| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $422B | $403B | $350B | $307B |
| Cost of Revenue | $167B | $163B | $146B | $133B |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $138B | $129B | $112B | $84.3B |
| EBITDA | $161B | $150B | $128B | $96.2B |
| Pre-Tax Income | $194B | $159B | $120B | $85.7B |
| Income Tax Expense | $34.2B | $26.7B | $19.7B | $11.9B |
| Net Income | $160B | $132B | $100B | $73.8B |
| Per Share | ||||
| EPS (Basic) | $17.71 | $10.91 | $8.13 | $5.84 |
| EPS (Diluted) | $17.54 | $10.81 | $8.04 | $5.80 |
| Shares Basic | 9.05B | 12.1B | 12.3B | 12.6B |
| Shares Diluted | 9.13B | 12.2B | 12.4B | 12.7B |
| Dividend Per Share | — | $0.83 | $0.60 | — |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +32.7% | +32.0% | +32.1% | +27.4% |
| EBITDA Margin | +38.2% | +37.3% | +36.5% | +31.3% |
| Net Margin | +37.9% | +32.8% | +28.6% | +24.0% |
| Effective Tax Rate | +17.6% | +16.8% | +16.4% | +13.9% |
| Growth | ||||
| Revenue Growth | — | +15.1% | +13.9% | +8.7% |
| Net Income Growth | — | +32.0% | +35.7% | +23.0% |
| EPS Growth | — | +34.5% | +38.6% | +27.2% |
| Share Count Change | — | -1.7% | -2.2% | -3.3% |
| Free Cash Flow | ||||
| Free Cash Flow | $64.4B | $73.3B | $72.8B | $69.5B |
| FCF Per Share | $7.05 | $5.99 | $5.85 | $5.46 |
| FCF Margin | +15.2% | +18.2% | +20.8% | +22.6% |
| FCF Growth | — | +0.7% | +4.7% | +15.8% |