Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,618,781
3,587,092
3,271,197
4,941,121
3,293,413
Cost of Revenue
2,864,763
2,123,940
1,809,260
3,292,550
2,046,466
Gross Profit
1,754,018
1,463,152
1,461,937
1,648,571
1,246,947
Operating Expense
1,206,397
1,169,683
1,048,285
988,280
1,069,562
Operating Income
547,621
293,469
413,652
660,291
177,385
Net Non Operating Interest Income Expense
-346,616
-375,477
-462,840
-368,273
-193,713
Pretax Income
1,035,472
771,501
374,025
472,568
1,856,767
Tax Provision
189,635
135,873
162,061
123,762
542,568
Net Income Common Stockholders
831,209
620,276
190,849
305,059
1,272,418
Average Dilution Earnings
--
9,407
10,467
12,254
12,904
Diluted NI Available to Com Stockholders
840,616
629,683
201,316
317,313
1,285,322
Basic EPS
0.93
0.69
--
0.34
1.40
Diluted EPS
0.91
0.68
0.21
0.33
1.35
Basic Average Shares
893,401.73
893,401.73
896,873.41
906,901.33
906,901.33
Diluted Average Shares
902,898.72
893,401.73
896,873.41
951,518.05
951,900.23
Total Operating Income as Reported
1,198,284
993,815
685,667
818,528
1,879,729
Total Expenses
4,071,160
3,293,623
2,857,545
4,280,830
3,116,028
Net Income from Continuing & Discontinued Operation
840,149
629,683
201,316
317,313
1,285,322
Normalized Income
336,818.67
76,923.81
-20,129.66
220,691.03
98,558.26
Interest Income
78,231
91,291
96,537
82,444
52,781
Interest Expense
414,891
457,007
548,582
444,105
239,929
Net Interest Income
-346,616
-375,477
-462,840
-368,273
-193,713
EBIT
1,450,363
1,228,508
922,607
916,673
2,096,696
EBITDA
1,745,104
1,518,246
1,199,930
1,170,703
2,373,122
Reconciled Cost of Revenue
2,864,763
2,123,940
1,809,260
3,292,550
2,046,466
Reconciled Depreciation
294,741
289,738
277,323
254,030
276,426
Net Income from Continuing Operation Net Minority Interest
840,149
629,683
201,316
317,313
1,285,322
Total Unusual Items Excluding Goodwill
616,176
670,918
266,802
130,905
1,676,720
Total Unusual Items
616,176
670,918
266,802
130,905
1,676,720
Normalized EBITDA
1,128,928
847,328
933,128
1,039,798
696,402
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
112,845.67
118,158.81
42,140.79
34,283.03
489,956.26
12/31/2022 - 1/3/2000
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