Breakdown
TTM
11/30/2025
11/30/2024
11/30/2023
11/30/2022
Total Revenue
7,685,700
6,840,300
6,723,700
6,662,200
6,350,500
Cost of Revenue
4,683,400
4,248,100
4,132,700
4,159,700
4,076,000
Gross Profit
3,002,300
2,592,200
2,591,000
2,502,500
2,274,500
Operating Expense
1,739,300
1,500,300
1,521,200
1,478,300
1,357,100
Operating Income
1,263,000
1,091,900
1,069,800
1,024,200
917,400
Net Non Operating Interest Income Expense
-165,600
-156,100
-163,500
-171,600
-131,300
Other Income Expense
-263,700
-22,800
-8,000
-53,900
26,700
Pretax Income
833,700
913,000
898,300
798,700
812,800
Tax Provision
227,700
195,800
184,000
174,500
168,600
Earnings from Equity Interest Net of Tax
906,400
72,200
74,200
56,400
37,800
Net Income Common Stockholders
1,490,500
789,400
788,500
680,600
682,000
Diluted NI Available to Com Stockholders
1,490,500
789,400
788,500
680,600
682,000
Basic EPS
5.54
2.94
2.94
2.54
2.54
Diluted EPS
5.53
2.93
2.92
2.52
2.52
Basic Average Shares
268,950
268,500
268,500
268,400
268,200
Diluted Average Shares
269,325
269,400
269,600
269,800
270,200
Total Operating Income as Reported
1,032,000
1,070,800
1,060,300
963,000
863,600
Total Expenses
6,422,700
5,748,400
5,653,900
5,638,000
5,433,100
Net Income from Continuing & Discontinued Operation
1,490,500
789,400
788,500
680,600
682,000
Normalized Income
1,672,365.42
805,984.60
796,054.10
728,429.02
685,330.60
Interest Income
--
40,100
45,900
36,600
17,800
Interest Expense
205,700
196,200
209,400
208,200
149,100
Net Interest Income
-165,600
-156,100
-163,500
-171,600
-131,300
EBIT
1,039,400
1,109,200
1,107,700
1,006,900
961,900
EBITDA
1,311,700
1,340,500
1,316,500
1,206,200
1,162,500
Reconciled Cost of Revenue
4,683,400
4,248,100
4,132,700
4,159,700
4,076,000
Reconciled Depreciation
272,300
231,300
208,800
199,300
200,600
Net Income from Continuing Operation Net Minority Interest
1,490,500
789,400
788,500
680,600
682,000
Total Unusual Items Excluding Goodwill
-250,200
-21,100
-9,500
-61,200
-4,200
Total Unusual Items
-250,200
-21,100
-9,500
-61,200
-4,200
Normalized EBITDA
1,561,900
1,361,600
1,326,000
1,267,400
1,166,700
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-68,334.58
-4,515.40
-1,945.90
-13,370.98
-869.40
11/30/2022 - 10/7/2003
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