| GENERAL DYNAMICS CORP (GD) |
| Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 | Q4-CY2013 |
| Balance Sheet Date | | 2025-Sep-28 | 2025-Jun-29 | 2025-Mar-30 | 2024-Dec-31 | 2024-Sep-29 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Oct-01 | 2023-Jul-02 | 2023-Apr-02 | 2022-Dec-31 | 2022-Oct-02 | 2022-Jul-03 | 2022-Apr-03 | 2021-Dec-31 | 2021-Oct-03 | 2021-Jul-04 | 2021-Apr-04 | 2020-Dec-31 | 2020-Sep-27 | 2020-Jun-28 | 2020-Mar-29 | 2019-Dec-31 | 2019-Sep-29 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jul-01 | 2018-Apr-01 | 2017-Dec-31 | 2017-Oct-01 | 2017-Jul-02 | 2017-Apr-02 | 2016-Dec-31 | 2016-Oct-02 | 2016-Jul-03 | 2016-Apr-03 | 2015-Dec-31 | 2015-Oct-04 | 2015-Jul-05 | 2015-Apr-05 | 2014-Dec-31 | 2014-Sep-28 | 2014-Jun-29 | 2014-Mar-30 | 2013-Dec-31 |
| Fiscal Period | | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 | Q4-FY2013 |
| Total Revenue | | 12,907,000,000$ | 13,041,000,000$ | 12,223,000,000$ | 13,338,000,000$ | 11,671,000,000$ | 11,976,000,000$ | 10,731,000,000$ | 11,668,000,000$ | 10,571,000,000$ | 10,152,000,000$ | 9,881,000,000$ | 10,851,000,000$ | 9,975,000,000$ | 9,189,000,000$ | 9,392,000,000$ | 10,292,000,000$ | 9,568,000,000$ | 9,220,000,000$ | 9,389,000,000$ | 10,481,000,000$ | 9,431,000,000$ | 9,264,000,000$ | 8,749,000,000$ | 10,773,000,000$ | 9,761,000,000$ | 9,555,000,000$ | 9,261,000,000$ | 10,378,000,000$ | 9,094,000,000$ | 9,186,000,000$ | 7,535,000,000$ | 8,277,000,000$ | 7,580,000,000$ | 7,675,000,000$ | 7,441,000,000$ | 7,654,000,000$ | 7,657,000,000$ | 7,774,000,000$ | 7,476,000,000$ | 8,121,000,000$ | 7,994,000,000$ | 7,882,000,000$ | 7,784,000,000$ | 8,362,000,000$ | 7,751,000,000$ | 7,474,000,000$ | 7,265,000,000$ | 8,047,000,000$ |
| QoQ% | | (1.03%) | 6.69% | (8.36%) | 14.28% | (2.55%) | 11.60% | (8.03%) | 10.38% | 4.13% | 2.74% | (8.94%) | 8.78% | 8.55% | (2.16%) | (8.75%) | 7.57% | 3.77% | (1.80%) | (10.42%) | 11.13% | 1.80% | 5.89% | (18.79%) | 10.37% | 2.16% | 3.18% | (10.76%) | 14.12% | (1.00%) | 21.91% | (8.97%) | 9.20% | (1.24%) | 3.15% | (2.78%) | (.04%) | (1.51%) | 3.99% | (7.94%) | 1.59% | 1.42% | 1.26% | (6.91%) | 7.88% | 3.71% | 2.88% | (9.72%) | 4.03% |
| YoY% | | 10.59% | 8.89% | 13.90% | 14.31% | 10.41% | 17.97% | 8.60% | 7.53% | 5.98% | 10.48% | 5.21% | 5.43% | 4.25% | (.34%) | .03% | (1.80%) | 1.45% | (.48%) | 7.32% | (2.71%) | (3.38%) | (3.05%) | (5.53%) | 3.81% | 7.34% | 4.02% | 22.91% | 25.38% | 19.97% | 19.69% | 1.26% | 8.14% | (1.01%) | (1.27%) | (.47%) | (5.75%) | (4.22%) | (1.37%) | (3.96%) | (2.88%) | 3.14% | 5.46% | 7.14% | 3.92% | .21% | (4.60%) | (1.88%) | 6.48% |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 8,816,000,000$ | 7,973,000,000$ | 7,869,000,000$ | 7,633,000,000$ | 8,595,000,000$ | 7,407,000,000$ | 7,509,000,000$ | 5,990,000,000$ | 6,729,000,000$ | 6,018,000,000$ | 6,114,000,000$ | 5,923,000,000$ | 6,381,000,000$ | 6,171,000,000$ | 6,262,000,000$ | 6,091,000,000$ | 6,477,000,000$ | 6,484,000,000$ | 6,334,000,000$ | 6,254,000,000$ | 6,766,000,000$ | 6,274,000,000$ | 6,039,000,000$ | 5,900,000,000$ | 6,842,000,000$ |
| Gross Profit | | 12,907,000,000$ | 13,041,000,000$ | 12,223,000,000$ | 13,338,000,000$ | 11,671,000,000$ | 11,976,000,000$ | 10,731,000,000$ | 11,668,000,000$ | 10,571,000,000$ | 10,152,000,000$ | 9,881,000,000$ | 10,851,000,000$ | 9,975,000,000$ | 9,189,000,000$ | 9,392,000,000$ | 10,292,000,000$ | 9,568,000,000$ | 9,220,000,000$ | 9,389,000,000$ | 10,481,000,000$ | 9,431,000,000$ | 9,264,000,000$ | 8,749,000,000$ | 1,957,000,000$ | 1,788,000,000$ | 1,686,000,000$ | 1,628,000,000$ | 1,783,000,000$ | 1,687,000,000$ | 1,677,000,000$ | 1,545,000,000$ | 1,548,000,000$ | 1,562,000,000$ | 1,561,000,000$ | 1,518,000,000$ | 1,273,000,000$ | 1,486,000,000$ | 1,512,000,000$ | 1,385,000,000$ | 1,644,000,000$ | 1,510,000,000$ | 1,548,000,000$ | 1,530,000,000$ | 1,596,000,000$ | 1,477,000,000$ | 1,435,000,000$ | 1,365,000,000$ | 1,205,000,000$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 18.17% | 18.32% | 17.65% | 17.58% | 17.18% | 18.55% | 18.26% | 20.50% | 18.70% | 20.61% | 20.34% | 20.40% | 16.63% | 19.41% | 19.45% | 18.53% | 20.24% | 18.89% | 19.64% | 19.66% | 19.09% | 19.06% | 19.20% | 18.79% | 14.98% |
| Operating Expenses | | 11,576,000,000$ | 11,736,000,000$ | 10,955,000,000$ | 11,915,000,000$ | 10,490,000,000$ | 10,820,000,000$ | 9,695,000,000$ | 10,380,000,000$ | 9,514,000,000$ | 9,190,000,000$ | 8,943,000,000$ | 9,624,000,000$ | 8,877,000,000$ | 8,211,000,000$ | 8,484,000,000$ | 9,106,000,000$ | 8,488,000,000$ | 8,261,000,000$ | 8,451,000,000$ | 9,188,000,000$ | 8,359,000,000$ | 8,430,000,000$ | 7,815,000,000$ | 707,000,000$ | 572,000,000$ | 596,000,000$ | 614,000,000$ | 620,000,000$ | 552,000,000$ | 589,000,000$ | 537,000,000$ | 488,000,000$ | 499,000,000$ | 494,000,000$ | 472,000,000$ | 495,000,000$ | 471,000,000$ | 485,000,000$ | 461,000,000$ | 491,000,000$ | 476,000,000$ | 467,000,000$ | 503,000,000$ | 529,000,000$ | 478,000,000$ | 486,000,000$ | 491,000,000$ | 281,000,000$ |
| Operating Income | | 1,331,000,000$ | 1,305,000,000$ | 1,268,000,000$ | 1,423,000,000$ | 1,181,000,000$ | 1,156,000,000$ | 1,036,000,000$ | 1,288,000,000$ | 1,057,000,000$ | 962,000,000$ | 938,000,000$ | 1,227,000,000$ | 1,098,000,000$ | 978,000,000$ | 908,000,000$ | 1,186,000,000$ | 1,080,000,000$ | 959,000,000$ | 938,000,000$ | 1,293,000,000$ | 1,072,000,000$ | 834,000,000$ | 934,000,000$ | 1,250,000,000$ | 1,216,000,000$ | 1,090,000,000$ | 1,014,000,000$ | 1,163,000,000$ | 1,135,000,000$ | 1,088,000,000$ | 1,008,000,000$ | 1,060,000,000$ | 1,063,000,000$ | 1,067,000,000$ | 1,046,000,000$ | 778,000,000$ | 1,015,000,000$ | 1,027,000,000$ | 924,000,000$ | 1,153,000,000$ | 1,034,000,000$ | 1,081,000,000$ | 1,027,000,000$ | 1,067,000,000$ | 999,000,000$ | 949,000,000$ | 874,000,000$ | 924,000,000$ |
| Operating Margin | | 10.31% | 10.01% | 10.37% | 10.67% | 10.12% | 9.65% | 9.65% | 11.04% | 10.00% | 9.48% | 9.49% | 11.31% | 11.01% | 10.64% | 9.67% | 11.52% | 11.29% | 10.40% | 9.99% | 12.34% | 11.37% | 9.00% | 10.68% | 11.60% | 12.46% | 11.41% | 10.95% | 11.21% | 12.48% | 11.84% | 13.38% | 12.81% | 14.02% | 13.90% | 14.06% | 10.17% | 13.26% | 13.21% | 12.36% | 14.20% | 12.94% | 13.72% | 13.19% | 12.76% | 12.89% | 12.70% | 12.03% | 11.48% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 74,000,000$ | 88,000,000$ | 89,000,000$ | 76,000,000$ | 82,000,000$ | 84,000,000$ | 82,000,000$ | 78,000,000$ | 85,000,000$ | 89,000,000$ | 91,000,000$ | 85,000,000$ | 86,000,000$ | 95,000,000$ | 98,000,000$ | 93,000,000$ | 99,000,000$ | 109,000,000$ | 123,000,000$ | 120,000,000$ | 118,000,000$ | 132,000,000$ | 107,000,000$ | 110,000,000$ | 114,000,000$ | 119,000,000$ | 117,000,000$ | 112,000,000$ | 114,000,000$ | 103,000,000$ | 27,000,000$ | 27,000,000$ | 27,000,000$ | 24,000,000$ | 25,000,000$ | 23,000,000$ | 23,000,000$ | 23,000,000$ | 22,000,000$ | 19,000,000$ | 23,000,000$ | 20,000,000$ | 21,000,000$ | 19,000,000$ | 21,000,000$ | 24,000,000$ | 22,000,000$ | 23,000,000$ |
| Income Before Tax | | 1,272,000,000$ | 1,232,000,000$ | 1,200,000,000$ | 1,368,000,000$ | 1,114,000,000$ | 1,090,000,000$ | 968,000,000$ | 1,227,000,000$ | 991,000,000$ | 886,000,000$ | 880,000,000$ | 1,211,000,000$ | 1,053,000,000$ | 923,000,000$ | 849,000,000$ | 1,132,000,000$ | 1,015,000,000$ | 881,000,000$ | 845,000,000$ | 1,185,000,000$ | 978,000,000$ | 727,000,000$ | 848,000,000$ | 1,214,000,000$ | 1,090,000,000$ | 983,000,000$ | 915,000,000$ | 1,132,000,000$ | 1,023,000,000$ | 970,000,000$ | 960,000,000$ | 1,008,000,000$ | 1,027,000,000$ | 1,032,000,000$ | 1,010,000,000$ | 745,000,000$ | 994,000,000$ | 1,005,000,000$ | 912,000,000$ | 1,136,000,000$ | 1,013,000,000$ | 1,061,000,000$ | 1,009,000,000$ | 1,045,000,000$ | 979,000,000$ | 925,000,000$ | 853,000,000$ | 905,000,000$ |
| Tax Expenses | | 213,000,000$ | 218,000,000$ | 206,000,000$ | 220,000,000$ | 184,000,000$ | 185,000,000$ | 169,000,000$ | 222,000,000$ | 155,000,000$ | 142,000,000$ | 150,000,000$ | 219,000,000$ | 151,000,000$ | 157,000,000$ | 119,000,000$ | 180,000,000$ | 155,000,000$ | 144,000,000$ | 137,000,000$ | 183,000,000$ | 144,000,000$ | 102,000,000$ | 142,000,000$ | 194,000,000$ | 177,000,000$ | 177,000,000$ | 170,000,000$ | 223,000,000$ | 159,000,000$ | 184,000,000$ | 161,000,000$ | 372,000,000$ | 263,000,000$ | 283,000,000$ | 247,000,000$ | 165,000,000$ | 263,000,000$ | 291,000,000$ | 258,000,000$ | 301,000,000$ | 280,000,000$ | 309,000,000$ | 293,000,000$ | 308,000,000$ | 285,000,000$ | 279,000,000$ | 257,000,000$ | 281,000,000$ |
| Net Income | | 1,059,000,000$ | 1,014,000,000$ | 994,000,000$ | 1,148,000,000$ | 930,000,000$ | 905,000,000$ | 799,000,000$ | 1,005,000,000$ | 836,000,000$ | 744,000,000$ | 730,000,000$ | 992,000,000$ | 902,000,000$ | 766,000,000$ | 730,000,000$ | 952,000,000$ | 860,000,000$ | 737,000,000$ | 708,000,000$ | 1,002,000,000$ | 834,000,000$ | 625,000,000$ | 706,000,000$ | 1,020,000,000$ | 913,000,000$ | 806,000,000$ | 745,000,000$ | 909,000,000$ | 851,000,000$ | 786,000,000$ | 799,000,000$ | 636,000,000$ | 764,000,000$ | 749,000,000$ | 763,000,000$ | 570,000,000$ | 647,000,000$ | 714,000,000$ | 641,000,000$ | 835,000,000$ | 733,000,000$ | 752,000,000$ | 716,000,000$ | 701,000,000$ | 696,000,000$ | 541,000,000$ | 595,000,000$ | 495,000,000$ |
| Profit Margin | | 8.21% | 7.78% | 8.13% | 8.61% | 7.97% | 7.56% | 7.45% | 8.61% | 7.91% | 7.33% | 7.39% | 9.14% | 9.04% | 8.34% | 7.77% | 9.25% | 8.99% | 7.99% | 7.54% | 9.56% | 8.84% | 6.75% | 8.07% | 9.47% | 9.35% | 8.44% | 8.04% | 8.76% | 9.36% | 8.56% | 10.60% | 7.68% | 10.08% | 9.76% | 10.25% | 7.45% | 8.45% | 9.18% | 8.57% | 10.28% | 9.17% | 9.54% | 9.20% | 8.38% | 8.98% | 7.24% | 8.19% | 6.15% |
| TTM | | 8.18% | 8.13% | 8.08% | 7.93% | 7.90% | 7.89% | 7.85% | 7.84% | 7.97% | 8.24% | 8.50% | 8.60% | 8.62% | 8.61% | 8.52% | 8.47% | 8.56% | 8.52% | 8.22% | 8.35% | 8.33% | 8.47% | 8.87% | 8.85% | 8.66% | 8.65% | 8.68% | 9.24% | 9.01% | 9.16% | 9.49% | 9.40% | 9.38% | 8.97% | 8.83% | 8.42% | 9.14% | 9.32% | 9.41% | 9.55% | 9.06% | 9.02% | 8.46% | 8.21% | 7.62% | 7.48% | 7.71% | 7.60% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 1,059,000,000$ | 1,014,000,000$ | 994,000,000$ | 1,148,000,000$ | 930,000,000$ | 905,000,000$ | 799,000,000$ | 1,005,000,000$ | 836,000,000$ | 744,000,000$ | 730,000,000$ | 992,000,000$ | 902,000,000$ | 766,000,000$ | 730,000,000$ | 952,000,000$ | 860,000,000$ | 737,000,000$ | 708,000,000$ | 1,002,000,000$ | 834,000,000$ | 625,000,000$ | 706,000,000$ | 1,020,000,000$ | 913,000,000$ | 806,000,000$ | 745,000,000$ | 909,000,000$ | 851,000,000$ | 786,000,000$ | 799,000,000$ | 636,000,000$ | 764,000,000$ | 749,000,000$ | 763,000,000$ | 570,000,000$ | 647,000,000$ | 714,000,000$ | 641,000,000$ | 835,000,000$ | 733,000,000$ | 752,000,000$ | 716,000,000$ | 701,000,000$ | 696,000,000$ | 541,000,000$ | 595,000,000$ | 495,000,000$ |
| QoQ% | | 4.44% | 2.01% | (13.42%) | 23.44% | 2.76% | 13.27% | (20.50%) | 20.22% | 12.37% | 1.92% | (26.41%) | 9.98% | 17.76% | 4.93% | (23.32%) | 10.70% | 16.69% | 4.10% | (29.34%) | 20.14% | 33.44% | (11.47%) | (30.78%) | 11.72% | 13.28% | 8.19% | (18.04%) | 6.82% | 8.27% | (1.63%) | 25.63% | (16.75%) | 2.00% | (1.84%) | 33.86% | (11.90%) | (9.38%) | 11.39% | (23.23%) | 13.92% | (2.53%) | 5.03% | 2.14% | .72% | 28.65% | (9.08%) | 20.20% | (23.96%) |
| YoY% | | 13.87% | 12.04% | 24.41% | 14.23% | 11.24% | 21.64% | 9.45% | 1.31% | (7.32%) | (2.87%) | .00% | 4.20% | 4.88% | 3.94% | 3.11% | (4.99%) | 3.12% | 17.92% | .28% | (1.77%) | (8.65%) | (22.46%) | (5.24%) | 12.21% | 7.29% | 2.55% | (6.76%) | 42.93% | 11.39% | 4.94% | 4.72% | 11.58% | 18.08% | 4.90% | 19.03% | (31.74%) | (11.73%) | (5.05%) | (10.48%) | 19.12% | 5.32% | 39.00% | 20.34% | 41.62% | 6.91% | (15.47%) | 4.20% | 123.24% |
| Earnings Per Share, Basic | | 3.93$ | 3.78$ | 3.69$ | 4.20$ | 3.39$ | 3.30$ | 2.92$ | 3.68$ | 3.07$ | 2.72$ | 2.66$ | 3.62$ | 3.29$ | 2.77$ | 2.63$ | 3.42$ | 3.09$ | 2.63$ | 2.49$ | 3.50$ | 2.91$ | 2.18$ | 2.45$ | 3.53$ | 3.17$ | 2.80$ | 2.59$ | 3.10$ | 2.88$ | 2.65$ | 2.70$ | 2.14$ | 2.56$ | 2.50$ | 2.53$ | 1.88$ | 2.13$ | 2.35$ | 2.08$ | 2.67$ | 2.31$ | 2.31$ | 2.18$ | 2.12$ | 2.10$ | 1.61$ | 1.74$ | 1.41$ |
| Earnings Per Share, Diluted | | 3.88$ | 3.74$ | 3.66$ | 4.14$ | 3.35$ | 3.26$ | 2.88$ | 3.64$ | 3.04$ | 2.70$ | 2.64$ | 3.58$ | 3.26$ | 2.75$ | 2.61$ | 3.40$ | 3.07$ | 2.61$ | 2.48$ | 3.48$ | 2.90$ | 2.18$ | 2.43$ | 3.51$ | 3.14$ | 2.77$ | 2.56$ | 3.07$ | 2.85$ | 2.62$ | 2.65$ | 2.10$ | 2.52$ | 2.45$ | 2.48$ | 1.85$ | 2.09$ | 2.30$ | 2.04$ | 2.62$ | 2.28$ | 2.27$ | 2.14$ | 2.08$ | 2.06$ | 1.58$ | 1.71$ | 1.40$ |
| Unlevered FCF Per Share, Basic | | 7.05$ | 5.22$ | (1.08$) | 6.60$ | 4.43$ | 2.24$ | (1.60$) | 3.27$ | 4.01$ | 1.90$ | 4.75$ | 0.64$ | 3.75$ | 1.57$ | 6.59$ | 4.66$ | 4.58$ | 3.36$ | (0.46$) | 7.74$ | 3.15$ | 2.17$ | (2.95$) | 6.97$ | | 0.38$ | (3.39$) | 6.22$ | | | | | | | | | | 1.20$ | 1.21$ | 0.38$ | 2.06$ | 1.83$ | 1.97$ | (0.77$) | 7.02$ | 2.35$ | 0.98$ | 3.96$ |
| Unlevered FCF Per Share, Diluted | | 6.96$ | 5.17$ | (1.07$) | 6.51$ | 4.37$ | 2.21$ | (1.58$) | 3.23$ | 3.98$ | 1.89$ | 4.70$ | 0.63$ | 3.72$ | 1.56$ | 6.53$ | 4.63$ | 4.55$ | 3.34$ | (0.46$) | 7.71$ | 3.14$ | 2.17$ | (2.94$) | 6.92$ | | 0.38$ | (3.36$) | 6.16$ | | | | | | | | | | 1.18$ | 1.19$ | 0.38$ | 2.03$ | 1.80$ | 1.93$ | (0.75$) | 6.89$ | 2.31$ | 0.96$ | 3.92$ |
| Average Shares, Basic | | 269,232,000 | 268,138,000 | 269,038,000 | 273,421,000 | 274,393,000 | 274,122,000 | 273,496,000 | 272,846,000 | 272,585,000 | 273,137,000 | 274,004,000 | 273,987,000 | 273,916,000 | 276,267,000 | 277,074,000 | 278,268,000 | 278,596,000 | 280,742,000 | 284,102,000 | 286,279,000 | 286,452,000 | 286,388,000 | 288,569,000 | 288,754,000 | 288,374,000 | 288,099,000 | 287,917,000 | 293,157,000 | 295,339,000 | 296,153,000 | 296,399,000 | 296,982,000 | 298,145,000 | 299,790,000 | 301,771,000 | 302,492,000 | 303,938,000 | 304,470,000 | 307,928,000 | 313,265,000 | 316,680,000 | 326,153,000 | 329,154,000 | 330,033,000 | 331,811,000 | 336,692,000 | 342,232,000 | 350,536,000 |
| Average Shares, Diluted | | 272,640,000 | 270,945,000 | 271,749,000 | 277,326,000 | 277,888,000 | 277,722,000 | 277,004,000 | 276,422,000 | 274,745,000 | 275,087,000 | 276,646,000 | 277,414,000 | 276,382,000 | 278,943,000 | 279,937,000 | 280,252,000 | 280,405,000 | 282,213,000 | 285,198,000 | 287,549,000 | 287,227,000 | 286,933,000 | 289,943,000 | 290,746,000 | 290,892,000 | 290,815,000 | 290,891,000 | 296,310,000 | 299,087,000 | 300,139,000 | 301,104,000 | 302,165,000 | 303,751,000 | 305,350,000 | 307,282,000 | 308,113,000 | 309,728,000 | 310,208,000 | 313,499,000 | 318,562,000 | 321,938,000 | 331,426,000 | 334,682,000 | 337,110,000 | 338,181,000 | 342,785,000 | 347,248,000 | 354,629,000 |
| EBIT | | 1,346,000,000$ | 1,320,000,000$ | 1,289,000,000$ | 1,444,000,000$ | 1,196,000,000$ | 1,174,000,000$ | 1,050,000,000$ | 1,305,000,000$ | 1,076,000,000$ | 975,000,000$ | 971,000,000$ | 1,296,000,000$ | 1,139,000,000$ | 1,018,000,000$ | 947,000,000$ | 1,225,000,000$ | 1,114,000,000$ | 990,000,000$ | 968,000,000$ | 1,305,000,000$ | 1,096,000,000$ | 859,000,000$ | 955,000,000$ | 1,324,000,000$ | 1,204,000,000$ | 1,102,000,000$ | 1,032,000,000$ | 1,244,000,000$ | 1,137,000,000$ | 1,073,000,000$ | 987,000,000$ | 1,035,000,000$ | 1,054,000,000$ | 1,056,000,000$ | 1,035,000,000$ | 768,000,000$ | 1,017,000,000$ | 1,028,000,000$ | 934,000,000$ | 1,155,000,000$ | 1,036,000,000$ | 1,081,000,000$ | 1,030,000,000$ | 1,064,000,000$ | 1,000,000,000$ | 949,000,000$ | 875,000,000$ | 928,000,000$ |
| EBITDA | | 1,572,000,000$ | 1,543,000,000$ | 1,512,000,000$ | 1,684,000,000$ | 1,414,000,000$ | 1,391,000,000$ | 1,261,000,000$ | 1,305,000,000$ | 1,076,000,000$ | 975,000,000$ | 971,000,000$ | 1,296,000,000$ | 1,139,000,000$ | 1,018,000,000$ | 947,000,000$ | 1,225,000,000$ | 1,114,000,000$ | 990,000,000$ | 968,000,000$ | 1,305,000,000$ | 1,096,000,000$ | 859,000,000$ | 955,000,000$ | 1,324,000,000$ | 1,204,000,000$ | 1,102,000,000$ | 1,032,000,000$ | 1,465,000,000$ | 1,352,000,000$ | 1,073,000,000$ | 987,000,000$ | 1,150,000,000$ | 1,160,000,000$ | 1,056,000,000$ | 1,035,000,000$ | 768,000,000$ | 1,017,000,000$ | 1,028,000,000$ | 934,000,000$ | 1,155,000,000$ | 1,036,000,000$ | 1,081,000,000$ | 1,030,000,000$ | 1,064,000,000$ | 1,000,000,000$ | 949,000,000$ | 875,000,000$ | 928,000,000$ |