|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$447.0M
-2.19%
YoY
|
$457.0M
-128.18%
YoY
|
-$1.622B
-1772.16%
YoY
|
$97.00M
-232.88%
YoY
|
-$73.00M
4.29%
YoY
|
| Depreciation, Depletion And Amortization |
$91.00M
62.5%
YoY
|
$56.00M
30.23%
YoY
|
$43.00M
26.47%
YoY
|
$34.00M
112.5%
YoY
|
$16.00M
60.0%
YoY
|
| Cash From Operating Activities |
$971.0M
41.34%
YoY
|
$687.0M
17.24%
YoY
|
$586.0M
111.55%
YoY
|
$277.0M
-235.78%
YoY
|
-$204.0M
124.18%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$61.00M
-4.69%
YoY
|
$64.00M
14.29%
YoY
|
$56.00M
115.38%
YoY
|
$26.00M
18.18%
YoY
|
$22.00M
214.29%
YoY
|
| Acquisitions |
$106.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$93.00M
72.22%
YoY
|
$54.00M
N/A
|
| Other Investing Activities |
$5.000M
66.67%
YoY
|
$3.000M
-98.43%
YoY
|
$191.0M
33.57%
YoY
|
$143.0M
-146.43%
YoY
|
-$308.0M
-200.0%
YoY
|
| Cash From Investing Activities |
-$208.0M
94.39%
YoY
|
-$107.0M
-179.26%
YoY
|
$135.0M
15.38%
YoY
|
$117.0M
-135.45%
YoY
|
-$330.0M
-209.63%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.386B
-1.14%
YoY
|
$1.402B
156.78%
YoY
|
$546.0M
1014.29%
YoY
|
$49.00M
-89.44%
YoY
|
$464.0M
-30.85%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.391B
-1.56%
YoY
|
-$1.413B
4610.0%
YoY
|
-$30.00M
-165.22%
YoY
|
$46.00M
-90.09%
YoY
|
$464.0M
-30.85%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$971.0M
41.34%
YoY
|
$687.0M
17.24%
YoY
|
$586.0M
111.55%
YoY
|
$277.0M
-235.78%
YoY
|
-$204.0M
124.18%
YoY
|
| Cash From Investing Activities |
-$208.0M
94.39%
YoY
|
-$107.0M
-179.26%
YoY
|
$135.0M
15.38%
YoY
|
$117.0M
-135.45%
YoY
|
-$330.0M
-209.63%
YoY
|
| Cash From Financing Activities |
-$1.391B
-1.56%
YoY
|
-$1.413B
4610.0%
YoY
|
-$30.00M
-165.22%
YoY
|
$46.00M
-90.09%
YoY
|
$464.0M
-30.85%
YoY
|
| Net Change In Cash |
-$623.0M
-26.18%
YoY
|
-$844.0M
-222.14%
YoY
|
$691.0M
57.05%
YoY
|
$440.0M
-728.57%
YoY
|
-$70.00M
-107.95%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$971.0M
41.34%
YoY
|
$687.0M
17.24%
YoY
|
$586.0M
111.55%
YoY
|
$277.0M
-235.78%
YoY
|
-$204.0M
124.18%
YoY
|
| Capital Expenditures |
$61.00M
-4.69%
YoY
|
$64.00M
14.29%
YoY
|
$56.00M
115.38%
YoY
|
$26.00M
18.18%
YoY
|
$22.00M
214.29%
YoY
|
| Free Cash Flow |
$910.0M
46.07%
YoY
|
$623.0M
17.55%
YoY
|
$530.0M
111.16%
YoY
|
$251.0M
-211.06%
YoY
|
-$226.0M
130.61%
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$144.0M
35.85%
YoY
|
$79.00M
-49.03%
YoY
|
$144.0M
22.03%
YoY
|
$116.0M
90.16%
YoY
|
$106.0M
-18.46%
YoY
|
$155.0M
14.81%
YoY
|
$118.0M
-105.9%
YoY
|
$61.00M
-46.49%
YoY
|
$130.0M
1.56%
YoY
|
$135.0M
39.18%
YoY
|
-$1.999B
-5652.78%
YoY
|
$114.0M
1325.0%
YoY
|
$128.0M
-256.1%
YoY
|
$97.00M
-232.88%
YoY
|
$36.00M
125.0%
YoY
|
$8.000M
-71.43%
YoY
|
-$82.00M
355.56%
YoY
|
-$73.00M
4.29%
YoY
|
| Depreciation, Depletion And Amortization |
$30.00M
57.89%
YoY
|
$26.00M
52.94%
YoY
|
$25.00M
66.67%
YoY
|
$23.00M
91.67%
YoY
|
$19.00M
58.33%
YoY
|
$17.00M
70.0%
YoY
|
$15.00M
36.36%
YoY
|
$12.00M
9.09%
YoY
|
$12.00M
9.09%
YoY
|
$10.00M
-70.59%
YoY
|
$11.00M
175.0%
YoY
|
$11.00M
-21.43%
YoY
|
$11.00M
57.14%
YoY
|
$34.00M
112.5%
YoY
|
$4.000M
300.0%
YoY
|
$14.00M
27.27%
YoY
|
$7.000M
250.0%
YoY
|
$16.00M
60.0%
YoY
|
| Cash From Operating Activities |
$268.0M
-10.07%
YoY
|
$184.0M
20.26%
YoY
|
$286.0M
54.59%
YoY
|
$203.0M
-16.8%
YoY
|
$298.0M
183.81%
YoY
|
$153.0M
-34.33%
YoY
|
$185.0M
66.67%
YoY
|
$244.0M
41.86%
YoY
|
$105.0M
50.0%
YoY
|
$233.0M
-15.88%
YoY
|
$111.0M
N/A
|
$172.0M
149.28%
YoY
|
$70.00M
133.33%
YoY
|
$277.0M
-235.78%
YoY
|
N/A
|
$69.00M
-182.14%
YoY
|
$30.00M
N/A
|
-$204.0M
124.18%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$16.00M
-11.11%
YoY
|
$11.00M
-8.33%
YoY
|
$15.00M
15.38%
YoY
|
$17.00M
-29.17%
YoY
|
$18.00M
28.57%
YoY
|
$12.00M
-33.33%
YoY
|
$13.00M
-18.75%
YoY
|
$24.00M
84.62%
YoY
|
$14.00M
55.56%
YoY
|
$18.00M
-30.77%
YoY
|
$16.00M
N/A
|
$13.00M
44.44%
YoY
|
$9.000M
50.0%
YoY
|
$26.00M
18.18%
YoY
|
N/A
|
$9.000M
-30.77%
YoY
|
$6.000M
N/A
|
$22.00M
214.29%
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
|
| Other Investing Activities |
$8.000M
N/A
|
-$34.00M
-50.72%
YoY
|
$8.000M
-161.54%
YoY
|
-$140.0M
-1372.73%
YoY
|
$0.00
-100.0%
YoY
|
-$69.00M
-1085.71%
YoY
|
-$13.00M
-117.81%
YoY
|
$11.00M
-81.67%
YoY
|
$28.00M
-45.1%
YoY
|
$7.000M
-95.1%
YoY
|
$73.00M
N/A
|
$60.00M
25.0%
YoY
|
$51.00M
45.71%
YoY
|
$143.0M
-146.43%
YoY
|
N/A
|
$48.00M
-136.64%
YoY
|
$35.00M
N/A
|
-$308.0M
-200.0%
YoY
|
| Cash From Investing Activities |
-$8.000M
-900.0%
YoY
|
-$45.00M
-44.44%
YoY
|
-$7.000M
-73.08%
YoY
|
-$157.0M
1107.69%
YoY
|
$1.000M
-92.31%
YoY
|
-$81.00M
636.36%
YoY
|
-$26.00M
-145.61%
YoY
|
-$13.00M
-127.66%
YoY
|
$13.00M
-69.05%
YoY
|
-$11.00M
-109.4%
YoY
|
$57.00M
N/A
|
$47.00M
20.51%
YoY
|
$42.00M
44.83%
YoY
|
$117.0M
-135.45%
YoY
|
N/A
|
$39.00M
-127.08%
YoY
|
$29.00M
N/A
|
-$330.0M
-209.63%
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
|
| Common Stock Issuance & Retirement, Net |
$359.0M
303.37%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$89.00M
-87.55%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$715.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
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
|
| Cash From Financing Activities |
-$328.0M
613.04%
YoY
|
-$1.146B
1910.53%
YoY
|
-$70.00M
-76.74%
YoY
|
-$129.0M
-57.7%
YoY
|
-$46.00M
-93.87%
YoY
|
-$57.00M
58.33%
YoY
|
-$301.0M
-4400.0%
YoY
|
-$305.0M
N/A
|
-$750.0M
74900.0%
YoY
|
-$36.00M
-178.26%
YoY
|
$7.000M
N/A
|
$0.00
-100.0%
YoY
|
-$1.000M
-101.11%
YoY
|
$46.00M
-90.09%
YoY
|
N/A
|
$3.000M
-99.36%
YoY
|
$90.00M
N/A
|
$464.0M
-30.85%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$268.0M
-10.07%
YoY
|
$184.0M
20.26%
YoY
|
$286.0M
54.59%
YoY
|
$203.0M
-16.8%
YoY
|
$298.0M
183.81%
YoY
|
$153.0M
-34.33%
YoY
|
$185.0M
66.67%
YoY
|
$244.0M
41.86%
YoY
|
$105.0M
50.0%
YoY
|
$233.0M
-15.88%
YoY
|
$111.0M
N/A
|
$172.0M
149.28%
YoY
|
$70.00M
133.33%
YoY
|
$277.0M
-235.78%
YoY
|
N/A
|
$69.00M
-182.14%
YoY
|
$30.00M
N/A
|
-$204.0M
124.18%
YoY
|
| Cash From Investing Activities |
-$8.000M
-900.0%
YoY
|
-$45.00M
-44.44%
YoY
|
-$7.000M
-73.08%
YoY
|
-$157.0M
1107.69%
YoY
|
$1.000M
-92.31%
YoY
|
-$81.00M
636.36%
YoY
|
-$26.00M
-145.61%
YoY
|
-$13.00M
-127.66%
YoY
|
$13.00M
-69.05%
YoY
|
-$11.00M
-109.4%
YoY
|
$57.00M
N/A
|
$47.00M
20.51%
YoY
|
$42.00M
44.83%
YoY
|
$117.0M
-135.45%
YoY
|
N/A
|
$39.00M
-127.08%
YoY
|
$29.00M
N/A
|
-$330.0M
-209.63%
YoY
|
| Cash From Financing Activities |
-$328.0M
613.04%
YoY
|
-$1.146B
1910.53%
YoY
|
-$70.00M
-76.74%
YoY
|
-$129.0M
-57.7%
YoY
|
-$46.00M
-93.87%
YoY
|
-$57.00M
58.33%
YoY
|
-$301.0M
-4400.0%
YoY
|
-$305.0M
N/A
|
-$750.0M
74900.0%
YoY
|
-$36.00M
-178.26%
YoY
|
$7.000M
N/A
|
$0.00
-100.0%
YoY
|
-$1.000M
-101.11%
YoY
|
$46.00M
-90.09%
YoY
|
N/A
|
$3.000M
-99.36%
YoY
|
$90.00M
N/A
|
$464.0M
-30.85%
YoY
|
| Net Change In Cash |
$268.0M
5.51%
YoY
|
-$1.007B
-6813.33%
YoY
|
$209.0M
-247.18%
YoY
|
-$83.00M
12.16%
YoY
|
$254.0M
-139.94%
YoY
|
$15.00M
-91.94%
YoY
|
-$142.0M
-181.14%
YoY
|
-$74.00M
-133.79%
YoY
|
-$636.0M
-672.97%
YoY
|
$186.0M
-57.73%
YoY
|
$175.0M
N/A
|
$219.0M
97.3%
YoY
|
$111.0M
-25.5%
YoY
|
$440.0M
-728.57%
YoY
|
N/A
|
$111.0M
-53.56%
YoY
|
$149.0M
N/A
|
-$70.00M
-107.95%
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
|
| Cash From Operating Activities |
$268.0M
-10.07%
YoY
|
$184.0M
20.26%
YoY
|
$286.0M
54.59%
YoY
|
$203.0M
-16.8%
YoY
|
$298.0M
183.81%
YoY
|
$153.0M
-34.33%
YoY
|
$185.0M
66.67%
YoY
|
$244.0M
41.86%
YoY
|
$105.0M
50.0%
YoY
|
$233.0M
-15.88%
YoY
|
$111.0M
N/A
|
$172.0M
149.28%
YoY
|
$70.00M
133.33%
YoY
|
$277.0M
-235.78%
YoY
|
N/A
|
$69.00M
-182.14%
YoY
|
$30.00M
N/A
|
-$204.0M
124.18%
YoY
|
| Capital Expenditures |
$16.00M
-11.11%
YoY
|
$11.00M
-8.33%
YoY
|
$15.00M
15.38%
YoY
|
$17.00M
-29.17%
YoY
|
$18.00M
28.57%
YoY
|
$12.00M
-33.33%
YoY
|
$13.00M
-18.75%
YoY
|
$24.00M
84.62%
YoY
|
$14.00M
55.56%
YoY
|
$18.00M
-30.77%
YoY
|
$16.00M
N/A
|
$13.00M
44.44%
YoY
|
$9.000M
50.0%
YoY
|
$26.00M
18.18%
YoY
|
N/A
|
$9.000M
-30.77%
YoY
|
$6.000M
N/A
|
$22.00M
214.29%
YoY
|
| Free Cash Flow |
$252.0M
-10.0%
YoY
|
$173.0M
22.7%
YoY
|
$271.0M
57.56%
YoY
|
$186.0M
-15.45%
YoY
|
$280.0M
207.69%
YoY
|
$141.0M
-34.42%
YoY
|
$172.0M
81.05%
YoY
|
$220.0M
38.36%
YoY
|
$91.00M
49.18%
YoY
|
$215.0M
-14.34%
YoY
|
$95.00M
N/A
|
$159.0M
165.0%
YoY
|
$61.00M
154.17%
YoY
|
$251.0M
-211.06%
YoY
|
N/A
|
$60.00M
-161.86%
YoY
|
$24.00M
N/A
|
-$226.0M
130.61%
YoY
|
Loading...