Valuation for MELI - findataslice
 MERCADOLIBRE 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 Stock2,182.24$2,339.19$2,611.28$1,948.92$1,701.14$2,051.14$1,645.11$1,513.27$1,570.09$1,268.55$1,187.04$1,317.55$846.20$827.73$636.77$1,189.97$1,349.41$1,682.09$1,558.16$1,472.13$1,673.62$1,083.51$985.56$489.28$572.53$551.27$610.53$508.22$292.31$340.18$298.75$356.74$315.15$259.20$
Market Cap of Common Stock110,633,839,620$118,590,792,626$132,385,041,390$98,805,128,085$86,243,332,508$103,987,542,979$83,402,868,809$76,718,918,055$79,383,023,448$63,544,804,797$59,598,437,813$66,217,099,830$42,559,538,457$41,666,500,366$32,079,186,961$59,997,073,631$66,740,412,515$83,619,469,349$77,677,889,373$73,414,721,209$83,462,723,153$53,861,233,342$48,992,143,250$24,322,086,782$28,460,440,536$27,403,607,444$30,110,431,742$22,972,997,001$13,213,247,714$15,021,452,086$13,192,012,495$15,752,698,033$13,916,193,265$11,445,588,749$
Market Cap of Common Stock QoQ%(6.71%)(10.42%)33.99%14.57%(17.06%)24.68%8.71%(3.36%)24.92%6.62%(10.00%)55.59%2.14%29.89%(46.53%)(10.10%)(20.19%)7.65%5.81%(12.04%)54.96%9.94%101.43%(14.54%)3.86%(8.99%)31.07%73.86%(12.04%)13.87%(16.26%)13.20%21.59%
Market Cap of Common Stock YoY%28.28%14.04%58.73%28.79%8.64%63.64%39.94%15.86%86.52%52.51%85.79%10.37%(36.23%)(50.17%)(58.70%)(18.28%)(20.04%)55.25%58.55%201.84%193.26%96.55%62.71%5.87%115.39%82.43%128.25%45.84%(5.05%)31.24%
Common Shares Outstanding50,697,37550,697,37550,000,00050,697,37550,697,43850,000,00050,000,00050,000,00050,000,00050,000,00050,000,00050,000,00050,000,00050,000,00050,000,00050,000,00049,458,95849,711,65049,852,31950,000,00049,776,61349,709,95549,709,95550,000,00049,709,95549,318,54349,318,49845,202,85945,201,66244,157,36444,157,36444,157,36444,157,36444,157,36444,157,36444,157,36444,157,34144,157,34144,157,34144,156,85444,156,02444,155,58944,154,93244,154,57244,153,89244,153,89244,153,89244,153,473
Common Shares Outstanding QoQ%.00%1.40%(1.38%).00%1.40%.00%(1.38%).00%.00%.00%.00%.00%.00%.00%.00%1.09%(.51%)(.28%)(.30%).45%.13%.00%(.58%).58%.79%.00%9.11%.00%2.37%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%
Common Shares Outstanding YoY%.00%1.40%.00%.00%1.40%.00%.00%.00%.00%.00%.00%.00%1.09%.58%.30%.00%(.64%).00%.29%.00%.13%.79%.79%10.61%9.97%11.69%11.69%2.37%2.37%.00%.00%.00%.00%.00%.00%.00%.00%.00%.01%.01%.01%.00%.00%.00%.00%.00%.00%.01%
Total Revenue TTM24,096,000,000$22,379,000,000$20,777,000,000$19,127,000,000$17,742,000,000$16,254,000,000$15,107,000,000$13,700,000,000$12,463,000,000$11,475,000,000$10,537,000,000$9,665,000,000$8,833,000,000$7,939,000,000$7,069,000,000$6,267,000,000$5,525,000,000$4,700,000,000$3,974,000,000$3,320,271,000$2,807,302,000$2,474,544,000$2,296,314,000$2,050,062,000$1,802,312,000$1,592,447,000$1,439,653,000$1,448,613,000$1,463,993,000$1,445,145,000$1,216,542,000$1,114,753,000$1,040,679,000$956,441,000$844,396,000$768,853,000$706,647,000$661,317,000$651,790,000$632,428,000$611,722,000$589,257,000$556,536,000$529,796,000$504,917,000$485,251,000$472,595,000$
Total Revenue6,790,000,000$5,935,000,000$6,059,000,000$5,312,000,000$5,073,000,000$4,333,000,000$4,409,000,000$3,927,000,000$3,585,000,000$3,186,000,000$3,002,000,000$2,690,000,000$2,597,000,000$2,248,000,000$2,130,000,000$1,858,000,000$1,703,000,000$1,378,000,000$1,328,000,000$1,116,000,000$878,000,000$652,000,000$674,271,000$603,031,000$545,242,000$473,770,000$428,019,000$355,281,000$335,377,000$320,976,000$358,064,000$304,921,000$283,882,000$269,675,000$256,275,000$230,847,000$199,644,000$157,630,000$180,732,000$168,641,000$154,314,000$148,103,000$161,370,000$147,935,000$131,849,000$115,382,000$134,630,000$
Total Revenue QoQ%14.41%(2.05%)14.06%4.71%17.08%(1.72%)12.27%9.54%12.52%6.13%11.60%3.58%15.53%5.54%14.64%9.10%23.59%3.77%19.00%27.11%34.66%(3.30%)11.81%10.60%15.09%10.69%20.47%5.94%4.49%(26.55%)17.43%7.41%5.27%5.23%11.02%15.63%26.65%(12.78%)7.17%9.28%4.19%(8.22%)9.08%12.20%14.27%(14.30%)9.41%
Total Revenue YoY%33.85%36.97%37.42%35.27%41.51%36.00%46.87%45.99%38.04%41.73%40.94%44.78%52.50%63.14%60.39%66.49%93.96%111.35%96.95%85.07%61.03%37.62%57.53%69.73%62.58%47.60%(2.05%)(4.15%)5.96%17.18%39.72%32.09%42.19%71.08%41.80%36.89%29.38%6.43%12.00%14.00%17.04%28.36%19.86%20.22%17.53%12.32%29.76%
Gross Margin45.57%46.69%45.37%45.92%46.62%46.71%46.50%53.35%51.07%50.66%48.57%50.11%49.44%47.73%40.05%43.43%44.28%42.89%36.82%43.01%48.63%48.01%45.73%47.15%49.97%50.03%47.84%47.77%47.63%50.71%56.80%57.66%60.43%62.62%63.50%63.09%63.26%64.82%65.05%66.31%67.40%69.81%70.46%70.66%72.42%72.67%73.11%
Earnings to Common Shareholders TTM2,053,000,000$2,061,000,000$1,911,000,000$1,437,000,000$1,399,000,000$1,130,000,000$987,000,000$987,000,000$757,000,000$618,000,000$482,000,000$271,000,000$237,000,000$182,000,000$83,000,000$78,055,000$(2,838,000$)(15,891,000$)(4,000,000$)(8,053,000$)(169,242,000$)(208,972,000$)(180,840,000$)(128,178,000$)8,826,000$(17,643,000$)(36,585,000$)(101,969,000$)(64,225,000$)(47,657,000$)13,780,000$132,849,000$144,095,000$154,637,000$136,366,000$123,982,000$130,710,000$134,315,000$105,789,000$100,643,000$88,658,000$43,479,000$72,083,000$79,392,861$74,715,902$130,060,632$117,215,885$
Earnings to Common Shareholders523,000,000$494,000,000$639,000,000$397,000,000$531,000,000$344,000,000$165,000,000$359,000,000$262,000,000$201,000,000$165,000,000$129,000,000$123,000,000$65,000,000$(46,000,000$)95,000,000$68,000,000$(34,000,000$)(50,945,000$)14,107,000$54,947,000$(22,109,000$)(54,998,000$)(147,082,000$)15,217,000$6,023,000$(2,336,000$)(10,078,000$)(11,252,000$)(12,919,000$)(67,720,000$)27,666,000$5,316,000$48,518,000$51,349,000$38,912,000$15,858,000$30,247,000$38,965,000$45,640,000$19,463,000$1,721,000$33,819,000$33,655,000$(25,716,000$)30,325,000$41,128,861$
Earnings to Common Shareholders QoQ%5.87%(22.69%)60.96%(25.24%)54.36%108.49%(54.04%)37.02%30.35%21.82%27.91%4.88%89.23%241.30%(148.42%)39.71%300.00%33.26%(461.13%)(74.33%)348.53%59.80%62.61%(1,066.56%)152.65%357.83%76.82%10.43%12.90%80.92%(344.78%)420.43%(89.04%)(5.51%)31.96%145.38%(47.57%)(22.37%)(14.63%)134.50%1,030.91%(94.91%).49%230.87%(184.80%)(26.27%)41.93%
Earnings to Common Shareholders YoY%(1.51%)43.61%287.27%10.59%102.67%71.14%.00%178.30%113.01%209.23%458.70%35.79%80.88%291.18%9.71%573.43%23.76%(53.78%)7.37%109.59%261.09%(467.08%)(2,254.37%)(1,359.44%)235.24%146.62%96.55%(136.43%)(311.66%)(126.63%)(231.88%)(28.90%)(66.48%)60.41%31.78%(14.74%)(18.52%)1,657.53%15.22%35.61%175.68%(94.33%)(17.77%)16.14%(186.79%)73.48%36.23%
Profit Margin7.70%8.32%10.55%7.47%10.47%7.94%3.74%9.14%7.31%6.31%5.50%4.80%4.74%2.89%(2.16%)5.11%3.99%(2.47%)(3.84%)1.34%6.38%(3.22%)(8.01%)(24.23%)2.97%2.50%(.55%)(2.84%)(3.36%)(4.03%)(18.91%)9.07%1.87%17.99%20.04%16.86%7.94%19.19%21.56%27.06%12.61%1.16%21.17%22.83%(19.41%)26.23%30.33%
Equity to Common Shareholders5,713,000,000$5,004,000,000$4,351,000,000$4,002,000,000$3,656,000,000$3,390,000,000$3,071,000,000$2,741,000,000$2,252,000,000$2,040,000,000$1,827,000,000$1,631,000,000$1,580,000,000$1,589,000,000$1,531,000,000$123,000,000$81,000,000$(30,000,000$)1,651,000,000$1,746,099,000$1,808,249,000$1,866,567,000$1,983,000,000$2,038,174,000$2,145,769,000$2,214,058,000$336,700,000$341,752,000$154,737,000$252,867,000$325,779,000$406,156,000$459,015,000$482,244,000$428,854,000$394,987,000$364,567,000$353,066,000$339,458,000$363,452,000$344,443,000$331,118,000$355,788,000$340,849,293$334,515,105$349,865,356$343,483,000$
Equity to Common Shareholders QoQ709,000,000$653,000,000$349,000,000$346,000,000$266,000,000$319,000,000$330,000,000$489,000,000$212,000,000$213,000,000$196,000,000$51,000,000$(9,000,000$)58,000,000$1,408,000,000$42,000,000$111,000,000$(1,682,000,000$)(95,099,000$)(62,150,000$)(58,318,000$)(116,433,000$)(55,174,000$)(107,595,000$)(68,289,000$)1,877,358,000$(5,052,000$)187,015,000$(98,130,000$)(72,912,000$)(80,377,000$)(52,859,000$)(23,229,000$)53,390,000$33,867,000$30,420,000$11,501,000$13,608,000$(23,994,000$)19,009,000$13,325,000$(24,670,000$)14,938,707$6,334,188$(15,350,251$)6,381,748$19,282,459$
Equity to Common Shareholders QoQ%14.17%15.01%8.72%9.46%7.85%10.39%12.04%21.71%10.39%11.66%12.02%3.23%(.57%)3.79%1,144.72%51.85%370.00%(101.82%)(5.45%)(3.44%)(3.12%)(5.87%)(2.71%)(5.01%)(3.08%)557.58%(1.48%)120.86%(38.81%)(22.38%)(19.79%)(11.52%)(4.82%)12.45%8.57%8.34%3.26%4.01%(6.60%)5.52%4.02%(6.93%)4.38%1.89%(4.39%)1.86%5.95%
Equity to Common Shareholders YoY2,057,000,000$1,614,000,000$1,280,000,000$1,261,000,000$1,404,000,000$1,350,000,000$1,244,000,000$1,110,000,000$672,000,000$451,000,000$296,000,000$1,508,000,000$1,499,000,000$1,619,000,000$(121,000,000$)(1,623,099,000$)(1,727,249,000$)(1,896,567,000$)(332,000,000$)(292,075,000$)(337,520,000$)(347,491,000$)1,646,300,000$1,696,422,000$1,991,032,000$1,961,191,000$10,921,000$(64,404,000$)(304,278,000$)(229,377,000$)(103,075,000$)11,169,000$94,448,000$129,178,000$89,396,000$31,535,000$20,124,000$21,948,000$(16,330,000$)22,602,707$9,927,895$(18,747,356$)12,304,392$16,648,752$25,611,043$49,856,937$53,670,000$
Equity to Common Shareholders YoY%56.26%47.61%41.68%46.01%62.35%66.18%68.09%68.06%42.53%28.38%19.33%1,226.02%1,850.62%5,396.67%(7.32%)(92.96%)(95.52%)(101.61%)(16.74%)(14.33%)(15.73%)(15.70%)488.95%496.39%1,286.72%775.58%3.35%(15.86%)(66.29%)(47.57%)(24.04%)2.83%25.91%36.59%26.34%8.68%5.84%6.63%(4.59%)6.63%2.97%(5.36%)3.58%5.14%8.29%16.62%18.52%
Dividends Paid0$1,000,000$1,000,000$1,000,000$1,000,000$1,000,000$0$0$0$6,624,000$6,625,000$6,624,000$6,623,000$6,624,000$6,624,000$6,623,000$6,624,000$4,548,000$4,548,000$4,548,000$4,548,000$7,330,000$7,366,000$7,294,000$7,329,000$6,314,000$6,313,865$
Additional Paid-In Capital QoQ0$0$0$0$0$0$(189,000,000$)(350,000,000$)0$0$1,000,000$0$0$(131,000,000$)1,519,416,000$464,378,000$179,574,000$(1,584,870,000$)(70,482,000$)(33,156,000$)(103,908,000$)179,000$(7,824,000$)66,196,000$(87,645,000$)1,872,342,000$3,081,000$196,750,000$0$(45,692,000$)(13,000$)(67,308,000$)0$0$3,000$0$0$56,000$81,000$55,000$95,000$47,000$72,763$0$16,977,229$(967,185$)1,070,708$
Treasury Stock931,000,000$898,000,000$858,000,000$829,000,000$790,000,000$744,102,000$276,220,000$80,126,000$54,805,000$40,391,000$1,440,000$720,000$720,000$720,000$1,012,216$
Treasury Stock QoQ33,000,000$40,000,000$29,000,000$39,000,000$45,898,000$467,882,000$196,094,000$25,321,000$14,414,000$38,951,000$720,000$0$0$
Price to Sales4.59x4.92x5.49x4.42x4.15x5.44x4.70x4.72x5.25x4.64x4.78x5.77x4.04x4.31x3.63x7.56x9.44x13.34x14.06x15.62x21.00x16.22x17.45x9.83x12.39x13.37x16.71x14.43x9.18x10.37x9.01x10.90x11.44x10.27x
Price to Earnings53.89x57.76x64.48x47.94x45.13x72.36x59.62x67.89x80.43x64.38x78.73x107.15x88.30x153.75x135.36x329.65x804.10x1,071.29x--------3,411.56x-----1,009.88x86.15x
Price to Book19.37x20.76x23.17x19.75x19.82x25.98x22.81x22.63x25.85x23.18x26.46x32.46x23.29x25.55x20.30x37.76x43.59x679.83x958.99x-50.55x30.85x27.09x13.03x14.35x13.45x14.03x10.38x39.24x43.95x85.25x62.30x42.72x28.18x
Goodwill160,000,000$155,000,000$149,000,000$149,000,000$149,000,000$158,000,000$163,000,000$159,000,000$166,000,000$160,000,000$153,000,000$147,000,000$149,000,000$162,000,000$148,000,000$80,949,000$85,165,000$82,830,000$85,000,000$79,064,000$81,799,000$82,283,000$87,609,000$86,114,000$90,375,000$89,827,000$88,883,000$88,650,000$83,637,000$93,714,000$92,279,000$95,249,000$91,797,000$91,797,000$91,797,000$94,493,000$96,150,000$91,379,000$86,545,000$91,857,000$101,840,000$65,577,000$68,829,000$67,068,985$70,267,846$51,959,430$55,101,000$
Goodwill QoQ%3.23%4.03%.00%.00%(5.70%)(3.07%)2.52%(4.22%)3.75%4.58%4.08%(1.34%)(8.03%)9.46%82.83%(4.95%)2.82%(2.55%)7.51%(3.34%)(.59%)(6.08%)1.74%(4.72%).61%1.06%.26%5.99%(10.75%)1.56%(3.12%)3.76%.00%.00%(2.85%)(1.72%)5.22%5.59%(5.78%)(9.80%)55.30%(4.73%)2.62%(4.55%)35.24%(5.70%)(4.76%)
Goodwill YoY%7.38%(1.90%)(8.59%)(6.29%)(10.24%)(1.25%)6.54%8.16%11.41%(1.24%)3.38%81.60%74.96%95.58%74.12%2.38%4.12%.67%(2.98%)(8.19%)(9.49%)(8.40%)(1.43%)(2.86%)8.06%(4.15%)(3.68%)(6.93%)(8.89%)2.09%.53%.80%(4.53%).46%6.07%2.87%(5.59%)39.35%25.74%36.96%44.93%26.21%24.91%15.93%17.98%1,847.02%(8.72%)
Other Intangible Assets39,000,000$39,000,000$12,000,000$12,000,000$13,000,000$12,000,000$11,000,000$21,000,000$22,000,000$24,000,000$25,000,000$29,000,000$31,000,000$43,000,000$45,000,000$30,709,000$23,894,000$20,271,000$14,155,000$14,230,000$15,942,000$17,133,000$14,275,000$15,114,000$16,808,000$17,683,000$18,581,000$18,719,000$19,256,000$22,392,000$23,174,000$24,642,000$25,359,000$26,227,000$26,277,000$27,725,000$29,126,000$29,056,000$28,991,000$30,509,000$34,265,000$22,801,000$23,171,000$23,304,028$25,683,101$6,393,604$6,591,585$
Other Intangible Assets QoQ0$27,000,000$0$(1,000,000$)1,000,000$1,000,000$(10,000,000$)(1,000,000$)(2,000,000$)(1,000,000$)(4,000,000$)(2,000,000$)(12,000,000$)(2,000,000$)14,291,000$6,815,000$3,623,000$6,116,000$(75,000$)(1,712,000$)(1,191,000$)2,858,000$(839,000$)(1,694,000$)(875,000$)(898,000$)(138,000$)(537,000$)(3,136,000$)(782,000$)(1,468,000$)(717,000$)(868,000$)(50,000$)(1,448,000$)(1,401,000$)70,000$65,000$(1,518,000$)(3,756,000$)11,464,000$(370,000$)(133,028$)(2,379,073$)19,289,497$(197,981$)152,901$
Amortization of Intangible Assets2,000,000$2,000,000$1,000,000$2,000,000$1,000,000$1,000,000$2,000,000$1,000,000$1,000,000$2,000,000$5,000,000$1,000,000$2,000,000$5,000,000$2,000,000$1,000,000$2,000,000$1,000,000$1,005,000$1,476,000$1,711,000$808,000$867,000$896,000$919,000$1,230,000$1,406,000$1,368,000$1,656,000$1,672,000$1,155,000$1,182,000$1,035,000$1,341,000$1,167,000$1,144,000$905,000$814,000$874,000$909,000$853,000$510,000$515,000$829,000$189,000$159,000$149,440$
Forward Price to Sales MRQ4.07x4.37x4.87x4.16x3.56x4.89x4.11x4.43x4.50x4.05x4.16x5.20x3.54x3.87x3.09x6.67x7.83x11.25x11.40x13.32x15.71x12.07x13.95x9.33x10.55x11.36x13.81x12.12x7.72x10.57x9.83x12.27x9.72x9.38x
Forward Price to Earnings MRQ52.88x56.69x63.28x50.00x33.74x65.48x39.27x55.76x120.28x44.25x56.87x82.36x64.48x80.75x65.20x230.76x-220.05x285.58x--954.51x222.91x---494.68x953.55x-----103.43x
Total Assets32,948,000,000$27,682,000,000$25,196,000,000$22,623,000,000$20,030,000,000$19,062,000,000$17,612,000,000$16,124,000,000$15,243,000,000$14,201,000,000$13,736,000,000$11,962,000,000$11,447,000,000$11,023,000,000$10,101,000,000$6,800,017,000$6,142,694,000$5,197,855,000$6,526,332,000$5,737,719,000$5,452,736,000$4,458,080,000$4,781,691,000$4,439,341,000$4,595,492,000$4,448,160,000$2,239,519,000$2,018,351,000$1,519,441,000$1,719,687,000$1,673,187,000$1,618,292,000$1,511,438,000$1,483,646,000$1,367,435,000$1,256,057,000$1,140,149,000$1,083,469,000$1,003,606,000$1,068,828,000$1,020,635,000$976,783,000$966,848,000$939,198,628$887,964,898$597,858,668$592,362,773$
Total Assets QoQ5,266,000,000$2,486,000,000$2,573,000,000$2,593,000,000$968,000,000$1,450,000,000$1,488,000,000$881,000,000$1,042,000,000$465,000,000$1,774,000,000$515,000,000$424,000,000$922,000,000$3,300,983,000$657,323,000$944,839,000$(1,328,477,000$)788,613,000$284,983,000$994,656,000$(323,611,000$)342,350,000$(156,151,000$)147,332,000$2,208,641,000$221,168,000$498,910,000$(200,246,000$)46,500,000$54,895,000$106,854,000$27,792,000$116,211,000$111,378,000$115,908,000$56,680,000$79,863,000$(65,222,000$)48,193,000$43,852,000$9,935,000$27,649,372$51,233,730$290,106,230$5,495,895$23,041,528$
Total Assets YoY12,918,000,000$8,620,000,000$7,584,000,000$6,499,000,000$4,787,000,000$4,861,000,000$3,876,000,000$4,162,000,000$3,796,000,000$3,178,000,000$3,635,000,000$5,161,983,000$5,304,306,000$5,825,145,000$3,574,668,000$1,062,298,000$689,958,000$739,775,000$1,744,641,000$1,298,378,000$857,244,000$9,920,000$2,542,172,000$2,420,990,000$3,076,051,000$2,728,473,000$566,332,000$400,059,000$8,003,000$236,041,000$305,752,000$362,235,000$371,289,000$400,177,000$363,829,000$187,229,000$119,514,000$106,686,000$36,758,000$129,629,372$132,670,102$378,924,332$374,485,227$369,877,383$358,382,666$94,637,876$113,693,497$
Total Liabilities27,235,000,000$22,678,000,000$20,845,000,000$18,621,000,000$16,374,000,000$15,672,000,000$14,541,000,000$13,383,000,000$12,991,000,000$12,161,000,000$11,909,000,000$10,331,000,000$9,867,000,000$9,434,000,000$8,570,000,000$6,677,041,000$6,061,664,000$5,228,259,000$4,874,754,000$3,942,193,000$3,545,644,000$2,492,670,000$2,699,728,000$2,302,324,000$2,350,880,000$2,135,414,000$1,902,819,000$1,676,599,000$1,364,704,000$1,466,820,000$1,347,408,000$1,212,136,000$1,052,423,000$1,001,402,000$938,581,000$861,070,000$775,582,000$730,403,000$664,148,000$705,376,000$676,192,000$645,665,000$611,060,000$594,349,335$549,449,793$243,993,312$244,879,165$
Total Liabilities QoQ4,557,000,000$1,833,000,000$2,224,000,000$2,247,000,000$702,000,000$1,131,000,000$1,158,000,000$392,000,000$830,000,000$252,000,000$1,578,000,000$464,000,000$433,000,000$864,000,000$1,892,959,000$615,377,000$833,405,000$353,505,000$932,561,000$396,549,000$1,052,974,000$(207,058,000$)397,404,000$(48,556,000$)215,466,000$232,595,000$226,220,000$311,895,000$(102,116,000$)119,412,000$135,272,000$159,713,000$51,021,000$62,821,000$77,511,000$85,488,000$45,179,000$66,255,000$(41,228,000$)29,184,000$30,527,000$34,605,000$16,710,665$44,899,542$305,456,481$(885,853$)3,758,461$
Total Liabilities YoY10,861,000,000$7,006,000,000$6,304,000,000$5,238,000,000$3,383,000,000$3,511,000,000$2,632,000,000$3,052,000,000$3,124,000,000$2,727,000,000$3,339,000,000$3,653,959,000$3,805,336,000$4,205,741,000$3,695,246,000$2,734,848,000$2,516,020,000$2,735,589,000$2,175,026,000$1,639,869,000$1,194,764,000$357,256,000$796,909,000$625,725,000$986,176,000$668,594,000$555,411,000$464,463,000$312,281,000$465,418,000$408,827,000$351,066,000$276,841,000$270,999,000$274,433,000$155,694,000$99,390,000$84,738,000$53,088,000$111,026,665$126,742,207$401,671,688$366,180,835$353,228,631$332,771,623$44,780,939$60,023,515$
Current Ratio1.20x1.20x1.21x1.25x1.28x1.27x1.27x1.27x1.28x1.28x1.28x1.34x1.30x1.40x1.40x1.23x1.18x1.22x1.47x1.64x1.79x2.23x2.16x2.73x2.54x2.82x1.30x1.62x1.15x1.18x1.33x1.44x1.42x1.48x1.51x1.53x1.59x1.57x1.69x1.70x1.58x1.82x1.82x2.01x2.55x1.49x1.46x
Total Current Assets26,062,000,000$21,740,000,000$20,142,000,000$17,824,000,000$16,479,000,000$15,505,000,000$14,260,000,000$13,050,000,000$12,290,000,000$11,336,000,000$10,953,000,000$9,351,000,000$8,863,000,000$8,705,000,000$8,175,000,000$5,283,121,000$4,567,651,000$3,900,191,000$5,346,807,000$4,923,891,000$4,754,554,000$3,510,274,000$3,788,856,000$3,780,630,000$3,676,432,000$3,520,453,000$1,511,123,000$1,601,679,000$1,125,154,000$1,285,560,000$1,286,919,000$1,182,156,000$958,185,000$946,392,000$869,461,000$759,107,000$673,267,000$605,049,000$545,173,000$625,214,000$547,354,000$588,175,000$532,750,000$569,891,629$614,216,147$337,211,132$326,164,235$
Total Current Assets QoQ4,322,000,000$1,598,000,000$2,318,000,000$1,345,000,000$974,000,000$1,245,000,000$1,210,000,000$760,000,000$954,000,000$383,000,000$1,602,000,000$488,000,000$158,000,000$530,000,000$2,891,879,000$715,470,000$667,460,000$(1,446,616,000$)422,916,000$169,337,000$1,244,280,000$(278,582,000$)8,226,000$104,198,000$155,979,000$2,009,330,000$(90,556,000$)476,525,000$(160,406,000$)(1,359,000$)104,763,000$223,971,000$11,793,000$76,931,000$110,354,000$85,840,000$68,218,000$59,876,000$(80,041,000$)77,860,000$(40,821,000$)55,425,000$(37,141,629$)(44,324,518$)277,005,015$11,046,897$8,415,140$
Total Current Liabilities21,750,000,000$18,065,000,000$16,603,000,000$14,313,000,000$12,914,000,000$12,256,000,000$11,263,000,000$10,306,000,000$9,616,000,000$8,827,000,000$8,562,000,000$7,002,000,000$6,823,000,000$6,228,000,000$5,837,000,000$4,286,531,000$3,869,290,000$3,204,949,000$3,635,880,000$3,007,260,000$2,659,779,000$1,576,500,000$1,752,320,000$1,384,810,000$1,449,509,000$1,248,215,000$1,166,224,000$989,532,000$975,064,000$1,085,851,000$968,032,000$822,793,000$676,037,000$637,664,000$576,601,000$496,313,000$422,355,000$386,328,000$322,475,000$367,311,000$345,679,000$323,160,000$292,623,000$282,915,806$240,449,064$226,839,956$224,165,609$
Total Current Liabilities QoQ3,685,000,000$1,462,000,000$2,290,000,000$1,399,000,000$658,000,000$993,000,000$957,000,000$690,000,000$789,000,000$265,000,000$1,560,000,000$179,000,000$595,000,000$391,000,000$1,550,469,000$417,241,000$664,341,000$(430,931,000$)628,620,000$347,481,000$1,083,279,000$(175,820,000$)367,510,000$(64,699,000$)201,294,000$81,991,000$176,692,000$14,468,000$(110,787,000$)117,819,000$145,239,000$146,756,000$38,373,000$61,063,000$80,288,000$73,958,000$36,027,000$63,853,000$(44,836,000$)21,632,000$22,519,000$30,537,000$9,707,194$42,466,742$13,609,108$2,674,347$3,942,814$
Debt to Asset Ratio.83x.82x.83x.82x.82x.82x.83x.83x.85x.86x.87x.86x.86x.86x.85x.98x.99x1.01x.75x.69x.65x.56x.56x.52x.51x.48x.85x.83x.90x.85x.81x.75x.70x.67x.69x.69x.68x.67x.66x.66x.66x.66x.63x.63x.62x.41x.41x
Long Term Debt3,412,000,000$2,788,000,000$2,806,000,000$3,034,000,000$2,361,000,000$2,132,000,000$2,107,000,000$2,142,000,000$2,441,000,000$2,457,000,000$2,590,000,000$2,705,000,000$2,478,000,000$2,599,000,000$2,197,000,000$1,938,600,000$1,763,016,000$1,641,848,000$844,615,000$612,799,000$605,095,000$609,979,000$623,985,000$615,701,000$596,567,000$
Long Term Debt QoQ624,000,000$(18,000,000$)(228,000,000$)673,000,000$229,000,000$25,000,000$(35,000,000$)(299,000,000$)(16,000,000$)(133,000,000$)(115,000,000$)227,000,000$(121,000,000$)402,000,000$258,400,000$175,584,000$121,168,000$797,233,000$231,816,000$7,704,000$(4,884,000$)(14,006,000$)8,284,000$
Long Term Debt YoY1,051,000,000$656,000,000$699,000,000$892,000,000$(80,000,000$)(325,000,000$)(483,000,000$)(563,000,000$)(37,000,000$)(142,000,000$)393,000,000$766,400,000$714,984,000$957,152,000$1,352,385,000$1,325,801,000$1,157,921,000$1,031,869,000$220,630,000$(2,902,000$)27,418,000$
Capital Lease Obligations1,677,000,000$1,293,000,000$1,135,000,000$971,000,000$761,000,000$816,000,000$838,000,000$786,000,000$761,000,000$688,000,000$656,000,000$591,000,000$528,000,000$543,000,000$464,000,000$391,010,000$394,076,000$344,528,000$298,847,000$228,718,000$193,702,000$192,172,000$199,932,000$176,442,000$161,512,000$155,632,000$
Interest Expenses
Cash and Cash Equivalents3,008,000,000$2,977,000,000$2,635,000,000$2,162,000,000$2,818,000,000$2,579,000,000$2,556,000,000$2,171,000,000$1,860,000,000$2,143,000,000$1,910,000,000$1,455,000,000$1,329,000,000$1,573,000,000$2,585,000,000$987,213,000$1,069,909,000$862,720,000$1,856,394,000$1,139,703,000$1,169,550,000$1,071,217,000$1,384,740,000$1,419,934,000$1,118,662,000$1,295,886,000$440,332,000$1,028,579,000$489,157,000$350,411,000$388,260,000$461,198,000$382,791,000$301,388,000$234,140,000$187,995,000$144,016,000$144,885,000$166,881,000$173,024,000$170,391,000$219,768,000$223,144,000$237,504,000$385,521,000$131,140,000$140,285,000$
Cash and Cash Equivalents QoQ31,000,000$342,000,000$473,000,000$(656,000,000$)239,000,000$23,000,000$385,000,000$311,000,000$(283,000,000$)233,000,000$455,000,000$126,000,000$(244,000,000$)(1,012,000,000$)1,597,787,000$(82,696,000$)207,189,000$(993,674,000$)716,691,000$(29,847,000$)98,333,000$(313,523,000$)(35,194,000$)301,272,000$(177,224,000$)855,554,000$(588,247,000$)539,422,000$138,746,000$(37,849,000$)(72,938,000$)78,407,000$81,403,000$67,248,000$46,145,000$43,979,000$(869,000$)(21,996,000$)(6,143,000$)2,633,000$(49,377,000$)(3,376,000$)(14,360,000$)(148,017,000$)254,381,000$(9,145,000$)12,188,006$
Cash and Cash Equivalents YoY190,000,000$398,000,000$79,000,000$(9,000,000$)958,000,000$436,000,000$646,000,000$716,000,000$531,000,000$570,000,000$(675,000,000$)467,787,000$259,091,000$710,280,000$728,606,000$(152,490,000$)(99,641,000$)(208,497,000$)471,654,000$(280,231,000$)50,888,000$(224,669,000$)944,408,000$391,355,000$629,505,000$945,475,000$52,072,000$567,381,000$106,366,000$49,023,000$154,120,000$273,203,000$238,775,000$156,503,000$67,259,000$14,971,000$(26,375,000$)(74,883,000$)(56,263,000$)(64,480,000$)(215,130,000$)88,628,000$82,859,000$109,407,006$254,329,653$8,972,619$38,795,998$
Interest Income44,000,000$37,000,000$41,000,000$43,000,000$39,000,000$25,000,000$40,000,000$38,000,000$34,000,000$23,000,000$(98,000,000$)65,000,000$46,000,000$31,000,000$54,000,000$35,000,000$24,000,000$25,000,000$22,881,000$24,553,000$18,782,000$36,784,000$26,933,000$28,462,000$33,684,000$24,444,000$14,293,000$8,636,000$9,915,000$9,195,000$8,881,000$14,200,000$10,663,000$12,157,000$10,250,000$9,892,000$8,049,000$7,251,000$5,793,000$5,777,000$4,683,000$4,308,000$4,367,000$4,360,000$3,573,000$3,036,000$2,294,888$