Breakdown
TTM
11/30/2025
11/30/2024
11/30/2023
11/30/2022
Total Revenue
3,554,077
3,473,589
3,568,736
3,510,934
3,749,183
Cost of Revenue
2,404,608
2,392,934
2,506,859
2,502,037
2,785,484
Gross Profit
1,149,469
1,080,655
1,061,877
1,008,897
963,699
Operating Expense
746,128
702,773
697,737
633,514
614,194
Operating Income
403,341
377,882
364,140
375,383
349,505
Net Non Operating Interest Income Expense
-131,072
-128,526
-128,442
-130,659
-83,742
Other Income Expense
-10,788
-33,938
-53,035
-10,564
-13,835
Pretax Income
261,481
215,418
182,663
234,160
251,928
Tax Provision
69,593
67,129
56,381
93,529
77,186
Earnings from Equity Interest Net of Tax
5,874
3,784
4,113
4,357
5,665
Net Income Common Stockholders
197,762
151,967
130,256
144,906
180,313
Diluted NI Available to Com Stockholders
197,762
151,967
130,256
144,906
180,313
Basic EPS
3.63
2.78
2.37
2.67
3.37
Diluted EPS
3.59
2.75
2.30
2.59
3.26
Basic Average Shares
54,483.50
54,602
54,932
54,332
53,580
Diluted Average Shares
55,191.50
55,355
56,629
55,958
55,269
Total Expenses
3,150,736
3,095,707
3,204,596
3,135,551
3,399,678
Net Income from Continuing & Discontinued Operation
197,762
151,967
130,256
144,906
180,313
Normalized Income
221,698.01
174,407.50
164,352.70
151,916.53
188,302.80
Interest Income
8,280
4,820
4,682
3,943
7,779
Interest Expense
139,352
133,346
133,124
134,602
91,521
Net Interest Income
-131,072
-128,526
-128,442
-130,659
-83,742
EBIT
400,833
348,764
315,787
368,762
343,449
EBITDA
584,774
527,084
490,497
528,603
490,425
Reconciled Cost of Revenue
2,404,608
2,392,934
2,506,859
2,502,037
2,785,484
Reconciled Depreciation
183,941
178,320
174,710
159,841
146,976
Net Income from Continuing Operation Net Minority Interest
197,762
151,967
130,256
144,906
180,313
Total Unusual Items Excluding Goodwill
-32,617
-32,617
-49,344
-11,673
-11,519
Total Unusual Items
-32,617
-32,617
-49,344
-11,673
-11,519
Normalized EBITDA
617,391
559,701
539,841
540,276
501,944
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-8,680.99
-10,176.50
-15,247.30
-4,662.47
-3,529.20
11/30/2022 - 2/21/1973
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