|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$474.8M
285.54%
YoY
|
$123.1M
-32.69%
YoY
|
$183.0M
-48.08%
YoY
|
$352.4M
0.4%
YoY
|
$351.0M
14.42%
YoY
|
| Depreciation, Depletion And Amortization |
$50.36M
3.09%
YoY
|
$48.85M
3.95%
YoY
|
$46.99M
-12.82%
YoY
|
$53.90M
15.89%
YoY
|
$46.51M
-8.03%
YoY
|
| Cash From Operating Activities |
$615.7M
6.11%
YoY
|
$580.2M
31.06%
YoY
|
$442.7M
-47.7%
YoY
|
$846.6M
59.86%
YoY
|
$529.6M
-3.72%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$36.37M
-19.15%
YoY
|
$44.99M
-27.22%
YoY
|
$61.81M
-1.43%
YoY
|
$62.71M
-219.91%
YoY
|
-$52.30M
-4.39%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
-$1.588B
-26.94%
YoY
|
-$2.174B
58.17%
YoY
|
-$1.374B
-73.53%
YoY
|
-$5.192B
238.93%
YoY
|
-$1.532B
107.27%
YoY
|
| Cash From Investing Activities |
-$1.625B
-26.78%
YoY
|
-$2.219B
54.5%
YoY
|
-$1.436B
-72.67%
YoY
|
-$5.255B
231.7%
YoY
|
-$1.584B
99.59%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$331.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$300.0M
N/A
|
| Cash From Financing Activities |
$1.710B
-1.43%
YoY
|
$1.735B
33.85%
YoY
|
$1.296B
-67.64%
YoY
|
$4.004B
193.54%
YoY
|
$1.364B
267.66%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$615.7M
6.11%
YoY
|
$580.2M
31.06%
YoY
|
$442.7M
-47.7%
YoY
|
$846.6M
59.86%
YoY
|
$529.6M
-3.72%
YoY
|
| Cash From Investing Activities |
-$1.625B
-26.78%
YoY
|
-$2.219B
54.5%
YoY
|
-$1.436B
-72.67%
YoY
|
-$5.255B
231.7%
YoY
|
-$1.584B
99.59%
YoY
|
| Cash From Financing Activities |
$1.710B
-1.43%
YoY
|
$1.735B
33.85%
YoY
|
$1.296B
-67.64%
YoY
|
$4.004B
193.54%
YoY
|
$1.364B
267.66%
YoY
|
| Net Change In Cash |
$700.6M
631.48%
YoY
|
$95.78M
-68.32%
YoY
|
$302.4M
-174.83%
YoY
|
-$404.1M
-230.57%
YoY
|
$309.5M
143.09%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$615.7M
6.11%
YoY
|
$580.2M
31.06%
YoY
|
$442.7M
-47.7%
YoY
|
$846.6M
59.86%
YoY
|
$529.6M
-3.72%
YoY
|
| Capital Expenditures |
$36.37M
-19.15%
YoY
|
$44.99M
-27.22%
YoY
|
$61.81M
-1.43%
YoY
|
$62.71M
-219.91%
YoY
|
-$52.30M
-4.39%
YoY
|
| Free Cash Flow |
$579.3M
8.23%
YoY
|
$535.3M
40.52%
YoY
|
$380.9M
-51.4%
YoY
|
$783.9M
34.72%
YoY
|
$581.9M
-3.78%
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 |
$119.6M
17.65%
YoY
|
$133.6M
-181.63%
YoY
|
$124.7M
41.71%
YoY
|
$111.2M
-0.72%
YoY
|
$101.7M
25.28%
YoY
|
-$163.7M
75.76%
YoY
|
$88.02M
5.73%
YoY
|
$112.0M
33.74%
YoY
|
$81.17M
-21.47%
YoY
|
-$93.13M
-188.43%
YoY
|
$83.25M
-13.53%
YoY
|
$83.77M
-3.52%
YoY
|
$103.4M
39.18%
YoY
|
$105.3M
36.94%
YoY
|
$96.28M
8.41%
YoY
|
$86.82M
-4.6%
YoY
|
$74.26M
-21.25%
YoY
|
$76.90M
14.78%
YoY
|
$88.81M
96.42%
YoY
|
| Depreciation, Depletion And Amortization |
$12.21M
-12.64%
YoY
|
$14.60M
-0.23%
YoY
|
$14.16M
0.41%
YoY
|
$14.23M
-0.99%
YoY
|
$13.98M
13.19%
YoY
|
$14.63M
0.92%
YoY
|
$14.10M
0.7%
YoY
|
$14.37M
4.95%
YoY
|
$12.35M
8.11%
YoY
|
$14.50M
7.03%
YoY
|
$14.00M
6.02%
YoY
|
$13.69M
3.36%
YoY
|
$11.43M
-2.18%
YoY
|
$13.55M
-17.39%
YoY
|
$13.21M
-28.23%
YoY
|
$13.25M
-31.72%
YoY
|
$11.68M
-2.97%
YoY
|
$16.40M
-19.61%
YoY
|
$18.40M
0.55%
YoY
|
| Cash From Operating Activities |
$135.9M
38.4%
YoY
|
$218.1M
5.29%
YoY
|
$158.0M
50.27%
YoY
|
$141.5M
24.65%
YoY
|
$98.17M
-36.46%
YoY
|
$207.1M
220.43%
YoY
|
$105.1M
-47.25%
YoY
|
$113.5M
-13.56%
YoY
|
$154.5M
225.47%
YoY
|
$64.64M
-47.97%
YoY
|
$199.3M
-14.57%
YoY
|
$131.3M
-45.95%
YoY
|
$47.47M
-80.71%
YoY
|
$124.2M
-24.93%
YoY
|
$233.3M
74.23%
YoY
|
$242.9M
235.55%
YoY
|
$246.1M
56.0%
YoY
|
$165.5M
30.42%
YoY
|
$133.9M
-2.26%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$8.701M
16.45%
YoY
|
$7.783M
-41.42%
YoY
|
$10.55M
-9.76%
YoY
|
$10.57M
-8.18%
YoY
|
$7.472M
-12.09%
YoY
|
$13.29M
-27.46%
YoY
|
$11.69M
-15.32%
YoY
|
$11.52M
-26.95%
YoY
|
$8.500M
-38.84%
YoY
|
$18.31M
6.04%
YoY
|
$13.80M
-214.35%
YoY
|
$15.77M
-196.88%
YoY
|
$13.90M
-181.27%
YoY
|
$17.27M
-195.94%
YoY
|
-$12.07M
-17.34%
YoY
|
-$16.27M
23.28%
YoY
|
-$17.10M
163.08%
YoY
|
-$18.00M
-11.33%
YoY
|
-$14.60M
23.73%
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 |
-$815.5M
581.57%
YoY
|
-$367.1M
-64.45%
YoY
|
-$474.7M
-6.23%
YoY
|
-$626.9M
70.24%
YoY
|
-$119.6M
-55.16%
YoY
|
-$1.033B
-228.05%
YoY
|
-$506.3M
28.75%
YoY
|
-$368.3M
-49.22%
YoY
|
-$266.8M
-74.89%
YoY
|
$806.5M
-164.18%
YoY
|
-$393.2M
-69.48%
YoY
|
-$725.2M
-64.17%
YoY
|
-$1.062B
70.56%
YoY
|
-$1.257B
-10.51%
YoY
|
-$1.288B
224.92%
YoY
|
-$2.024B
-836.91%
YoY
|
-$622.9M
10457.63%
YoY
|
-$1.404B
-275.72%
YoY
|
-$396.5M
66.32%
YoY
|
| Cash From Investing Activities |
-$824.2M
548.35%
YoY
|
-$374.9M
-64.15%
YoY
|
-$485.3M
-6.31%
YoY
|
-$637.5M
67.86%
YoY
|
-$127.1M
-53.83%
YoY
|
-$1.046B
-232.71%
YoY
|
-$517.9M
27.23%
YoY
|
-$379.8M
-48.75%
YoY
|
-$275.3M
-74.42%
YoY
|
$788.1M
-161.87%
YoY
|
-$407.1M
-68.69%
YoY
|
-$741.0M
-63.69%
YoY
|
-$1.076B
68.16%
YoY
|
-$1.274B
-10.43%
YoY
|
-$1.300B
216.32%
YoY
|
-$2.041B
-880.33%
YoY
|
-$640.0M
5080.87%
YoY
|
-$1.422B
-282.59%
YoY
|
-$411.1M
64.31%
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 |
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
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
|
| Debt Paid & Issued, Net |
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 Financing Activities |
$354.3M
46.51%
YoY
|
$584.3M
-34.45%
YoY
|
$359.9M
-14.45%
YoY
|
$523.7M
40.1%
YoY
|
$241.8M
397.76%
YoY
|
$891.4M
-238.91%
YoY
|
$420.8M
44.69%
YoY
|
$373.8M
-10.26%
YoY
|
$48.58M
-96.05%
YoY
|
-$641.7M
-150.58%
YoY
|
$290.8M
-58.6%
YoY
|
$416.5M
-80.75%
YoY
|
$1.230B
-1042.56%
YoY
|
$1.269B
112.72%
YoY
|
$702.4M
268.54%
YoY
|
$2.164B
-525.73%
YoY
|
-$130.5M
-112.03%
YoY
|
$596.4M
-145.75%
YoY
|
$190.6M
-124.26%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$135.9M
38.4%
YoY
|
$218.1M
5.29%
YoY
|
$158.0M
50.27%
YoY
|
$141.5M
24.65%
YoY
|
$98.17M
-36.46%
YoY
|
$207.1M
220.43%
YoY
|
$105.1M
-47.25%
YoY
|
$113.5M
-13.56%
YoY
|
$154.5M
225.47%
YoY
|
$64.64M
-47.97%
YoY
|
$199.3M
-14.57%
YoY
|
$131.3M
-45.95%
YoY
|
$47.47M
-80.71%
YoY
|
$124.2M
-24.93%
YoY
|
$233.3M
74.23%
YoY
|
$242.9M
235.55%
YoY
|
$246.1M
56.0%
YoY
|
$165.5M
30.42%
YoY
|
$133.9M
-2.26%
YoY
|
| Cash From Investing Activities |
-$824.2M
548.35%
YoY
|
-$374.9M
-64.15%
YoY
|
-$485.3M
-6.31%
YoY
|
-$637.5M
67.86%
YoY
|
-$127.1M
-53.83%
YoY
|
-$1.046B
-232.71%
YoY
|
-$517.9M
27.23%
YoY
|
-$379.8M
-48.75%
YoY
|
-$275.3M
-74.42%
YoY
|
$788.1M
-161.87%
YoY
|
-$407.1M
-68.69%
YoY
|
-$741.0M
-63.69%
YoY
|
-$1.076B
68.16%
YoY
|
-$1.274B
-10.43%
YoY
|
-$1.300B
216.32%
YoY
|
-$2.041B
-880.33%
YoY
|
-$640.0M
5080.87%
YoY
|
-$1.422B
-282.59%
YoY
|
-$411.1M
64.31%
YoY
|
| Cash From Financing Activities |
$354.3M
46.51%
YoY
|
$584.3M
-34.45%
YoY
|
$359.9M
-14.45%
YoY
|
$523.7M
40.1%
YoY
|
$241.8M
397.76%
YoY
|
$891.4M
-238.91%
YoY
|
$420.8M
44.69%
YoY
|
$373.8M
-10.26%
YoY
|
$48.58M
-96.05%
YoY
|
-$641.7M
-150.58%
YoY
|
$290.8M
-58.6%
YoY
|
$416.5M
-80.75%
YoY
|
$1.230B
-1042.56%
YoY
|
$1.269B
112.72%
YoY
|
$702.4M
268.54%
YoY
|
$2.164B
-525.73%
YoY
|
-$130.5M
-112.03%
YoY
|
$596.4M
-145.75%
YoY
|
$190.6M
-124.26%
YoY
|
| Net Change In Cash |
-$334.0M
-256.93%
YoY
|
$427.4M
713.23%
YoY
|
$32.67M
311.06%
YoY
|
$27.64M
-74.29%
YoY
|
$212.9M
-394.66%
YoY
|
$52.56M
-75.1%
YoY
|
$7.947M
-90.43%
YoY
|
$107.5M
-155.65%
YoY
|
-$72.24M
-135.87%
YoY
|
$211.1M
77.31%
YoY
|
$83.00M
-122.76%
YoY
|
-$193.2M
-152.79%
YoY
|
$201.4M
-138.4%
YoY
|
$119.0M
-118.03%
YoY
|
-$364.7M
321.08%
YoY
|
$366.0M
-309.96%
YoY
|
-$524.4M
-142.61%
YoY
|
-$660.3M
66.03%
YoY
|
-$86.60M
-90.37%
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 |
$135.9M
38.4%
YoY
|
$218.1M
5.29%
YoY
|
$158.0M
50.27%
YoY
|
$141.5M
24.65%
YoY
|
$98.17M
-36.46%
YoY
|
$207.1M
220.43%
YoY
|
$105.1M
-47.25%
YoY
|
$113.5M
-13.56%
YoY
|
$154.5M
225.47%
YoY
|
$64.64M
-47.97%
YoY
|
$199.3M
-14.57%
YoY
|
$131.3M
-45.95%
YoY
|
$47.47M
-80.71%
YoY
|
$124.2M
-24.93%
YoY
|
$233.3M
74.23%
YoY
|
$242.9M
235.55%
YoY
|
$246.1M
56.0%
YoY
|
$165.5M
30.42%
YoY
|
$133.9M
-2.26%
YoY
|
| Capital Expenditures |
$8.701M
16.45%
YoY
|
$7.783M
-41.42%
YoY
|
$10.55M
-9.76%
YoY
|
$10.57M
-8.18%
YoY
|
$7.472M
-12.09%
YoY
|
$13.29M
-27.46%
YoY
|
$11.69M
-15.32%
YoY
|
$11.52M
-26.95%
YoY
|
$8.500M
-38.84%
YoY
|
$18.31M
6.04%
YoY
|
$13.80M
-214.35%
YoY
|
$15.77M
-196.88%
YoY
|
$13.90M
-181.27%
YoY
|
$17.27M
-195.94%
YoY
|
-$12.07M
-17.34%
YoY
|
-$16.27M
23.28%
YoY
|
-$17.10M
163.08%
YoY
|
-$18.00M
-11.33%
YoY
|
-$14.60M
23.73%
YoY
|
| Free Cash Flow |
$127.2M
40.21%
YoY
|
$210.3M
8.49%
YoY
|
$147.4M
57.78%
YoY
|
$130.9M
28.36%
YoY
|
$90.69M
-37.88%
YoY
|
$193.8M
318.43%
YoY
|
$93.44M
-49.63%
YoY
|
$102.0M
-11.74%
YoY
|
$146.0M
334.89%
YoY
|
$46.33M
-56.69%
YoY
|
$185.5M
-24.4%
YoY
|
$115.5M
-55.43%
YoY
|
$33.57M
-87.25%
YoY
|
$107.0M
-41.71%
YoY
|
$245.4M
65.23%
YoY
|
$259.2M
202.82%
YoY
|
$263.2M
60.24%
YoY
|
$183.5M
24.66%
YoY
|
$148.5M
-0.2%
YoY
|
Loading...