Northrop Grumman Corporation(NOC:US)
Market Cap$73.838B
Key Metrics
Price$519.86
Revenue (TTM)$42.367B
Holders Revenue (TTM)$2.144B
Gross Profit (TTM)$8.693B
Earnings (TTM)$4.576B
EBITDA (TTM)$7.467B
Op. Margin (TTM)11.08%
Dividend Yield1.82%
Holders Yield2.9%
Cash on hand$2.09B
Total Assets$50.007B
Net Assets$17.115B
Total Debt$16.316B
Key Metrics
Price$519.86
Revenue (TTM)$42.367B
Holders Revenue (TTM)$2.144B
Gross Profit (TTM)$8.693B
Earnings (TTM)$4.576B
EBITDA (TTM)$7.467B
Op. Margin (TTM)11.08%
Dividend Yield1.82%
Holders Yield2.9%
Cash on hand$2.09B
Total Assets$50.007B
Net Assets$17.115B
Total Debt$16.316B
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 | $9.881B | $11.712B | $10.423B | $10.351B | $9.468B | $10.686B | $9.996B | $10.218B | $10.133B | $10.638B | $9.775B | $9.576B | $9.301B | $10.033B | $8.971B | $8.801B | $8.797B | $8.639B | $8.72B | $9.151B | $9.157B | $10.212B | $9.083B | $8.884B | $8.62B | $8.721B | $8.475B | $8.456B | $8.189B | $8.156B | $8.085B | $7.119B | $6.735B | $6.634B | $6.569B | $6.473B | $6.41B | $6.397B | $6.155B | $6B | $5.956B | $5.694B | $5.979B | $5.896B | $5.957B | $6.108B | $5.984B | $6.039B | $5.848B | $6.157B | $6.106B | $6.294B | $6.104B | $6.476B | $6.27B | $6.274B | $6.198B | $6.506B | $6.612B | $6.56B | $6.734B | $8.607B | $7.071B | $7.255B | $6.914B | $7.752B | $8.35B | $8.545B | $7.935B | $9.154B | $8.381B | $8.628B | $7.724B | $8.824B | $7.871B | $7.878B | $7.314B | $8.021B | $7.429B | $7.601B | $7.093B | $7.86B | $7.291B | $7.807B | $7.453B | $7.846B | $7.408B | $7.435B | $7.164B | $7.094B | $6.664B | $6.627B | $5.866B | $4.83B | $4.214B | $4.231B | $3.931B | $4.304B | $3.41B | $3.663B | $1.986B | $2.229B | $1.731B | $1.856B | $1.802B | $2.506B | $1.805B | $1.921B | $2.093B | $2.536B | $2.213B | $2.139B | $2.014B | $2.51B | $2.297B | $2.228B | $1.964B | $2.282B | $2.172B | $2.143B | $1.603B | $1.812B | $1.63B | $1.759B | $1.617B | $1.88B | $1.927B | $1.686B | $1.218B | $1.256B | $1.22B | $1.312B | $1.275B | $1.514B | $1.294B | $1.442B | $1.301B | $1.567B | $1.555B | $1.325B | $1.247B | $1.521B | $1.277B | $1.414B | $853.9M | $1.325B | $1.246B | $1.397B | $1.281B | $1.726B | $1.357B | $1.346B | $1.369B | $1.767B | $1.459B | $1.42B | $1.4B | $1.658B | $1.26B | $1.4B | $1.3B | $1.531B | $1.213B | $1.219B | $1.093B | $1.14B | $894M | $838.9M | $814.9M |
Cost of Revenue | $7.921B | $9.416B | $8.196B | $8.141B | $7.888B | $8.754B | $7.89B | $8.027B | $8B | $10.153B | $7.734B | $7.536B | $7.316B | $8.209B | $7.153B | $6.842B | $6.924B | $7.088B | $6.786B | $7.108B | $7.417B | $8.122B | $7.243B | $7.058B | $6.898B | $6.615B | $6.748B | $6.726B | $6.493B | $6.487B | $6.096B | $5.563B | $5.176B | $5.221B | $5.053B | $4.914B | $4.85B | $4.92B | $4.667B | $4.583B | $4.561B | $4.378B | $4.522B | $4.442B | $4.542B | $4.653B | $4.635B | $4.629B | $4.461B | $4.828B | $4.761B | $4.906B | $4.787B | $4.915B | $4.962B | $4.92B | $4.841B | $5.07B | $5.198B | $5.163B | $5.355B | $7.004B | $5.774B | $5.884B | $5.611B | $6.381B | $6.987B | $7.19B | $6.598B | $7.326B | $6.825B | $7.025B | $6.522B | $7.182B | $6.282B | $6.307B | $5.917B | $6.593B | $6.094B | $6.155B | $5.812B | $6.421B | $6.193B | $6.497B | $6.196B | $6.558B | $6.227B | $6.265B | $6.085B | $6.094B | $5.65B | $5.685B | $4.963B | $3.947B | $3.44B | $3.457B | $3.26B | $3.563B | $2.911B | $3.019B | $1.548B | $1.447B | $1.191B | $1.22B | $1.257B | $1.779B | $1.232B | $1.381B | $1.519B | $1.729B | $1.566B | $1.615B | $1.45B | $1.596B | $1.778B | $1.636B | $1.483B | $1.559B | $1.668B | $1.531B | $1.203B | $1.316B | $1.205B | $1.285B | $1.233B | $1.485B | $1.473B | $1.274B | $978M | $1.101B | $940M | $1.064B | $1.043B | $1.281B | $1.172B | $1.192B | $1.062B | $1.25B | $1.303B | $1.075B | $1.012B | $1.276B | $1.043B | $1.177B | $761.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.96B | $2.296B | $2.227B | $2.21B | $1.58B | $1.932B | $2.106B | $2.191B | $2.133B | $485M | $2.041B | $2.04B | $1.985B | $1.824B | $1.818B | $1.959B | $1.873B | $1.551B | $1.934B | $2.043B | $1.74B | $2.09B | $1.84B | $1.826B | $1.722B | $2.106B | $1.727B | $1.73B | $1.696B | $1.669B | $1.989B | $1.556B | $1.559B | $1.413B | $1.516B | $1.559B | $1.56B | $1.477B | $1.488B | $1.417B | $1.395B | $1.316B | $1.457B | $1.454B | $1.415B | $1.455B | $1.349B | $1.41B | $1.387B | $1.329B | $1.345B | $1.388B | $1.317B | $1.561B | $1.308B | $1.354B | $1.357B | $1.436B | $1.414B | $1.397B | $1.379B | $1.603B | $1.297B | $1.371B | $1.303B | $1.371B | $1.363B | $1.355B | $1.337B | $1.828B | $1.556B | $1.603B | $1.202B | $1.642B | $1.589B | $1.571B | $1.397B | $1.428B | $1.335B | $1.446B | $1.281B | $1.439B | $1.098B | $1.31B | $1.257B | $1.288B | $1.181B | $1.17B | $1.079B | $1B | $1.014B | $942M | $903M | $883M | $774M | $774M | $671M | $741M | $499M | $644M | $438M | $782M | $540M | $636M | $545M | $727M | $573M | $540M | $574M | $807M | $647M | $524M | $564M | $914M | $519M | $592M | $481M | $723M | $504M | $612M | $400M | $496M | $425M | $474M | $384M | $395M | $454M | $412M | $240M | $155M | $280M | $248M | $232M | $233.1M | $121.2M | $249.9M | $238.2M | $317.6M | $251.9M | $249.6M | $235.1M | $244.8M | $234.4M | $236.7M | $92.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $971M | $1.025B | $985M | $1.016B | $1.007B | $843M | $986M | $934M | $894M | $878M | $1.025B | $940M | $906M | $918M | $974M | $1.005B | $976M | $809M | $891M | $999M | $898M | $938M | $855M | $832M | $788M | $970M | $776M | $784M | $760M | $744M | $817M | $739M | $711M | $646M | $679M | $686M | $698M | $646M | $662M | $620M | $656M | $627M | $663M | $641M | $635M | $693M | $580M | $590M | $542M | $561M | $555M | $582M | $558M | $737M | $572M | $580M | $561M | $637M | $589M | $556M | $568M | $815M | $574M | $621M | $624M | $851M | $744M | $741M | $718M | $920M | $785M | $797M | $738M | $882M | $783M | $808M | $707M | $806M | $786M | $764M | $677M | $905M | $660M | $689M | $662M | $751M | $643M | $677M | $641M | $612M | $620M | $551M | $575M | $472M | $461M | $420M | $358M | $427M | $259M | $369M | $248M | $430M | $211M | $220M | $213M | $373M | $235M | $196M | $268M | $600M | $307M | $221M | $445M | $553M | $214M | $249M | $206M | $483M | $226M | $304M | $191M | $300M | $230M | $232M | $201M | $449M | $267M | $203M | $116M | $131M | $119M | $117M | $118M | $92.9M | $119.4M | $122.9M | $119.8M | $177.1M | $107.8M | $131.5M | $115M | $112.8M | $100.8M | $123.9M | $26.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $971M | $1.025B | $985M | $1.016B | $1.007B | $843M | $986M | $934M | $894M | $878M | $1.025B | $940M | $906M | $918M | $974M | $1.005B | $976M | $809M | $891M | $999M | $898M | $938M | $855M | $832M | $788M | $970M | $776M | $784M | $760M | $744M | $817M | $739M | $711M | $646M | $679M | $686M | $698M | $646M | $662M | $620M | $656M | $627M | $663M | $641M | $635M | $693M | $580M | $590M | $542M | $561M | $555M | $582M | $558M | $737M | $572M | $580M | $561M | $637M | $589M | $556M | $568M | $815M | $574M | $621M | $624M | $851M | $744M | $741M | $718M | $920M | $785M | $797M | $738M | $882M | $783M | $808M | $707M | $806M | $786M | $764M | $677M | $905M | $660M | $689M | $662M | $751M | $643M | $677M | $641M | $612M | $620M | $551M | $575M | $472M | $461M | $420M | $358M | $427M | $259M | $369M | $248M | $430M | $211M | $220M | $213M | $373M | $235M | $196M | $268M | $600M | $307M | $221M | $445M | $553M | $214M | $249M | $206M | $483M | $226M | $304M | $191M | $300M | $230M | $232M | $201M | $449M | $267M | $203M | $116M | $131M | $119M | $117M | $118M | $92.9M | $119.4M | $122.9M | $119.8M | $177.1M | $107.8M | $131.5M | $115M | $112.8M | $100.8M | $123.9M | $26.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $989M | $1.271B | $1.242B | $1.194B | $573M | $1.089B | $1.12B | $1.257B | $1.239B | -$393M | $1.016B | $1.1B | $1.079B | $906M | $844M | $954M | $897M | $742M | $1.043B | $1.044B | $842M | $1.152B | $985M | $994M | $934M | $1.136B | $951M | $946M | $936M | $925M | $1.172B | $817M | $848M | $767M | $837M | $873M | $862M | $831M | $826M | $797M | $739M | $689M | $794M | $813M | $780M | $762M | $769M | $820M | $845M | $768M | $790M | $806M | $759M | $824M | $736M | $774M | $796M | $799M | $825M | $841M | $811M | $788M | $723M | $750M | $679M | $520M | $619M | $614M | $619M | -$2.152B | $771M | $806M | $464M | $760M | $806M | $763M | $690M | $622M | $549M | $682M | $604M | $534M | $438M | $621M | $595M | $572M | $538M | $493M | $438M | $388M | $394M | $391M | $328M | $411M | $313M | $354M | $313M | $314M | $240M | $275M | $190M | $252M | $242M | $317M | $287M | $253M | $243M | $254M | $216M | $103M | $238M | $208M | $27M | $246M | $205M | $233M | $182M | $146M | $176M | $208M | $139M | $121M | $131M | $167M | $117M | -$122M | $105M | $133M | $83M | -$40M | $83M | $93M | $83M | $98.7M | -$39.1M | $89.2M | $80.2M | $96.9M | $99.8M | $76.3M | $78.5M | $84.4M | $87.1M | $66.7M | $38.4M | -$3.9B | $1.246B | $1.397B | $1.281B | -$4.046B | $1.357B | $1.346B | $1.369B | -$4.119B | $1.459B | $1.42B | $1.4B | -$3.879B | $1.26B | $1.4B | $1.3B | -$3.217B | $1.213B | $1.219B | $1.093B | -$2.304B | $894M | $838.9M | $814.9M |
| $41M | $469M | $81M | $233M | $5M | $462M | $68M | -$111M | -$108M | -$364M | $102M | -$113M | -$81M | $1.546B | $246M | $196M | $247M | $2.603B | $232M | $258M | $2.174B | -$847M | $182M | $209M | $119M | -$1.705B | $104M | $82M | $98M | -$140M | $192M | $159M | $151M | -$83M | -$55M | -$61M | -$74M | -$83M | -$57M | -$67M | -$63M | -$68M | -$65M | -$77M | -$76M | -$61M | -$75M | -$64M | -$59M | -$61M | -$70M | -$82M | -$47M | -$37M | -$41M | -$47M | -$40M | -$17M | -$70M | -$53M | -$53M | -$269M | -$51M | -$75M | -$70M | -$60M | -$35M | -$57M | -$65M | -$3.094B | $45M | $5M | $15M | $10M | $7M | -$9M | -$8M | $134M | $1M | -$9M | -$1M | $16M | $94M | $7M | $82M | -$25M | -$6M | $3M | $10M | $7M | -$4M | $11M | $17M | $14M | -$9M | $10M | $10M | -$29M | $14M | $31M | $17M | -$22M | $41M | $2M | $2M | -$5M | $1M | -$4M | $3M | -$43M | $5M | -$2M | $9M | -$2M | $25M | $3M | $2M | -$44M | $20M | $14M | $9M | $3M | $5M | -$3M | $5M | -$24M | -$8M | $6M | $1M | -$9M | -$4M | -$3M | $5M | -$4.5M | $800K | -$800K | $2.5M | -$300K | $1.8M | $1.2M | $3M | $1.8M | $800K | -$200K | $12.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $162M | $175M | $161M | $173M | $156M | $160M | $161M | $154M | $146M | $128M | $141M | $147M | $129M | $120M | $122M | $131M | $133M | $133M | $132M | $136M | $155M | $160M | $154M | $154M | $125M | $130M | $123M | $137M | $138M | $142M | $133M | $144M | $143M | $136M | $73M | $76M | $75M | $77M | $74M | $74M | $76M | $75M | $75M | $75M | $76M | $74M | $69M | $70M | $69M | $74M | $70M | $60M | $53M | $54M | $53M | $52M | $53M | $53M | $57M | $53M | $58M | $65M | $64M | $65M | $77M | $62M | $76M | $70M | $73M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $203M | $644M | $242M | $406M | $161M | $622M | $229M | $43M | $38M | -$236M | $243M | $34M | $48M | $1.666B | $368M | $327M | $380M | $2.736B | $364M | $394M | $2.329B | -$687M | $336M | $363M | $244M | -$1.575B | $227M | $219M | $236M | $2M | $325M | $303M | $294M | $53M | $18M | $15M | $1M | -$6M | $17M | $7M | $13M | $7M | $10M | -$2M | - | $13M | -$6M | $6M | $10M | $13M | - | -$22M | $6M | $17M | $12M | $5M | $13M | $36M | -$13M | - | $5M | -$204M | $13M | -$10M | $7M | $2M | $41M | $13M | $8M | -$3.094B | $45M | $5M | $15M | $10M | $7M | -$9M | -$8M | $134M | $1M | -$9M | -$1M | $16M | $94M | $7M | $82M | -$25M | -$6M | $3M | $10M | $7M | -$4M | $11M | $17M | $14M | -$9M | $10M | $10M | -$29M | $14M | $31M | $17M | -$22M | $41M | $2M | $2M | -$5M | $1M | -$4M | $3M | -$43M | $5M | -$2M | $9M | -$2M | $25M | $3M | $2M | -$44M | $20M | $14M | $9M | $3M | $5M | -$3M | $5M | -$24M | -$8M | $6M | $1M | -$9M | -$4M | -$3M | $5M | -$4.5M | $800K | -$800K | $2.5M | -$300K | $1.8M | $1.2M | $3M | $1.8M | $800K | -$200K | $12.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $1.03B | $1.74B | $1.323B | $1.427B | $578M | $1.551B | $1.188B | $1.146B | $1.131B | -$757M | $1.118B | $987M | $998M | $2.452B | $1.09B | $1.15B | $1.144B | $3.345B | $1.275B | $1.302B | $3.016B | $305M | $1.167B | $1.203B | $1.053B | -$569M | $1.055B | $1.028B | $1.034B | $785M | $1.364B | $976M | $999M | $684M | $782M | $812M | $788M | $748M | $769M | $730M | $676M | $621M | $729M | $736M | $704M | $701M | $694M | $756M | $786M | $707M | $720M | $724M | $712M | $787M | $695M | $727M | $756M | $782M | $755M | $788M | $758M | $519M | $672M | $675M | $609M | $460M | $584M | $557M | $554M | -$2.258B | $742M | $739M | $409M | $699M | $729M | $671M | $600M | $687M | $477M | $589M | $526M | $459M | $439M | $559M | $596M | $422M | $442M | $400M | $351M | $294M | $288M | $300M | $213M | $334M | $198M | $261M | $216M | $214M | $146M | $192M | $160M | $219M | $240M | $273M | $243M | $215M | $180M | $196M | $164M | $0 | $184M | $147M | -$19M | $184M | $162M | $171M | $120M | $29M | $127M | $140M | $102M | $93M | $100M | $128M | $88M | -$182M | $62M | $106M | $79M | -$57M | $69M | $80M | $78M | $81.7M | -$49.4M | $76.6M | $71.1M | $79.7M | $82.4M | $55.9M | $59.2M | $63.3M | $63.9M | $43.4M | $24.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $155M | $313M | $223M | $253M | $97M | $287M | $162M | $206M | $187M | -$222M | $181M | $175M | $156M | $372M | $175M | $204M | $189M | $635M | $212M | $265M | $821M | -$25M | $181M | $198M | $185M | -$160M | $122M | $167M | $171M | $128M | $120M | $187M | $159M | $506M | $139M | $257M | $138M | $223M | $167M | $213M | $120M | $162M | $213M | $205M | $220M | $195M | $221M | $245M | $207M | $229M | $223M | $236M | $223M | $254M | $236M | $247M | $250M | $232M | $235M | $268M | $262M | $143M | $224M | -$65M | $199M | $157M | $120M | $189M | $188M | $278M | $233M | $256M | $146M | $242M | $240M | $199M | $206M | $230M | $169M | $147M | $164M | $128M | $148M | $190M | $198M | $150M | $151M | $102M | $119M | $91M | $88M | $93M | $39M | $108M | $57M | $80M | $67M | $83M | $54M | $78M | $57M | $75M | $90M | $98M | $87M | $77M | $65M | $73M | $60M | $3M | $68M | $54M | -$7M | $67M | $64M | $63M | $45M | $12M | $49M | $54M | $41M | $35M | $39M | $49M | $34M | -$61M | $23M | $41M | $27M | -$22M | $43M | $27M | $26M | $26.4M | -$16.9M | $25.6M | $23.9M | -$59.2M | $28.6M | $19.7M | $19.9M | $20.6M | $21.5M | $14.1M | $8.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $875M | $1.427B | $1.1B | $1.174B | $481M | $1.264B | $1.026B | $940M | $944M | -$535M | $937M | $812M | $842M | $2.08B | $915M | $946M | $955M | $2.71B | $1.063B | $1.037B | $2.195B | $330M | $986M | $1.005B | $868M | -$409M | $933M | $861M | $863M | $657M | $1.244B | $789M | $840M | $178M | $643M | $555M | $650M | $525M | $602M | $517M | $556M | $459M | $516M | $531M | $484M | $506M | $473M | $511M | $579M | $478M | $497M | $488M | $489M | $533M | $459M | $480M | $506M | $548M | $520M | $520M | $530M | $376M | $497M | $711M | $469M | $413M | $490M | $394M | $389M | -$2.533B | $512M | $495M | $264M | $454M | $489M | $460M | $387M | $453M | $302M | $430M | $358M | $331M | $293M | $367M | $409M | $272M | $278M | $298M | $236M | $224M | $184M | $205M | $253M | $224M | -$59M | $182M | -$283M | $131M | $79M | $114M | $103M | $125M | $132M | $178M | $173M | $138M | $127M | $113M | $88M | -$3M | $116M | $93M | -$12M | $117M | $98M | $108M | $75M | $17M | $78M | $86M | $61M | $58M | $61M | $79M | $54M | -$121M | $39M | $65M | $52M | -$35M | $26M | $53M | $52M | $55.3M | -$32.5M | $51M | $47.2M | $138.9M | $53.8M | $36.2M | $39.3M | $42.7M | $42.4M | $29.3M | $16.5M | -$33.6M | $21.5M | -$78.1M | $9.7M | -$86.1M | $28.8M | $21.9M | $4.5M | $34.9M | $34.1M | -$15.4M | $40.6M | $9.3M | -$30.5M | $23.1M | $39.3M | $29.2M | $47.8M | $91.9M | $45.5M | $56.2M | $41.4M | $38.3M | $31M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $875M | $1.427B | $1.1B | $1.174B | $481M | $1.264B | $1.026B | $940M | $944M | -$535M | $937M | $812M | $842M | $2.08B | $915M | $946M | $955M | $2.71B | $1.063B | $1.037B | $2.195B | $330M | $986M | $1.005B | $868M | -$409M | $933M | $861M | $863M | $657M | $1.244B | $789M | $840M | $178M | $643M | $555M | $650M | $525M | $602M | $517M | $556M | $459M | $516M | $531M | $484M | $506M | $473M | $511M | $579M | $478M | $497M | $488M | $489M | $533M | $459M | $480M | $506M | $548M | $520M | $520M | $530M | $376M | $497M | $711M | $469M | $413M | $490M | $394M | $389M | -$2.533B | $512M | $495M | $264M | $454M | $489M | $460M | $387M | $453M | $302M | $430M | $358M | $331M | $293M | $367M | $409M | $272M | $278M | $298M | $236M | $224M | $184M | $205M | $253M | $224M | -$59M | $182M | -$283M | $131M | $79M | $114M | $103M | $125M | $132M | $178M | $173M | $138M | $127M | $113M | $88M | -$3M | $116M | $93M | -$12M | $117M | $98M | $108M | $75M | $17M | $78M | $86M | $61M | $58M | $61M | $79M | $54M | -$121M | $39M | $65M | $52M | -$35M | $26M | $53M | $52M | $55.3M | -$32.5M | $51M | $47.2M | $138.9M | $53.8M | $36.2M | $39.3M | $42.7M | $42.4M | $29.3M | $16.5M | -$33.6M | $21.5M | -$78.1M | $9.7M | -$86.1M | $28.8M | $21.9M | $4.5M | $34.9M | $34.1M | -$15.4M | $40.6M | $9.3M | -$30.5M | $23.1M | $39.3M | $29.2M | $47.8M | $91.9M | $45.5M | $56.2M | $41.4M | $38.3M | $31M |
Shares Outstanding (Basic) | 142.1M | - | 143.1M | 143.7M | 144.6M | - | 146.2M | 147.5M | 148.9M | - | 151.2M | 151.7M | 152.6M | - | 154.6M | 155.4M | 156M | - | 159.8M | 161M | 163.1M | - | 166.8M | 166.9M | 167.7M | - | 169.1M | 169.7M | 170M | - | 174.1M | 174.5M | 174.3M | - | 174.2M | 174.5M | 174.8M | - | 178.1M | 180.1M | 181.3M | - | 185.8M | 191.8M | 197.7M | - | 206.2M | 212.4M | 216.3M | - | 228.2M | 234M | 236.4M | - | 247.2M | 250.8M | 253.1M | - | 274.9M | 282.6M | 291.8M | - | 293.5M | 299.6M | 302.5M | - | 317.1M | 322M | 326.9M | - | 334.2M | 339M | 338.8M | - | 340.2M | 343.3M | 345.3M | - | 344.7M | 344M | 343.3M | - | 356.2M | 358.5M | 360.7M | - | 357.5M | 359M | 361.3M | - | 366M | 365.86M | 365.4M | - | 226.14M | 225.68M | 222.56M | - | 170.86M | 166.8M | 144.4M | - | 141.6M | 139.8M | 139.8M | - | 138.8M | 136.97M | 137.8M | - | 138.1M | 136.76M | 133.33M | - | 134.25M | 133.33M | 118.11M | - | 132.2M | 108.86M | 104.27M | - | 97.6M | 99.37M | 98.18M | - | 98.73M | 98.2M | 98.2M | - | 96.3M | 94.64M | 95.41M | - | 94.2M | 94.44M | 94.4M | - | 94.39M | 94.03M | 93.57M | - | 94.22M | 93.02M | 70.21M | - | 94M | 93.79M | 93.96M | - | 93.96M | 93.96M | 93.64M | - | 93.62M | 93.17M | 93.16M | - | 93.14M | 92.94M | 92.6M | - | 92.59M | 92.58M | 92.57M | - | 92.19M | 91.8M | 91.8M |
Shares Outstanding (Diluted) | 142.5M | - | 143.5M | 144M | 144.9M | - | 146.5M | 147.7M | 149.3M | - | 151.7M | 152.2M | 153.2M | - | 155.3M | 156M | 156.6M | - | 160.4M | 161.5M | 163.5M | - | 167.3M | 167.3M | 168.4M | - | 169.9M | 170.3M | 170.7M | - | 174.9M | 175.4M | 175.4M | - | 175.3M | 175.5M | 176.1M | - | 179.6M | 181.5M | 183.4M | - | 187.9M | 193.7M | 200.5M | - | 209.2M | 215.2M | 220.4M | - | 232.6M | 237.5M | 241M | - | 252.1M | 254.7M | 258M | - | 279.3M | 287.2M | 296.9M | - | 297.6M | 303.8M | 306.1M | - | 320.6M | 325.8M | 332.1M | - | 340.1M | 344.1M | 349.3M | - | 352.6M | 355.3M | 358.3M | - | 351M | 350.1M | 350.8M | - | 362.2M | 365.2M | 367M | - | 364M | 363.5M | 365.2M | - | 366M | 368.74M | 368.52M | - | 230.42M | 229.64M | 225.52M | - | 172.8M | 168.1M | 145.52M | - | 141.6M | 139.8M | 139.8M | - | 139.56M | 137.8M | 137.8M | - | 138.92M | 138.81M | 133.33M | - | 136.11M | 135.85M | 120M | - | 132.2M | 110.97M | 106.09M | - | 97.6M | 99.37M | 98.18M | - | 98.73M | 98.2M | 98.2M | - | 96.3M | 94.64M | 95.41M | - | 94.2M | 94.44M | 94.4M | - | 94.39M | 94.03M | 93.57M | - | 94.22M | 93.02M | 70.21M | - | 94M | 93.79M | 93.96M | - | 93.96M | 93.96M | 93.64M | - | 93.62M | 93.17M | 93.16M | - | 93.14M | 92.94M | 92.6M | - | 92.59M | 92.58M | 92.57M | - | 92.19M | 91.8M | 91.8M |
EPS (Basic) | $6.16 | - | $7.69 | $8.17 | $3.33 | - | $7.02 | $6.37 | $6.34 | - | $6.20 | $5.35 | $5.52 | - | $5.92 | $6.09 | $6.12 | - | $6.65 | $6.44 | $13.46 | - | $5.91 | $6.02 | $5.18 | - | $5.52 | $5.07 | $5.08 | - | $7.15 | $4.52 | $4.24 | - | $3.69 | $3.16 | $3.72 | - | $3.38 | $2.87 | $3.07 | - | $2.78 | $2.77 | $2.45 | - | $2.29 | $2.41 | $2.68 | - | $2.18 | $2.09 | $2.07 | - | $1.86 | $1.91 | $2 | - | $1.89 | $1.84 | $1.82 | - | $1.69 | $2.37 | $1.55 | - | $1.55 | $1.22 | $1.19 | - | $1.53 | $1.46 | $0.78 | - | $1.44 | $1.34 | $1.12 | - | $0.88 | $1.25 | $1.04 | - | $0.82 | $1.02 | $1.13 | - | $0.78 | $0.83 | $0.65 | - | $0.50 | $0.55 | $0.68 | - | -$0.29 | $0.78 | -$1.30 | - | $0.43 | $0.65 | $0.72 | - | $0.94 | $1.28 | $1.23 | - | $0.92 | $0.83 | $0.64 | - | $0.84 | $0.68 | -$0.09 | - | $0.73 | $0.81 | $0.64 | - | $0.59 | $0.79 | $0.59 | - | $0.63 | $0.80 | $0.55 | - | $0.40 | $0.67 | $0.53 | - | $0.27 | $0.56 | $0.55 | - | -$0.35 | $0.54 | $0.50 | - | $0.57 | $0.39 | $0.42 | - | $0.45 | $0.32 | $0.24 | - | $0.23 | -$0.84 | $0.11 | - | $0.31 | $0.24 | $0.05 | - | $0.37 | -$0.17 | $0.44 | - | -$0.37 | $0.25 | $0.43 | - | $0.52 | $1 | $0.49 | - | $0.45 | $0.42 | $0.34 |
EPS (Diluted) | $6.14 | - | $7.67 | $8.15 | $3.32 | - | $7 | $6.36 | $6.32 | - | $6.18 | $5.34 | $5.50 | - | $5.89 | $6.06 | $6.10 | - | $6.63 | $6.42 | $13.43 | - | $5.89 | $6.01 | $5.15 | - | $5.49 | $5.06 | $5.06 | - | $7.11 | $4.50 | $4.21 | - | $3.67 | $3.15 | $3.69 | - | $3.35 | $2.85 | $3.03 | - | $2.75 | $2.74 | $2.41 | - | $2.26 | $2.37 | $2.63 | - | $2.14 | $2.05 | $2.03 | - | $1.82 | $1.88 | $1.96 | - | $1.86 | $1.81 | $1.79 | - | $1.67 | $2.34 | $1.53 | - | $1.53 | $1.21 | $1.17 | - | $1.51 | $1.44 | $0.76 | - | $1.41 | $1.31 | $1.10 | - | $0.86 | $1.23 | $1.02 | - | $0.81 | $1 | $1.11 | - | $0.76 | $0.82 | $0.65 | - | $0.50 | $0.54 | $0.67 | - | -$0.29 | $0.77 | -$1.30 | - | $0.42 | $0.64 | $0.71 | - | $0.93 | $1.28 | $1.23 | - | $0.91 | $0.82 | $0.63 | - | $0.84 | $0.67 | -$0.09 | - | $0.72 | $0.80 | $0.63 | - | $0.59 | $0.78 | $0.58 | - | $0.63 | $0.80 | $0.55 | - | $0.40 | $0.67 | $0.53 | - | $0.27 | $0.56 | $0.55 | - | -$0.35 | $0.54 | $0.50 | - | $0.57 | $0.39 | $0.42 | - | $0.45 | $0.32 | $0.24 | - | $0.23 | -$0.84 | $0.11 | - | $0.31 | $0.24 | $0.05 | - | $0.37 | -$0.17 | $0.44 | - | -$0.37 | $0.25 | $0.43 | - | $0.52 | $1 | $0.49 | - | $0.45 | $0.42 | $0.34 |
EBIT | $1.192B | $1.915B | $1.484B | $1.6B | $734M | $1.711B | $1.349B | $1.3B | $1.277B | -$629M | $1.259B | $1.134B | $1.127B | $2.572B | $1.212B | $1.281B | $1.277B | $3.478B | $1.407B | $1.438B | $3.171B | $465M | $1.321B | $1.357B | $1.178B | -$439M | $1.178B | $1.165B | $1.172B | $927M | $1.497B | $1.12B | $1.142B | $820M | $855M | $888M | $863M | $825M | $843M | $804M | $752M | $696M | $804M | $811M | $780M | $775M | $763M | $826M | $855M | $781M | $790M | $784M | $765M | $841M | $748M | $779M | $809M | $835M | $812M | $841M | $816M | $584M | $736M | $740M | $686M | $522M | $660M | $627M | $627M | -$2.152B | $771M | $806M | $464M | $760M | $806M | $763M | $690M | $622M | $549M | $682M | $604M | $534M | $438M | $621M | $595M | $572M | $538M | $493M | $438M | $388M | $394M | $391M | $328M | $411M | $313M | $354M | $313M | $314M | $240M | $275M | $190M | $252M | $242M | $317M | $287M | $253M | $243M | $254M | $216M | $103M | $238M | $208M | $27M | $246M | $205M | $233M | $182M | $146M | $176M | $208M | $139M | $121M | $131M | $167M | $117M | -$122M | $105M | $133M | $83M | -$40M | $83M | $93M | $83M | $98.7M | -$39.1M | $89.2M | $80.2M | $96.9M | $99.8M | $76.3M | $78.5M | $84.4M | $87.1M | $66.7M | $38.4M | -$3.9B | $1.246B | $1.397B | $1.281B | -$4.046B | $1.357B | $1.346B | $1.369B | -$4.119B | $1.459B | $1.42B | $1.4B | -$3.879B | $1.26B | $1.4B | $1.3B | -$3.217B | $1.213B | $1.219B | $1.093B | -$2.304B | $894M | $838.9M | $814.9M |
EBITDA | $1.564B | $2.321B | $1.863B | $1.719B | $1.071B | $2.125B | $1.68B | $1.626B | $1.576B | -$229M | $1.576B | $1.457B | $1.425B | $2.954B | $1.539B | $1.611B | $1.58B | $3.809B | $1.721B | $1.738B | $1.485B | $810M | $1.638B | $1.665B | $1.475B | -$158M | $1.496B | $1.469B | $1.474B | $1.193B | $1.75B | $1.279B | $1.264B | $973M | $965M | $997M | $967M | $959M | $956M | $910M | $855M | $834M | $917M | $928M | $879M | $915M | $868M | $934M | $964M | $931M | $910M | $899M | $875M | $1.01B | $876M | $902M | $929M | $956M | $957M | $975M | $932M | $989M | $859M | $880M | $808M | $677M | $803M | $793M | $793M | $1.139B | $910M | $986M | $644M | $955M | $982M | $945M | $864M | $671M | $713M | $861M | $778M | $730M | $532M | $796M | $686M | $782M | $729M | $664M | $601M | $549M | $571M | $511M | $484M | $524M | $427M | $497M | $443M | $519M | $429M | $411M | $272M | $374M | $288M | $414M | $380M | $359M | $337M | $361M | $303M | $250M | $335M | $305M | $110M | $363M | $280M | $340M | $273M | $284M | $267M | $294M | $200M | $193M | $190M | $245M | $178M | -$30M | $195M | $203M | $123M | $33M | $165M | $134M | $109M | $144.7M | $1M | $127.8M | $115.9M | $140.8M | $142.3M | $116.9M | $117.1M | $130.2M | $133.2M | $131.5M | $53.7M | -$3.9B | $1.246B | $1.397B | $1.281B | -$4.046B | $1.357B | $1.346B | $1.369B | -$4.119B | $1.459B | $1.42B | $1.4B | -$3.879B | $1.26B | $1.4B | $1.3B | -$3.217B | $1.213B | $1.219B | $1.093B | -$2.304B | $894M | $838.9M | $814.9M |