Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,560,334
1,403,665
1,194,615
1,058,522
847,133
Cost of Revenue
499,548
461,228
439,620
375,879
311,926
Gross Profit
1,060,786
942,437
754,995
682,643
535,207
Operating Expense
871,541
753,188
668,771
590,877
529,125
Operating Income
189,245
189,249
86,224
91,766
6,082
Net Non Operating Interest Income Expense
18,406
14,983
12,272
5,086
137
Other Income Expense
1,166
893
-77,627
-17,202
-2,327
Pretax Income
207,823
205,125
20,869
79,650
3,892
Tax Provision
50,806
27,438
6,857
-11,304
5,894
Net Income Common Stockholders
157,017
177,687
14,012
90,954
-2,002
Diluted NI Available to Com Stockholders
157,017
177,687
14,012
90,954
-2,002
Basic EPS
4.00
4.57
0.36
2.37
-0.05
Diluted EPS
3.97
4.52
0.36
2.32
-0.05
Basic Average Shares
39,306.46
38,918.49
38,633.74
38,401.17
37,841.87
Diluted Average Shares
39,552.34
39,291.83
39,268.04
39,216.56
37,841.87
Total Operating Income as Reported
189,245
189,249
9,279
73,551
6,082
Total Expenses
1,371,089
1,214,416
1,108,391
966,756
841,051
Net Income from Continuing & Discontinued Operation
157,017
177,687
14,012
90,954
-2,002
Normalized Income
157,017
177,687
65,642.10
104,474.99
-2,002
Interest Income
18,739
16,294
13,690
6,825
1,886
Interest Expense
1,312
1,311
1,418
1,739
1,749
Net Interest Income
18,406
14,983
12,272
5,086
137
EBIT
193,977
206,436
22,287
81,389
5,641
EBITDA
193,977
223,907
45,989
108,646
29,962
Reconciled Cost of Revenue
499,548
461,228
439,620
375,879
311,926
Reconciled Depreciation
19,058
17,471
23,702
27,257
24,321
Net Income from Continuing Operation Net Minority Interest
157,017
177,687
14,012
90,954
-2,002
Total Unusual Items Excluding Goodwill
0
0
-76,945
-18,215
0
Total Unusual Items
0
0
-76,945
-18,215
0
Normalized EBITDA
193,977
223,907
122,934
126,861
29,962
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
-25,314.91
-4,694.01
0
12/31/2022 - 9/18/2015
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