Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
5,653,272
5,497,009
5,737,114
5,265,911
4,591,327
Cost of Revenue
900,719
936,571
1,126,244
1,346,854
1,440,494
Gross Profit
4,752,553
4,560,438
4,610,870
3,919,057
3,150,833
Operating Expense
4,073,849
3,920,544
3,931,520
3,903,583
3,358,028
Operating Income
678,704
639,894
679,350
15,474
-207,195
Net Non Operating Interest Income Expense
64,287
79,155
59,696
30,783
10,742
Pretax Income
729,777
717,694
679,563
97,033
-485,204
Tax Provision
156,043
131,939
96,983
23,980
18,385
Net Income Common Stockholders
567,369
580,493
580,676
73,053
-503,589
Diluted NI Available to Com Stockholders
567,369
580,493
580,676
73,053
-503,589
Basic EPS
0.51
0.51
0.51
0.06
-0.43
Diluted EPS
0.50
0.51
0.50
0.06
-0.43
Basic Average Shares
1,120,833.500
1,137,816
1,147,269
1,168,063
1,163,358
Diluted Average Shares
1,128,114
1,144,983
1,155,235
1,177,537
1,177,537
Total Operating Income as Reported
731,710
719,900
670,072
91,489
-483,735
Total Expenses
4,974,568
4,857,115
5,057,764
5,250,437
4,798,522
Net Income from Continuing & Discontinued Operation
567,369
580,493
580,676
73,053
-503,589
Normalized Income
532,575.944
568,638.238
674,714.298
45,052.349
-194,952.670
Interest Income
67,201
82,008
63,331
34,627
15,033
Interest Expense
2,914
2,853
3,635
3,844
4,291
Net Interest Income
64,287
79,155
59,696
30,783
10,742
EBIT
732,691
720,547
683,198
100,877
-480,913
EBITDA
732,691
808,873
784,174
227,965
-347,431
Reconciled Cost of Revenue
900,719
936,571
1,126,244
1,346,854
1,440,494
Reconciled Depreciation
--
88,326
100,976
127,088
133,482
Net Income from Continuing Operation Net Minority Interest
567,369
580,493
580,676
73,053
-503,589
Total Unusual Items Excluding Goodwill
44,256
14,525
-109,693
37,192
-371,851
Total Unusual Items
44,256
14,525
-109,693
37,192
-371,851
Normalized EBITDA
688,435
794,348
893,867
190,773
24,420
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
9,462.944
2,670.238
-15,654.702
9,191.349
-63,214.670
12/31/2022 - 10/18/2013
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