Valuation for MSFT - findataslice
 MICROSOFT 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 PeriodQ4-FY2025Q3-FY2025Q2-FY2025Q1-FY2025Q4-FY2024Q3-FY2024Q2-FY2024Q1-FY2024Q4-FY2023Q3-FY2023Q2-FY2023Q1-FY2023Q4-FY2022Q3-FY2022Q2-FY2022Q1-FY2022Q4-FY2021Q3-FY2021Q2-FY2021Q1-FY2021Q4-FY2020Q3-FY2020Q2-FY2020Q1-FY2020Q4-FY2019Q3-FY2019Q2-FY2019Q1-FY2019Q4-FY2018Q3-FY2018Q2-FY2018Q1-FY2018Q4-FY2017Q3-FY2017Q2-FY2017Q1-FY2017Q4-FY2016Q3-FY2016Q2-FY2016Q1-FY2016Q4-FY2015Q3-FY2015Q2-FY2015Q1-FY2015Q4-FY2014Q3-FY2014Q2-FY2014
Close Price of Common Stock523.83$518.12$497.45$375.03$421.70$430.20$446.82$420.21$376.08$315.76$340.35$288.39$239.79$232.81$256.91$308.36$336.29$281.75$271.17$235.97$222.83$210.26$203.29$157.81$157.67$139.14$133.92$117.92$101.49$114.45$98.80$91.38$85.59$74.46$
Market Cap of Common Stock3,893,715,544,312$3,851,272,164,287$3,697,318,945,644$2,787,966,357,592$3,135,289,223,239$3,197,693,111,506$3,320,902,874,875$3,122,343,607,788$2,795,125,216,690$2,346,022,192,859$2,530,668,196,151$2,146,718,500,882$1,787,508,115,200$1,736,271,806,720$1,921,401,007,547$2,311,733,731,738$2,524,858,743,513$2,117,320,609,124$2,042,337,070,995$1,779,736,654,539$1,684,705,316,772$1,591,174,706,113$1,541,637,567,813$1,200,310,278,648$1,202,833,781,790$1,062,390,863,916$1,026,204,575,846$904,669,048,485$779,059,439,517$877,627,471,816$759,099,913,296$703,568,571,852$660,291,774,790$573,509,086,676$
Market Cap of Common Stock QoQ%1.10%4.16%32.62%(11.08%)(1.95%)(3.71%)6.36%11.71%19.14%(7.30%)17.89%20.10%2.95%(9.64%)(16.89%)(8.44%)19.25%3.67%14.76%5.64%5.88%3.21%28.44%(.21%)13.22%3.53%13.43%16.12%(11.23%)15.61%7.89%6.55%15.13%
Market Cap of Common Stock YoY%24.19%20.44%11.34%(10.71%)12.17%36.30%31.23%45.45%56.37%35.12%31.71%(7.14%)(29.20%)(18.00%)(5.92%)29.89%49.87%33.07%32.48%48.27%40.06%49.77%50.23%32.68%54.40%21.05%35.19%28.58%17.99%53.03%
Common Shares Outstanding7,433,166,3797,434,000,0007,434,000,0007,435,000,0007,436,000,0007,434,000,0007,433,000,0007,432,000,0007,431,000,0007,432,000,0007,437,000,0007,447,000,0007,457,000,0007,464,000,0007,483,000,0007,500,000,0007,510,000,0007,519,000,0007,534,000,0007,546,000,0007,564,000,0007,571,000,0007,590,000,0007,611,000,0007,634,000,0007,643,000,0007,666,000,0007,683,000,0007,680,000,0007,677,000,0007,690,000,0007,705,000,0007,720,000,0007,708,000,0007,723,000,0007,730,000,0007,784,000,0007,808,000,0007,870,000,0007,925,000,0007,986,000,0008,027,000,0008,113,000,0008,218,000,0008,255,000,0008,239,000,0008,260,000,0008,300,000,000
Common Shares Outstanding QoQ%(.01%).00%(.01%)(.01%).03%.01%.01%.01%(.01%)(.07%)(.13%)(.13%)(.09%)(.25%)(.23%)(.13%)(.12%)(.20%)(.16%)(.24%)(.09%)(.25%)(.28%)(.30%)(.12%)(.30%)(.22%).04%.04%(.17%)(.20%)(.19%).16%(.19%)(.09%)(.69%)(.31%)(.79%)(.69%)(.76%)(.51%)(1.06%)(1.28%)(.45%).19%(.25%)(.48%)(.55%)
Common Shares Outstanding YoY%(.04%).00%.01%.04%.07%.03%(.05%)(.20%)(.35%)(.43%)(.62%)(.71%)(.71%)(.73%)(.68%)(.61%)(.71%)(.69%)(.74%)(.85%)(.92%)(.94%)(.99%)(.94%)(.60%)(.44%)(.31%)(.29%)(.52%)(.40%)(.43%)(.32%)(.82%)(1.28%)(1.87%)(2.46%)(2.53%)(2.73%)(3.00%)(3.57%)(3.26%)(2.57%)(1.78%)(.99%)(1.09%)(1.07%)(1.07%)(.88%)
Total Revenue TTM281,724,000,000$270,010,000,000$261,802,000,000$254,190,000,000$245,122,000,000$236,584,000,000$227,583,000,000$218,310,000,000$211,915,000,000$207,591,000,000$204,094,000,000$203,075,000,000$198,270,000,000$192,557,000,000$184,903,000,000$176,251,000,000$168,088,000,000$159,969,000,000$153,284,000,000$147,114,000,000$143,015,000,000$138,699,000,000$134,249,000,000$129,814,000,000$125,843,000,000$122,211,000,000$118,459,000,000$114,906,000,000$110,360,000,000$105,880,000,000$102,273,000,000$99,181,000,000$96,571,000,000$91,580,000,000$88,899,000,000$86,869,000,000$85,320,000,000$86,886,000,000$88,084,000,000$90,758,000,000$93,580,000,000$94,782,000,000$93,456,000,000$91,505,000,000$86,833,000,000$83,347,000,000$83,433,000,000$
Total Revenue76,441,000,000$70,066,000,000$69,632,000,000$65,585,000,000$64,727,000,000$61,858,000,000$62,020,000,000$56,517,000,000$56,189,000,000$52,857,000,000$52,747,000,000$50,122,000,000$51,865,000,000$49,360,000,000$51,728,000,000$45,317,000,000$46,152,000,000$41,706,000,000$43,076,000,000$37,154,000,000$38,033,000,000$35,021,000,000$36,906,000,000$33,055,000,000$33,717,000,000$30,571,000,000$32,471,000,000$29,084,000,000$30,085,000,000$26,819,000,000$28,918,000,000$24,538,000,000$25,605,000,000$23,212,000,000$25,826,000,000$21,928,000,000$20,614,000,000$20,531,000,000$23,796,000,000$20,379,000,000$22,180,000,000$21,729,000,000$26,470,000,000$23,201,000,000$23,382,000,000$20,403,000,000$24,519,000,000$
Total Revenue QoQ%9.10%.62%6.17%1.33%4.64%(.26%)9.74%.58%6.30%.21%5.24%(3.36%)5.08%(4.58%)14.15%(1.81%)10.66%(3.18%)15.94%(2.31%)8.60%(5.11%)11.65%(1.96%)10.29%(5.85%)11.65%(3.33%)12.18%(7.26%)17.85%(4.17%)10.31%(10.12%)17.78%6.37%.40%(13.72%)16.77%(8.12%)2.08%(17.91%)14.09%(.77%)14.60%(16.79%)32.33%
Total Revenue YoY%18.10%13.27%12.27%16.05%15.20%17.03%17.58%12.76%8.34%7.09%1.97%10.60%12.38%18.35%20.09%21.97%21.35%19.09%16.72%12.40%12.80%14.56%13.66%13.65%12.07%13.99%12.29%18.53%17.50%15.54%11.97%11.90%24.21%13.06%8.53%7.60%(7.06%)(5.51%)(10.10%)(12.16%)(5.14%)6.50%7.96%25.22%17.52%(.42%)14.28%
Gross Margin68.59%68.72%68.69%69.35%69.59%70.09%68.36%71.16%70.11%69.49%66.85%69.17%68.32%68.37%67.21%69.89%69.69%68.72%67.05%70.39%67.56%68.66%66.52%68.52%69.12%66.73%61.74%65.94%67.62%65.44%61.74%66.27%66.98%65.28%61.66%64.23%61.29%62.39%58.51%64.64%66.33%67.04%61.71%64.34%67.36%70.70%66.06%
Earnings to Common Shareholders TTM101,832,000,000$96,635,000,000$92,750,000,000$90,512,000,000$88,136,000,000$86,181,000,000$82,541,000,000$77,096,000,000$72,361,000,000$69,020,000,000$67,449,000,000$69,789,000,000$72,738,000,000$72,456,000,000$71,185,000,000$67,883,000,000$61,271,000,000$56,015,000,000$51,310,000,000$47,496,000,000$44,281,000,000$46,266,000,000$44,323,000,000$41,094,000,000$39,240,000,000$34,926,000,000$33,541,000,000$18,819,000,000$16,571,000,000$15,767,000,000$13,829,000,000$26,398,000,000$25,489,000,000$20,542,000,000$18,812,000,000$17,563,000,000$16,798,000,000$10,481,000,000$11,710,000,000$12,555,000,000$12,193,000,000$20,000,000,000$20,675,000,000$21,370,000,000$22,074,000,000$22,427,000,000$22,822,000,000$
Earnings to Common Shareholders27,233,000,000$25,824,000,000$24,108,000,000$24,667,000,000$22,036,000,000$21,939,000,000$21,870,000,000$22,291,000,000$20,081,000,000$18,299,000,000$16,425,000,000$17,556,000,000$16,740,000,000$16,728,000,000$18,765,000,000$20,505,000,000$16,458,000,000$15,457,000,000$15,463,000,000$13,893,000,000$11,202,000,000$10,752,000,000$11,649,000,000$10,678,000,000$13,187,000,000$8,809,000,000$8,420,000,000$8,824,000,000$8,873,000,000$7,424,000,000$(6,302,000,000$)6,576,000,000$8,069,000,000$5,486,000,000$6,267,000,000$5,667,000,000$3,122,000,000$3,756,000,000$5,018,000,000$4,902,000,000$(3,195,000,000$)4,985,000,000$5,863,000,000$4,540,000,000$4,612,000,000$5,660,000,000$6,558,000,000$
Earnings to Common Shareholders QoQ%5.46%7.12%(2.27%)11.94%.44%.32%(1.89%)11.01%9.74%11.41%(6.44%)4.88%.07%(10.86%)(8.49%)24.59%6.48%(.04%)11.30%24.02%4.19%(7.70%)9.09%(19.03%)49.70%4.62%(4.58%)(.55%)19.52%217.80%(195.83%)(18.50%)47.08%(12.46%)10.59%81.52%(16.88%)(25.15%)2.37%253.43%(164.09%)(14.98%)29.14%(1.56%)(18.52%)(13.69%)25.06%
Earnings to Common Shareholders YoY%23.58%17.71%10.23%10.66%9.74%19.89%33.15%26.97%19.96%9.39%(12.47%)(14.38%)1.71%8.22%21.35%47.59%46.92%43.76%32.74%30.11%(15.05%)22.06%38.35%21.01%48.62%18.66%233.61%34.19%9.96%35.33%(200.56%)16.04%158.46%46.06%24.89%15.61%197.72%(24.65%)(14.41%)7.97%(169.28%)(11.93%)(10.60%)(13.43%)(7.11%)(6.52%)2.84%
Profit Margin35.63%36.86%34.62%37.61%34.05%35.47%35.26%39.44%35.74%34.62%31.14%35.03%32.28%33.89%36.28%45.25%35.66%37.06%35.90%37.39%29.45%30.70%31.56%32.30%39.11%28.82%25.93%30.34%29.49%27.68%(21.79%)26.80%31.51%23.63%24.27%25.84%15.15%18.29%21.09%24.05%(14.41%)22.94%22.15%19.57%19.73%27.74%26.75%
Equity to Common Shareholders343,479,000,000$321,891,000,000$302,695,000,000$287,723,000,000$268,477,000,000$253,152,000,000$238,268,000,000$220,714,000,000$206,223,000,000$194,683,000,000$183,136,000,000$173,566,000,000$166,542,000,000$162,924,000,000$160,010,000,000$151,978,000,000$141,988,000,000$134,505,000,000$130,236,000,000$123,392,000,000$118,304,000,000$114,501,000,000$110,109,000,000$106,061,000,000$102,330,000,000$94,864,000,000$92,128,000,000$85,967,000,000$82,718,000,000$79,239,000,000$78,360,000,000$89,647,000,000$87,711,000,000$83,491,000,000$81,829,000,000$82,462,000,000$83,090,000,000$74,806,000,000$76,780,000,000$77,445,000,000$80,083,000,000$90,132,000,000$91,879,000,000$90,170,000,000$89,784,000,000$87,424,000,000$85,100,000,000$
Equity to Common Shareholders QoQ21,588,000,000$19,196,000,000$14,972,000,000$19,246,000,000$15,325,000,000$14,884,000,000$17,554,000,000$14,491,000,000$11,540,000,000$11,547,000,000$9,570,000,000$7,024,000,000$3,618,000,000$2,914,000,000$8,032,000,000$9,990,000,000$7,483,000,000$4,269,000,000$6,844,000,000$5,088,000,000$3,803,000,000$4,392,000,000$4,048,000,000$3,731,000,000$7,466,000,000$2,736,000,000$6,161,000,000$3,249,000,000$3,479,000,000$879,000,000$(11,287,000,000$)1,936,000,000$4,220,000,000$1,662,000,000$(633,000,000$)10,465,000,000$8,284,000,000$(1,974,000,000$)(665,000,000$)(2,638,000,000$)(10,049,000,000$)(1,747,000,000$)1,709,000,000$386,000,000$2,360,000,000$2,324,000,000$3,459,000,000$
Equity to Common Shareholders QoQ%6.71%6.34%5.20%7.17%6.05%6.25%7.95%7.03%5.93%6.31%5.51%4.22%2.22%1.82%5.29%7.04%5.56%3.28%5.55%4.30%3.32%3.99%3.82%3.65%7.87%2.97%7.17%3.93%4.39%1.12%(12.59%)2.21%5.05%2.03%(.77%)14.54%11.07%(2.57%)(.86%)(3.29%)(11.15%)(1.90%)1.90%.43%2.70%2.73%4.24%
Equity to Common Shareholders YoY75,002,000,000$68,739,000,000$64,427,000,000$67,009,000,000$62,254,000,000$58,469,000,000$55,132,000,000$47,148,000,000$39,681,000,000$31,759,000,000$23,126,000,000$21,588,000,000$24,554,000,000$28,419,000,000$29,774,000,000$28,586,000,000$23,684,000,000$20,004,000,000$20,127,000,000$17,331,000,000$15,974,000,000$19,637,000,000$17,981,000,000$20,094,000,000$19,612,000,000$15,625,000,000$13,768,000,000$(3,680,000,000$)(4,993,000,000$)(4,252,000,000$)(3,469,000,000$)7,185,000,000$15,714,000,000$8,685,000,000$5,049,000,000$5,017,000,000$3,007,000,000$(15,326,000,000$)(15,099,000,000$)(12,725,000,000$)(9,701,000,000$)2,708,000,000$6,779,000,000$8,529,000,000$10,840,000,000$10,736,000,000$12,524,000,000$
Equity to Common Shareholders YoY%27.94%27.15%27.04%30.36%30.19%30.03%30.10%27.16%23.83%19.49%14.45%14.21%17.29%21.13%22.86%23.17%20.02%17.47%18.28%16.34%15.61%20.70%19.52%23.37%23.71%19.72%17.57%(4.11%)(5.69%)(5.09%)(4.24%)8.71%21.83%11.61%6.58%6.48%3.76%(17.00%)(16.43%)(14.11%)(10.81%)3.10%7.97%10.45%13.73%14.00%17.26%
Dividends Paid6,169,000,000$6,169,000,000$6,170,000,000$5,574,000,000$5,574,000,000$5,572,000,000$5,574,000,000$5,051,000,000$5,054,000,000$5,059,000,000$5,066,000,000$4,621,000,000$4,632,000,000$4,645,000,000$4,652,000,000$4,206,000,000$4,214,000,000$4,221,000,000$4,230,000,000$3,856,000,000$3,865,000,000$3,876,000,000$3,886,000,000$3,510,000,000$3,521,000,000$3,526,000,000$3,544,000,000$3,220,000,000$3,226,000,000$3,232,000,000$3,238,000,000$3,003,000,000$3,009,000,000$3,012,000,000$3,024,000,000$2,800,000,000$2,821,000,000$2,842,000,000$2,868,000,000$2,475,000,000$2,496,000,000$2,532,000,000$2,547,000,000$2,307,000,000$2,309,000,000$2,322,000,000$2,332,000,000$
Additional Paid-In Capital QoQ
Treasury Stock
Treasury Stock QoQ
Price to Sales13.82x13.67x13.12x10.33x11.98x12.58x13.55x13.20x12.28x10.75x11.94x10.34x8.76x8.55x9.69x12.01x13.66x12.01x12.15x11.13x10.99x10.82x10.78x8.65x8.96x8.18x8.15x7.40x6.58x7.64x6.88x6.64x6.46x5.78x
Price to Earnings38.24x37.82x36.31x28.85x33.80x35.33x37.68x36.23x33.86x30.43x34.97x31.10x26.50x24.88x26.42x31.91x35.47x31.19x33.33x31.77x32.83x33.50x34.81x25.94x27.14x25.85x26.15x25.90x23.23x46.64x45.81x44.62x47.75x21.73x
Price to Book11.34x11.21x10.76x8.66x10.36x11.11x12.37x12.33x11.73x10.63x12.27x11.03x9.76x10.00x11.54x14.19x15.78x13.93x14.38x13.23x12.94x12.90x13.03x10.48x10.92x10.02x10.03x9.54x8.46x10.21x9.18x8.88x8.43x6.40x
Goodwill119,509,000,000$119,329,000,000$119,191,000,000$119,374,000,000$119,220,000,000$119,163,000,000$118,931,000,000$67,790,000,000$67,886,000,000$67,940,000,000$67,905,000,000$67,459,000,000$67,524,000,000$67,371,000,000$50,921,000,000$50,455,000,000$49,711,000,000$49,698,000,000$44,219,000,000$43,890,000,000$43,351,000,000$42,064,000,000$42,248,000,000$42,113,000,000$42,026,000,000$41,861,000,000$41,577,000,000$35,855,000,000$35,683,000,000$35,582,000,000$35,355,000,000$35,389,000,000$35,122,000,000$34,668,000,000$34,524,000,000$17,907,000,000$17,872,000,000$17,948,000,000$17,436,000,000$17,142,000,000$16,939,000,000$21,728,000,000$21,855,000,000$20,081,000,000$20,127,000,000$14,751,000,000$14,680,000,000$
Goodwill QoQ%.15%.12%(.15%).13%.05%.20%75.44%(.14%)(.08%).05%.66%(.10%).23%32.31%.92%1.50%.03%12.39%.75%1.24%3.06%(.44%).32%.21%.39%.68%15.96%.48%.28%.64%(.10%).76%1.31%.42%92.80%.20%(.42%)2.94%1.72%1.20%(22.04%)(.58%)8.83%(.23%)36.45%.48%.09%
Goodwill YoY%.24%.14%.22%76.09%75.62%75.39%75.14%.49%.54%.85%33.35%33.70%35.83%35.56%15.16%14.96%14.67%18.15%4.67%4.22%3.15%.49%1.61%17.45%17.78%17.65%17.60%1.32%1.60%2.64%2.41%97.63%96.52%93.16%98.00%4.46%5.51%(17.40%)(20.22%)(14.64%)(15.84%)47.30%48.88%36.91%37.34%.47%(.32%)
Other Intangible Assets22,604,000,000$23,968,000,000$25,385,000,000$26,751,000,000$27,597,000,000$28,828,000,000$29,896,000,000$8,895,000,000$9,366,000,000$9,879,000,000$10,354,000,000$10,808,000,000$11,298,000,000$11,348,000,000$7,462,000,000$7,794,000,000$7,800,000,000$8,127,000,000$6,555,000,000$6,923,000,000$7,038,000,000$6,855,000,000$7,126,000,000$7,508,000,000$7,750,000,000$8,103,000,000$8,482,000,000$7,579,000,000$8,053,000,000$8,544,000,000$9,034,000,000$9,598,000,000$10,106,000,000$10,547,000,000$11,001,000,000$3,522,000,000$3,733,000,000$4,459,000,000$4,619,000,000$4,745,000,000$4,835,000,000$6,963,000,000$7,299,000,000$6,693,000,000$6,981,000,000$2,901,000,000$2,945,000,000$
Other Intangible Assets QoQ(1,364,000,000$)(1,417,000,000$)(1,366,000,000$)(846,000,000$)(1,231,000,000$)(1,068,000,000$)21,001,000,000$(471,000,000$)(513,000,000$)(475,000,000$)(454,000,000$)(490,000,000$)(50,000,000$)3,886,000,000$(332,000,000$)(6,000,000$)(327,000,000$)1,572,000,000$(368,000,000$)(115,000,000$)183,000,000$(271,000,000$)(382,000,000$)(242,000,000$)(353,000,000$)(379,000,000$)903,000,000$(474,000,000$)(491,000,000$)(490,000,000$)(564,000,000$)(508,000,000$)(441,000,000$)(454,000,000$)7,479,000,000$(211,000,000$)(726,000,000$)(160,000,000$)(126,000,000$)(90,000,000$)(2,128,000,000$)(336,000,000$)606,000,000$(288,000,000$)4,080,000,000$(44,000,000$)(37,000,000$)
Amortization of Intangible Assets1,500,000,000$1,500,000,000$1,500,000,000$1,400,000,000$1,400,000,000$1,400,000,000$1,300,000,000$636,000,000$600,000,000$612,000,000$632,000,000$633,000,000$600,000,000$502,000,000$446,000,000$439,000,000$400,000,000$405,000,000$378,000,000$383,000,000$400,000,000$356,000,000$411,000,000$434,000,000$400,000,000$431,000,000$530,000,000$556,000,000$500,000,000$560,000,000$562,000,000$563,000,000$600,000,000$560,000,000$315,000,000$214,000,000$238,000,000$249,000,000$249,000,000$242,000,000$200,000,000$361,000,000$329,000,000$372,000,000$347,000,000$170,000,000$166,000,000$
Forward Price to Sales MRQ12.73x12.60x12.09x9.95x11.26x12.19x12.83x12.62x11.27x10.38x11.26x10.15x8.47x8.66x9.26x11.71x12.20x11.68x11.06x10.67x9.78x10.71x10.13x8.57x8.15x8.04x7.61x7.40x6.00x7.54x6.31x6.56x5.71x5.84x
Forward Price to Earnings MRQ35.74x35.35x33.94x26.99x32.51x32.41x37.68x35.58x31.95x26.31x31.51x29.33x27.21x24.72x28.69x34.55x33.64x25.81x31.02x28.79x27.24x28.63x34.41x27.91x25.81x24.87x19.45x25.67x23.13x24.86x21.39x23.69x-21.80x
Total Assets619,003,000,000$562,624,000,000$533,898,000,000$523,013,000,000$512,163,000,000$484,275,000,000$470,558,000,000$445,785,000,000$411,976,000,000$380,088,000,000$364,552,000,000$359,784,000,000$364,840,000,000$344,607,000,000$340,389,000,000$335,418,000,000$333,779,000,000$308,879,000,000$304,137,000,000$301,001,000,000$301,311,000,000$285,449,000,000$282,794,000,000$278,955,000,000$286,556,000,000$263,281,000,000$258,859,000,000$257,619,000,000$258,848,000,000$245,497,000,000$256,003,000,000$249,097,000,000$250,312,000,000$225,017,000,000$224,610,000,000$212,524,000,000$193,468,000,000$181,869,000,000$180,098,000,000$172,896,000,000$174,472,000,000$176,683,000,000$174,848,000,000$169,656,000,000$172,384,000,000$156,119,000,000$153,543,000,000$
Total Assets QoQ56,379,000,000$28,726,000,000$10,885,000,000$10,850,000,000$27,888,000,000$13,717,000,000$24,773,000,000$33,809,000,000$31,888,000,000$15,536,000,000$4,768,000,000$(5,056,000,000$)20,233,000,000$4,218,000,000$4,971,000,000$1,639,000,000$24,900,000,000$4,742,000,000$3,136,000,000$(310,000,000$)15,862,000,000$2,655,000,000$3,839,000,000$(7,601,000,000$)23,275,000,000$4,422,000,000$1,240,000,000$(1,229,000,000$)13,351,000,000$(10,506,000,000$)6,906,000,000$(1,215,000,000$)25,295,000,000$407,000,000$12,086,000,000$19,056,000,000$11,599,000,000$1,771,000,000$7,202,000,000$(1,576,000,000$)(2,211,000,000$)1,835,000,000$5,192,000,000$(2,728,000,000$)16,265,000,000$2,576,000,000$11,195,000,000$
Total Assets YoY106,840,000,000$78,349,000,000$63,340,000,000$77,228,000,000$100,187,000,000$104,187,000,000$106,006,000,000$86,001,000,000$47,136,000,000$35,481,000,000$24,163,000,000$24,366,000,000$31,061,000,000$35,728,000,000$36,252,000,000$34,417,000,000$32,468,000,000$23,430,000,000$21,343,000,000$22,046,000,000$14,755,000,000$22,168,000,000$23,935,000,000$21,336,000,000$27,708,000,000$17,784,000,000$2,856,000,000$8,522,000,000$8,536,000,000$20,480,000,000$31,393,000,000$36,573,000,000$56,844,000,000$43,148,000,000$44,512,000,000$39,628,000,000$18,996,000,000$5,186,000,000$5,250,000,000$3,240,000,000$2,088,000,000$20,564,000,000$21,305,000,000$27,308,000,000$29,953,000,000$22,014,000,000$24,860,000,000$
Total Liabilities275,524,000,000$240,733,000,000$231,203,000,000$235,290,000,000$243,686,000,000$231,123,000,000$232,290,000,000$225,071,000,000$205,753,000,000$185,405,000,000$181,416,000,000$186,218,000,000$198,298,000,000$181,683,000,000$180,379,000,000$183,440,000,000$191,791,000,000$174,374,000,000$173,901,000,000$177,609,000,000$183,007,000,000$170,948,000,000$172,685,000,000$172,894,000,000$184,226,000,000$168,417,000,000$166,731,000,000$171,652,000,000$176,130,000,000$166,258,000,000$177,643,000,000$159,450,000,000$162,601,000,000$155,288,000,000$155,801,000,000$142,152,000,000$121,471,000,000$107,063,000,000$103,318,000,000$95,451,000,000$94,389,000,000$86,551,000,000$82,969,000,000$79,486,000,000$82,600,000,000$68,695,000,000$68,443,000,000$
Total Liabilities QoQ34,791,000,000$9,530,000,000$(4,087,000,000$)(8,396,000,000$)12,563,000,000$(1,167,000,000$)7,219,000,000$19,318,000,000$20,348,000,000$3,989,000,000$(4,802,000,000$)(12,080,000,000$)16,615,000,000$1,304,000,000$(3,061,000,000$)(8,351,000,000$)17,417,000,000$473,000,000$(3,708,000,000$)(5,398,000,000$)12,059,000,000$(1,737,000,000$)(209,000,000$)(11,332,000,000$)15,809,000,000$1,686,000,000$(4,921,000,000$)(4,478,000,000$)9,872,000,000$(11,385,000,000$)18,193,000,000$(3,151,000,000$)7,313,000,000$(513,000,000$)13,649,000,000$20,681,000,000$14,408,000,000$3,745,000,000$7,867,000,000$1,062,000,000$7,838,000,000$3,582,000,000$3,483,000,000$(3,114,000,000$)13,905,000,000$252,000,000$7,736,000,000$
Total Liabilities YoY31,838,000,000$9,610,000,000$(1,087,000,000$)10,219,000,000$37,933,000,000$45,718,000,000$50,874,000,000$38,853,000,000$7,455,000,000$3,722,000,000$1,037,000,000$2,778,000,000$6,507,000,000$7,309,000,000$6,478,000,000$5,831,000,000$8,784,000,000$3,426,000,000$1,216,000,000$4,715,000,000$(1,219,000,000$)2,531,000,000$5,954,000,000$1,242,000,000$8,096,000,000$2,159,000,000$(10,912,000,000$)12,202,000,000$13,529,000,000$10,970,000,000$21,842,000,000$17,298,000,000$41,130,000,000$48,225,000,000$52,483,000,000$46,701,000,000$27,082,000,000$20,512,000,000$20,349,000,000$15,965,000,000$11,789,000,000$17,856,000,000$14,526,000,000$18,779,000,000$19,113,000,000$11,278,000,000$12,336,000,000$
Current Ratio1.35x1.37x1.35x1.30x1.27x1.24x1.22x1.66x1.77x1.91x1.93x1.84x1.78x1.99x2.25x2.16x2.08x2.29x2.58x2.53x2.52x2.90x2.80x2.85x2.53x2.97x3.12x2.92x2.90x3.40x2.89x3.12x2.92x2.81x2.05x2.69x2.35x2.90x3.00x2.46x2.47x2.91x2.45x2.52x2.50x3.22x3.17x
Total Current Assets191,131,000,000$156,644,000,000$147,080,000,000$149,926,000,000$159,734,000,000$147,180,000,000$147,393,000,000$207,586,000,000$184,257,000,000$163,889,000,000$157,823,000,000$160,812,000,000$169,684,000,000$153,922,000,000$174,188,000,000$174,326,000,000$184,406,000,000$165,614,000,000$173,973,000,000$177,077,000,000$181,915,000,000$170,505,000,000$167,074,000,000$165,896,000,000$175,552,000,000$159,887,000,000$156,874,000,000$164,195,000,000$169,662,000,000$156,659,000,000$167,633,000,000$161,031,000,000$162,696,000,000$146,313,000,000$144,949,000,000$157,909,000,000$139,660,000,000$128,421,000,000$127,812,000,000$121,656,000,000$122,797,000,000$118,398,000,000$116,362,000,000$112,439,000,000$114,246,000,000$109,006,000,000$106,870,000,000$
Total Current Assets QoQ34,487,000,000$9,564,000,000$(2,846,000,000$)(9,808,000,000$)12,554,000,000$(213,000,000$)(60,193,000,000$)23,329,000,000$20,368,000,000$6,066,000,000$(2,989,000,000$)(8,872,000,000$)15,762,000,000$(20,266,000,000$)(138,000,000$)(10,080,000,000$)18,792,000,000$(8,359,000,000$)(3,104,000,000$)(4,838,000,000$)11,410,000,000$3,431,000,000$1,178,000,000$(9,656,000,000$)15,665,000,000$3,013,000,000$(7,321,000,000$)(5,467,000,000$)13,003,000,000$(10,974,000,000$)6,602,000,000$(1,665,000,000$)16,383,000,000$1,364,000,000$(12,960,000,000$)18,249,000,000$11,239,000,000$609,000,000$6,156,000,000$(1,141,000,000$)4,399,000,000$2,036,000,000$3,923,000,000$(1,807,000,000$)5,240,000,000$2,136,000,000$7,420,000,000$
Total Current Liabilities141,218,000,000$114,206,000,000$108,882,000,000$115,200,000,000$125,286,000,000$118,525,000,000$121,016,000,000$124,792,000,000$104,149,000,000$85,691,000,000$81,718,000,000$87,389,000,000$95,082,000,000$77,439,000,000$77,510,000,000$80,528,000,000$88,657,000,000$72,193,000,000$67,486,000,000$70,056,000,000$72,310,000,000$58,707,000,000$59,640,000,000$58,118,000,000$69,420,000,000$53,861,000,000$50,318,000,000$56,277,000,000$58,488,000,000$46,133,000,000$58,099,000,000$51,615,000,000$55,745,000,000$52,005,000,000$70,787,000,000$58,810,000,000$59,357,000,000$44,354,000,000$42,643,000,000$49,399,000,000$49,647,000,000$40,748,000,000$47,415,000,000$44,694,000,000$45,625,000,000$33,903,000,000$33,742,000,000$
Total Current Liabilities QoQ27,012,000,000$5,324,000,000$(6,318,000,000$)(10,086,000,000$)6,761,000,000$(2,491,000,000$)(3,776,000,000$)20,643,000,000$18,458,000,000$3,973,000,000$(5,671,000,000$)(7,693,000,000$)17,643,000,000$(71,000,000$)(3,018,000,000$)(8,129,000,000$)16,464,000,000$4,707,000,000$(2,570,000,000$)(2,254,000,000$)13,603,000,000$(933,000,000$)1,522,000,000$(11,302,000,000$)15,559,000,000$3,543,000,000$(5,959,000,000$)(2,211,000,000$)12,355,000,000$(11,966,000,000$)6,484,000,000$(4,130,000,000$)3,740,000,000$(18,782,000,000$)11,977,000,000$(547,000,000$)15,003,000,000$1,711,000,000$(6,756,000,000$)(248,000,000$)8,899,000,000$(6,667,000,000$)2,721,000,000$(931,000,000$)11,722,000,000$161,000,000$(881,000,000$)
Debt to Asset Ratio.45x.43x.43x.45x.48x.48x.49x.50x.50x.49x.50x.52x.54x.53x.53x.55x.57x.56x.57x.59x.61x.60x.61x.62x.64x.64x.64x.67x.68x.68x.69x.64x.65x.69x.69x.67x.63x.59x.57x.55x.54x.49x.47x.47x.48x.44x.45x
Long Term Debt40,152,000,000$39,882,000,000$39,722,000,000$42,868,000,000$42,688,000,000$42,658,000,000$44,928,000,000$41,946,000,000$41,990,000,000$41,965,000,000$44,119,000,000$45,374,000,000$47,032,000,000$48,177,000,000$48,260,000,000$50,039,000,000$50,074,000,000$50,007,000,000$55,136,000,000$57,055,000,000$59,578,000,000$62,862,000,000$63,361,000,000$66,478,000,000$66,662,000,000$66,585,000,000$69,653,000,000$69,733,000,000$72,242,000,000$73,480,000,000$73,348,000,000$76,255,000,000$76,073,000,000$76,222,000,000$59,306,000,000$60,154,000,000$40,557,000,000$40,896,000,000$40,679,000,000$27,819,000,000$27,808,000,000$27,644,000,000$18,260,000,000$18,472,000,000$20,645,000,000$20,679,000,000$20,676,000,000$
Long Term Debt QoQ270,000,000$160,000,000$(3,146,000,000$)180,000,000$30,000,000$(2,270,000,000$)2,982,000,000$(44,000,000$)25,000,000$(2,154,000,000$)(1,255,000,000$)(1,658,000,000$)(1,145,000,000$)(83,000,000$)(1,779,000,000$)(35,000,000$)67,000,000$(5,129,000,000$)(1,919,000,000$)(2,523,000,000$)(3,284,000,000$)(499,000,000$)(3,117,000,000$)(184,000,000$)77,000,000$(3,068,000,000$)(80,000,000$)(2,509,000,000$)(1,238,000,000$)132,000,000$(2,907,000,000$)182,000,000$(149,000,000$)16,916,000,000$(848,000,000$)19,597,000,000$(339,000,000$)217,000,000$12,860,000,000$11,000,000$164,000,000$9,384,000,000$(212,000,000$)(2,173,000,000$)(34,000,000$)3,000,000$8,044,000,000$
Long Term Debt YoY(2,536,000,000$)(2,776,000,000$)(5,206,000,000$)922,000,000$698,000,000$693,000,000$809,000,000$(3,428,000,000$)(5,042,000,000$)(6,212,000,000$)(4,141,000,000$)(4,665,000,000$)(3,042,000,000$)(1,830,000,000$)(6,876,000,000$)(7,016,000,000$)(9,504,000,000$)(12,855,000,000$)(8,225,000,000$)(9,423,000,000$)(7,084,000,000$)(3,723,000,000$)(6,292,000,000$)(3,255,000,000$)(5,580,000,000$)(6,895,000,000$)(3,695,000,000$)(6,522,000,000$)(3,831,000,000$)(2,742,000,000$)14,042,000,000$16,101,000,000$35,516,000,000$35,326,000,000$18,627,000,000$32,335,000,000$12,749,000,000$13,252,000,000$22,419,000,000$9,347,000,000$7,163,000,000$6,965,000,000$(2,416,000,000$)5,840,000,000$8,044,000,000$8,730,000,000$8,729,000,000$
Capital Lease Obligations22,861,000,000$22,924,000,000$21,862,000,000$20,370,000,000$19,077,000,000$17,882,000,000$16,942,000,000$16,025,000,000$15,137,000,000$14,639,000,000$14,285,000,000$13,884,000,000$13,717,000,000$13,516,000,000$12,900,000,000$12,099,000,000$11,591,000,000$11,148,000,000$10,741,000,000$9,497,000,000$9,287,000,000$8,805,000,000$8,788,000,000$8,210,000,000$7,703,000,000$7,433,000,000$7,104,000,000$7,024,000,000$6,967,000,000$7,133,000,000$6,983,000,000$7,020,000,000$6,795,000,000$0$
Interest Expenses701,000,000$800,000,000$909,000,000$525,000,000$482,000,000$496,000,000$490,000,000$500,000,000$496,000,000$503,000,000$525,000,000$539,000,000$553,000,000$633,000,000$571,000,000$589,000,000$686,000,000$614,000,000$654,000,000$637,000,000$669,000,000$671,000,000$672,000,000$674,000,000$672,000,000$691,000,000$698,000,000$672,000,000$655,000,000$609,000,000$521,000,000$437,000,000$345,000,000$340,000,000$309,000,000$249,000,000$247,000,000$211,000,000$162,000,000$161,000,000$169,000,000$175,000,000$135,000,000$
Cash and Cash Equivalents30,242,000,000$28,828,000,000$17,482,000,000$20,840,000,000$18,315,000,000$19,634,000,000$17,305,000,000$80,452,000,000$34,704,000,000$26,562,000,000$15,646,000,000$22,884,000,000$13,931,000,000$12,498,000,000$20,604,000,000$19,165,000,000$14,224,000,000$13,702,000,000$14,432,000,000$17,205,000,000$13,576,000,000$11,710,000,000$8,864,000,000$13,117,000,000$11,356,000,000$11,212,000,000$6,638,000,000$15,137,000,000$11,946,000,000$9,221,000,000$12,859,000,000$6,884,000,000$7,663,000,000$6,713,000,000$8,468,000,000$13,928,000,000$6,510,000,000$7,170,000,000$7,185,000,000$5,431,000,000$5,595,000,000$7,414,000,000$6,426,000,000$6,302,000,000$8,669,000,000$11,572,000,000$10,059,000,000$
Cash and Cash Equivalents QoQ1,414,000,000$11,346,000,000$(3,358,000,000$)2,525,000,000$(1,319,000,000$)2,329,000,000$(63,147,000,000$)45,748,000,000$8,142,000,000$10,916,000,000$(7,238,000,000$)8,953,000,000$1,433,000,000$(8,106,000,000$)1,439,000,000$4,941,000,000$522,000,000$(730,000,000$)(2,773,000,000$)3,629,000,000$1,866,000,000$2,846,000,000$(4,253,000,000$)1,761,000,000$144,000,000$4,574,000,000$(8,499,000,000$)3,191,000,000$2,725,000,000$(3,638,000,000$)5,975,000,000$(779,000,000$)950,000,000$(1,755,000,000$)(5,460,000,000$)7,418,000,000$(660,000,000$)(15,000,000$)1,754,000,000$(164,000,000$)(1,819,000,000$)988,000,000$124,000,000$(2,367,000,000$)(2,903,000,000$)1,513,000,000$6,036,000,000$
Cash and Cash Equivalents YoY11,927,000,000$9,194,000,000$177,000,000$(59,612,000,000$)(16,389,000,000$)(6,928,000,000$)1,659,000,000$57,568,000,000$20,773,000,000$14,064,000,000$(4,958,000,000$)3,719,000,000$(293,000,000$)(1,204,000,000$)6,172,000,000$1,960,000,000$648,000,000$1,992,000,000$5,568,000,000$4,088,000,000$2,220,000,000$498,000,000$2,226,000,000$(2,020,000,000$)(590,000,000$)1,991,000,000$(6,221,000,000$)8,253,000,000$4,283,000,000$2,508,000,000$4,391,000,000$(7,044,000,000$)1,153,000,000$(457,000,000$)1,283,000,000$8,497,000,000$915,000,000$(244,000,000$)759,000,000$(871,000,000$)(3,074,000,000$)(4,158,000,000$)(3,633,000,000$)2,279,000,000$4,865,000,000$6,332,000,000$4,042,000,000$
Interest Income