Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
7,079,538
7,023,025
6,789,223
6,239,768
5,851,368
Cost of Revenue
4,063,845
4,114,216
3,800,532
3,514,390
3,363,755
Gross Profit
3,015,693
2,908,809
2,988,691
2,725,378
2,487,613
Operating Expense
1,564,017
1,548,567
1,580,852
1,474,893
1,351,380
Operating Income
1,451,676
1,360,242
1,407,839
1,250,485
1,136,233
Net Non Operating Interest Income Expense
27,230
20,592
22,658
40,959
10,819
Pretax Income
1,689,813
1,513,876
1,627,359
1,437,867
1,399,933
Tax Provision
306,447
258,347
333,049
279,938
246,313
Net Income Common Stockholders
1,026,930
927,659
880,501
834,886
815,408
Diluted NI Available to Com Stockholders
1,026,930
927,659
880,501
834,886
815,408
Basic EPS
5.17
4.72
4.48
4.25
4.15
Diluted EPS
5.16
4.71
4.47
4.25
4.15
Basic Average Shares
196,801.39
196,565.60
196,565.60
196,565.60
196,565.60
Diluted Average Shares
197,041.19
196,805.40
196,790
196,779
196,773.50
Total Expenses
5,627,862
5,662,783
5,381,384
4,989,283
4,715,135
Net Income from Continuing & Discontinued Operation
1,026,930
927,659
880,501
834,886
815,408
Normalized Income
1,026,492.84
925,544.16
889,665.75
827,584.25
830,086.04
Interest Income
36,842
29,040
37,727
66,378
29,594
Interest Expense
9,612
8,448
15,069
25,419
18,775
Net Interest Income
27,230
20,592
22,658
40,959
10,819
EBIT
1,699,425
1,522,324
1,642,428
1,463,286
1,418,708
EBITDA
2,138,966
1,956,296
2,047,166
1,811,059
1,717,313
Reconciled Cost of Revenue
4,063,845
4,114,216
3,800,532
3,514,390
3,363,755
Reconciled Depreciation
439,541
433,972
404,738
347,773
298,605
Net Income from Continuing Operation Net Minority Interest
1,026,930
927,659
880,501
834,886
815,408
Total Unusual Items Excluding Goodwill
534
2,550
-11,523
9,067
-17,812
Total Unusual Items
534
2,550
-11,523
9,067
-17,812
Normalized EBITDA
2,138,432
1,953,746
2,058,689
1,801,992
1,735,125
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
96.84
435.16
-2,358.25
1,765.25
-3,133.96
12/31/2022 - 1/4/2000
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