$80.74
+2.51%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 14.9B | 14.7B | 13.4B | 14.2B | 15.3B |
| Cost of Revenue | 7.5B | 7.7B | 7.3B | 8.2B | 9.4B |
| Gross Profit | 7.4B | 6.9B | 6.1B | 6.0B | 5.9B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | — | — | — | — | — |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 4.1B | 4.0B | 3.8B | 3.5B | 3.4B |
| Total Operating Expenses | 4.1B | 4.0B | 3.8B | 3.5B | 3.4B |
| Cost and Expenses | 11.7B | 11.8B | 11.1B | 11.7B | 12.9B |
| Operating Income (EBIT) | 3.2B | 2.9B | 2.4B | 2.5B | 2.4B |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 1.6B | 1.3B | 1.2B | 1.0B | 925.0M |
| Net Interest Income | (1.6B) | (1.3B) | (1.2B) | (1.0B) | (925.0M) |
| Other Non-Op Income/Expense | (722.0M) | (1.1B) | (852.0M) | (856.0M) | (827.0M) |
| Non-Operating Income (excl Interest) | (844.0M) | (237.0M) | (330.0M) | (148.0M) | (98.0M) |
| EBT (Pre-Tax Income) | 2.5B | 1.8B | 1.5B | 1.6B | 1.6B |
| Income Tax Expense | (170.0M) | (245.0M) | (402.0M) | (146.0M) | (135.0M) |
| Bottom Line | |||||
| Net Income | 2.7B | 2.0B | 1.9B | 1.8B | 1.7B |
| Earnings from Cont. Ops | 2.7B | 2.0B | 1.9B | 1.8B | 1.7B |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 2.7B | 2.0B | 1.9B | 1.8B | 1.7B |
| Per Share | |||||
| Basic EPS | $4.30 | $3.44 | $3.44 | $3.21 | $3.17 |
| Diluted EPS | $4.29 | $3.42 | $3.44 | $3.21 | $3.17 |
| Revenue Per Share | $23.65 | $24.99 | $23.87 | $25.74 | $27.99 |
| Shares | |||||
| Basic Shares Outstanding | 629.0M | 587.0M | 563.0M | 552.0M | 547.0M |
| Diluted Shares Outstanding | 632.0M | 589.0M | 563.0M | 552.0M | 547.0M |
| Profitability Metrics | |||||
| EBITDA | 7.1B | 6.2B | 5.6B | 5.2B | 5.1B |
| D&A | 3.1B | 3.1B | 2.9B | 2.6B | 2.6B |
| EBIT | 4.1B | 3.1B | 2.7B | 2.6B | 2.5B |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Sep 1, 2026