|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$869.0M
-15.14%
YoY
|
$1.024B
30.78%
YoY
|
$783.0M
-6.56%
YoY
|
$838.0M
-7.2%
YoY
|
$903.0M
9.19%
YoY
|
| Depreciation, Depletion And Amortization |
$87.00M
0.0%
YoY
|
$87.00M
8.75%
YoY
|
$80.00M
1.27%
YoY
|
$79.00M
2.6%
YoY
|
$77.00M
4.05%
YoY
|
| Cash From Operating Activities |
$598.0M
-7.57%
YoY
|
$647.0M
1.09%
YoY
|
$640.0M
-31.62%
YoY
|
$936.0M
14.57%
YoY
|
$817.0M
12.85%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$167.0M
-26.75%
YoY
|
$228.0M
24.59%
YoY
|
$183.0M
32.61%
YoY
|
$138.0M
122.58%
YoY
|
$62.00M
-45.13%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$1.195B
N/A
|
$0.00
-100.0%
YoY
|
$14.00M
-36.36%
YoY
|
| Other Investing Activities |
-$66.00M
112.9%
YoY
|
-$31.00M
34.78%
YoY
|
-$23.00M
109.09%
YoY
|
-$11.00M
-466.67%
YoY
|
$3.000M
-50.0%
YoY
|
| Cash From Investing Activities |
$249.0M
408.16%
YoY
|
$49.00M
-103.62%
YoY
|
-$1.355B
966.93%
YoY
|
-$127.0M
-229.59%
YoY
|
$98.00M
-169.5%
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
|
$400.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$300.0M
N/A
|
$0.00
-100.0%
YoY
|
$250.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
-$843.0M
36.41%
YoY
|
-$618.0M
-358.58%
YoY
|
$239.0M
-123.03%
YoY
|
-$1.038B
114.02%
YoY
|
-$485.0M
153.93%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$598.0M
-7.57%
YoY
|
$647.0M
1.09%
YoY
|
$640.0M
-31.62%
YoY
|
$936.0M
14.57%
YoY
|
$817.0M
12.85%
YoY
|
| Cash From Investing Activities |
$249.0M
408.16%
YoY
|
$49.00M
-103.62%
YoY
|
-$1.355B
966.93%
YoY
|
-$127.0M
-229.59%
YoY
|
$98.00M
-169.5%
YoY
|
| Cash From Financing Activities |
-$843.0M
36.41%
YoY
|
-$618.0M
-358.58%
YoY
|
$239.0M
-123.03%
YoY
|
-$1.038B
114.02%
YoY
|
-$485.0M
153.93%
YoY
|
| Net Change In Cash |
$7.000M
-90.28%
YoY
|
$72.00M
-114.69%
YoY
|
-$490.0M
77.54%
YoY
|
-$276.0M
-158.11%
YoY
|
$475.0M
29.08%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$598.0M
-7.57%
YoY
|
$647.0M
1.09%
YoY
|
$640.0M
-31.62%
YoY
|
$936.0M
14.57%
YoY
|
$817.0M
12.85%
YoY
|
| Capital Expenditures |
$167.0M
-26.75%
YoY
|
$228.0M
24.59%
YoY
|
$183.0M
32.61%
YoY
|
$138.0M
122.58%
YoY
|
$62.00M
-45.13%
YoY
|
| Free Cash Flow |
$431.0M
2.86%
YoY
|
$419.0M
-8.32%
YoY
|
$457.0M
-42.73%
YoY
|
$798.0M
5.7%
YoY
|
$755.0M
23.57%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$267.0M
-1.11%
YoY
|
$224.0M
-13.18%
YoY
|
$170.0M
-12.82%
YoY
|
$146.0M
-45.11%
YoY
|
$270.0M
-5.26%
YoY
|
$258.0M
6.61%
YoY
|
$195.0M
-15.58%
YoY
|
$266.0M
28.5%
YoY
|
$285.0M
185.0%
YoY
|
$242.0M
6.61%
YoY
|
$231.0M
-7.23%
YoY
|
$207.0M
37.09%
YoY
|
$100.0M
-61.39%
YoY
|
$227.0M
-3.81%
YoY
|
$249.0M
29.69%
YoY
|
$151.0M
25.83%
YoY
|
$259.0M
18.26%
YoY
|
$236.0M
-1.67%
YoY
|
$192.0M
-40.74%
YoY
|
$120.0M
-6.25%
YoY
|
| Depreciation, Depletion And Amortization |
$24.00M
9.09%
YoY
|
$22.00M
0.0%
YoY
|
$22.00M
0.0%
YoY
|
$21.00M
0.0%
YoY
|
$22.00M
-12.0%
YoY
|
$22.00M
10.0%
YoY
|
$22.00M
4.76%
YoY
|
$21.00M
0.0%
YoY
|
$25.00M
25.0%
YoY
|
$20.00M
5.26%
YoY
|
$21.00M
5.0%
YoY
|
$21.00M
10.53%
YoY
|
$20.00M
0.0%
YoY
|
$19.00M
-9.52%
YoY
|
$20.00M
5.26%
YoY
|
$19.00M
0.0%
YoY
|
$20.00M
5.26%
YoY
|
$21.00M
5.0%
YoY
|
$19.00M
0.0%
YoY
|
$19.00M
0.0%
YoY
|
| Cash From Operating Activities |
$417.0M
31.55%
YoY
|
$132.0M
17.86%
YoY
|
$160.0M
841.18%
YoY
|
$152.0M
-46.67%
YoY
|
$317.0M
19.62%
YoY
|
$112.0M
89.83%
YoY
|
$17.00M
-55.26%
YoY
|
$285.0M
23.91%
YoY
|
$265.0M
181.91%
YoY
|
$59.00M
-58.74%
YoY
|
$38.00M
-78.03%
YoY
|
$230.0M
-9.09%
YoY
|
$94.00M
-72.99%
YoY
|
$143.0M
-4.67%
YoY
|
$173.0M
-6.49%
YoY
|
$253.0M
3.27%
YoY
|
$348.0M
20.42%
YoY
|
$150.0M
-21.88%
YoY
|
$185.0M
103.3%
YoY
|
$245.0M
13.95%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$25.00M
-44.44%
YoY
|
$25.00M
-19.35%
YoY
|
$31.00M
-24.39%
YoY
|
$50.00M
-37.5%
YoY
|
$45.00M
-34.78%
YoY
|
$31.00M
3.33%
YoY
|
$41.00M
-16.33%
YoY
|
$80.00M
19.4%
YoY
|
$69.00M
25.45%
YoY
|
$30.00M
-207.14%
YoY
|
$49.00M
48.48%
YoY
|
$67.00M
-203.08%
YoY
|
$55.00M
-289.66%
YoY
|
-$28.00M
47.37%
YoY
|
$33.00M
135.71%
YoY
|
-$65.00M
195.45%
YoY
|
-$29.00M
123.08%
YoY
|
-$19.00M
26.67%
YoY
|
$14.00M
-6.67%
YoY
|
-$22.00M
-26.67%
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
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$33.00M
N/A
|
$15.00M
-77.27%
YoY
|
$350.0M
81.35%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$66.00M
450.0%
YoY
|
$193.0M
-116.26%
YoY
|
$13.00M
225.0%
YoY
|
-$5.000M
400.0%
YoY
|
$12.00M
1100.0%
YoY
|
-$1.187B
-118800.0%
YoY
|
$4.000M
-500.0%
YoY
|
-$1.000M
0.0%
YoY
|
$1.000M
N/A
|
$1.000M
-107.14%
YoY
|
-$1.000M
N/A
|
-$1.000M
-100.56%
YoY
|
$0.00
N/A
|
| Cash From Investing Activities |
-$25.00M
-108.2%
YoY
|
-$25.00M
-19.35%
YoY
|
$2.000M
-80.0%
YoY
|
-$35.00M
150.0%
YoY
|
$305.0M
145.97%
YoY
|
-$31.00M
82.35%
YoY
|
$10.00M
-122.73%
YoY
|
-$14.00M
-74.55%
YoY
|
$124.0M
-109.98%
YoY
|
-$17.00M
-29.17%
YoY
|
-$44.00M
29.41%
YoY
|
-$55.00M
-14.06%
YoY
|
-$1.242B
4335.71%
YoY
|
-$24.00M
20.0%
YoY
|
-$34.00M
126.67%
YoY
|
-$64.00M
190.91%
YoY
|
-$28.00M
3.7%
YoY
|
-$20.00M
33.33%
YoY
|
-$15.00M
-109.26%
YoY
|
-$22.00M
-26.67%
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
|
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
|
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
|
N/A
|
| Cash From Financing Activities |
-$338.0M
-18.94%
YoY
|
-$261.0M
234.62%
YoY
|
-$138.0M
170.59%
YoY
|
-$297.0M
-26.85%
YoY
|
-$417.0M
120.63%
YoY
|
-$78.00M
6.85%
YoY
|
-$51.00M
-202.0%
YoY
|
-$406.0M
77.29%
YoY
|
-$189.0M
-140.47%
YoY
|
-$73.00M
-176.84%
YoY
|
$50.00M
-153.19%
YoY
|
-$229.0M
112.04%
YoY
|
$467.0M
-182.22%
YoY
|
$95.00M
-142.99%
YoY
|
-$94.00M
-33.33%
YoY
|
-$108.0M
-43.46%
YoY
|
-$568.0M
308.63%
YoY
|
-$221.0M
87.29%
YoY
|
-$141.0M
281.08%
YoY
|
-$191.0M
-181.28%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$417.0M
31.55%
YoY
|
$132.0M
17.86%
YoY
|
$160.0M
841.18%
YoY
|
$152.0M
-46.67%
YoY
|
$317.0M
19.62%
YoY
|
$112.0M
89.83%
YoY
|
$17.00M
-55.26%
YoY
|
$285.0M
23.91%
YoY
|
$265.0M
181.91%
YoY
|
$59.00M
-58.74%
YoY
|
$38.00M
-78.03%
YoY
|
$230.0M
-9.09%
YoY
|
$94.00M
-72.99%
YoY
|
$143.0M
-4.67%
YoY
|
$173.0M
-6.49%
YoY
|
$253.0M
3.27%
YoY
|
$348.0M
20.42%
YoY
|
$150.0M
-21.88%
YoY
|
$185.0M
103.3%
YoY
|
$245.0M
13.95%
YoY
|
| Cash From Investing Activities |
-$25.00M
-108.2%
YoY
|
-$25.00M
-19.35%
YoY
|
$2.000M
-80.0%
YoY
|
-$35.00M
150.0%
YoY
|
$305.0M
145.97%
YoY
|
-$31.00M
82.35%
YoY
|
$10.00M
-122.73%
YoY
|
-$14.00M
-74.55%
YoY
|
$124.0M
-109.98%
YoY
|
-$17.00M
-29.17%
YoY
|
-$44.00M
29.41%
YoY
|
-$55.00M
-14.06%
YoY
|
-$1.242B
4335.71%
YoY
|
-$24.00M
20.0%
YoY
|
-$34.00M
126.67%
YoY
|
-$64.00M
190.91%
YoY
|
-$28.00M
3.7%
YoY
|
-$20.00M
33.33%
YoY
|
-$15.00M
-109.26%
YoY
|
-$22.00M
-26.67%
YoY
|
| Cash From Financing Activities |
-$338.0M
-18.94%
YoY
|
-$261.0M
234.62%
YoY
|
-$138.0M
170.59%
YoY
|
-$297.0M
-26.85%
YoY
|
-$417.0M
120.63%
YoY
|
-$78.00M
6.85%
YoY
|
-$51.00M
-202.0%
YoY
|
-$406.0M
77.29%
YoY
|
-$189.0M
-140.47%
YoY
|
-$73.00M
-176.84%
YoY
|
$50.00M
-153.19%
YoY
|
-$229.0M
112.04%
YoY
|
$467.0M
-182.22%
YoY
|
$95.00M
-142.99%
YoY
|
-$94.00M
-33.33%
YoY
|
-$108.0M
-43.46%
YoY
|
-$568.0M
308.63%
YoY
|
-$221.0M
87.29%
YoY
|
-$141.0M
281.08%
YoY
|
-$191.0M
-181.28%
YoY
|
| Net Change In Cash |
$54.00M
-73.66%
YoY
|
-$154.0M
-5233.33%
YoY
|
$27.00M
-190.0%
YoY
|
-$180.0M
33.33%
YoY
|
$205.0M
2.5%
YoY
|
$3.000M
-109.68%
YoY
|
-$30.00M
-157.69%
YoY
|
-$135.0M
150.0%
YoY
|
$200.0M
-129.37%
YoY
|
-$31.00M
-114.49%
YoY
|
$52.00M
67.74%
YoY
|
-$54.00M
-166.67%
YoY
|
-$681.0M
174.6%
YoY
|
$214.0M
-335.16%
YoY
|
$31.00M
40.91%
YoY
|
$81.00M
153.13%
YoY
|
-$248.0M
-301.63%
YoY
|
-$91.00M
-254.24%
YoY
|
$22.00M
-90.56%
YoY
|
$32.00M
-92.38%
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
|
N/A
|
| Cash From Operating Activities |
$417.0M
31.55%
YoY
|
$132.0M
17.86%
YoY
|
$160.0M
841.18%
YoY
|
$152.0M
-46.67%
YoY
|
$317.0M
19.62%
YoY
|
$112.0M
89.83%
YoY
|
$17.00M
-55.26%
YoY
|
$285.0M
23.91%
YoY
|
$265.0M
181.91%
YoY
|
$59.00M
-58.74%
YoY
|
$38.00M
-78.03%
YoY
|
$230.0M
-9.09%
YoY
|
$94.00M
-72.99%
YoY
|
$143.0M
-4.67%
YoY
|
$173.0M
-6.49%
YoY
|
$253.0M
3.27%
YoY
|
$348.0M
20.42%
YoY
|
$150.0M
-21.88%
YoY
|
$185.0M
103.3%
YoY
|
$245.0M
13.95%
YoY
|
| Capital Expenditures |
$25.00M
-44.44%
YoY
|
$25.00M
-19.35%
YoY
|
$31.00M
-24.39%
YoY
|
$50.00M
-37.5%
YoY
|
$45.00M
-34.78%
YoY
|
$31.00M
3.33%
YoY
|
$41.00M
-16.33%
YoY
|
$80.00M
19.4%
YoY
|
$69.00M
25.45%
YoY
|
$30.00M
-207.14%
YoY
|
$49.00M
48.48%
YoY
|
$67.00M
-203.08%
YoY
|
$55.00M
-289.66%
YoY
|
-$28.00M
47.37%
YoY
|
$33.00M
135.71%
YoY
|
-$65.00M
195.45%
YoY
|
-$29.00M
123.08%
YoY
|
-$19.00M
26.67%
YoY
|
$14.00M
-6.67%
YoY
|
-$22.00M
-26.67%
YoY
|
| Free Cash Flow |
$392.0M
44.12%
YoY
|
$107.0M
32.1%
YoY
|
$129.0M
-637.5%
YoY
|
$102.0M
-50.24%
YoY
|
$272.0M
38.78%
YoY
|
$81.00M
179.31%
YoY
|
-$24.00M
118.18%
YoY
|
$205.0M
25.77%
YoY
|
$196.0M
402.56%
YoY
|
$29.00M
-83.04%
YoY
|
-$11.00M
-107.86%
YoY
|
$163.0M
-48.74%
YoY
|
$39.00M
-89.66%
YoY
|
$171.0M
1.18%
YoY
|
$140.0M
-18.13%
YoY
|
$318.0M
19.1%
YoY
|
$377.0M
24.83%
YoY
|
$169.0M
-18.36%
YoY
|
$171.0M
125.0%
YoY
|
$267.0M
8.98%
YoY
|
Loading...