| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $6.59B | $6.38B | $6.07B | $5.72B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | -$640M | -$696M | $832M | -$435M |
| EBITDA | -$552M | -$540M | $1.01B | -$252M |
| Pre-Tax Income | -$424M | -$379M | $1.01B | -$238M |
| Income Tax Expense | -$201M | -$205M | $253M | -$69.7M |
| Net Income | -$223M | -$175M | $752M | -$168M |
| Per Share | ||||
| EPS (Basic) | $-0.66 | $-1.60 | $1.18 | $-0.73 |
| EPS (Diluted) | $-0.66 | $-1.60 | $1.18 | $-0.73 |
| Shares Basic | 338M | 453M | 457M | 455M |
| Shares Diluted | 340M | 455M | 458M | 456M |
| Dividend Per Share | — | $0.83 | $0.81 | $0.79 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | -9.7% | -10.9% | +13.7% | -7.6% |
| EBITDA Margin | -8.4% | -8.5% | +16.7% | -4.4% |
| Net Margin | -3.4% | -2.7% | +12.4% | -2.9% |
| Effective Tax Rate | +47.4% | +53.9% | +25.2% | +29.3% |
| Growth | ||||
| Revenue Growth | — | +5.1% | +6.1% | -5.5% |
| Net Income Growth | — | -123.2% | +547.3% | -124.6% |
| EPS Growth | — | -235.6% | +261.6% | -149.0% |
| Share Count Change | — | -0.6% | +0.3% | -0.7% |
| Free Cash Flow | ||||
| Free Cash Flow | $1.75B | $1.44B | $1.12B | $1.14B |
| FCF Per Share | $5.14 | $3.17 | $2.45 | $2.49 |
| FCF Margin | +26.5% | +22.6% | +18.5% | +19.9% |
| FCF Growth | — | +28.6% | -1.4% | +122.7% |