Breakdown
TTM
11/30/2025
11/30/2024
11/30/2023
11/30/2022
Total Revenue
1,122,027
1,190,169
1,159,604
1,169,334
716,522
Cost of Revenue
720,381
754,222
742,694
738,864
460,659
Gross Profit
401,646
435,947
416,910
430,470
255,863
Operating Expense
217,406
238,029
245,692
249,217
124,802
Operating Income
184,240
197,918
171,218
181,253
131,061
Net Non Operating Interest Income Expense
-39,503
-45,551
-57,093
-62,496
-15,385
Other Income Expense
-21,847
-14,125
-98,320
-8,772
-19,506
Pretax Income
122,890
138,242
15,805
109,985
96,170
Tax Provision
13,546
18,850
-8,831
5,461
20,991
Net Income Common Stockholders
109,216
118,992
24,170
104,082
74,817
Diluted NI Available to Com Stockholders
109,216
118,992
24,170
104,082
74,817
Basic EPS
4.79
5.18
1.01
4.26
3.06
Diluted EPS
4.79
5.18
1.01
4.25
3.06
Basic Average Shares
22,844.74
22,987.62
23,977.31
24,409.18
24,439.89
Diluted Average Shares
22,844.74
22,987.62
23,977.31
24,478.16
24,465.74
Total Expenses
937,787
992,251
988,386
988,081
585,461
Net Income from Continuing & Discontinued Operation
109,216
118,992
24,170
104,082
74,817
Normalized Income
128,654.83
131,181.88
96,946.46
112,432.94
87,922.07
Interest Income
339
343
627
1,048
253
Interest Expense
39,842
45,894
57,720
63,544
15,638
Net Interest Income
-39,503
-45,551
-57,093
-62,496
-15,385
EBIT
162,732
184,136
73,525
173,529
111,808
EBITDA
248,127
275,910
165,344
263,022
162,829
Reconciled Cost of Revenue
720,381
754,222
742,694
738,864
460,659
Reconciled Depreciation
85,395
91,774
91,819
89,493
51,021
Net Income from Continuing Operation Net Minority Interest
109,216
118,992
24,170
104,082
74,817
Total Unusual Items Excluding Goodwill
-21,847
-14,125
-98,320
-8,772
-16,737
Total Unusual Items
-21,847
-14,125
-98,320
-8,772
-16,737
Normalized EBITDA
269,974
290,035
263,664
271,794
179,566
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,408.17
-1,935.13
-25,543.54
-421.06
-3,631.93
11/30/2022 - 5/13/2010
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