| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $450B | $448B | $400B | $372B |
| Cost of Revenue | $51.1B | $50.7B | $46.7B | $38.8B |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $18.8B | $19.0B | $32.3B | $32.4B |
| EBITDA | $23.2B | $23.3B | $36.4B | $36.3B |
| Pre-Tax Income | $14.6B | $14.7B | $20.1B | $29.1B |
| Income Tax Expense | $1.74B | $1.89B | $4.83B | $5.97B |
| Net Income | $12.0B | $12.1B | $14.4B | $22.4B |
| Per Share | ||||
| EPS (Basic) | $17.75 | $13.28 | $15.64 | $24.12 |
| EPS (Diluted) | $17.72 | $13.23 | $15.51 | $23.86 |
| Shares Basic | 678M | 908M | 921M | 928M |
| Shares Diluted | 680M | 911M | 929M | 938M |
| Dividend Per Share | — | $8.73 | $8.18 | $7.29 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +4.2% | +4.2% | +8.1% | +8.7% |
| EBITDA Margin | +5.2% | +5.2% | +9.1% | +9.8% |
| Net Margin | +2.7% | +2.7% | +3.6% | +6.0% |
| Effective Tax Rate | +12.0% | +12.9% | +24.1% | +20.5% |
| Growth | ||||
| Revenue Growth | — | +11.8% | +7.7% | +14.6% |
| Net Income Growth | — | -16.3% | -35.6% | +11.2% |
| EPS Growth | — | -14.7% | -35.0% | +12.7% |
| Share Count Change | — | -1.9% | -1.0% | -1.3% |
| Free Cash Flow | ||||
| Free Cash Flow | $19.7B | $16.1B | $20.7B | $25.7B |
| FCF Per Share | $28.93 | $17.65 | $22.29 | $27.38 |
| FCF Margin | +4.4% | +3.6% | +5.2% | +6.9% |
| FCF Growth | — | -22.4% | -19.4% | +9.7% |