Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
9,103,541
9,057,548
8,593,837
6,683,218
5,415,618
Cost of Revenue
6,873,563
6,743,255
6,462,477
5,144,577
4,586,109
Gross Profit
2,229,978
2,314,293
2,131,360
1,538,641
829,509
Operating Expense
883,710
872,953
751,261
699,434
537,749
Operating Income
1,346,268
1,441,340
1,380,099
839,207
291,760
Net Non Operating Interest Income Expense
-387,910
-411,113
-99,433
-37,269
-61,997
Pretax Income
1,488,689
1,567,449
1,470,621
865,550
413,284
Tax Provision
281,519
331,941
248,244
54,739
-23,518
Net Income Common Stockholders
1,200,686
1,223,349
1,200,019
816,159
449,114
Diluted NI Available to Com Stockholders
1,200,686
1,223,349
1,200,019
816,159
449,114
Basic EPS
0.97
0.99
0.81
0.66
0.36
Diluted EPS
0.96
0.98
0.80
0.65
0.36
Basic Average Shares
1,235,311.9500
1,239,566
1,486,402.8000
1,242,797.1600
1,241,321.4000
Diluted Average Shares
1,235,311.9500
1,239,566
1,486,402.8000
1,242,797.1600
1,249,898.7600
Total Operating Income as Reported
--
1,349,620
1,457,572
800,574
265,779
Total Expenses
7,757,273
7,616,208
7,213,738
5,844,011
5,123,858
Net Income from Continuing & Discontinued Operation
1,200,686
1,223,349
1,200,019
816,159
449,114
Normalized Income
1,057,788.5165
1,067,736.3800
1,065,358.1400
676,380.9300
333,288.6200
Interest Income
14,680
28,976
53,718
49,189
48,407
Interest Expense
173,496
193,073
199,478
132,078
137,608
Net Interest Income
-387,910
-411,113
-99,433
-37,269
-61,997
EBIT
1,662,185
1,760,522
1,670,099
997,628
550,892
EBITDA
1,827,211
1,916,993
1,837,691
1,143,997
670,700
Reconciled Cost of Revenue
6,873,563
6,743,255
6,462,477
5,144,577
4,586,109
Reconciled Depreciation
165,026
156,471
167,592
146,369
119,808
Net Income from Continuing Operation Net Minority Interest
1,200,686
1,223,349
1,200,019
816,159
449,114
Total Unusual Items Excluding Goodwill
176,222
196,978
162,242
150,299
175,493
Total Unusual Items
176,222
196,978
162,242
150,299
175,493
Normalized EBITDA
1,650,989
1,720,015
1,675,449
993,698
495,207
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0001
0.0003
Tax Effect of Unusual Items
33,324.5165
41,365.3800
27,581.1400
10,520.9300
59,667.6200
12/31/2022 - 1/3/2000
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