|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$982.0M
26.71%
YoY
|
$775.0M
-10.4%
YoY
|
$865.0M
-3.89%
YoY
|
$900.0M
-9.91%
YoY
|
$999.0M
18.22%
YoY
|
| Depreciation, Depletion And Amortization |
$64.00M
-36.63%
YoY
|
$101.0M
-0.98%
YoY
|
$102.0M
59.38%
YoY
|
$64.00M
128.57%
YoY
|
$28.00M
-39.13%
YoY
|
| Cash From Operating Activities |
$628.0M
-50.47%
YoY
|
$1.268B
-2.39%
YoY
|
$1.299B
-43.79%
YoY
|
$2.311B
211.88%
YoY
|
$741.0M
330.81%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$33.00M
-25.0%
YoY
|
$44.00M
18.92%
YoY
|
$37.00M
32.14%
YoY
|
$28.00M
-152.83%
YoY
|
-$53.00M
-8.62%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$6.000M
0.0%
YoY
|
-$6.000M
20.0%
YoY
|
-$5.000M
-93.33%
YoY
|
-$75.00M
294.74%
YoY
|
-$19.00M
35.71%
YoY
|
| Cash From Investing Activities |
-$1.094B
3.4%
YoY
|
-$1.058B
-59.39%
YoY
|
-$2.605B
-131.34%
YoY
|
$8.313B
-280.05%
YoY
|
-$4.617B
-7.05%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$918.0M
46.65%
YoY
|
$626.0M
6160.0%
YoY
|
$10.00M
-16.67%
YoY
|
$12.00M
-97.12%
YoY
|
$416.0M
10300.0%
YoY
|
| Debt Paid & Issued, Net |
$366.0M
6000.0%
YoY
|
$6.000M
-98.67%
YoY
|
$450.0M
N/A
|
N/A
|
$108.0M
-66.97%
YoY
|
| Cash From Financing Activities |
$524.0M
-229.7%
YoY
|
-$404.0M
-127.04%
YoY
|
$1.494B
-113.75%
YoY
|
-$10.87B
-370.64%
YoY
|
$4.016B
-22.41%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$628.0M
-50.47%
YoY
|
$1.268B
-2.39%
YoY
|
$1.299B
-43.79%
YoY
|
$2.311B
211.88%
YoY
|
$741.0M
330.81%
YoY
|
| Cash From Investing Activities |
-$1.094B
3.4%
YoY
|
-$1.058B
-59.39%
YoY
|
-$2.605B
-131.34%
YoY
|
$8.313B
-280.05%
YoY
|
-$4.617B
-7.05%
YoY
|
| Cash From Financing Activities |
$524.0M
-229.7%
YoY
|
-$404.0M
-127.04%
YoY
|
$1.494B
-113.75%
YoY
|
-$10.87B
-370.64%
YoY
|
$4.016B
-22.41%
YoY
|
| Net Change In Cash |
$58.00M
-129.9%
YoY
|
-$194.0M
-203.19%
YoY
|
$188.0M
-176.73%
YoY
|
-$245.0M
-275.0%
YoY
|
$140.0M
-63.25%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$628.0M
-50.47%
YoY
|
$1.268B
-2.39%
YoY
|
$1.299B
-43.79%
YoY
|
$2.311B
211.88%
YoY
|
$741.0M
330.81%
YoY
|
| Capital Expenditures |
$33.00M
-25.0%
YoY
|
$44.00M
18.92%
YoY
|
$37.00M
32.14%
YoY
|
$28.00M
-152.83%
YoY
|
-$53.00M
-8.62%
YoY
|
| Free Cash Flow |
$595.0M
-51.39%
YoY
|
$1.224B
-3.01%
YoY
|
$1.262B
-44.72%
YoY
|
$2.283B
187.53%
YoY
|
$794.0M
245.22%
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$257.0M
20.66%
YoY
|
$257.0M
63.69%
YoY
|
$262.0M
23.0%
YoY
|
$233.0M
26.63%
YoY
|
$213.0M
15.76%
YoY
|
$157.0M
-10.29%
YoY
|
$213.0M
55.47%
YoY
|
$184.0M
-41.96%
YoY
|
$184.0M
-24.28%
YoY
|
$175.0M
-32.17%
YoY
|
$137.0M
-48.3%
YoY
|
$317.0M
82.18%
YoY
|
$243.0M
24.62%
YoY
|
$258.0M
13.66%
YoY
|
$265.0M
14.22%
YoY
|
$174.0M
-43.51%
YoY
|
$195.0M
-16.31%
YoY
|
$227.0M
-6.0%
YoY
|
$232.0M
-56.72%
YoY
|
| Depreciation, Depletion And Amortization |
$22.00M
4.76%
YoY
|
$23.00M
-8.0%
YoY
|
$6.000M
-76.0%
YoY
|
$20.00M
-16.67%
YoY
|
$21.00M
-16.0%
YoY
|
$25.00M
0.0%
YoY
|
$25.00M
0.0%
YoY
|
$24.00M
-7.69%
YoY
|
$25.00M
-3.85%
YoY
|
$25.00M
-3.85%
YoY
|
$25.00M
-10.71%
YoY
|
$26.00M
-7.14%
YoY
|
$26.00M
-7.14%
YoY
|
$26.00M
-10.34%
YoY
|
$28.00M
-3.45%
YoY
|
$28.00M
-3.45%
YoY
|
$28.00M
-6.67%
YoY
|
$29.00M
-3.33%
YoY
|
$29.00M
-4.61%
YoY
|
| Cash From Operating Activities |
$278.0M
-20.34%
YoY
|
$396.0M
107.33%
YoY
|
-$200.0M
-151.41%
YoY
|
$83.00M
-155.33%
YoY
|
$349.0M
-58.35%
YoY
|
$191.0M
-47.67%
YoY
|
$389.0M
-44.27%
YoY
|
-$150.0M
-149.18%
YoY
|
$838.0M
-1314.49%
YoY
|
$365.0M
1360.0%
YoY
|
$698.0M
-9.11%
YoY
|
$305.0M
-62.99%
YoY
|
-$69.00M
-109.94%
YoY
|
$25.00M
-85.55%
YoY
|
$768.0M
-271.81%
YoY
|
$824.0M
-1781.63%
YoY
|
$694.0M
-34.77%
YoY
|
$173.0M
-61.11%
YoY
|
-$447.0M
-294.26%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$8.000M
-11.11%
YoY
|
$7.000M
-58.82%
YoY
|
$8.000M
33.33%
YoY
|
$9.000M
-18.18%
YoY
|
$9.000M
-10.0%
YoY
|
$17.00M
21.43%
YoY
|
$6.000M
-33.33%
YoY
|
$11.00M
22.22%
YoY
|
$10.00M
100.0%
YoY
|
$14.00M
133.33%
YoY
|
$9.000M
-400.0%
YoY
|
$9.000M
-200.0%
YoY
|
$5.000M
-150.0%
YoY
|
$6.000M
-185.71%
YoY
|
-$3.000M
-85.0%
YoY
|
-$9.000M
-43.75%
YoY
|
-$10.00M
0.0%
YoY
|
-$7.000M
-69.16%
YoY
|
-$20.00M
38.89%
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 |
-$3.000M
-72.73%
YoY
|
-$988.0M
313.39%
YoY
|
-$8.000M
-101.64%
YoY
|
-$767.0M
93.2%
YoY
|
-$11.00M
175.0%
YoY
|
-$239.0M
-119.24%
YoY
|
$488.0M
-78.62%
YoY
|
-$397.0M
-90.26%
YoY
|
-$4.000M
100.0%
YoY
|
$1.242B
6.7%
YoY
|
$2.282B
-48.58%
YoY
|
-$4.075B
-258.25%
YoY
|
-$2.000M
0.0%
YoY
|
$1.164B
-949.64%
YoY
|
$4.438B
-975.35%
YoY
|
$2.575B
1713.38%
YoY
|
-$2.000M
-66.67%
YoY
|
-$137.0M
-90.84%
YoY
|
-$507.0M
-128.29%
YoY
|
| Cash From Investing Activities |
-$224.0M
-132.32%
YoY
|
-$995.0M
288.67%
YoY
|
-$16.00M
-103.32%
YoY
|
-$776.0M
90.2%
YoY
|
$693.0M
-179.11%
YoY
|
-$256.0M
-120.85%
YoY
|
$482.0M
-78.79%
YoY
|
-$408.0M
-90.01%
YoY
|
-$876.0M
-56.68%
YoY
|
$1.228B
6.04%
YoY
|
$2.273B
-48.75%
YoY
|
-$4.084B
-259.16%
YoY
|
-$2.022B
-1412.99%
YoY
|
$1.158B
-904.17%
YoY
|
$4.435B
-941.56%
YoY
|
$2.566B
1936.51%
YoY
|
$154.0M
-103.78%
YoY
|
-$144.0M
-90.52%
YoY
|
-$527.0M
-129.65%
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 |
$235.0M
-35.62%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$365.0M
129.56%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$159.0M
3875.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$4.000M
100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.000M
-96.77%
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 |
-$6.000M
-99.36%
YoY
|
$508.0M
-217.05%
YoY
|
$387.0M
-232.99%
YoY
|
$565.0M
26.12%
YoY
|
-$936.0M
637.01%
YoY
|
-$434.0M
-66.62%
YoY
|
-$291.0M
-90.14%
YoY
|
$448.0M
-88.52%
YoY
|
-$127.0M
-106.89%
YoY
|
-$1.300B
-14.64%
YoY
|
-$2.952B
-42.85%
YoY
|
$3.902B
-214.43%
YoY
|
$1.844B
-339.17%
YoY
|
-$1.523B
-857.71%
YoY
|
-$5.165B
-950.91%
YoY
|
-$3.410B
-2244.65%
YoY
|
-$771.0M
-125.29%
YoY
|
$201.0M
-80.92%
YoY
|
$607.0M
-144.66%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$278.0M
-20.34%
YoY
|
$396.0M
107.33%
YoY
|
-$200.0M
-151.41%
YoY
|
$83.00M
-155.33%
YoY
|
$349.0M
-58.35%
YoY
|
$191.0M
-47.67%
YoY
|
$389.0M
-44.27%
YoY
|
-$150.0M
-149.18%
YoY
|
$838.0M
-1314.49%
YoY
|
$365.0M
1360.0%
YoY
|
$698.0M
-9.11%
YoY
|
$305.0M
-62.99%
YoY
|
-$69.00M
-109.94%
YoY
|
$25.00M
-85.55%
YoY
|
$768.0M
-271.81%
YoY
|
$824.0M
-1781.63%
YoY
|
$694.0M
-34.77%
YoY
|
$173.0M
-61.11%
YoY
|
-$447.0M
-294.26%
YoY
|
| Cash From Investing Activities |
-$224.0M
-132.32%
YoY
|
-$995.0M
288.67%
YoY
|
-$16.00M
-103.32%
YoY
|
-$776.0M
90.2%
YoY
|
$693.0M
-179.11%
YoY
|
-$256.0M
-120.85%
YoY
|
$482.0M
-78.79%
YoY
|
-$408.0M
-90.01%
YoY
|
-$876.0M
-56.68%
YoY
|
$1.228B
6.04%
YoY
|
$2.273B
-48.75%
YoY
|
-$4.084B
-259.16%
YoY
|
-$2.022B
-1412.99%
YoY
|
$1.158B
-904.17%
YoY
|
$4.435B
-941.56%
YoY
|
$2.566B
1936.51%
YoY
|
$154.0M
-103.78%
YoY
|
-$144.0M
-90.52%
YoY
|
-$527.0M
-129.65%
YoY
|
| Cash From Financing Activities |
-$6.000M
-99.36%
YoY
|
$508.0M
-217.05%
YoY
|
$387.0M
-232.99%
YoY
|
$565.0M
26.12%
YoY
|
-$936.0M
637.01%
YoY
|
-$434.0M
-66.62%
YoY
|
-$291.0M
-90.14%
YoY
|
$448.0M
-88.52%
YoY
|
-$127.0M
-106.89%
YoY
|
-$1.300B
-14.64%
YoY
|
-$2.952B
-42.85%
YoY
|
$3.902B
-214.43%
YoY
|
$1.844B
-339.17%
YoY
|
-$1.523B
-857.71%
YoY
|
-$5.165B
-950.91%
YoY
|
-$3.410B
-2244.65%
YoY
|
-$771.0M
-125.29%
YoY
|
$201.0M
-80.92%
YoY
|
$607.0M
-144.66%
YoY
|
| Net Change In Cash |
$278.0M
162.26%
YoY
|
-$91.00M
-81.76%
YoY
|
$171.0M
-70.52%
YoY
|
-$128.0M
16.36%
YoY
|
$106.0M
-164.24%
YoY
|
-$499.0M
-270.31%
YoY
|
$580.0M
2952.63%
YoY
|
-$110.0M
-189.43%
YoY
|
-$165.0M
-33.2%
YoY
|
$293.0M
-186.18%
YoY
|
$19.00M
-50.0%
YoY
|
$123.0M
-715.0%
YoY
|
-$247.0M
-420.78%
YoY
|
-$340.0M
-247.83%
YoY
|
$38.00M
-110.35%
YoY
|
-$20.00M
-108.47%
YoY
|
$77.00M
87.8%
YoY
|
$230.0M
-1233.0%
YoY
|
-$367.0M
-156.57%
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 |
$278.0M
-20.34%
YoY
|
$396.0M
107.33%
YoY
|
-$200.0M
-151.41%
YoY
|
$83.00M
-155.33%
YoY
|
$349.0M
-58.35%
YoY
|
$191.0M
-47.67%
YoY
|
$389.0M
-44.27%
YoY
|
-$150.0M
-149.18%
YoY
|
$838.0M
-1314.49%
YoY
|
$365.0M
1360.0%
YoY
|
$698.0M
-9.11%
YoY
|
$305.0M
-62.99%
YoY
|
-$69.00M
-109.94%
YoY
|
$25.00M
-85.55%
YoY
|
$768.0M
-271.81%
YoY
|
$824.0M
-1781.63%
YoY
|
$694.0M
-34.77%
YoY
|
$173.0M
-61.11%
YoY
|
-$447.0M
-294.26%
YoY
|
| Capital Expenditures |
$8.000M
-11.11%
YoY
|
$7.000M
-58.82%
YoY
|
$8.000M
33.33%
YoY
|
$9.000M
-18.18%
YoY
|
$9.000M
-10.0%
YoY
|
$17.00M
21.43%
YoY
|
$6.000M
-33.33%
YoY
|
$11.00M
22.22%
YoY
|
$10.00M
100.0%
YoY
|
$14.00M
133.33%
YoY
|
$9.000M
-400.0%
YoY
|
$9.000M
-200.0%
YoY
|
$5.000M
-150.0%
YoY
|
$6.000M
-185.71%
YoY
|
-$3.000M
-85.0%
YoY
|
-$9.000M
-43.75%
YoY
|
-$10.00M
0.0%
YoY
|
-$7.000M
-69.16%
YoY
|
-$20.00M
38.89%
YoY
|
| Free Cash Flow |
$270.0M
-20.59%
YoY
|
$389.0M
123.56%
YoY
|
-$208.0M
-154.31%
YoY
|
$74.00M
-145.96%
YoY
|
$340.0M
-58.94%
YoY
|
$174.0M
-50.43%
YoY
|
$383.0M
-44.41%
YoY
|
-$161.0M
-154.39%
YoY
|
$828.0M
-1218.92%
YoY
|
$351.0M
1747.37%
YoY
|
$689.0M
-10.64%
YoY
|
$296.0M
-64.47%
YoY
|
-$74.00M
-110.51%
YoY
|
$19.00M
-89.44%
YoY
|
$771.0M
-280.56%
YoY
|
$833.0M
-2624.24%
YoY
|
$704.0M
-34.45%
YoY
|
$180.0M
-61.51%
YoY
|
-$427.0M
-274.64%
YoY
|
Loading...