Willis Towers Watson Public Limited Company(WTW:US)
Market Cap$29.744B
Key Metrics
Price$315.49
Revenue (TTM)$9.897B
Holders Revenue (TTM)$2.108B
Gross Profit (TTM)$4.162B
Earnings (TTM)$1.667B
EBITDA (TTM)$2.769B
Op. Margin (TTM)23.38%
Dividend Yield1.2%
Holders Yield7.09%
Cash on hand$1.855B
Total Assets$29.637B
Net Assets$8.059B
Total Debt$6.906B
Key Metrics
Price$315.49
Revenue (TTM)$9.897B
Holders Revenue (TTM)$2.108B
Gross Profit (TTM)$4.162B
Earnings (TTM)$1.667B
EBITDA (TTM)$2.769B
Op. Margin (TTM)23.38%
Dividend Yield1.2%
Holders Yield7.09%
Cash on hand$1.855B
Total Assets$29.637B
Net Assets$8.059B
Total Debt$6.906B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $2.412B | $2.936B | $2.288B | $2.261B | $2.223B | $3.035B | $2.289B | $2.265B | $2.341B | $2.914B | $2.166B | $2.159B | $2.244B | $2.722B | $1.953B | $2.031B | $2.16B | $2.706B | $1.973B | $2.091B | $2.228B | $2.764B | $1.897B | $2.113B | $2.466B | $2.69B | $1.989B | $2.048B | $2.312B | $2.372B | $1.859B | $1.99B | $2.292B | $2.078B | $1.852B | $1.953B | $2.319B | $1.927B | $1.777B | $1.949B | $2.234B | $974M | $846M | $922M | $1.087B | $958M | $812M | $935M | $1.097B | $919M | $795M | $890M | $1.051B | $871M | $754M | $842M | $1.013B | $814M | $760M | $861M | $1.007B | $835M | $733M | $799M | $972M | $824M | $725M | $784M | $930M | $799M | $579M | $661M | $795M | $639M | $574M | $626M | $739M | $621M | $543M | $593M | $671M | $562M | $487M | $549M | $669M | $588M | $490M | $532M | $665M | $577M | $452M | $492M | $555M | $483M | $390M | $411M | $451M | $387M | $325M | $337M | $375M |
Cost of Revenue | $1.434B | $1.439B | $1.413B | $1.449B | $1.324B | $1.367B | $1.396B | $1.397B | $1.342B | $1.325B | $1.359B | $1.347B | $1.313B | $1.263B | $1.225B | $1.259B | $1.318B | $1.262B | $1.255B | $1.317B | $1.419B | $1.419B | $1.238B | $1.363B | $1.394B | $1.34B | $1.283B | $1.278B | $1.348B | $1.233B | $1.238B | $1.275B | $1.377B | $1.261B | $1.212B | $1.211B | $1.253B | $1.127B | $1.119B | $1.201B | $1.196B | $608M | $570M | $561M | $567M | $600M | $569M | $575M | $570M | $569M | $541M | $529M | $568M | $2.475B | $502M | $500M | $506M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | $131M | $0 | $0 | - | $116M | $114M | $111M | - | $138M | $108M | - | - | $89M | $98M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $978M | $1.497B | $875M | $812M | $899M | $1.668B | $893M | $868M | $999M | $1.589B | $807M | $812M | $931M | $1.459B | $728M | $772M | $842M | $1.444B | $718M | $774M | $809M | $1.345B | $659M | $750M | $1.072B | $1.35B | $706M | $770M | $964M | $1.139B | $621M | $715M | $915M | $817M | $640M | $742M | $1.066B | $800M | $658M | $748M | $1.038B | $366M | $276M | $361M | $520M | $358M | $243M | $360M | $527M | $350M | $254M | $361M | $483M | -$1.604B | $252M | $342M | $507M | $814M | $760M | $861M | $1.007B | $835M | $733M | $799M | $972M | $824M | $725M | $784M | $930M | - | $448M | $661M | $795M | - | $458M | $512M | $628M | - | $405M | $485M | - | - | $398M | $451M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $385M | $355M | $352M | $336M | $365M | $518M | $419M | $418M | $457M | $533M | $367M | $408M | $453M | $513M | $320M | $324M | $486M | $504M | $385M | $312M | $400M | $505M | $370M | $387M | $484M | $472M | $417M | $412M | $418M | $434M | $374M | $406M | $423M | $376M | $366M | $391M | $401M | $380M | $370M | $373M | $431M | $283M | $177M | $179M | $160M | $165M | $156M | $173M | $165M | $161M | $149M | $159M | $162M | $150M | $648M | $629M | $662M | $699M | $635M | $669M | $735M | $620M | $591M | $591M | $635M | $610M | $599M | $582M | $618M | $1.047B | $362M | $569M | $560M | $812M | $349M | $357M | $374M | $830M | $284M | $351M | $453M | $441M | $319M | $235M | $562M | $406M | $369M | $368M | $419M | $374M | $337M | $347M | $359M | $276M | $317M | $373M | $315M | $288M | $380M | $259M | $268M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | -$21M | - | - | -$29M | -$25M | - | - | -$64M | -$69M | - | - | - | -$72M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $502M | $500M | $506M | $507M | $489M | $505M | $583M | $469M | $462M | $456M | $486M | $455M | $449M | $443M | $480M | $1.049B | $359M | $428M | $411M | $819M | $352M | $360M | $377M | $829M | $383M | $351M | $348M | $492M | $319M | $316M | $511M | $412M | $369M | $373M | $419M | $375M | $343M | $351M | $359M | $290M | $317M | $372M | $315M | $283M | $402M | $259M | $268M |
| Other Operating Expenses | $385M | $355M | $352M | $336M | $365M | $518M | $419M | $439M | $457M | $533M | $396M | $433M | $453M | $513M | $384M | $393M | $486M | $504M | $385M | $384M | $400M | $505M | $370M | $387M | $484M | $472M | $417M | $412M | $418M | $434M | $374M | $406M | $423M | $376M | $366M | $391M | $401M | $380M | $370M | $373M | $431M | $283M | $177M | $179M | $160M | $165M | $156M | $173M | $165M | $161M | $149M | $159M | $162M | $150M | $146M | $129M | $156M | $192M | $146M | $164M | $152M | $151M | $129M | $135M | $149M | $155M | $150M | $139M | $138M | -$2M | $3M | $141M | $149M | -$7M | -$3M | -$3M | -$3M | $1M | -$99M | - | $105M | -$51M | - | -$81M | $51M | -$6M | - | -$5M | - | -$1M | -$6M | -$4M | - | -$14M | - | $1M | - | $5M | -$22M | - | - |
Operating Income | $489M | $1.035B | $420M | $370M | $432M | $1.046B | $358M | $312M | $423M | $856M | $289M | $270M | $347M | $809M | $277M | $300M | $205M | $787M | $179M | $293M | $235M | $656M | $108M | $177M | $369M | $688M | $113M | $176M | $365M | $524M | $67M | $118M | $302M | $249M | $79M | $151M | $468M | $226M | $86M | $206M | $403M | $35M | $51M | $143M | $324M | $155M | $51M | $151M | $326M | $150M | $70M | $167M | $281M | -$281M | $71M | $179M | $317M | $81M | $90M | $156M | $235M | $179M | $106M | $171M | $301M | $173M | $82M | $165M | $274M | $136M | $66M | $75M | $219M | $151M | $93M | $138M | $238M | $125M | $104M | $119M | $204M | $107M | $66M | $199M | $94M | $170M | $109M | $153M | $234M | $192M | $106M | $136M | $186M | $197M | $64M | $30M | $128M | $82M | -$72M | $62M | $89M |
| -$113M | -$88M | -$30M | -$57M | -$129M | $642M | -$2.352B | -$144M | -$181M | -$117M | -$125M | -$150M | -$91M | -$72M | -$92M | -$121M | -$48M | -$63M | $1.007B | -$101M | $355M | -$54M | $53M | $0 | $22M | -$13M | -$13M | $11M | -$5M | -$47M | -$31M | -$44M | -$38M | -$170M | -$114M | -$102M | -$70M | -$212M | -$144M | -$111M | -$141M | -$14M | -$50M | -$50M | -$70M | -$26M | -$69M | -$41M | -$32M | -$31M | -$85M | -$24M | -$25M | -$525M | -$33M | -$33M | -$32M | -$44M | -$38M | -$34M | -$207M | -$42M | -$40M | -$43M | -$43M | -$46M | -$47M | -$43M | -$38M | -$5M | $3M | -$19M | -$10M | $3M | $8M | -$1M | $22M | $2M | $98M | - | -$72M | $48M | $5M | $78M | -$37M | $6M | $3M | $5M | -$5M | $1M | $9M | $5M | $10M | $11M | $3M | $1M | $6M | -$10M | $23M | -$1M | $9M | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $77M | $66M | $65M | $64M | $65M | $66M | $65M | $68M | $64M | $63M | $61M | $57M | $54M | $54M | $54M | $51M | $49M | $50M | $50M | $52M | $59M | $60M | $61M | $62M | $61M | $62M | $62M | $56M | $54M | $54M | $51M | $52M | $51M | $49M | $47M | $46M | $46M | $46M | $45M | $47M | $46M | $39M | $35M | $35M | $33M | $34M | $34M | $35M | $32M | $33M | $30M | $32M | $31M | $31M | $32M | $33M | $32M | $44M | $38M | $34M | $40M | $42M | $40M | $41M | $43M | $46M | $47M | $43M | $38M | - | - | $21M | $16M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$36M | -$22M | $35M | $7M | -$64M | $708M | -$2.287B | -$76M | -$117M | -$54M | -$64M | -$93M | -$37M | -$18M | -$38M | -$70M | $1M | -$13M | $1.057B | -$49M | $414M | $6M | $114M | $62M | $83M | $49M | $49M | $67M | $49M | $7M | $20M | $8M | $13M | -$121M | -$67M | -$56M | -$24M | -$166M | -$99M | -$64M | -$95M | $25M | -$15M | -$15M | -$37M | $8M | -$35M | -$6M | - | $2M | -$55M | $8M | $6M | -$494M | -$1M | - | - | $0 | - | - | -$167M | - | - | -$2M | - | - | - | - | - | -$5M | $3M | $2M | $6M | $3M | $8M | -$1M | $22M | $2M | $98M | - | -$72M | $48M | $5M | $78M | -$37M | $6M | $3M | $5M | -$5M | $1M | $9M | $5M | $10M | $11M | $3M | $1M | $6M | -$10M | $23M | -$1M | $9M |
Income Before Tax | $376M | $947M | $390M | $313M | $303M | $1.688B | -$1.994B | $168M | $242M | $739M | $164M | $120M | $256M | $737M | $185M | $179M | $157M | $724M | $1.186B | $192M | $590M | $602M | $161M | $177M | $391M | $675M | $100M | $187M | $360M | $477M | $36M | $74M | $264M | $79M | -$35M | $49M | $398M | $41M | -$58M | $95M | $262M | -$8M | $1M | $93M | $254M | $123M | -$9M | $110M | $294M | $119M | -$15M | $139M | $256M | -$806M | $38M | $146M | $285M | $37M | $52M | $122M | $28M | $135M | $66M | $128M | $258M | $127M | $35M | $122M | $236M | $100M | $34M | $56M | $209M | $133M | $76M | $119M | $226M | $121M | $88M | $110M | $195M | $98M | $57M | $193M | $88M | $163M | $103M | $149M | $212M | $179M | $94M | $123M | $171M | $182M | $48M | $13M | $111M | $63M | -$93M | $41M | $68M |
Income Tax | $70M | $197M | $77M | -$21M | $65M | $440M | -$322M | $26M | $48M | $116M | $25M | $24M | $50M | $131M | $1M | $19M | $43M | $150M | $267M | $75M | $44M | $119M | $42M | $75M | $78M | $124M | $20M | $38M | $67M | $94M | -$10M | $9M | $43M | -$173M | $19M | $8M | $46M | -$107M | -$26M | $19M | $18M | $4M | -$112M | $19M | $56M | $35M | $2M | $59M | $63M | $34M | $11M | $29M | $48M | -$13M | $10M | $36M | $68M | -$2M | $2M | $31M | $1M | $28M | $10M | $35M | $67M | $32M | -$29M | $31M | $62M | $23M | $2M | $12M | $60M | $28M | $12M | $36M | $68M | -$38M | $3M | $36M | $62M | $31M | $16M | $75M | $26M | $53M | $31M | $52M | $72M | $57M | -$3M | $44M | $61M | $58M | $20M | $20M | $43M | $26M | -$11M | $16M | $31M |
Net Income | $303M | $736M | $306M | $332M | $239M | $1.248B | -$1.672B | $142M | $194M | $623M | $139M | $96M | $206M | $593M | $192M | $114M | $125M | $2.407B | $907M | $186M | $736M | $483M | $122M | $102M | $313M | $551M | $80M | $149M | $293M | $383M | $46M | $65M | $221M | $253M | -$54M | $41M | $352M | $148M | -$31M | $76M | $245M | -$18M | $116M | $72M | $214M | $83M | -$8M | $48M | $250M | $74M | -$27M | $107M | $223M | -$801M | $26M | $110M | $232M | $29M | $60M | $89M | $42M | $103M | $65M | $91M | $211M | $86M | $81M | $91M | $201M | $70M | $38M | $41M | $175M | $101M | $69M | $79M | $177M | $155M | $91M | $74M | $147M | $64M | $46M | $116M | $76M | $110M | $75M | $97M | $152M | $122M | $100M | $80M | $120M | $123M | $31M | -$6M | $74M | $32M | -$81M | $24M | $46M |
Minority Interests | -$6M | -$1M | -$2M | -$1M | -$4M | -$2M | -$3M | -$1M | -$4M | -$1M | -$3M | -$2M | -$3M | -$5M | -$2M | -$5M | -$3M | -$5M | -$4M | -$2M | -$3M | -$7M | -$1M | -$8M | -$8M | -$7M | -$5M | -$11M | -$6M | -$5M | -$2M | -$7M | -$6M | -$8M | $0 | -$8M | -$8M | -$6M | -$1M | -$4M | -$7M | -$6M | $1M | -$2M | -$4M | -$7M | $1M | -$1M | -$4M | -$6M | $0 | -$2M | -$4M | -$4M | $0 | -$2M | -$7M | -$4M | $0 | -$4M | -$8M | -$5M | -$1M | -$2M | -$7M | -$7M | -$2M | -$4M | -$8M | -$8M | -$2M | -$2M | -$9M | -$6M | -$2M | -$1M | -$8M | -$7M | -$2M | -$2M | -$7M | -$4M | -$1M | -$2M | -$4M | -$2M | - | -$1M | -$4M | -$4M | -$1M | - | -$3M | -$5M | - | -$1M | -$6M | -$5M | - | -$7M | -$7M |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $297M | $735M | $304M | $331M | $235M | $1.246B | -$1.675B | $141M | $190M | $622M | $136M | $94M | $203M | $588M | $190M | $109M | $122M | $2.402B | $903M | $184M | $733M | $476M | $121M | $94M | $305M | $544M | $75M | $138M | $287M | $378M | $44M | $58M | $215M | $245M | -$54M | $33M | $344M | $142M | -$32M | $72M | $238M | -$24M | $117M | $70M | $210M | $76M | -$7M | $47M | $246M | $68M | -$27M | $105M | $219M | -$805M | $26M | $108M | $225M | $25M | $60M | $85M | $34M | $98M | $64M | $89M | $204M | $79M | $79M | $87M | $193M | $62M | $36M | $39M | $166M | $95M | $67M | $78M | $169M | $148M | $89M | $72M | $140M | $60M | $45M | $114M | $72M | $108M | $75M | $96M | $148M | $118M | $99M | $80M | $117M | $118M | $31M | -$7M | $68M | $27M | -$81M | $17M | $39M |
Shares Outstanding (Basic) | 95M | 96M | 98M | 99M | 100M | 101M | 102M | 103M | 103M | 103M | 105M | 107M | 107M | 108M | 110M | 112M | 118M | 125M | 129M | 130M | 130M | 130M | 130M | 129M | 130M | 129M | 130M | 130M | 130M | 130M | 131M | 132M | 133M | 133M | 134M | 136M | 137M | 137M | 138M | 139M | 135M | 68M | 67.95M | 67.95M | 67.57M | 66.82M | 67.2M | 67.57M | 67.57M | 67.2M | 66.82M | 66.06M | 65.31M | 65.31M | 65.31M | 65.31M | 65.69M | 65.69M | 64.18M | 64.93M | 64.55M | - | 64.18M | 64.18M | 63.8M | - | 63.42M | 63.42M | 63.04M | - | 53.61M | 53.23M | 53.61M | - | 53.98M | 53.61M | 57.38M | - | 59.27M | 59.27M | 59.27M | - | 60.4M | 61.53M | 61.53M | - | 59.27M | 59.65M | 59.65M | - | 57.76M | 57.38M | 56.25M | - | 55.49M | 55.49M | 55.49M | - | 55.12M | 48.32M | 46.81M |
Shares Outstanding (Diluted) | 96M | 97M | 98M | 100M | 101M | 102M | 102M | 103M | 104M | 104M | 105M | 107M | 108M | 109M | 111M | 112M | 118M | 125M | 129M | 130M | 130M | 130M | 130M | 130M | 130M | 130M | 130M | 130M | 130M | 131M | 132M | 133M | 133M | 133M | 134M | 137M | 138M | 138M | 138M | 140M | 136M | 68M | 68.71M | 68.71M | 68.71M | 67.95M | 67.2M | 68.71M | 68.71M | 68.71M | 66.82M | 67.2M | 66.44M | 65.31M | 66.06M | 66.44M | 66.44M | 66.44M | 64.55M | 66.44M | 65.69M | - | 64.55M | 64.55M | 64.18M | - | 63.8M | 63.42M | 63.04M | - | 53.61M | 53.61M | 53.98M | - | 54.74M | 54.74M | 58.14M | - | 60.02M | 60.02M | 60.02M | - | 61.16M | 61.91M | 63.42M | - | 63.04M | 63.8M | 64.18M | - | 63.42M | 63.8M | 63.8M | - | 63.04M | 55.49M | 60.02M | - | 55.12M | 52.1M | 49.83M |
EPS (Basic) | $3.12 | $7.66 | $3.12 | $3.34 | $2.34 | $12.32 | -$16.44 | $1.37 | $1.84 | $6.02 | $1.30 | $0.88 | $1.89 | $5.42 | $1.72 | $0.97 | $1.03 | $19.23 | $7.01 | $1.42 | $5.64 | $3.67 | $0.93 | $0.73 | $2.36 | $4.20 | $0.58 | $1.06 | $2.21 | $2.91 | $0.34 | $0.44 | $1.62 | $1.85 | -$0.40 | $0.24 | $2.51 | $0.25 | -$0.23 | $0.52 | $1.76 | -$0.35 | $1.72 | $1.03 | $3.10 | $1.14 | -$0.11 | $0.69 | $3.63 | $1.01 | -$0.40 | $1.59 | $3.36 | -$12.32 | $0.40 | $1.64 | $3.42 | $0.61 | $5.56 | $1.30 | $0.53 | - | $1.01 | $1.38 | $3.21 | - | $1.25 | $1.38 | $3.07 | - | $0.66 | $0.74 | $3.10 | - | $1.25 | $1.46 | $2.94 | - | $1.51 | $1.22 | $2.36 | - | $0.74 | $1.85 | $1.17 | - | $1.27 | $1.62 | $2.49 | - | $1.72 | $1.40 | $2.09 | - | $0.56 | -$0.13 | $1.22 | - | -$1.46 | $0.34 | $0.82 |
EPS (Diluted) | $3.10 | $7.62 | $3.11 | $3.32 | $2.33 | $12.25 | -$16.44 | $1.36 | $1.83 | $5.97 | $1.29 | $0.88 | $1.88 | $5.40 | $1.72 | $0.97 | $1.03 | $19.19 | $6.99 | $1.41 | $5.63 | $3.66 | $0.93 | $0.72 | $2.34 | $4.18 | $0.58 | $1.06 | $2.20 | $2.89 | $0.33 | $0.44 | $1.61 | $1.84 | -$0.40 | $0.24 | $2.50 | $0.25 | -$0.23 | $0.51 | $1.75 | -$0.35 | $1.70 | $1.01 | $3.05 | $1.11 | -$0.11 | $0.69 | $3.58 | $0.98 | -$0.40 | $1.56 | $3.28 | -$12.32 | $0.40 | $1.62 | $3.39 | $0.61 | $5.54 | $1.27 | $0.53 | - | $0.98 | $1.38 | $3.18 | - | $1.25 | $1.38 | $3.07 | - | $0.66 | $0.72 | $3.07 | - | $1.22 | $1.43 | $2.91 | - | $1.48 | $1.19 | $2.33 | - | $0.74 | $1.85 | $1.14 | - | $1.19 | $1.51 | $2.30 | - | $1.56 | $1.25 | $1.83 | - | $0.50 | -$0.13 | $1.14 | - | -$1.46 | $0.32 | $0.79 |
EBIT | $453M | $1.013B | $455M | $377M | $368M | $1.754B | -$1.929B | $236M | $306M | $802M | $225M | $177M | $310M | $791M | $239M | $230M | $206M | $774M | $1.236B | $244M | $649M | $662M | $222M | $239M | $452M | $737M | $162M | $243M | $414M | $531M | $87M | $126M | $315M | $128M | $12M | $95M | $444M | $87M | -$13M | $142M | $308M | $31M | $36M | $128M | $287M | $157M | $25M | $145M | $326M | $152M | $15M | $171M | $287M | -$775M | $70M | $179M | $317M | $81M | $90M | $156M | $68M | $177M | $106M | $169M | $301M | $173M | $82M | $165M | $274M | $136M | $66M | $77M | $225M | $151M | $93M | $138M | $238M | $125M | $104M | $119M | $204M | $107M | $66M | $199M | $94M | $170M | $109M | $153M | $234M | $192M | $106M | $136M | $186M | $197M | $64M | $30M | $128M | $82M | -$72M | $62M | $89M |
EBITDA | $598M | $1.145B | $536M | $490M | $460M | $1.143B | $503M | $452M | $565M | $1.084B | $439M | $410M | $508M | $1.015B | $409M | $451M | $431M | $1.021B | $414M | $465M | $487M | $921M | $362M | $441M | $668M | $956M | $347M | $425M | $601M | $799M | $318M | $374M | $550M | $490M | $315M | $394M | $714M | $446M | $274M | $381M | $589M | $142M | $108M | $205M | $354M | $205M | $87M | $184M | $362M | $189M | $110M | $202M | $327M | -$246M | $106M | $213M | $351M | $115M | $125M | $192M | $272M | $213M | $142M | $208M | $337M | $214M | $126M | $202M | $312M | $171M | $89M | $92M | $235M | $161M | $106M | $152M | $251M | $136M | $29M | $134M | $304M | $70M | $79M | $138M | $158M | $176M | $121M | $159M | $263M | $202M | $109M | $141M | $196M | $195M | $73M | $38M | $136M | $104M | -$77M | $78M | $107M |