Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,541,890
2,434,970
2,346,264
2,232,779
2,448,815
Cost of Revenue
--
--
--
211,738
270,426
Gross Profit
--
--
--
2,021,041
2,178,389
Operating Expense
1,684,297
1,649,453
1,511,165
1,509,652
1,142,696
Operating Income
857,593
785,517
835,099
723,127
1,035,693
Net Non Operating Interest Income Expense
-277,851
-281,934
-298,957
-303,782
-308,018
Other Income Expense
-583,745
-652,826
27,414
-476,348
532,444
Pretax Income
-4,003
-149,243
563,556
-57,003
1,260,119
Tax Provision
55,031
-40,884
192,167
39,129
304,662
Net Income Common Stockholders
-148,242
-169,571
265,663
-181,297
816,527
Diluted NI Available to Com Stockholders
-148,242
-169,571
265,663
-181,297
816,527
Basic EPS
-0.56
-0.65
1.03
-0.72
3.46
Diluted EPS
-0.56
-0.65
1.03
-0.72
3.46
Basic Average Shares
261,503.71
261,301.39
257,299.97
252,710.39
236,156.88
Diluted Average Shares
261,503.71
261,301.39
257,299.97
252,710.39
236,156.88
Total Operating Income as Reported
329,860
279,393
812,892
577,988
1,050,784
Total Expenses
1,684,297
1,649,453
1,511,165
1,509,652
1,413,122
Net Income from Continuing & Discontinued Operation
-140,556
-163,248
271,825
-175,194
827,733
Normalized Income
303,137.40
453,929.19
327,091.55
-15,149.37
446,726.67
Interest Income
57,813
62,153
81,771
72,415
24,792
Interest Expense
311,302
318,048
348,108
343,174
308,493
Net Interest Income
-277,851
-281,934
-298,957
-303,782
-308,018
EBIT
307,299
168,805
911,664
286,171
1,568,612
EBITDA
1,019,706
884,389
1,585,391
938,786
2,193,313
Reconciled Cost of Revenue
--
--
--
211,738
270,426
Reconciled Depreciation
712,407
715,584
673,727
652,615
624,701
Net Income from Continuing Operation Net Minority Interest
-140,556
-163,248
271,825
-175,194
827,733
Total Unusual Items Excluding Goodwill
-739,489
-850,039
-83,863
-216,335
502,496
Total Unusual Items
-739,489
-850,039
-83,863
-216,335
502,496
Normalized EBITDA
1,759,195
1,734,428
1,669,254
1,155,121
1,690,817
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-295,795.60
-232,861.81
-28,596.45
-56,290.37
121,489.67
12/31/2022 - 10/9/2003
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