|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$565.0M
21.51%
YoY
|
$465.0M
-2.48%
YoY
|
$476.8M
10.61%
YoY
|
$431.1M
6.44%
YoY
|
$405.0M
41.61%
YoY
|
| Depreciation, Depletion And Amortization |
$74.00M
15.63%
YoY
|
$64.00M
8.47%
YoY
|
$59.00M
20.41%
YoY
|
$49.00M
6.52%
YoY
|
$46.00M
6.98%
YoY
|
| Cash From Operating Activities |
$482.0M
-24.92%
YoY
|
$642.0M
51.77%
YoY
|
$423.0M
-65.27%
YoY
|
$1.218B
129.81%
YoY
|
$530.0M
369.03%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$106.0M
-23.74%
YoY
|
$139.0M
57.95%
YoY
|
$88.00M
-7.37%
YoY
|
$95.00M
63.79%
YoY
|
$58.00M
41.46%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$2.000M
-100.13%
YoY
|
-$1.564B
-28.03%
YoY
|
-$2.173B
-26.59%
YoY
|
-$2.960B
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
-$1.487B
-12.68%
YoY
|
-$1.703B
-24.68%
YoY
|
-$2.261B
-25.99%
YoY
|
-$3.055B
1896.73%
YoY
|
-$153.0M
-91.6%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$50.00M
1566.67%
YoY
|
$3.000M
-91.67%
YoY
|
$36.00M
-16.28%
YoY
|
$43.00M
0.0%
YoY
|
$43.00M
13.16%
YoY
|
| Debt Paid & Issued, Net |
$1.751B
413.49%
YoY
|
$341.0M
-3.13%
YoY
|
$352.0M
52.38%
YoY
|
$231.0M
-47.26%
YoY
|
$438.0M
-23.69%
YoY
|
| Cash From Financing Activities |
$1.084B
-43.07%
YoY
|
$1.904B
9.43%
YoY
|
$1.740B
9566.67%
YoY
|
$18.00M
-98.96%
YoY
|
$1.733B
-30.49%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$482.0M
-24.92%
YoY
|
$642.0M
51.77%
YoY
|
$423.0M
-65.27%
YoY
|
$1.218B
129.81%
YoY
|
$530.0M
369.03%
YoY
|
| Cash From Investing Activities |
-$1.487B
-12.68%
YoY
|
-$1.703B
-24.68%
YoY
|
-$2.261B
-25.99%
YoY
|
-$3.055B
1896.73%
YoY
|
-$153.0M
-91.6%
YoY
|
| Cash From Financing Activities |
$1.084B
-43.07%
YoY
|
$1.904B
9.43%
YoY
|
$1.740B
9566.67%
YoY
|
$18.00M
-98.96%
YoY
|
$1.733B
-30.49%
YoY
|
| Net Change In Cash |
$79.00M
-90.63%
YoY
|
$843.0M
-960.2%
YoY
|
-$98.00M
-94.61%
YoY
|
-$1.819B
-186.21%
YoY
|
$2.110B
169.13%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$482.0M
-24.92%
YoY
|
$642.0M
51.77%
YoY
|
$423.0M
-65.27%
YoY
|
$1.218B
129.81%
YoY
|
$530.0M
369.03%
YoY
|
| Capital Expenditures |
$106.0M
-23.74%
YoY
|
$139.0M
57.95%
YoY
|
$88.00M
-7.37%
YoY
|
$95.00M
63.79%
YoY
|
$58.00M
41.46%
YoY
|
| Free Cash Flow |
$376.0M
-25.25%
YoY
|
$503.0M
50.15%
YoY
|
$335.0M
-70.17%
YoY
|
$1.123B
137.92%
YoY
|
$472.0M
555.56%
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 |
$137.0M
17.62%
YoY
|
$168.0M
52.73%
YoY
|
$149.5M
35.79%
YoY
|
$130.0M
5.66%
YoY
|
$116.5M
0.16%
YoY
|
$110.0M
126.05%
YoY
|
$110.1M
-24.07%
YoY
|
$123.0M
-12.36%
YoY
|
$116.3M
-19.49%
YoY
|
$48.66M
-64.6%
YoY
|
$145.0M
5.46%
YoY
|
$140.4M
28.79%
YoY
|
$144.5M
172.63%
YoY
|
$137.5M
38.85%
YoY
|
$137.5M
23.87%
YoY
|
$109.0M
6.86%
YoY
|
$53.00M
-43.01%
YoY
|
$99.00M
37.5%
YoY
|
$111.0M
33.73%
YoY
|
| Depreciation, Depletion And Amortization |
$23.00M
27.78%
YoY
|
$22.00M
22.22%
YoY
|
$18.00M
5.88%
YoY
|
$19.00M
5.56%
YoY
|
$18.00M
28.57%
YoY
|
$18.00M
5.88%
YoY
|
$17.00M
-10.53%
YoY
|
$18.00M
-14.29%
YoY
|
$14.00M
-33.33%
YoY
|
$17.00M
-10.53%
YoY
|
$19.00M
0.0%
YoY
|
$21.00M
5.0%
YoY
|
$21.00M
40.0%
YoY
|
$19.00M
90.0%
YoY
|
$19.00M
N/A
|
$20.00M
1900.0%
YoY
|
$15.00M
1400.0%
YoY
|
$10.00M
N/A
|
N/A
|
| Cash From Operating Activities |
$151.0M
135.94%
YoY
|
$128.0M
-60.74%
YoY
|
$167.0M
-1292.86%
YoY
|
$123.0M
44.71%
YoY
|
$64.00M
-73.88%
YoY
|
$326.0M
-1730.0%
YoY
|
-$14.00M
-104.76%
YoY
|
$85.00M
-34.62%
YoY
|
$245.0M
1189.47%
YoY
|
-$20.00M
-111.3%
YoY
|
$294.0M
-15.76%
YoY
|
$130.0M
-61.08%
YoY
|
$19.00M
-94.69%
YoY
|
$177.0M
21.23%
YoY
|
$349.0M
315.48%
YoY
|
$334.0M
292.94%
YoY
|
$358.0M
66.51%
YoY
|
$146.0M
-24.74%
YoY
|
$84.00M
9.09%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$18.00M
-14.29%
YoY
|
$29.00M
-39.58%
YoY
|
$18.00M
-43.75%
YoY
|
$38.00M
26.67%
YoY
|
$21.00M
-27.59%
YoY
|
$48.00M
182.35%
YoY
|
$32.00M
190.91%
YoY
|
$30.00M
11.11%
YoY
|
$29.00M
-12.12%
YoY
|
$17.00M
0.0%
YoY
|
$11.00M
-139.29%
YoY
|
$27.00M
-217.39%
YoY
|
$33.00M
22.22%
YoY
|
$17.00M
-213.33%
YoY
|
-$28.00M
154.55%
YoY
|
-$23.00M
-4.17%
YoY
|
$27.00M
237.5%
YoY
|
-$15.00M
87.5%
YoY
|
-$11.00M
-15.38%
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 |
-$281.0M
-10.51%
YoY
|
-$186.0M
-55.92%
YoY
|
-$238.0M
-477.78%
YoY
|
-$643.0M
-50.92%
YoY
|
-$314.0M
-399.05%
YoY
|
-$422.0M
-18.85%
YoY
|
$63.00M
-108.29%
YoY
|
-$1.310B
115.11%
YoY
|
$105.0M
-136.97%
YoY
|
-$520.0M
-16.8%
YoY
|
-$760.0M
-4.64%
YoY
|
-$609.0M
-62.38%
YoY
|
-$284.0M
-450.62%
YoY
|
-$625.0M
-17.98%
YoY
|
-$797.0M
-417.53%
YoY
|
-$1.619B
-521.61%
YoY
|
$81.00M
153.13%
YoY
|
-$762.0M
-265.65%
YoY
|
$251.0M
2.03%
YoY
|
| Cash From Investing Activities |
-$299.0M
-10.75%
YoY
|
-$215.0M
-54.26%
YoY
|
-$256.0M
-925.81%
YoY
|
-$681.0M
-49.18%
YoY
|
-$335.0M
-540.79%
YoY
|
-$470.0M
-12.48%
YoY
|
$31.00M
-104.02%
YoY
|
-$1.340B
110.69%
YoY
|
$76.00M
-123.97%
YoY
|
-$537.0M
-16.36%
YoY
|
-$771.0M
-6.55%
YoY
|
-$636.0M
-61.27%
YoY
|
-$317.0M
-687.04%
YoY
|
-$642.0M
-17.37%
YoY
|
-$825.0M
-443.75%
YoY
|
-$1.642B
-556.11%
YoY
|
$54.00M
125.0%
YoY
|
-$777.0M
-271.9%
YoY
|
$240.0M
3.0%
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 |
$35.00M
250.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$10.00M
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
N/A
|
N/A
N/A
|
$12.00M
-60.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$30.00M
-16.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$5.000M
-99.01%
YoY
|
N/A
|
N/A
|
N/A
|
$504.0M
4481.82%
YoY
|
N/A
|
N/A
|
N/A
|
$11.00M
-96.41%
YoY
|
N/A
|
N/A
|
N/A
|
$306.0M
48.54%
YoY
|
N/A
|
N/A
|
N/A
|
$206.0M
2842.86%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$309.0M
4.04%
YoY
|
$172.0M
-64.54%
YoY
|
$75.00M
-58.56%
YoY
|
$540.0M
-67.23%
YoY
|
$297.0M
-172.44%
YoY
|
$485.0M
-2.22%
YoY
|
$181.0M
-55.85%
YoY
|
$1.648B
238.4%
YoY
|
-$410.0M
-218.16%
YoY
|
$496.0M
-462.04%
YoY
|
$410.0M
-43.29%
YoY
|
$487.0M
-193.65%
YoY
|
$347.0M
-822.92%
YoY
|
-$137.0M
-1078.57%
YoY
|
$723.0M
-14.13%
YoY
|
-$520.0M
207.69%
YoY
|
-$48.00M
-104.59%
YoY
|
$14.00M
-108.59%
YoY
|
$842.0M
-346.92%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$151.0M
135.94%
YoY
|
$128.0M
-60.74%
YoY
|
$167.0M
-1292.86%
YoY
|
$123.0M
44.71%
YoY
|
$64.00M
-73.88%
YoY
|
$326.0M
-1730.0%
YoY
|
-$14.00M
-104.76%
YoY
|
$85.00M
-34.62%
YoY
|
$245.0M
1189.47%
YoY
|
-$20.00M
-111.3%
YoY
|
$294.0M
-15.76%
YoY
|
$130.0M
-61.08%
YoY
|
$19.00M
-94.69%
YoY
|
$177.0M
21.23%
YoY
|
$349.0M
315.48%
YoY
|
$334.0M
292.94%
YoY
|
$358.0M
66.51%
YoY
|
$146.0M
-24.74%
YoY
|
$84.00M
9.09%
YoY
|
| Cash From Investing Activities |
-$299.0M
-10.75%
YoY
|
-$215.0M
-54.26%
YoY
|
-$256.0M
-925.81%
YoY
|
-$681.0M
-49.18%
YoY
|
-$335.0M
-540.79%
YoY
|
-$470.0M
-12.48%
YoY
|
$31.00M
-104.02%
YoY
|
-$1.340B
110.69%
YoY
|
$76.00M
-123.97%
YoY
|
-$537.0M
-16.36%
YoY
|
-$771.0M
-6.55%
YoY
|
-$636.0M
-61.27%
YoY
|
-$317.0M
-687.04%
YoY
|
-$642.0M
-17.37%
YoY
|
-$825.0M
-443.75%
YoY
|
-$1.642B
-556.11%
YoY
|
$54.00M
125.0%
YoY
|
-$777.0M
-271.9%
YoY
|
$240.0M
3.0%
YoY
|
| Cash From Financing Activities |
$309.0M
4.04%
YoY
|
$172.0M
-64.54%
YoY
|
$75.00M
-58.56%
YoY
|
$540.0M
-67.23%
YoY
|
$297.0M
-172.44%
YoY
|
$485.0M
-2.22%
YoY
|
$181.0M
-55.85%
YoY
|
$1.648B
238.4%
YoY
|
-$410.0M
-218.16%
YoY
|
$496.0M
-462.04%
YoY
|
$410.0M
-43.29%
YoY
|
$487.0M
-193.65%
YoY
|
$347.0M
-822.92%
YoY
|
-$137.0M
-1078.57%
YoY
|
$723.0M
-14.13%
YoY
|
-$520.0M
207.69%
YoY
|
-$48.00M
-104.59%
YoY
|
$14.00M
-108.59%
YoY
|
$842.0M
-346.92%
YoY
|
| Net Change In Cash |
$161.0M
519.23%
YoY
|
$85.00M
-75.07%
YoY
|
-$14.00M
-107.07%
YoY
|
-$18.00M
-104.58%
YoY
|
$26.00M
-129.21%
YoY
|
$341.0M
-659.02%
YoY
|
$198.0M
-395.52%
YoY
|
$393.0M
-2168.42%
YoY
|
-$89.00M
-281.63%
YoY
|
-$61.00M
-89.87%
YoY
|
-$67.00M
-127.13%
YoY
|
-$19.00M
-98.96%
YoY
|
$49.00M
-86.54%
YoY
|
-$602.0M
-2.43%
YoY
|
$247.0M
-78.82%
YoY
|
-$1.828B
-762.32%
YoY
|
$364.0M
-71.67%
YoY
|
-$617.0M
-227.74%
YoY
|
$1.166B
-3861.29%
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 |
$151.0M
135.94%
YoY
|
$128.0M
-60.74%
YoY
|
$167.0M
-1292.86%
YoY
|
$123.0M
44.71%
YoY
|
$64.00M
-73.88%
YoY
|
$326.0M
-1730.0%
YoY
|
-$14.00M
-104.76%
YoY
|
$85.00M
-34.62%
YoY
|
$245.0M
1189.47%
YoY
|
-$20.00M
-111.3%
YoY
|
$294.0M
-15.76%
YoY
|
$130.0M
-61.08%
YoY
|
$19.00M
-94.69%
YoY
|
$177.0M
21.23%
YoY
|
$349.0M
315.48%
YoY
|
$334.0M
292.94%
YoY
|
$358.0M
66.51%
YoY
|
$146.0M
-24.74%
YoY
|
$84.00M
9.09%
YoY
|
| Capital Expenditures |
$18.00M
-14.29%
YoY
|
$29.00M
-39.58%
YoY
|
$18.00M
-43.75%
YoY
|
$38.00M
26.67%
YoY
|
$21.00M
-27.59%
YoY
|
$48.00M
182.35%
YoY
|
$32.00M
190.91%
YoY
|
$30.00M
11.11%
YoY
|
$29.00M
-12.12%
YoY
|
$17.00M
0.0%
YoY
|
$11.00M
-139.29%
YoY
|
$27.00M
-217.39%
YoY
|
$33.00M
22.22%
YoY
|
$17.00M
-213.33%
YoY
|
-$28.00M
154.55%
YoY
|
-$23.00M
-4.17%
YoY
|
$27.00M
237.5%
YoY
|
-$15.00M
87.5%
YoY
|
-$11.00M
-15.38%
YoY
|
| Free Cash Flow |
$133.0M
209.3%
YoY
|
$99.00M
-64.39%
YoY
|
$149.0M
-423.91%
YoY
|
$85.00M
54.55%
YoY
|
$43.00M
-80.09%
YoY
|
$278.0M
-851.35%
YoY
|
-$46.00M
-116.25%
YoY
|
$55.00M
-46.6%
YoY
|
$216.0M
-1642.86%
YoY
|
-$37.00M
-123.13%
YoY
|
$283.0M
-24.93%
YoY
|
$103.0M
-71.15%
YoY
|
-$14.00M
-104.23%
YoY
|
$160.0M
-0.62%
YoY
|
$377.0M
296.84%
YoY
|
$357.0M
227.52%
YoY
|
$331.0M
59.9%
YoY
|
$161.0M
-20.3%
YoY
|
$95.00M
5.56%
YoY
|
Loading...