| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
21,918,179 | 18,238,702 | 7,212,415 | 15,804,993 | 14,853,179 |
| Cost of Revenue
|
-15,894,646 | -13,090,990 | -4,630,768 | -10,584,980 | -10,113,509 |
|
Gross Profit
|
6,023,533 | 5,147,712 | 2,581,647 | 5,220,013 | 4,739,670 |
| Selling, General and Administrative Expenses
|
-1,202,147 | -1,167,359 | -682,502 | -869,676 | -1,018,904 |
|
Operating Income/Expenses
|
-1,202,147 | -1,167,359 | -682,502 | -869,676 | -1,018,904 |
|
Total Operating Profit/Loss
|
4,821,386 | 3,980,353 | 1,899,145 | 4,350,337 | 3,720,766 |
| Total Net Finance Income/Expense
|
-46,244 | -48,899 | -53,790 | -54,665 | -41,991 |
| Net Investment Income
|
19,622 | 19,411 | 11,349 | 16,661 | 7,747 |
|
Other Income/Expense, Non-Operating
|
177,975 | 139,822 | -21,466 | -24,555 | 21,088 |
|
Non-Operating Income/Expenses, Total
|
151,353 | 110,334 | -63,907 | -62,559 | -13,156 |
|
Pretax Income
|
4,972,739 | 4,090,687 | 1,835,238 | 4,287,778 | 3,707,610 |
|
Provision for Income Tax
|
-1,019,334 | -849,281 | -445,663 | -715,820 | -753,597 |
|
Net Income from Continuing Operations
|
3,953,405 | 3,241,406 | 1,389,575 | 3,571,958 | 2,954,013 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
3,953,405 | 3,241,406 | 1,389,575 | 3,571,958 | 2,954,013 |
|
Non-Controlling/Minority Interests
|
-195 | 254 | 2,696 | 9,825 | 3,233 |
|
Net Income after Non-Controlling/Minority Interests
|
3,953,210 | 3,241,660 | 1,392,271 | 3,581,783 | 2,957,246 |
|
Net Income Available to Common Stockholders
|
3,953,210 | 3,241,660 | 1,392,271 | 3,581,783 | 2,957,246 |
|
Diluted Net Income Available to Common Stockholders
|
3,953,210 | 3,241,660 | 1,392,271 | 3,581,783 | 2,957,246 |
| Basic EPS
|
11.66 | 9.67 | 4.15 | 10.68 | 8.81 |
| Diluted EPS
|
10.21 | 8.37 | 4.14 | 10.62 | 8.77 |
|
Basic Weighted Average Shares Outstanding
|
335,230.19 | 335,344.13 | 335,294.62 | 335,506.86 | 335,491.14 |
|
Diluted Weighted Average Shares Outstanding
|
391,546.76 | 387,228.99 | 336,065.43 | 337,225.95 | 337,384.77 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
5,018,983 | 4,139,586 | 1,889,028 | 4,342,443 | 3,749,601 |
|
EBITDA
|
5,094,449 | 4,208,572 | 1,917,579 | 4,370,959 | 3,779,538 |
|
Normalized EBITDA
|
5,074,327 | 4,178,206 | 1,965,521 | 4,370,959 | 3,779,549 |
|
Normalized Income
|
3,937,407.69 | 3,217,344.38 | 1,425,874.91 | 3,571,958 | 2,954,021.76 |
|
Total Unusual Items
|
-20,122 | -30,366 | 47,942 | 0 | 11 |
|
Total Unusual Items Excluding Goodwill
|
-20,122 | -30,366 | 47,942 | 0 | 11 |
|
Tax Effect of Unusual Items
|
-4,124.69 | -6,304.38 | 11,642.09 | 0 | 2.24 |
12/31/2022 - 8/27/2002
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