Breakdown
TTM
9/30/2025
9/30/2024
9/30/2023
9/30/2022
Total Revenue
4,921,526
4,702,755
4,165,187
4,275,357
4,201,662
Cost of Revenue
1,859,727
1,968,996
1,752,830
2,217,079
2,392,817
Gross Profit
3,061,799
2,733,759
2,412,357
2,058,278
1,808,845
Operating Expense
1,242,332
1,173,788
1,056,995
991,131
887,863
Operating Income
1,819,467
1,559,971
1,355,362
1,067,147
920,982
Net Non Operating Interest Income Expense
-112,546
-141,734
-167,745
-130,074
-100,030
Other Income Expense
46,651
59,797
48,159
62,568
30,956
Pretax Income
1,753,572
1,478,034
1,235,776
999,641
851,908
Tax Provision
351,129
279,280
192,881
113,779
77,510
Net Income Common Stockholders
1,402,008
1,198,267
1,042,342
885,320
773,890
Average Dilution Earnings
0
0
0
0
0
Diluted NI Available to Com Stockholders
1,402,008
1,198,267
1,042,342
885,320
773,890
Basic EPS
8.47
7.54
6.83
6.10
5.61
Diluted EPS
8.39
7.46
6.83
6.10
5.60
Basic Average Shares
164,643
158,943
152,508
145,121
137,830
Diluted Average Shares
166,238.50
160,573
152,666
145,166
138,096
Total Operating Income as Reported
1,819,467
1,559,971
1,355,362
1,067,147
920,982
Total Expenses
3,102,059
3,142,784
2,809,825
3,208,210
3,280,680
Net Income from Continuing & Discontinued Operation
1,402,443
1,198,754
1,042,895
885,862
774,398
Normalized Income
1,341,981.67
1,137,443.21
990,739.18
827,895.45
740,066.28
Interest Income
--
29,944
22,887
7,207
2,781
Interest Expense
142,490
171,678
190,632
137,281
102,811
Net Interest Income
-112,546
-141,734
-167,745
-130,074
-100,030
EBIT
1,896,062
1,649,712
1,426,408
1,136,922
954,719
EBITDA
2,673,591
2,384,457
2,096,380
1,741,249
1,490,374
Reconciled Cost of Revenue
1,859,727
1,968,996
1,752,830
2,217,079
2,392,817
Reconciled Depreciation
777,529
734,745
669,972
604,327
535,655
Net Income from Continuing Operation Net Minority Interest
1,402,443
1,198,754
1,042,895
885,862
774,398
Total Unusual Items Excluding Goodwill
75,599
75,599
61,796
65,425
37,768
Total Unusual Items
75,599
75,599
61,796
65,425
37,768
Normalized EBITDA
2,597,992
2,308,858
2,034,584
1,675,824
1,452,606
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
15,137.67
14,288.21
9,640.18
7,458.45
3,436.28
9/30/2022 - 12/28/1983
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