Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
6,515,037
6,374,623
6,486,942
6,576,230
5,596,621
Cost of Revenue
3,993,177
3,881,970
3,988,325
4,242,620
3,617,119
Gross Profit
2,521,860
2,492,653
2,498,617
2,333,610
1,979,502
Operating Expense
1,711,887
1,627,753
1,619,278
1,521,772
1,356,742
Operating Income
809,973
864,900
879,339
811,838
622,760
Net Non Operating Interest Income Expense
-122,136
-120,025
-107,680
-143,032
-100,671
Pretax Income
697,366
763,583
811,939
629,949
510,055
Tax Provision
219,719
244,679
279,890
222,126
190,865
Net Income Common Stockholders
477,567
519,275
531,889
429,452
319,222
Diluted NI Available to Com Stockholders
477,567
519,275
531,889
429,452
319,222
Basic EPS
1.40
1.47
1.46
1.16
0.85
Diluted EPS
1.40
1.47
1.46
1.16
0.85
Basic Average Shares
340,022.21
352,243
364,492
369,909
373,564
Diluted Average Shares
340,022.21
352,243
364,492
369,909
373,564
Total Operating Income as Reported
835,231
890,158
890,222
777,595
610,143
Total Expenses
5,705,064
5,509,723
5,607,603
5,764,392
4,973,861
Net Income from Continuing & Discontinued Operation
477,567
519,275
531,889
429,452
319,222
Normalized Income
460,479.36
502,308.11
523,499.85
427,816.81
325,814.80
Interest Income
14,959
14,201
25,472
11,602
7,537
Interest Expense
25,097
21,048
18,781
17,867
16,786
Net Interest Income
-122,136
-120,025
-107,680
-143,032
-100,671
EBIT
722,463
784,631
830,720
647,816
526,841
EBITDA
972,232
1,030,316
1,071,582
871,845
723,399
Reconciled Cost of Revenue
3,993,177
3,881,970
3,988,325
4,242,620
3,617,119
Reconciled Depreciation
249,769
245,685
240,862
224,029
196,558
Net Income from Continuing Operation Net Minority Interest
477,567
519,275
531,889
404,625
319,222
Total Unusual Items Excluding Goodwill
24,948
24,966
12,802
-35,823
-10,535
Total Unusual Items
24,948
24,966
12,802
-35,823
-10,535
Normalized EBITDA
947,284
1,005,350
1,058,780
907,668
733,934
Tax Rate for Calcs
0
--
--
--
--
Tax Effect of Unusual Items
7,860.36
7,999.11
4,412.85
-12,631.19
-3,942.20
12/31/2022 - 1/28/2000
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