| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 28, 2025 | Dec 29, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $2.90B | $2.86B | $2.76B | $2.75B |
| Cost of Revenue | $1.26B | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $360M | $357M | $347M | $301M |
| EBITDA | $738M | $762M | $775M | $732M |
| Pre-Tax Income | $266M | $268M | $316M | $183M |
| Income Tax Expense | $26.8M | $28.4M | $33.1M | $3.47M |
| Net Income | $240M | $241M | $270M | $693M |
| Per Share | ||||
| EPS (Basic) | $2.80 | $2.07 | $2.21 | $5.56 |
| EPS (Diluted) | $2.80 | $2.07 | $2.20 | $5.55 |
| Shares Basic | 85.7M | 117M | 123M | 125M |
| Shares Diluted | 85.7M | 117M | 123M | 125M |
| Dividend Per Share | — | $0.28 | $0.28 | $0.28 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +12.4% | +12.5% | +12.6% | +10.9% |
| EBITDA Margin | +25.4% | +26.7% | +28.1% | +26.6% |
| Net Margin | +8.3% | +8.4% | +9.8% | +25.2% |
| Effective Tax Rate | +10.1% | +10.6% | +10.5% | +1.9% |
| Growth | ||||
| Revenue Growth | — | +3.7% | +0.2% | -16.9% |
| Net Income Growth | — | -10.8% | -61.0% | +21.8% |
| EPS Growth | — | -5.9% | -60.4% | +23.3% |
| Share Count Change | — | -5.1% | -1.6% | -1.3% |
| Free Cash Flow | ||||
| Free Cash Flow | $493M | $509M | $542M | $9.90M |
| FCF Per Share | $5.75 | $4.37 | $4.41 | $0.08 |
| FCF Margin | +17.0% | +17.8% | +19.7% | +0.4% |
| FCF Growth | — | -6.0% | +5369.0% | -98.3% |