Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,990,138
2,896,284
2,444,831
1,946,120
1,577,795
Cost of Revenue
691,551
619,067
472,012
365,598
281,123
Gross Profit
2,298,587
2,277,217
1,972,819
1,580,522
1,296,672
Operating Expense
1,712,271
1,687,896
1,545,652
1,380,042
1,183,018
Operating Income
586,316
589,321
427,167
200,480
113,654
Net Non Operating Interest Income Expense
55,427
68,717
78,842
68,508
12,755
Other Income Expense
91
717
1,293
-993
961
Pretax Income
641,834
658,755
507,302
267,995
127,370
Tax Provision
234,946
215,451
114,226
89,055
73,985
Net Income Common Stockholders
406,888
443,304
393,076
178,940
53,385
Diluted NI Available to Com Stockholders
406,888
443,304
393,076
178,940
53,385
Basic EPS
0.84
0.91
0.80
0.37
0.11
Diluted EPS
0.84
0.90
0.78
0.36
0.11
Basic Average Shares
477,641.50
488,278
490,879
489,261
486,937
Diluted Average Shares
480,579.50
493,551
501,924
500,182
499,925
Total Operating Income as Reported
586,316
589,321
427,167
200,480
113,654
Total Expenses
2,403,822
2,306,963
2,017,664
1,745,640
1,464,141
Net Income from Continuing & Discontinued Operation
406,888
443,304
393,076
178,940
53,385
Normalized Income
406,830.31
442,821.46
392,073.93
179,603.32
52,625.81
Interest Income
55,427
68,717
78,842
68,508
12,755
Net Interest Income
55,427
68,717
78,842
68,508
12,755
EBIT
586,316
589,321
427,167
200,480
113,654
EBITDA
712,982
705,105
514,657
280,898
168,079
Reconciled Cost of Revenue
691,551
619,067
472,012
365,598
281,123
Reconciled Depreciation
126,666
115,784
87,490
80,418
54,425
Net Income from Continuing Operation Net Minority Interest
406,888
443,304
393,076
178,940
53,385
Total Unusual Items Excluding Goodwill
91
717
1,293
-993
961
Total Unusual Items
91
717
1,293
-993
961
Normalized EBITDA
712,891
704,388
513,364
281,891
167,118
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
33.31
234.46
290.93
-329.68
201.81
12/31/2022 - 9/21/2016
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