| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $28.9B | $28.1B | $27.5B | $26.1B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $981M | $428M | $321M | $224M |
| EBITDA | $2.54B | $1.99B | $1.98B | $1.75B |
| Pre-Tax Income | $1.04B | $563M | $598M | $633M |
| Income Tax Expense | $224M | $122M | $133M | $168M |
| Net Income | $817M | $441M | $465M | $465M |
| Per Share | ||||
| EPS (Basic) | $2.11 | $0.82 | $0.78 | $0.78 |
| EPS (Diluted) | $2.08 | $0.79 | $0.76 | $0.76 |
| Shares Basic | 387M | 540M | 598M | 595M |
| Shares Diluted | 393M | 558M | 643M | 640M |
| Dividend Per Share | — | $0.72 | $0.72 | $0.72 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +3.4% | +1.5% | +1.2% | +0.9% |
| EBITDA Margin | +8.8% | +7.1% | +7.2% | +6.7% |
| Net Margin | +2.8% | +1.6% | +1.7% | +1.8% |
| Effective Tax Rate | +21.5% | +21.7% | +22.2% | +26.5% |
| Growth | ||||
| Revenue Growth | — | +2.1% | +5.3% | +9.6% |
| Net Income Growth | — | -5.2% | 0.0% | -13.7% |
| EPS Growth | — | +3.9% | 0.0% | -12.6% |
| Share Count Change | — | -13.2% | +0.5% | -0.3% |
| Free Cash Flow | ||||
| Free Cash Flow | $2.40B | $1.84B | $462M | $3.16B |
| FCF Per Share | $6.11 | $3.30 | $0.72 | $4.94 |
| FCF Margin | +8.3% | +6.6% | +1.7% | +12.1% |
| FCF Growth | — | +298.7% | -85.4% | -16.5% |