|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$518.0M
87.0%
YoY
|
$277.0M
-61.42%
YoY
|
$718.0M
221.97%
YoY
|
$223.0M
-72.16%
YoY
|
$801.0M
274.3%
YoY
|
| Depreciation, Depletion And Amortization |
$80.00M
-11.11%
YoY
|
$90.00M
-22.41%
YoY
|
$116.0M
2.65%
YoY
|
$113.0M
-8.13%
YoY
|
$123.0M
-33.15%
YoY
|
| Cash From Operating Activities |
$2.092B
12.53%
YoY
|
$1.859B
-6.44%
YoY
|
$1.987B
7.52%
YoY
|
$1.848B
19.77%
YoY
|
$1.543B
-18.06%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$24.00M
-33.33%
YoY
|
$36.00M
-25.0%
YoY
|
$48.00M
-170.59%
YoY
|
-$68.00M
-19.05%
YoY
|
-$84.00M
55.56%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$75.00M
-71.91%
YoY
|
| Other Investing Activities |
$24.00M
-33.33%
YoY
|
$36.00M
-95.69%
YoY
|
$836.0M
-116.58%
YoY
|
-$5.043B
125975.0%
YoY
|
-$4.000M
-500.0%
YoY
|
| Cash From Investing Activities |
-$1.371B
17.28%
YoY
|
-$1.169B
-248.35%
YoY
|
$788.0M
-115.42%
YoY
|
-$5.111B
202.25%
YoY
|
-$1.691B
-195.32%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$313.0M
469.09%
YoY
|
$55.00M
-257.14%
YoY
|
-$35.00M
191.67%
YoY
|
-$12.00M
-400.0%
YoY
|
$4.000M
33.33%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$807.0M
36.32%
YoY
|
-$592.0M
-80.82%
YoY
|
-$3.086B
-194.46%
YoY
|
$3.267B
437.34%
YoY
|
$608.0M
-114.59%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.092B
12.53%
YoY
|
$1.859B
-6.44%
YoY
|
$1.987B
7.52%
YoY
|
$1.848B
19.77%
YoY
|
$1.543B
-18.06%
YoY
|
| Cash From Investing Activities |
-$1.371B
17.28%
YoY
|
-$1.169B
-248.35%
YoY
|
$788.0M
-115.42%
YoY
|
-$5.111B
202.25%
YoY
|
-$1.691B
-195.32%
YoY
|
| Cash From Financing Activities |
-$807.0M
36.32%
YoY
|
-$592.0M
-80.82%
YoY
|
-$3.086B
-194.46%
YoY
|
$3.267B
437.34%
YoY
|
$608.0M
-114.59%
YoY
|
| Net Change In Cash |
-$86.00M
-187.76%
YoY
|
$98.00M
-131.51%
YoY
|
-$311.0M
-7875.0%
YoY
|
$4.000M
-99.13%
YoY
|
$460.0M
-192.93%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.092B
12.53%
YoY
|
$1.859B
-6.44%
YoY
|
$1.987B
7.52%
YoY
|
$1.848B
19.77%
YoY
|
$1.543B
-18.06%
YoY
|
| Capital Expenditures |
$24.00M
-33.33%
YoY
|
$36.00M
-25.0%
YoY
|
$48.00M
-170.59%
YoY
|
-$68.00M
-19.05%
YoY
|
-$84.00M
55.56%
YoY
|
| Free Cash Flow |
$2.068B
13.44%
YoY
|
$1.823B
-5.98%
YoY
|
$1.939B
1.2%
YoY
|
$1.916B
17.76%
YoY
|
$1.627B
-16.0%
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 |
$181.0M
31.16%
YoY
|
$54.00M
671.43%
YoY
|
$188.0M
9300.0%
YoY
|
$139.0M
4.51%
YoY
|
$138.0M
2.99%
YoY
|
$7.000M
-83.72%
YoY
|
$2.000M
-98.83%
YoY
|
$133.0M
177.08%
YoY
|
$134.0M
-70.55%
YoY
|
$43.00M
-132.09%
YoY
|
$171.0M
27.61%
YoY
|
$48.00M
300.0%
YoY
|
$455.0M
116.67%
YoY
|
-$134.0M
-116.73%
YoY
|
$134.0M
-40.1%
YoY
|
$12.00M
-95.62%
YoY
|
$210.0M
-26.57%
YoY
|
$801.0M
6575.0%
YoY
|
$223.7M
67.82%
YoY
|
| Depreciation, Depletion And Amortization |
$19.00M
-9.52%
YoY
|
$19.00M
-13.64%
YoY
|
$20.00M
-9.09%
YoY
|
$20.00M
-13.04%
YoY
|
$21.00M
-8.7%
YoY
|
$22.00M
-8.33%
YoY
|
$22.00M
-4.35%
YoY
|
$23.00M
-34.29%
YoY
|
$23.00M
-32.35%
YoY
|
$24.00M
-27.27%
YoY
|
$23.00M
-20.69%
YoY
|
$35.00M
16.67%
YoY
|
$34.00M
61.9%
YoY
|
$33.00M
27.91%
YoY
|
$29.00M
-8.52%
YoY
|
$30.00M
-4.76%
YoY
|
$21.00M
-38.24%
YoY
|
$25.80M
-85.96%
YoY
|
$31.70M
-20.95%
YoY
|
| Cash From Operating Activities |
$487.0M
23.92%
YoY
|
$568.0M
18.58%
YoY
|
$605.0M
32.68%
YoY
|
$526.0M
10.27%
YoY
|
$393.0M
-12.08%
YoY
|
$479.0M
-22.37%
YoY
|
$456.0M
-27.5%
YoY
|
$477.0M
39.07%
YoY
|
$447.0M
12.31%
YoY
|
$617.0M
24.14%
YoY
|
$629.0M
3.45%
YoY
|
$343.0M
39.43%
YoY
|
$398.0M
-19.92%
YoY
|
$497.0M
48.36%
YoY
|
$608.0M
28.05%
YoY
|
$246.0M
13.89%
YoY
|
$497.0M
-3.87%
YoY
|
$335.0M
-82.21%
YoY
|
$474.8M
12.75%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$7.000M
40.0%
YoY
|
$4.000M
-42.86%
YoY
|
$8.000M
166.67%
YoY
|
$7.000M
-22.22%
YoY
|
$5.000M
-70.59%
YoY
|
$7.000M
-66.67%
YoY
|
$3.000M
-70.0%
YoY
|
$9.000M
50.0%
YoY
|
$17.00M
54.55%
YoY
|
$21.00M
-240.0%
YoY
|
$10.00M
-200.0%
YoY
|
$6.000M
-126.09%
YoY
|
$11.00M
-155.0%
YoY
|
-$15.00M
-40.48%
YoY
|
-$10.00M
-58.16%
YoY
|
-$23.00M
1.32%
YoY
|
-$20.00M
63.93%
YoY
|
-$25.20M
-53.33%
YoY
|
-$23.90M
-302.54%
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 |
$7.000M
40.0%
YoY
|
-$1.499B
11.53%
YoY
|
-$330.0M
-41.7%
YoY
|
-$214.0M
-635.0%
YoY
|
$5.000M
-70.59%
YoY
|
-$1.344B
-24.07%
YoY
|
-$566.0M
108.86%
YoY
|
$40.00M
-114.55%
YoY
|
$17.00M
54.55%
YoY
|
-$1.770B
-50.94%
YoY
|
-$271.0M
-53.36%
YoY
|
-$275.0M
-76.77%
YoY
|
$11.00M
266.67%
YoY
|
-$3.608B
76.3%
YoY
|
-$581.0M
346.92%
YoY
|
-$1.184B
162.12%
YoY
|
$3.000M
2900.0%
YoY
|
-$2.047B
-211.93%
YoY
|
-$130.0M
-455.19%
YoY
|
| Cash From Investing Activities |
$317.0M
-54.12%
YoY
|
-$1.503B
11.25%
YoY
|
-$338.0M
-40.6%
YoY
|
-$221.0M
-812.9%
YoY
|
$691.0M
-4.03%
YoY
|
-$1.351B
-24.57%
YoY
|
-$569.0M
102.49%
YoY
|
$31.00M
-111.03%
YoY
|
$720.0M
-77.08%
YoY
|
-$1.791B
-50.57%
YoY
|
-$281.0M
-52.45%
YoY
|
-$281.0M
-76.72%
YoY
|
$3.141B
913.23%
YoY
|
-$3.623B
74.88%
YoY
|
-$591.0M
284.02%
YoY
|
-$1.207B
154.43%
YoY
|
$310.0M
-69.28%
YoY
|
-$2.072B
-216.76%
YoY
|
-$153.9M
-720.56%
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 |
$153.0M
48.54%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$103.0M
836.36%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$11.00M
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
|
$12.00M
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 |
-$475.0M
-15.48%
YoY
|
$784.0M
-29.69%
YoY
|
-$306.0M
-37.3%
YoY
|
-$723.0M
196.31%
YoY
|
-$562.0M
-42.36%
YoY
|
$1.115B
-20.07%
YoY
|
-$488.0M
60.53%
YoY
|
-$244.0M
-28.86%
YoY
|
-$975.0M
-74.57%
YoY
|
$1.395B
-59.51%
YoY
|
-$304.0M
186.79%
YoY
|
-$343.0M
-133.5%
YoY
|
-$3.834B
249.82%
YoY
|
$3.445B
95.17%
YoY
|
-$106.0M
-151.08%
YoY
|
$1.024B
172.2%
YoY
|
-$1.096B
-37.05%
YoY
|
$1.765B
-142.36%
YoY
|
$207.5M
-109.64%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$487.0M
23.92%
YoY
|
$568.0M
18.58%
YoY
|
$605.0M
32.68%
YoY
|
$526.0M
10.27%
YoY
|
$393.0M
-12.08%
YoY
|
$479.0M
-22.37%
YoY
|
$456.0M
-27.5%
YoY
|
$477.0M
39.07%
YoY
|
$447.0M
12.31%
YoY
|
$617.0M
24.14%
YoY
|
$629.0M
3.45%
YoY
|
$343.0M
39.43%
YoY
|
$398.0M
-19.92%
YoY
|
$497.0M
48.36%
YoY
|
$608.0M
28.05%
YoY
|
$246.0M
13.89%
YoY
|
$497.0M
-3.87%
YoY
|
$335.0M
-82.21%
YoY
|
$474.8M
12.75%
YoY
|
| Cash From Investing Activities |
$317.0M
-54.12%
YoY
|
-$1.503B
11.25%
YoY
|
-$338.0M
-40.6%
YoY
|
-$221.0M
-812.9%
YoY
|
$691.0M
-4.03%
YoY
|
-$1.351B
-24.57%
YoY
|
-$569.0M
102.49%
YoY
|
$31.00M
-111.03%
YoY
|
$720.0M
-77.08%
YoY
|
-$1.791B
-50.57%
YoY
|
-$281.0M
-52.45%
YoY
|
-$281.0M
-76.72%
YoY
|
$3.141B
913.23%
YoY
|
-$3.623B
74.88%
YoY
|
-$591.0M
284.02%
YoY
|
-$1.207B
154.43%
YoY
|
$310.0M
-69.28%
YoY
|
-$2.072B
-216.76%
YoY
|
-$153.9M
-720.56%
YoY
|
| Cash From Financing Activities |
-$475.0M
-15.48%
YoY
|
$784.0M
-29.69%
YoY
|
-$306.0M
-37.3%
YoY
|
-$723.0M
196.31%
YoY
|
-$562.0M
-42.36%
YoY
|
$1.115B
-20.07%
YoY
|
-$488.0M
60.53%
YoY
|
-$244.0M
-28.86%
YoY
|
-$975.0M
-74.57%
YoY
|
$1.395B
-59.51%
YoY
|
-$304.0M
186.79%
YoY
|
-$343.0M
-133.5%
YoY
|
-$3.834B
249.82%
YoY
|
$3.445B
95.17%
YoY
|
-$106.0M
-151.08%
YoY
|
$1.024B
172.2%
YoY
|
-$1.096B
-37.05%
YoY
|
$1.765B
-142.36%
YoY
|
$207.5M
-109.64%
YoY
|
| Net Change In Cash |
$329.0M
-36.97%
YoY
|
-$151.0M
-162.14%
YoY
|
-$39.00M
-93.51%
YoY
|
-$418.0M
-258.33%
YoY
|
$522.0M
171.88%
YoY
|
$243.0M
9.95%
YoY
|
-$601.0M
-1465.91%
YoY
|
$264.0M
-193.95%
YoY
|
$192.0M
-165.08%
YoY
|
$221.0M
-30.72%
YoY
|
$44.00M
-149.44%
YoY
|
-$281.0M
-546.03%
YoY
|
-$295.0M
2.08%
YoY
|
$319.0M
1023.24%
YoY
|
-$89.00M
-116.84%
YoY
|
$63.00M
-46.52%
YoY
|
-$289.0M
33.8%
YoY
|
$28.40M
-105.57%
YoY
|
$528.4M
-130.96%
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 |
$487.0M
23.92%
YoY
|
$568.0M
18.58%
YoY
|
$605.0M
32.68%
YoY
|
$526.0M
10.27%
YoY
|
$393.0M
-12.08%
YoY
|
$479.0M
-22.37%
YoY
|
$456.0M
-27.5%
YoY
|
$477.0M
39.07%
YoY
|
$447.0M
12.31%
YoY
|
$617.0M
24.14%
YoY
|
$629.0M
3.45%
YoY
|
$343.0M
39.43%
YoY
|
$398.0M
-19.92%
YoY
|
$497.0M
48.36%
YoY
|
$608.0M
28.05%
YoY
|
$246.0M
13.89%
YoY
|
$497.0M
-3.87%
YoY
|
$335.0M
-82.21%
YoY
|
$474.8M
12.75%
YoY
|
| Capital Expenditures |
$7.000M
40.0%
YoY
|
$4.000M
-42.86%
YoY
|
$8.000M
166.67%
YoY
|
$7.000M
-22.22%
YoY
|
$5.000M
-70.59%
YoY
|
$7.000M
-66.67%
YoY
|
$3.000M
-70.0%
YoY
|
$9.000M
50.0%
YoY
|
$17.00M
54.55%
YoY
|
$21.00M
-240.0%
YoY
|
$10.00M
-200.0%
YoY
|
$6.000M
-126.09%
YoY
|
$11.00M
-155.0%
YoY
|
-$15.00M
-40.48%
YoY
|
-$10.00M
-58.16%
YoY
|
-$23.00M
1.32%
YoY
|
-$20.00M
63.93%
YoY
|
-$25.20M
-53.33%
YoY
|
-$23.90M
-302.54%
YoY
|
| Free Cash Flow |
$480.0M
23.71%
YoY
|
$564.0M
19.49%
YoY
|
$597.0M
31.79%
YoY
|
$519.0M
10.9%
YoY
|
$388.0M
-9.77%
YoY
|
$472.0M
-20.81%
YoY
|
$453.0M
-26.82%
YoY
|
$468.0M
38.87%
YoY
|
$430.0M
11.11%
YoY
|
$596.0M
16.41%
YoY
|
$619.0M
0.16%
YoY
|
$337.0M
25.28%
YoY
|
$387.0M
-25.15%
YoY
|
$512.0M
42.14%
YoY
|
$618.0M
23.92%
YoY
|
$269.0M
12.69%
YoY
|
$517.0M
-2.31%
YoY
|
$360.2M
-81.4%
YoY
|
$498.7M
21.84%
YoY
|
Loading...