Valuation for MS - findataslice
 MORGAN STANLEY
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 Stock155.98$158.94$140.84$116.68$125.78$104.23$97.17$94.12$93.29$81.67$85.41$87.79$85.02$79.05$76.13$87.44$98.15$97.32$91.71$77.66$68.66$48.43$48.25$34.03$51.11$42.70$43.82$42.20$39.60$46.57$47.40$53.97$52.46$48.17$
Market Cap of Common Stock248,996,451,221$253,721,605,059$225,952,310,213$188,187,989,658$202,636,055,127$168,629,925,738$157,917,057,227$153,903,275,772$153,117,957,298$135,324,460,589$142,644,410,348$147,657,526,207$143,693,102,803$135,715,119,568$133,172,995,412$155,756,827,318$176,121,533,285$177,566,283,332$170,634,609,395$140,840,470,065$124,210,505,716$76,354,649,488$76,025,420,335$54,423,379,805$82,726,538,413$70,573,190,568$73,707,107,027$72,102,291,390$68,109,528,158$81,246,132,800$83,901,493,506$96,705,949,560$94,842,389,986$88,468,091,885$
Market Cap of Common Stock QoQ%(1.86%)12.29%20.07%(7.13%)20.17%6.78%2.61%.51%13.15%(5.13%)(3.40%)2.76%5.88%1.91%(14.50%)(11.56%)(.81%)4.06%21.16%13.39%62.68%.43%39.69%(34.21%)17.22%(4.25%)2.23%5.86%(16.17%)(3.17%)(13.24%)1.97%7.21%
Market Cap of Common Stock YoY%22.88%50.46%43.08%22.28%32.34%24.61%10.71%4.23%6.56%(.29%)7.11%(5.20%)(18.41%)(23.57%)(21.95%)10.59%41.79%132.56%124.44%158.79%50.15%8.19%3.15%(24.52%)21.46%(13.14%)(12.15%)(25.44%)(28.19%)(8.16%)
Common Shares Outstanding1,596,335,7561,598,299,4311,606,806,2971,606,653,7061,612,068,4301,619,075,1471,626,657,4611,626,828,4371,642,250,1651,658,733,1331,670,318,3201,675,000,0001,694,051,2651,723,083,2081,756,153,3741,772,000,0001,798,908,8481,834,370,2911,868,925,3201,810,000,0001,576,447,9881,576,105,2811,575,500,5071,594,000,0001,623,587,0781,658,805,1081,685,996,3911,700,000,0001,725,792,2781,749,653,0711,773,934,3931,788,000,0001,812,472,4191,839,578,1741,851,942,5901,852,000,0001,876,466,4461,917,509,4921,938,294,3681,920,000,0001,938,069,3121,971,443,7391,951,000,0001,958,386,1881,964,503,3561,971,686,1391,944,868,751
Common Shares Outstanding QoQ%(.12%)(.53%).01%(.34%)(.43%)(.47%)(.01%)(.94%)(.99%)(.69%)(.31%)(1.13%)(1.69%)(1.88%)(.89%)(1.50%)(1.93%)(1.85%)3.26%14.82%.02%.04%(1.16%)(1.82%)(2.12%)(1.61%)(.82%)(1.50%)(1.36%)(1.37%)(.79%)(1.35%)(1.47%)(.67%).00%(1.30%)(2.14%)(1.07%).95%(.93%).00%(100.00%)1.05%(.38%)(.31%)(.36%)1.38%(.43%)
Common Shares Outstanding YoY%(.98%)(1.28%)(1.22%)(1.24%)(1.84%)(2.39%)(2.61%)(2.90%)(3.06%)(3.74%)(4.89%)(5.47%)(5.83%)(6.07%)(6.03%)(2.10%)14.11%16.39%18.62%13.55%(2.90%)(4.99%)(6.55%)(6.24%)(5.92%)(5.19%)(4.96%)(4.92%)(4.78%)(4.89%)(4.21%)(3.46%)(3.41%)(4.06%)(4.46%)(3.54%)(3.18%).00%(1.68%)(1.59%)(1.04%)(100.00%)(.01%).32%.26%.26%.57%(1.48%)
Total Revenue TTM45,041,000,000$44,074,000,000$43,209,000,000$41,949,000,000$40,410,000,000$38,891,000,000$37,785,000,000$36,550,000,000$34,919,000,000$33,152,000,000$31,537,000,000$31,463,000,000$32,154,000,000$33,421,000,000$35,120,000,000$35,432,000,000$34,534,000,000$35,239,000,000$31,773,000,000$30,541,000,000$29,715,000,000$27,325,000,000$27,788,000,000$26,125,000,000$26,047,000,000$26,404,000,000$25,186,000,000$25,818,000,000$25,382,000,000$23,455,000,000$23,238,000,000$22,001,000,000$20,579,000,000$19,933,000,000$18,025,000,000$16,678,000,000$15,839,000,000$20,806,000,000$26,928,000,000$31,194,000,000$36,321,000,000$35,186,000,000$34,275,000,000$34,356,000,000$33,405,000,000$33,317,000,000$32,493,000,000$
Total Revenue11,663,000,000$12,018,000,000$10,602,000,000$10,758,000,000$10,696,000,000$11,153,000,000$9,342,000,000$9,219,000,000$9,177,000,000$10,047,000,000$8,107,000,000$7,588,000,000$7,410,000,000$8,432,000,000$8,033,000,000$8,279,000,000$8,677,000,000$10,131,000,000$8,345,000,000$7,381,000,000$9,382,000,000$6,665,000,000$7,113,000,000$6,555,000,000$6,992,000,000$7,128,000,000$5,450,000,000$6,477,000,000$7,349,000,000$5,910,000,000$6,082,000,000$6,041,000,000$5,422,000,000$5,693,000,000$4,845,000,000$4,619,000,000$4,776,000,000$3,785,000,000$3,498,000,000$3,780,000,000$9,743,000,000$9,907,000,000$7,764,000,000$8,907,000,000$8,608,000,000$8,996,000,000$7,845,000,000$
Total Revenue QoQ%(2.95%)13.36%(1.45%).58%(4.10%)19.39%1.33%.46%(8.66%)23.93%6.84%2.40%(12.12%)4.97%(2.97%)(4.59%)(14.35%)21.40%13.06%(21.33%)40.77%(6.30%)8.51%(6.25%)(1.91%)30.79%(15.86%)(11.87%)24.35%(2.83%).68%11.42%(4.76%)17.50%4.89%(3.29%)26.18%8.21%(7.46%)(61.20%)(1.66%)27.60%(12.83%)3.47%(4.31%)14.67%(1.40%)
Total Revenue YoY%9.04%7.76%13.49%16.69%16.55%11.01%15.23%21.49%23.85%19.15%.92%(8.35%)(14.60%)(16.77%)(3.74%)12.17%(7.51%)52.00%17.32%12.60%34.18%(6.50%)30.51%1.20%(4.86%)20.61%(10.39%)7.22%35.54%3.81%25.53%30.79%13.53%50.41%38.51%22.20%(50.98%)(61.80%)(54.95%)(57.56%)13.19%10.13%(1.03%)11.95%1.03%10.08%12.67%
Gross Margin100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%99.54%100.00%99.94%99.82%100.57%100.52%99.15%97.38%95.62%99.27%99.48%99.90%99.62%99.84%99.99%100.72%99.68%100.33%99.79%99.87%99.61%99.96%99.98%99.60%97.04%98.51%99.87%99.96%99.74%99.82%99.98%99.84%100.32%100.13%
Earnings to Common Shareholders TTM14,141,000,000$13,691,000,000$12,800,000,000$10,619,000,000$9,853,000,000$8,960,000,000$8,530,000,000$9,260,000,000$9,492,000,000$9,834,000,000$10,540,000,000$12,019,000,000$13,109,000,000$14,126,000,000$14,566,000,000$14,240,000,000$13,253,000,000$12,892,000,000$10,500,000,000$9,319,000,000$8,782,000,000$7,766,000,000$8,512,000,000$7,788,000,000$7,747,000,000$7,983,000,000$8,222,000,000$7,334,000,000$7,003,000,000$6,323,000,000$5,588,000,000$6,625,000,000$6,455,000,000$6,293,000,000$5,508,000,000$4,751,000,000$4,172,000,000$4,412,000,000$5,671,000,000$3,169,000,000$3,859,000,000$4,014,000,000$3,149,000,000$4,934,000,000$4,185,000,000$3,168,000,000$2,655,000,000$
Earnings to Common Shareholders3,392,000,000$4,157,000,000$3,564,000,000$3,028,000,000$2,942,000,000$3,266,000,000$1,383,000,000$2,262,000,000$2,049,000,000$2,836,000,000$2,113,000,000$2,494,000,000$2,391,000,000$3,542,000,000$3,592,000,000$3,584,000,000$3,408,000,000$3,982,000,000$3,266,000,000$2,597,000,000$3,047,000,000$1,590,000,000$2,085,000,000$2,060,000,000$2,031,000,000$2,336,000,000$1,361,000,000$2,019,000,000$2,267,000,000$2,575,000,000$473,000,000$1,688,000,000$1,587,000,000$1,840,000,000$1,510,000,000$1,518,000,000$1,425,000,000$1,055,000,000$753,000,000$939,000,000$1,665,000,000$2,314,000,000$(1,749,000,000$)1,629,000,000$1,820,000,000$1,449,000,000$36,000,000$
Earnings to Common Shareholders QoQ%(18.40%)16.64%17.70%2.92%(9.92%)136.15%(38.86%)10.40%(27.75%)34.22%(15.28%)4.31%(32.50%)(1.39%).22%5.16%(14.42%)21.92%25.76%(14.77%)91.64%(23.74%)1.21%1.43%(13.06%)71.64%(32.59%)(10.94%)(11.96%)444.40%(71.98%)6.36%(13.75%)21.85%(.53%)6.53%35.07%40.11%(19.81%)(43.60%)(28.05%)232.30%(207.37%)(10.50%)25.60%3,925.00%(95.91%)
Earnings to Common Shareholders YoY%15.30%27.28%157.70%33.86%43.58%15.16%(34.55%)(9.30%)(14.30%)(19.93%)(41.18%)(30.41%)(29.84%)(11.05%)9.98%38.01%11.85%150.44%56.64%26.07%50.03%(31.94%)53.20%2.03%(10.41%)(9.28%)187.74%19.61%42.85%39.95%(68.68%)11.20%11.37%74.41%100.53%61.66%(14.41%)(54.41%)143.05%(42.36%)(8.52%)59.70%(4,958.33%)85.11%126.65%54.81%(93.66%)
Profit Margin30.34%35.90%35.03%29.63%28.76%30.59%16.24%26.12%23.78%29.66%27.58%34.69%33.67%43.48%46.01%44.78%40.46%40.67%40.56%36.81%34.07%25.48%31.48%33.15%31.48%34.08%28.09%32.61%33.16%45.14%10.57%29.48%32.41%33.90%34.39%34.58%33.12%29.96%25.96%26.93%18.55%24.17%(20.99%)19.01%22.06%16.73%1.07%
Equity to Common Shareholders108,184,000,000$106,812,000,000$104,511,000,000$103,647,000,000$100,714,000,000$99,198,000,000$99,038,000,000$99,211,000,000$100,386,000,000$100,826,000,000$100,141,000,000$101,011,000,000$101,596,000,000$102,901,000,000$105,441,000,000$105,903,000,000$106,870,000,000$106,259,000,000$101,781,000,000$88,394,000,000$86,645,000,000$85,860,000,000$81,549,000,000$82,382,000,000$81,724,000,000$80,724,000,000$80,246,000,000$78,703,000,000$79,109,000,000$78,034,000,000$77,391,000,000$78,978,000,000$78,826,000,000$77,924,000,000$76,050,000,000$77,149,000,000$77,116,000,000$76,010,000,000$75,182,000,000$75,287,000,000$75,038,000,000$74,162,000,000$70,900,000,000$72,918,000,000$70,755,000,000$67,071,000,000$65,921,000,000$
Equity to Common Shareholders QoQ1,372,000,000$2,301,000,000$864,000,000$2,933,000,000$1,516,000,000$160,000,000$(173,000,000$)(1,175,000,000$)(440,000,000$)685,000,000$(870,000,000$)(585,000,000$)(1,305,000,000$)(2,540,000,000$)(462,000,000$)(967,000,000$)611,000,000$4,478,000,000$13,387,000,000$1,749,000,000$785,000,000$4,311,000,000$(833,000,000$)658,000,000$1,000,000,000$478,000,000$1,543,000,000$(406,000,000$)1,075,000,000$643,000,000$(1,587,000,000$)152,000,000$902,000,000$1,874,000,000$(1,099,000,000$)33,000,000$1,106,000,000$828,000,000$(105,000,000$)249,000,000$876,000,000$3,262,000,000$(2,018,000,000$)2,163,000,000$3,684,000,000$1,150,000,000$793,000,000$
Equity to Common Shareholders QoQ%1.28%2.20%.83%2.91%1.53%.16%(.17%)(1.17%)(.44%).68%(.86%)(.58%)(1.27%)(2.41%)(.44%)(.91%).58%4.40%15.15%2.02%.91%5.29%(1.01%).81%1.24%.60%1.96%(.51%)1.38%.83%(2.01%).19%1.16%2.46%(1.43%).04%1.46%1.10%(.14%).33%1.18%4.60%(2.77%)3.06%5.49%1.75%1.22%
Equity to Common Shareholders YoY7,470,000,000$7,614,000,000$5,473,000,000$4,436,000,000$328,000,000$(1,628,000,000$)(1,103,000,000$)(1,800,000,000$)(1,210,000,000$)(2,075,000,000$)(5,300,000,000$)(4,892,000,000$)(5,274,000,000$)(3,358,000,000$)3,660,000,000$17,509,000,000$20,225,000,000$20,399,000,000$20,232,000,000$6,012,000,000$4,921,000,000$5,136,000,000$1,303,000,000$3,679,000,000$2,615,000,000$2,690,000,000$2,855,000,000$(275,000,000$)283,000,000$110,000,000$1,341,000,000$1,829,000,000$1,710,000,000$1,914,000,000$868,000,000$1,862,000,000$2,078,000,000$1,848,000,000$4,282,000,000$2,369,000,000$4,283,000,000$7,091,000,000$4,979,000,000$7,790,000,000$7,574,000,000$4,367,000,000$3,812,000,000$
Equity to Common Shareholders YoY%7.42%7.68%5.53%4.47%.33%(1.62%)(1.10%)(1.78%)(1.19%)(2.02%)(5.03%)(4.62%)(4.94%)(3.16%)3.60%19.81%23.34%23.76%24.81%7.30%6.02%6.36%1.62%4.68%3.31%3.45%3.69%(.35%).36%.14%1.76%2.37%2.22%2.52%1.16%2.47%2.77%2.49%6.04%3.25%6.05%10.57%7.55%11.96%11.99%6.96%6.14%
Dividends Paid1,584,000,000$1,616,000,000$1,585,000,000$1,590,000,000$1,467,000,000$1,496,000,000$1,477,000,000$1,501,000,000$1,379,000,000$1,406,000,000$1,378,000,000$1,405,000,000$1,304,000,000$1,314,000,000$1,314,000,000$1,356,000,000$746,000,000$755,000,000$731,000,000$680,000,000$640,000,000$688,000,000$545,000,000$670,000,000$749,000,000$663,000,000$587,000,000$673,000,000$516,000,000$599,000,000$523,000,000$608,000,000$443,000,000$511,000,000$435,000,000$520,000,000$355,000,000$436,000,000$359,000,000$423,000,000$363,000,000$310,000,000$252,000,000$265,000,000$244,000,000$143,000,000$117,000,000$
Additional Paid-In Capital QoQ490,000,000$(406,000,000$)359,000,000$361,000,000$413,000,000$(786,000,000$)237,000,000$350,000,000$389,000,000$(483,000,000$)446,000,000$499,000,000$387,000,000$(834,000,000$)337,000,000$474,000,000$624,000,000$1,860,000,000$1,531,000,000$233,000,000$354,000,000$(507,000,000$)286,000,000$203,000,000$268,000,000$(616,000,000$)130,000,000$210,000,000$194,000,000$(285,000,000$)156,000,000$249,000,000$260,000,000$(391,000,000$)276,000,000$298,000,000$171,000,000$(1,627,000,000$)277,000,000$221,000,000$300,000,000$(894,000,000$)327,000,000$314,000,000$244,000,000$(1,206,000,000$)335,000,000$
Treasury Stock35,503,000,000$34,423,000,000$33,613,000,000$32,868,000,000$32,129,000,000$31,372,000,000$31,139,000,000$29,959,000,000$28,480,000,000$27,481,000,000$26,577,000,000$24,949,000,000$22,436,000,000$19,696,000,000$17,500,000,000$14,769,000,000$11,198,000,000$8,197,000,000$9,767,000,000$19,685,000,000$19,693,000,000$19,721,000,000$18,727,000,000$17,280,000,000$15,799,000,000$14,582,000,000$13,971,000,000$12,832,000,000$11,650,000,000$10,369,000,000$9,211,000,000$7,961,000,000$6,691,000,000$6,155,000,000$5,797,000,000$4,861,000,000$3,626,000,000$3,090,000,000$4,059,000,000$3,456,000,000$2,816,000,000$2,207,000,000$2,766,000,000$2,502,000,000$2,305,000,000$2,087,000,000$2,968,000,000$
Treasury Stock QoQ1,080,000,000$810,000,000$745,000,000$739,000,000$757,000,000$233,000,000$1,180,000,000$1,479,000,000$999,000,000$904,000,000$1,628,000,000$2,513,000,000$2,740,000,000$2,196,000,000$2,731,000,000$3,571,000,000$3,001,000,000$(1,570,000,000$)(9,918,000,000$)(8,000,000$)(28,000,000$)994,000,000$1,447,000,000$1,481,000,000$1,217,000,000$611,000,000$1,139,000,000$1,182,000,000$1,281,000,000$1,158,000,000$1,250,000,000$1,270,000,000$536,000,000$358,000,000$936,000,000$1,235,000,000$536,000,000$(969,000,000$)603,000,000$640,000,000$609,000,000$(559,000,000$)264,000,000$197,000,000$218,000,000$(881,000,000$)248,000,000$
Price to Sales5.53x5.63x5.02x4.27x4.69x4.02x3.91x3.96x4.05x3.70x4.09x4.45x4.56x4.31x4.14x4.66x5.01x5.01x4.94x4.00x3.91x2.50x2.56x1.99x2.98x2.70x2.83x2.73x2.70x3.15x3.31x4.12x4.08x4.02x
Price to Earnings17.61x17.94x15.98x13.75x15.83x15.88x16.03x17.18x17.95x14.61x15.03x15.02x13.63x11.29x10.16x11.03x12.09x12.47x12.88x10.92x11.83x8.19x8.66x7.01x9.72x9.06x9.51x9.03x8.28x11.08x11.98x15.29x16.97x13.35x
Price to Book2.30x2.35x2.09x1.76x1.94x1.63x1.57x1.55x1.55x1.36x1.42x1.46x1.43x1.34x1.31x1.51x1.67x1.68x1.60x1.33x1.22x.86x.88x.63x1.01x.86x.90x.89x.85x1.03x1.06x1.24x1.23x1.12x
Goodwill16,734,000,000$16,714,000,000$16,706,000,000$16,735,000,000$16,719,000,000$16,722,000,000$16,707,000,000$16,699,000,000$16,652,000,000$16,657,000,000$16,652,000,000$16,721,000,000$16,757,000,000$16,825,000,000$16,833,000,000$16,832,000,000$16,838,000,000$16,836,000,000$11,635,000,000$7,348,000,000$7,329,000,000$7,125,000,000$7,143,000,000$7,139,000,000$7,158,000,000$6,686,000,000$6,688,000,000$6,680,000,000$6,692,000,000$6,706,000,000$6,597,000,000$6,590,000,000$6,591,000,000$6,588,000,000$6,577,000,000$6,584,000,000$6,581,000,000$6,586,000,000$6,584,000,000$6,587,000,000$6,594,000,000$6,597,000,000$6,588,000,000$6,589,000,000$6,600,000,000$6,601,000,000$6,595,000,000$
Goodwill QoQ%.12%.05%(.17%).10%(.02%).09%.05%.28%(.03%).03%(.41%)(.22%)(.40%)(.05%).01%(.04%).01%44.70%58.34%.26%2.86%(.25%).06%(.27%)7.06%(.03%).12%(.18%)(.21%)1.65%.11%(.02%).05%.17%(.11%).05%(.08%).03%(.05%)(.11%)(.05%).14%(.02%)(.17%)(.02%).09%.06%
Goodwill YoY%.09%(.05%)(.01%).22%.40%.39%.33%(.13%)(.63%)(1.00%)(1.08%)(.66%)(.48%)(.07%)44.68%129.07%129.75%136.30%62.89%2.93%2.39%6.57%6.80%6.87%6.96%(.30%)1.38%1.37%1.53%1.79%.30%.09%.15%.03%(.11%)(.05%)(.20%)(.17%)(.06%)(.03%)(.09%)(.06%)(.11%)(.03%).00%(.48%)(.83%)
Other Intangible Assets6,185,000,000$6,305,000,000$6,453,000,000$6,620,000,000$6,763,000,000$6,914,000,000$7,055,000,000$7,204,000,000$7,322,000,000$7,470,000,000$7,618,000,000$7,893,000,000$8,046,000,000$8,244,000,000$8,360,000,000$8,514,000,000$8,690,000,000$8,846,000,000$4,980,000,000$1,880,000,000$1,958,000,000$2,021,000,000$2,107,000,000$2,211,000,000$2,276,000,000$2,084,000,000$2,163,000,000$2,240,000,000$2,332,000,000$2,427,000,000$2,448,000,000$2,491,000,000$2,567,000,000$2,644,000,000$2,721,000,000$2,747,000,000$2,833,000,000$2,909,000,000$2,984,000,000$3,069,000,000$3,151,000,000$3,064,000,000$3,159,000,000$3,054,000,000$3,137,000,000$3,210,000,000$3,286,000,000$
Other Intangible Assets QoQ(120,000,000$)(148,000,000$)(167,000,000$)(143,000,000$)(151,000,000$)(141,000,000$)(149,000,000$)(118,000,000$)(148,000,000$)(148,000,000$)(275,000,000$)(153,000,000$)(198,000,000$)(116,000,000$)(154,000,000$)(176,000,000$)(156,000,000$)3,866,000,000$3,100,000,000$(78,000,000$)(63,000,000$)(86,000,000$)(104,000,000$)(65,000,000$)192,000,000$(79,000,000$)(77,000,000$)(92,000,000$)(95,000,000$)(21,000,000$)(43,000,000$)(76,000,000$)(77,000,000$)(77,000,000$)(26,000,000$)(86,000,000$)(76,000,000$)(75,000,000$)(85,000,000$)(82,000,000$)87,000,000$(95,000,000$)105,000,000$(83,000,000$)(73,000,000$)(76,000,000$)(228,000,000$)
Amortization of Intangible Assets74,000,000$194,000,000$
Forward Price to Sales MRQ5.34x5.44x4.84x3.91x4.78x3.92x3.69x3.45x4.10x3.67x3.89x3.67x4.43x4.47x4.49x4.62x5.48x5.36x4.92x3.48x3.72x2.59x2.03x2.04x2.91x2.69x2.64x2.53x3.12x3.14x2.85x4.09x3.90x3.66x
Forward Price to Earnings MRQ18.35x18.70x16.65x11.32x14.21x13.92x13.42x11.78x27.68x14.96x17.40x13.02x17.00x13.60x13.92x10.99x12.26x12.39x12.52x8.84x9.51x7.35x6.24x8.56x9.92x8.56x9.07x7.72x12.51x10.06x9.25x9.39x50.13x13.10x
Total Assets1,353,870,000,000$1,300,296,000,000$1,215,071,000,000$1,258,027,000,000$1,212,447,000,000$1,228,503,000,000$1,193,693,000,000$1,169,013,000,000$1,164,911,000,000$1,199,904,000,000$1,180,231,000,000$1,160,029,000,000$1,173,776,000,000$1,222,233,000,000$1,188,140,000,000$1,190,476,000,000$1,161,805,000,000$1,158,772,000,000$1,115,862,000,000$955,940,000,000$975,363,000,000$947,795,000,000$895,429,000,000$902,604,000,000$891,959,000,000$875,964,000,000$853,531,000,000$865,517,000,000$875,875,000,000$858,495,000,000$851,733,000,000$853,693,000,000$841,016,000,000$832,391,000,000$814,949,000,000$813,891,000,000$828,873,000,000$807,497,000,000$787,465,000,000$834,113,000,000$825,755,000,000$829,099,000,000$801,510,000,000$814,511,000,000$826,568,000,000$831,381,000,000$832,702,000,000$
Total Assets QoQ53,574,000,000$85,225,000,000$(42,956,000,000$)45,580,000,000$(16,056,000,000$)34,810,000,000$24,680,000,000$4,102,000,000$(34,993,000,000$)19,673,000,000$20,202,000,000$(13,747,000,000$)(48,457,000,000$)34,093,000,000$(2,336,000,000$)28,671,000,000$3,033,000,000$42,910,000,000$159,922,000,000$(19,423,000,000$)27,568,000,000$52,366,000,000$(7,175,000,000$)10,645,000,000$15,995,000,000$22,433,000,000$(11,986,000,000$)(10,358,000,000$)17,380,000,000$6,762,000,000$(1,960,000,000$)12,677,000,000$8,625,000,000$17,442,000,000$1,058,000,000$(14,982,000,000$)21,376,000,000$20,032,000,000$(46,648,000,000$)8,358,000,000$(3,344,000,000$)27,589,000,000$(13,001,000,000$)(12,057,000,000$)(4,813,000,000$)(1,321,000,000$)479,000,000$
Total Assets YoY141,423,000,000$71,793,000,000$21,378,000,000$89,014,000,000$47,536,000,000$28,599,000,000$13,462,000,000$8,984,000,000$(8,865,000,000$)(22,329,000,000$)(7,909,000,000$)(30,447,000,000$)11,971,000,000$63,461,000,000$72,278,000,000$234,536,000,000$186,442,000,000$210,977,000,000$220,433,000,000$53,336,000,000$83,404,000,000$71,831,000,000$41,898,000,000$37,087,000,000$16,084,000,000$17,469,000,000$1,798,000,000$11,824,000,000$34,859,000,000$26,104,000,000$36,784,000,000$39,802,000,000$12,143,000,000$24,894,000,000$27,484,000,000$(20,222,000,000$)3,118,000,000$(21,602,000,000$)(14,045,000,000$)19,602,000,000$(813,000,000$)(2,282,000,000$)(31,192,000,000$)(17,712,000,000$)23,877,000,000$29,998,000,000$51,742,000,000$
Total Liabilities1,244,600,000,000$1,192,449,000,000$1,109,643,000,000$1,153,356,000,000$1,110,841,000,000$1,128,363,000,000$1,093,711,000,000$1,068,855,000,000$1,063,550,000,000$1,097,950,000,000$1,079,000,000,000$1,057,940,000,000$1,071,114,000,000$1,118,158,000,000$1,081,542,000,000$1,083,357,000,000$1,053,643,000,000$1,051,184,000,000$1,012,713,000,000$866,122,000,000$887,354,000,000$860,567,000,000$812,732,000,000$819,054,000,000$809,114,000,000$794,072,000,000$772,125,000,000$785,443,000,000$795,369,000,000$779,006,000,000$773,267,000,000$773,579,000,000$761,049,000,000$753,307,000,000$737,772,000,000$735,429,000,000$750,498,000,000$730,322,000,000$711,281,000,000$757,693,000,000$749,688,000,000$753,633,000,000$729,406,000,000$740,500,000,000$754,367,000,000$761,113,000,000$763,672,000,000$
Total Liabilities QoQ52,151,000,000$82,806,000,000$(43,713,000,000$)42,515,000,000$(17,522,000,000$)34,652,000,000$24,856,000,000$5,305,000,000$(34,400,000,000$)18,950,000,000$21,060,000,000$(13,174,000,000$)(47,044,000,000$)36,616,000,000$(1,815,000,000$)29,714,000,000$2,459,000,000$38,471,000,000$146,591,000,000$(21,232,000,000$)26,787,000,000$47,835,000,000$(6,322,000,000$)9,940,000,000$15,042,000,000$21,947,000,000$(13,318,000,000$)(9,926,000,000$)16,363,000,000$5,739,000,000$(312,000,000$)12,530,000,000$7,742,000,000$15,535,000,000$2,343,000,000$(15,069,000,000$)20,176,000,000$19,041,000,000$(46,412,000,000$)8,005,000,000$(3,945,000,000$)24,227,000,000$(11,094,000,000$)(13,867,000,000$)(6,746,000,000$)(2,559,000,000$)(310,000,000$)
Total Liabilities YoY133,759,000,000$64,086,000,000$15,932,000,000$84,501,000,000$47,291,000,000$30,413,000,000$14,711,000,000$10,915,000,000$(7,564,000,000$)(20,208,000,000$)(2,542,000,000$)(25,417,000,000$)17,471,000,000$66,974,000,000$68,829,000,000$217,235,000,000$166,289,000,000$190,617,000,000$199,981,000,000$47,068,000,000$78,240,000,000$66,495,000,000$40,607,000,000$33,611,000,000$13,745,000,000$15,066,000,000$(1,142,000,000$)11,864,000,000$34,320,000,000$25,699,000,000$35,495,000,000$38,150,000,000$10,551,000,000$22,985,000,000$26,491,000,000$(22,264,000,000$)810,000,000$(23,311,000,000$)(18,125,000,000$)17,193,000,000$(4,679,000,000$)(7,480,000,000$)(34,266,000,000$)(23,482,000,000$)17,790,000,000$30,227,000,000$52,449,000,000$
Current Ratio
Total Current Assets
Total Current Assets QoQ
Total Current Liabilities
Total Current Liabilities QoQ
Debt to Asset Ratio.92x.92x.91x.92x.92x.92x.92x.91x.91x.92x.91x.91x.91x.91x.91x.91x.91x.91x.91x.91x.91x.91x.91x.91x.91x.91x.90x.91x.91x.91x.91x.91x.90x.90x.91x.90x.91x.90x.90x.91x.91x.91x.91x.91x.91x.92x.92x
Long Term Debt320,128,000,000$296,997,000,000$284,307,000,000$291,223,000,000$269,898,000,000$266,150,000,000$260,544,000,000$242,843,000,000$243,820,000,000$245,595,000,000$233,867,000,000$216,361,000,000$221,979,000,000$225,671,000,000$227,363,000,000$224,937,000,000$218,604,000,000$208,267,000,000$213,388,000,000$198,891,000,000$202,238,000,000$192,645,000,000$190,060,000,000$192,362,000,000$196,072,000,000$189,193,000,000$188,117,000,000$189,949,000,000$189,915,000,000$193,708,000,000$191,063,000,000$191,677,000,000$184,112,000,000$172,688,000,000$164,775,000,000$163,927,000,000$163,492,000,000$162,804,000,000$153,768,000,000$160,343,000,000$158,089,000,000$155,545,000,000$152,772,000,000$152,357,000,000$149,483,000,000$153,374,000,000$153,575,000,000$
Long Term Debt QoQ23,131,000,000$12,690,000,000$(6,916,000,000$)21,325,000,000$3,748,000,000$5,606,000,000$17,701,000,000$(977,000,000$)(1,775,000,000$)11,728,000,000$17,506,000,000$(5,618,000,000$)(3,692,000,000$)(1,692,000,000$)2,426,000,000$6,333,000,000$10,337,000,000$(5,121,000,000$)14,497,000,000$(3,347,000,000$)9,593,000,000$2,585,000,000$(2,302,000,000$)(3,710,000,000$)6,879,000,000$1,076,000,000$(1,832,000,000$)34,000,000$(3,793,000,000$)2,645,000,000$(614,000,000$)7,565,000,000$11,424,000,000$7,913,000,000$848,000,000$435,000,000$688,000,000$9,036,000,000$(6,575,000,000$)2,254,000,000$2,544,000,000$2,773,000,000$415,000,000$2,874,000,000$(3,891,000,000$)(201,000,000$)(4,230,000,000$)
Long Term Debt YoY50,230,000,000$30,847,000,000$23,763,000,000$48,380,000,000$26,078,000,000$20,555,000,000$26,677,000,000$26,482,000,000$21,841,000,000$19,924,000,000$6,504,000,000$(8,576,000,000$)3,375,000,000$17,404,000,000$13,975,000,000$26,046,000,000$16,366,000,000$15,622,000,000$23,328,000,000$6,529,000,000$6,166,000,000$3,452,000,000$1,943,000,000$2,413,000,000$6,157,000,000$(4,515,000,000$)(2,946,000,000$)(1,728,000,000$)5,803,000,000$21,020,000,000$26,288,000,000$27,750,000,000$20,620,000,000$9,884,000,000$11,007,000,000$3,584,000,000$5,403,000,000$7,259,000,000$996,000,000$7,986,000,000$8,606,000,000$2,171,000,000$(803,000,000$)(5,448,000,000$)(11,615,000,000$)(11,768,000,000$)(15,996,000,000$)
Capital Lease Obligations4,937,000,000$5,417,000,000$4,901,000,000$5,157,000,000$5,327,000,000$4,778,000,000$4,535,000,000$4,595,000,000$4,653,000,000$
Interest Expenses0$0$0$0$0$11,134,000,000$12,161,000,000$11,328,000,000$10,038,000,000$7,634,000,000$6,913,000,000$3,591,000,000$1,330,000,000$434,000,000$322,000,000$288,000,000$347,000,000$409,000,000$374,000,000$570,000,000$758,000,000$2,147,000,000$2,519,000,000$3,132,000,000$3,477,000,000$3,276,000,000$3,122,000,000$2,691,000,000$2,388,000,000$1,885,000,000$1,591,000,000$1,557,000,000$1,355,000,000$1,194,000,000$985,000,000$731,000,000$754,000,000$848,000,000$477,000,000$689,000,000$688,000,000$888,000,000$833,000,000$827,000,000$983,000,000$1,035,000,000$1,054,000,000$
Cash and Cash Equivalents109,130,000,000$90,739,000,000$105,386,000,000$91,084,000,000$90,160,000,000$102,305,000,000$89,232,000,000$108,401,000,000$104,994,000,000$111,258,000,000$128,127,000,000$111,696,000,000$131,286,000,000$136,086,000,000$127,725,000,000$123,863,000,000$126,480,000,000$118,118,000,000$105,654,000,000$94,772,000,000$106,276,000,000$131,509,000,000$82,171,000,000$80,682,000,000$87,196,000,000$92,481,000,000$81,589,000,000$87,344,000,000$80,395,000,000$80,922,000,000$74,830,000,000$78,881,000,000$77,360,000,000$42,552,000,000$56,133,000,000$53,638,000,000$85,552,000,000$53,518,000,000$46,359,000,000$40,293,000,000$87,591,000,000$55,826,000,000$40,885,000,000$55,424,000,000$59,883,000,000$
Cash and Cash Equivalents QoQ18,391,000,000$(14,647,000,000$)14,302,000,000$924,000,000$(12,145,000,000$)13,073,000,000$(19,169,000,000$)3,407,000,000$(6,264,000,000$)(16,869,000,000$)16,431,000,000$(19,590,000,000$)(4,800,000,000$)8,361,000,000$3,862,000,000$(2,617,000,000$)8,362,000,000$12,464,000,000$10,882,000,000$(11,504,000,000$)(25,233,000,000$)49,338,000,000$(6,514,000,000$)(5,285,000,000$)10,892,000,000$(5,755,000,000$)6,949,000,000$(527,000,000$)6,092,000,000$(4,051,000,000$)1,521,000,000$34,808,000,000$(13,581,000,000$)2,495,000,000$(31,914,000,000$)32,034,000,000$7,159,000,000$6,066,000,000$(47,298,000,000$)31,765,000,000$14,941,000,000$(14,539,000,000$)(4,459,000,000$)2,102,000,000$
Cash and Cash Equivalents YoY18,970,000,000$(11,566,000,000$)16,154,000,000$(17,317,000,000$)(14,834,000,000$)(8,953,000,000$)(38,895,000,000$)(3,295,000,000$)(26,292,000,000$)(24,828,000,000$)402,000,000$(12,167,000,000$)4,806,000,000$17,968,000,000$22,071,000,000$29,091,000,000$20,204,000,000$(13,391,000,000$)23,483,000,000$50,827,000,000$(5,025,000,000$)(6,662,000,000$)6,801,000,000$11,559,000,000$6,759,000,000$8,463,000,000$3,035,000,000$38,370,000,000$18,697,000,000$25,243,000,000$(8,192,000,000$)(10,966,000,000$)9,774,000,000$13,345,000,000$(2,039,000,000$)(2,308,000,000$)5,474,000,000$(15,131,000,000$)27,708,000,000$(1,955,000,000$)(6,314,000,000$)12,522,000,000$12,979,000,000$
Interest Income1,324,000,000$1,280,000,000$1,352,000,000$1,335,000,000$1,277,000,000$1,197,000,000$1,106,000,000$1,019,000,000$850,000,000$1,018,000,000$805,000,000$743,000,000$741,000,000$777,000,000$659,000,000$643,000,000$608,000,000$849,000,000$679,000,000$529,000,000$629,000,000$445,000,000$612,000,000$579,000,000$509,000,000$475,000,000$463,000,000$440,000,000$417,000,000$424,000,000$391,000,000$313,000,000$304,000,000$326,000,000$380,000,000$289,000,000$