|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$163.0M
-46.26%
YoY
|
$303.3M
-1.39%
YoY
|
$307.6M
-144.3%
YoY
|
-$694.3M
-240.68%
YoY
|
$493.5M
41.31%
YoY
|
| Depreciation, Depletion And Amortization |
$101.8M
-5.76%
YoY
|
$108.1M
18.34%
YoY
|
$91.32M
-5.56%
YoY
|
$96.70M
30.21%
YoY
|
$74.27M
27.63%
YoY
|
| Cash From Operating Activities |
$693.4M
-7.85%
YoY
|
$752.5M
6.66%
YoY
|
$705.5M
3.2%
YoY
|
$683.6M
4.92%
YoY
|
$651.6M
-4.04%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$15.39M
8.29%
YoY
|
$14.21M
9.82%
YoY
|
$12.94M
26.38%
YoY
|
$10.24M
-8.99%
YoY
|
$11.25M
678.41%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$1.700B
N/A
|
| Other Investing Activities |
$86.75M
-1003.31%
YoY
|
-$9.603M
-71.25%
YoY
|
-$33.40M
-565.49%
YoY
|
$7.175M
-100.47%
YoY
|
-$1.528B
44837.12%
YoY
|
| Cash From Investing Activities |
$32.08M
-160.42%
YoY
|
-$53.10M
-27.56%
YoY
|
-$73.31M
144.16%
YoY
|
-$30.02M
-98.07%
YoY
|
-$1.558B
13591.62%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$776.9M
7.32%
YoY
|
$723.9M
25.47%
YoY
|
$577.0M
35.53%
YoY
|
$425.7M
40.61%
YoY
|
$302.8M
12.7%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$169.9M
-78.42%
YoY
|
-$787.2M
19.9%
YoY
|
-$656.5M
29.63%
YoY
|
-$506.5M
-211.87%
YoY
|
$452.7M
279.56%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$693.4M
-7.85%
YoY
|
$752.5M
6.66%
YoY
|
$705.5M
3.2%
YoY
|
$683.6M
4.92%
YoY
|
$651.6M
-4.04%
YoY
|
| Cash From Investing Activities |
$32.08M
-160.42%
YoY
|
-$53.10M
-27.56%
YoY
|
-$73.31M
144.16%
YoY
|
-$30.02M
-98.07%
YoY
|
-$1.558B
13591.62%
YoY
|
| Cash From Financing Activities |
-$169.9M
-78.42%
YoY
|
-$787.2M
19.9%
YoY
|
-$656.5M
29.63%
YoY
|
-$506.5M
-211.87%
YoY
|
$452.7M
279.56%
YoY
|
| Net Change In Cash |
$593.2M
-675.1%
YoY
|
-$103.1M
738.85%
YoY
|
-$12.30M
-108.72%
YoY
|
$141.1M
-130.41%
YoY
|
-$463.9M
-157.93%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$693.4M
-7.85%
YoY
|
$752.5M
6.66%
YoY
|
$705.5M
3.2%
YoY
|
$683.6M
4.92%
YoY
|
$651.6M
-4.04%
YoY
|
| Capital Expenditures |
$15.39M
8.29%
YoY
|
$14.21M
9.82%
YoY
|
$12.94M
26.38%
YoY
|
$10.24M
-8.99%
YoY
|
$11.25M
678.41%
YoY
|
| Free Cash Flow |
$678.0M
-8.16%
YoY
|
$738.3M
6.6%
YoY
|
$692.6M
2.85%
YoY
|
$673.4M
5.17%
YoY
|
$640.3M
-5.49%
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 |
$69.68M
-233.75%
YoY
|
$110.7M
-14.76%
YoY
|
$75.50M
31.62%
YoY
|
$28.84M
-45.59%
YoY
|
-$52.10M
-182.69%
YoY
|
$129.9M
56.01%
YoY
|
$57.37M
-34.7%
YoY
|
$53.01M
-14.39%
YoY
|
$63.00M
-15.47%
YoY
|
$83.27M
-23.99%
YoY
|
$87.85M
-109.12%
YoY
|
$61.92M
-15.33%
YoY
|
$74.54M
-13.44%
YoY
|
$109.5M
-32.19%
YoY
|
-$963.1M
-1170.91%
YoY
|
$73.12M
-25.58%
YoY
|
$86.11M
-40.1%
YoY
|
$161.6M
8.79%
YoY
|
$89.93M
-2.0%
YoY
|
| Depreciation, Depletion And Amortization |
$15.32M
-43.88%
YoY
|
$24.89M
-5.71%
YoY
|
$24.26M
-12.53%
YoY
|
$25.40M
-6.24%
YoY
|
$27.29M
1.65%
YoY
|
$26.40M
14.68%
YoY
|
$27.74M
24.95%
YoY
|
$27.09M
18.05%
YoY
|
$26.85M
15.86%
YoY
|
$23.02M
1.0%
YoY
|
$22.20M
-7.99%
YoY
|
$22.95M
-8.32%
YoY
|
$23.17M
-6.39%
YoY
|
$22.79M
-8.79%
YoY
|
$24.13M
3.95%
YoY
|
$25.03M
93.04%
YoY
|
$24.75M
89.25%
YoY
|
$24.99M
90.77%
YoY
|
$23.21M
46.91%
YoY
|
| Cash From Operating Activities |
$80.74M
64.17%
YoY
|
$317.1M
0.69%
YoY
|
$219.0M
0.71%
YoY
|
$108.1M
-28.42%
YoY
|
$49.18M
-28.75%
YoY
|
$315.0M
6.72%
YoY
|
$217.4M
-0.5%
YoY
|
$151.1M
10.85%
YoY
|
$69.03M
24.09%
YoY
|
$295.1M
1.15%
YoY
|
$218.5M
5.78%
YoY
|
$136.3M
8.36%
YoY
|
$55.63M
-6.57%
YoY
|
$291.7M
0.44%
YoY
|
$206.6M
127.17%
YoY
|
$125.8M
3.36%
YoY
|
$59.54M
-59.89%
YoY
|
$290.5M
19.19%
YoY
|
$90.93M
-50.9%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.484M
-54.31%
YoY
|
$9.236M
-11.74%
YoY
|
$13.85M
6.28%
YoY
|
$17.67M
71.71%
YoY
|
$3.248M
-66.56%
YoY
|
$10.46M
-17.01%
YoY
|
$13.03M
20.68%
YoY
|
$10.29M
24.72%
YoY
|
$9.713M
331.88%
YoY
|
$12.61M
127.75%
YoY
|
$10.80M
-174.67%
YoY
|
$8.249M
-203.33%
YoY
|
$2.249M
-29.98%
YoY
|
$5.536M
-150.39%
YoY
|
-$14.46M
42.92%
YoY
|
-$7.983M
53.49%
YoY
|
$3.212M
510.65%
YoY
|
-$10.99M
181.69%
YoY
|
-$10.12M
462.22%
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 |
-$6.659M
-1.58%
YoY
|
$9.788M
-266.52%
YoY
|
-$10.17M
-352.99%
YoY
|
$93.89M
1127.29%
YoY
|
-$6.766M
-56.04%
YoY
|
-$5.878M
-13.55%
YoY
|
$4.018M
-1439.33%
YoY
|
$7.650M
368.46%
YoY
|
-$15.39M
-44.81%
YoY
|
-$6.799M
-224.8%
YoY
|
-$300.0K
-102.73%
YoY
|
$1.633M
-119.59%
YoY
|
-$27.89M
2873.45%
YoY
|
$5.448M
-144.94%
YoY
|
$11.00M
-100.76%
YoY
|
-$8.334M
-107.86%
YoY
|
-$938.0K
-99.47%
YoY
|
-$12.12M
-75.31%
YoY
|
-$1.445B
-7078.44%
YoY
|
| Cash From Investing Activities |
-$16.52M
-20.1%
YoY
|
$552.0K
-103.38%
YoY
|
-$24.02M
166.41%
YoY
|
$76.22M
-2989.39%
YoY
|
-$20.68M
-17.65%
YoY
|
-$16.34M
-15.36%
YoY
|
-$9.015M
-20.22%
YoY
|
-$2.638M
-60.13%
YoY
|
-$25.11M
-30.45%
YoY
|
-$19.31M
21839.77%
YoY
|
-$11.30M
226.21%
YoY
|
-$6.616M
-59.45%
YoY
|
-$36.10M
255.46%
YoY
|
-$88.00K
-99.62%
YoY
|
-$3.464M
-99.76%
YoY
|
-$16.32M
-116.19%
YoY
|
-$10.16M
-94.39%
YoY
|
-$23.11M
-56.4%
YoY
|
-$1.455B
-7796.6%
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 |
$145.2M
-23.23%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$189.2M
19.47%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$158.3M
6.86%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$148.2M
136.83%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$62.57M
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 |
-$158.4M
-22.63%
YoY
|
-$165.3M
-41.46%
YoY
|
-$126.7M
-23.95%
YoY
|
$326.9M
-286.51%
YoY
|
-$204.8M
25.62%
YoY
|
-$282.4M
143.99%
YoY
|
-$166.5M
-45.33%
YoY
|
-$175.2M
125.56%
YoY
|
-$163.0M
2.82%
YoY
|
-$115.7M
-37.13%
YoY
|
-$304.6M
95.55%
YoY
|
-$77.69M
-17.66%
YoY
|
-$158.5M
119.34%
YoY
|
-$184.1M
74.61%
YoY
|
-$155.8M
131.99%
YoY
|
-$94.36M
-114.2%
YoY
|
-$72.28M
83.56%
YoY
|
-$105.4M
4.07%
YoY
|
-$67.14M
-125.91%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$80.74M
64.17%
YoY
|
$317.1M
0.69%
YoY
|
$219.0M
0.71%
YoY
|
$108.1M
-28.42%
YoY
|
$49.18M
-28.75%
YoY
|
$315.0M
6.72%
YoY
|
$217.4M
-0.5%
YoY
|
$151.1M
10.85%
YoY
|
$69.03M
24.09%
YoY
|
$295.1M
1.15%
YoY
|
$218.5M
5.78%
YoY
|
$136.3M
8.36%
YoY
|
$55.63M
-6.57%
YoY
|
$291.7M
0.44%
YoY
|
$206.6M
127.17%
YoY
|
$125.8M
3.36%
YoY
|
$59.54M
-59.89%
YoY
|
$290.5M
19.19%
YoY
|
$90.93M
-50.9%
YoY
|
| Cash From Investing Activities |
-$16.52M
-20.1%
YoY
|
$552.0K
-103.38%
YoY
|
-$24.02M
166.41%
YoY
|
$76.22M
-2989.39%
YoY
|
-$20.68M
-17.65%
YoY
|
-$16.34M
-15.36%
YoY
|
-$9.015M
-20.22%
YoY
|
-$2.638M
-60.13%
YoY
|
-$25.11M
-30.45%
YoY
|
-$19.31M
21839.77%
YoY
|
-$11.30M
226.21%
YoY
|
-$6.616M
-59.45%
YoY
|
-$36.10M
255.46%
YoY
|
-$88.00K
-99.62%
YoY
|
-$3.464M
-99.76%
YoY
|
-$16.32M
-116.19%
YoY
|
-$10.16M
-94.39%
YoY
|
-$23.11M
-56.4%
YoY
|
-$1.455B
-7796.6%
YoY
|
| Cash From Financing Activities |
-$158.4M
-22.63%
YoY
|
-$165.3M
-41.46%
YoY
|
-$126.7M
-23.95%
YoY
|
$326.9M
-286.51%
YoY
|
-$204.8M
25.62%
YoY
|
-$282.4M
143.99%
YoY
|
-$166.5M
-45.33%
YoY
|
-$175.2M
125.56%
YoY
|
-$163.0M
2.82%
YoY
|
-$115.7M
-37.13%
YoY
|
-$304.6M
95.55%
YoY
|
-$77.69M
-17.66%
YoY
|
-$158.5M
119.34%
YoY
|
-$184.1M
74.61%
YoY
|
-$155.8M
131.99%
YoY
|
-$94.36M
-114.2%
YoY
|
-$72.28M
83.56%
YoY
|
-$105.4M
4.07%
YoY
|
-$67.14M
-125.91%
YoY
|
| Net Change In Cash |
$80.74M
-149.84%
YoY
|
$152.4M
838.2%
YoY
|
$68.30M
63.12%
YoY
|
$511.2M
-2005.66%
YoY
|
-$162.0M
36.02%
YoY
|
$16.24M
-89.85%
YoY
|
$41.87M
-142.99%
YoY
|
-$26.83M
-151.63%
YoY
|
-$119.1M
-11.45%
YoY
|
$160.1M
48.78%
YoY
|
-$97.40M
-305.77%
YoY
|
$51.96M
244.68%
YoY
|
-$134.5M
461.3%
YoY
|
$107.6M
-33.56%
YoY
|
$47.34M
-103.31%
YoY
|
$15.07M
-98.3%
YoY
|
-$23.96M
-70.21%
YoY
|
$161.9M
81.13%
YoY
|
-$1.431B
-408.91%
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 |
$80.74M
64.17%
YoY
|
$317.1M
0.69%
YoY
|
$219.0M
0.71%
YoY
|
$108.1M
-28.42%
YoY
|
$49.18M
-28.75%
YoY
|
$315.0M
6.72%
YoY
|
$217.4M
-0.5%
YoY
|
$151.1M
10.85%
YoY
|
$69.03M
24.09%
YoY
|
$295.1M
1.15%
YoY
|
$218.5M
5.78%
YoY
|
$136.3M
8.36%
YoY
|
$55.63M
-6.57%
YoY
|
$291.7M
0.44%
YoY
|
$206.6M
127.17%
YoY
|
$125.8M
3.36%
YoY
|
$59.54M
-59.89%
YoY
|
$290.5M
19.19%
YoY
|
$90.93M
-50.9%
YoY
|
| Capital Expenditures |
$1.484M
-54.31%
YoY
|
$9.236M
-11.74%
YoY
|
$13.85M
6.28%
YoY
|
$17.67M
71.71%
YoY
|
$3.248M
-66.56%
YoY
|
$10.46M
-17.01%
YoY
|
$13.03M
20.68%
YoY
|
$10.29M
24.72%
YoY
|
$9.713M
331.88%
YoY
|
$12.61M
127.75%
YoY
|
$10.80M
-174.67%
YoY
|
$8.249M
-203.33%
YoY
|
$2.249M
-29.98%
YoY
|
$5.536M
-150.39%
YoY
|
-$14.46M
42.92%
YoY
|
-$7.983M
53.49%
YoY
|
$3.212M
510.65%
YoY
|
-$10.99M
181.69%
YoY
|
-$10.12M
462.22%
YoY
|
| Free Cash Flow |
$79.26M
72.54%
YoY
|
$307.9M
1.11%
YoY
|
$205.1M
0.36%
YoY
|
$90.47M
-35.73%
YoY
|
$45.94M
-22.56%
YoY
|
$304.5M
7.78%
YoY
|
$204.4M
-1.6%
YoY
|
$140.8M
9.96%
YoY
|
$59.32M
11.12%
YoY
|
$282.5M
-1.3%
YoY
|
$207.7M
-6.03%
YoY
|
$128.0M
-4.27%
YoY
|
$53.38M
-5.24%
YoY
|
$286.2M
-5.05%
YoY
|
$221.0M
118.73%
YoY
|
$133.7M
5.42%
YoY
|
$56.33M
-61.92%
YoY
|
$301.4M
21.75%
YoY
|
$101.1M
-45.96%
YoY
|
Loading...