Valuation for NVDA - findataslice
 NVIDIA 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-Jul-272025-Apr-272025-Jan-262024-Oct-272024-Jul-282024-Apr-282024-Jan-282023-Oct-292023-Jul-302023-Apr-302023-Jan-292022-Oct-302022-Jul-312022-May-012022-Jan-302021-Oct-312021-Aug-012021-May-022021-Jan-312020-Oct-252020-Jul-262020-Apr-262020-Jan-262019-Oct-272019-Jul-282019-Apr-282019-Jan-272018-Oct-282018-Jul-292018-Apr-292018-Jan-282017-Oct-292017-Jul-302017-Apr-302017-Jan-292016-Oct-302016-Jul-312016-May-012016-Jan-312015-Oct-252015-Jul-262015-Apr-262015-Jan-252014-Oct-262014-Jul-272014-Apr-272014-Jan-26
Fiscal PeriodQ2-FY2026Q1-FY2026Q4-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-FY2014
Close Price of Common Stock185.01$186.54$157.98$108.53$134.20$121.50$123.43$902.84$495.23$434.99$422.93$277.83$146.15$121.49$151.74$272.75$294.10$207.15$800.38$534.11$522.43$541.38$379.60$263.16$235.25$174.01$164.20$179.51$133.38$281.12$236.94$232.39$193.59$178.70$
Market Cap of Common Stock4,495,621,500,000$4,532,922,000,000$3,854,712,000,000$2,648,010,000,000$3,286,558,000,000$2,980,395,000,000$303,637,800,000$2,257,100,000,000$1,223,218,100,000$1,074,425,300,000$1,044,637,100,000$686,227,750,000$359,529,000,000$302,510,100,000$379,350,000,000$684,602,500,000$735,250,000,000$517,875,000,000$498,636,740,000$331,148,200,000$323,384,170,000$334,031,460,000$233,454,000,000$161,053,920,000$143,973,000,000$105,972,090,000$99,997,800,000$108,783,060,000$81,361,800,000$170,920,960,000$143,863,308,090$140,511,408,842$117,247,256,161$107,250,607,200$
Market Cap of Common Stock QoQ%(.82%)17.59%45.57%(19.43%)10.27%881.56%(86.55%)84.52%13.85%2.85%52.23%90.87%18.85%(20.26%)(44.59%)(6.89%)41.97%3.86%50.58%2.40%(3.19%)43.08%44.95%11.86%35.86%5.97%(8.08%)33.70%(52.40%)18.81%2.39%19.84%9.32%
Market Cap of Common Stock YoY%36.79%52.09%1,169.51%17.32%168.68%177.39%(70.93%)228.91%240.23%255.17%175.38%.24%(51.10%)(41.59%)(23.92%)106.74%127.36%55.04%113.59%105.61%124.61%215.21%133.46%48.05%76.95%(38.00%)(30.49%)(22.58%)(30.61%)59.37%
Common Shares Outstanding24,300,000,00024,347,000,00024,388,000,00024,477,000,00024,508,000,00024,562,000,00024,598,000,00024,643,000,00024,662,000,00024,692,000,00024,731,000,00024,661,000,0002,468,000,0002,489,000,0002,504,000,00025,064,000,0002,502,000,0002,496,000,0002,491,000,0002,479,000,0002,475,000,0002,467,000,0002,461,000,0002,450,000,000612,000,000609,000,000609,000,0002,423,000,000611,000,000608,000,000607,000,000606,000,000600,171,277595,129,427588,632,086585,000,000535,002,186533,924,612541,641,088539,000,000539,081,160537,560,128549,840,211545,000,000541,915,105557,966,266554,241,412568,000,000
Common Shares Outstanding QoQ%(.19%)(.17%)(.36%)(.13%)(.22%)(.15%)(.18%)(.08%)(.12%)(.16%).28%899.23%(.84%)(.60%)(90.01%)901.76%.24%.20%.48%.16%.32%.24%.45%300.33%.49%.00%(74.87%)296.56%.49%.17%.17%.97%.85%1.10%.62%9.35%.20%(1.43%).49%(.02%).28%(2.23%).89%.57%(2.88%).67%(2.42%)(1.83%)
Common Shares Outstanding YoY%(.85%)(.88%)(.85%)(.67%)(.62%)(.53%)(.54%)(.07%)899.27%892.05%887.66%(1.61%)(1.36%)(.28%).52%911.05%1.09%1.18%1.22%1.18%304.41%305.09%304.11%1.11%.16%.16%.33%299.84%1.80%2.16%3.12%3.59%12.18%11.46%8.68%8.53%(.76%)(.68%)(1.49%)(1.10%)(.52%)(3.66%)(.79%)(4.05%)(6.34%)(3.45%)(10.02%)(7.94%)
Total Revenue TTM165,218,000,000$148,515,000,000$130,497,000,000$113,269,000,000$96,307,000,000$79,774,000,000$60,922,000,000$44,870,000,000$32,681,000,000$25,878,000,000$26,974,000,000$28,566,000,000$29,738,000,000$29,541,000,000$26,914,000,000$24,274,000,000$21,897,000,000$19,256,000,000$16,675,000,000$14,777,000,000$13,065,000,000$11,778,000,000$10,918,000,000$10,018,000,000$10,185,000,000$10,729,000,000$11,716,000,000$12,422,000,000$11,877,000,000$10,984,000,000$9,714,000,000$8,976,000,000$8,344,000,000$7,542,000,000$6,910,000,000$6,138,000,000$5,439,000,000$5,164,000,000$5,010,000,000$4,860,000,000$4,780,000,000$4,730,000,000$4,682,000,000$4,575,218,000$4,404,185,000$4,278,423,000$4,130,162,000$
Total Revenue46,743,000,000$44,062,000,000$39,331,000,000$35,082,000,000$30,040,000,000$26,044,000,000$22,103,000,000$18,120,000,000$13,507,000,000$7,192,000,000$6,051,000,000$5,931,000,000$6,704,000,000$8,288,000,000$7,643,000,000$7,103,000,000$6,507,000,000$5,661,000,000$5,003,000,000$4,726,000,000$3,866,000,000$3,080,000,000$3,105,000,000$3,014,000,000$2,579,000,000$2,220,000,000$2,205,000,000$3,181,000,000$3,123,000,000$3,207,000,000$2,911,000,000$2,636,000,000$2,230,000,000$1,937,000,000$2,173,000,000$2,004,000,000$1,428,000,000$1,305,000,000$1,401,000,000$1,305,000,000$1,153,000,000$1,151,000,000$1,251,000,000$1,225,000,000$1,103,000,000$1,103,000,000$1,144,218,000$
Total Revenue QoQ%6.09%12.03%12.11%16.78%15.34%17.83%21.98%34.15%87.81%18.86%2.02%(11.53%)(19.11%)8.44%7.60%9.16%14.94%13.15%5.86%22.25%25.52%(.81%)3.02%16.87%16.17%.68%(30.68%)1.86%(2.62%)10.17%10.43%18.21%15.13%(10.86%)8.43%40.34%9.43%(6.85%)7.36%13.18%.17%(7.99%)2.12%11.06%.00%(3.60%)8.56%
Total Revenue YoY%55.60%69.18%77.94%93.61%122.40%262.13%265.28%205.51%101.48%(13.22%)(20.83%)(16.50%)3.03%46.41%52.77%50.30%68.31%83.80%61.13%56.80%49.90%38.74%40.82%(5.25%)(17.42%)(30.78%)(24.25%)20.68%40.05%65.57%33.96%31.54%56.16%48.43%55.10%53.56%23.85%13.38%11.99%6.53%4.53%4.35%9.33%16.23%12.87%15.53%3.37%
Gross Margin72.42%60.52%73.03%74.56%75.15%78.35%75.97%73.95%70.05%64.63%63.35%53.57%43.48%65.53%65.41%65.20%64.78%64.11%63.08%62.63%58.85%65.07%64.90%63.57%59.75%58.38%54.74%60.39%63.24%64.48%61.87%59.52%58.39%59.37%59.96%59.03%57.84%57.55%56.46%56.17%54.99%56.73%55.88%55.27%56.12%54.76%54.12%
Earnings to Common Shareholders TTM86,597,000,000$76,774,000,000$72,880,000,000$63,074,000,000$53,008,000,000$42,597,000,000$29,759,000,000$18,888,000,000$10,325,000,000$4,793,000,000$4,368,000,000$5,957,000,000$7,741,000,000$9,459,000,000$9,753,000,000$8,207,000,000$7,079,000,000$5,327,000,000$4,332,000,000$3,825,000,000$3,388,000,000$3,318,000,000$2,795,000,000$2,412,000,000$2,743,000,000$3,292,000,000$4,142,000,000$4,693,000,000$4,301,000,000$3,784,000,000$3,047,000,000$2,584,000,000$2,288,000,000$1,965,000,000$1,666,000,000$1,218,000,000$923,000,000$688,000,000$614,000,000$600,000,000$526,000,000$628,000,000$631,000,000$584,917,000$530,651,000$499,099,000$439,990,000$
Earnings to Common Shareholders26,422,000,000$18,775,000,000$22,091,000,000$19,309,000,000$16,599,000,000$14,881,000,000$12,285,000,000$9,243,000,000$6,188,000,000$2,043,000,000$1,414,000,000$680,000,000$656,000,000$1,618,000,000$3,003,000,000$2,464,000,000$2,374,000,000$1,912,000,000$1,457,000,000$1,336,000,000$622,000,000$917,000,000$950,000,000$899,000,000$552,000,000$394,000,000$567,000,000$1,230,000,000$1,101,000,000$1,244,000,000$1,118,000,000$838,000,000$584,000,000$507,000,000$655,000,000$542,000,000$261,000,000$208,000,000$207,000,000$247,000,000$26,000,000$134,000,000$193,000,000$173,000,000$128,000,000$137,000,000$146,917,000$
Earnings to Common Shareholders QoQ%40.73%(15.01%)14.41%16.33%11.55%21.13%32.91%49.37%202.89%44.48%107.94%3.66%(59.46%)(46.12%)21.88%3.79%24.16%31.23%9.06%114.79%(32.17%)(3.47%)5.67%62.86%40.10%(30.51%)(53.90%)11.72%(11.50%)11.27%33.41%43.49%15.19%(22.60%)20.85%107.66%25.48%.48%(16.19%)850.00%(80.60%)(30.57%)11.56%35.16%(6.57%)(6.75%)23.74%
Earnings to Common Shareholders YoY%59.18%26.17%79.82%108.90%168.25%628.39%768.81%1,259.27%843.29%26.27%(52.91%)(72.40%)(72.37%)(15.38%)106.11%84.43%281.67%108.51%53.37%48.61%12.68%132.74%67.55%(26.91%)(49.86%)(68.33%)(49.28%)46.78%88.53%145.37%70.69%54.61%123.76%143.75%216.43%119.43%903.85%55.22%7.25%42.78%(79.69%)(2.19%)31.37%45.70%32.71%75.89%(15.55%)
Profit Margin56.53%42.61%56.17%55.04%55.26%57.14%55.58%51.01%45.81%28.41%23.37%11.47%9.79%19.52%39.29%34.69%36.48%33.78%29.12%28.27%16.09%29.77%30.60%29.83%21.40%17.75%25.71%38.67%35.26%38.79%38.41%31.79%26.19%26.17%30.14%27.05%18.28%15.94%14.78%18.93%2.26%11.64%15.43%14.12%11.61%12.42%12.84%
Equity to Common Shareholders100,131,000,000$83,843,000,000$79,327,000,000$65,899,000,000$58,157,000,000$49,142,000,000$42,978,000,000$33,265,000,000$27,501,000,000$24,520,000,000$22,101,000,000$21,349,000,000$23,851,000,000$26,320,000,000$26,612,000,000$23,798,000,000$21,147,000,000$18,774,000,000$16,893,000,000$15,334,000,000$13,914,000,000$13,099,000,000$12,204,000,000$11,214,000,000$10,336,000,000$9,704,000,000$9,342,000,000$9,475,000,000$8,795,000,000$7,717,000,000$7,471,000,000$6,352,000,000$5,973,000,000$6,132,000,000$5,762,000,000$5,324,000,000$4,480,000,000$4,196,000,000$4,469,000,000$4,465,000,000$4,185,000,000$4,556,000,000$4,418,000,000$4,204,593,000$4,304,786,000$4,166,985,000$4,455,000,000$
Equity to Common Shareholders QoQ16,288,000,000$4,516,000,000$13,428,000,000$7,742,000,000$9,015,000,000$6,164,000,000$9,713,000,000$5,764,000,000$2,981,000,000$2,419,000,000$752,000,000$(2,502,000,000$)(2,469,000,000$)(292,000,000$)2,814,000,000$2,651,000,000$2,373,000,000$1,881,000,000$1,559,000,000$1,420,000,000$815,000,000$895,000,000$990,000,000$878,000,000$632,000,000$362,000,000$(133,000,000$)680,000,000$1,078,000,000$246,000,000$1,119,000,000$379,000,000$(159,000,000$)370,000,000$438,000,000$844,000,000$284,000,000$(273,000,000$)4,000,000$280,000,000$(371,000,000$)138,000,000$213,407,000$(100,193,000$)137,801,000$(289,413,000$)134,353,000$
Equity to Common Shareholders QoQ%19.43%5.69%20.38%13.31%18.35%14.34%29.20%20.96%12.16%10.95%3.52%(10.49%)(9.38%)(1.10%)11.83%12.54%12.64%11.14%10.17%10.21%6.22%7.33%8.83%8.50%6.51%3.88%(1.40%)7.73%13.97%3.29%17.62%6.35%(2.59%)6.42%8.23%18.84%6.77%(6.11%).09%6.69%(8.14%)3.12%5.08%(2.33%)3.31%(6.49%)3.11%
Equity to Common Shareholders YoY41,974,000,000$34,701,000,000$36,349,000,000$32,634,000,000$30,656,000,000$24,622,000,000$20,877,000,000$11,916,000,000$3,650,000,000$(1,800,000,000$)(4,511,000,000$)(2,449,000,000$)2,704,000,000$7,546,000,000$9,719,000,000$8,464,000,000$7,233,000,000$5,675,000,000$4,689,000,000$4,120,000,000$3,578,000,000$3,395,000,000$2,862,000,000$1,739,000,000$1,541,000,000$1,987,000,000$1,871,000,000$3,123,000,000$2,822,000,000$1,585,000,000$1,709,000,000$1,028,000,000$1,493,000,000$1,936,000,000$1,293,000,000$859,000,000$295,000,000$(360,000,000$)51,000,000$260,407,000$(119,786,000$)389,015,000$(38,398,000$)(116,054,000$)132,613,000$(657,951,000$)(372,000,000$)
Equity to Common Shareholders YoY%72.17%70.61%84.58%98.10%111.47%100.42%94.46%55.82%15.30%(6.84%)(16.95%)(10.29%)12.79%40.19%57.53%55.20%51.98%43.32%38.42%36.74%34.62%34.99%30.64%18.35%17.52%25.75%25.04%49.17%47.25%25.85%29.66%19.31%33.33%46.14%28.93%19.24%7.05%(7.90%)1.15%6.19%(2.78%)9.34%(.86%)(2.69%)3.18%(13.64%)(7.71%)
Dividends Paid244,000,000$244,000,000$245,000,000$245,000,000$246,000,000$98,000,000$99,000,000$99,000,000$99,000,000$99,000,000$98,000,000$100,000,000$100,000,000$100,000,000$101,000,000$100,000,000$100,000,000$99,000,000$99,000,000$99,000,000$99,000,000$98,000,000$98,000,000$98,000,000$97,000,000$97,000,000$98,000,000$91,000,000$91,000,000$91,000,000$91,000,000$84,000,000$84,000,000$82,000,000$76,000,000$61,000,000$62,000,000$62,000,000$61,000,000$53,000,000$52,000,000$46,000,000$46,000,000$46,000,000$47,000,000$47,000,000$47,993,000$
Additional Paid-In Capital QoQ(275,000,000$)238,000,000$(584,000,000$)(294,000,000$)(536,000,000$)(458,000,000$)118,000,000$362,000,000$176,000,000$482,000,000$406,000,000$597,000,000$345,000,000$238,000,000$(80,000,000$)720,000,000$465,000,000$561,000,000$418,000,000$473,000,000$474,000,000$309,000,000$221,000,000$281,000,000$226,000,000$266,000,000$160,000,000$210,000,000$135,000,000$195,000,000$132,000,000$171,000,000$112,000,000$228,000,000$127,000,000$173,000,000$190,000,000$48,000,000$0$232,000,000$(48,000,000$)131,000,000$71,901,000$100,357,000$190,602,000$8,798,000$75,453,000$
Treasury Stock12,038,000,000$11,604,000,000$11,242,000,000$10,756,000,000$10,530,000,000$10,232,000,000$10,036,000,000$9,814,000,000$9,726,000,000$9,524,000,000$9,474,000,000$9,263,000,000$8,489,000,000$7,821,000,000$7,755,000,000$6,650,000,000$6,614,000,000$6,070,000,000$5,297,000,000$5,039,000,000$4,783,000,000$4,608,000,000$4,508,000,000$4,048,000,000$3,912,000,000$3,765,000,000$3,476,000,000$3,395,000,000$3,390,985,000$3,058,149,000$2,926,789,000$2,537,295,000$
Treasury Stock QoQ434,000,000$362,000,000$486,000,000$226,000,000$298,000,000$196,000,000$222,000,000$88,000,000$202,000,000$50,000,000$211,000,000$774,000,000$668,000,000$66,000,000$1,105,000,000$36,000,000$544,000,000$773,000,000$258,000,000$256,000,000$175,000,000$100,000,000$460,000,000$136,000,000$147,000,000$289,000,000$81,000,000$4,015,000$332,836,000$131,360,000$389,494,000$37,305,000$
Price to Sales27.21x27.44x23.33x17.83x25.18x26.31x3.15x28.29x20.08x23.95x31.96x26.52x13.33x10.59x12.76x23.17x27.32x21.33x22.77x17.20x19.39x22.60x17.87x13.67x13.19x10.58x9.82x10.14x6.94x13.76x12.11x12.79x12.07x11.95x
Price to Earnings51.91x52.35x44.51x34.49x45.10x47.25x5.73x52.99x41.10x56.88x101.18x143.17x82.31x50.78x49.01x72.38x75.39x63.10x70.44x62.16x74.65x87.33x68.91x48.54x51.51x43.94x36.46x33.04x19.64x36.42x33.45x37.13x38.48x41.51x
Price to Book44.90x45.27x38.50x31.58x41.43x45.23x5.22x45.93x28.46x32.30x37.99x27.99x16.27x14.17x15.90x26.01x27.63x21.76x23.58x17.64x19.14x21.78x16.78x12.30x11.80x9.45x9.67x11.21x8.71x18.04x16.36x18.21x15.69x16.88x
Goodwill5,755,000,000$5,498,000,000$5,188,000,000$4,724,000,000$4,622,000,000$4,453,000,000$4,430,000,000$4,430,000,000$4,430,000,000$4,430,000,000$4,372,000,000$4,372,000,000$4,372,000,000$4,365,000,000$4,349,000,000$4,302,000,000$4,193,000,000$4,193,000,000$4,193,000,000$4,193,000,000$4,193,000,000$628,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$618,000,000$643,179,000$643,179,000$643,179,000$643,179,000$
Goodwill QoQ%4.67%5.98%9.82%2.21%3.80%.52%.00%.00%.00%1.33%.00%.00%.16%.37%1.09%2.60%.00%.00%.00%.00%567.68%1.62%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%(3.92%).00%.00%.00%.00%
Goodwill YoY%24.51%23.47%17.11%6.64%4.33%.52%1.33%1.33%1.33%1.49%.53%1.63%4.27%4.10%3.72%2.60%.00%567.68%578.48%578.48%578.48%1.62%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%.00%(3.92%)(3.92%)(3.92%)(3.92%).00%.34%.34%.34%
Other Intangible Assets755,000,000$769,000,000$807,000,000$838,000,000$952,000,000$986,000,000$1,112,000,000$1,251,000,000$1,395,000,000$1,541,000,000$1,676,000,000$1,850,000,000$2,036,000,000$2,211,000,000$2,339,000,000$2,454,000,000$2,478,000,000$2,613,000,000$2,737,000,000$2,861,000,000$2,854,000,000$80,000,000$49,000,000$43,000,000$49,000,000$54,000,000$45,000,000$49,000,000$51,000,000$55,000,000$52,000,000$63,000,000$76,000,000$90,000,000$104,000,000$120,000,000$138,000,000$155,000,000$166,000,000$172,000,000$190,000,000$205,000,000$222,000,000$241,301,000$260,613,000$277,530,000$296,012,000$
Other Intangible Assets QoQ(14,000,000$)(38,000,000$)(31,000,000$)(114,000,000$)(34,000,000$)(126,000,000$)(139,000,000$)(144,000,000$)(146,000,000$)(135,000,000$)(174,000,000$)(186,000,000$)(175,000,000$)(128,000,000$)(115,000,000$)(24,000,000$)(135,000,000$)(124,000,000$)(124,000,000$)7,000,000$2,774,000,000$31,000,000$6,000,000$(6,000,000$)(5,000,000$)9,000,000$(4,000,000$)(2,000,000$)(4,000,000$)3,000,000$(11,000,000$)(13,000,000$)(14,000,000$)(14,000,000$)(16,000,000$)(18,000,000$)(17,000,000$)(11,000,000$)(6,000,000$)(18,000,000$)(15,000,000$)(17,000,000$)(19,301,000$)(19,312,000$)(16,917,000$)(18,482,000$)(24,577,000$)
Amortization of Intangible Assets84,000,000$159,000,000$155,000,000$149,000,000$146,000,000$143,000,000$143,000,000$144,000,000$146,000,000$181,000,000$181,000,000$182,000,000$182,000,000$155,000,000$145,000,000$518,000,000$138,000,000$137,000,000$147,000,000$174,000,000$284,000,000$7,000,000$6,000,000$6,000,000$6,000,000$7,000,000$5,000,000$7,000,000$6,000,000$11,000,000$13,000,000$13,000,000$14,000,000$15,000,000$15,000,000$18,000,000$18,000,000$17,000,000$17,000,000$18,000,000$19,000,000$19,000,000$19,000,000$19,000,000$19,000,000$19,000,000$17,400,000$
Forward Price to Sales MRQ24.04x24.24x20.62x15.02x20.89x21.24x2.53x21.67x13.84x14.82x19.34x23.85x14.85x12.75x14.15x20.65x24.05x18.23x19.16x14.62x16.16x17.67x15.10x13.07x11.59x8.79x9.69x12.25x9.22x13.43x11.52x10.95x10.07x10.17x
Forward Price to Earnings MRQ42.54x42.89x36.47x35.26x37.19x38.59x4.57x37.92x24.89x29.06x42.20x83.97x63.57x111.22x144.57x105.78x61.21x52.54x52.51x43.30x55.49x62.51x93.83x43.91x37.89x29.47x45.29x69.02x35.87x34.74x32.67x28.24x26.22x32.00x
Total Assets140,740,000,000$125,254,000,000$111,601,000,000$96,013,000,000$85,227,000,000$77,072,000,000$65,728,000,000$54,148,000,000$49,555,000,000$44,460,000,000$41,182,000,000$40,488,000,000$43,476,000,000$45,212,000,000$44,187,000,000$40,632,000,000$38,650,000,000$30,796,000,000$28,791,000,000$26,881,000,000$25,180,000,000$23,254,000,000$17,315,000,000$15,810,000,000$14,775,000,000$14,021,000,000$13,292,000,000$13,657,000,000$12,882,000,000$11,460,000,000$11,241,000,000$9,830,000,000$9,402,000,000$9,410,000,000$9,841,000,000$9,612,000,000$7,461,000,000$7,108,000,000$7,370,000,000$7,174,000,000$6,979,000,000$7,291,000,000$7,201,000,000$6,885,869,000$6,933,719,000$6,864,663,000$7,250,894,000$
Total Assets QoQ15,486,000,000$13,653,000,000$15,588,000,000$10,786,000,000$8,155,000,000$11,344,000,000$11,580,000,000$4,593,000,000$5,095,000,000$3,278,000,000$694,000,000$(2,988,000,000$)(1,736,000,000$)1,025,000,000$3,555,000,000$1,982,000,000$7,854,000,000$2,005,000,000$1,910,000,000$1,701,000,000$1,926,000,000$5,939,000,000$1,505,000,000$1,035,000,000$754,000,000$729,000,000$(365,000,000$)775,000,000$1,422,000,000$219,000,000$1,411,000,000$428,000,000$(8,000,000$)(431,000,000$)229,000,000$2,151,000,000$353,000,000$(262,000,000$)196,000,000$195,000,000$(312,000,000$)90,000,000$315,131,000$(47,850,000$)69,056,000$(386,231,000$)1,539,521,000$
Total Assets YoY55,513,000,000$48,182,000,000$45,873,000,000$41,865,000,000$35,672,000,000$32,612,000,000$24,546,000,000$13,660,000,000$6,079,000,000$(752,000,000$)(3,005,000,000$)(144,000,000$)4,826,000,000$14,416,000,000$15,396,000,000$13,751,000,000$13,470,000,000$7,542,000,000$11,476,000,000$11,071,000,000$10,405,000,000$9,233,000,000$4,023,000,000$2,153,000,000$1,893,000,000$2,561,000,000$2,051,000,000$3,827,000,000$3,480,000,000$2,050,000,000$1,400,000,000$218,000,000$1,941,000,000$2,302,000,000$2,471,000,000$2,438,000,000$482,000,000$(183,000,000$)169,000,000$288,131,000$45,281,000$426,337,000$(49,894,000$)1,174,496,000$1,364,127,000$585,136,000$838,649,000$
Total Liabilities40,609,000,000$41,411,000,000$32,274,000,000$30,114,000,000$27,070,000,000$27,930,000,000$22,750,000,000$20,883,000,000$22,054,000,000$19,940,000,000$19,081,000,000$19,139,000,000$19,625,000,000$18,892,000,000$17,575,000,000$16,834,000,000$17,503,000,000$12,022,000,000$11,898,000,000$11,547,000,000$11,266,000,000$10,155,000,000$5,111,000,000$4,596,000,000$4,439,000,000$4,317,000,000$3,950,000,000$4,182,000,000$4,087,000,000$3,743,000,000$3,770,000,000$3,477,000,000$3,427,000,000$3,271,000,000$4,048,000,000$4,243,000,000$2,909,000,000$2,833,000,000$2,814,000,000$2,709,000,000$2,794,000,000$2,735,000,000$2,783,000,000$2,681,276,000$2,628,933,000$2,697,678,000$2,795,894,000$
Total Liabilities QoQ(802,000,000$)9,137,000,000$2,160,000,000$3,044,000,000$(860,000,000$)5,180,000,000$1,867,000,000$(1,171,000,000$)2,114,000,000$859,000,000$(58,000,000$)(486,000,000$)733,000,000$1,317,000,000$741,000,000$(669,000,000$)5,481,000,000$124,000,000$351,000,000$281,000,000$1,111,000,000$5,044,000,000$515,000,000$157,000,000$122,000,000$367,000,000$(232,000,000$)95,000,000$344,000,000$(27,000,000$)293,000,000$50,000,000$156,000,000$(777,000,000$)(195,000,000$)1,334,000,000$76,000,000$19,000,000$105,000,000$(85,000,000$)59,000,000$(48,000,000$)101,724,000$52,343,000$(68,745,000$)(96,818,000$)1,405,168,000$
Total Liabilities YoY13,539,000,000$13,481,000,000$9,524,000,000$9,231,000,000$5,016,000,000$7,990,000,000$3,669,000,000$1,744,000,000$2,429,000,000$1,048,000,000$1,506,000,000$2,305,000,000$2,122,000,000$6,870,000,000$5,677,000,000$5,287,000,000$6,237,000,000$1,867,000,000$6,787,000,000$6,951,000,000$6,827,000,000$5,838,000,000$1,161,000,000$414,000,000$352,000,000$574,000,000$180,000,000$705,000,000$660,000,000$472,000,000$(278,000,000$)(766,000,000$)518,000,000$438,000,000$1,234,000,000$1,534,000,000$115,000,000$98,000,000$31,000,000$27,724,000$165,067,000$37,322,000$(11,496,000$)1,290,550,000$1,231,514,000$1,243,087,000$1,210,649,000$
Current Ratio4.21x3.39x4.44x4.10x4.27x3.53x4.17x3.59x2.79x3.43x3.52x3.39x3.62x5.32x6.65x7.14x5.80x4.53x4.09x3.92x6.09x10.29x7.67x8.42x8.65x8.98x7.94x7.08x7.41x8.54x8.03x8.26x7.82x8.26x4.77x4.07x2.56x2.44x2.57x6.82x5.99x6.60x6.38x5.72x6.19x5.87x5.95x
Total Current Assets102,219,000,000$89,935,000,000$80,126,000,000$67,640,000,000$59,633,000,000$53,729,000,000$44,345,000,000$32,658,000,000$28,797,000,000$24,883,000,000$23,073,000,000$23,223,000,000$27,418,000,000$29,575,000,000$28,829,000,000$25,806,000,000$25,806,000,000$18,127,000,000$16,055,000,000$14,393,000,000$14,681,000,000$19,584,000,000$13,690,000,000$12,420,000,000$11,391,000,000$10,629,000,000$10,557,000,000$11,386,000,000$10,831,000,000$9,448,000,000$9,255,000,000$8,479,000,000$8,070,000,000$8,116,000,000$8,536,000,000$8,307,000,000$6,156,000,000$5,790,000,000$6,053,000,000$5,834,000,000$5,608,000,000$5,832,000,000$5,713,000,000$5,341,109,000$5,377,586,000$5,273,798,000$5,624,711,000$
Total Current Assets QoQ12,284,000,000$9,809,000,000$12,486,000,000$8,007,000,000$5,904,000,000$9,384,000,000$11,687,000,000$3,861,000,000$3,914,000,000$1,810,000,000$(150,000,000$)(4,195,000,000$)(2,157,000,000$)746,000,000$3,023,000,000$0$7,679,000,000$2,072,000,000$1,662,000,000$(288,000,000$)(4,903,000,000$)5,894,000,000$1,270,000,000$1,029,000,000$762,000,000$72,000,000$(829,000,000$)555,000,000$1,383,000,000$193,000,000$776,000,000$409,000,000$(46,000,000$)(420,000,000$)229,000,000$2,151,000,000$366,000,000$(263,000,000$)219,000,000$226,000,000$(224,000,000$)119,000,000$371,891,000$(36,477,000$)103,788,000$(350,913,000$)1,574,870,000$
Total Current Liabilities24,257,000,000$26,542,000,000$18,047,000,000$16,479,000,000$13,969,000,000$15,223,000,000$10,631,000,000$9,101,000,000$10,334,000,000$7,260,000,000$6,563,000,000$6,855,000,000$7,573,000,000$5,562,000,000$4,335,000,000$3,612,000,000$4,448,000,000$4,004,000,000$3,925,000,000$3,669,000,000$2,410,000,000$1,903,000,000$1,784,000,000$1,475,000,000$1,317,000,000$1,183,000,000$1,329,000,000$1,608,000,000$1,462,000,000$1,106,000,000$1,153,000,000$1,027,000,000$1,032,000,000$983,000,000$1,788,000,000$2,041,000,000$2,407,000,000$2,377,000,000$2,351,000,000$855,000,000$936,000,000$883,000,000$896,000,000$933,907,000$868,729,000$897,945,000$945,496,000$
Total Current Liabilities QoQ(2,285,000,000$)8,495,000,000$1,568,000,000$2,510,000,000$(1,254,000,000$)4,592,000,000$1,530,000,000$(1,233,000,000$)3,074,000,000$697,000,000$(292,000,000$)(718,000,000$)2,011,000,000$1,227,000,000$723,000,000$(836,000,000$)444,000,000$79,000,000$256,000,000$1,259,000,000$507,000,000$119,000,000$309,000,000$158,000,000$134,000,000$(146,000,000$)(279,000,000$)146,000,000$356,000,000$(47,000,000$)126,000,000$(5,000,000$)49,000,000$(805,000,000$)(253,000,000$)(366,000,000$)30,000,000$26,000,000$1,496,000,000$(81,000,000$)53,000,000$(13,000,000$)(37,907,000$)65,178,000$(29,216,000$)(47,551,000$)(40,431,000$)
Debt to Asset Ratio.29x.33x.29x.31x.32x.36x.35x.39x.45x.45x.46x.47x.45x.42x.40x.41x.45x.39x.41x.43x.45x.44x.30x.29x.30x.31x.30x.31x.32x.33x.34x.35x.36x.35x.41x.44x.39x.40x.38x.38x.40x.38x.39x.39x.38x.39x.39x
Long Term Debt8,466,000,000$8,464,000,000$8,463,000,000$8,462,000,000$8,461,000,000$8,460,000,000$8,459,000,000$8,457,000,000$8,456,000,000$9,704,000,000$9,703,000,000$9,701,000,000$9,700,000,000$10,947,000,000$10,946,000,000$10,944,000,000$10,943,000,000$5,964,000,000$5,964,000,000$5,963,000,000$6,960,000,000$6,959,000,000$1,991,000,000$1,990,000,000$1,989,000,000$1,988,000,000$1,988,000,000$1,987,000,000$1,987,000,000$1,986,000,000$1,985,000,000$1,985,000,000$1,984,000,000$1,984,000,000$1,983,000,000$1,982,000,000$0$1,406,000,000$1,399,000,000$1,391,000,000$1,384,000,000$1,377,259,000$1,370,249,000$1,363,276,000$1,356,375,000$
Long Term Debt QoQ2,000,000$1,000,000$1,000,000$1,000,000$1,000,000$1,000,000$2,000,000$1,000,000$(1,248,000,000$)1,000,000$2,000,000$1,000,000$(1,247,000,000$)1,000,000$2,000,000$1,000,000$4,979,000,000$0$1,000,000$(997,000,000$)1,000,000$4,968,000,000$1,000,000$1,000,000$1,000,000$0$1,000,000$0$1,000,000$1,000,000$0$1,000,000$0$1,000,000$1,000,000$(1,406,000,000$)7,000,000$8,000,000$7,000,000$6,741,000$7,010,000$6,973,000$6,901,000$
Long Term Debt YoY5,000,000$4,000,000$4,000,000$5,000,000$5,000,000$(1,244,000,000$)(1,244,000,000$)(1,244,000,000$)(1,244,000,000$)(1,243,000,000$)(1,243,000,000$)(1,243,000,000$)(1,243,000,000$)4,983,000,000$4,982,000,000$4,981,000,000$3,983,000,000$(995,000,000$)3,973,000,000$3,973,000,000$4,971,000,000$4,971,000,000$3,000,000$3,000,000$2,000,000$2,000,000$3,000,000$2,000,000$3,000,000$2,000,000$2,000,000$3,000,000$1,983,000,000$576,000,000$(1,384,000,000$)28,741,000$28,751,000$27,724,000$27,625,000$1,356,375,000$
Capital Lease Obligations2,132,000,000$1,821,000,000$1,807,000,000$1,763,000,000$1,554,000,000$1,527,000,000$1,347,000,000$1,321,000,000$1,249,000,000$1,126,000,000$1,078,000,000$954,000,000$888,000,000$899,000,000$885,000,000$883,000,000$848,000,000$775,000,000$755,000,000$720,000,000$735,000,000$619,000,000$652,000,000$558,000,000$567,000,000$500,000,000$
Interest Expenses64,000,000$63,000,000$63,000,000$65,000,000$66,000,000$64,000,000$65,000,000$65,000,000$68,000,000$61,000,000$62,000,000$60,000,000$53,000,000$53,000,000$53,000,000$54,000,000$25,000,000$13,000,000$13,000,000$13,000,000$13,000,000$14,000,000$15,000,000$14,000,000$15,000,000$15,000,000$15,000,000$15,000,000$16,000,000$19,000,000$16,000,000$12,000,000$12,000,000$12,000,000$12,000,000$12,000,000$12,000,000$11,000,000$11,000,000$12,000,000$11,000,000$7,492,000$
Cash and Cash Equivalents11,639,000,000$15,234,000,000$8,589,000,000$9,107,000,000$8,563,000,000$7,587,000,000$7,280,000,000$5,519,000,000$5,783,000,000$5,079,000,000$3,389,000,000$2,800,000,000$3,013,000,000$3,887,000,000$1,990,000,000$1,288,000,000$5,628,000,000$978,000,000$847,000,000$2,251,000,000$3,274,000,000$15,494,000,000$10,896,000,000$9,765,000,000$7,105,000,000$2,772,000,000$782,000,000$721,000,000$718,000,000$765,000,000$4,002,000,000$2,802,000,000$1,988,000,000$1,989,000,000$1,766,000,000$1,940,000,000$426,000,000$547,000,000$596,000,000$471,000,000$435,000,000$464,000,000$497,000,000$395,000,000$515,000,000$509,000,000$1,152,000,000$
Cash and Cash Equivalents QoQ(3,595,000,000$)6,645,000,000$(518,000,000$)544,000,000$976,000,000$307,000,000$1,761,000,000$(264,000,000$)704,000,000$1,690,000,000$589,000,000$(213,000,000$)(874,000,000$)1,897,000,000$702,000,000$(4,340,000,000$)4,650,000,000$131,000,000$(1,404,000,000$)(1,023,000,000$)(12,220,000,000$)4,598,000,000$1,131,000,000$2,660,000,000$4,333,000,000$1,990,000,000$61,000,000$3,000,000$(47,000,000$)(3,237,000,000$)1,200,000,000$814,000,000$(1,000,000$)223,000,000$(174,000,000$)1,514,000,000$(121,000,000$)(49,000,000$)125,000,000$36,000,000$(29,000,000$)(33,000,000$)102,000,000$(120,000,000$)6,000,000$(643,000,000$)589,916,000$
Cash and Cash Equivalents YoY3,076,000,000$7,647,000,000$1,309,000,000$3,588,000,000$2,780,000,000$2,508,000,000$3,891,000,000$2,719,000,000$2,770,000,000$1,192,000,000$1,399,000,000$1,512,000,000$(2,615,000,000$)2,909,000,000$1,143,000,000$(963,000,000$)2,354,000,000$(14,516,000,000$)(10,049,000,000$)(7,514,000,000$)(3,831,000,000$)12,722,000,000$10,114,000,000$9,044,000,000$6,387,000,000$2,007,000,000$(3,220,000,000$)(2,081,000,000$)(1,270,000,000$)(1,224,000,000$)2,236,000,000$862,000,000$1,562,000,000$1,442,000,000$1,170,000,000$1,469,000,000$(9,000,000$)83,000,000$99,000,000$76,000,000$(80,000,000$)(45,000,000$)(655,000,000$)(167,084,000$)(76,321,000$)(52,423,000$)419,214,000$
Interest Income592,000,000$515,000,000$511,000,000$472,000,000$444,000,000$359,000,000$294,000,000$234,000,000$187,000,000$150,000,000$115,000,000$88,000,000$46,000,000$18,000,000$9,000,000$7,000,000$6,000,000$6,000,000$7,000,000$7,000,000$13,000,000$31,000,000$41,000,000$45,000,000$47,000,000$44,000,000$42,000,000$37,000,000$32,000,000$25,000,000$21,000,000$17,000,000$15,000,000$16,000,000$17,000,000$14,000,000$12,000,000$12,000,000$11,000,000$9,000,000$9,000,000$9,000,000$8,000,000$7,000,000$7,000,000$6,000,000$4,037,000$