Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
6,132,096
5,296,759
4,641,264
4,089,986
3,561,718
Cost of Revenue
878,249
722,249
647,502
435,041
371,623
Gross Profit
5,253,847
4,574,510
3,993,762
3,654,945
3,190,095
Operating Expense
3,436,498
2,924,729
2,610,912
2,392,707
2,116,354
Operating Income
1,817,349
1,649,781
1,382,850
1,262,238
1,073,741
Net Non Operating Interest Income Expense
-64,390
-14,957
-13,515
-6,548
-12,835
Other Income Expense
86,664
-112,781
26,484
26,236
-15,543
Pretax Income
1,839,633
1,522,043
1,395,819
1,281,926
1,045,363
Tax Provision
459,014
413,155
340,335
240,782
196,411
Net Income Common Stockholders
1,380,619
1,108,888
1,055,484
1,041,144
848,952
Diluted NI Available to Com Stockholders
1,380,619
1,108,888
1,055,484
1,041,144
848,952
Basic EPS
5.07
4.09
3.89
3.86
3.13
Diluted EPS
5.03
4.06
3.85
3.82
3.09
Basic Average Shares
272,674.75
271,333
271,212
269,381
271,198
Diluted Average Shares
274,527.75
273,312
273,833
272,748
275,011
Total Operating Income as Reported
1,773,695
1,492,042
1,350,763
1,251,225
1,073,686
Total Expenses
4,314,747
3,646,978
3,258,414
2,827,748
2,487,977
Net Income from Continuing & Discontinued Operation
1,380,619
1,108,888
1,055,484
1,041,144
848,952
Normalized Income
1,314,876.42
1,189,596.32
1,034,553.38
1,017,631.63
860,874.60
Interest Income
62,174
101,584
62,484
29,637
10,099
Interest Expense
126,564
116,541
75,999
36,185
22,934
Net Interest Income
-64,390
-14,957
-13,515
-6,548
-12,835
EBIT
1,966,197
1,638,584
1,471,818
1,318,111
1,068,297
EBITDA
2,353,124
1,872,428
1,666,833
1,463,854
1,203,727
Reconciled Cost of Revenue
591,204
528,342
482,862
307,460
254,663
Reconciled Depreciation
386,927
233,844
195,015
145,743
135,430
Net Income from Continuing Operation Net Minority Interest
1,380,619
1,108,888
1,055,484
1,041,144
848,952
Total Unusual Items Excluding Goodwill
87,600
-110,711
27,686
28,950
-14,683
Total Unusual Items
87,600
-110,711
27,686
28,950
-14,683
Normalized EBITDA
2,265,524
1,983,139
1,639,147
1,434,904
1,218,410
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
21,857.42
-30,002.68
6,755.38
5,437.63
-2,760.40
12/31/2022 - 6/10/1987
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