|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$423.9M
71.0%
YoY
|
$247.9M
-13.35%
YoY
|
$286.1M
-46.6%
YoY
|
$535.8M
-44.09%
YoY
|
$958.3M
127.62%
YoY
|
| Depreciation, Depletion And Amortization |
$3.600M
-46.27%
YoY
|
$6.700M
-24.72%
YoY
|
$8.900M
-1.11%
YoY
|
$9.000M
-7.22%
YoY
|
$9.700M
10.23%
YoY
|
| Cash From Operating Activities |
$1.055B
-7.32%
YoY
|
$1.138B
-5.47%
YoY
|
$1.204B
-2.82%
YoY
|
$1.239B
15.83%
YoY
|
$1.069B
8.55%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.600M
-11.11%
YoY
|
$1.800M
-55.0%
YoY
|
$4.000M
29.03%
YoY
|
$3.100M
-59.21%
YoY
|
$7.600M
-10.59%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$672.7M
-60.87%
YoY
|
-$1.719B
21.69%
YoY
|
-$1.413B
208.81%
YoY
|
-$457.5M
-202.83%
YoY
|
$444.9M
-166.9%
YoY
|
| Cash From Investing Activities |
-$674.3M
-60.82%
YoY
|
-$1.721B
21.48%
YoY
|
-$1.417B
207.6%
YoY
|
-$460.6M
-205.33%
YoY
|
$437.3M
-164.93%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$701.9M
-335.77%
YoY
|
$297.7M
-250.81%
YoY
|
-$197.4M
-125.66%
YoY
|
$769.4M
-47.3%
YoY
|
$1.460B
203.66%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$724.6M
-175.69%
YoY
|
$957.3M
259.62%
YoY
|
$266.2M
-133.5%
YoY
|
-$794.6M
-45.9%
YoY
|
-$1.469B
239.04%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.055B
-7.32%
YoY
|
$1.138B
-5.47%
YoY
|
$1.204B
-2.82%
YoY
|
$1.239B
15.83%
YoY
|
$1.069B
8.55%
YoY
|
| Cash From Investing Activities |
-$674.3M
-60.82%
YoY
|
-$1.721B
21.48%
YoY
|
-$1.417B
207.6%
YoY
|
-$460.6M
-205.33%
YoY
|
$437.3M
-164.93%
YoY
|
| Cash From Financing Activities |
-$724.6M
-175.69%
YoY
|
$957.3M
259.62%
YoY
|
$266.2M
-133.5%
YoY
|
-$794.6M
-45.9%
YoY
|
-$1.469B
239.04%
YoY
|
| Net Change In Cash |
-$344.3M
-192.03%
YoY
|
$374.1M
603.2%
YoY
|
$53.20M
-422.42%
YoY
|
-$16.50M
-143.42%
YoY
|
$38.00M
-131.28%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.055B
-7.32%
YoY
|
$1.138B
-5.47%
YoY
|
$1.204B
-2.82%
YoY
|
$1.239B
15.83%
YoY
|
$1.069B
8.55%
YoY
|
| Capital Expenditures |
$1.600M
-11.11%
YoY
|
$1.800M
-55.0%
YoY
|
$4.000M
29.03%
YoY
|
$3.100M
-59.21%
YoY
|
$7.600M
-10.59%
YoY
|
| Free Cash Flow |
$1.053B
-7.31%
YoY
|
$1.136B
-5.31%
YoY
|
$1.200B
-2.9%
YoY
|
$1.236B
16.37%
YoY
|
$1.062B
8.71%
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 |
$135.8M
27.75%
YoY
|
$122.0M
-19.68%
YoY
|
$108.2M
37.31%
YoY
|
$87.40M
-285.56%
YoY
|
$106.3M
65.32%
YoY
|
$151.9M
62.29%
YoY
|
$78.80M
11.3%
YoY
|
-$47.10M
-312.16%
YoY
|
$64.30M
-35.38%
YoY
|
$93.60M
-26.47%
YoY
|
$70.80M
-18.43%
YoY
|
$22.20M
-79.33%
YoY
|
$99.50M
-53.57%
YoY
|
$127.3M
-41.5%
YoY
|
$86.80M
-65.28%
YoY
|
$107.4M
-62.79%
YoY
|
$214.3M
6.04%
YoY
|
$217.6M
30.85%
YoY
|
$250.0M
3.26%
YoY
|
| Depreciation, Depletion And Amortization |
$700.0K
-41.67%
YoY
|
$6.100M
-11.59%
YoY
|
$6.800M
-1.45%
YoY
|
$6.800M
-1.45%
YoY
|
$1.200M
-83.1%
YoY
|
$6.900M
2.99%
YoY
|
$6.900M
-2.82%
YoY
|
$6.900M
7.81%
YoY
|
$7.100M
222.73%
YoY
|
$6.700M
6.35%
YoY
|
$7.100M
14.52%
YoY
|
$6.400M
-1.54%
YoY
|
$2.200M
-4.35%
YoY
|
$6.300M
-4.55%
YoY
|
$6.200M
-8.82%
YoY
|
$6.500M
1.56%
YoY
|
$2.300M
-4.17%
YoY
|
$6.600M
4.76%
YoY
|
$6.800M
9.68%
YoY
|
| Cash From Operating Activities |
$346.8M
0.17%
YoY
|
$271.7M
-11.27%
YoY
|
$297.0M
-6.52%
YoY
|
$139.7M
-31.52%
YoY
|
$346.2M
11.68%
YoY
|
$306.2M
-1.61%
YoY
|
$317.7M
1.37%
YoY
|
$204.0M
-27.84%
YoY
|
$310.0M
4.55%
YoY
|
$311.2M
8.51%
YoY
|
$313.4M
-3.95%
YoY
|
$282.7M
13.31%
YoY
|
$296.5M
-21.16%
YoY
|
$286.8M
118.76%
YoY
|
$326.3M
20.94%
YoY
|
$249.5M
-27.32%
YoY
|
$376.1M
15.65%
YoY
|
$131.1M
-35.16%
YoY
|
$269.8M
-2.49%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.300M
333.33%
YoY
|
$400.0K
-42.86%
YoY
|
$600.0K
50.0%
YoY
|
$300.0K
-25.0%
YoY
|
$300.0K
0.0%
YoY
|
$700.0K
-58.82%
YoY
|
$400.0K
-500.0%
YoY
|
$400.0K
-73.33%
YoY
|
$300.0K
-66.67%
YoY
|
$1.700M
41.67%
YoY
|
-$100.0K
-88.89%
YoY
|
$1.500M
114.29%
YoY
|
$900.0K
-47.06%
YoY
|
$1.200M
-180.0%
YoY
|
-$900.0K
-70.0%
YoY
|
$700.0K
-130.43%
YoY
|
$1.700M
112.5%
YoY
|
-$1.500M
87.5%
YoY
|
-$3.000M
114.29%
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 |
-$190.8M
-34.5%
YoY
|
-$60.50M
-67.56%
YoY
|
-$127.0M
-70.02%
YoY
|
-$193.9M
-63.11%
YoY
|
-$291.3M
-50.09%
YoY
|
-$186.5M
-45.66%
YoY
|
-$423.6M
17.67%
YoY
|
-$525.6M
43.49%
YoY
|
-$583.6M
70.0%
YoY
|
-$343.2M
185.29%
YoY
|
-$360.0M
109.55%
YoY
|
-$366.3M
146.5%
YoY
|
-$343.3M
1943.45%
YoY
|
-$120.3M
-153.56%
YoY
|
-$171.8M
-187.83%
YoY
|
-$148.6M
-208.86%
YoY
|
-$16.80M
-84.97%
YoY
|
$224.6M
-1627.89%
YoY
|
$195.6M
-331.21%
YoY
|
| Cash From Investing Activities |
-$192.1M
-34.12%
YoY
|
-$60.90M
-67.47%
YoY
|
-$127.6M
-69.91%
YoY
|
-$194.2M
-63.08%
YoY
|
-$291.6M
-50.06%
YoY
|
-$187.2M
-45.72%
YoY
|
-$424.0M
17.81%
YoY
|
-$526.0M
43.01%
YoY
|
-$583.9M
69.64%
YoY
|
-$344.9M
183.87%
YoY
|
-$359.9M
108.4%
YoY
|
-$367.8M
148.68%
YoY
|
-$344.2M
1760.54%
YoY
|
-$121.5M
-154.46%
YoY
|
-$172.7M
-189.67%
YoY
|
-$147.9M
-210.21%
YoY
|
-$18.50M
-83.57%
YoY
|
$223.1M
-1539.35%
YoY
|
$192.6M
-323.95%
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 |
-$155.9M
-1.83%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$158.8M
-10.03%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$176.5M
1534.26%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$10.80M
-102.59%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$417.1M
208.51%
YoY
|
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 |
-$104.0M
-147.06%
YoY
|
-$206.5M
-2228.87%
YoY
|
-$236.8M
-177.64%
YoY
|
-$502.3M
-284.67%
YoY
|
$221.0M
-40.37%
YoY
|
$9.700M
-85.39%
YoY
|
$305.0M
319.53%
YoY
|
$272.0M
2922.22%
YoY
|
$370.6M
213.8%
YoY
|
$66.40M
-146.43%
YoY
|
$72.70M
-138.47%
YoY
|
$9.000M
-105.31%
YoY
|
$118.1M
-140.29%
YoY
|
-$143.0M
-60.53%
YoY
|
-$189.0M
-78.55%
YoY
|
-$169.5M
-15.59%
YoY
|
-$293.1M
1091.46%
YoY
|
-$362.3M
89.39%
YoY
|
-$881.0M
386.47%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$346.8M
0.17%
YoY
|
$271.7M
-11.27%
YoY
|
$297.0M
-6.52%
YoY
|
$139.7M
-31.52%
YoY
|
$346.2M
11.68%
YoY
|
$306.2M
-1.61%
YoY
|
$317.7M
1.37%
YoY
|
$204.0M
-27.84%
YoY
|
$310.0M
4.55%
YoY
|
$311.2M
8.51%
YoY
|
$313.4M
-3.95%
YoY
|
$282.7M
13.31%
YoY
|
$296.5M
-21.16%
YoY
|
$286.8M
118.76%
YoY
|
$326.3M
20.94%
YoY
|
$249.5M
-27.32%
YoY
|
$376.1M
15.65%
YoY
|
$131.1M
-35.16%
YoY
|
$269.8M
-2.49%
YoY
|
| Cash From Investing Activities |
-$192.1M
-34.12%
YoY
|
-$60.90M
-67.47%
YoY
|
-$127.6M
-69.91%
YoY
|
-$194.2M
-63.08%
YoY
|
-$291.6M
-50.06%
YoY
|
-$187.2M
-45.72%
YoY
|
-$424.0M
17.81%
YoY
|
-$526.0M
43.01%
YoY
|
-$583.9M
69.64%
YoY
|
-$344.9M
183.87%
YoY
|
-$359.9M
108.4%
YoY
|
-$367.8M
148.68%
YoY
|
-$344.2M
1760.54%
YoY
|
-$121.5M
-154.46%
YoY
|
-$172.7M
-189.67%
YoY
|
-$147.9M
-210.21%
YoY
|
-$18.50M
-83.57%
YoY
|
$223.1M
-1539.35%
YoY
|
$192.6M
-323.95%
YoY
|
| Cash From Financing Activities |
-$104.0M
-147.06%
YoY
|
-$206.5M
-2228.87%
YoY
|
-$236.8M
-177.64%
YoY
|
-$502.3M
-284.67%
YoY
|
$221.0M
-40.37%
YoY
|
$9.700M
-85.39%
YoY
|
$305.0M
319.53%
YoY
|
$272.0M
2922.22%
YoY
|
$370.6M
213.8%
YoY
|
$66.40M
-146.43%
YoY
|
$72.70M
-138.47%
YoY
|
$9.000M
-105.31%
YoY
|
$118.1M
-140.29%
YoY
|
-$143.0M
-60.53%
YoY
|
-$189.0M
-78.55%
YoY
|
-$169.5M
-15.59%
YoY
|
-$293.1M
1091.46%
YoY
|
-$362.3M
89.39%
YoY
|
-$881.0M
386.47%
YoY
|
| Net Change In Cash |
$154.7M
-43.87%
YoY
|
$4.300M
-96.66%
YoY
|
-$67.40M
-133.92%
YoY
|
-$556.8M
1013.6%
YoY
|
$275.6M
185.01%
YoY
|
$128.7M
293.58%
YoY
|
$198.7M
658.4%
YoY
|
-$50.00M
-34.3%
YoY
|
$96.70M
37.36%
YoY
|
$32.70M
46.64%
YoY
|
$26.20M
-174.01%
YoY
|
-$76.10M
12.08%
YoY
|
$70.40M
9.15%
YoY
|
$22.30M
-375.31%
YoY
|
-$35.40M
-91.54%
YoY
|
-$67.90M
-124.54%
YoY
|
$64.50M
-65.69%
YoY
|
-$8.100M
76.09%
YoY
|
-$418.6M
-4460.42%
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 |
$346.8M
0.17%
YoY
|
$271.7M
-11.27%
YoY
|
$297.0M
-6.52%
YoY
|
$139.7M
-31.52%
YoY
|
$346.2M
11.68%
YoY
|
$306.2M
-1.61%
YoY
|
$317.7M
1.37%
YoY
|
$204.0M
-27.84%
YoY
|
$310.0M
4.55%
YoY
|
$311.2M
8.51%
YoY
|
$313.4M
-3.95%
YoY
|
$282.7M
13.31%
YoY
|
$296.5M
-21.16%
YoY
|
$286.8M
118.76%
YoY
|
$326.3M
20.94%
YoY
|
$249.5M
-27.32%
YoY
|
$376.1M
15.65%
YoY
|
$131.1M
-35.16%
YoY
|
$269.8M
-2.49%
YoY
|
| Capital Expenditures |
$1.300M
333.33%
YoY
|
$400.0K
-42.86%
YoY
|
$600.0K
50.0%
YoY
|
$300.0K
-25.0%
YoY
|
$300.0K
0.0%
YoY
|
$700.0K
-58.82%
YoY
|
$400.0K
-500.0%
YoY
|
$400.0K
-73.33%
YoY
|
$300.0K
-66.67%
YoY
|
$1.700M
41.67%
YoY
|
-$100.0K
-88.89%
YoY
|
$1.500M
114.29%
YoY
|
$900.0K
-47.06%
YoY
|
$1.200M
-180.0%
YoY
|
-$900.0K
-70.0%
YoY
|
$700.0K
-130.43%
YoY
|
$1.700M
112.5%
YoY
|
-$1.500M
87.5%
YoY
|
-$3.000M
114.29%
YoY
|
| Free Cash Flow |
$345.5M
-0.12%
YoY
|
$271.3M
-11.19%
YoY
|
$296.4M
-6.59%
YoY
|
$139.4M
-31.53%
YoY
|
$345.9M
11.69%
YoY
|
$305.5M
-1.29%
YoY
|
$317.3M
1.21%
YoY
|
$203.6M
-27.6%
YoY
|
$309.7M
4.77%
YoY
|
$309.5M
8.37%
YoY
|
$313.5M
-4.19%
YoY
|
$281.2M
13.02%
YoY
|
$295.6M
-21.05%
YoY
|
$285.6M
115.38%
YoY
|
$327.2M
19.94%
YoY
|
$248.8M
-28.01%
YoY
|
$374.4M
15.41%
YoY
|
$132.6M
-34.68%
YoY
|
$272.8M
-1.91%
YoY
|
Loading...