|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$716.6M
40.07%
YoY
|
$511.6M
-23.97%
YoY
|
$672.9M
-41.28%
YoY
|
$1.146B
102.56%
YoY
|
$565.7M
179.77%
YoY
|
| Depreciation, Depletion And Amortization |
$170.7M
302.59%
YoY
|
$42.40M
-30.83%
YoY
|
$61.30M
-9.05%
YoY
|
$67.40M
28.87%
YoY
|
$52.30M
-67.23%
YoY
|
| Cash From Operating Activities |
$973.2M
4.41%
YoY
|
$932.1M
6.61%
YoY
|
$874.3M
-17.1%
YoY
|
$1.055B
-16.24%
YoY
|
$1.259B
24.76%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$6.100M
79.41%
YoY
|
$3.400M
-72.58%
YoY
|
$12.40M
8.77%
YoY
|
$11.40M
35.71%
YoY
|
$8.400M
-1.18%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$200.0M
-152.29%
YoY
|
$382.5M
38.14%
YoY
|
$276.9M
-381.12%
YoY
|
-$98.50M
-82.88%
YoY
|
-$575.3M
1172.79%
YoY
|
| Cash From Investing Activities |
-$206.1M
-154.37%
YoY
|
$379.1M
43.33%
YoY
|
$264.5M
-340.67%
YoY
|
-$109.9M
-81.17%
YoY
|
-$583.7M
986.96%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$706.3M
-0.49%
YoY
|
$709.8M
107.6%
YoY
|
$341.9M
-52.1%
YoY
|
$713.8M
19.91%
YoY
|
$595.3M
77.65%
YoY
|
| Debt Paid & Issued, Net |
$826.1M
10.15%
YoY
|
$750.0M
2900.0%
YoY
|
$25.00M
-58.88%
YoY
|
$60.80M
84.24%
YoY
|
$33.00M
-90.57%
YoY
|
| Cash From Financing Activities |
-$1.149B
-2.31%
YoY
|
-$1.176B
55.07%
YoY
|
-$758.3M
-45.95%
YoY
|
-$1.403B
75.74%
YoY
|
-$798.3M
75.3%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$973.2M
4.41%
YoY
|
$932.1M
6.61%
YoY
|
$874.3M
-17.1%
YoY
|
$1.055B
-16.24%
YoY
|
$1.259B
24.76%
YoY
|
| Cash From Investing Activities |
-$206.1M
-154.37%
YoY
|
$379.1M
43.33%
YoY
|
$264.5M
-340.67%
YoY
|
-$109.9M
-81.17%
YoY
|
-$583.7M
986.96%
YoY
|
| Cash From Financing Activities |
-$1.149B
-2.31%
YoY
|
-$1.176B
55.07%
YoY
|
-$758.3M
-45.95%
YoY
|
-$1.403B
75.74%
YoY
|
-$798.3M
75.3%
YoY
|
| Net Change In Cash |
-$370.0M
-382.23%
YoY
|
$131.1M
-66.16%
YoY
|
$387.4M
-180.59%
YoY
|
-$480.7M
288.92%
YoY
|
-$123.6M
-124.61%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$973.2M
4.41%
YoY
|
$932.1M
6.61%
YoY
|
$874.3M
-17.1%
YoY
|
$1.055B
-16.24%
YoY
|
$1.259B
24.76%
YoY
|
| Capital Expenditures |
$6.100M
79.41%
YoY
|
$3.400M
-72.58%
YoY
|
$12.40M
8.77%
YoY
|
$11.40M
35.71%
YoY
|
$8.400M
-1.18%
YoY
|
| Free Cash Flow |
$967.1M
4.13%
YoY
|
$928.7M
7.75%
YoY
|
$861.9M
-17.39%
YoY
|
$1.043B
-16.59%
YoY
|
$1.251B
24.98%
YoY
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$110.4M
52.49%
YoY
|
$347.6M
114.44%
YoY
|
$212.4M
71.84%
YoY
|
$84.30M
10.92%
YoY
|
$72.40M
-51.67%
YoY
|
$162.1M
-17.38%
YoY
|
$123.6M
-43.04%
YoY
|
$76.00M
-39.35%
YoY
|
$149.8M
11.38%
YoY
|
$196.2M
-74.78%
YoY
|
$217.0M
92.72%
YoY
|
$125.3M
14.53%
YoY
|
$134.5M
-7.88%
YoY
|
$777.9M
336.04%
YoY
|
$112.6M
-12.31%
YoY
|
$109.4M
0.37%
YoY
|
$146.0M
-2.6%
YoY
|
$178.4M
53.93%
YoY
|
$128.4M
80.08%
YoY
|
| Depreciation, Depletion And Amortization |
$51.70M
-39.95%
YoY
|
$66.80M
496.43%
YoY
|
$8.900M
-16.04%
YoY
|
$8.800M
-15.38%
YoY
|
$86.10M
735.92%
YoY
|
$11.20M
-18.84%
YoY
|
$10.60M
-31.61%
YoY
|
$10.40M
-34.18%
YoY
|
$10.30M
-36.42%
YoY
|
$13.80M
-14.29%
YoY
|
$15.50M
-14.84%
YoY
|
$15.80M
-7.6%
YoY
|
$16.20M
1.25%
YoY
|
$16.10M
11.03%
YoY
|
$18.20M
40.0%
YoY
|
$17.10M
31.54%
YoY
|
$16.00M
35.59%
YoY
|
$14.50M
26.09%
YoY
|
$13.00M
-64.38%
YoY
|
| Cash From Operating Activities |
$299.3M
43.27%
YoY
|
$256.4M
20.66%
YoY
|
$277.1M
2.55%
YoY
|
$230.8M
-5.99%
YoY
|
$208.9M
-0.14%
YoY
|
$212.5M
-16.67%
YoY
|
$270.2M
-7.47%
YoY
|
$245.5M
160.06%
YoY
|
$209.2M
-10.9%
YoY
|
$255.0M
-1.43%
YoY
|
$292.0M
0.38%
YoY
|
$94.40M
-73.89%
YoY
|
$234.8M
61.93%
YoY
|
$258.7M
-27.78%
YoY
|
$290.9M
-16.02%
YoY
|
$361.5M
0.95%
YoY
|
$145.0M
-23.24%
YoY
|
$358.2M
-6.35%
YoY
|
$346.4M
39.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$3.800M
137.5%
YoY
|
$1.900M
72.73%
YoY
|
$1.200M
71.43%
YoY
|
$1.400M
133.33%
YoY
|
$1.600M
60.0%
YoY
|
$1.100M
-81.03%
YoY
|
$700.0K
-73.08%
YoY
|
$600.0K
-71.43%
YoY
|
$1.000M
-47.37%
YoY
|
$5.800M
152.17%
YoY
|
$2.600M
-186.67%
YoY
|
$2.100M
-187.5%
YoY
|
$1.900M
-48.65%
YoY
|
$2.300M
-165.71%
YoY
|
-$3.000M
7.14%
YoY
|
-$2.400M
71.43%
YoY
|
$3.700M
428.57%
YoY
|
-$3.500M
105.88%
YoY
|
-$2.800M
21.74%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$225.2M
562.35%
YoY
|
$54.40M
466.67%
YoY
|
$271.9M
381.24%
YoY
|
-$492.3M
-304.36%
YoY
|
-$34.00M
-145.03%
YoY
|
$9.600M
-104.62%
YoY
|
$56.50M
-70.17%
YoY
|
$240.9M
4532.69%
YoY
|
$75.50M
-73.96%
YoY
|
-$207.6M
-230.57%
YoY
|
$189.4M
-306.77%
YoY
|
$5.200M
-142.62%
YoY
|
$289.9M
-288.61%
YoY
|
$159.0M
-139.51%
YoY
|
-$91.60M
2030.23%
YoY
|
-$12.20M
-91.6%
YoY
|
-$153.7M
556.84%
YoY
|
-$402.4M
814.55%
YoY
|
-$4.300M
-51.14%
YoY
|
| Cash From Investing Activities |
-$229.0M
543.26%
YoY
|
$52.50M
517.65%
YoY
|
$270.7M
385.13%
YoY
|
-$493.7M
-305.45%
YoY
|
-$35.60M
-147.79%
YoY
|
$8.500M
-103.98%
YoY
|
$55.80M
-70.13%
YoY
|
$240.3M
7651.61%
YoY
|
$74.50M
-74.13%
YoY
|
-$213.4M
-236.18%
YoY
|
$186.8M
-297.46%
YoY
|
$3.100M
-121.23%
YoY
|
$288.0M
-282.97%
YoY
|
$156.7M
-138.61%
YoY
|
-$94.60M
1232.39%
YoY
|
-$14.60M
-90.04%
YoY
|
-$157.4M
553.11%
YoY
|
-$405.9M
788.18%
YoY
|
-$7.100M
-36.04%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$185.1M
5.05%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$176.2M
15.54%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$152.5M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$201.3M
-35.65%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$450.0M
1700.0%
YoY
|
N/A
|
N/A
|
N/A
|
$25.00M
51.52%
YoY
|
N/A
|
N/A
|
N/A
|
$16.50M
10.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$277.3M
-12.5%
YoY
|
-$200.1M
-26.38%
YoY
|
-$430.2M
128.83%
YoY
|
-$201.5M
-51.3%
YoY
|
-$316.9M
4.83%
YoY
|
-$271.8M
16.01%
YoY
|
-$188.0M
-27.36%
YoY
|
-$413.8M
179.03%
YoY
|
-$302.3M
158.6%
YoY
|
-$234.3M
-62.44%
YoY
|
-$258.8M
58.87%
YoY
|
-$148.3M
-34.76%
YoY
|
-$116.9M
-69.94%
YoY
|
-$623.8M
261.0%
YoY
|
-$162.9M
-1087.27%
YoY
|
-$227.3M
13.03%
YoY
|
-$388.9M
-11.79%
YoY
|
-$172.8M
-26.12%
YoY
|
$16.50M
243.75%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$299.3M
43.27%
YoY
|
$256.4M
20.66%
YoY
|
$277.1M
2.55%
YoY
|
$230.8M
-5.99%
YoY
|
$208.9M
-0.14%
YoY
|
$212.5M
-16.67%
YoY
|
$270.2M
-7.47%
YoY
|
$245.5M
160.06%
YoY
|
$209.2M
-10.9%
YoY
|
$255.0M
-1.43%
YoY
|
$292.0M
0.38%
YoY
|
$94.40M
-73.89%
YoY
|
$234.8M
61.93%
YoY
|
$258.7M
-27.78%
YoY
|
$290.9M
-16.02%
YoY
|
$361.5M
0.95%
YoY
|
$145.0M
-23.24%
YoY
|
$358.2M
-6.35%
YoY
|
$346.4M
39.0%
YoY
|
| Cash From Investing Activities |
-$229.0M
543.26%
YoY
|
$52.50M
517.65%
YoY
|
$270.7M
385.13%
YoY
|
-$493.7M
-305.45%
YoY
|
-$35.60M
-147.79%
YoY
|
$8.500M
-103.98%
YoY
|
$55.80M
-70.13%
YoY
|
$240.3M
7651.61%
YoY
|
$74.50M
-74.13%
YoY
|
-$213.4M
-236.18%
YoY
|
$186.8M
-297.46%
YoY
|
$3.100M
-121.23%
YoY
|
$288.0M
-282.97%
YoY
|
$156.7M
-138.61%
YoY
|
-$94.60M
1232.39%
YoY
|
-$14.60M
-90.04%
YoY
|
-$157.4M
553.11%
YoY
|
-$405.9M
788.18%
YoY
|
-$7.100M
-36.04%
YoY
|
| Cash From Financing Activities |
-$277.3M
-12.5%
YoY
|
-$200.1M
-26.38%
YoY
|
-$430.2M
128.83%
YoY
|
-$201.5M
-51.3%
YoY
|
-$316.9M
4.83%
YoY
|
-$271.8M
16.01%
YoY
|
-$188.0M
-27.36%
YoY
|
-$413.8M
179.03%
YoY
|
-$302.3M
158.6%
YoY
|
-$234.3M
-62.44%
YoY
|
-$258.8M
58.87%
YoY
|
-$148.3M
-34.76%
YoY
|
-$116.9M
-69.94%
YoY
|
-$623.8M
261.0%
YoY
|
-$162.9M
-1087.27%
YoY
|
-$227.3M
13.03%
YoY
|
-$388.9M
-11.79%
YoY
|
-$172.8M
-26.12%
YoY
|
$16.50M
243.75%
YoY
|
| Net Change In Cash |
-$209.9M
50.47%
YoY
|
$108.8M
-314.17%
YoY
|
$117.6M
-14.78%
YoY
|
-$464.4M
-745.0%
YoY
|
-$139.5M
590.59%
YoY
|
-$50.80M
-73.64%
YoY
|
$138.0M
-37.27%
YoY
|
$72.00M
-241.73%
YoY
|
-$20.20M
-104.94%
YoY
|
-$192.7M
-7.53%
YoY
|
$220.0M
558.68%
YoY
|
-$50.80M
-142.47%
YoY
|
$408.5M
-200.25%
YoY
|
-$208.4M
-5.49%
YoY
|
$33.40M
-90.61%
YoY
|
$119.6M
1050.0%
YoY
|
-$407.5M
48.99%
YoY
|
-$220.5M
-314.29%
YoY
|
$355.8M
46.48%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$299.3M
43.27%
YoY
|
$256.4M
20.66%
YoY
|
$277.1M
2.55%
YoY
|
$230.8M
-5.99%
YoY
|
$208.9M
-0.14%
YoY
|
$212.5M
-16.67%
YoY
|
$270.2M
-7.47%
YoY
|
$245.5M
160.06%
YoY
|
$209.2M
-10.9%
YoY
|
$255.0M
-1.43%
YoY
|
$292.0M
0.38%
YoY
|
$94.40M
-73.89%
YoY
|
$234.8M
61.93%
YoY
|
$258.7M
-27.78%
YoY
|
$290.9M
-16.02%
YoY
|
$361.5M
0.95%
YoY
|
$145.0M
-23.24%
YoY
|
$358.2M
-6.35%
YoY
|
$346.4M
39.0%
YoY
|
| Capital Expenditures |
$3.800M
137.5%
YoY
|
$1.900M
72.73%
YoY
|
$1.200M
71.43%
YoY
|
$1.400M
133.33%
YoY
|
$1.600M
60.0%
YoY
|
$1.100M
-81.03%
YoY
|
$700.0K
-73.08%
YoY
|
$600.0K
-71.43%
YoY
|
$1.000M
-47.37%
YoY
|
$5.800M
152.17%
YoY
|
$2.600M
-186.67%
YoY
|
$2.100M
-187.5%
YoY
|
$1.900M
-48.65%
YoY
|
$2.300M
-165.71%
YoY
|
-$3.000M
7.14%
YoY
|
-$2.400M
71.43%
YoY
|
$3.700M
428.57%
YoY
|
-$3.500M
105.88%
YoY
|
-$2.800M
21.74%
YoY
|
| Free Cash Flow |
$295.5M
42.55%
YoY
|
$254.5M
20.39%
YoY
|
$275.9M
2.37%
YoY
|
$229.4M
-6.33%
YoY
|
$207.3M
-0.43%
YoY
|
$211.4M
-15.17%
YoY
|
$269.5M
-6.88%
YoY
|
$244.9M
165.33%
YoY
|
$208.2M
-10.61%
YoY
|
$249.2M
-2.81%
YoY
|
$289.4M
-1.53%
YoY
|
$92.30M
-74.64%
YoY
|
$232.9M
64.83%
YoY
|
$256.4M
-29.11%
YoY
|
$293.9M
-15.84%
YoY
|
$363.9M
1.22%
YoY
|
$141.3M
-24.92%
YoY
|
$361.7M
-5.86%
YoY
|
$349.2M
38.85%
YoY
|
Loading...