Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
5,819,530
5,141,242
4,241,217
3,695,649
3,394,635
Cost of Revenue
429,600
372,100
312,100
254,990
207,000
Gross Profit
5,389,930
4,769,142
3,929,117
3,440,659
3,187,635
Operating Expense
3,550,109
3,426,352
3,827,823
2,785,301
2,596,009
Operating Income
1,839,821
1,342,790
101,294
655,358
591,626
Net Non Operating Interest Income Expense
127,015
103,172
126,430
155,863
37,785
Other Income Expense
598
218,525
88,831
22,994
-100,258
Pretax Income
1,967,363
1,664,451
316,630
834,215
529,116
Tax Provision
354,980
377,801
284,015
236,616
188,456
Net Income Common Stockholders
1,612,383
1,286,650
32,615
597,599
340,660
Diluted NI Available to Com Stockholders
1,612,383
1,286,650
32,615
597,599
340,660
Basic EPS
8.13
6.59
0.16
2.67
1.53
Diluted EPS
7.85
6.41
0.15
2.65
1.52
Basic Average Shares
198,207.50
195,204
207,110
223,628
222,004
Diluted Average Shares
205,272
200,700
210,530
225,928
223,958
Total Operating Income as Reported
1,778,392
1,514,859
61,366
620,525
579,440
Total Expenses
3,979,709
3,798,452
4,139,923
3,040,291
2,803,009
Net Income from Continuing & Discontinued Operation
1,612,383
1,286,650
32,615
597,599
340,660
Normalized Income
1,627,264.67
1,137,140.21
-27,442.38
591,108.77
404,891.92
Interest Income
129,340
105,600
128,710
158,414
40,451
Interest Expense
2,325
2,428
2,280
2,551
2,666
Net Interest Income
127,015
103,172
126,430
155,863
37,785
EBIT
1,969,688
1,666,879
318,910
836,766
531,782
EBITDA
2,067,971
1,760,165
408,158
919,426
599,637
Reconciled Cost of Revenue
429,600
372,100
312,100
254,990
207,000
Reconciled Depreciation
98,283
93,286
89,248
82,660
67,855
Net Income from Continuing Operation Net Minority Interest
1,612,383
1,286,650
32,615
597,599
340,660
Total Unusual Items Excluding Goodwill
-18,158
193,415
76,022
9,060
-99,739
Total Unusual Items
-18,158
193,415
76,022
9,060
-99,739
Normalized EBITDA
2,086,129
1,566,750
332,136
910,366
699,376
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-3,276.33
43,905.21
15,964.62
2,569.77
-35,507.08
12/31/2022 - 11/4/1993
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