| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $13.3B | $12.9B | $11.9B | $12.1B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $3.07B | $3.20B | $2.65B | $2.62B |
| EBITDA | $5.41B | $5.51B | $4.88B | $4.67B |
| Pre-Tax Income | $2.29B | $2.27B | $1.44B | $1.67B |
| Income Tax Expense | $486M | $498M | $381M | -$691M |
| Net Income | $1.80B | $1.77B | $1.06B | $2.36B |
| Per Share | ||||
| EPS (Basic) | $5.37 | $3.98 | $2.47 | $5.57 |
| EPS (Diluted) | $5.30 | $3.91 | $2.45 | $5.55 |
| Shares Basic | 335M | 442M | 428M | 423M |
| Shares Diluted | 340M | 450M | 432M | 425M |
| Dividend Per Share | — | $2.44 | $2.30 | $2.17 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +23.1% | +24.7% | +22.3% | +21.6% |
| EBITDA Margin | +40.7% | +42.5% | +41.1% | +38.4% |
| Net Margin | +13.6% | +13.7% | +8.9% | +19.4% |
| Effective Tax Rate | +21.2% | +21.9% | +26.4% | -41.3% |
| Growth | ||||
| Revenue Growth | — | +9.0% | -2.2% | -11.7% |
| Net Income Growth | — | +67.1% | -55.1% | +115.3% |
| EPS Growth | — | +59.6% | -55.9% | +107.1% |
| Share Count Change | — | +4.3% | +1.6% | +3.3% |
| Free Cash Flow | ||||
| Free Cash Flow | -$2.83B | -$2.53B | -$350M | -$146M |
| FCF Per Share | $-8.33 | $-5.63 | $-0.81 | $-0.34 |
| FCF Margin | -21.3% | -19.6% | -2.9% | -1.2% |
| FCF Growth | — | -624.4% | -139.1% | +94.1% |