Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
12,163,912
11,692,576
11,202,263
11,164,992
10,419,294
Cost of Revenue
7,495,722
7,769,885
5,901,375
6,167,176
5,920,509
Gross Profit
4,668,190
3,922,691
5,300,888
4,997,816
4,498,785
Operating Expense
2,495,282
2,460,569
2,373,621
2,436,508
2,236,009
Operating Income
2,172,908
1,462,122
2,927,267
2,561,308
2,262,776
Net Non Operating Interest Income Expense
-199,330
-190,206
-165,655
-151,785
-137,557
Other Income Expense
-51,161
-57,708
-287,676
-237,659
-208,148
Pretax Income
1,922,417
1,214,208
2,473,936
2,171,864
1,917,071
Tax Provision
433,310
330,949
252,697
310,077
272,254
Net Income Common Stockholders
1,489,107
883,259
2,221,239
1,861,787
1,644,817
Diluted NI Available to Com Stockholders
1,489,107
883,259
2,221,239
1,861,787
1,644,817
Basic EPS
7.53
4.46
11.22
9.31
8.22
Diluted EPS
7.32
4.34
10.92
9.06
7.96
Basic Average Shares
202,808
202,895
202,963
204,738
205,535
Diluted Average Shares
203,420
203,379
203,487
205,547
206,575
Total Operating Income as Reported
2,162,830
1,441,528
2,898,232
2,560,867
2,260,787
Total Expenses
9,991,004
10,230,454
8,274,996
8,603,684
8,156,518
Net Income from Continuing & Discontinued Operation
1,489,107
883,259
2,221,239
1,861,787
1,644,817
Normalized Income
1,515,878
916,049.65
2,465,766.57
2,042,549.73
1,808,072.95
Interest Income
28,094
34,600
8,662
9,726
2,538
Interest Expense
227,424
224,806
174,317
161,511
140,095
Net Interest Income
-199,330
-190,206
-165,655
-151,785
-137,557
EBIT
2,149,841
1,439,014
2,648,253
2,333,375
2,057,166
EBITDA
2,679,242
1,942,715
3,103,508
2,753,190
2,436,125
Reconciled Cost of Revenue
7,495,722
7,769,885
5,901,375
6,167,176
5,920,509
Reconciled Depreciation
529,401
503,701
455,255
419,815
378,959
Net Income from Continuing Operation Net Minority Interest
1,489,107
883,259
2,221,239
1,861,787
1,644,817
Total Unusual Items Excluding Goodwill
-34,561
-45,077
-272,346
-210,925
-190,275
Total Unusual Items
-34,561
-45,077
-272,346
-210,925
-190,275
Normalized EBITDA
2,713,803
1,987,792
3,375,854
2,964,115
2,626,400
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-7,790
-12,286.35
-27,818.43
-30,162.28
-27,019.05
12/31/2022 - 3/17/1980
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