Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,474,622
3,481,933
3,135,772
2,587,758
1,868,003
Cost of Revenue
2,539,856
2,511,660
2,353,190
2,026,092
1,634,712
Gross Profit
934,766
970,273
782,582
561,666
233,291
Operating Expense
419,990
349,014
271,426
276,617
217,726
Operating Income
514,776
621,259
511,156
285,049
15,565
Net Non Operating Interest Income Expense
-82,217
-92,003
-125,943
-4,199
-48,229
Other Income Expense
38,403
248,005
-128,497
206,303
117,459
Pretax Income
470,962
777,261
256,716
487,153
84,795
Tax Provision
116,097
187,719
84,874
126,337
-4,469
Net Income Common Stockholders
354,894
589,577
171,853
360,847
89,382
Diluted NI Available to Com Stockholders
354,894
589,577
171,853
360,847
89,382
Basic EPS
0.81
1.35
0.40
0.83
0.22
Diluted EPS
0.81
1.35
0.39
0.83
0.22
Basic Average Shares
435,466.50
435,362
434,870
433,383
405,494.35
Diluted Average Shares
435,633.50
435,580
435,956
435,355
407,135
Total Operating Income as Reported
514,355
618,142
510,114
282,861
15,051
Total Expenses
2,959,846
2,860,674
2,624,616
2,302,709
1,852,438
Net Income from Continuing & Discontinued Operation
354,894
589,577
171,853
360,847
89,382
Normalized Income
424,456.92
566,701.05
251,260.88
322,854.71
72,001.72
Interest Income
31,925
23,172
21,228
111,670
37,499
Interest Expense
92,236
95,719
128,164
92,045
69,038
Net Interest Income
-82,217
-92,003
-125,943
-4,199
-48,229
EBIT
563,198
872,980
384,880
579,198
153,833
EBITDA
848,476
1,166,074
665,582
799,522
331,209
Reconciled Cost of Revenue
2,539,856
2,511,660
2,353,190
2,026,092
1,634,712
Reconciled Depreciation
285,278
293,094
280,702
220,324
177,376
Net Income from Continuing Operation Net Minority Interest
354,894
589,577
171,853
360,847
89,382
Total Unusual Items Excluding Goodwill
-92,321
30,160
-118,628
51,295
23,471
Total Unusual Items
-92,321
30,160
-118,628
51,295
23,471
Normalized EBITDA
940,797
1,135,914
784,210
748,227
307,738
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-22,758.08
7,284.05
-39,220.12
13,302.71
6,090.72
12/31/2022 - 3/14/1996
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