| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $13.9B | $13.5B | $11.9B | $11.9B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $3.14B | $2.99B | $2.41B | $2.40B |
| EBITDA | $5.53B | $5.39B | $4.19B | $3.71B |
| Pre-Tax Income | — | — | — | — |
| Income Tax Expense | $178M | $140M | $425M | $160M |
| Net Income | $1.76B | $1.70B | $819M | -$435M |
| Per Share | ||||
| EPS (Basic) | $6.30 | $4.56 | $2.27 | $-1.27 |
| EPS (Diluted) | $6.29 | $4.56 | $2.27 | $-1.26 |
| Shares Basic | 279M | 371M | 357M | 350M |
| Shares Diluted | 279M | 371M | 358M | 350M |
| Dividend Per Share | — | $3.01 | $2.86 | $2.70 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +22.5% | +22.1% | +20.2% | +20.1% |
| EBITDA Margin | +39.7% | +39.8% | +35.2% | +31.1% |
| Net Margin | +12.6% | +12.5% | +6.9% | -3.6% |
| Effective Tax Rate | — | — | — | — |
| Growth | ||||
| Revenue Growth | — | +13.8% | -0.1% | -3.1% |
| Net Income Growth | — | +107.5% | +288.4% | -130.8% |
| EPS Growth | — | +100.9% | +280.2% | -131.1% |
| Share Count Change | — | +3.8% | +2.3% | +0.7% |
| Free Cash Flow | ||||
| Free Cash Flow | $237M | -$45.1M | -$2.32B | -$2.69B |
| FCF Per Share | $0.85 | $-0.12 | $-6.49 | $-7.69 |
| FCF Margin | +1.7% | -0.3% | -19.5% | -22.6% |
| FCF Growth | — | +98.1% | +13.7% | -158.6% |