| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
8,108,254 | 7,347,242 | 6,544,796 | 5,078,345 | 4,494,031 |
| Cost of Revenue
|
-4,671,214 | -4,270,528 | -3,653,860 | -2,639,697 | -2,303,716 |
|
Gross Profit
|
3,437,040 | 3,076,714 | 2,890,936 | 2,438,648 | 2,190,315 |
| Selling, General and Administrative Expenses
|
-1,574,907 | -1,411,771 | -1,188,522 | -937,336 | -778,489 |
|
Research and Development Expenses
|
-613,525 | -559,329 | -526,196 | -436,395 | -297,794 |
|
Operating Income/Expenses
|
-2,188,432 | -1,971,100 | -1,714,718 | -1,373,731 | -1,076,283 |
|
Total Operating Profit/Loss
|
1,248,608 | 1,105,614 | 1,176,218 | 1,064,917 | 1,114,032 |
| Total Net Finance Income/Expense
|
-148,799 | -119,950 | -57,034 | -46,117 | -49,469 |
| Net Investment Income
|
18,030 | -7,633 | -17,559 | 4,763 | 5,775 |
| Irregular Income/Expenses
|
-8,998 | -9,826 | 16,780 | -4,839 | -21,729 |
|
Other Income/Expense, Non-Operating
|
766,395 | 259,187 | 445,338 | 174,894 | 177,851 |
|
Non-Operating Income/Expenses, Total
|
626,628 | 121,778 | 387,525 | 128,701 | 112,428 |
|
Pretax Income
|
1,875,236 | 1,227,392 | 1,563,743 | 1,193,618 | 1,226,460 |
|
Provision for Income Tax
|
-266,354 | -228,973 | -286,582 | -170,245 | -199,131 |
|
Net Income from Continuing Operations
|
1,608,882 | 998,419 | 1,277,161 | 1,023,373 | 1,027,329 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
1,608,882 | 998,419 | 1,277,161 | 1,023,373 | 1,027,329 |
|
Non-Controlling/Minority Interests
|
-180,258 | -93,132 | -109,383 | -118,367 | -94,258 |
|
Net Income after Non-Controlling/Minority Interests
|
1,428,624 | 905,287 | 1,167,778 | 905,006 | 933,071 |
|
Net Income Available to Common Stockholders
|
1,428,624 | 905,287 | 1,167,778 | 905,006 | 933,071 |
|
Diluted Net Income Available to Common Stockholders
|
1,428,624 | 905,287 | 1,167,778 | 905,006 | 933,071 |
| Basic EPS
|
14.88 | 9.43 | 12.32 | 10.24 | 11.12 |
| Diluted EPS
|
14.79 | 9.39 | 12.11 | 10.08 | 10.84 |
|
Basic Weighted Average Shares Outstanding
|
96,018.78 | 96,000.74 | 94,787.18 | 88,379.49 | 83,909.26 |
|
Diluted Weighted Average Shares Outstanding
|
96,726.26 | 96,409.69 | 96,430.88 | 89,782.34 | 86,076.66 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
2,024,035 | 1,347,342 | 1,620,777 | 1,239,735 | 1,275,929 |
|
EBITDA
|
2,726,002 | 1,983,750 | 2,122,819 | 1,577,411 | 1,533,923 |
|
Normalized EBITDA
|
2,367,378 | 1,888,471 | 1,983,782 | 1,575,237 | 1,597,568 |
|
Normalized Income
|
1,301,196.24 | 920,914.49 | 1,163,604.89 | 1,021,509.08 | 1,080,640.47 |
|
Total Unusual Items
|
-358,624 | -95,279 | -139,037 | -2,174 | 63,645 |
12/31/2022 - 8/31/2011
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