08%).00%.27%.06%.14%.19%.00%.00%(1.65%)(.03%).03%.03%.08%
Goodwill YoY%1.00%(.19%)(1.07%)(.07%)(.83%)(8.42%)(7.19%)(5.96%)(4.10%)22.14%48.75%45.35%43.03%21.70%(1.09%)(.16%)3.24%3.24%3.24%3.27%11.24%11.60%11.66%11.77%.40%1.43%2.54%2.43%2.43%1.17%(.03%)(.11%)(.03%).14%.25%.47%.66%.38%.33%(1.46%)(1.67%)(1.65%)(1.62%).11%.22%.11%.08%
Other Intangible Assets888,000,000$854,000,000$847,000,000$925,000,000$992,000,000$1,021,000,000$1,177,000,000$1,341,000,000$1,921,000,000$1,965,000,000$2,009,000,000$1,963,000,000$2,014,000,000$1,209,000,000$418,000,000$497,000,000$523,000,000$575,000,000$630,000,000$632,000,000$596,000,000$614,000,000$641,000,000$690,000,000$342,000,000$332,000,000$324,000,000$347,000,000$349,000,000$342,000,000$373,000,000$393,000,000$412,000,000$403,000,000$429,000,000$435,000,000$476,000,000$477,000,000$491,000,000$516,000,000$521,000,000$541,000,000$515,000,000$680,000,000$762,000,000$780,000,000$671,000,000$
Other Intangible Assets QoQ34,000,000$7,000,000$(78,000,000$)(67,000,000$)(29,000,000$)(156,000,000$)(164,000,000$)(580,000,000$)(44,000,000$)(44,000,000$)46,000,000$(51,000,000$)805,000,000$791,000,000$(79,000,000$)(26,000,000$)(52,000,000$)(55,000,000$)(2,000,000$)36,000,000$(18,000,000$)(27,000,000$)(49,000,000$)348,000,000$10,000,000$8,000,000$(23,000,000$)(2,000,000$)7,000,000$(31,000,000$)(20,000,000$)(19,000,000$)9,000,000$(26,000,000$)(6,000,000$)(41,000,000$)(1,000,000$)(14,000,000$)(25,000,000$)(5,000,000$)(20,000,000$)26,000,000$(165,000,000$)(82,000,000$)(18,000,000$)109,000,000$(85,000,000$)
Amortization of Intangible Assets22,000,000$21,000,000$22,000,000$95,000,000$33,000,000$26,000,000$27,000,000$554,000,000$48,000,000$52,000,000$50,000,000$54,000,000$51,000,000$19,000,000$31,000,000$22,000,000$31,000,000$36,000,000$30,000,000$40,000,000$36,000,000$41,000,000$39,000,000$52,000,000$39,000,000$43,000,000$34,000,000$33,000,000$40,000,000$45,000,000$47,000,000$33,000,000$29,000,000$41,000,000$46,000,000$37,000,000$32,000,000$47,000,000$34,000,000$28,000,000$27,000,000$43,000,000$40,000,000$91,000,000$38,000,000$48,000,000$86,000,000$
Forward Price to Sales MRQ7.96x8.03x7.23x6.07x6.28x5.61x5.39x4.80x4.81x4.28x4.46x4.47x4.88x4.98x7.15x7.90x6.67x6.63x6.90x5.70x5.90x5.75x4.40x3.69x5.82x2.73x2.32x2.47x2.44x2.78x2.57x2.79x3.65x3.30x
Forward Price to Earnings MRQ17.20x17.35x15.63x9.30x11.45x14.06x12.61x8.67x16.84x14.17x25.03x8.88x24.53x8.44x9.17x7.28x8.41x6.03x6.03x4.21x5.20x5.35x86.24x11.90x11.80x10.39x8.51x8.10x6.69x8.63x8.87x8.74x-11.27x
Total Assets1,785,009,000,000$1,766,181,000,000$1,675,972,000,000$1,728,080,000,000$1,653,313,000,000$1,698,440,000,000$1,641,594,000,000$1,577,153,000,000$1,571,386,000,000$1,538,349,000,000$1,441,799,000,000$1,555,994,000,000$1,601,224,000,000$1,589,441,000,000$1,463,988,000,000$1,443,230,000,000$1,387,922,000,000$1,301,548,000,000$1,163,028,000,000$1,132,059,000,000$1,141,523,000,000$1,089,756,000,000$992,968,000,000$1,007,320,000,000$944,903,000,000$925,349,000,000$931,796,000,000$957,190,000,000$968,610,000,000$973,535,000,000$916,776,000,000$930,132,000,000$906,518,000,000$894,069,000,000$860,165,000,000$879,987,000,000$896,843,000,000$878,036,000,000$861,395,000,000$880,559,000,000$859,454,000,000$865,045,000,000$855,842,000,000$868,531,000,000$859,914,000,000$915,665,000,000$911,124,000,000$
Total Assets QoQ18,828,000,000$90,209,000,000$(52,108,000,000$)74,767,000,000$(45,127,000,000$)56,846,000,000$64,441,000,000$5,767,000,000$33,037,000,000$96,550,000,000$(114,195,000,000$)(45,230,000,000$)11,783,000,000$125,453,000,000$20,758,000,000$55,308,000,000$86,374,000,000$138,520,000,000$30,969,000,000$(9,464,000,000$)51,767,000,000$96,788,000,000$(14,352,000,000$)62,417,000,000$19,554,000,000$(6,447,000,000$)(25,394,000,000$)(11,420,000,000$)(4,925,000,000$)56,759,000,000$(13,356,000,000$)23,614,000,000$12,449,000,000$33,904,000,000$(19,822,000,000$)(16,856,000,000$)18,807,000,000$16,641,000,000$(19,164,000,000$)21,105,000,000$(5,591,000,000$)9,203,000,000$(12,689,000,000$)8,617,000,000$(55,751,000,000$)4,158,000,000$(12,099,000,000$)
Total Assets YoY131,696,000,000$67,741,000,000$34,378,000,000$150,927,000,000$81,927,000,000$160,091,000,000$199,795,000,000$21,159,000,000$(29,838,000,000$)(51,092,000,000$)(22,189,000,000$)112,764,000,000$213,302,000,000$287,893,000,000$300,960,000,000$311,171,000,000$246,399,000,000$211,792,000,000$170,060,000,000$124,739,000,000$196,620,000,000$164,407,000,000$61,172,000,000$50,130,000,000$(23,707,000,000$)(48,186,000,000$)15,020,000,000$27,058,000,000$62,092,000,000$79,466,000,000$56,611,000,000$50,145,000,000$9,675,000,000$16,033,000,000$(1,230,000,000$)(572,000,000$)37,389,000,000$12,991,000,000$5,553,000,000$12,028,000,000$(460,000,000$)(50,620,000,000$)(55,665,000,000$)(54,692,000,000$)(78,542,000,000$)(43,558,000,000$)(27,431,000,000$)
Total Liabilities1,660,913,000,000$1,641,881,000,000$1,553,976,000,000$1,606,880,000,000$1,533,850,000,000$1,579,894,000,000$1,524,689,000,000$1,459,876,000,000$1,454,893,000,000$1,420,840,000,000$1,324,610,000,000$1,436,704,000,000$1,483,353,000,000$1,474,202,000,000$1,354,062,000,000$1,336,933,000,000$1,286,032,000,000$1,203,884,000,000$1,067,096,000,000$1,039,409,000,000$1,051,494,000,000$997,377,000,000$902,703,000,000$915,308,000,000$854,011,000,000$835,076,000,000$841,611,000,000$870,428,000,000$882,011,000,000$889,956,000,000$834,533,000,000$843,840,000,000$819,843,000,000$807,152,000,000$773,272,000,000$792,877,000,000$810,329,000,000$791,199,000,000$774,667,000,000$792,856,000,000$772,225,000,000$780,331,000,000$773,045,000,000$786,658,000,000$778,285,000,000$836,566,000,000$833,040,000,000$
Total Liabilities QoQ19,032,000,000$87,905,000,000$(52,904,000,000$)73,030,000,000$(46,044,000,000$)55,205,000,000$64,813,000,000$4,983,000,000$34,053,000,000$96,230,000,000$(112,094,000,000$)(46,649,000,000$)9,151,000,000$120,140,000,000$17,129,000,000$50,901,000,000$82,148,000,000$136,788,000,000$27,687,000,000$(12,085,000,000$)54,117,000,000$94,674,000,000$(12,605,000,000$)61,297,000,000$18,935,000,000$(6,535,000,000$)(28,817,000,000$)(11,583,000,000$)(7,945,000,000$)55,423,000,000$(9,307,000,000$)23,997,000,000$12,691,000,000$33,880,000,000$(19,605,000,000$)(17,452,000,000$)19,130,000,000$16,532,000,000$(18,189,000,000$)20,631,000,000$(8,106,000,000$)7,286,000,000$(13,613,000,000$)8,373,000,000$(58,281,000,000$)3,526,000,000$(12,567,000,000$)
Total Liabilities YoY127,063,000,000$61,987,000,000$29,287,000,000$147,004,000,000$78,957,000,000$159,054,000,000$200,079,000,000$23,172,000,000$(28,460,000,000$)(53,362,000,000$)(29,452,000,000$)99,771,000,000$197,321,000,000$270,318,000,000$286,966,000,000$297,524,000,000$234,538,000,000$206,507,000,000$164,393,000,000$124,101,000,000$197,483,000,000$162,301,000,000$61,092,000,000$44,880,000,000$(28,000,000,000$)(54,880,000,000$)7,078,000,000$26,588,000,000$62,168,000,000$82,804,000,000$61,261,000,000$50,963,000,000$9,514,000,000$15,953,000,000$(1,395,000,000$)21,000,000$38,104,000,000$10,868,000,000$1,622,000,000$6,198,000,000$(6,060,000,000$)(56,235,000,000$)(59,995,000,000$)(58,949,000,000$)(82,128,000,000$)(45,429,000,000$)(29,799,000,000$)
Current Ratio
Total Current Assets
Total Current Assets QoQ
Total Current Liabilities
Total Current Liabilities QoQ
Debt to Asset Ratio.93x.93x.93x.93x.93x.93x.93x.93x.93x.92x.92x.92x.93x.93x.92x.93x.93x.92x.92x.92x.92x.92x.91x.91x.90x.90x.90x.91x.91x.91x.91x.91x.90x.90x.90x.90x.90x.90x.90x.90x.90x.90x.90x.91x.91x.91x.91x
Long Term Debt228,723,000,000$231,723,000,000$237,275,000,000$236,027,000,000$242,132,000,000$239,387,000,000$236,673,000,000$227,579,000,000$223,707,000,000$215,993,000,000$210,497,000,000$197,491,000,000$197,876,000,000$192,596,000,000$191,185,000,000$185,942,000,000$186,859,000,000$181,964,000,000$173,441,000,000$174,551,000,000$172,357,000,000$173,458,000,000$172,499,000,000$168,489,000,000$
Long Term Debt QoQ(3,000,000,000$)(5,552,000,000$)1,248,000,000$(6,105,000,000$)2,745,000,000$2,714,000,000$9,094,000,000$3,872,000,000$7,714,000,000$5,496,000,000$13,006,000,000$(385,000,000$)5,280,000,000$1,411,000,000$5,243,000,000$(917,000,000$)4,895,000,000$8,523,000,000$(1,110,000,000$)2,194,000,000$(1,101,000,000$)959,000,000$4,010,000,000$(7,386,000,000$)
Long Term Debt YoY(13,409,000,000$)(7,664,000,000$)602,000,000$8,448,000,000$18,425,000,000$23,394,000,000$26,176,000,000$30,088,000,000$25,831,000,000$23,397,000,000$19,312,000,000$11,549,000,000$11,017,000,000$10,632,000,000$17,744,000,000$11,391,000,000$14,502,000,000$8,506,000,000$942,000,000$6,062,000,000$(3,518,000,000$)3,741,000,000$(3,480,000,000$)(7,781,000,000$)
Capital Lease Obligations2,154,000,000$2,075,000,000$2,062,000,000$2,175,000,000$2,122,000,000$2,160,000,000$2,232,000,000$2,222,000,000$2,113,000,000$2,129,000,000$2,154,000,000$2,057,000,000$2,160,000,000$2,261,000,000$2,288,000,000$2,283,000,000$2,291,000,000$2,319,000,000$2,283,000,000$2,268,000,000$2,325,000,000$2,289,000,000$2,385,000,000$2,383,000,000$2,382,000,000$2,413,000,000$
Interest Expenses16,685,000,000$16,488,000,000$18,371,000,000$18,825,000,000$18,450,000,000$18,181,000,000$17,145,000,000$16,710,000,000$15,152,000,000$13,157,000,000$10,337,000,000$6,507,000,000$3,117,000,000$1,385,000,000$1,215,000,000$1,553,000,000$1,310,000,000$1,572,000,000$1,563,000,000$1,848,000,000$2,090,000,000$3,437,000,000$3,857,000,000$4,451,000,000$4,689,000,000$4,379,000,000$4,477,000,000$4,205,000,000$3,918,000,000$3,312,000,000$2,838,000,000$2,681,000,000$2,432,000,000$2,230,000,000$2,088,000,000$1,775,000,000$1,776,000,000$1,465,000,000$1,448,000,000$1,277,000,000$1,487,000,000$1,176,000,000$1,173,000,000$1,248,000,000$1,579,000,000$1,557,000,000$1,590,000,000$
Cash and Cash Equivalents152,967,000,000$167,408,000,000$182,092,000,000$154,689,000,000$206,326,000,000$209,385,000,000$241,577,000,000$239,879,000,000$270,931,000,000$229,327,000,000$241,825,000,000$284,251,000,000$288,606,000,000$274,164,000,000$261,036,000,000$211,830,000,000$240,289,000,000$191,155,000,000$155,842,000,000$153,201,000,000$132,599,000,000$105,489,000,000$133,546,000,000$94,094,000,000$91,092,000,000$87,884,000,000$130,547,000,000$118,871,000,000$131,417,000,000$120,503,000,000$110,051,000,000$116,610,000,000$110,888,000,000$123,035,000,000$121,711,000,000$118,003,000,000$122,516,000,000$97,951,000,000$93,439,000,000$65,575,000,000$60,845,000,000$63,129,000,000$75,025,000,000$54,150,000,000$56,983,000,000$58,858,000,000$78,867,000,000$
Cash and Cash Equivalents QoQ(14,441,000,000$)(14,684,000,000$)27,403,000,000$(51,637,000,000$)(3,059,000,000$)(32,192,000,000$)1,698,000,000$(31,052,000,000$)41,604,000,000$(12,498,000,000$)(42,426,000,000$)(4,355,000,000$)14,442,000,000$13,128,000,000$49,206,000,000$(28,459,000,000$)49,134,000,000$35,313,000,000$2,641,000,000$20,602,000,000$27,110,000,000$(28,057,000,000$)39,452,000,000$3,002,000,000$3,208,000,000$(42,663,000,000$)11,676,000,000$(12,546,000,000$)10,914,000,000$10,452,000,000$(6,559,000,000$)5,722,000,000$(12,147,000,000$)1,324,000,000$3,708,000,000$(4,513,000,000$)24,565,000,000$4,512,000,000$27,864,000,000$4,730,000,000$(2,284,000,000$)(11,896,000,000$)20,875,000,000$(2,833,000,000$)(1,875,000,000$)(20,009,000,000$)13,389,000,000$
Cash and Cash Equivalents YoY(53,359,000,000$)(41,977,000,000$)(59,485,000,000$)(85,190,000,000$)(64,605,000,000$)(19,942,000,000$)(248,000,000$)(44,372,000,000$)(17,675,000,000$)(44,837,000,000$)(19,211,000,000$)72,421,000,000$48,317,000,000$83,009,000,000$105,194,000,000$58,629,000,000$107,690,000,000$85,666,000,000$22,296,000,000$59,107,000,000$41,507,000,000$17,605,000,000$2,999,000,000$(24,777,000,000$)(40,325,000,000$)(32,619,000,000$)20,496,000,000$2,261,000,000$20,529,000,000$(2,532,000,000$)(11,660,000,000$)(1,393,000,000$)(11,628,000,000$)25,084,000,000$28,272,000,000$52,428,000,000$61,671,000,000$34,822,000,000$18,414,000,000$11,425,000,000$3,862,000,000$4,271,000,000$(3,842,000,000$)(11,328,000,000$)(15,415,000,000$)6,198,000,000$
Interest Income1,910,000,000$1,785,000,000$1,745,000,000$1,656,000,000$1,404,000,000$1,193,000,000$1,127,000,000$1,001,000,000$911,000,000$817,000,000$766,000,000$578,000,000$