|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$508.4M
12.4%
YoY
|
$452.3M
-0.29%
YoY
|
$453.6M
-18.0%
YoY
|
$553.2M
64.74%
YoY
|
$335.8M
-231.02%
YoY
|
| Depreciation, Depletion And Amortization |
$131.6M
20.4%
YoY
|
$109.3M
-21.76%
YoY
|
$139.7M
-0.85%
YoY
|
$140.9M
3.83%
YoY
|
$135.7M
-6.48%
YoY
|
| Cash From Operating Activities |
$951.8M
6.45%
YoY
|
$894.1M
14.09%
YoY
|
$783.7M
-1.71%
YoY
|
$797.3M
9.25%
YoY
|
$729.8M
27.86%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$21.00M
-6.67%
YoY
|
$22.50M
-7.41%
YoY
|
$24.30M
-28.11%
YoY
|
$33.80M
52.94%
YoY
|
$22.10M
-72.41%
YoY
|
| Acquisitions |
$13.10M
-77.34%
YoY
|
$57.80M
N/A
|
$0.00
-100.0%
YoY
|
$75.40M
-46.14%
YoY
|
$140.0M
N/A
|
| Other Investing Activities |
-$2.800M
-91.03%
YoY
|
-$31.20M
30.54%
YoY
|
-$23.90M
21.94%
YoY
|
-$19.60M
-51.24%
YoY
|
-$40.20M
132.37%
YoY
|
| Cash From Investing Activities |
$111.9M
-74.79%
YoY
|
$443.8M
12.3%
YoY
|
$395.2M
-914.85%
YoY
|
-$48.50M
-90.76%
YoY
|
-$524.8M
124.66%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$1.714B
-238.13%
YoY
|
$1.241B
130.87%
YoY
|
$537.4M
-32.39%
YoY
|
$794.9M
-24.41%
YoY
|
$1.052B
166.09%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.531B
160.94%
YoY
|
-$586.6M
-26.6%
YoY
|
-$799.2M
-23.29%
YoY
|
-$1.042B
-6530.86%
YoY
|
$16.20M
-102.8%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$951.8M
6.45%
YoY
|
$894.1M
14.09%
YoY
|
$783.7M
-1.71%
YoY
|
$797.3M
9.25%
YoY
|
$729.8M
27.86%
YoY
|
| Cash From Investing Activities |
$111.9M
-74.79%
YoY
|
$443.8M
12.3%
YoY
|
$395.2M
-914.85%
YoY
|
-$48.50M
-90.76%
YoY
|
-$524.8M
124.66%
YoY
|
| Cash From Financing Activities |
-$1.531B
160.94%
YoY
|
-$586.6M
-26.6%
YoY
|
-$799.2M
-23.29%
YoY
|
-$1.042B
-6530.86%
YoY
|
$16.20M
-102.8%
YoY
|
| Net Change In Cash |
-$454.6M
-160.97%
YoY
|
$745.6M
95.13%
YoY
|
$382.1M
-227.28%
YoY
|
-$300.2M
-237.64%
YoY
|
$218.1M
-192.26%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$951.8M
6.45%
YoY
|
$894.1M
14.09%
YoY
|
$783.7M
-1.71%
YoY
|
$797.3M
9.25%
YoY
|
$729.8M
27.86%
YoY
|
| Capital Expenditures |
$21.00M
-6.67%
YoY
|
$22.50M
-7.41%
YoY
|
$24.30M
-28.11%
YoY
|
$33.80M
52.94%
YoY
|
$22.10M
-72.41%
YoY
|
| Free Cash Flow |
$930.8M
6.79%
YoY
|
$871.6M
14.77%
YoY
|
$759.4M
-0.54%
YoY
|
$763.5M
7.88%
YoY
|
$707.7M
44.22%
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 |
$114.5M
-23.82%
YoY
|
$108.7M
5.74%
YoY
|
$123.8M
16.03%
YoY
|
$125.6M
13.67%
YoY
|
$150.3M
13.61%
YoY
|
$102.8M
-54.77%
YoY
|
$106.7M
-6.49%
YoY
|
$110.5M
155.79%
YoY
|
$132.3M
91.74%
YoY
|
$227.3M
-30.76%
YoY
|
$114.1M
37.14%
YoY
|
$43.20M
-30.32%
YoY
|
$69.00M
-13.43%
YoY
|
$328.3M
163.48%
YoY
|
$83.20M
10.05%
YoY
|
$62.00M
-29.55%
YoY
|
$79.70M
67.44%
YoY
|
$124.6M
-136.03%
YoY
|
$75.60M
131.19%
YoY
|
$88.00M
402.86%
YoY
|
| Depreciation, Depletion And Amortization |
$32.70M
3.15%
YoY
|
$40.70M
6.54%
YoY
|
$33.10M
18.64%
YoY
|
$32.60M
25.87%
YoY
|
$31.70M
27.82%
YoY
|
$38.20M
-11.16%
YoY
|
$27.90M
-18.42%
YoY
|
$25.90M
-39.34%
YoY
|
$24.80M
-29.14%
YoY
|
$43.00M
8.59%
YoY
|
$34.20M
-2.56%
YoY
|
$42.70M
20.62%
YoY
|
$35.00M
-1.13%
YoY
|
$39.60M
-3.65%
YoY
|
$35.10M
0.86%
YoY
|
$35.40M
8.26%
YoY
|
$35.40M
12.38%
YoY
|
$41.10M
5.93%
YoY
|
$34.80M
-6.95%
YoY
|
$32.70M
-10.41%
YoY
|
| Cash From Operating Activities |
$204.5M
32.96%
YoY
|
$235.4M
10.1%
YoY
|
$302.1M
10.18%
YoY
|
$260.5M
12.97%
YoY
|
$153.8M
-12.36%
YoY
|
$213.8M
6.74%
YoY
|
$274.2M
7.15%
YoY
|
$230.6M
22.92%
YoY
|
$175.5M
25.45%
YoY
|
$200.3M
2.93%
YoY
|
$255.9M
1.79%
YoY
|
$187.6M
-10.62%
YoY
|
$139.9M
-1.06%
YoY
|
$194.6M
19.61%
YoY
|
$251.4M
8.6%
YoY
|
$209.9M
-4.55%
YoY
|
$141.4M
22.21%
YoY
|
$162.7M
-4.69%
YoY
|
$231.5M
15.23%
YoY
|
$219.9M
50.72%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.200M
1100.0%
YoY
|
$10.50M
200.0%
YoY
|
$8.400M
104.88%
YoY
|
$2.000M
-66.1%
YoY
|
$100.0K
-98.91%
YoY
|
$3.500M
-66.02%
YoY
|
$4.100M
-56.38%
YoY
|
$5.900M
96.67%
YoY
|
$9.200M
384.21%
YoY
|
$10.30M
-26.43%
YoY
|
$9.400M
-251.61%
YoY
|
$3.000M
-175.0%
YoY
|
$1.900M
-82.24%
YoY
|
$14.00M
-272.84%
YoY
|
-$6.200M
-38.0%
YoY
|
-$4.000M
2.56%
YoY
|
$10.70M
55.07%
YoY
|
-$8.100M
-35.2%
YoY
|
-$10.00M
-28.06%
YoY
|
-$3.900M
-85.06%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$1.600M
-74.6%
YoY
|
$56.40M
-51.92%
YoY
|
$26.20M
-83.33%
YoY
|
$14.40M
-79.16%
YoY
|
-$6.300M
10.53%
YoY
|
$117.3M
-1102.56%
YoY
|
$157.2M
697.97%
YoY
|
$69.10M
-66.95%
YoY
|
-$5.700M
72.73%
YoY
|
-$11.70M
-87.16%
YoY
|
$19.70M
43.8%
YoY
|
$209.1M
-536.53%
YoY
|
-$3.300M
-17.5%
YoY
|
-$91.10M
-309.91%
YoY
|
$13.70M
-107.92%
YoY
|
-$47.90M
-287.84%
YoY
|
-$4.000M
21.21%
YoY
|
$43.40M
-247.12%
YoY
|
-$172.9M
-1552.94%
YoY
|
$25.50M
-116.8%
YoY
|
| Cash From Investing Activities |
$66.90M
86.87%
YoY
|
$45.90M
-59.67%
YoY
|
$17.80M
-88.37%
YoY
|
$12.40M
-80.38%
YoY
|
$35.80M
-68.51%
YoY
|
$113.8M
-617.27%
YoY
|
$153.1M
1386.41%
YoY
|
$63.20M
-69.34%
YoY
|
$113.7M
-43.38%
YoY
|
-$22.00M
-79.07%
YoY
|
$10.30M
37.33%
YoY
|
$206.1M
-497.11%
YoY
|
$200.8M
98.81%
YoY
|
-$105.1M
-397.73%
YoY
|
$7.500M
-104.1%
YoY
|
-$51.90M
-340.28%
YoY
|
$101.0M
-125.33%
YoY
|
$35.30M
-184.05%
YoY
|
-$182.9M
9045.0%
YoY
|
$21.60M
-112.14%
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 |
$366.8M
-173.49%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$499.1M
-278.7%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$279.3M
59.42%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$185.3M
N/A
|
$175.2M
-32.54%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$259.7M
-39.46%
YoY
|
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 |
$46.20M
-107.99%
YoY
|
-$140.8M
-126.88%
YoY
|
-$323.6M
-24.94%
YoY
|
-$487.8M
49.31%
YoY
|
-$578.5M
64.02%
YoY
|
$523.9M
-404.59%
YoY
|
-$431.1M
155.69%
YoY
|
-$326.7M
50.35%
YoY
|
-$352.7M
46.17%
YoY
|
-$172.0M
-26.53%
YoY
|
-$168.6M
-27.48%
YoY
|
-$217.3M
-11.81%
YoY
|
-$241.3M
-26.61%
YoY
|
-$234.1M
-33.55%
YoY
|
-$232.5M
-4.67%
YoY
|
-$246.4M
21.86%
YoY
|
-$328.8M
-140.36%
YoY
|
-$352.3M
30.58%
YoY
|
-$243.9M
198.53%
YoY
|
-$202.2M
65.87%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$204.5M
32.96%
YoY
|
$235.4M
10.1%
YoY
|
$302.1M
10.18%
YoY
|
$260.5M
12.97%
YoY
|
$153.8M
-12.36%
YoY
|
$213.8M
6.74%
YoY
|
$274.2M
7.15%
YoY
|
$230.6M
22.92%
YoY
|
$175.5M
25.45%
YoY
|
$200.3M
2.93%
YoY
|
$255.9M
1.79%
YoY
|
$187.6M
-10.62%
YoY
|
$139.9M
-1.06%
YoY
|
$194.6M
19.61%
YoY
|
$251.4M
8.6%
YoY
|
$209.9M
-4.55%
YoY
|
$141.4M
22.21%
YoY
|
$162.7M
-4.69%
YoY
|
$231.5M
15.23%
YoY
|
$219.9M
50.72%
YoY
|
| Cash From Investing Activities |
$66.90M
86.87%
YoY
|
$45.90M
-59.67%
YoY
|
$17.80M
-88.37%
YoY
|
$12.40M
-80.38%
YoY
|
$35.80M
-68.51%
YoY
|
$113.8M
-617.27%
YoY
|
$153.1M
1386.41%
YoY
|
$63.20M
-69.34%
YoY
|
$113.7M
-43.38%
YoY
|
-$22.00M
-79.07%
YoY
|
$10.30M
37.33%
YoY
|
$206.1M
-497.11%
YoY
|
$200.8M
98.81%
YoY
|
-$105.1M
-397.73%
YoY
|
$7.500M
-104.1%
YoY
|
-$51.90M
-340.28%
YoY
|
$101.0M
-125.33%
YoY
|
$35.30M
-184.05%
YoY
|
-$182.9M
9045.0%
YoY
|
$21.60M
-112.14%
YoY
|
| Cash From Financing Activities |
$46.20M
-107.99%
YoY
|
-$140.8M
-126.88%
YoY
|
-$323.6M
-24.94%
YoY
|
-$487.8M
49.31%
YoY
|
-$578.5M
64.02%
YoY
|
$523.9M
-404.59%
YoY
|
-$431.1M
155.69%
YoY
|
-$326.7M
50.35%
YoY
|
-$352.7M
46.17%
YoY
|
-$172.0M
-26.53%
YoY
|
-$168.6M
-27.48%
YoY
|
-$217.3M
-11.81%
YoY
|
-$241.3M
-26.61%
YoY
|
-$234.1M
-33.55%
YoY
|
-$232.5M
-4.67%
YoY
|
-$246.4M
21.86%
YoY
|
-$328.8M
-140.36%
YoY
|
-$352.3M
30.58%
YoY
|
-$243.9M
198.53%
YoY
|
-$202.2M
65.87%
YoY
|
| Net Change In Cash |
$316.2M
-182.0%
YoY
|
$140.5M
-83.5%
YoY
|
-$3.700M
-2.63%
YoY
|
-$214.9M
553.19%
YoY
|
-$385.6M
484.24%
YoY
|
$851.5M
13415.87%
YoY
|
-$3.800M
-103.89%
YoY
|
-$32.90M
-118.65%
YoY
|
-$66.00M
-166.07%
YoY
|
$6.300M
-104.36%
YoY
|
$97.60M
269.7%
YoY
|
$176.4M
-299.55%
YoY
|
$99.90M
-214.17%
YoY
|
-$144.6M
-6.29%
YoY
|
$26.40M
-113.52%
YoY
|
-$88.40M
-324.94%
YoY
|
-$87.50M
-116.49%
YoY
|
-$154.3M
9.36%
YoY
|
-$195.3M
-266.64%
YoY
|
$39.30M
-125.54%
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 |
$204.5M
32.96%
YoY
|
$235.4M
10.1%
YoY
|
$302.1M
10.18%
YoY
|
$260.5M
12.97%
YoY
|
$153.8M
-12.36%
YoY
|
$213.8M
6.74%
YoY
|
$274.2M
7.15%
YoY
|
$230.6M
22.92%
YoY
|
$175.5M
25.45%
YoY
|
$200.3M
2.93%
YoY
|
$255.9M
1.79%
YoY
|
$187.6M
-10.62%
YoY
|
$139.9M
-1.06%
YoY
|
$194.6M
19.61%
YoY
|
$251.4M
8.6%
YoY
|
$209.9M
-4.55%
YoY
|
$141.4M
22.21%
YoY
|
$162.7M
-4.69%
YoY
|
$231.5M
15.23%
YoY
|
$219.9M
50.72%
YoY
|
| Capital Expenditures |
$1.200M
1100.0%
YoY
|
$10.50M
200.0%
YoY
|
$8.400M
104.88%
YoY
|
$2.000M
-66.1%
YoY
|
$100.0K
-98.91%
YoY
|
$3.500M
-66.02%
YoY
|
$4.100M
-56.38%
YoY
|
$5.900M
96.67%
YoY
|
$9.200M
384.21%
YoY
|
$10.30M
-26.43%
YoY
|
$9.400M
-251.61%
YoY
|
$3.000M
-175.0%
YoY
|
$1.900M
-82.24%
YoY
|
$14.00M
-272.84%
YoY
|
-$6.200M
-38.0%
YoY
|
-$4.000M
2.56%
YoY
|
$10.70M
55.07%
YoY
|
-$8.100M
-35.2%
YoY
|
-$10.00M
-28.06%
YoY
|
-$3.900M
-85.06%
YoY
|
| Free Cash Flow |
$203.3M
32.27%
YoY
|
$224.9M
6.94%
YoY
|
$293.7M
8.74%
YoY
|
$258.5M
15.04%
YoY
|
$153.7M
-7.58%
YoY
|
$210.3M
10.68%
YoY
|
$270.1M
9.57%
YoY
|
$224.7M
21.72%
YoY
|
$166.3M
20.51%
YoY
|
$190.0M
5.2%
YoY
|
$246.5M
-4.31%
YoY
|
$184.6M
-13.7%
YoY
|
$138.0M
5.59%
YoY
|
$180.6M
5.74%
YoY
|
$257.6M
6.67%
YoY
|
$213.9M
-4.42%
YoY
|
$130.7M
20.13%
YoY
|
$170.8M
-6.77%
YoY
|
$241.5M
12.43%
YoY
|
$223.8M
30.12%
YoY
|
Loading...