Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,705,320
2,618,383
2,341,559
2,082,331
1,853,307
Cost of Revenue
791,463
830,704
741,287
659,707
566,737
Gross Profit
1,913,857
1,787,679
1,600,272
1,422,624
1,286,570
Operating Expense
1,105,843
1,067,940
940,402
856,857
792,405
Operating Income
808,014
719,739
659,870
565,767
494,165
Net Non Operating Interest Income Expense
-96,430
-99,287
-81,546
-74,857
-32,158
Pretax Income
658,830
581,274
547,184
491,036
401,435
Tax Provision
161,653
137,650
130,676
101,822
89,099
Net Income Common Stockholders
497,177
443,624
416,508
389,214
312,336
Diluted NI Available to Com Stockholders
497,177
443,624
416,508
389,214
312,336
Basic EPS
2.43
2.16
2.02
1.89
1.52
Diluted EPS
2.38
2.12
1.99
1.86
1.49
Basic Average Shares
204,307.71
205,476.61
206,294.21
205,606.97
205,582.13
Diluted Average Shares
208,912.53
209,157.94
209,090.36
209,142.40
209,125.16
Total Operating Income as Reported
758,980
670,808
638,857
558,008
437,326
Total Expenses
1,897,306
1,898,644
1,681,689
1,516,564
1,359,142
Net Income from Continuing & Discontinued Operation
497,177
443,624
416,508
389,214
312,336
Normalized Income
537,110.09
483,504.48
434,139.32
392,608.04
356,105.88
Interest Expense
96,420
99,287
81,546
74,857
32,158
Net Interest Income
-96,430
-99,287
-81,546
-74,857
-32,158
EBIT
755,250
680,561
628,730
565,893
433,593
EBITDA
965,430
886,996
795,755
708,563
559,349
Reconciled Cost of Revenue
791,463
830,704
741,287
659,707
566,737
Reconciled Depreciation
210,180
206,435
167,025
142,670
125,756
Net Income from Continuing Operation Net Minority Interest
497,177
443,624
416,508
389,214
312,336
Total Unusual Items Excluding Goodwill
-52,917
-52,268
-23,163
-4,280
-55,265
Total Unusual Items
-52,917
-52,268
-23,163
-4,280
-55,265
Normalized EBITDA
1,018,347
939,264
818,918
712,843
614,614
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-12,983.91
-12,387.52
-5,531.68
-885.96
-11,495.12
12/31/2022 - 3/24/1995
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