Motorola Solutions, Inc.(MSI:US)
Market Cap$76.976B
Key Metrics
Price$463.15
Revenue (TTM)$11.868B
Holders Revenue (TTM)$1.61B
Gross Profit (TTM)$6.097B
Earnings (TTM)$2.09B
EBITDA (TTM)$3.615B
Op. Margin (TTM)24.81%
Dividend Yield0.97%
Holders Yield2.09%
Cash on hand$886M
Total Assets$19.08B
Net Assets$2.563B
Total Debt$9.589B
Key Metrics
Price$463.15
Revenue (TTM)$11.868B
Holders Revenue (TTM)$1.61B
Gross Profit (TTM)$6.097B
Earnings (TTM)$2.09B
EBITDA (TTM)$3.615B
Op. Margin (TTM)24.81%
Dividend Yield0.97%
Holders Yield2.09%
Cash on hand$886M
Total Assets$19.08B
Net Assets$2.563B
Total Debt$9.589B
Financials
| Name | 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 | $2.714B | $3.38B | $3.009B | $2.765B | $2.528B | $3.011B | $2.79B | $2.628B | $2.389B | $2.849B | $2.556B | $2.403B | $2.171B | $2.707B | $2.373B | $2.14B | $1.892B | $2.32B | $2.107B | $1.971B | $1.773B | $2.273B | $1.868B | $1.618B | $1.655B | $2.376B | $1.994B | $1.86B | $1.657B | $2.254B | $1.862B | $1.76B | $1.468B | $1.957B | $1.645B | $1.497B | $1.281B | $1.883B | $1.532B | $1.43B | $1.193B | $1.682B | $1.422B | $1.368B | $1.223B | $1.823B | $1.436B | $1.393B | $1.228B | $2.504B | $1.517B | $1.497B | $1.973B | $2.441B | $2.153B | $2.148B | $1.956B | $2.234B | $2.085B | $1.984B | $1.834B | $5.663B | $1.908B | $1.936B | $1.74B | $5.723B | $4.336B | $5.497B | $5.371B | $7.136B | $7.48B | $8.082B | $7.448B | $9.646B | $8.811B | $8.732B | $9.433B | $11.792B | $10.603B | $10.82B | $9.608B | $10.433B | $9.048B | $8.408B | $8.161B | $5.438B | $7.499B | $7.541B | $7.441B | $8.023B | $6.829B | $6.163B | $6.043B | $7.546B | $6.371B | $6.741B | $6.021B | $7.324B | $7.392B | $7.522B | $7.683B | $10.064B | $9.493B | $9.255B | $8.768B | $8.498B | $8.223B | $8.03B | $7.736B | $8.337B | $7.152B | $7.023B | $6.886B | $8.278B | $7.353B | $7.521B | $6.642B | $7.685B | $6.498B | $6.835B | $6.955B | $7.298B | $6.851B | $6.877B | $6.011B | $6.453B | $5.66B | $5.439B | $4.693B | $4.993B | $4.408B | $3.936B | $3.626B | $3.711B | $3.396B | $3.141B | $3.055B | $3.039B | $2.745B | $2.814B | $2.743B | $2.934B | $2.703B | $2.715B | $2.533B | $2.652B | $2.408B | $2.385B | $2.175B | $2.211B | $2B | $2.089B | $1.95B | $1.85B | $1.672B | $1.639B | $1.547B | $1.619B | $1.431B | $1.499B | $1.339B | $1.448B | $1.301B | $1.372B | $1.322B | $1.485B | $1.377B | $1.416B | $125.6M |
Cost of Revenue | $1.352B | $1.612B | $1.455B | $1.352B | $1.228B | $1.462B | $1.357B | $1.289B | $1.197B | $1.394B | $1.276B | $1.214B | $1.125B | $1.356B | $1.342B | $1.15B | $1.035B | $1.137B | $1.062B | $1.019B | $913M | $1.127B | $959M | $852M | $868M | $1.156B | $987M | $929M | $884M | $1.166B | $961M | $938M | $799M | $987M | $851M | $807M | $711M | $955M | $770M | $754M | $691M | $844M | $737M | $720M | $675M | $911M | $751M | $737M | $651M | $1.291B | $752M | $747M | $1.018B | $1.213B | $1.066B | $1.088B | $983M | $1.089B | $1.03B | $977M | $910M | $3.63B | $944M | $971M | $887M | $3.68B | $2.897B | $3.787B | $3.875B | $5.014B | $5.677B | $5.757B | $5.303B | $7.106B | $6.306B | $6.279B | $6.979B | $8.724B | $7.229B | $7.463B | $6.677B | $7.231B | $6.119B | $5.651B | $5.505B | $4.101B | $4.926B | $4.938B | $5.075B | $5.372B | $4.507B | $4.155B | $4.067B | $5.046B | $4.126B | $4.518B | $4.248B | $5.035B | $5.476B | $5.434B | $6.117B | $6.79B | $6.13B | $5.513B | $5.195B | $5.603B | $5.281B | $4.744B | $4.592B | $5.895B | $5.153B | $4.315B | $4.125B | $5.604B | $4.986B | $5.019B | $4.382B | $5.19B | $4.489B | $4.585B | $4.718B | $4.885B | $4.388B | $4.394B | $3.878B | $3.934B | $3.539B | $3.379B | $2.908B | $3.024B | $2.712B | $2.38B | $2.235B | $2.338B | $2.185B | $2.009B | $1.947B | $1.914B | $1.798B | $1.777B | $1.756B | $1.839B | $1.723B | $1.691B | $1.629B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.362B | $1.768B | $1.554B | $1.413B | $1.3B | $1.549B | $1.433B | $1.339B | $1.192B | $1.455B | $1.28B | $1.189B | $1.046B | $1.351B | $1.031B | $990M | $857M | $1.183B | $1.045B | $952M | $860M | $1.146B | $909M | $766M | $787M | $1.22B | $1.007B | $931M | $773M | $1.088B | $901M | $822M | $669M | $970M | $794M | $690M | $570M | $928M | $762M | $676M | $502M | $838M | $685M | $648M | $548M | $912M | $685M | $656M | $577M | $1.213B | $765M | $750M | $955M | $1.228B | $1.087B | $1.06B | $973M | $1.145B | $1.055B | $1.007B | $924M | $2.033B | $964M | $965M | $853M | $2.043B | $1.439B | $1.71B | $1.496B | $2.122B | $1.803B | $2.325B | $2.145B | $2.54B | $2.505B | $2.453B | $2.454B | $3.068B | $3.374B | $3.357B | $2.931B | $3.202B | $2.929B | $2.757B | $2.656B | $1.337B | $2.573B | $2.603B | $2.366B | $2.651B | $2.322B | $2.008B | $1.976B | $2.5B | $2.245B | $2.223B | $1.773B | $2.289B | $1.916B | $2.088B | $1.566B | $3.274B | $3.363B | $3.742B | $3.573B | $2.895B | $2.942B | $3.286B | $3.144B | $2.442B | $1.999B | $2.708B | $2.761B | $2.674B | $2.367B | $2.502B | $2.26B | $2.495B | $2.009B | $2.25B | $2.237B | $2.413B | $2.463B | $2.483B | $2.133B | $2.519B | $2.121B | $2.06B | $1.785B | $1.969B | $1.696B | $1.556B | $1.391B | $1.373B | $1.211B | $1.132B | $1.108B | $1.125B | $947M | $1.037B | $987M | $1.095B | $980M | $1.024B | $904M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $691M | $769M | $722M | $681M | $669M | $733M | $673M | $650M | $615M | $641M | $595M | $620M | $578M | $583M | $575M | $547M | $526M | $557M | $534M | $512M | $483M | $523M | $488M | $458M | $509M | $550M | $531M | $521M | $489M | $501M | $538M | $478M | $431M | $409M | $400M | $392M | $337M | $420M | $384M | $378M | $369M | $404M | $412M | $410M | $415M | $2.353B | $464M | $484M | $481M | $742M | $503M | $534M | $722M | $799M | $747M | $765M | $726M | $747M | $741M | $742M | $755M | $1.585B | $719M | $656M | $682M | $1.64B | $1.339B | $1.591B | $1.874B | $3.539B | $2.165B | $2.219B | $2.331B | $2.402B | $2.365B | $2.44B | $2.545B | $2.473B | $2.314B | $1.779B | $1.987B | $1.911B | $1.849B | $1.799B | $1.791B | $610M | $2.014B | $1.818B | $1.681B | $2.11B | $2.015B | $1.879B | $1.783B | $1.956B | $1.893B | $2.994B | $1.937B | $1.893B | $3.566B | $2.075B | $2.431B | $2.611B | $1.939B | $2.705B | $2.323B | $2.047B | $2.208B | $2.302B | $2.244B | $1.546B | $1.359B | $2.051B | $1.924B | $1.54B | $1.332B | $1.481B | $1.162B | $1.476B | $1.041B | $1.126B | $1.072B | $1.212B | $1.131B | $1.209B | $1.09B | $1.215B | $1.106B | $1.074B | $986M | $1.1B | $974M | $905M | $797M | $777M | $730M | $651M | $680M | $641M | $576M | $625M | $626M | $694M | $605M | $579M | $536M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $252M | $270M | $237M | $231M | $233M | $246M | $234M | $220M | $218M | $218M | $215M | $215M | $210M | $202M | $197M | $191M | $188M | $189M | $183M | $181M | $180M | $181M | $175M | $161M | $168M | $182M | $172M | $170M | $162M | $165M | $158M | $162M | $152M | $155M | $141M | $138M | $135M | $142M | $137M | $138M | $135M | $152M | $153M | $156M | $159M | $165M | $166M | $176M | $174M | $273M | $183M | $195M | $262M | $290M | $262M | $269M | $254M | $260M | $270M | $260M | $239M | $641M | $262M | $269M | $258M | $793M | $621M | $775M | $847M | $1.008B | $999M | $1.048B | $1.054B | $1.097B | $1.1B | $1.115B | $1.117B | $1.117B | $1.027B | $1.035B | $964M | $1.161B | $882M | $878M | $853M | $104M | $771M | $748M | $725M | $932M | $941M | $951M | $947M | $957M | $961M | $944M | $892M | $1.023B | $1.037B | $1.086B | $1.172B | $1.144B | $1.171B | $1.107B | $1.015B | $1.001B | $913M | $842M | $773M | - | - | $722M | $703M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $439M | $499M | $485M | $450M | $436M | $487M | $439M | $430M | $397M | $423M | $380M | $390M | $368M | $381M | $378M | $356M | $338M | $368M | $351M | $331M | $303M | $342M | $313M | $297M | $341M | $368M | $359M | $351M | $327M | $336M | $323M | $316M | $279M | $254M | $259M | $254M | $244M | $278M | $247M | $240M | $234M | $252M | $259M | $254M | $256M | $282M | $287M | $308M | $307M | $469M | $320M | $339M | $460M | $509M | $485M | $496M | $472M | $487M | $471M | $482M | $461M | $944M | $457M | $471M | $454M | $847M | $718M | $822M | $869M | $988M | $1.065B | $1.115B | $1.183B | $1.273B | $1.21B | $1.296B | $1.313B | $1.034B | $1.174B | $1.154B | $1.069B | $750M | $919M | $915M | $945M | $469M | $1.158B | $1.096B | $970M | $1.161B | $1.078B | $937M | $897M | $1.003B | $1.017B | $2.05B | $1.042B | $870M | $1.121B | $989M | $1.187B | $1.467B | $768M | $1.598B | $1.308B | $1.046B | $1.295B | $1.46B | $1.471B | $1.546B | $1.359B | $1.329B | $1.221B | $1.54B | $1.332B | $1.481B | $1.162B | $1.476B | $1.041B | $1.126B | $1.072B | $1.212B | $1.131B | $1.209B | $1.09B | $1.215B | $1.106B | $1.074B | $986M | $1.1B | $974M | $905M | $797M | $777M | $730M | $651M | $680M | $641M | $576M | $625M | $626M | $694M | $605M | $579M | $536M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | $0 | - | $15M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $57M | - | - | - | - | - | -$42M | - | - | - | - | - | - | - | - | $1.906B | $11M | - | - | - | - | - | - | - | - | - | - | - | - | - | $55M | - | - | -$84M | -$30M | - | - | -$6M | $158M | $1.543B | $101M | $56M | $94M | $32M | $55M | $29M | $115M | $322M | $113M | -$410M | -$46M | - | $48M | $6M | -$7M | $37M | $85M | -$26M | -$14M | $17M | -$4M | -$9M | -$61M | -$4M | -$85M | - | $3M | - | $1.408B | - | $72M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $581M | $905M | $766M | $693M | $594M | $776M | $722M | $653M | $538M | $774M | $646M | $526M | $413M | $705M | $393M | $378M | $265M | $562M | $455M | $382M | $319M | $566M | $367M | $257M | $225M | $616M | $424M | $358M | $234M | $539M | $317M | $291M | $197M | $522M | $355M | $261M | $155M | $478M | $347M | $260M | $120M | $432M | $271M | $235M | $131M | -$1.442B | $231M | $171M | $95M | $465M | $262M | $216M | $227M | $400M | $334M | $289M | $241M | $398M | $314M | $265M | $169M | $236M | $245M | $225M | $120M | -$28M | $100M | $49M | -$449M | -$1.491B | -$341M | $25M | -$269M | $50M | $49M | -$82M | -$186M | $595M | $1.06B | $1.558B | $925M | $1.817B | $1.08B | $958M | $865M | $727M | $644M | $785M | $685M | $541M | $307M | $129M | $193M | $544M | $352M | -$771M | -$164M | -$212M | -$1.65B | -$576M | -$865M | $29M | $832M | $474M | $687M | $298M | $197M | $419M | $327M | $290M | $101M | $136M | $295M | $527M | $440M | $449M | $531M | $411M | $359M | $548M | $642M | $687M | $836M | $796M | $612M | $830M | $636M | $624M | $489M | $540M | $424M | $366M | $336M | $298M | $217M | $234M | $208M | $206M | $145M | $197M | $194M | $160M | $177M | $256M | $206M | -$6.192B | $2.408B | $2.385B | $2.175B | -$5.329B | $2B | $2.089B | $1.95B | -$4.362B | $1.672B | $1.639B | $1.547B | -$3.918B | $1.431B | $1.499B | $1.339B | -$3.874B | $1.301B | $1.372B | $1.322B | -$3.549B | $1.377B | $1.416B | $125.6M |
| -$140M | -$45M | -$41M | -$13M | -$47M | $12M | -$27M | -$73M | -$628M | -$99M | -$54M | -$39M | -$55M | -$42M | -$86M | -$78M | -$46M | -$44M | -$50M | -$42M | -$30M | -$44M | -$116M | -$81M | -$1M | -$423M | -$76M | -$83M | -$49M | -$74M | -$47M | -$64M | -$57M | -$56M | -$69M | -$56M | -$35M | -$116M | -$54M | -$93M | -$98M | -$55M | -$74M | -$20M | -$3M | -$56M | -$80M | -$73M | -$6M | -$74M | -$11M | -$48M | -$22M | -$20M | -$10M | -$49M | $3M | -$130M | -$76M | -$204M | $3M | $112M | -$53M | -$96M | -$11M | $228M | -$205M | -$16M | $15M | -$1.819B | -$253M | -$83M | $12M | -$60M | -$105M | -$84M | -$297M | -$332M | -$108M | $505M | $102M | $374M | $1.112B | $423M | $237M | $18M | $97M | $42M | $131M | $247M | -$41M | $51M | $218M | -$204M | $40M | -$2.419B | -$382M | -$1.528B | -$1.837B | -$170M | $263M | - | - | - | - | - | - | - | - | $0 | - | -$1.98B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $7M | $7M | $17M | $16M | $18M | $18M | $15M | $18M | $17M | - | $7M | $6M | $9M | $6M | $2M | $3M | $2M | $1M | $2M | $2M | $2M | $5M | $2M | $2M | $3M | $4M | $6M | $3M | $5M | $3M | $3M | $5M | $8M | $4M | $3M | $4M | $3M | $8M | $4M | $5M | $4M | $3M | $4M | $3M | $3M | $4M | $7M | $5M | $5M | $4M | $4M | $6M | $5M | $9M | $13M | $9M | $11M | $12M | $13M | $19M | $14M | $22M | $19M | $21M | $27M | $21M | $13M | $19M | $27M | - | $70M | $64M | $76M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $111M | $117M | $103M | $71M | $69M | $74M | $73M | $87M | $61M | $85M | $60M | $63M | $63M | $61M | $60M | $59M | $58M | $55M | $58M | $46M | $56M | $58M | $60M | $60M | $55M | $59M | $60M | $59M | $60M | $62M | $62M | $63M | $54M | $51M | $55M | $55M | $54M | $56M | $58M | $59M | $53M | $54M | $47M | $42M | $43M | $45M | $38M | $34M | $30M | $32M | $33M | $38M | $30M | $29M | $29M | $25M | $25M | $27M | $31M | $40M | $34M | $53M | $48M | $56M | $60M | $39M | $62M | $49M | $62M | - | $52M | $74M | $78M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$36M | $65M | $45M | $42M | $4M | $68M | $31M | -$4M | -$584M | -$14M | -$1M | $18M | -$1M | $13M | -$28M | -$22M | $10M | $10M | $6M | $2M | $24M | $9M | -$58M | -$23M | $51M | -$368M | -$22M | -$27M | $6M | -$15M | $12M | -$6M | -$11M | -$9M | -$17M | -$5M | $16M | -$68M | - | -$39M | -$49M | -$4M | -$31M | $19M | $37M | -$15M | -$49M | -$44M | $19M | -$46M | $18M | -$16M | $3M | - | $6M | -$33M | $17M | -$115M | -$58M | -$183M | $23M | $143M | -$24M | -$61M | $22M | $246M | -$156M | $14M | $50M | -$1.819B | -$271M | -$73M | $14M | -$60M | -$105M | -$84M | -$297M | -$332M | -$108M | $505M | $102M | $374M | $1.112B | $423M | $237M | $18M | $97M | $42M | $131M | $247M | -$41M | $51M | $218M | -$204M | $40M | -$2.419B | -$382M | -$1.528B | -$1.837B | -$170M | $263M | - | - | - | - | - | - | - | - | $0 | - | -$1.98B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $441M | $860M | $725M | $680M | $547M | $788M | $695M | $580M | -$90M | $708M | $592M | $487M | $358M | $663M | $333M | $300M | $219M | $518M | $405M | $340M | $289M | $522M | $251M | $176M | $224M | $193M | $348M | $275M | $185M | $465M | $270M | $227M | $140M | $466M | $286M | $205M | $120M | $362M | $293M | $167M | $22M | $377M | $197M | $215M | $128M | -$1.498B | $151M | $98M | $89M | $391M | $251M | $168M | $205M | $407M | $324M | $240M | $244M | $268M | $238M | $61M | $172M | $348M | $192M | $129M | $109M | $200M | -$105M | $33M | -$434M | -$1.725B | -$594M | -$58M | -$257M | $33M | $8M | -$104M | -$327M | $684M | $1.155B | $1.723B | $1.048B | $1.72B | $2.26B | $1.391B | $1.087B | $809M | $693M | $741M | $734M | $746M | $178M | $112M | $257M | $280M | $215M | -$3.29B | -$651M | -$1.853B | -$2.219B | -$848M | -$591M | $413M | $758M | $420M | $640M | $499M | $164M | $372M | $289M | $227M | $39M | -$1.897B | $257M | $494M | $410M | $413M | $499M | $366M | $317M | $501M | $591M | $641M | $788M | $591M | $591M | $804M | $595M | $586M | $452M | $507M | $388M | $330M | $300M | $250M | $182M | $196M | $172M | $170M | $117M | $165M | $161M | $124M | $142M | $223M | $177M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $73M | $210M | $161M | $165M | $115M | $176M | $132M | $135M | -$52M | $111M | $127M | $114M | $79M | $73M | $53M | $71M | -$49M | $116M | $97M | $46M | $44M | $109M | $45M | $40M | $26M | -$50M | $80M | $67M | $33M | $42M | $22M | $46M | $23M | $1.039B | $73M | $73M | $42M | $118M | $100M | $59M | $5M | $99M | $71M | $64M | $40M | -$572M | $84M | $20M | $4M | $48M | -$11M | -$59M | $13M | $71M | $118M | $63M | $85M | $88M | $83M | $13M | -$189M | $128M | $203M | $122M | $13M | $57M | -$25M | -$2M | -$146M | $1.932B | -$203M | -$55M | -$67M | -$78M | -$32M | -$66M | -$109M | $155M | $428M | $374M | $392M | $510M | $522M | $472M | $395M | -$497M | $267M | $122M | $268M | $257M | $62M | -$7M | $88M | $106M | $104M | -$969M | -$202M | -$616M | -$811M | -$89M | -$58M | $278M | $227M | $216M | $192M | $150M | $50M | $117M | $90M | $68M | $12M | -$569M | $77M | $173M | $144M | $145M | $174M | $128M | $111M | $175M | $207M | $209M | $292M | $281M | $219M | $289M | $215M | $219M | $154M | $167M | $134M | $106M | $96M | $76M | $53M | $50M | $45M | $44M | $24M | $46M | $45M | $15M | $40M | $62M | $50M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $368M | $650M | $564M | $515M | $432M | $612M | $563M | $445M | -$38M | $597M | $465M | $373M | $279M | $590M | $280M | $229M | $268M | $402M | $308M | $294M | $245M | $413M | $206M | $136M | $198M | $243M | $268M | $208M | $152M | $423M | $248M | $181M | $117M | -$573M | $213M | $132M | $78M | $244M | $193M | $108M | $17M | $280M | $115M | $143M | $75M | $201M | $148M | $824M | $127M | $343M | $308M | $262M | $192M | $336M | $206M | $182M | $157M | $184M | $130M | $347M | $491M | $306M | $112M | $166M | $68M | $143M | $22M | $35M | -$228M | -$3.657B | -$391M | -$3M | -$190M | $100M | $60M | -$28M | -$181M | $623M | $968M | $1.384B | $686M | $1.202B | $1.751B | $933M | $692M | $601M | $479M | -$203M | $609M | $489M | $116M | $119M | $169M | $174M | $111M | -$2.321B | -$449M | -$1.237B | -$1.408B | -$759M | -$533M | $135M | $531M | $204M | $448M | $349M | $114M | $255M | $199M | $159M | $27M | -$1.328B | $180M | $321M | $266M | $268M | $325M | $238M | $206M | $326M | $384M | $432M | $496M | $481M | $372M | $515M | $380M | $367M | $298M | $340M | $254M | $224M | $204M | $51M | $129M | $146M | $127M | $126M | $93M | $119M | $116M | $109M | $102M | $161M | $127M | $132M | $89M | $154M | $123M | $124M | $87M | $120M | $114M | $102M | $70M | $80M | $56M | $63M | $31M | $55M | $45M | $44M | -$39M | $26M | $41M | $87M | $124M | $98M | $7.8M |
Minority Interests | -$2M | -$1M | -$2M | -$2M | -$2M | -$1M | -$1M | -$2M | -$1M | -$1M | -$1M | -$2M | -$1M | -$1M | -$1M | -$1M | -$1M | -$1M | -$1M | -$1M | -$1M | -$1M | -$1M | -$1M | -$1M | $0 | -$1M | -$1M | -$1M | -$1M | -$1M | -$1M | $0 | -$2M | -$1M | -$1M | -$1M | -$1M | -$1M | -$1M | $0 | - | $0 | -$1M | -$1M | $0 | -$1M | $0 | $0 | -$1M | -$1M | -$4M | - | $0 | $0 | $0 | $0 | $0 | -$2M | $2M | $6M | -$13M | -$2M | -$4M | $1M | -$1M | -$10M | -$9M | -$3M | - | -$6M | $7M | -$4M | - | - | - | - | - | - | - | - | - | - | - | - | - | -$32M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $366M | $649M | $562M | $513M | $430M | $611M | $562M | $443M | -$39M | $596M | $464M | $371M | $278M | $589M | $279M | $228M | $267M | $401M | $307M | $293M | $244M | $412M | $205M | $135M | $197M | $243M | $267M | $207M | $151M | $422M | $247M | $180M | $117M | -$575M | $212M | $131M | $77M | $243M | $192M | $107M | $17M | $280M | $115M | $142M | $74M | $201M | $147M | $824M | $127M | $342M | $307M | $258M | $192M | $336M | $206M | $182M | $157M | $184M | $128M | $349M | $497M | $293M | $110M | $162M | $69M | $142M | $12M | $26M | -$231M | -$3.657B | -$397M | $4M | -$194M | $100M | $60M | -$28M | -$181M | $623M | $968M | $1.384B | $686M | $1.202B | $1.751B | $933M | $692M | $601M | $447M | -$203M | $609M | $489M | $116M | $119M | $169M | $174M | $111M | -$2.321B | -$449M | -$1.237B | -$1.408B | -$759M | -$533M | $135M | $531M | $204M | $448M | $349M | $114M | $255M | $199M | $159M | $27M | -$1.328B | $180M | $321M | $266M | $268M | $325M | $238M | $206M | $326M | $384M | $432M | $496M | $481M | $372M | $515M | $380M | $367M | $298M | $340M | $254M | $224M | $204M | $51M | $129M | $146M | $127M | $126M | $93M | $119M | $116M | $109M | $102M | $161M | $127M | $132M | $89M | $154M | $123M | $124M | $87M | $120M | $114M | $102M | $70M | $80M | $56M | $63M | $31M | $55M | $45M | $44M | -$39M | $26M | $41M | $87M | $124M | $98M | $7.8M |
Shares Outstanding (Basic) | 165.8M | 166.2M | 166.6M | 166.8M | 166.9M | 167.1M | 167.1M | 166.9M | 166.3M | 166.1M | 166.7M | 167.5M | 167.4M | 167.4M | 167.2M | 167.2M | 168M | 168.8M | 169.2M | 169.6M | 169.3M | 169.5M | 169.7M | 170M | 170.6M | - | 166.7M | 164.9M | 164M | 163.5M | 162.6M | 162.2M | 161.4M | 161.7M | 162.3M | 163.1M | 164.2M | 165.4M | 166.3M | 171.9M | 174.5M | 174.9M | 199.2M | 208M | 215.3M | 230.5M | 246.3M | 253.7M | 254.1M | 257.5M | 262.2M | 269.5M | 274.5M | 279.3M | 283.1M | 290.6M | 311.3M | - | 335.4M | 341.2M | 337.4M | - | 334.14M | 332.69M | 330.81M | - | 328.51M | 327.7M | 325.79M | - | 323.7M | 323.23M | 322.43M | - | 327.17M | 328.04M | 338.9M | - | 345.44M | 352.06M | 355.57M | - | 354.37M | 351.46M | 349.59M | - | 337.09M | 335.96M | 333.89M | - | 331.83M | 331.37M | 330.21M | - | 327.97M | 325.31M | 321.93M | - | 316.73M | 314.7M | 313.43M | - | 311.76M | 309.29M | 306.91M | - | 325.71M | 301.77M | 315.87M | - | 256.84M | 256.37M | 257.14M | - | 263.23M | 263.53M | 257.94M | - | 261.3M | 261.52M | 261.09M | - | 262.16M | 261.35M | 261.13M | - | 252.98M | 252.55M | 252.85M | - | 241.9M | 228.57M | 224.18M | - | 204.76M | 231.75M | 226.79M | - | 221.43M | 212.5M | 236.73M | - | 208.16M | 209.09M | 201.59M | - | 222.57M | 222.57M | 222.57M | - | 222.44M | 222.19M | 221.88M | - | 221.16M | 220.65M | 219.99M | - | 219.16M | 219.16M | 216.73M | - | 204.24M | 204.1M | 203.82M | - | 203.62M | 203.13M | 202.75M |
Shares Outstanding (Diluted) | 168M | 168.1M | 169M | 168.8M | 169.8M | 171.4M | 170.9M | 170.3M | 166.3M | 171.5M | 171.7M | 172.6M | 172.6M | 171.9M | 171.5M | 170.9M | 173.1M | 174.2M | 174.1M | 173.1M | 173.2M | 173.5M | 173.5M | 173.6M | 175.9M | - | 176.4M | 176.1M | 174.6M | 173.4M | 172.6M | 171.7M | 170.6M | 161.7M | 169M | 169M | 169.9M | 170.4M | 169.6M | 174.8M | 177M | 177.5M | 201.3M | 209.5M | 217.8M | 230.5M | 248.2M | 256.2M | 258.3M | 261.2M | 265.3M | 274.7M | 280.7M | 284.4M | 287.4M | 296.1M | 317.7M | - | 339.5M | 348.5M | 344.2M | - | 339.2M | 337.86M | 334.47M | - | 331.36M | 329.49M | 325.79M | - | 323.7M | 324.21M | 322.43M | - | 331.2M | 328.04M | 338.9M | - | 353.83M | 360.29M | 364.8M | - | 363.86M | 357.71M | 355.3M | - | 352.29M | 353.17M | 350.14M | - | 336.86M | 333.86M | 332.16M | - | 329.74M | 325.31M | 321.93M | - | 316.73M | 314.7M | 313.43M | - | 323.71M | 321.39M | 324.28M | - | 325.71M | 313.11M | 315.87M | - | 256.84M | 256.37M | 257.14M | - | 263.23M | 263.53M | 257.94M | - | 261.3M | 261.52M | 261.09M | - | 262.16M | 261.35M | 261.13M | - | 252.98M | 252.55M | 252.85M | - | 241.9M | 228.57M | 242.86M | - | 204.76M | 231.75M | 226.79M | - | 221.43M | 212.5M | 236.73M | - | 208.16M | 209.09M | 201.59M | - | 222.57M | 222.57M | 222.57M | - | 222.44M | 222.19M | 221.88M | - | 221.16M | 220.65M | 219.99M | - | 219.16M | 219.16M | 216.73M | - | 204.24M | 204.1M | 203.82M | - | 203.62M | 203.13M | 202.75M |
EPS (Basic) | $2.21 | $3.90 | $3.37 | $3.08 | $2.58 | $3.66 | $3.36 | $2.65 | -$0.23 | $3.58 | $2.78 | $2.21 | $1.66 | $3.52 | $1.67 | $1.36 | $1.59 | $2.38 | $1.81 | $1.73 | $1.44 | $2.43 | $1.21 | $0.79 | $1.15 | - | $1.60 | $1.25 | $0.92 | $2.58 | $1.52 | $1.11 | $0.73 | -$3.56 | $1.30 | $0.80 | $0.47 | $1.47 | $1.15 | $0.62 | $0.10 | $1.60 | $0.58 | $0.68 | $0.34 | $0.87 | $0.60 | $3.25 | $0.50 | $1.33 | $1.17 | $0.96 | $0.70 | $1.20 | $0.73 | $0.63 | $0.50 | - | $0.38 | $1.02 | $1.47 | - | $0.35 | $0.49 | $0.21 | - | $0.07 | $0.07 | -$0.70 | - | -$1.26 | $0 | -$0.63 | - | $0.21 | -$0.07 | -$0.56 | - | $2.80 | $3.92 | $1.96 | - | $4.97 | $2.66 | $1.96 | - | $1.40 | -$0.63 | $1.82 | - | $0.35 | $0.35 | $0.49 | - | $0.35 | -$7.14 | -$1.40 | - | -$4.48 | -$2.45 | -$1.68 | - | $1.68 | $0.63 | $1.47 | - | $0.35 | $0.84 | $0.63 | - | $0.14 | -$5.18 | $0.70 | - | $1.05 | $1.05 | $1.26 | - | $0.77 | $1.26 | $1.47 | - | $1.89 | $1.82 | $1.40 | - | $1.54 | $1.47 | $1.19 | - | $1.05 | $0.98 | $0.91 | - | $0.63 | $0.63 | $0.56 | - | $0.42 | $0.56 | $0.49 | - | $0.49 | $0.77 | $0.63 | - | $0.42 | $0.70 | $0.56 | - | $0.42 | $0.56 | $0.49 | - | $0.35 | $0.35 | $0.28 | - | $0.14 | $0.28 | $0.21 | - | -$0.21 | $0.14 | $0.21 | - | $0.63 | $0.49 | $0.42 |
EPS (Diluted) | $2.18 | $3.86 | $3.33 | $3.04 | $2.53 | $3.56 | $3.29 | $2.60 | -$0.23 | $3.47 | $2.70 | $2.15 | $1.61 | $3.43 | $1.63 | $1.33 | $1.54 | $2.30 | $1.76 | $1.69 | $1.41 | $2.37 | $1.18 | $0.78 | $1.12 | - | $1.51 | $1.18 | $0.86 | $2.44 | $1.43 | $1.05 | $0.69 | -$3.56 | $1.25 | $0.78 | $0.45 | $1.43 | $1.13 | $0.61 | $0.10 | $1.57 | $0.57 | $0.68 | $0.34 | $0.87 | $0.59 | $3.22 | $0.49 | $1.31 | $1.16 | $0.94 | $0.68 | $1.18 | $0.72 | $0.61 | $0.49 | - | $0.38 | $1 | $1.44 | - | $0.35 | $0.49 | $0.21 | - | $0.07 | $0.07 | -$0.70 | - | -$1.26 | $0 | -$0.63 | - | $0.21 | -$0.07 | -$0.56 | - | $2.73 | $3.85 | $1.89 | - | $4.83 | $2.59 | $1.96 | - | $1.40 | -$0.63 | $1.75 | - | $0.35 | $0.35 | $0.49 | - | $0.35 | -$7.14 | -$1.40 | - | -$4.48 | -$2.45 | -$1.68 | - | $1.61 | $0.63 | $1.40 | - | $0.35 | $0.84 | $0.63 | - | $0.07 | -$5.18 | $0.70 | - | $1.05 | $1.05 | $1.26 | - | $0.77 | $1.26 | $1.47 | - | $1.89 | $1.82 | $1.40 | - | $1.54 | $1.47 | $1.19 | - | $1.05 | $0.98 | $0.84 | - | $0.63 | $0.63 | $0.56 | - | $0.42 | $0.56 | $0.49 | - | $0.49 | $0.77 | $0.63 | - | $0.42 | $0.70 | $0.56 | - | $0.42 | $0.56 | $0.49 | - | $0.35 | $0.35 | $0.28 | - | $0.14 | $0.28 | $0.21 | - | -$0.21 | $0.14 | $0.21 | - | $0.63 | $0.49 | $0.42 |
EBIT | $552M | $977M | $828M | $751M | $616M | $862M | $768M | $667M | -$29M | $793M | $652M | $550M | $421M | $724M | $393M | $359M | $277M | $573M | $463M | $386M | $345M | $580M | $311M | $236M | $279M | $252M | $408M | $334M | $245M | $527M | $332M | $290M | $194M | $517M | $341M | $260M | $174M | $418M | $351M | $226M | $75M | $431M | $244M | $257M | $171M | -$1.453B | $189M | $132M | $119M | $423M | $284M | $206M | $235M | $436M | $353M | $265M | $269M | $295M | $269M | $101M | $206M | $401M | $240M | $185M | $169M | $239M | -$43M | $82M | -$372M | -$1.491B | -$542M | $16M | -$179M | $50M | $49M | -$82M | -$186M | $595M | $1.06B | $1.558B | $925M | $1.817B | $1.08B | $958M | $865M | $727M | $644M | $785M | $685M | $541M | $307M | $129M | $193M | $544M | $352M | -$771M | -$164M | -$212M | -$1.65B | -$576M | -$865M | $29M | $832M | $474M | $687M | $298M | $197M | $419M | $327M | $290M | $101M | $136M | $295M | $527M | $440M | $449M | $531M | $411M | $359M | $548M | $642M | $687M | $836M | $796M | $612M | $830M | $636M | $624M | $489M | $540M | $424M | $366M | $336M | $298M | $217M | $234M | $208M | $206M | $145M | $197M | $194M | $160M | $177M | $256M | $206M | -$6.192B | $2.408B | $2.385B | $2.175B | -$5.329B | $2B | $2.089B | $1.95B | -$4.362B | $1.672B | $1.639B | $1.547B | -$3.918B | $1.431B | $1.499B | $1.339B | -$3.874B | $1.301B | $1.372B | $1.322B | -$3.549B | $1.377B | $1.416B | $125.6M |
EBITDA | $753M | $1.081B | $935M | $846M | $716M | $912M | $858M | $761M | $671M | $924M | $762M | $659M | $550M | $888M | $535M | $504M | $414M | $709M | $577M | $533M | $466M | $705M | $495M | $378M | $341M | $748M | $550M | $476M | $361M | $653M | $431M | $413M | $306M | $618M | $441M | $349M | $242M | $565M | $432M | $347M | $186M | $473M | $308M | $280M | $177M | -$1.398B | $279M | $221M | $142M | $533M | $308M | $248M | $287M | $440M | $393M | $353M | $306M | $554M | $421M | $375M | $295M | $404M | $359M | $364M | $241M | $173M | $218M | $290M | -$232M | $535M | -$63M | $301M | $11M | $331M | $390M | $229M | $330M | $1.082B | $1.31B | $1.187B | $950M | $1.603B | $150M | $658M | $776M | $709M | $712M | $902M | $715M | $724M | $748M | $482M | $408M | $1.254B | $814M | $2.191B | $775M | $1.949B | $777M | $252M | -$457M | $833M | $1.424B | $1.037B | $1.25B | $848M | $734M | $989M | $900M | $896M | $640M | $2.637B | $837M | $1.134B | $1.035B | $1.021B | $1.098B | $1.019B | $968M | $1.124B | $1.165B | $1.201B | $1.332B | $1.274B | $1.043B | $1.304B | $1.015B | $986M | $799M | $895M | $722M | $651M | $594M | $596M | $481M | $481M | $428M | $484M | $371M | $412M | $361M | $401M | $375M | $445M | $368M | -$6.192B | $2.408B | $2.385B | $2.175B | -$5.329B | $2B | $2.089B | $1.95B | -$4.362B | $1.672B | $1.639B | $1.547B | -$3.918B | $1.431B | $1.499B | $1.339B | -$3.874B | $1.301B | $1.372B | $1.322B | -$3.549B | $1.377B | $1.416B | $125.6M |