Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
8,726,641
7,731,411
6,635,211
6,607,805
6,324,082
Cost of Revenue
1,495,598
1,421,555
1,310,632
1,623,652
1,327,404
Gross Profit
7,231,043
6,309,856
5,324,579
4,984,153
4,996,678
Operating Expense
5,505,363
4,915,419
4,231,855
4,284,622
4,451,951
Operating Income
1,725,680
1,394,437
1,092,724
699,531
544,727
Net Non Operating Interest Income Expense
-18,928
-40,051
-29,938
20,392
25,459
Pretax Income
1,821,118
1,514,330
808,715
740,038
886,254
Tax Provision
251,626
170,322
86,713
26,088
-40,478
Net Income Common Stockholders
1,571,676
1,344,008
722,002
714,761
930,868
Diluted NI Available to Com Stockholders
1,571,676
1,344,008
722,002
714,761
930,868
Basic EPS
0.61
0.54
0.29
0.27
0.36
Diluted EPS
0.61
0.54
0.29
0.27
0.36
Basic Average Shares
2,535,242.068
2,481,252.040
2,512,953.608
2,608,533.908
2,611,171.592
Diluted Average Shares
2,543,460.522
2,488,558.740
2,519,978.448
2,608,533.908
2,620,375.892
Total Operating Income as Reported
1,843,538
1,555,491
836,491
711,802
860,605
Total Expenses
7,000,961
6,336,974
5,542,487
5,908,274
5,779,355
Net Income from Continuing & Discontinued Operation
1,571,676
1,344,008
722,002
714,761
930,868
Normalized Income
1,518,171.081
1,238,126.089
954,129.328
721,018.354
686,779.750
Interest Income
77,564
55,751
39,619
54,960
59,867
Interest Expense
96,492
95,802
69,557
34,568
34,408
Net Interest Income
-18,928
-40,051
-29,938
20,392
25,459
EBIT
1,917,610
1,610,132
878,272
774,606
920,662
EBITDA
1,917,610
1,990,967
1,216,128
1,084,200
1,204,309
Reconciled Cost of Revenue
1,495,598
1,421,555
1,310,632
1,623,652
1,327,404
Reconciled Depreciation
--
380,835
337,856
309,594
283,647
Net Income from Continuing Operation Net Minority Interest
1,571,676
1,344,008
722,002
714,761
930,868
Total Unusual Items Excluding Goodwill
62,083
119,300
-260,006
-6,486
325,451
Total Unusual Items
62,083
119,300
-260,006
-6,486
325,451
Normalized EBITDA
1,855,527
1,871,667
1,476,134
1,090,686
878,858
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
8,578.081
13,418.089
-27,878.672
-228.646
81,362.750
12/31/2022 - 10/27/2020
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