Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,827,458
4,343,008
3,348,470
2,355,183
2,162,616
Cost of Revenue
2,879,577
2,620,591
2,130,127
1,550,208
1,428,891
Gross Profit
1,947,881
1,722,417
1,218,343
804,975
733,725
Operating Expense
864,846
786,412
639,889
435,941
405,691
Operating Income
1,083,035
936,005
578,454
369,034
328,034
Net Non Operating Interest Income Expense
-209,042
-126,241
-88,169
14,124
-156,374
Pretax Income
1,197,324
1,078,495
792,298
436,859
301,535
Tax Provision
106,766
98,803
64,630
49,982
45,846
Net Income Common Stockholders
855,893
789,342
638,378
331,560
190,020
Diluted NI Available to Com Stockholders
855,893
789,342
638,378
331,560
190,020
Basic EPS
1.65
1.52
1.23
0.64
0.42
Diluted EPS
1.63
1.50
1.23
0.64
0.42
Basic Average Shares
519,597.41
519,779.93
518,975.59
518,080.52
447,276.24
Diluted Average Shares
526,809.63
526,119.65
518,975.59
518,080.52
449,234.42
Total Expenses
3,744,423
3,407,003
2,770,016
1,986,149
1,834,582
Net Income from Continuing & Discontinued Operation
855,893
789,342
638,378
331,560
190,020
Normalized Income
666,634.47
609,045.72
440,476.58
331,560
98,336.78
Interest Income
64,770
73,149
47,903
302,169
6,202
Interest Expense
148,773
94,439
76,067
288,045
154,342
Net Interest Income
-209,042
-126,241
-88,169
14,124
-156,374
EBIT
1,346,097
1,172,934
868,365
724,904
455,877
EBITDA
1,435,080
1,253,677
938,432
785,459
509,302
Reconciled Cost of Revenue
2,879,577
2,620,591
2,130,127
1,550,208
1,428,891
Reconciled Depreciation
88,983
80,743
70,067
60,555
53,425
Net Income from Continuing Operation Net Minority Interest
855,893
789,342
638,378
331,560
190,020
Total Unusual Items Excluding Goodwill
207,787
206,100
215,485
111,437
108,117
Total Unusual Items
207,787
206,100
215,485
111,437
108,117
Normalized EBITDA
1,227,293
1,047,577
722,947
785,459
401,185
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
18,528.47
25,803.72
17,583.58
0
16,433.78
12/31/2022 - 11/19/2009
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