1、Morningstar Equity Analyst Note|Report as of 6 Aug 2025 17:01,UTC|Reporting Currency:USD|Trading Currency:USD|Exchange:NEW YORK STOCK EXCHANGE,INC.Page 1 of 132025 Morningstar.All Rights Reserved.Unless otherwise provided in a separate agreement,you may use this report only in the country in which i

2、ts original distributor is based.The information,data,analyses and opinions presented herein do not constitute investment advice;are provided solely for informational purposes and therefore are not an offer to buy or sell a security;and are not warranted to be correct,complete or accurate.The opinio

3、ns expressed are as of the date written and are subject to change without notice.Except as otherwise required by law,Morningstar shall not be responsible for any trading decisions,damages or other losses resulting from,or related to,the information,data,analyses or opinions or their use.The informat

4、ion contained herein is the proprietary property of Morningstar and may not be reproduced,in whole or in part,or used in any manner,without the prior written consent of Morningstar.Investment research is produced and issued by subsidiaries of Morningstar,Inc.including,but not limited to,Morningstar

5、Research Services LLC,registered with and governed by the U.S.Securities and Exchange Commission.To order reprints,call+1 312-696-6100.To license the research,call+1 312-696-6869.Please see important disclosures at the end of this report.?Financial Summary and Key Statistics ActualForecast2023202420

6、252026Revenue(USD Mil)9,0588,2648,1718,743Revenue Growth%16.7-8.8-1.17.0Operating Income(Mil)1,6931,1911,3331,520Operating Margin%18.714.416.317.4Adjusted EBITDA(Mil)1,9941,5711,5701,773Adjusted EBITDA Margin%22.019.019.220.3Earnings Per Share(Diluted)(USD)12.008.328.6010.12Adjusted Earnings Per Sha