Aon plc Class A(AON:US)
Market Cap$62.489B
Key Metrics
Price$292.55
Revenue (TTM)$17.577B
Holders Revenue (TTM)$2.258B
Gross Profit (TTM)$8.537B
Earnings (TTM)$3.914B
EBITDA (TTM)$5.862B
Op. Margin (TTM)28.46%
Dividend Yield1.05%
Holders Yield3.61%
Cash on hand$1.062B
Total Assets$53.347B
Net Assets$9.71B
Total Debt$15.874B
Key Metrics
Price$292.55
Revenue (TTM)$17.577B
Holders Revenue (TTM)$2.258B
Gross Profit (TTM)$8.537B
Earnings (TTM)$3.914B
EBITDA (TTM)$5.862B
Op. Margin (TTM)28.46%
Dividend Yield1.05%
Holders Yield3.61%
Cash on hand$1.062B
Total Assets$53.347B
Net Assets$9.71B
Total Debt$15.874B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $4.246B | $5.034B | $4.3B | $3.997B | $4.155B | $4.729B | $4.147B | $3.721B | $3.76B | $4.07B | $3.375B | $2.953B | $3.177B | $3.871B | $3.13B | $2.696B | $2.983B | $3.67B | $3.08B | $2.702B | $2.886B | $3.525B | $2.965B | $2.385B | $2.497B | $3.219B | $2.885B | $2.379B | $2.606B | $3.143B | $2.77B | $2.349B | $2.561B | $3.09B | $2.909B | $2.34B | $2.368B | $2.381B | $3.323B | $2.201B | $2.282B | $2.276B | $3.288B | $2.742B | $2.805B | $2.847B | $3.299B | $2.88B | $2.919B | $2.947B | $3.209B | $2.794B | $2.897B | $2.915B | $3.115B | $2.737B | $2.821B | $2.841B | $2.994B | $2.723B | $2.811B | $2.759B | $2.909B | $1.801B | $1.898B | $1.904B | $2.048B | $1.794B | $1.882B | $1.846B | $1.92B | $1.846B | $1.956B | $1.905B | $195M | $1.749B | $1.866B | $1.798B | $2.413B | $2.168B | $2.208B | $2.165B | $2.523B | $2.018B | $2.148B | $2.464B | $2.662B | $2.347B | $2.544B | $2.564B | $2.601B | $2.368B | $2.412B | $2.369B | $2.366B | $2.242B | $2.122B | $2.088B | $2.036B | $1.912B | $1.917B | $1.811B | $1.961B | $1.785B | $1.819B | $1.81B | $1.878B | $1.77B | $1.723B | $1.699B | $1.702B | $1.607B | $1.623B | $1.562B | $1.521B | $1.451B | $1.425B | $1.354B | $1.069B | $944.3M | $932.4M | $942.1M | $42.8M | $865.7M | $851.9M | $853.2M | $1.08B | $1.031B | $1.026B | $1.02B | $977.3M | $954.2M | $963M | $950.3M | $899.3M | $817.7M | $804.5M | $815M | $740.7M | $751.2M | $727.7M | $711.3M | $715.8M | $653.2M | $636.7M | $620.7M | $541M | $592.3M | $571.3M | $574.5M | $715.7M | $656.8M | $654.9M | $680.2M | $741.5M | $616.1M | $563.3M | $548.1M | $507.6M | $493.6M | $449.9M | $354.5M | $360.3M | $337M | $337.1M | $325.5M | $334.9M | $319.2M | $321.4M | $312.2M |
Cost of Revenue | $2.271B | $2.393B | $2.117B | $2.259B | $2.36B | $2.249B | $2.12B | $2.15B | $2.13B | $1.883B | $1.671B | $1.685B | $1.754B | $1.792B | $1.539B | $1.532B | $1.639B | $1.767B | $1.556B | $1.835B | $1.628B | $1.719B | $1.635B | $1.387B | $1.361B | $1.522B | $1.601B | $1.368B | $1.501B | $1.584B | $1.601B | $1.392B | $1.494B | $1.616B | $1.752B | $1.428B | $1.466B | $1.469B | $1.966B | $1.3B | $1.396B | $1.345B | $1.857B | $1.644B | $1.653B | $1.683B | $1.848B | $1.707B | $1.708B | $1.751B | $1.842B | $1.666B | $1.712B | $1.725B | $6.709B | $1.62B | $1.639B | $1.661B | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.975B | $2.641B | $2.183B | $1.738B | $1.795B | $2.48B | $2.027B | $1.571B | $1.63B | $2.187B | $1.704B | $1.268B | $1.423B | $2.079B | $1.591B | $1.164B | $1.344B | $1.903B | $1.524B | $867M | $1.258B | $1.806B | $1.33B | $998M | $1.136B | $1.697B | $1.284B | $1.011B | $1.105B | $1.559B | $1.169B | $957M | $1.067B | $1.474B | $1.157B | $912M | $902M | $912M | $1.357B | $901M | $886M | $931M | $1.431B | $1.098B | $1.152B | $1.164B | $1.451B | $1.173B | $1.211B | $1.196B | $1.367B | $1.128B | $1.185B | $1.19B | -$3.594B | $1.117B | $1.182B | $1.18B | $2.994B | $2.723B | $2.811B | $2.759B | $2.909B | $1.801B | $1.898B | $1.904B | $2.048B | $1.794B | $1.882B | $1.846B | $1.92B | $1.846B | $1.956B | $1.905B | - | $1.749B | $1.866B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $741M | $636M | $613M | $650M | $594M | $664M | $648M | $672M | $680M | $553M | $749M | $527M | $560M | $560M | $687M | $506M | $582M | $473M | $472M | $1.571B | $501M | $474M | $530M | $461M | $441M | $522M | $618M | $503M | $550M | $546M | $518M | $555M | $761M | $526M | $529M | $515M | $515M | $480M | $728M | $452M | $420M | $436M | $714M | $685M | $875M | $723M | $816M | $756M | $766M | $727M | $852M | $764M | $803M | $780M | -$4.055B | $778M | $788M | $778M | $2.559B | $2.395B | $2.371B | $2.361B | $2.487B | $1.538B | $1.63B | $1.631B | $2.02B | $1.6B | $1.662B | $1.48B | $1.599B | $1.55B | $1.643B | $3.646B | $2.599B | $4.363B | $3.979B | $1.476B | $4.197B | $3.055B | $1.852B | $3.457B | $4.504B | $3.465B | $3.683B | $4.173B | $4.663B | $4.203B | $4.371B | $2.16B | $4.503B | $4.187B | $4.217B | $2.06B | $4.036B | $4.005B | $4.138B | $3.745B | $3.772B | $3.35B | $3.605B | $3.415B | $3.479B | $2.968B | $3.077B | $3.084B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $300.5M | $293.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $579M | $492M | $457M | $510M | $458M | $528M | $506M | $531M | $548M | $429M | $618M | $392M | $431M | $421M | $549M | $373M | $467M | $350M | $335M | $1.446B | $394M | $366M | $401M | $358M | $336M | $415M | $475M | $386M | $429M | $433M | $397M | $430M | $638M | $411M | $405M | $406M | $417M | $392M | $728M | $353M | $321M | $353M | $714M | $685M | $875M | $723M | $816M | $756M | $766M | $727M | $852M | $764M | $803M | $780M | -$4.055B | $778M | $788M | $778M | $2.559B | $2.395B | $2.371B | $2.361B | $2.487B | $1.538B | $1.63B | $1.631B | $2.02B | $1.6B | $1.662B | $1.48B | $1.599B | $1.55B | $1.643B | $1.568B | $2.599B | $1.445B | $1.534B | $1.053B | $3.179B | $1.116B | $1.59B | $1.097B | $1.843B | $1.697B | $1.552B | $1.123B | $1.964B | $1.684B | $1.752B | $1.777B | $1.876B | $1.718B | $1.776B | $1.678B | $1.719B | $1.64B | $1.671B | $1.463B | $1.51B | $1.384B | $1.523B | $1.396B | $1.449B | $1.208B | $1.262B | $1.271B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $300.5M | $293.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $162M | $144M | $156M | $140M | $136M | $136M | $142M | $141M | $132M | $124M | $131M | $135M | $129M | $139M | $138M | $133M | $115M | $123M | $137M | $125M | $107M | $108M | $129M | $103M | $105M | $107M | $143M | $117M | $121M | $113M | $121M | $125M | $123M | $115M | $124M | $109M | $98M | $88M | - | $99M | $99M | $83M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.078B | - | $2.918B | $2.445B | $423M | $1.018B | $1.939B | $262M | $2.36B | $2.661B | $1.768B | $2.131B | $3.05B | $2.699B | $2.519B | $2.619B | $383M | $2.627B | $2.469B | $2.441B | $382M | $2.317B | $2.365B | $2.467B | $2.282B | $2.262B | $1.966B | $2.082B | $2.019B | $2.03B | $1.76B | $1.815B | $1.813B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $1.011B | $1.807B | $1.337B | $848M | $953M | $1.571B | $1.147B | $678M | $777M | $1.574B | $888M | $679M | $799M | $1.456B | $842M | $587M | $697M | $1.364B | $976M | -$796M | $680M | $1.251B | $716M | $445M | $596M | $1.037B | $521M | $363M | $418M | $876M | $500M | $262M | -$23M | $799M | $489M | $256M | -$127M | $335M | $629M | $368M | $387M | $420M | $717M | $413M | $277M | $441M | $635M | $417M | $445M | $469M | $515M | $364M | $382M | $410M | $461M | $339M | $394M | $402M | $435M | $328M | $440M | $398M | $422M | $263M | $268M | $273M | $202M | $194M | $220M | $366M | $256M | $247M | $255M | $287M | $72M | $256M | $286M | $275M | $279M | $173M | $301M | $521M | $237M | $173M | $277M | $344M | $325M | $207M | $317M | $334M | $364M | $266M | $296M | $296M | $340M | $2.605B | $46M | $210M | $130M | $217M | $95M | $84M | $202M | $282M | $261M | $249M | -$8.975B | $3.272B | $3.162B | $3.281B | -$7.809B | $2.976B | $2.985B | $2.866B | -$7.246B | $2.706B | $2.654B | $2.534B | -$4.541B | $1.752B | $1.753B | $1.729B | -$5.632B | $1.606B | $1.586B | $1.561B | -$4.85B | $1.92B | $1.91B | $1.88B | $1.829B | $1.774B | $1.803B | $1.763B | $1.784B | $1.535B | $1.205B | $1.222B | $1.39B | $1.407B | $1.361B | $1.331B | $1.348B | $1.212B | $1.174B | $1.15B | $2.461B | $592.3M | $571.3M | $574.5M | $3.123B | $656.8M | $654.9M | $680.2M | $2.951B | $616.1M | $563.3M | $548.1M | $2.051B | $493.6M | $449.9M | $354.5M | $1.49B | $337M | $337.1M | $325.5M | $1.433B | $319.2M | $321.4M | $312.2M |
| -$287M | -$254M | $872M | -$251M | -$250M | -$321M | -$172M | -$229M | -$79M | -$150M | -$279M | -$119M | -$141M | -$114M | -$133M | -$77M | -$64M | -$60M | $60M | -$72M | -$84M | -$84M | -$90M | -$81M | -$100M | -$57M | -$80M | -$78M | -$75M | -$74M | -$79M | -$68M | -$64M | -$81M | -$83M | -$56M | -$59M | -$70M | -$58M | -$59M | -$71M | -$49M | -$15M | -$61M | -$63M | -$20M | -$54M | -$27M | -$65M | -$55M | -$40M | -$11M | -$40M | -$42M | -$51M | -$65M | -$43M | -$56M | -$51M | -$36M | -$88M | -$42M | -$59M | -$55M | -$24M | -$26M | -$14M | -$16M | -$10M | -$23M | -$78M | -$29M | -$29M | -$29M | $0 | -$33M | -$5M | - | -$1M | - | - | -$255M | -$1M | - | - | -$1M | - | - | - | - | - | - | -$9M | - | - | $18M | - | - | - | -$53M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.565B | -$963.8M | -$27M | -$145M | $1.41B | -$534.1M | -$554.8M | -$529.4M | $1.369B | -$482.8M | -$490M | -$472.6M | $1.112B | -$471.1M | -$471.3M | -$445.5M | -$443M | -$404.6M | -$433.3M | -$399.5M | -$469M | -$307.5M | $1M | $2.1M | -$251.3M | -$254.3M | -$241.6M | -$231.6M | -$235.5M | -$219.7M | -$216.8M | -$221M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $5M | $12M | $14M | $0 | $0 | $5M | $4M | $4M | $31M | $28M | $12M | $9M | $5M | $5M | $3M | $7M | $5M | $3M | $2M | $3M | $3M | $3M | $1M | $3M | $0 | $2M | $4M | $1M | $1M | $2M | $0 | $0 | $1M | $4M | $7M | $10M | $8M | $2M | $3M | $1M | $3M | $2M | $4M | $3M | $4M | $3M | $3M | $3M | $2M | $2M | $3M | $3M | $2M | $1M | $4M | $1M | $2M | $3M | $4M | $4M | $4M | $6M | $6M | $4M | $4M | $1M | - | $3M | $2M | $7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $179M | $179M | $191M | $206M | $212M | $206M | $206M | $213M | $225M | $144M | $124M | $119M | $130M | $111M | $110M | $103M | $102M | $91M | $85M | $80M | $78M | $79M | $82M | $80M | $89M | $83M | $80M | $78M | $77M | $72M | $70M | $69M | $69M | $70M | $71M | $70M | $71M | $70M | $70M | $70M | $73M | $69M | $68M | $72M | $68M | $65M | $67M | $65M | $65M | $58M | $57M | $53M | $48M | $52M | $55M | $57M | $57M | $59M | $59M | $60M | $63M | $63M | $65M | $50M | $33M | $34M | $35M | $32M | $26M | $29M | $30M | $32M | $31M | $33M | - | $33M | $34M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$113M | -$87M | $1.049B | -$45M | -$38M | -$120M | $30M | -$20M | $115M | -$34M | -$167M | -$9M | -$16M | -$8M | -$26M | $19M | $33M | $28M | $143M | $5M | -$9M | -$8M | -$9M | -$4M | -$11M | $24M | -$4M | -$1M | $1M | -$4M | -$9M | $1M | $4M | -$15M | -$19M | $4M | $4M | -$2M | $9M | $10M | -$1M | $18M | $49M | $8M | $1M | $42M | $10M | $35M | -$2M | $1M | $14M | $39M | $6M | $9M | $0 | -$9M | $12M | - | $4M | $20M | -$29M | $15M | - | -$9M | $5M | $7M | $21M | $13M | $14M | -$1M | -$48M | $3M | $2M | $4M | $0 | - | $29M | - | -$1M | - | - | -$255M | -$1M | - | - | -$1M | - | - | - | - | - | - | -$9M | - | - | $18M | - | - | - | -$53M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.565B | -$963.8M | -$27M | -$145M | $1.41B | -$534.1M | -$554.8M | -$529.4M | $1.369B | -$482.8M | -$490M | -$472.6M | $1.112B | -$471.1M | -$471.3M | -$445.5M | -$443M | -$404.6M | -$433.3M | -$399.5M | -$469M | -$307.5M | $1M | $2.1M | -$251.3M | -$254.3M | -$241.6M | -$231.6M | -$235.5M | -$219.7M | -$216.8M | -$221M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $724M | $1.553B | $2.209B | $597M | $703M | $1.25B | $891M | $449M | $698M | $1.424B | $609M | $560M | $658M | $1.342B | $709M | $510M | $633M | $1.304B | $1.036B | -$868M | $596M | $1.167B | $626M | $364M | $496M | $980M | $441M | $285M | $343M | $802M | $421M | $194M | -$87M | $718M | $406M | $200M | -$186M | $265M | $571M | $309M | $316M | $371M | $702M | $352M | $214M | $421M | $581M | $390M | $380M | $414M | $475M | $353M | $342M | $368M | $410M | $274M | $351M | $346M | $384M | $292M | $352M | $356M | $360M | $208M | $244M | $247M | $218M | $178M | $210M | $343M | $178M | $218M | $226M | $258M | $36M | $223M | $281M | $240M | $248M | $139M | $267M | $266M | $205M | $144M | $246M | $310M | $110M | $175M | $282M | $300M | $356M | $242M | $260M | $268M | $289M | $215M | $16M | $181M | $154M | $133M | $64M | $48M | $164M | $244M | $228M | $218M | $70M | $229M | $250M | $86M | $269.5M | $204M | $230M | $228M | $226.4M | $167.6M | $141.2M | $6.4M | $70.7M | $128M | $101.3M | $145.6M | -$11.7M | $116.2M | $108M | $136.7M | $128.4M | $129.5M | $131.7M | $148M | $114.9M | $124.1M | $112.9M | $127.2M | $2.5M | $89.5M | $93.7M | $104.8M | $80.6M | $85.7M | $83.9M | $81.3M | $72.5M | $83.7M | $88.9M | $80.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $159M | $314M | $505M | $127M | $109M | $268M | $157M | $94M | $160M | $331M | $102M | $93M | $83M | $263M | $43M | $92M | $119M | $256M | $163M | $23M | $203M | $234M | $92M | $82M | $85M | $189M | $59M | $56M | $56M | $126M | $137M | $39M | -$144M | $114M | $389M | $4M | -$143M | $0 | $62M | $25M | $43M | $59M | $112M | $49M | $26M | $80M | $114M | $75M | $67M | $78M | $115M | $89M | $90M | $96M | $103M | $64M | $96M | $97M | $104M | $84M | $87M | $103M | $118M | $61M | $60M | $61M | $56M | $47M | $57M | $108M | $51M | $59M | $57M | $76M | $2M | $93M | $98M | $75M | $60M | $49M | $92M | $93M | $61M | $47M | $98M | $112M | $26M | $62M | $102M | $108M | $132M | $90M | $96M | $99M | $107M | $83M | $6M | $67M | $61M | $51M | $25M | $19M | $64M | $95M | $89M | $85M | $17M | $91M | $99M | $36M | $89.4M | $80M | $90M | $89M | $73.8M | $66.6M | $57M | $5.7M | $24.5M | $44.2M | $36M | $49.1M | -$5.5M | $39.2M | $36.3M | $46.2M | $42.4M | $42.8M | $43.5M | $48.9M | $37M | $46.3M | $33.8M | $38.2M | $5.1M | $24.6M | $25.7M | $28.8M | $21.8M | $23.1M | $22.6M | $22M | $19.2M | $22.2M | $23.6M | $21.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $565M | $1.239B | $1.704B | $470M | $594M | $982M | $734M | $355M | $538M | $1.093B | $507M | $467M | $575M | $1.079B | $666M | $418M | $514M | $1.048B | $873M | -$891M | $393M | $933M | $534M | $282M | $411M | $791M | $382M | $228M | $287M | $676M | $353M | $153M | $58M | $610M | -$12M | $192M | $778M | $305M | $509M | $326M | $308M | $337M | $590M | $303M | $188M | $341M | $467M | $315M | $313M | $336M | $360M | $264M | $252M | $272M | $307M | $210M | $254M | $249M | $280M | $208M | $267M | $255M | $241M | $147M | $158M | $186M | $218M | $134M | $155M | $285M | -$6M | $121M | $1.136B | $223M | $207M | $204M | $240M | $213M | $223M | $106M | $193M | $198M | $224M | $122M | $191M | $200M | $81M | $122M | $173M | $170M | $224M | $124M | $137M | $161M | $182M | $118M | $10M | $114M | $93M | $82M | $39M | $29M | $93M | $149M | $139M | $133M | $83M | $128M | $141M | $40M | $210.9M | $113M | $130M | $129M | $182.3M | $90.8M | $73.5M | -$8.1M | $46.2M | $83.8M | $86.3M | $118.9M | $92.9M | $100M | $98.7M | $111.2M | $86M | $86.7M | $88.2M | $99.1M | $77.9M | $77.8M | $79.1M | $89M | -$82.2M | $64.9M | $68M | $76M | $58.8M | $62.6M | $61.3M | $59.3M | $53.3M | $61.5M | $65.3M | $58.9M | $59.4M | $57.8M | $61.5M | $53.7M | $40.1M | $40.7M | $51.5M | $47.3M | $44.9M | $45.2M | $51.7M | $43.3M | $49.3M | $48.1M | $48.1M | $38.7M | $43.3M | $42M | $41.8M | $34M | $64.1M | $35.1M | $35.9M | $29.8M |
Minority Interests | -$14M | -$27M | -$11M | -$12M | -$15M | -$17M | -$18M | -$12M | -$14M | -$22M | -$9M | -$11M | -$15M | -$29M | -$9M | -$10M | -$13M | -$25M | -$10M | -$9M | -$14M | -$20M | -$10M | -$7M | -$13M | -$19M | -$8M | -$6M | -$10M | -$17M | -$8M | -$6M | -$10M | -$16M | -$7M | -$7M | -$9M | -$14M | -$7M | -$7M | -$8M | -$12M | -$6M | -$8M | -$10M | -$13M | -$8M | -$6M | -$9M | -$11M | -$5M | -$8M | -$11M | -$11M | -$2M | -$6M | -$8M | -$11M | -$3M | -$10M | -$9M | -$9M | -$10M | -$3M | -$5M | -$8M | -$20M | -$14M | -$6M | -$5M | - | -$4M | -$3M | -$5M | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | - | $0 | -$9M | -$9M | $9M | -$9M | -$4M | $10M | -$10M | -$10M | -$10M | -$10M | -$10M | -$10M | -$10M | -$10M | -$10M | -$10M | -$70M | $10M | $10M | $10M | -$71.8M | $11M | $10M | $10M | -$69.4M | $10.2M | $10.7M | $8.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $551M | $1.212B | $1.693B | $458M | $579M | $965M | $716M | $343M | $524M | $1.071B | $498M | $456M | $560M | $1.05B | $657M | $408M | $501M | $1.023B | $863M | -$900M | $379M | $913M | $524M | $275M | $398M | $772M | $374M | $222M | $277M | $659M | $345M | $147M | $48M | $594M | -$19M | $185M | $769M | $291M | $502M | $319M | $300M | $325M | $584M | $295M | $178M | $328M | $459M | $309M | $304M | $325M | $355M | $256M | $241M | $261M | $305M | $204M | $246M | $238M | $277M | $198M | $258M | $246M | $231M | $144M | $153M | $178M | $198M | $120M | $149M | $280M | -$6M | $117M | $1.133B | $218M | $207M | $204M | $240M | $213M | $223M | $106M | $193M | $198M | $224M | $122M | $191M | $200M | $81M | $122M | $173M | $170M | $215M | $115M | $146M | $152M | $178M | $128M | $0 | $104M | $83M | $72M | $29M | $19M | $83M | $139M | $129M | $123M | $13M | $138M | $151M | $50M | $139.1M | $124M | $140M | $139M | $112.9M | $101M | $84.2M | $700K | $46.2M | $83.8M | $86.3M | $118.9M | $92.9M | $100M | $98.7M | $111.2M | $86M | $86.7M | $88.2M | $99.1M | $77.9M | $77.8M | $79.1M | $89M | -$82.2M | $64.9M | $68M | $76M | $58.8M | $62.6M | $61.3M | $59.3M | $53.3M | $61.5M | $65.3M | $58.9M | $59.4M | $57.8M | $61.5M | $53.7M | $40.1M | $40.7M | $51.5M | $47.3M | $44.9M | $45.2M | $51.7M | $43.3M | $49.3M | $48.1M | $48.1M | $38.7M | $43.3M | $42M | $41.8M | $34M | $64.1M | $35.1M | $35.9M | $29.8M |
Shares Outstanding (Basic) | 213.2M | 214.3M | 215.1M | 215.7M | 216.2M | 216.4M | 216.6M | 217.4M | 212.5M | 199.1M | 200.3M | 202.9M | 204.7M | 206.1M | 207.5M | 210.9M | 213.3M | 215.3M | 219.3M | 225.4M | 227M | 227.1M | 229.2M | 232.6M | 232.7M | 233.2M | 234.7M | 236.9M | 240.6M | 242.2M | 242.4M | 244M | 246M | 248.5M | 251.3M | 255.6M | 262.4M | 264.8M | 265.61M | 267.5M | 269.31M | 271.7M | 275.47M | 280.9M | 284.5M | 284.2M | 286.88M | 292.3M | 298.5M | 303.74M | 306.03M | 308.43M | 313.7M | 318.29M | 321.05M | 329.03M | 332.43M | 330.56M | - | 335.59M | 339.47M | 341.67M | - | 276.92M | 278.18M | 275.9M | - | 285.71M | 281.13M | 284.3M | - | 272.09M | 289.5M | 311.9M | - | 295M | 296M | 298M | - | 340.1M | 320M | 324.59M | - | 327.03M | 323.73M | 320.97M | - | 318.42M | 320.37M | 318.87M | - | 316.67M | 317.39M | 314.58M | - | 277.1M | 271.05M | 271.05M | - | 273.08M | 263.64M | 257.14M | - | 260.38M | 258M | 259.57M | - | 260M | 263.7M | 261.8M | - | 260.9M | 258.3M | 257.1M | - | 256.52M | 252.81M | 250.53M | - | 245.9M | 246.8M | 246.58M | - | 242.98M | 243.66M | 244.33M | - | 255M | 259.41M | 227.24M | - | 259.33M | 255.16M | 254.29M | - | 240.37M | 234.48M | 230.3M | - | 215.86M | 218.93M | 219.63M | - | 227.78M | 225.17M | 226.54M | - | 222.31M | 219.64M | 214.8M | - | 214.21M | 214.58M | 215M | - | 215.24M | 224.78M | 227.89M | - | 229.05M | 229.05M | 227.65M | - | 221.05M | 220M | 226.67M | - | 234M | 211.18M | 229.23M |
Shares Outstanding (Diluted) | 213.9M | 215.4M | 216.5M | 216.7M | 217.3M | 217.9M | 218.3M | 218.4M | 213.3M | 200.1M | 202M | 204.6M | 206.3M | 207.1M | 209.3M | 212.6M | 214.7M | 216.4M | 221.2M | 225.4M | 228M | 228.1M | 230.9M | 233.5M | 233.6M | 234.5M | 237M | 239.1M | 242.8M | 243.7M | 245M | 245.6M | 247.4M | 250.2M | 254.5M | 257.3M | 262.4M | 267M | 268.3M | 269.6M | 269.8M | 273.7M | 279.3M | 283.8M | 286.7M | 287.1M | 293.4M | 296.1M | 301.6M | 307.2M | 311.4M | 312.9M | 317.1M | 320M | 327.5M | 331M | 335.6M | 336.6M | - | 336.9M | 342.7M | 345.4M | - | 282.2M | 282.6M | 283.4M | - | 292.1M | 289.1M | 292M | - | 290.3M | 305.3M | 319.8M | - | 321.5M | 321.9M | 324.4M | - | 340.1M | 344.8M | 350.2M | - | 342.7M | 338.5M | 337.1M | - | 337.4M | 337.1M | 335.3M | - | 318.6M | 318.2M | 315.2M | - | 277.1M | 278M | 276.6M | - | 275.4M | 270.2M | 267.9M | - | 262.8M | 261.7M | 260.5M | - | 264M | 263.7M | 261.8M | - | 260.9M | 258.3M | 257.1M | - | 256.52M | 252.81M | 250.53M | - | 245.9M | 246.8M | 246.58M | - | 242.98M | 243.66M | 244.33M | - | 255M | 259.41M | 227.24M | - | 259.33M | 255.16M | 254.29M | - | 240.37M | 234.48M | 230.3M | - | 215.86M | 218.93M | 219.63M | - | 227.78M | 225.17M | 226.54M | - | 222.31M | 219.64M | 214.8M | - | 214.21M | 214.58M | 215M | - | 215.24M | 224.78M | 227.89M | - | 229.05M | 229.05M | 227.65M | - | 221.05M | 220M | 226.67M | - | 234M | 211.18M | 229.23M |
EPS (Basic) | $2.58 | $5.66 | $7.87 | $2.12 | $2.68 | $4.46 | $3.31 | $1.58 | $2.47 | $5.38 | $2.49 | $2.25 | $2.74 | $5.09 | $3.17 | $1.93 | $2.35 | $4.75 | $3.94 | -$3.99 | $1.67 | $4.02 | $2.29 | $1.18 | $1.71 | $3.31 | $1.59 | $0.94 | $1.15 | $2.72 | $1.42 | $0.60 | $0.20 | $2.39 | -$0.08 | $0.72 | $2.93 | $1.10 | $1.89 | $1.19 | $1.01 | $1.20 | $2.12 | $1.05 | $0.63 | $1.15 | $1.60 | $1.06 | $1.02 | $1.07 | $1.16 | $0.83 | $0.77 | $0.82 | $0.95 | $0.62 | $0.74 | $0.72 | - | $0.59 | $0.76 | $0.72 | - | $0.52 | $0.55 | $0.65 | - | $0.42 | $0.53 | $0.99 | - | $0.43 | $3.82 | $0.70 | - | $0.69 | $0.81 | $0.71 | - | $0.34 | $0.60 | $0.61 | - | $0.37 | $0.59 | $0.62 | - | $0.38 | $0.54 | $0.53 | - | $0.36 | $0.46 | $0.48 | - | $0.46 | $0 | $0.38 | - | $0.26 | $0.11 | $0.07 | - | $0.53 | $0.50 | $0.47 | - | $0.53 | $0.58 | $0.19 | - | $0.48 | $0.55 | $0.37 | - | $0.39 | $0.32 | -$0.01 | - | $0.32 | $0.33 | $0.47 | - | $0.38 | $0.38 | $0.42 | - | $0.34 | $0.34 | $0.26 | - | $0.30 | $0.31 | $0.35 | - | $0.27 | $0.29 | $0.33 | - | $0.29 | $0.28 | $0.27 | - | $0.27 | $0.29 | $0.26 | - | $0.26 | $0.28 | $0.25 | - | $0.19 | $0.24 | $0.22 | - | $0.21 | $0.23 | $0.19 | - | $0.21 | $0.21 | $0.17 | - | $0.19 | $0.19 | $0.15 | - | $0.15 | $0.17 | $0.13 |
EPS (Diluted) | $2.58 | $5.63 | $7.82 | $2.11 | $2.66 | $4.43 | $3.28 | $1.57 | $2.46 | $5.35 | $2.47 | $2.23 | $2.71 | $5.07 | $3.14 | $1.92 | $2.33 | $4.73 | $3.90 | -$3.99 | $1.66 | $4 | $2.27 | $1.18 | $1.70 | $3.29 | $1.58 | $0.93 | $1.14 | $2.70 | $1.41 | $0.60 | $0.19 | $2.37 | -$0.08 | $0.72 | $2.93 | $1.09 | $1.87 | $1.18 | $1.01 | $1.19 | $2.09 | $1.04 | $0.62 | $1.14 | $1.56 | $1.04 | $1.01 | $1.06 | $1.14 | $0.82 | $0.76 | $0.82 | $0.93 | $0.62 | $0.73 | $0.71 | - | $0.59 | $0.75 | $0.71 | - | $0.51 | $0.54 | $0.63 | - | $0.41 | $0.52 | $0.96 | - | $0.40 | $3.71 | $0.68 | - | $0.64 | $0.75 | $0.66 | - | $0.32 | $0.57 | $0.57 | - | $0.36 | $0.57 | $0.59 | - | $0.36 | $0.52 | $0.51 | - | $0.36 | $0.46 | $0.48 | - | $0.46 | $0 | $0.37 | - | $0.26 | $0.11 | $0.07 | - | $0.53 | $0.49 | $0.47 | - | $0.52 | $0.57 | $0.19 | - | $0.47 | $0.54 | $0.35 | - | $0.38 | $0.32 | -$0.01 | - | $0.32 | $0.33 | $0.46 | - | $0.38 | $0.38 | $0.42 | - | $0.34 | $0.34 | $0.26 | - | $0.30 | $0.31 | $0.35 | - | $0.27 | $0.29 | $0.33 | - | $0.29 | $0.28 | $0.27 | - | $0.27 | $0.29 | $0.26 | - | $0.26 | $0.28 | $0.25 | - | $0.19 | $0.24 | $0.22 | - | $0.21 | $0.23 | $0.19 | - | $0.21 | $0.21 | $0.17 | - | $0.19 | $0.19 | $0.15 | - | $0.15 | $0.17 | $0.13 |
EBIT | $903M | $1.732B | $2.4B | $803M | $915M | $1.456B | $1.097B | $662M | $923M | $1.568B | $733M | $679M | $788M | $1.453B | $819M | $613M | $735M | $1.395B | $1.121B | -$788M | $674M | $1.246B | $708M | $444M | $585M | $1.063B | $521M | $363M | $420M | $874M | $491M | $263M | -$18M | $788M | $477M | $270M | -$115M | $335M | $641M | $379M | $389M | $440M | $770M | $424M | $282M | $486M | $648M | $455M | $445M | $472M | $532M | $406M | $390M | $420M | $465M | $331M | $408M | $405M | $443M | $352M | $415M | $419M | $425M | $258M | $277M | $281M | $253M | $210M | $236M | $372M | $208M | $250M | $257M | $291M | $71M | $256M | $315M | $275M | $279M | $173M | $301M | $521M | $237M | $173M | $277M | $344M | $325M | $207M | $317M | $334M | $364M | $266M | $296M | $296M | $340M | $2.605B | $46M | $210M | $130M | $217M | $95M | $84M | $202M | $282M | $261M | $249M | -$8.975B | $3.272B | $3.162B | $3.281B | -$7.809B | $2.976B | $2.985B | $2.866B | -$7.246B | $2.706B | $2.654B | $2.534B | -$4.541B | $1.752B | $1.753B | $1.729B | -$5.632B | $1.606B | $1.586B | $1.561B | -$4.85B | $1.92B | $1.91B | $1.88B | $1.829B | $1.774B | $1.803B | $1.763B | $1.784B | $1.535B | $1.205B | $1.222B | $1.39B | $1.407B | $1.361B | $1.331B | $1.348B | $1.212B | $1.174B | $1.15B | $2.461B | $592.3M | $571.3M | $574.5M | $3.123B | $656.8M | $654.9M | $680.2M | $2.951B | $616.1M | $563.3M | $548.1M | $2.051B | $493.6M | $449.9M | $354.5M | $1.49B | $337M | $337.1M | $325.5M | $1.433B | $319.2M | $321.4M | $312.2M |
EBITDA | $1.222B | $2.002B | $1.567B | $1.071B | $1.183B | $1.796B | $1.304B | $905M | $982M | $1.664B | $968M | $752M | $867M | $1.527B | $911M | $667M | $770M | $1.434B | $1.055B | -$698M | $763M | $1.336B | $802M | $541M | $696M | $1.178B | $671M | $510M | $557M | $1.016B | $642M | $403M | $309M | $937M | $616M | $411M | $399M | $432M | $772M | $460M | $468M | $515M | $907M | $558M | $418M | $622M | $796M | $606M | $594M | $618M | $694M | $563M | $548M | $578M | $639M | $492M | $569M | $564M | $584M | $476M | $593M | $548M | $554M | $328M | $332M | $332M | $300M | $253M | $280M | $433M | $321M | $296M | $313M | $337M | $158M | $306M | $335M | $325M | $351M | $229M | $356M | $831M | $375M | $250M | $375M | $412M | $581M | $285M | $401M | $405M | $435M | $345M | $384M | $364M | $433M | $2.649B | $114M | $268M | $164M | $354M | $180M | $167M | $289M | $363M | $344M | $331M | -$8.975B | $3.272B | $3.162B | $3.281B | -$7.809B | $2.976B | $2.985B | $2.866B | -$9.811B | $2.706B | $2.681B | $2.679B | -$5.951B | $2.286B | $2.308B | $2.259B | -$7.001B | $2.088B | $2.076B | $2.034B | -$5.962B | $2.391B | $2.381B | $2.326B | $2.272B | $2.178B | $2.237B | $2.162B | $2.253B | $1.843B | $1.204B | $1.22B | $1.641B | $1.661B | $1.603B | $1.563B | $1.583B | $1.432B | $1.391B | $1.371B | $2.461B | $592.3M | $571.3M | $574.5M | $3.123B | $656.8M | $654.9M | $680.2M | $2.951B | $616.1M | $563.3M | $548.1M | $2.051B | $493.6M | $449.9M | $354.5M | $1.49B | $337M | $337.1M | $325.5M | $1.433B | $319.2M | $321.4M | $312.2M |