| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $6.70B | $6.52B | $5.28B | $5.35B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $1.90B | $1.84B | $1.46B | $1.30B |
| EBITDA | $3.09B | $3.00B | $2.50B | $2.20B |
| Pre-Tax Income | — | — | — | — |
| Income Tax Expense | $184M | $204M | $158M | $140M |
| Net Income | $962M | $930M | $760M | $714M |
| Per Share | ||||
| EPS (Basic) | $2.71 | $1.96 | $1.63 | $1.59 |
| EPS (Diluted) | $2.70 | $1.95 | $1.62 | $1.48 |
| Shares Basic | 355M | 473M | 454M | 416M |
| Shares Diluted | 356M | 475M | 456M | 448M |
| Dividend Per Share | — | $1.12 | $1.06 | $1.00 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +28.3% | +28.1% | +27.6% | +24.2% |
| EBITDA Margin | +46.2% | +46.0% | +47.3% | +41.2% |
| Net Margin | +14.4% | +14.2% | +14.4% | +13.4% |
| Effective Tax Rate | — | — | — | — |
| Growth | ||||
| Revenue Growth | — | +23.5% | -1.2% | -6.8% |
| Net Income Growth | — | +22.2% | +6.5% | -11.2% |
| EPS Growth | — | +20.4% | +9.5% | -12.9% |
| Share Count Change | — | +4.1% | +1.8% | +1.2% |
| Free Cash Flow | ||||
| Free Cash Flow | -$832M | -$420M | -$833M | -$711M |
| FCF Per Share | $-2.34 | $-0.89 | $-1.83 | $-1.59 |
| FCF Margin | -12.4% | -6.4% | -15.8% | -13.3% |
| FCF Growth | — | +49.5% | -17.1% | +10.5% |