Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,034,988
4,149,102
3,725,800
2,794,219
73,630,848
Cost of Revenue
2,653,911
2,783,744
2,394,115
1,834,242
62,324,407
Gross Profit
1,381,077
1,365,358
1,331,685
959,977
11,306,441
Operating Expense
442,505
452,342
474,056
482,824
4,439,580
Operating Income
938,572
913,016
857,629
477,153
6,866,861
Net Non Operating Interest Income Expense
-920
15,960
-92,034
-1,168
440,125
Pretax Income
851,387
850,555
685,416
482,585
6,888,005
Tax Provision
328,329
274,866
199,233
88,021
3,311,232
Net Income Common Stockholders
508,435
559,303
-2,057,887
913,584
1,726,363
Diluted NI Available to Com Stockholders
508,435
559,303
-2,057,887
913,584
1,726,363
Basic EPS
0.36
0.39
-1.44
0.66
1.34
Diluted EPS
0.36
0.39
-1.44
0.66
1.34
Basic Average Shares
1,435,412
1,430,642
1,429,088.194
1,381,299
1,285,410
Diluted Average Shares
1,435,412
1,430,642
1,429,088.194
1,381,299
1,288,488
Total Operating Income as Reported
847,029
829,851
820,776
484,218
6,831,100
Total Expenses
3,096,416
3,236,086
2,868,171
2,317,066
66,763,987
Net Income from Continuing & Discontinued Operation
508,435
559,303
-2,057,887
913,584
1,726,363
Normalized Income
540,065.318
596,284.819
801,859.638
-780,028.019
1,844,153.500
Interest Income
13,386
24,220
34,430
98,327
440,125
Interest Expense
14,306
8,260
126,464
99,495
0
Net Interest Income
-920
15,960
-92,034
-1,168
440,125
EBIT
865,693
858,815
811,880
582,080
6,888,005
EBITDA
865,693
944,855
934,699
714,596
7,041,390
Reconciled Cost of Revenue
2,653,911
2,783,744
2,394,115
1,834,242
62,324,407
Reconciled Depreciation
--
86,040
122,819
132,516
153,385
Net Income from Continuing Operation Net Minority Interest
508,435
559,303
778,703
-816,920
1,726,363
Total Unusual Items Excluding Goodwill
-51,485
-54,639
-32,646
-45,122
-157,054
Total Unusual Items
-51,485
-54,639
-32,646
-45,122
-157,054
Normalized EBITDA
917,178
999,494
967,345
759,718
7,198,444
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-19,854.682
-17,657.181
-9,489.362
-8,230.019
-39,263.500
12/31/2022 - 10/11/2018
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