| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $13.8B | $13.6B | $12.8B | $12.1B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $2.09B | $2.04B | $2.09B | $1.60B |
| EBITDA | $2.80B | $2.76B | $2.81B | $2.35B |
| Pre-Tax Income | $1.40B | $1.35B | $1.53B | $1.18B |
| Income Tax Expense | $305M | $293M | $280M | $220M |
| Net Income | $781M | $747M | $936M | $692M |
| Per Share | ||||
| EPS (Basic) | $14.65 | $10.06 | $11.02 | $7.62 |
| EPS (Diluted) | $14.35 | $9.84 | $10.73 | $7.42 |
| Shares Basic | 53.3M | 74.2M | 85.0M | 90.8M |
| Shares Diluted | 54.5M | 75.9M | 87.3M | 93.2M |
| Dividend Per Share | — | — | — | — |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +15.1% | +15.0% | +16.3% | +13.2% |
| EBITDA Margin | +20.3% | +20.2% | +22.0% | +19.3% |
| Net Margin | +5.6% | +5.5% | +7.3% | +5.7% |
| Effective Tax Rate | +21.8% | +21.8% | +18.3% | +18.7% |
| Growth | ||||
| Revenue Growth | — | +6.5% | +5.6% | +4.6% |
| Net Income Growth | — | -20.2% | +35.4% | +23.4% |
| EPS Growth | — | -8.3% | +44.6% | +26.8% |
| Share Count Change | — | -13.0% | -6.3% | -2.8% |
| Free Cash Flow | ||||
| Free Cash Flow | $1.49B | $1.31B | $1.47B | $1.49B |
| FCF Per Share | $27.40 | $17.27 | $16.80 | $16.00 |
| FCF Margin | +10.8% | +9.6% | +11.4% | +12.3% |
| FCF Growth | — | -10.6% | -1.6% | +55.1% |