Breakdown
TTM
9/30/2025
9/30/2024
9/30/2023
9/30/2022
Total Revenue
15,456,291
14,510,945
12,474,662
10,783,695
9,418,481
Cost of Revenue
3,630,295
3,352,095
2,860,722
2,541,472
2,204,368
Gross Profit
11,825,995
11,158,849
9,613,939
8,242,223
7,214,112
Operating Expense
5,690,565
5,180,249
4,676,848
4,300,848
3,846,729
Operating Income
6,135,430
5,978,600
4,937,091
3,941,375
3,367,383
Net Non Operating Interest Income Expense
10,920
8,433
380
-434
-471
Pretax Income
6,194,017
5,889,305
4,787,343
3,917,306
3,316,344
Tax Provision
1,883,687
1,759,214
1,431,465
1,240,902
1,082,729
Net Income Common Stockholders
4,310,329
4,130,091
3,355,877
2,676,403
2,233,615
Diluted NI Available to Com Stockholders
4,310,329
4,130,091
3,355,877
2,676,403
2,233,615
Basic EPS
51.32
49.20
39.98
31.79
26.53
Diluted EPS
51.32
49.20
39.98
31.78
26.52
Basic Average Shares
83,990.74
83,947.39
83,938.78
84,191.43
84,191.14
Diluted Average Shares
83,990.74
83,947.39
83,938.78
84,216.58
84,223.79
Total Operating Income as Reported
6,135,430
5,978,600
4,937,091
3,941,374
3,367,383
Total Expenses
9,320,860
8,532,344
7,537,570
6,842,320
6,051,097
Net Income from Continuing & Discontinued Operation
4,310,329
4,130,091
3,355,877
2,676,403
2,233,615
Normalized Income
4,279,110.16
4,198,552.71
3,464,266.06
2,690,055.22
2,251,765.83
Interest Income
10,920
8,433
380
35
38
Interest Expense
--
--
0
469
509
Net Interest Income
10,920
8,433
380
-434
-471
EBIT
6,135,430
5,978,600
4,937,091
3,917,775
3,316,853
EBITDA
6,135,430
6,166,755
5,122,395
4,099,831
3,468,949
Reconciled Cost of Revenue
3,630,295
3,352,095
2,860,722
2,541,472
2,204,368
Reconciled Depreciation
187,734
188,155
185,304
182,056
152,096
Net Income from Continuing Operation Net Minority Interest
4,310,329
4,130,091
3,355,877
2,676,403
2,233,615
Total Unusual Items Excluding Goodwill
44,862
-97,623
-152,125
-19,982
-26,950
Total Unusual Items
44,862
-97,623
-152,125
-19,982
-26,950
Normalized EBITDA
6,090,568
6,264,378
5,274,520
4,119,813
3,495,899
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
13,643.16
-29,161.29
-43,735.94
-6,329.78
-8,799.18
9/30/2022 - 7/21/2016
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