Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
6,591,677
5,771,867
4,914,747
4,440,443
3,792,932
Cost of Revenue
1,923,179
1,716,326
1,458,672
1,304,449
1,145,269
Gross Profit
4,668,498
4,055,541
3,456,075
3,135,994
2,647,663
Operating Expense
3,283,016
2,884,614
2,547,852
2,402,100
2,006,146
Operating Income
1,385,482
1,170,927
908,223
733,894
641,517
Net Non Operating Interest Income Expense
-512,159
-323,963
-290,354
-337,894
-316,006
Pretax Income
1,096,536
1,041,978
759,433
683,286
661,595
Tax Provision
188,581
200,256
73,506
146,620
141,204
Net Income Common Stockholders
1,425,728
891,741
717,513
734,820
498,136
Diluted NI Available to Com Stockholders
1,425,728
891,741
717,513
734,820
498,136
Basic EPS
2.44
1.52
1.21
1.22
0.82
Diluted EPS
2.39
1.49
1.19
1.20
0.81
Basic Average Shares
584,914.50
587,051
595,007
603,896
606,803
Diluted Average Shares
596,580
598,168
604,923
613,218
615,624
Total Operating Income as Reported
1,299,150
1,111,305
853,554
697,500
641,517
Total Expenses
5,206,195
4,600,940
4,006,524
3,706,549
3,151,415
Net Income from Continuing & Discontinued Operation
1,425,728
891,741
717,513
734,820
498,136
Normalized Income
738,037.84
696,068.42
541,420.78
283,827.62
231,364.58
Interest Income
11,304
8,453
10,736
9,197
10,604
Interest Expense
455,336
261,972
204,326
237,300
239,223
Net Interest Income
-512,159
-323,963
-290,354
-337,894
-316,006
EBIT
1,551,872
1,303,950
963,759
920,586
900,818
EBITDA
1,958,753
1,645,034
1,277,022
1,203,387
1,136,946
Reconciled Cost of Revenue
1,923,179
1,716,326
1,458,672
1,304,449
1,145,269
Reconciled Depreciation
406,881
341,084
313,263
282,801
236,128
Net Income from Continuing Operation Net Minority Interest
888,091
812,721
667,997
507,051
495,226
Total Unusual Items Excluding Goodwill
181,219
144,372
140,173
284,361
335,275
Total Unusual Items
181,219
144,372
140,173
284,361
335,275
Normalized EBITDA
1,777,534
1,500,662
1,136,849
919,026
801,671
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
31,165.84
27,719.42
13,596.78
61,137.62
71,413.58
12/31/2022 - 3/9/2006
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