| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $19.6B | $19.3B | $17.6B | $16.3B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $6.03B | $7.09B | $2.93B | $2.63B |
| EBITDA | $9.36B | $10.3B | $5.80B | $5.26B |
| Pre-Tax Income | $4.72B | $5.99B | $1.56B | $1.52B |
| Income Tax Expense | $944M | $1.29B | $17.0M | $108M |
| Net Income | $3.55B | $4.46B | $1.28B | $1.20B |
| Per Share | ||||
| EPS (Basic) | $12.34 | $11.58 | $3.33 | $3.12 |
| EPS (Diluted) | $12.30 | $11.55 | $3.31 | $3.11 |
| Shares Basic | 288M | 385M | 386M | 383M |
| Shares Diluted | 289M | 386M | 388M | 385M |
| Dividend Per Share | — | $3.36 | $3.17 | $2.99 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +30.8% | +36.7% | +16.6% | +16.1% |
| EBITDA Margin | +47.7% | +53.5% | +32.9% | +32.2% |
| Net Margin | +18.1% | +23.1% | +7.3% | +7.3% |
| Effective Tax Rate | +20.0% | +21.5% | +1.1% | +7.1% |
| Growth | ||||
| Revenue Growth | — | +9.8% | +7.7% | -5.1% |
| Net Income Growth | — | +247.3% | +7.3% | +45.3% |
| EPS Growth | — | +248.9% | +6.4% | +94.4% |
| Share Count Change | — | -0.5% | +0.8% | +0.5% |
| Free Cash Flow | ||||
| Free Cash Flow | -$643M | -$715M | -$693M | -$2.05B |
| FCF Per Share | $-2.23 | $-1.85 | $-1.79 | $-5.32 |
| FCF Margin | -3.3% | -3.7% | -3.9% | -12.5% |
| FCF Growth | — | -3.2% | +66.1% | +20.1% |