Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
15,942,135
15,524,046
14,883,231
14,555,741
14,204,717
Cost of Revenue
10,163,517
9,869,538
9,486,674
9,327,522
9,232,513
Gross Profit
5,778,618
5,654,508
5,396,557
5,228,219
4,972,204
Operating Expense
4,409,865
4,187,119
3,929,025
3,749,307
3,537,261
Operating Income
1,368,753
1,467,389
1,467,532
1,478,912
1,434,943
Net Non Operating Interest Income Expense
-72,451
-69,144
-54,592
-46,510
-30,633
Pretax Income
1,233,555
1,398,245
1,412,940
1,432,402
1,404,310
Tax Provision
256,238
302,158
311,700
325,176
315,598
Net Income Common Stockholders
977,317
1,096,087
1,101,240
1,107,226
1,088,712
Average Dilution Earnings
--
--
--
0
0
Diluted NI Available to Com Stockholders
977,317
1,096,087
1,101,240
1,107,226
1,088,712
Basic EPS
1.86
2.07
2.05
2.03
1.96
Diluted EPS
1.86
2.06
2.04
2.02
1.94
Basic Average Shares
524,756.50
529,957
536,949
545,480
556,680
Diluted Average Shares
526,209.50
532,178
539,652
548,730
560,745
Total Operating Income as Reported
1,306,006
1,467,389
1,467,532
1,478,912
1,434,943
Total Expenses
14,573,382
14,056,657
13,415,699
13,076,829
12,769,774
Net Income from Continuing & Discontinued Operation
977,317
1,096,087
1,101,240
1,107,226
1,088,712
Normalized Income
1,027,029.99
1,096,087
1,101,240
1,107,226
1,088,712
Interest Expense
72,451
69,144
54,592
46,510
30,633
Net Interest Income
-72,451
-69,144
-54,592
-46,510
-30,633
EBIT
1,306,006
1,467,389
1,467,532
1,478,912
1,434,943
EBITDA
1,824,146
1,961,400
1,914,694
1,871,961
1,778,005
Reconciled Cost of Revenue
10,163,517
9,869,538
9,486,674
9,327,522
9,232,513
Reconciled Depreciation
518,140
494,011
447,162
393,049
343,062
Net Income from Continuing Operation Net Minority Interest
977,317
1,096,087
1,101,240
1,107,226
1,088,712
Total Unusual Items Excluding Goodwill
-62,747
--
--
--
0
Total Unusual Items
-62,747
--
--
--
0
Normalized EBITDA
1,886,893
1,961,400
1,914,694
1,871,961
1,778,005
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-13,034.01
0
0
0
0
12/31/2022 - 9/21/2006
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