| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $24.8B | $24.3B | $23.0B | $21.7B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $5.22B | $5.15B | $4.32B | $4.02B |
| EBITDA | $8.30B | $8.19B | $7.23B | $6.80B |
| Pre-Tax Income | $3.33B | $3.29B | $2.67B | $2.70B |
| Income Tax Expense | $552M | $523M | $207M | $374M |
| Net Income | $2.78B | $2.77B | $2.46B | $2.33B |
| Per Share | ||||
| EPS (Basic) | $3.66 | — | — | — |
| EPS (Diluted) | $3.65 | — | — | — |
| Shares Basic | 759M | 1.01B | 1.00B | 996M |
| Shares Diluted | 761M | 1.01B | 1.00B | 997M |
| Dividend Per Share | — | $1.60 | $1.52 | $1.44 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +21.0% | +21.2% | +18.8% | +18.5% |
| EBITDA Margin | +33.5% | +33.8% | +31.4% | +31.3% |
| Net Margin | +11.2% | +11.4% | +10.7% | +10.7% |
| Effective Tax Rate | +16.6% | +15.9% | +7.8% | +13.8% |
| Growth | ||||
| Revenue Growth | — | +5.3% | +6.0% | +13.9% |
| Net Income Growth | — | +12.5% | +5.7% | +7.2% |
| EPS Growth | — | — | — | — |
| Share Count Change | — | +0.9% | +0.6% | +1.0% |
| Free Cash Flow | ||||
| Free Cash Flow | -$2.16B | -$2.28B | -$1.53B | -$2.71B |
| FCF Per Share | $-2.84 | $-2.25 | $-1.52 | $-2.71 |
| FCF Margin | -8.7% | -9.4% | -6.6% | -12.4% |
| FCF Growth | — | -48.9% | +43.5% | -18.8% |