|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$740.7M
-43.54%
YoY
|
$1.312B
70.94%
YoY
|
$767.4M
-16.95%
YoY
|
$924.0M
119.11%
YoY
|
$421.7M
31.74%
YoY
|
| Depreciation, Depletion And Amortization |
$74.60M
-56.78%
YoY
|
$172.6M
14.23%
YoY
|
$151.1M
-39.87%
YoY
|
$251.3M
11.1%
YoY
|
$226.2M
0.89%
YoY
|
| Cash From Operating Activities |
$1.102B
6.94%
YoY
|
$1.030B
-14.23%
YoY
|
$1.201B
20.02%
YoY
|
$1.001B
137.35%
YoY
|
$421.7M
-39.47%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$131.2M
15.8%
YoY
|
$113.3M
-20.32%
YoY
|
$142.2M
-22.51%
YoY
|
$183.5M
36.13%
YoY
|
$134.8M
41.15%
YoY
|
| Acquisitions |
$109.6M
-83.81%
YoY
|
$676.9M
1775.07%
YoY
|
$36.10M
46.15%
YoY
|
$24.70M
-98.43%
YoY
|
$1.571B
4338.7%
YoY
|
| Other Investing Activities |
-$400.0K
-60.0%
YoY
|
-$1.000M
-94.74%
YoY
|
-$19.00M
295.83%
YoY
|
-$4.800M
118.18%
YoY
|
-$2.200M
-73.49%
YoY
|
| Cash From Investing Activities |
-$240.4M
-119.55%
YoY
|
$1.230B
248.92%
YoY
|
$352.4M
-676.76%
YoY
|
-$61.10M
-95.89%
YoY
|
-$1.486B
1112.4%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.300B
-18.03%
YoY
|
$1.586B
76.21%
YoY
|
$900.0M
125.0%
YoY
|
$400.0M
26.74%
YoY
|
$315.6M
-17.47%
YoY
|
| Debt Paid & Issued, Net |
$0.00
-100.0%
YoY
|
$400.0M
33.33%
YoY
|
$300.0M
-14.29%
YoY
|
$350.0M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
-$503.7M
-76.13%
YoY
|
-$2.110B
56.35%
YoY
|
-$1.350B
56.58%
YoY
|
-$862.0M
-276.6%
YoY
|
$488.1M
-2076.11%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.102B
6.94%
YoY
|
$1.030B
-14.23%
YoY
|
$1.201B
20.02%
YoY
|
$1.001B
137.35%
YoY
|
$421.7M
-39.47%
YoY
|
| Cash From Investing Activities |
-$240.4M
-119.55%
YoY
|
$1.230B
248.92%
YoY
|
$352.4M
-676.76%
YoY
|
-$61.10M
-95.89%
YoY
|
-$1.486B
1112.4%
YoY
|
| Cash From Financing Activities |
-$503.7M
-76.13%
YoY
|
-$2.110B
56.35%
YoY
|
-$1.350B
56.58%
YoY
|
-$862.0M
-276.6%
YoY
|
$488.1M
-2076.11%
YoY
|
| Net Change In Cash |
$357.7M
141.69%
YoY
|
$148.0M
-27.98%
YoY
|
$205.5M
171.83%
YoY
|
$75.60M
-113.08%
YoY
|
-$577.8M
-204.86%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.102B
6.94%
YoY
|
$1.030B
-14.23%
YoY
|
$1.201B
20.02%
YoY
|
$1.001B
137.35%
YoY
|
$421.7M
-39.47%
YoY
|
| Capital Expenditures |
$131.2M
15.8%
YoY
|
$113.3M
-20.32%
YoY
|
$142.2M
-22.51%
YoY
|
$183.5M
36.13%
YoY
|
$134.8M
41.15%
YoY
|
| Free Cash Flow |
$970.6M
5.85%
YoY
|
$917.0M
-13.42%
YoY
|
$1.059B
29.57%
YoY
|
$817.4M
184.91%
YoY
|
$286.9M
-52.28%
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 |
$127.7M
-10.89%
YoY
|
$127.4M
-21.6%
YoY
|
$214.2M
-12.32%
YoY
|
$255.8M
-64.09%
YoY
|
$143.3M
-25.48%
YoY
|
$162.5M
-20.92%
YoY
|
$244.3M
-8.02%
YoY
|
$712.4M
266.08%
YoY
|
$192.3M
89.09%
YoY
|
$205.5M
17.43%
YoY
|
$265.6M
4.28%
YoY
|
$194.6M
-35.46%
YoY
|
$101.7M
-47.47%
YoY
|
$175.0M
36.61%
YoY
|
$254.7M
79.24%
YoY
|
$301.5M
203.63%
YoY
|
$193.6M
270.88%
YoY
|
$128.1M
58.93%
YoY
|
$142.1M
38.91%
YoY
|
| Depreciation, Depletion And Amortization |
$49.20M
2.93%
YoY
|
$50.00M
8.7%
YoY
|
$49.80M
11.66%
YoY
|
$48.90M
13.46%
YoY
|
$47.80M
187.95%
YoY
|
$46.00M
29.94%
YoY
|
$44.60M
-11.33%
YoY
|
$43.10M
-26.32%
YoY
|
$16.60M
-28.76%
YoY
|
$35.40M
-42.06%
YoY
|
$50.30M
-20.16%
YoY
|
$58.50M
-6.4%
YoY
|
$23.30M
-2.92%
YoY
|
$61.10M
-0.65%
YoY
|
$63.00M
9.37%
YoY
|
$62.50M
18.37%
YoY
|
$24.00M
1.27%
YoY
|
$61.50M
11.41%
YoY
|
$57.60M
2.49%
YoY
|
| Cash From Operating Activities |
-$44.70M
-2583.33%
YoY
|
$386.0M
4.16%
YoY
|
$426.9M
36.48%
YoY
|
$287.1M
56.54%
YoY
|
$1.800M
-98.9%
YoY
|
$370.6M
-4.71%
YoY
|
$312.8M
-29.18%
YoY
|
$183.4M
-17.05%
YoY
|
$163.5M
9.29%
YoY
|
$388.9M
-5.68%
YoY
|
$441.7M
20.98%
YoY
|
$221.1M
23.38%
YoY
|
$149.6M
237.7%
YoY
|
$412.3M
199.2%
YoY
|
$365.1M
224.82%
YoY
|
$179.2M
72.47%
YoY
|
$44.30M
-34.47%
YoY
|
$137.8M
-46.28%
YoY
|
$112.4M
-47.45%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$28.30M
-2.41%
YoY
|
$39.90M
9.02%
YoY
|
$33.50M
73.58%
YoY
|
$28.80M
15.66%
YoY
|
$29.00M
-10.77%
YoY
|
$36.60M
1.95%
YoY
|
$19.30M
-46.69%
YoY
|
$24.90M
-16.72%
YoY
|
$32.50M
-19.15%
YoY
|
$35.90M
-32.26%
YoY
|
$36.20M
-175.73%
YoY
|
$29.90M
-157.95%
YoY
|
$40.20M
29.26%
YoY
|
$53.00M
-215.47%
YoY
|
-$47.80M
41.42%
YoY
|
-$51.60M
47.01%
YoY
|
$31.10M
55.5%
YoY
|
-$45.90M
101.32%
YoY
|
-$33.80M
39.67%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$49.90M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$24.70M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$300.0K
N/A
|
-$1.100M
-99.55%
YoY
|
$0.00
-100.0%
YoY
|
-$58.20M
-103.68%
YoY
|
$0.00
-100.0%
YoY
|
-$242.7M
-151.09%
YoY
|
$1.600M
-70.37%
YoY
|
$1.584B
27680.7%
YoY
|
-$300.0K
-96.25%
YoY
|
$475.0M
18169.23%
YoY
|
$5.400M
2600.0%
YoY
|
$5.700M
-21.92%
YoY
|
-$8.000M
370.59%
YoY
|
$2.600M
-115.03%
YoY
|
$200.0K
-100.02%
YoY
|
$7.300M
N/A
|
-$1.700M
-5.56%
YoY
|
-$17.30M
-350.72%
YoY
|
-$1.326B
3979.69%
YoY
|
| Cash From Investing Activities |
-$28.00M
-64.51%
YoY
|
-$41.00M
-85.32%
YoY
|
-$33.50M
89.27%
YoY
|
-$87.00M
-105.58%
YoY
|
-$78.90M
146.56%
YoY
|
-$279.3M
-163.61%
YoY
|
-$17.70M
-42.53%
YoY
|
$1.559B
-6540.5%
YoY
|
-$32.00M
0.95%
YoY
|
$439.1M
-971.23%
YoY
|
-$30.80M
-35.29%
YoY
|
-$24.20M
-45.37%
YoY
|
-$31.70M
-139.04%
YoY
|
-$50.40M
-20.25%
YoY
|
-$47.60M
-96.5%
YoY
|
-$44.30M
26.21%
YoY
|
$81.20M
-385.92%
YoY
|
-$63.20M
297.48%
YoY
|
-$1.360B
2298.06%
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 |
$250.0M
-37.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$400.0M
166.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$150.0M
200.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$50.00M
-60.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$125.0M
-16.67%
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 |
-$268.0M
-41.28%
YoY
|
-$338.3M
-60.99%
YoY
|
$643.5M
-228.44%
YoY
|
-$352.5M
-38.78%
YoY
|
-$456.4M
174.77%
YoY
|
-$867.3M
144.17%
YoY
|
-$501.0M
-24.93%
YoY
|
-$575.8M
147.87%
YoY
|
-$166.1M
75.21%
YoY
|
-$355.2M
-39.67%
YoY
|
-$667.4M
1441.34%
YoY
|
-$232.3M
226.72%
YoY
|
-$94.80M
-40.3%
YoY
|
-$588.8M
1185.59%
YoY
|
-$43.30M
-105.29%
YoY
|
-$71.10M
-36.35%
YoY
|
-$158.8M
-8.1%
YoY
|
-$45.80M
-25.41%
YoY
|
$818.4M
-559.78%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$44.70M
-2583.33%
YoY
|
$386.0M
4.16%
YoY
|
$426.9M
36.48%
YoY
|
$287.1M
56.54%
YoY
|
$1.800M
-98.9%
YoY
|
$370.6M
-4.71%
YoY
|
$312.8M
-29.18%
YoY
|
$183.4M
-17.05%
YoY
|
$163.5M
9.29%
YoY
|
$388.9M
-5.68%
YoY
|
$441.7M
20.98%
YoY
|
$221.1M
23.38%
YoY
|
$149.6M
237.7%
YoY
|
$412.3M
199.2%
YoY
|
$365.1M
224.82%
YoY
|
$179.2M
72.47%
YoY
|
$44.30M
-34.47%
YoY
|
$137.8M
-46.28%
YoY
|
$112.4M
-47.45%
YoY
|
| Cash From Investing Activities |
-$28.00M
-64.51%
YoY
|
-$41.00M
-85.32%
YoY
|
-$33.50M
89.27%
YoY
|
-$87.00M
-105.58%
YoY
|
-$78.90M
146.56%
YoY
|
-$279.3M
-163.61%
YoY
|
-$17.70M
-42.53%
YoY
|
$1.559B
-6540.5%
YoY
|
-$32.00M
0.95%
YoY
|
$439.1M
-971.23%
YoY
|
-$30.80M
-35.29%
YoY
|
-$24.20M
-45.37%
YoY
|
-$31.70M
-139.04%
YoY
|
-$50.40M
-20.25%
YoY
|
-$47.60M
-96.5%
YoY
|
-$44.30M
26.21%
YoY
|
$81.20M
-385.92%
YoY
|
-$63.20M
297.48%
YoY
|
-$1.360B
2298.06%
YoY
|
| Cash From Financing Activities |
-$268.0M
-41.28%
YoY
|
-$338.3M
-60.99%
YoY
|
$643.5M
-228.44%
YoY
|
-$352.5M
-38.78%
YoY
|
-$456.4M
174.77%
YoY
|
-$867.3M
144.17%
YoY
|
-$501.0M
-24.93%
YoY
|
-$575.8M
147.87%
YoY
|
-$166.1M
75.21%
YoY
|
-$355.2M
-39.67%
YoY
|
-$667.4M
1441.34%
YoY
|
-$232.3M
226.72%
YoY
|
-$94.80M
-40.3%
YoY
|
-$588.8M
1185.59%
YoY
|
-$43.30M
-105.29%
YoY
|
-$71.10M
-36.35%
YoY
|
-$158.8M
-8.1%
YoY
|
-$45.80M
-25.41%
YoY
|
$818.4M
-559.78%
YoY
|
| Net Change In Cash |
-$340.8M
-36.1%
YoY
|
$6.700M
-100.86%
YoY
|
$1.037B
-603.59%
YoY
|
-$152.4M
-113.07%
YoY
|
-$533.3M
1410.76%
YoY
|
-$776.0M
-264.13%
YoY
|
-$205.9M
-19.73%
YoY
|
$1.166B
-3394.35%
YoY
|
-$35.30M
-247.7%
YoY
|
$472.8M
-308.37%
YoY
|
-$256.5M
-193.54%
YoY
|
-$35.40M
-155.49%
YoY
|
$23.90M
-173.09%
YoY
|
-$226.9M
-887.85%
YoY
|
$274.2M
-163.93%
YoY
|
$63.80M
-248.72%
YoY
|
-$32.70M
-75.78%
YoY
|
$28.80M
-83.93%
YoY
|
-$428.9M
1962.02%
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 |
-$44.70M
-2583.33%
YoY
|
$386.0M
4.16%
YoY
|
$426.9M
36.48%
YoY
|
$287.1M
56.54%
YoY
|
$1.800M
-98.9%
YoY
|
$370.6M
-4.71%
YoY
|
$312.8M
-29.18%
YoY
|
$183.4M
-17.05%
YoY
|
$163.5M
9.29%
YoY
|
$388.9M
-5.68%
YoY
|
$441.7M
20.98%
YoY
|
$221.1M
23.38%
YoY
|
$149.6M
237.7%
YoY
|
$412.3M
199.2%
YoY
|
$365.1M
224.82%
YoY
|
$179.2M
72.47%
YoY
|
$44.30M
-34.47%
YoY
|
$137.8M
-46.28%
YoY
|
$112.4M
-47.45%
YoY
|
| Capital Expenditures |
$28.30M
-2.41%
YoY
|
$39.90M
9.02%
YoY
|
$33.50M
73.58%
YoY
|
$28.80M
15.66%
YoY
|
$29.00M
-10.77%
YoY
|
$36.60M
1.95%
YoY
|
$19.30M
-46.69%
YoY
|
$24.90M
-16.72%
YoY
|
$32.50M
-19.15%
YoY
|
$35.90M
-32.26%
YoY
|
$36.20M
-175.73%
YoY
|
$29.90M
-157.95%
YoY
|
$40.20M
29.26%
YoY
|
$53.00M
-215.47%
YoY
|
-$47.80M
41.42%
YoY
|
-$51.60M
47.01%
YoY
|
$31.10M
55.5%
YoY
|
-$45.90M
101.32%
YoY
|
-$33.80M
39.67%
YoY
|
| Free Cash Flow |
-$73.00M
168.38%
YoY
|
$346.1M
3.62%
YoY
|
$393.4M
34.04%
YoY
|
$258.3M
62.97%
YoY
|
-$27.20M
-120.76%
YoY
|
$334.0M
-5.38%
YoY
|
$293.5M
-27.62%
YoY
|
$158.5M
-17.1%
YoY
|
$131.0M
19.74%
YoY
|
$353.0M
-1.75%
YoY
|
$405.5M
-1.79%
YoY
|
$191.2M
-17.16%
YoY
|
$109.4M
728.79%
YoY
|
$359.3M
95.59%
YoY
|
$412.9M
182.42%
YoY
|
$230.8M
66.04%
YoY
|
$13.20M
-72.27%
YoY
|
$183.7M
-34.23%
YoY
|
$146.2M
-38.6%
YoY
|
Loading...