| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $7.25B | $6.90B | $6.15B | $5.48B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $1.30B | $1.16B | $1.01B | $922M |
| EBITDA | $2.36B | $2.19B | $1.91B | $1.70B |
| Pre-Tax Income | $356M | $211M | $245M | $227M |
| Income Tax Expense | $71.2M | $58.9M | $60.9M | $39.9M |
| Net Income | $285M | $152M | $184M | $187M |
| Per Share | ||||
| EPS (Basic) | $1.29 | $0.49 | $0.61 | $0.63 |
| EPS (Diluted) | $1.28 | $0.49 | $0.61 | $0.63 |
| Shares Basic | 221M | 295M | 293M | 292M |
| Shares Diluted | 222M | 298M | 296M | 294M |
| Dividend Per Share | — | $3.22 | $2.73 | $2.54 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +18.0% | +16.9% | +16.4% | +16.8% |
| EBITDA Margin | +32.6% | +31.7% | +31.1% | +31.0% |
| Net Margin | +3.9% | +2.2% | +3.0% | +3.4% |
| Effective Tax Rate | +20.0% | +27.9% | +24.9% | +17.6% |
| Growth | ||||
| Revenue Growth | — | +12.2% | +12.2% | +7.4% |
| Net Income Growth | — | -17.1% | -1.9% | -66.7% |
| EPS Growth | — | -19.7% | -3.2% | -66.8% |
| Share Count Change | — | +0.5% | +0.8% | +0.5% |
| Free Cash Flow | ||||
| Free Cash Flow | -$634M | -$932M | -$595M | -$226M |
| FCF Per Share | $-2.85 | $-3.13 | $-2.01 | $-0.77 |
| FCF Margin | -8.7% | -13.5% | -9.7% | -4.1% |
| FCF Growth | — | -56.6% | -163.6% | -531.3% |