Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
11,945,410
17,992,808
11,064,852
11,965,574
13,065,155
Cost of Revenue
6,964,062
13,135,315
6,013,493
6,658,432
6,689,746
Gross Profit
4,981,348
4,857,493
5,051,359
5,307,142
6,375,409
Operating Expense
4,486,064
4,323,730
3,946,164
3,345,266
3,439,954
Operating Income
495,284
533,763
1,105,195
1,961,876
2,935,455
Net Non Operating Interest Income Expense
87,748
82,878
99,667
51,917
26,808
Pretax Income
1,063,293
1,001,633
1,343,054
2,070,344
3,057,472
Tax Provision
256,511
228,654
271,162
509,060
547,004
Net Income Common Stockholders
661,540
731,331
1,041,465
1,589,472
2,454,597
Diluted NI Available to Com Stockholders
661,540
731,331
1,041,465
1,589,472
2,454,597
Basic EPS
2.54
2.81
4.04
6.39
9.83
Diluted EPS
2.53
2.80
4.04
6.37
9.72
Basic Average Shares
260,746.88
260,550
257,665
248,550
249,906.90
Diluted Average Shares
260,990.88
260,794
257,960
249,479
252,603.54
Total Expenses
11,450,126
17,459,045
9,959,657
10,003,698
10,129,700
Net Income from Continuing & Discontinued Operation
661,540
731,331
1,041,465
1,589,472
2,454,597
Normalized Income
668,277.01
716,960.82
1,069,013.83
1,594,084.19
2,466,125.96
Interest Income
97,648
92,992
110,938
65,224
33,175
Interest Expense
9,900
10,114
11,271
13,307
6,367
Net Interest Income
87,748
82,878
99,667
51,917
26,808
EBIT
1,073,193
1,011,747
1,354,325
2,083,651
3,063,839
EBITDA
2,032,889
1,940,331
2,163,936
2,585,357
3,536,551
Reconciled Cost of Revenue
6,964,062
13,135,315
6,013,493
6,658,432
6,689,746
Reconciled Depreciation
959,696
928,584
809,611
501,706
472,712
Net Income from Continuing Operation Net Minority Interest
661,540
731,331
1,041,465
1,589,472
2,454,597
Total Unusual Items Excluding Goodwill
-8,879
18,621
-34,518
-6,116
-14,041
Total Unusual Items
-8,879
18,621
-34,518
-6,116
-14,041
Normalized EBITDA
2,041,768
1,921,710
2,198,454
2,591,473
3,550,592
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,141.99
4,250.82
-6,969.17
-1,503.81
-2,512.04
12/31/2022 - 1/4/2000
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade