| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $15.2B | $14.7B | $13.7B | $12.8B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $2.19B | $1.87B | $1.32B | $1.03B |
| EBITDA | $3.09B | $2.76B | $2.16B | $1.84B |
| Pre-Tax Income | $1.83B | $1.59B | $1.54B | $1.02B |
| Income Tax Expense | $347M | $290M | $318M | $330M |
| Net Income | $1.49B | $1.29B | $1.23B | $797M |
| Per Share | ||||
| EPS (Basic) | $16.08 | $10.32 | $9.39 | $5.50 |
| EPS (Diluted) | $15.52 | $9.81 | $8.95 | $5.31 |
| Shares Basic | 92.5M | 125M | 131M | 145M |
| Shares Diluted | 95.9M | 132M | 138M | 150M |
| Dividend Per Share | — | $1.60 | — | — |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +14.4% | +12.7% | +9.6% | +8.0% |
| EBITDA Margin | +20.4% | +18.7% | +15.8% | +14.3% |
| Net Margin | +9.8% | +8.8% | +9.0% | +6.2% |
| Effective Tax Rate | +18.9% | +18.2% | +20.6% | +32.4% |
| Growth | ||||
| Revenue Growth | — | +7.6% | +6.6% | +10.0% |
| Net Income Growth | — | +4.9% | +54.8% | +126.4% |
| EPS Growth | — | +9.6% | +68.5% | +144.7% |
| Share Count Change | — | -4.3% | -8.2% | -7.1% |
| Free Cash Flow | ||||
| Free Cash Flow | $4.10B | $3.11B | $2.33B | $1.84B |
| FCF Per Share | $42.78 | $23.57 | $16.89 | $12.27 |
| FCF Margin | +27.0% | +21.1% | +17.0% | +14.4% |
| FCF Growth | — | +33.5% | +26.3% | -33.6% |