Valuation for TT - findataslice
 Trane Technologies plc
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 Stock422.91$422.20$437.46$336.88$369.54$388.52$328.64$300.48$244.04$202.87$191.21$184.03$167.96$144.98$129.89$152.75$202.04$172.78$184.19$165.74$145.24$121.35$89.04$82.58$
Market Cap of Common Stock94,102,857,898$93,945,984,570$97,561,457,342$75,559,139,952$83,155,318,333$87,677,398,148$74,388,464,567$68,230,661,868$55,531,869,079$46,335,058,440$43,605,792,709$42,156,621,642$38,681,261,900$33,594,383,288$30,376,126,447$35,672,943,400$47,992,617,563$41,054,031,704$44,048,579,314$39,517,172,738$34,875,743,526$29,045,627,073$21,297,877,869$19,687,157,305$
Market Cap of Common Stock QoQ%.17%(3.71%)29.12%(9.14%)(5.16%)17.86%9.03%22.87%19.85%6.26%3.44%8.99%15.14%10.60%(14.85%)(25.67%)16.90%(6.80%)11.47%13.31%20.07%36.38%8.18%
Market Cap of Common Stock YoY%13.17%7.15%31.15%10.74%49.74%89.23%70.59%61.85%43.56%37.93%43.55%18.18%(19.40%)(18.17%)(31.04%)(9.73%)37.61%41.34%106.82%100.73%
Common Shares Outstanding222,515,359247,200,000248,000,000249,000,000249,700,000250,400,000251,200,000251,700,000252,300,000252,800,000252,500,000253,300,000254,800,000256,200,000258,300,000259,700,000262,000,000262,700,000263,600,000263,300,000264,500,000263,800,000263,700,000262,800,000264,100,000265,900,000265,500,000266,400,000270,100,000269,800,000272,500,000274,000,000273,800,000273,600,000273,200,000271,700,000270,900,000270,400,000270,000,000269,000,000268,800,000268,700,000268,000,000266,300,000265,800,000268,100,000271,200,000282,700,000
Common Shares Outstanding QoQ%(9.99%)(.32%)(.40%)(.28%)(.28%)(.32%)(.20%)(.24%)(.20%).12%(.32%)(.59%)(.55%)(.81%)(.54%)(.88%)(.27%)(.34%).11%(.45%).27%.04%.34%(.49%)(.68%).15%(.34%)(1.37%).11%(.99%)(.55%).07%.07%.15%.55%.30%.19%.15%.37%.07%.04%.26%.64%.19%(.86%)(1.14%)(4.07%)(2.08%)
Common Shares Outstanding YoY%(10.89%)(1.28%)(1.27%)(1.07%)(1.03%)(.95%)(.52%)(.63%)(.98%)(1.33%)(2.25%)(2.46%)(2.75%)(2.47%)(2.01%)(1.37%)(.95%)(.42%)(.04%).19%.15%(.79%)(.68%)(1.35%)(2.22%)(1.45%)(2.57%)(2.77%)(1.35%)(1.39%)(.26%).85%1.07%1.18%1.19%1.00%.78%.63%.75%1.01%1.13%.22%(1.18%)(5.80%)(7.93%)(8.15%)(9.48%)(4.36%)
Total Revenue TTM20,750,100,000$20,311,100,000$19,838,100,000$19,388,200,000$18,829,900,000$18,227,200,000$17,677,500,000$17,327,200,000$16,816,200,000$16,301,900,000$15,991,600,000$15,487,100,000$14,835,000,000$14,474,300,000$14,136,400,000$13,746,200,000$13,521,900,000$12,831,000,000$12,454,700,000$12,459,300,000$12,434,700,000$12,913,500,000$13,075,900,000$10,462,900,000$11,022,900,000$11,763,000,000$12,343,800,000$15,391,200,000$15,030,800,000$14,581,500,000$14,197,600,000$13,938,300,000$13,835,600,000$13,615,400,000$13,508,900,000$13,475,900,000$13,395,000,000$13,307,000,000$13,300,700,000$13,215,400,000$13,113,500,000$13,056,200,000$12,891,300,000$12,749,700,000$12,578,900,000$12,434,400,000$12,350,500,000$
Total Revenue5,746,400,000$4,688,500,000$4,874,000,000$5,441,200,000$5,307,400,000$4,215,500,000$4,424,100,000$4,882,900,000$4,704,700,000$3,665,800,000$4,073,800,000$4,371,900,000$4,190,400,000$3,355,500,000$3,569,300,000$3,719,800,000$3,829,700,000$3,017,600,000$3,179,100,000$3,495,500,000$3,138,800,000$2,641,300,000$3,183,700,000$3,470,900,000$3,617,600,000$2,803,700,000$570,700,000$4,030,900,000$4,357,700,000$3,384,500,000$3,618,100,000$3,670,500,000$3,908,400,000$3,000,600,000$3,358,800,000$3,567,800,000$3,688,200,000$2,894,100,000$3,325,800,000$3,486,900,000$3,600,200,000$2,887,800,000$3,240,500,000$3,385,000,000$3,542,900,000$2,722,900,000$3,098,900,000$
Total Revenue QoQ%22.56%(3.81%)(10.42%)2.52%25.90%(4.72%)(9.40%)3.79%28.34%(10.02%)(6.82%)4.33%24.88%(5.99%)(4.05%)(2.87%)26.91%(5.08%)(9.05%)11.36%18.84%(17.04%)(8.28%)(4.06%)29.03%391.27%(85.84%)(7.50%)28.76%(6.46%)(1.43%)(6.09%)30.25%(10.67%)(5.86%)(3.26%)27.44%(12.98%)(4.62%)(3.15%)24.67%(10.88%)(4.27%)(4.46%)30.12%(12.13%)(3.59%)
Total Revenue YoY%8.27%11.22%10.17%11.43%12.81%15.00%8.60%11.69%12.27%9.25%14.13%17.53%9.42%11.20%12.27%6.42%22.01%14.25%(.14%).71%(13.24%)(5.79%)457.86%(13.89%)(16.98%)(17.16%)(84.23%)9.82%11.50%12.79%7.72%2.88%5.97%3.68%.99%2.32%2.44%.22%2.63%3.01%1.62%6.06%4.57%5.31%4.25%3.18%117.68%
Gross Margin37.60%35.78%100.00%36.29%36.47%34.63%100.00%33.96%33.68%31.19%100.00%32.77%31.58%29.47%100.00%32.37%33.18%31.59%29.82%32.46%31.17%28.11%28.80%31.82%31.92%29.05%15.91%32.56%31.98%28.49%29.73%32.17%32.12%29.14%30.12%32.37%32.04%29.47%30.34%31.76%30.71%27.74%30.22%31.26%31.13%28.21%28.53%
Earnings to Common Shareholders TTM2,856,000,000$2,736,500,000$2,567,900,000$2,467,900,000$2,322,200,000$2,153,100,000$2,023,900,000$1,958,700,000$1,880,300,000$1,803,400,000$1,756,500,000$1,635,200,000$1,493,000,000$1,448,400,000$1,423,400,000$1,350,300,000$1,345,200,000$1,119,300,000$854,900,000$906,300,000$964,500,000$1,181,800,000$1,410,900,000$1,368,800,000$1,425,100,000$1,417,100,000$1,337,600,000$1,543,500,000$1,395,400,000$1,305,900,000$1,302,600,000$1,041,500,000$1,051,900,000$1,440,900,000$1,476,200,000$1,510,900,000$1,434,400,000$765,700,000$664,600,000$686,600,000$677,000,000$904,100,000$931,800,000$724,000,000$598,600,000$609,800,000$618,800,000$
Earnings to Common Shareholders874,800,000$604,900,000$604,300,000$772,000,000$755,300,000$436,300,000$504,300,000$626,300,000$586,200,000$307,100,000$439,100,000$547,900,000$509,300,000$260,200,000$317,800,000$405,700,000$464,700,000$235,200,000$244,700,000$400,600,000$238,800,000$(29,200,000$)296,100,000$458,800,000$456,100,000$199,900,000$254,000,000$515,100,000$448,100,000$120,400,000$459,900,000$367,000,000$358,600,000$117,100,000$198,800,000$377,400,000$747,600,000$152,400,000$233,500,000$300,900,000$78,900,000$51,300,000$255,500,000$291,300,000$306,000,000$79,000,000$47,700,000$
Earnings to Common Shareholders QoQ%44.62%.10%(21.72%)2.21%73.12%(13.48%)(19.48%)6.84%90.88%(30.06%)(19.86%)7.58%95.73%(18.13%)(21.67%)(12.70%)97.58%(3.88%)(38.92%)67.76%917.81%(109.86%)(35.46%).59%128.16%(21.30%)(50.69%)14.95%272.18%(73.82%)25.31%2.34%206.23%(41.10%)(47.32%)(49.52%)390.55%(34.73%)(22.40%)281.37%53.80%(79.92%)(12.29%)(4.80%)287.34%65.62%(71.25%)
Earnings to Common Shareholders YoY%15.82%38.64%19.83%23.26%28.85%42.07%14.85%14.31%15.10%18.03%38.17%35.05%9.60%10.63%29.87%1.27%94.60%905.48%(17.36%)(12.69%)(47.64%)(114.61%)16.58%(10.93%)1.79%66.03%(44.77%)40.35%24.96%2.82%131.34%(2.76%)(52.03%)(23.16%)(14.86%)25.42%847.53%197.08%(8.61%)3.30%(74.22%)(35.06%)435.64%75.59%(3.53%)(10.23%)(79.75%)
Profit Margin15.22%12.90%12.40%14.19%14.23%10.35%11.40%12.83%12.46%8.38%10.78%12.53%12.15%7.75%8.90%10.91%12.13%7.79%7.70%11.46%7.61%(1.11%)9.30%13.22%12.61%7.13%44.51%12.78%10.28%3.56%12.71%10.00%9.18%3.90%5.92%10.58%20.27%5.27%7.02%8.63%2.19%1.78%7.89%8.61%8.64%2.90%1.54%
Equity to Common Shareholders7,834,200,000$7,491,000,000$7,457,400,000$7,591,500,000$6,947,300,000$6,889,700,000$6,995,200,000$6,681,800,000$6,258,800,000$6,036,100,000$6,088,600,000$5,858,300,000$5,723,500,000$5,998,600,000$6,255,900,000$6,475,100,000$6,457,300,000$6,296,700,000$6,407,700,000$6,366,700,000$5,936,900,000$5,772,600,000$7,267,600,000$7,237,600,000$7,130,500,000$6,885,800,000$7,022,700,000$7,308,100,000$6,787,100,000$7,080,700,000$7,140,300,000$6,776,200,000$6,721,600,000$6,583,800,000$6,643,800,000$6,764,100,000$6,414,400,000$5,792,800,000$5,816,700,000$5,738,400,000$5,827,600,000$5,724,200,000$5,987,400,000$6,274,100,000$6,382,300,000$6,285,200,000$7,068,900,000$
Equity to Common Shareholders QoQ343,200,000$33,600,000$(134,100,000$)644,200,000$57,600,000$(105,500,000$)313,400,000$423,000,000$222,700,000$(52,500,000$)230,300,000$134,800,000$(275,100,000$)(257,300,000$)(219,200,000$)17,800,000$160,600,000$(111,000,000$)41,000,000$429,800,000$164,300,000$(1,495,000,000$)30,000,000$107,100,000$244,700,000$(136,900,000$)(285,400,000$)521,000,000$(293,600,000$)(59,600,000$)364,100,000$54,600,000$137,800,000$(60,000,000$)(120,300,000$)349,700,000$621,600,000$(23,900,000$)78,300,000$(89,200,000$)103,400,000$(263,200,000$)(286,700,000$)(108,200,000$)97,100,000$(783,700,000$)(25,800,000$)
Equity to Common Shareholders QoQ%4.58%.45%(1.77%)9.27%.84%(1.51%)4.69%6.76%3.69%(.86%)3.93%2.36%(4.59%)(4.11%)(3.39%).28%2.55%(1.73%).64%7.24%2.85%(20.57%).42%1.50%3.55%(1.95%)(3.91%)7.68%(4.15%)(.84%)5.37%.81%2.09%(.90%)(1.78%)5.45%10.73%(.41%)1.36%(1.53%)1.81%(4.40%)(4.57%)(1.70%)1.55%(11.09%)(.36%)
Equity to Common Shareholders YoY886,900,000$601,300,000$462,200,000$909,700,000$688,500,000$853,600,000$906,600,000$823,500,000$535,300,000$37,500,000$(167,300,000$)(616,800,000$)(733,800,000$)(298,100,000$)(151,800,000$)108,400,000$520,400,000$524,100,000$(859,900,000$)(870,900,000$)(1,193,600,000$)(1,113,200,000$)244,900,000$(70,500,000$)343,400,000$(194,900,000$)(117,600,000$)531,900,000$65,500,000$496,900,000$496,500,000$12,100,000$307,200,000$791,000,000$827,100,000$1,025,700,000$586,800,000$68,600,000$(170,700,000$)(535,700,000$)(554,700,000$)(561,000,000$)(1,081,500,000$)(820,600,000$)(711,800,000$)(975,800,000$)(78,900,000$)
Equity to Common Shareholders YoY%12.77%8.73%6.61%13.62%11.00%14.14%14.89%14.06%9.35%.63%(2.67%)(9.53%)(11.36%)(4.73%)(2.37%)1.70%8.77%9.08%(11.83%)(12.03%)(16.74%)(16.17%)3.49%(.97%)5.06%(2.75%)(1.65%)7.85%.97%7.55%7.47%.18%4.79%13.66%14.22%17.87%10.07%1.20%(2.85%)(8.54%)(8.69%)(8.93%)(15.30%)(11.57%)(10.03%)(13.44%)(1.10%)
Dividends Paid220,600,000$217,500,000$188,700,000$194,500,000$195,200,000$192,400,000$171,400,000$177,000,000$175,000,000$173,200,000$153,200,000$161,700,000$161,400,000$158,400,000$139,200,000$145,000,000$148,100,000$143,700,000$127,000,000$139,200,000$127,400,000$132,000,000$128,500,000$128,700,000$131,700,000$137,000,000$128,600,000$135,000,000$134,700,000$122,600,000$112,400,000$121,700,000$102,200,000$109,600,000$103,300,000$90,200,000$80,300,000$88,900,000$76,200,000$79,900,000$82,700,000$73,800,000$70,100,000$67,800,000$78,100,000$69,600,000$64,200,000$
Additional Paid-In Capital QoQ46,800,000$20,100,000$(52,400,000$)21,100,000$(218,500,000$)(211,500,000$)24,500,000$20,400,000$30,900,000$39,000,000$43,500,000$34,300,000$31,600,000$13,800,000$24,100,000$22,300,000$39,200,000$40,600,000$26,300,000$26,100,000$44,700,000$(159,200,000$)(313,100,000$)
Treasury Stock1,719,300,000$1,719,300,000$1,719,300,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,400,000$1,719,300,000$1,719,300,000$1,719,400,000$1,613,800,000$1,277,900,000$952,500,000$702,700,000$702,600,000$702,600,000$702,700,000$452,600,000$435,900,000$202,500,000$202,500,000$202,500,000$800,000$
Treasury Stock QoQ0$0$(100,000$)0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$100,000$0$(100,000$)105,600,000$335,900,000$325,400,000$249,800,000$100,000$0$(100,000$)250,100,000$16,700,000$233,400,000$0$0$
Price to Sales4.54x4.53x4.70x3.72x4.19x4.52x3.95x3.74x3.14x2.67x2.59x2.59x2.42x2.17x2.05x2.46x3.39x2.99x3.26x3.08x2.80x2.33x1.71x1.52x
Price to Earnings32.95x32.89x34.16x27.61x32.38x35.53x32.03x31.69x27.44x23.66x23.19x23.38x22.02x20.54x20.35x24.63x33.72x30.40x32.75x35.31x40.80x32.05x22.08x16.66x
Price to Book12.01x11.99x12.45x10.09x11.15x11.55x10.71x9.90x7.94x6.93x6.97x6.98x6.35x5.73x5.31x5.95x7.67x6.34x6.82x6.28x5.44x4.56x3.59x3.41x
Goodwill6,446,100,000$6,358,300,000$6,127,900,000$6,214,300,000$6,057,700,000$6,059,700,000$6,095,300,000$5,719,100,000$5,747,500,000$5,522,600,000$5,503,700,000$5,370,300,000$5,456,600,000$5,496,400,000$5,504,800,000$5,310,100,000$5,334,100,000$5,311,200,000$5,342,800,000$5,144,300,000$5,090,700,000$5,082,300,000$5,125,700,000$6,712,800,000$6,859,600,000$5,968,600,000$5,099,200,000$5,989,000,000$6,001,100,000$6,118,900,000$5,935,700,000$5,851,200,000$5,779,400,000$5,694,100,000$5,658,400,000$5,769,100,000$5,763,700,000$5,784,400,000$5,730,200,000$5,762,900,000$5,772,500,000$433,500,000$5,389,800,000$5,447,000,000$5,527,600,000$5,533,300,000$5,540,600,000$
Goodwill QoQ%1.38%3.76%(1.39%)2.59%(.03%)(.58%)6.58%(.49%)4.07%.34%2.48%(1.58%)(.72%)(.15%)3.67%(.45%).43%(.59%)3.86%1.05%.17%(.85%)(23.64%)(2.14%)14.93%.15%(14.86%)(.20%)(1.93%)3.09%1.44%1.24%1.50%.63%(1.92%).09%(.36%).95%(.57%)(.17%)1,231.60%(91.96%)(1.05%)(1.46%)(.10%)(.13%)(8.60%)
Goodwill YoY%6.41%4.93%.54%8.66%5.40%9.73%10.75%6.50%5.33%.48%(.02%)1.13%2.30%3.49%3.03%3.22%4.78%4.50%4.24%(23.37%)(25.79%)(14.85%)(13.99%)12.09%14.31%(2.46%)(14.09%)2.36%3.84%7.46%4.90%1.42%.27%(1.56%)(1.25%).11%(.15%)1,234.35%6.32%5.80%4.43%(92.17%)(2.72%)(10.14%)(9.57%)(9.27%).87%
Other Intangible Assets3,308,900,000$3,340,300,000$3,308,200,000$3,364,600,000$3,351,600,000$3,390,900,000$3,439,800,000$3,337,700,000$3,388,900,000$3,231,400,000$3,264,000,000$3,241,100,000$3,282,500,000$3,271,300,000$3,305,600,000$3,198,400,000$3,227,400,000$3,256,900,000$3,286,400,000$3,233,000,000$3,257,300,000$3,289,000,000$3,323,600,000$4,174,400,000$4,230,300,000$3,608,500,000$3,634,700,000$3,679,700,000$3,704,900,000$3,756,300,000$3,742,900,000$3,740,900,000$3,750,600,000$3,758,000,000$3,785,100,000$3,835,200,000$3,866,200,000$3,903,100,000$3,926,100,000$3,968,900,000$4,008,600,000$4,031,300,000$3,783,900,000$3,819,400,000$3,856,300,000$3,888,700,000$3,922,000,000$
Other Intangible Assets QoQ(31,400,000$)32,100,000$(56,400,000$)13,000,000$(39,300,000$)(48,900,000$)102,100,000$(51,200,000$)157,500,000$(32,600,000$)22,900,000$(41,400,000$)11,200,000$(34,300,000$)107,200,000$(29,000,000$)(29,500,000$)(29,500,000$)53,400,000$(24,300,000$)(31,700,000$)(34,600,000$)(850,800,000$)(55,900,000$)621,800,000$(26,200,000$)(45,000,000$)(25,200,000$)(51,400,000$)13,400,000$2,000,000$(9,700,000$)(7,400,000$)(27,100,000$)(50,100,000$)(31,000,000$)(36,900,000$)(23,000,000$)(42,800,000$)(39,700,000$)(22,700,000$)247,400,000$(35,500,000$)(36,900,000$)(32,400,000$)(33,300,000$)(177,100,000$)
Amortization of Intangible Assets45,200,000$47,100,000$45,700,000$45,300,000$44,800,000$44,900,000$42,800,000$45,400,000$42,100,000$34,900,000$37,100,000$35,800,000$36,000,000$33,800,000$32,900,000$29,000,000$30,900,000$30,800,000$25,900,000$29,900,000$29,600,000$30,300,000$29,400,000$29,100,000$29,100,000$29,100,000$11,700,000$34,700,000$35,200,000$35,200,000$33,900,000$33,400,000$32,400,000$32,300,000$32,900,000$33,000,000$33,200,000$32,900,000$37,600,000$36,700,000$41,100,000$37,000,000$31,400,000$32,200,000$32,300,000$32,300,000$32,300,000$
Forward Price to Sales MRQ4.09x4.09x4.24x4.03x4.27x4.03x3.50x4.05x3.14x2.37x2.32x2.87x2.37x1.92x1.81x2.66x3.36x2.76x2.88x3.27x2.74x2.08x1.70x1.86x
Forward Price to Earnings MRQ26.89x26.85x27.88x31.23x34.40x28.39x24.62x39.10x27.53x18.50x18.60x34.32x22.02x15.33x14.91x34.27x37.75x25.30x23.70x42.00x35.63x18.13x22.30x-
Total Assets20,990,500,000$20,117,400,000$20,146,700,000$20,903,700,000$20,199,200,000$19,341,200,000$19,391,900,000$18,903,200,000$18,906,500,000$17,897,400,000$18,081,600,000$17,739,800,000$17,680,800,000$17,636,900,000$18,059,800,000$18,202,200,000$18,369,400,000$17,824,800,000$18,156,700,000$17,939,400,000$17,223,600,000$17,635,600,000$20,492,300,000$20,306,900,000$20,667,600,000$19,781,000,000$17,914,900,000$18,304,500,000$18,377,900,000$18,365,100,000$18,173,300,000$17,722,800,000$17,773,500,000$17,259,500,000$17,397,400,000$17,719,900,000$17,430,500,000$16,952,500,000$16,717,600,000$17,824,100,000$17,886,800,000$17,409,000,000$17,298,500,000$16,865,600,000$17,159,400,000$16,774,000,000$17,658,100,000$
Total Assets QoQ873,100,000$(29,300,000$)(757,000,000$)704,500,000$858,000,000$(50,700,000$)488,700,000$(3,300,000$)1,009,100,000$(184,200,000$)341,800,000$59,000,000$43,900,000$(422,900,000$)(142,400,000$)(167,200,000$)544,600,000$(331,900,000$)217,300,000$715,800,000$(412,000,000$)(2,856,700,000$)185,400,000$(360,700,000$)886,600,000$1,866,100,000$(389,600,000$)(73,400,000$)12,800,000$191,800,000$450,500,000$(50,700,000$)514,000,000$(137,900,000$)(322,500,000$)289,400,000$478,000,000$234,900,000$(1,106,500,000$)(62,700,000$)477,800,000$110,500,000$432,900,000$(293,800,000$)385,400,000$(884,100,000$)(1,343,900,000$)
Total Assets YoY791,300,000$776,200,000$754,800,000$2,000,500,000$1,292,700,000$1,443,800,000$1,310,300,000$1,163,400,000$1,225,700,000$260,500,000$21,800,000$(462,400,000$)(688,600,000$)(187,900,000$)(96,900,000$)262,800,000$1,145,800,000$189,200,000$(2,335,600,000$)(2,367,500,000$)(3,444,000,000$)(2,145,400,000$)2,577,400,000$2,002,400,000$2,289,700,000$1,415,900,000$(258,400,000$)581,700,000$604,400,000$1,105,600,000$775,900,000$2,900,000$343,000,000$307,000,000$679,800,000$(104,200,000$)(456,300,000$)(456,500,000$)(580,900,000$)958,500,000$727,400,000$635,000,000$(359,600,000$)(2,136,400,000$)(3,114,300,000$)(1,819,300,000$)(824,000,000$)
Total Liabilities13,135,300,000$12,599,900,000$12,659,800,000$13,289,400,000$13,231,600,000$12,430,400,000$12,374,900,000$12,202,800,000$12,629,300,000$11,843,100,000$11,976,400,000$11,871,400,000$11,941,500,000$11,620,400,000$11,786,700,000$11,714,500,000$11,896,700,000$11,512,000,000$11,729,600,000$11,558,400,000$11,264,100,000$11,845,800,000$13,179,900,000$13,027,800,000$13,494,700,000$12,858,200,000$10,850,100,000$10,961,300,000$11,554,200,000$11,224,700,000$10,966,400,000$10,878,400,000$10,979,500,000$10,605,600,000$10,679,100,000$10,888,800,000$10,952,500,000$11,099,800,000$10,838,400,000$12,027,400,000$11,999,300,000$11,622,500,000$11,253,100,000$10,531,900,000$10,719,300,000$10,424,300,000$10,526,800,000$
Total Liabilities QoQ535,400,000$(59,900,000$)(629,600,000$)57,800,000$801,200,000$55,500,000$172,100,000$(426,500,000$)786,200,000$(133,300,000$)105,000,000$(70,100,000$)321,100,000$(166,300,000$)72,200,000$(182,200,000$)384,700,000$(217,600,000$)171,200,000$294,300,000$(581,700,000$)(1,334,100,000$)152,100,000$(466,900,000$)636,500,000$2,008,100,000$(111,200,000$)(592,900,000$)329,500,000$258,300,000$88,000,000$(101,100,000$)373,900,000$(73,500,000$)(209,700,000$)(63,700,000$)(147,300,000$)261,400,000$(1,189,000,000$)28,100,000$376,800,000$369,400,000$721,200,000$(187,400,000$)295,000,000$(102,500,000$)(1,288,600,000$)
Total Liabilities YoY(96,300,000$)169,500,000$284,900,000$1,086,600,000$602,300,000$587,300,000$398,500,000$331,400,000$687,800,000$222,700,000$189,700,000$156,900,000$44,800,000$108,400,000$57,100,000$156,100,000$632,600,000$(333,800,000$)(1,450,300,000$)(1,469,400,000$)(2,230,600,000$)(1,012,400,000$)2,329,800,000$2,066,500,000$1,940,500,000$1,633,500,000$(116,300,000$)82,900,000$574,700,000$619,100,000$287,300,000$(10,400,000$)27,000,000$(494,200,000$)(159,300,000$)(1,138,600,000$)(1,046,800,000$)(522,700,000$)(414,700,000$)1,495,500,000$1,280,000,000$1,198,200,000$726,300,000$(1,283,500,000$)(2,378,200,000$)(821,500,000$)(726,000,000$)
Current Ratio1.10x1.09x1.21x1.22x1.17x1.13x1.13x1.29x1.19x1.26x1.12x1.14x1.09x1.31x1.36x1.62x1.58x1.59x1.59x1.67x1.66x1.55x1.77x1.28x1.23x1.58x1.33x1.41x1.30x1.41x1.27x1.24x1.50x1.53x1.55x1.54x1.43x1.22x1.26x1.22x1.24x1.28x1.56x1.25x1.25x1.44x1.68x
Total Current Assets7,506,200,000$6,934,300,000$7,337,800,000$8,099,700,000$7,714,000,000$6,887,200,000$6,869,900,000$6,726,900,000$6,675,000,000$6,074,800,000$6,379,200,000$6,299,100,000$6,125,200,000$6,030,500,000$6,470,900,000$6,991,400,000$7,125,100,000$6,622,100,000$6,905,600,000$6,973,500,000$6,344,700,000$6,559,800,000$9,293,800,000$6,103,100,000$6,351,500,000$7,084,700,000$5,732,000,000$6,082,600,000$6,161,700,000$6,071,500,000$6,119,100,000$5,813,900,000$5,855,000,000$5,414,000,000$5,579,300,000$5,714,500,000$5,393,000,000$4,812,900,000$4,609,400,000$5,534,800,000$5,528,600,000$5,104,800,000$5,707,900,000$5,170,100,000$5,326,500,000$4,886,400,000$5,716,700,000$
Total Current Assets QoQ571,900,000$(403,500,000$)(761,900,000$)385,700,000$826,800,000$17,300,000$143,000,000$51,900,000$600,200,000$(304,400,000$)80,100,000$173,900,000$94,700,000$(440,400,000$)(520,500,000$)(133,700,000$)503,000,000$(283,500,000$)(67,900,000$)628,800,000$(215,100,000$)(2,734,000,000$)3,190,700,000$(248,400,000$)(733,200,000$)1,352,700,000$(350,600,000$)(79,100,000$)90,200,000$(47,600,000$)305,200,000$(41,100,000$)441,000,000$(165,300,000$)(135,200,000$)321,500,000$580,100,000$203,500,000$(925,400,000$)6,200,000$423,800,000$(603,100,000$)537,800,000$(156,400,000$)440,100,000$(830,300,000$)87,000,000$
Total Current Liabilities6,799,300,000$6,367,200,000$6,068,900,000$6,628,900,000$6,592,400,000$6,101,900,000$6,053,500,000$5,214,200,000$5,593,200,000$4,831,400,000$5,686,800,000$5,545,500,000$5,630,300,000$4,594,400,000$4,752,400,000$4,313,500,000$4,512,900,000$4,174,600,000$4,338,900,000$4,170,100,000$3,829,200,000$4,240,800,000$5,238,600,000$4,776,100,000$5,180,200,000$4,488,500,000$4,315,700,000$4,324,000,000$4,752,700,000$4,320,700,000$4,828,000,000$4,688,600,000$3,903,500,000$3,534,100,000$3,590,300,000$3,703,400,000$3,767,100,000$3,930,100,000$3,648,400,000$4,536,000,000$4,457,700,000$3,977,500,000$3,666,100,000$4,130,000,000$4,254,100,000$3,402,600,000$3,408,600,000$
Total Current Liabilities QoQ432,100,000$298,300,000$(560,000,000$)36,500,000$490,500,000$48,400,000$839,300,000$(379,000,000$)761,800,000$(855,400,000$)141,300,000$(84,800,000$)1,035,900,000$(158,000,000$)438,900,000$(199,400,000$)338,300,000$(164,300,000$)168,800,000$340,900,000$(411,600,000$)(997,800,000$)462,500,000$(404,100,000$)691,700,000$172,800,000$(8,300,000$)(428,700,000$)432,000,000$(507,300,000$)139,400,000$785,100,000$369,400,000$(56,200,000$)(113,100,000$)(63,700,000$)(163,000,000$)281,700,000$(887,600,000$)78,300,000$480,200,000$311,400,000$(463,900,000$)(124,100,000$)851,500,000$(6,000,000$)(440,000,000$)
Debt to Asset Ratio.63x.63x.63x.64x.66x.64x.64x.65x.67x.66x.66x.67x.68x.66x.65x.64x.65x.65x.65x.64x.65x.67x.64x.64x.65x.65x.61x.60x.63x.61x.60x.61x.62x.61x.61x.61x.63x.65x.65x.67x.67x.67x.65x.62x.62x.62x.60x
Long Term Debt3,920,400,000$3,919,600,000$4,318,100,000$4,317,100,000$4,316,200,000$3,978,700,000$3,977,900,000$4,476,300,000$4,476,600,000$4,481,800,000$3,788,300,000$3,787,500,000$3,786,700,000$4,492,600,000$4,491,700,000$4,490,700,000$4,489,800,000$4,496,300,000$4,496,500,000$4,494,200,000$4,618,200,000$4,624,800,000$4,922,900,000$4,921,900,000$4,920,600,000$5,226,500,000$3,740,700,000$3,739,800,000$3,738,900,000$3,745,500,000$2,957,000,000$2,955,900,000$3,704,500,000$3,711,100,000$3,709,400,000$3,708,900,000$3,724,800,000$3,714,600,000$3,713,600,000$3,734,600,000$3,734,600,000$3,741,700,000$3,741,700,000$2,646,600,000$2,646,500,000$3,152,300,000$3,153,500,000$
Long Term Debt QoQ800,000$(398,500,000$)1,000,000$900,000$337,500,000$800,000$(498,400,000$)(300,000$)(5,200,000$)693,500,000$800,000$800,000$(705,900,000$)900,000$1,000,000$900,000$(6,500,000$)(200,000$)2,300,000$(124,000,000$)(6,600,000$)(298,100,000$)1,000,000$1,300,000$(305,900,000$)1,485,800,000$900,000$900,000$(6,600,000$)788,500,000$1,100,000$(748,600,000$)(6,600,000$)1,700,000$500,000$(15,900,000$)10,200,000$1,000,000$(21,000,000$)0$(7,100,000$)0$1,095,100,000$100,000$(505,800,000$)(1,200,000$)(600,000$)
Long Term Debt YoY(395,800,000$)(59,100,000$)340,200,000$(159,200,000$)(160,400,000$)(503,100,000$)189,600,000$688,800,000$689,900,000$(10,800,000$)(703,400,000$)(703,200,000$)(703,100,000$)(3,700,000$)(4,800,000$)(3,500,000$)(128,400,000$)(128,500,000$)(426,400,000$)(427,700,000$)(302,400,000$)(601,700,000$)1,182,200,000$1,182,100,000$1,181,700,000$1,481,000,000$783,700,000$783,900,000$34,400,000$34,400,000$(752,400,000$)(753,000,000$)(20,300,000$)(3,500,000$)(4,200,000$)(25,700,000$)(9,800,000$)(27,100,000$)(28,100,000$)1,088,000,000$1,088,100,000$589,400,000$588,200,000$(507,500,000$)(508,600,000$)881,200,000$887,000,000$
Capital Lease Obligations445,200,000$446,300,000$459,300,000$566,400,000$563,700,000$565,800,000$531,600,000$
Interest Expenses57,400,000$58,100,000$59,900,000$63,000,000$57,500,000$58,100,000$57,400,000$57,900,000$61,600,000$57,600,000$55,900,000$55,800,000$55,900,000$56,000,000$56,000,000$57,700,000$59,300,000$60,700,000$61,900,000$62,400,000$61,300,000$63,100,000$63,400,000$63,900,000$64,500,000$51,000,000$49,300,000$48,500,000$50,300,000$72,900,000$53,800,000$53,900,000$54,100,000$54,000,000$53,800,000$54,500,000$56,500,000$56,700,000$56,300,000$55,800,000$55,800,000$55,100,000$68,000,000$52,300,000$53,000,000$52,000,000$53,400,000$
Cash and Cash Equivalents1,590,100,000$1,095,300,000$1,220,500,000$2,159,200,000$2,738,800,000$2,912,400,000$2,838,000,000$3,289,900,000$3,190,100,000$2,366,800,000$2,647,700,000$1,278,600,000$805,900,000$850,600,000$1,882,400,000$878,400,000$1,022,500,000$969,500,000$1,175,100,000$1,524,400,000$1,259,000,000$1,310,100,000$1,322,500,000$1,714,700,000$1,504,600,000$928,800,000$612,900,000$736,800,000$651,500,000$779,600,000$733,900,000$1,705,200,000$936,700,000$936,700,000$897,900,000$1,937,200,000$
Cash and Cash Equivalents QoQ(579,600,000$)(173,600,000$)74,400,000$(451,900,000$)99,800,000$823,300,000$(280,900,000$)1,369,100,000$472,700,000$(44,700,000$)(1,031,800,000$)1,004,000,000$(144,100,000$)53,000,000$(205,600,000$)(374,300,000$)265,400,000$(51,100,000$)(12,400,000$)(392,200,000$)210,100,000$575,800,000$315,900,000$(123,900,000$)85,300,000$(128,100,000$)45,700,000$(971,300,000$)768,500,000$0$38,800,000$(1,039,300,000$)1,027,000,000$
Cash and Cash Equivalents YoY494,800,000$(125,200,000$)(938,700,000$)(1,130,700,000$)(451,300,000$)545,600,000$190,300,000$2,011,300,000$2,384,200,000$1,516,200,000$765,300,000$400,200,000$(216,600,000$)(118,900,000$)707,300,000$(671,000,000$)(236,500,000$)(340,600,000$)(147,400,000$)(190,300,000$)(245,600,000$)381,300,000$709,600,000$977,900,000$853,100,000$149,200,000$(121,000,000$)(968,400,000$)(285,200,000$)(157,100,000$)(164,000,000$)(232,000,000$)26,500,000$(1,090,100,000$)238,700,000$1,228,800,000$
Interest Income900,000$400,000$3,200,000$(600,000$)100,000$100,000$2,600,000$3,600,000$2,700,000$2,300,000$1,300,000$3,100,000$2,600,000$800,000$2,600,000$2,000,000$2,800,000$2,500,000$2,400,000$2,900,000$3,800,000$3,000,000$3,600,000$2,800,000$3,300,000$