| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $17.7B | $17.5B | $17.2B | $16.2B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $918M | $1.00B | $1.49B | $1.89B |
| EBITDA | $1.96B | $2.02B | $2.32B | $2.71B |
| Pre-Tax Income | $216M | $281M | $1.12B | $1.47B |
| Income Tax Expense | -$253M | -$240M | $52.5M | $158M |
| Net Income | $182M | $206M | $747M | $1.14B |
| Per Share | ||||
| EPS (Basic) | $0.91 | $0.77 | $2.42 | $3.22 |
| EPS (Diluted) | $0.91 | $0.76 | $2.40 | $3.19 |
| Shares Basic | 199M | 275M | 307M | 355M |
| Shares Diluted | 201M | 277M | 310M | 359M |
| Dividend Per Share | — | — | — | — |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +5.2% | +5.7% | +8.6% | +11.7% |
| EBITDA Margin | +11.1% | +11.5% | +13.5% | +16.7% |
| Net Margin | +1.0% | +1.2% | +4.3% | +7.1% |
| Effective Tax Rate | -116.9% | -85.5% | +4.7% | +10.7% |
| Growth | ||||
| Revenue Growth | — | +1.7% | +6.7% | +23.1% |
| Net Income Growth | — | -72.4% | -34.6% | -22.5% |
| EPS Growth | — | -68.3% | -24.8% | -8.6% |
| Share Count Change | — | -10.6% | -13.5% | -13.2% |
| Free Cash Flow | ||||
| Free Cash Flow | $1.55B | $1.46B | $1.21B | $1.76B |
| FCF Per Share | $7.73 | $5.27 | $3.91 | $4.90 |
| FCF Margin | +8.8% | +8.3% | +7.0% | +10.9% |
| FCF Growth | — | +20.5% | -31.1% | +77.4% |