Valuation for MCD - findataslice
 MCDONALDS CORP
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 Stock296.31$303.92$292.21$312.35$289.76$304.44$254.80$281.87$296.43$263.47$298.42$279.56$263.47$231.02$246.74$247.29$268.09$241.12$231.02$224.03$214.77$219.51$184.36$165.59$197.60$214.80$207.64$189.92$177.52$167.30$156.75$158.58$172.26$156.46$
Market Cap of Common Stock211,448,129,839$216,878,659,581$208,939,713,157$223,161,936,767$207,647,720,215$218,387,978,117$183,626,082,541$203,521,042,665$215,013,137,953$192,003,662,881$217,874,620,444$204,497,287,622$192,971,722,825$169,965,403,946$182,475,809,508$183,881,064,914$200,329,026,524$180,068,144,740$172,381,183,090$167,030,527,644$160,027,486,893$163,337,942,848$137,082,017,714$123,438,511,601$148,811,241,218$163,128,608,575$158,544,846,120$145,349,067,693$136,851,987,580$129,791,408,426$123,076,557,137$125,991,473,810$137,323,189,389$126,732,070,070$
Market Cap of Common Stock QoQ%(2.50%)3.80%(6.37%)7.47%(4.92%)18.93%(9.78%)(5.35%)11.98%(11.87%)6.54%5.97%13.54%(6.86%)(.76%)(8.21%)11.25%4.46%3.20%4.38%(2.03%)19.15%11.05%(17.05%)(8.78%)2.89%9.08%6.21%5.44%5.46%(2.31%)(8.25%)8.36%
Market Cap of Common Stock YoY%1.83%(.69%)13.79%9.65%(3.43%)13.74%(15.72%)(.48%)11.42%12.97%19.40%11.21%(3.67%)(5.61%)5.86%10.09%25.18%10.24%25.75%35.32%7.54%.13%(13.54%)(15.07%)8.74%25.69%28.82%15.36%(.34%)2.41%
Common Shares Outstanding713,604,434715,032,727716716,619,686717,343,247720,681,656724725,342,030728,763,452730,093,896-2,214,997,054732,423,892735,717,271739,546,930-2,239,497,015747,245,427746,798,875746,174,284745,300,000745,110,988744,102,514743,556,182749,200,000753,093,326759,444,174763,556,377769,500,000770,910,250775,800,409785,177,398794,300,000797,185,588809,996,613815,070,168823,700,000830,443,627853,361,988877,857,531914,100,000918,229,823941,810,237958,514,890966,600,000973,203,623981,929,291988,417,241992,500,000
Common Shares Outstanding QoQ%(.20%)99,878,755.57%(100.00%)(.10%)(.46%)99,555,315.94%(100.00%)(.47%)(.18%)132.96%(402.42%)(.45%)(.52%)133.02%(399.70%).06%.08%.12%.03%.14%.07%(.75%)(.52%)(.84%)(.54%)(.77%)(.18%)(.63%)(1.19%)(1.15%)(.36%)(1.58%)(.62%)(1.05%)(.81%)(2.69%)(2.79%)(3.97%)(.45%)(2.50%)(1.74%)(.84%)(.68%)(.89%)(.66%)(.41%)(.25%)
Common Shares Outstanding YoY%(.52%)(.78%)(1.11%)(1.20%)(1.57%)(1.29%)100.00%(.97%)(.95%)(1.28%)1.09%(1.98%)(1.48%)(.89%)(400.48%).29%.36%.35%(.52%)(1.06%)(2.02%)(2.62%)(2.64%)(2.31%)(2.11%)(2.75%)(3.12%)(3.30%)(4.22%)(3.67%)(3.57%)(4.01%)(5.08%)(7.15%)(9.89%)(9.56%)(9.39%)(8.42%)(5.43%)(5.65%)(4.09%)(3.03%)(2.61%)(2.19%)(1.77%)(1.41%)(.99%)
Total Revenue TTM26,060,000,000$25,707,000,000$25,920,000,000$25,938,000,000$25,757,000,000$25,765,000,000$25,494,000,000$25,014,900,000$24,195,000,000$23,415,400,000$23,183,000,000$23,265,200,000$23,594,400,000$23,763,900,000$23,222,900,000$22,527,600,000$21,744,400,000$19,618,000,000$19,207,800,000$19,243,000,000$19,327,200,000$20,975,500,000$18,501,600,000$15,523,800,000$12,532,500,000$9,717,600,000$10,012,700,000$10,314,600,000$10,867,900,000$11,842,600,000$12,718,900,000$13,698,600,000$14,606,400,000$14,953,400,000$15,295,000,000$15,672,400,000$15,983,200,000$16,327,700,000$16,488,300,000$16,754,800,000$17,068,100,000$17,592,900,000$18,169,300,000$18,616,900,000$18,943,800,000$18,919,300,000$18,874,200,000$
Total Revenue6,843,000,000$5,956,000,000$6,388,000,000$6,873,000,000$6,490,000,000$6,169,000,000$6,406,000,000$6,692,000,000$6,498,000,000$5,898,000,000$5,926,900,000$5,872,100,000$5,718,400,000$5,665,600,000$6,009,100,000$6,201,300,000$5,887,900,000$5,124,600,000$5,313,800,000$5,418,100,000$3,761,500,000$4,714,400,000$5,349,000,000$5,502,300,000$5,409,800,000$2,240,500,000$2,371,200,000$2,511,000,000$2,594,900,000$2,535,600,000$2,673,100,000$3,064,300,000$3,569,600,000$3,411,900,000$3,652,800,000$3,972,100,000$3,916,600,000$3,753,500,000$4,030,200,000$4,282,900,000$4,261,100,000$3,914,100,000$4,296,700,000$4,596,200,000$4,785,900,000$4,490,500,000$4,744,300,000$
Total Revenue QoQ%14.89%(6.76%)(7.06%)5.90%5.20%(3.70%)(4.27%)2.99%10.17%(.49%).93%2.69%.93%(5.72%)(3.10%)5.32%14.90%(3.56%)(1.93%)44.04%(20.21%)(11.86%)(2.79%)1.71%141.46%(5.51%)(5.57%)(3.23%)2.34%(5.14%)(12.77%)(14.16%)4.62%(6.60%)(8.04%)1.42%4.35%(6.87%)(5.90%).51%8.87%(8.91%)(6.52%)(3.96%)6.58%(5.35%)(3.63%)
Total Revenue YoY%5.44%(3.45%)(.28%)2.71%(.12%)4.60%8.08%13.96%13.63%4.10%(1.37%)(5.31%)(2.88%)10.56%13.09%14.46%56.53%8.70%(.66%)(1.53%)(30.47%)110.42%125.58%119.13%108.48%(11.64%)(11.29%)(18.06%)(27.31%)(25.68%)(26.82%)(22.85%)(8.86%)(9.10%)(9.36%)(7.26%)(8.09%)(4.10%)(6.20%)(6.82%)(10.97%)(12.84%)(9.43%)(6.64%).52%1.02%1.84%
Gross Margin90.44%89.59%100.00%90.60%90.31%89.84%100.00%90.66%90.49%89.86%100.00%89.97%89.71%89.69%100.00%90.44%90.17%88.85%100.00%89.52%86.06%88.25%100.00%89.83%89.93%76.21%100.00%80.11%81.35%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%
Earnings to Common Shareholders TTM8,392,000,000$8,161,000,000$8,222,000,000$8,245,000,000$8,307,000,000$8,595,000,000$8,468,000,000$8,332,000,000$7,996,600,000$6,874,600,000$6,177,000,000$5,912,800,000$6,081,100,000$7,112,400,000$7,545,200,000$7,283,600,000$6,896,300,000$5,160,800,000$4,730,500,000$4,925,500,000$4,770,800,000$5,803,900,000$6,025,400,000$5,868,500,000$5,897,900,000$5,877,300,000$5,924,300,000$5,207,700,000$5,454,100,000$5,352,900,000$5,192,300,000$5,687,000,000$5,078,700,000$4,776,500,000$4,686,500,000$4,699,300,000$4,733,100,000$4,842,600,000$4,529,300,000$4,420,600,000$4,179,800,000$4,364,500,000$4,757,800,000$5,057,300,000$5,511,100,000$5,520,500,000$5,585,900,000$
Earnings to Common Shareholders2,253,000,000$1,868,000,000$2,016,000,000$2,255,000,000$2,022,000,000$1,929,000,000$2,039,000,000$2,317,000,000$2,310,000,000$1,802,000,000$1,903,000,000$1,981,600,000$1,188,000,000$1,104,400,000$1,638,800,000$2,149,900,000$2,219,300,000$1,537,200,000$1,377,200,000$1,762,600,000$483,800,000$1,106,900,000$1,572,200,000$1,607,900,000$1,516,900,000$1,328,400,000$1,415,300,000$1,637,300,000$1,496,300,000$1,375,400,000$698,700,000$1,883,700,000$1,395,100,000$1,214,800,000$1,193,400,000$1,275,400,000$1,092,900,000$1,124,800,000$1,206,200,000$1,309,200,000$1,202,400,000$811,500,000$1,097,500,000$1,068,400,000$1,387,100,000$1,204,800,000$1,397,000,000$
Earnings to Common Shareholders QoQ%20.61%(7.34%)(10.60%)11.52%4.82%(5.40%)(12.00%).30%28.19%(5.31%)(3.97%)66.80%7.57%(32.61%)(23.77%)(3.13%)44.37%11.62%(21.87%)264.32%(56.29%)(29.60%)(2.22%)6.00%14.19%(6.14%)(13.56%)9.42%8.79%96.85%(62.91%)35.02%14.84%1.79%(6.43%)16.70%(2.84%)(6.75%)(7.87%)8.88%48.17%(26.06%)2.72%(22.98%)15.13%(13.76%)(8.23%)
Earnings to Common Shareholders YoY%11.42%(3.16%)(1.13%)(2.68%)(12.47%)7.05%7.15%16.93%94.44%63.17%16.12%(7.83%)(46.47%)(28.16%)19.00%21.97%358.72%38.87%(12.40%)9.62%(68.11%)(16.67%)11.09%(1.80%)1.38%(3.42%)102.56%(13.08%)7.25%13.22%(41.45%)47.70%27.65%8.00%(1.06%)(2.58%)(9.11%)38.61%9.90%22.54%(13.32%)(32.64%)(21.44%)(29.81%)(.67%)(5.15%).06%
Profit Margin32.92%31.36%31.56%32.81%31.16%31.27%31.83%34.62%35.55%30.55%32.11%33.75%20.78%19.49%27.27%34.67%37.69%30.00%25.92%32.53%12.86%23.48%29.39%29.22%28.04%59.29%59.69%65.21%57.66%54.24%26.14%61.47%39.08%35.61%32.67%32.11%27.90%29.97%29.93%30.57%28.22%20.73%25.54%23.25%28.98%26.83%29.45%
Equity to Common Shareholders(2,760,000,000$)(3,454,000,000$)(3,797,000,000$)(5,177,000,000$)(4,824,000,000$)(4,833,000,000$)(4,707,000,000$)(4,855,000,000$)(4,999,000,000$)(5,776,000,000$)(6,003,000,000$)(6,566,200,000$)(6,369,800,000$)(5,990,800,000$)(4,601,000,000$)(5,675,000,000$)(5,808,000,000$)(7,235,500,000$)(7,824,900,000$)(8,472,100,000$)(9,463,100,000$)(9,293,400,000$)(8,210,300,000$)(8,599,200,000$)(6,808,800,000$)(6,550,900,000$)(6,258,400,000$)(6,792,600,000$)(5,851,000,000$)4,718,800,000$(3,268,000,000$)(3,477,600,000$)(2,000,600,000$)(2,030,800,000$)(2,204,300,000$)(1,624,100,000$)640,000,000$3,863,000,000$7,087,900,000$8,309,800,000$10,560,900,000$11,403,300,000$12,853,400,000$13,625,900,000$16,154,900,000$16,147,700,000$16,009,700,000$
Equity to Common Shareholders QoQ694,000,000$343,000,000$1,380,000,000$(353,000,000$)9,000,000$(126,000,000$)148,000,000$144,000,000$777,000,000$227,000,000$563,200,000$(196,400,000$)(379,000,000$)(1,389,800,000$)1,074,000,000$133,000,000$1,427,500,000$589,400,000$647,200,000$991,000,000$(169,700,000$)(1,083,100,000$)388,900,000$(1,790,400,000$)(257,900,000$)(292,500,000$)534,200,000$(941,600,000$)(10,569,800,000$)7,986,800,000$209,600,000$(1,477,000,000$)30,200,000$173,500,000$(580,200,000$)(2,264,100,000$)(3,223,000,000$)(3,224,900,000$)(1,221,900,000$)(2,251,100,000$)(842,400,000$)(1,450,100,000$)(772,500,000$)(2,529,000,000$)7,200,000$138,000,000$844,800,000$
Equity to Common Shareholders QoQ%20.09%9.03%26.66%(7.32%).19%(2.68%)3.05%2.88%13.45%3.78%8.58%(3.08%)(6.33%)(30.21%)18.93%2.29%19.73%7.53%7.64%10.47%(1.83%)(13.19%)4.52%(26.30%)(3.94%)(4.67%)7.86%(16.09%)(223.99%)244.39%6.03%(73.83%)1.49%7.87%(35.72%)(353.77%)(83.43%)(45.50%)(14.70%)(21.32%)(7.39%)(11.28%)(5.67%)(15.66%).05%.86%5.57%
Equity to Common Shareholders YoY2,064,000,000$1,379,000,000$910,000,000$(322,000,000$)175,000,000$943,000,000$1,296,000,000$1,711,200,000$1,370,800,000$214,800,000$(1,402,000,000$)(891,200,000$)(561,800,000$)1,244,700,000$3,223,900,000$2,797,100,000$3,655,100,000$2,057,900,000$385,400,000$127,100,000$(2,654,300,000$)(2,742,500,000$)(1,951,900,000$)(1,806,600,000$)(957,800,000$)(11,269,700,000$)(2,990,400,000$)(3,315,000,000$)(3,850,400,000$)6,749,600,000$(1,063,700,000$)(1,853,500,000$)(2,640,600,000$)(5,893,800,000$)(9,292,200,000$)(9,933,900,000$)(9,920,900,000$)(7,540,300,000$)(5,765,500,000$)(5,316,100,000$)(5,594,000,000$)(4,744,400,000$)(3,156,300,000$)(1,539,000,000$)984,200,000$919,500,000$716,100,000$
Equity to Common Shareholders YoY%42.79%28.53%19.33%(6.63%)3.50%16.33%21.59%26.06%21.52%3.59%(30.47%)(15.70%)(9.67%)17.20%41.20%33.02%38.63%22.14%4.69%1.48%(38.98%)(41.86%)(31.19%)(26.60%)(16.37%)(238.83%)(91.51%)(95.32%)(192.46%)332.36%(48.26%)(114.13%)(412.59%)(152.57%)(131.10%)(119.54%)(93.94%)(66.12%)(44.86%)(39.02%)(34.63%)(29.38%)(19.72%)(10.15%)6.49%6.04%4.68%
Dividends Paid1,265,000,000$1,266,000,000$1,268,000,000$1,197,000,000$1,199,000,000$1,206,000,000$1,208,000,000$1,105,000,000$1,109,000,000$1,111,000,000$1,111,300,000$1,014,700,000$1,016,900,000$1,025,100,000$1,029,100,000$963,900,000$963,300,000$962,300,000$961,600,000$930,900,000$929,700,000$930,700,000$935,200,000$876,900,000$883,000,000$886,800,000$892,500,000$779,800,000$786,100,000$797,500,000$801,800,000$755,300,000$761,500,000$770,600,000$773,000,000$745,100,000$759,300,000$780,800,000$813,900,000$789,100,000$811,000,000$816,300,000$820,800,000$793,000,000$800,600,000$801,700,000$803,800,000$
Additional Paid-In Capital QoQ77,000,000$142,000,000$87,000,000$139,000,000$54,000,000$108,000,000$68,500,000$88,700,000$100,300,000$88,400,000$87,000,000$81,400,000$71,600,000$75,500,000$105,800,000$79,800,000$86,900,000$55,500,000$48,900,000$74,700,000$66,500,000$59,600,000$34,200,000$70,200,000$111,000,000$62,500,000$118,800,000$62,000,000$73,000,000$49,800,000$78,300,000$77,400,000$107,100,000$51,700,000$45,100,000$575,300,000$48,800,000$(444,700,000$)115,300,000$54,900,000$50,900,000$73,200,000$51,400,000$50,300,000$74,500,000$68,800,000$31,500,000$
Treasury Stock78,271,000,000$77,773,000,000$77,375,000,000$76,870,000,000$76,459,000,000$75,520,000,000$74,640,000,000$73,799,200,000$72,732,500,000$72,173,800,000$71,624,400,000$71,235,200,000$70,303,800,000$69,286,600,000$67,810,200,000$67,051,900,000$67,038,400,000$67,058,300,000$67,066,400,000$67,077,100,000$67,114,200,000$67,133,800,000$66,328,600,000$64,931,900,000$63,440,800,000$62,414,500,000$61,528,500,000$60,634,300,000$59,734,500,000$58,107,600,000$56,504,400,000$55,883,100,000$53,748,100,000$52,818,900,000$52,108,600,000$50,760,900,000$48,111,800,000$44,752,100,000$41,176,800,000$39,719,400,000$37,390,500,000$35,733,600,000$35,177,100,000$34,183,900,000$33,292,500,000$32,530,800,000$32,179,800,000$
Treasury Stock QoQ498,000,000$398,000,000$505,000,000$411,000,000$939,000,000$880,000,000$840,800,000$1,066,700,000$558,700,000$549,400,000$389,200,000$931,400,000$1,017,200,000$1,476,400,000$758,300,000$13,500,000$(19,900,000$)(8,100,000$)(10,700,000$)(37,100,000$)(19,600,000$)805,200,000$1,396,700,000$1,491,100,000$1,026,300,000$886,000,000$894,200,000$899,800,000$1,626,900,000$1,603,200,000$621,300,000$2,135,000,000$929,200,000$710,300,000$1,347,700,000$2,649,100,000$3,359,700,000$3,575,300,000$1,457,400,000$2,328,900,000$1,656,900,000$556,500,000$993,200,000$891,400,000$761,700,000$351,000,000$494,300,000$
Price to Sales8.11x8.32x8.02x8.68x8.01x8.42x7.13x7.90x8.43x7.68x9.00x8.73x8.32x7.31x7.73x7.74x8.63x7.99x7.93x8.51x8.33x8.49x7.09x5.88x8.04x10.51x12.65x14.96x13.67x12.58x11.32x10.64x10.80x9.25x
Price to Earnings25.20x25.84x24.90x27.34x25.26x26.49x22.10x23.68x25.39x23.04x27.25x29.75x31.24x28.75x30.01x25.85x26.55x24.72x25.00x32.37x33.83x33.16x28.73x21.27x24.70x27.80x26.88x24.73x23.10x24.92x22.57x23.54x26.45x22.28x
Price to Book-------------------------------26.70x--
Goodwill3,308,000,000$3,186,000,000$3,145,000,000$3,220,000,000$3,048,000,000$3,028,000,000$3,040,000,000$2,965,200,000$2,968,600,000$2,930,600,000$2,900,400,000$2,651,300,000$2,722,400,000$2,813,900,000$2,782,500,000$2,744,200,000$2,778,100,000$2,745,800,000$2,773,100,000$2,715,800,000$2,671,900,000$2,627,400,000$2,677,400,000$2,541,800,000$2,580,500,000$2,317,800,000$2,331,500,000$2,345,000,000$2,347,200,000$2,404,800,000$2,379,700,000$2,373,300,000$2,345,200,000$2,299,200,000$2,336,500,000$2,504,700,000$2,498,600,000$2,569,800,000$2,516,300,000$2,581,600,000$2,627,500,000$2,593,500,000$2,735,300,000$2,811,200,000$2,902,300,000$2,891,500,000$2,872,700,000$
Goodwill QoQ%3.83%1.30%(2.33%)5.64%.66%(.40%)2.52%(.12%)1.30%1.04%9.40%(2.61%)(3.25%)1.13%1.40%(1.22%)1.18%(.98%)2.11%1.64%1.69%(1.87%)5.34%(1.50%)11.33%(.59%)(.58%)(.09%)(2.40%)1.06%.27%1.20%2.00%(1.60%)(6.72%).24%(2.77%)2.13%(2.53%)(1.75%)1.31%(5.18%)(2.70%)(3.14%).37%.65%.66%
Goodwill YoY%8.53%5.22%3.45%8.59%2.68%3.32%4.81%11.84%9.04%4.15%4.24%(3.39%)(2.01%)2.48%.34%1.05%3.98%4.51%3.57%6.85%3.54%13.36%14.84%8.39%9.94%(3.62%)(2.03%)(1.19%).09%4.59%1.85%(5.25%)(6.14%)(10.53%)(7.15%)(2.98%)(4.91%)(.91%)(8.01%)(8.17%)(9.47%)(10.31%)(4.78%)(1.49%)4.45%3.66%2.45%
Other Intangible Assets
Other Intangible Assets QoQ
Amortization of Intangible Assets
Forward Price to Sales MRQ7.72x7.92x7.63x9.37x8.13x7.94x7.07x8.25x8.39x7.17x8.38x8.67x8.14x7.24x7.98x8.11x8.33x7.26x7.32x8.15x7.53x7.54x9.11x6.55x6.96x7.41x7.33x16.22x14.43x12.92x11.86x12.42x12.84x10.34x
Forward Price to Earnings MRQ23.46x24.07x23.18x29.87x25.75x24.21x22.70x26.38x26.36x20.72x23.58x28.37x25.35x21.44x38.40x41.62x30.56x20.94x19.42x27.16x29.05x23.17x70.84x27.88x23.66x25.36x26.13x27.35x24.17x19.82x20.56x22.90x49.14x16.82x
Total Assets59,555,000,000$56,329,000,000$55,182,000,000$56,172,000,000$53,801,000,000$53,513,000,000$56,147,000,000$52,089,300,000$50,442,000,000$52,014,400,000$50,436,000,000$48,501,600,000$49,247,800,000$50,877,700,000$53,854,300,000$52,727,000,000$51,893,100,000$51,103,100,000$52,626,800,000$50,699,300,000$49,938,900,000$50,568,000,000$47,510,800,000$45,805,000,000$46,199,800,000$46,466,600,000$32,811,200,000$34,053,700,000$32,708,400,000$33,722,900,000$33,803,700,000$32,559,600,000$32,785,200,000$32,120,300,000$31,023,900,000$32,486,900,000$33,146,500,000$33,795,400,000$37,938,700,000$32,959,500,000$34,947,900,000$32,155,600,000$34,227,400,000$36,020,800,000$37,780,600,000$36,369,100,000$36,626,300,000$
Total Assets QoQ3,226,000,000$1,147,000,000$(990,000,000$)2,371,000,000$288,000,000$(2,634,000,000$)4,057,700,000$1,647,300,000$(1,572,400,000$)1,578,800,000$1,934,400,000$(746,200,000$)(1,629,900,000$)(2,976,600,000$)1,127,300,000$833,900,000$790,000,000$(1,523,700,000$)1,927,500,000$760,400,000$(629,100,000$)3,057,200,000$1,705,800,000$(394,800,000$)(266,800,000$)13,655,400,000$(1,242,500,000$)1,345,300,000$(1,014,500,000$)(80,800,000$)1,244,100,000$(225,600,000$)664,900,000$1,096,400,000$(1,463,000,000$)(659,600,000$)(648,900,000$)(4,143,300,000$)4,979,200,000$(1,988,400,000$)2,792,300,000$(2,071,800,000$)(1,793,400,000$)(1,759,800,000$)1,411,500,000$(257,200,000$)1,075,000,000$
Total Assets YoY5,754,000,000$2,816,000,000$(965,000,000$)4,082,700,000$3,359,000,000$1,498,600,000$5,711,400,000$3,587,700,000$1,194,200,000$1,136,700,000$(3,418,300,000$)(4,225,400,000$)(2,645,300,000$)(225,400,000$)1,227,500,000$2,027,700,000$1,954,200,000$535,100,000$5,116,000,000$4,894,300,000$3,739,100,000$4,101,400,000$14,699,600,000$11,751,300,000$13,491,400,000$12,743,700,000$(992,500,000$)1,494,100,000$(76,800,000$)1,602,600,000$2,779,800,000$72,700,000$(361,300,000$)(1,675,100,000$)(6,914,800,000$)(472,600,000$)(1,801,400,000$)1,639,800,000$3,711,300,000$(3,061,300,000$)(2,832,700,000$)(4,213,500,000$)(2,398,900,000$)469,500,000$3,327,200,000$2,245,300,000$1,239,800,000$
Total Liabilities62,315,000,000$59,783,000,000$58,979,000,000$61,349,000,000$58,625,000,000$58,346,000,000$60,854,000,000$56,944,300,000$55,441,000,000$57,790,400,000$56,438,600,000$55,067,800,000$55,617,600,000$56,868,500,000$58,455,300,000$58,402,000,000$57,701,100,000$58,338,600,000$60,451,700,000$59,171,400,000$59,402,000,000$59,861,400,000$55,721,100,000$54,404,200,000$53,008,600,000$53,017,500,000$39,069,600,000$40,846,300,000$38,559,400,000$29,004,100,000$37,071,700,000$36,037,200,000$34,785,800,000$34,151,100,000$33,228,200,000$34,111,000,000$32,506,500,000$29,932,400,000$30,850,800,000$24,649,700,000$24,387,000,000$20,752,300,000$21,374,000,000$22,394,900,000$21,625,700,000$20,221,400,000$20,616,600,000$
Total Liabilities QoQ2,532,000,000$804,000,000$(2,370,000,000$)2,724,000,000$279,000,000$(2,508,000,000$)3,909,700,000$1,503,300,000$(2,349,400,000$)1,351,800,000$1,370,800,000$(549,800,000$)(1,250,900,000$)(1,586,800,000$)53,300,000$700,900,000$(637,500,000$)(2,113,100,000$)1,280,300,000$(230,600,000$)(459,400,000$)4,140,300,000$1,316,900,000$1,395,600,000$(8,900,000$)13,947,900,000$(1,776,700,000$)2,286,900,000$9,555,300,000$(8,067,600,000$)1,034,500,000$1,251,400,000$634,700,000$922,900,000$(882,800,000$)1,604,500,000$2,574,100,000$(918,400,000$)6,201,100,000$262,700,000$3,634,700,000$(621,700,000$)(1,020,900,000$)769,200,000$1,404,300,000$(395,200,000$)230,200,000$
Total Liabilities YoY3,690,000,000$1,437,000,000$(1,875,000,000$)4,404,700,000$3,184,000,000$555,600,000$4,415,400,000$1,876,500,000$(176,600,000$)921,900,000$(2,016,700,000$)(3,334,200,000$)(2,083,500,000$)(1,470,100,000$)(1,996,400,000$)(769,400,000$)(1,700,900,000$)(1,522,800,000$)4,730,600,000$4,767,200,000$6,393,400,000$6,843,900,000$16,651,500,000$13,557,900,000$14,449,200,000$24,013,400,000$1,997,900,000$4,809,100,000$3,773,600,000$(5,147,000,000$)3,843,500,000$1,926,200,000$2,279,300,000$4,218,700,000$2,377,400,000$9,461,300,000$8,119,500,000$9,180,100,000$9,476,800,000$2,254,800,000$2,761,300,000$530,900,000$757,400,000$2,008,500,000$2,343,000,000$1,325,800,000$523,700,000$
Current Ratio1.30x1.18x1.19x.78x1.08x.83x1.16x1.71x1.35x1.47x1.43x1.65x1.41x1.10x1.78x1.33x1.45x1.19x1.01x1.07x.91x1.90x.98x.84x1.21x1.47x1.36x1.53x1.47x1.74x1.84x1.28x2.15x1.83x1.40x.96x1.89x1.77x3.27x1.52x2.16x1.31x1.52x1.25x1.74x1.56x1.59x
Total Current Assets5,601,000,000$4,735,000,000$4,599,000,000$4,912,000,000$4,205,000,000$4,057,000,000$7,986,000,000$6,850,000,000$4,945,400,000$6,798,700,000$5,424,200,000$5,740,800,000$4,919,300,000$4,656,400,000$7,148,500,000$6,795,900,000$5,701,200,000$5,467,900,000$6,243,200,000$6,736,100,000$6,609,400,000$7,556,900,000$3,557,900,000$3,604,900,000$3,915,400,000$4,964,400,000$4,053,200,000$5,553,100,000$4,355,600,000$4,909,300,000$5,327,200,000$4,790,300,000$5,892,500,000$5,907,200,000$4,848,600,000$4,302,100,000$5,046,600,000$5,051,600,000$9,643,000,000$4,492,600,000$5,972,200,000$3,592,800,000$4,185,500,000$5,210,400,000$5,913,700,000$4,836,300,000$5,050,100,000$
Total Current Assets QoQ866,000,000$136,000,000$(313,000,000$)707,000,000$148,000,000$(3,929,000,000$)1,136,000,000$1,904,600,000$(1,853,300,000$)1,374,500,000$(316,600,000$)821,500,000$262,900,000$(2,492,100,000$)352,600,000$1,094,700,000$233,300,000$(775,300,000$)(492,900,000$)126,700,000$(947,500,000$)3,999,000,000$(47,000,000$)(310,500,000$)(1,049,000,000$)911,200,000$(1,499,900,000$)1,197,500,000$(553,700,000$)(417,900,000$)536,900,000$(1,102,200,000$)(14,700,000$)1,058,600,000$546,500,000$(744,500,000$)(5,000,000$)(4,591,400,000$)5,150,400,000$(1,479,600,000$)2,379,400,000$(592,700,000$)(1,024,900,000$)(703,300,000$)1,077,400,000$(213,800,000$)316,000,000$
Total Current Liabilities4,298,000,000$4,008,000,000$3,861,000,000$6,308,000,000$3,910,000,000$4,886,000,000$6,859,000,000$4,002,700,000$3,673,700,000$4,624,700,000$3,802,100,000$3,486,100,000$3,480,100,000$4,234,600,000$4,020,000,000$5,095,600,000$3,934,800,000$4,579,800,000$6,181,200,000$6,280,200,000$7,246,100,000$3,987,800,000$3,621,000,000$4,275,600,000$3,240,000,000$3,379,600,000$2,973,500,000$3,626,700,000$2,970,300,000$2,821,400,000$2,890,600,000$3,740,200,000$2,743,300,000$3,220,700,000$3,468,300,000$4,476,700,000$2,667,200,000$2,858,700,000$2,950,400,000$2,956,500,000$2,760,800,000$2,751,900,000$2,747,900,000$4,179,600,000$3,391,700,000$3,101,200,000$3,170,000,000$
Total Current Liabilities QoQ290,000,000$147,000,000$(2,447,000,000$)2,398,000,000$(976,000,000$)(1,973,000,000$)2,856,300,000$329,000,000$(951,000,000$)822,600,000$316,000,000$6,000,000$(754,500,000$)214,600,000$(1,075,600,000$)1,160,800,000$(645,000,000$)(1,601,400,000$)(99,000,000$)(965,900,000$)3,258,300,000$366,800,000$(654,600,000$)1,035,600,000$(139,600,000$)406,100,000$(653,200,000$)656,400,000$148,900,000$(69,200,000$)(849,600,000$)996,900,000$(477,400,000$)(247,600,000$)(1,008,400,000$)1,809,500,000$(191,500,000$)(91,700,000$)(6,100,000$)195,700,000$8,900,000$4,000,000$(1,431,700,000$)787,900,000$290,500,000$(68,800,000$)(652,300,000$)
Debt to Asset Ratio1.05x1.06x1.07x1.09x1.09x1.09x1.08x1.09x1.10x1.11x1.12x1.14x1.13x1.12x1.09x1.11x1.11x1.14x1.15x1.17x1.19x1.18x1.17x1.19x1.15x1.14x1.19x1.20x1.18x.86x1.10x1.11x1.06x1.06x1.07x1.05x.98x.89x.81x.75x.70x.65x.62x.62x.57x.56x.56x
Long Term Debt40,801,000,000$38,845,000,000$38,424,000,000$38,990,000,000$38,524,000,000$36,764,000,000$37,153,000,000$37,274,600,000$35,710,100,000$36,603,700,000$35,903,500,000$34,866,200,000$34,576,500,000$33,988,800,000$35,622,700,000$34,628,000,000$34,922,600,000$34,823,200,000$35,196,800,000$35,143,400,000$34,675,600,000$38,046,600,000$34,118,100,000$32,850,100,000$32,654,300,000$32,892,000,000$31,075,300,000$31,895,200,000$30,687,700,000$30,869,500,000$29,536,400,000$28,402,600,000$28,150,900,000$26,984,200,000$25,878,500,000$26,007,000,000$26,010,000,000$23,352,600,000$24,122,100,000$17,990,500,000$17,901,600,000$14,291,800,000$14,935,700,000$14,516,900,000$14,891,400,000$13,825,400,000$14,129,800,000$
Long Term Debt QoQ1,956,000,000$421,000,000$(566,000,000$)466,000,000$1,760,000,000$(389,000,000$)(121,600,000$)1,564,500,000$(893,600,000$)700,200,000$1,037,300,000$289,700,000$587,700,000$(1,633,900,000$)994,700,000$(294,600,000$)99,400,000$(373,600,000$)53,400,000$467,800,000$(3,371,000,000$)3,928,500,000$1,268,000,000$195,800,000$(237,700,000$)1,816,700,000$(819,900,000$)1,207,500,000$(181,800,000$)1,333,100,000$1,133,800,000$251,700,000$1,166,700,000$1,105,700,000$(128,500,000$)(3,000,000$)2,657,400,000$(769,500,000$)6,131,600,000$88,900,000$3,609,800,000$(643,900,000$)418,800,000$(374,500,000$)1,066,000,000$(304,400,000$)642,000,000$
Long Term Debt YoY2,277,000,000$2,081,000,000$1,271,000,000$1,715,400,000$2,813,900,000$160,300,000$1,249,500,000$2,408,400,000$1,133,600,000$2,614,900,000$280,800,000$238,200,000$(346,100,000$)(834,400,000$)425,900,000$(515,400,000$)247,000,000$(3,223,400,000$)1,078,700,000$2,293,300,000$2,021,300,000$5,154,600,000$3,042,800,000$954,900,000$1,966,600,000$2,022,500,000$1,538,900,000$3,492,600,000$2,536,800,000$3,885,300,000$3,657,900,000$2,395,600,000$2,140,900,000$3,631,600,000$1,756,400,000$8,016,500,000$8,108,400,000$9,060,800,000$9,186,400,000$3,473,600,000$3,010,200,000$466,400,000$805,900,000$1,029,100,000$1,521,600,000$1,027,500,000$497,300,000$
Capital Lease Obligations12,170,300,000$12,795,500,000$13,726,400,000$14,022,800,000$13,378,800,000$12,585,100,000$12,638,800,000$12,500,000,000$
Interest Expenses390,000,000$376,000,000$380,000,000$381,000,000$373,000,000$372,000,000$360,000,000$341,000,000$330,000,000$330,000,000$322,900,000$306,200,000$290,600,000$287,300,000$295,600,000$293,700,000$296,500,000$300,000,000$308,900,000$310,100,000$319,100,000$280,000,000$283,000,000$280,600,000$284,200,000$274,100,000$254,100,000$250,100,000$240,200,000$236,800,000$235,100,000$236,700,000$230,900,000$218,600,000$221,200,000$221,400,000$223,900,000$218,300,000$180,900,000$160,900,000$149,200,000$147,300,000$153,700,000$149,300,000$137,900,000$135,500,000$139,400,000$
Cash and Cash Equivalents1,876,000,000$1,238,000,000$1,085,000,000$1,221,000,000$792,000,000$838,000,000$4,579,000,000$3,496,300,000$1,625,600,000$3,708,100,000$2,583,800,000$2,828,300,000$1,872,500,000$2,335,700,000$4,709,200,000$4,305,800,000$3,049,400,000$3,019,700,000$3,449,100,000$3,683,800,000$3,255,700,000$5,379,800,000$898,500,000$1,177,300,000$1,134,500,000$2,289,100,000$866,000,000$2,574,500,000$1,623,500,000$2,468,000,000$2,463,800,000$2,671,200,000$2,392,400,000$2,412,200,000$1,223,400,000$2,266,700,000$3,128,000,000$3,310,100,000$7,685,500,000$2,452,500,000$3,998,500,000$1,634,800,000$2,077,900,000$2,825,800,000$3,670,600,000$2,743,800,000$2,798,700,000$
Cash and Cash Equivalents QoQ638,000,000$153,000,000$(136,000,000$)429,000,000$(46,000,000$)(3,741,000,000$)1,082,700,000$1,870,700,000$(2,082,500,000$)1,124,300,000$(244,500,000$)955,800,000$(463,200,000$)(2,373,500,000$)403,400,000$1,256,400,000$29,700,000$(429,400,000$)(234,700,000$)428,100,000$(2,124,100,000$)4,481,300,000$(278,800,000$)42,800,000$(1,154,600,000$)1,423,100,000$(1,708,500,000$)951,000,000$(844,500,000$)4,200,000$(207,400,000$)278,800,000$(19,800,000$)1,188,800,000$(1,043,300,000$)(861,300,000$)(182,100,000$)(4,375,400,000$)5,233,000,000$(1,546,000,000$)2,363,700,000$(443,100,000$)(747,900,000$)(844,800,000$)926,800,000$(54,900,000$)254,400,000$
Cash and Cash Equivalents YoY1,084,000,000$400,000,000$(3,494,000,000$)(2,275,300,000$)(833,600,000$)(2,870,100,000$)1,995,200,000$668,000,000$(246,900,000$)1,372,400,000$(2,125,400,000$)(1,477,500,000$)(1,176,900,000$)(684,000,000$)1,260,100,000$622,000,000$(206,300,000$)(2,360,100,000$)2,550,600,000$2,506,500,000$2,121,200,000$3,090,700,000$32,500,000$(1,397,200,000$)(489,000,000$)(178,900,000$)(1,597,800,000$)(96,700,000$)(768,900,000$)55,800,000$1,240,400,000$404,500,000$(735,600,000$)(897,900,000$)(6,462,100,000$)(185,800,000$)(870,500,000$)1,675,300,000$5,607,600,000$(373,300,000$)327,900,000$(1,109,000,000$)(720,800,000$)281,500,000$1,392,200,000$874,500,000$462,600,000$
Interest Income