Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
7,353,308
7,145,768
6,676,668
5,970,146
5,095,254
Cost of Revenue
3,557,681
3,452,971
3,329,483
2,995,877
2,648,953
Gross Profit
3,795,627
3,692,797
3,347,185
2,974,269
2,446,301
Operating Expense
1,640,935
1,595,653
1,467,679
1,363,037
1,225,094
Operating Income
2,154,692
2,097,144
1,879,506
1,611,232
1,221,207
Net Non Operating Interest Income Expense
-9,820
-7,921
8,241
5,182
-23,693
Other Income Expense
-16,653
-25,588
1,209
-14,060
-19,748
Pretax Income
2,128,219
2,063,635
1,888,956
1,602,354
1,177,766
Tax Provision
489,706
464,119
363,043
344,897
238,472
Net Income Common Stockholders
1,636,116
1,596,919
1,521,877
1,252,048
932,614
Diluted NI Available to Com Stockholders
1,636,116
1,596,919
1,521,877
1,252,048
932,614
Basic EPS
9.29
8.97
8.47
6.91
5.11
Diluted EPS
9.28
8.96
8.46
6.90
5.09
Basic Average Shares
175,916.53
178,125
179,743
181,220
182,836
Diluted Average Shares
175,916.53
178,321
179,992
181,511
183,121
Total Operating Income as Reported
--
2,109,716
1,887,751
1,617,369
1,227,382
Total Expenses
5,198,616
5,048,624
4,797,162
4,358,914
3,874,047
Net Income from Continuing & Discontinued Operation
1,636,116
1,596,919
1,521,877
1,252,048
932,614
Normalized Income
1,659,327.68
1,626,496.68
1,527,560.73
1,267,902.65
953,300.55
Interest Income
15,051
20,416
31,486
25,813
4,150
Interest Expense
33,856
41,168
40,054
29,258
25,489
Net Interest Income
-9,820
-7,921
8,241
5,182
-23,693
EBIT
2,162,075
2,104,803
1,929,010
1,631,612
1,203,255
EBITDA
2,840,742
2,766,740
2,595,787
2,293,917
1,749,480
Reconciled Cost of Revenue
3,557,681
3,452,971
3,329,483
2,995,877
2,648,953
Reconciled Depreciation
678,667
661,937
666,777
662,305
546,225
Net Income from Continuing Operation Net Minority Interest
1,636,116
1,596,919
1,521,877
1,252,048
932,614
Total Unusual Items Excluding Goodwill
-30,149
-38,160
-7,036
-20,197
-25,923
Total Unusual Items
-30,149
-38,160
-7,036
-20,197
-25,923
Normalized EBITDA
2,870,891
2,804,900
2,602,823
2,314,114
1,775,403
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-6,937.32
-8,582.32
-1,352.27
-4,342.36
-5,236.45
12/31/2022 - 10/21/2015
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