|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$875.0M
-6.61%
YoY
|
$936.9M
-31.85%
YoY
|
$1.375B
290.35%
YoY
|
$352.2M
45.36%
YoY
|
$242.3M
-148.94%
YoY
|
| Depreciation, Depletion And Amortization |
$116.6M
-13.82%
YoY
|
$135.3M
-21.02%
YoY
|
$171.3M
-11.97%
YoY
|
$194.6M
-2.51%
YoY
|
$199.6M
-1.53%
YoY
|
| Cash From Operating Activities |
$1.599B
24.21%
YoY
|
$1.288B
22.92%
YoY
|
$1.048B
6.93%
YoY
|
$979.7M
18.14%
YoY
|
$829.3M
8.46%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$23.90M
-10.15%
YoY
|
$26.60M
-36.67%
YoY
|
$42.00M
-29.65%
YoY
|
$59.70M
16.83%
YoY
|
$51.10M
-23.16%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$72.50M
-80.28%
YoY
|
$367.7M
-13.42%
YoY
|
| Other Investing Activities |
$1.200M
-114.81%
YoY
|
-$8.100M
189.29%
YoY
|
-$2.800M
366.67%
YoY
|
-$600.0K
-97.63%
YoY
|
-$25.30M
12550.0%
YoY
|
| Cash From Investing Activities |
-$25.10M
-216.74%
YoY
|
$21.50M
-121.0%
YoY
|
-$102.4M
-22.42%
YoY
|
-$132.0M
-79.23%
YoY
|
-$635.6M
31.79%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.602B
136.79%
YoY
|
$676.5M
-46.74%
YoY
|
$1.270B
-1.88%
YoY
|
$1.295B
146.12%
YoY
|
$526.0M
-2.9%
YoY
|
| Debt Paid & Issued, Net |
$24.60M
-99.42%
YoY
|
$4.237B
137.2%
YoY
|
$1.786B
-0.2%
YoY
|
$1.790B
5424.38%
YoY
|
$32.40M
12.89%
YoY
|
| Cash From Financing Activities |
-$1.587B
134.29%
YoY
|
-$677.4M
-46.31%
YoY
|
-$1.262B
-4.9%
YoY
|
-$1.327B
-545.05%
YoY
|
$298.1M
-151.25%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.599B
24.21%
YoY
|
$1.288B
22.92%
YoY
|
$1.048B
6.93%
YoY
|
$979.7M
18.14%
YoY
|
$829.3M
8.46%
YoY
|
| Cash From Investing Activities |
-$25.10M
-216.74%
YoY
|
$21.50M
-121.0%
YoY
|
-$102.4M
-22.42%
YoY
|
-$132.0M
-79.23%
YoY
|
-$635.6M
31.79%
YoY
|
| Cash From Financing Activities |
-$1.587B
134.29%
YoY
|
-$677.4M
-46.31%
YoY
|
-$1.262B
-4.9%
YoY
|
-$1.327B
-545.05%
YoY
|
$298.1M
-151.25%
YoY
|
| Net Change In Cash |
-$8.100M
-101.29%
YoY
|
$630.2M
-299.94%
YoY
|
-$315.2M
-34.57%
YoY
|
-$481.7M
-198.21%
YoY
|
$490.5M
-264.82%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.599B
24.21%
YoY
|
$1.288B
22.92%
YoY
|
$1.048B
6.93%
YoY
|
$979.7M
18.14%
YoY
|
$829.3M
8.46%
YoY
|
| Capital Expenditures |
$23.90M
-10.15%
YoY
|
$26.60M
-36.67%
YoY
|
$42.00M
-29.65%
YoY
|
$59.70M
16.83%
YoY
|
$51.10M
-23.16%
YoY
|
| Free Cash Flow |
$1.576B
24.93%
YoY
|
$1.261B
25.41%
YoY
|
$1.006B
9.3%
YoY
|
$920.0M
18.22%
YoY
|
$778.2M
11.47%
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 |
$214.6M
-2.23%
YoY
|
$245.1M
23.41%
YoY
|
$210.5M
10.5%
YoY
|
$199.9M
36.64%
YoY
|
$219.5M
-45.33%
YoY
|
$198.6M
-82.46%
YoY
|
$190.5M
45.75%
YoY
|
$146.3M
76.48%
YoY
|
$401.5M
748.84%
YoY
|
$1.132B
1109.51%
YoY
|
$130.7M
30.96%
YoY
|
$82.90M
-8.3%
YoY
|
$47.30M
-30.85%
YoY
|
$93.60M
7.34%
YoY
|
$99.80M
2.36%
YoY
|
$90.40M
93.16%
YoY
|
$68.40M
533.33%
YoY
|
$87.20M
23.69%
YoY
|
$97.50M
50.7%
YoY
|
| Depreciation, Depletion And Amortization |
$24.20M
-21.43%
YoY
|
$26.80M
-16.77%
YoY
|
$28.40M
-13.41%
YoY
|
$30.60M
-7.55%
YoY
|
$30.80M
-17.2%
YoY
|
$32.20M
-16.8%
YoY
|
$32.80M
-19.21%
YoY
|
$33.10M
-23.91%
YoY
|
$37.20M
-23.3%
YoY
|
$38.70M
-21.82%
YoY
|
$40.60M
-16.29%
YoY
|
$43.50M
-10.12%
YoY
|
$48.50M
0.62%
YoY
|
$49.50M
-0.8%
YoY
|
$48.50M
-4.34%
YoY
|
$48.40M
-3.2%
YoY
|
$48.20M
-1.63%
YoY
|
$49.90M
-2.92%
YoY
|
$50.70M
0.0%
YoY
|
| Cash From Operating Activities |
$471.5M
16.51%
YoY
|
$370.6M
8.84%
YoY
|
$444.2M
25.06%
YoY
|
$379.9M
28.87%
YoY
|
$404.7M
36.17%
YoY
|
$340.5M
14.38%
YoY
|
$355.2M
26.14%
YoY
|
$294.8M
45.08%
YoY
|
$297.2M
9.95%
YoY
|
$297.7M
43.12%
YoY
|
$281.6M
4.33%
YoY
|
$203.2M
-19.01%
YoY
|
$270.3M
7.73%
YoY
|
$208.0M
20.79%
YoY
|
$269.9M
19.21%
YoY
|
$250.9M
19.82%
YoY
|
$250.9M
13.38%
YoY
|
$172.2M
3.8%
YoY
|
$226.4M
14.75%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$4.600M
27.78%
YoY
|
$6.900M
-52.08%
YoY
|
$9.300M
86.0%
YoY
|
$4.100M
46.43%
YoY
|
$3.600M
-18.18%
YoY
|
$14.40M
260.0%
YoY
|
$5.000M
-46.81%
YoY
|
$2.800M
-93.2%
YoY
|
$4.400M
-80.7%
YoY
|
$4.000M
-76.61%
YoY
|
$9.400M
-173.44%
YoY
|
$41.20M
-330.17%
YoY
|
$22.80M
85.37%
YoY
|
$17.10M
-196.61%
YoY
|
-$12.80M
-93.74%
YoY
|
-$17.90M
-18.26%
YoY
|
$12.30M
36.67%
YoY
|
-$17.70M
-58.25%
YoY
|
-$204.6M
2335.71%
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
|
| Other Investing Activities |
N/A
|
$1.000M
N/A
|
$100.0K
N/A
|
$2.300M
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$48.10M
N/A
|
-$37.00M
-6266.67%
YoY
|
$0.00
-100.0%
YoY
|
$12.00M
-12100.0%
YoY
|
$0.00
-100.0%
YoY
|
$600.0K
-101.26%
YoY
|
-$72.20M
1144.83%
YoY
|
-$100.0K
-99.68%
YoY
|
$200.0K
-120.0%
YoY
|
-$47.60M
1090.0%
YoY
|
-$5.800M
-97.49%
YoY
|
| Cash From Investing Activities |
-$4.600M
27.78%
YoY
|
-$5.900M
-59.03%
YoY
|
-$9.200M
84.0%
YoY
|
-$1.800M
-35.71%
YoY
|
-$3.600M
-108.24%
YoY
|
-$14.40M
-64.88%
YoY
|
-$5.000M
-46.81%
YoY
|
-$2.800M
-90.41%
YoY
|
$43.70M
-291.67%
YoY
|
-$41.00M
148.48%
YoY
|
-$9.400M
-88.94%
YoY
|
-$29.20M
62.22%
YoY
|
-$22.80M
82.4%
YoY
|
-$16.50M
-74.73%
YoY
|
-$85.00M
-59.6%
YoY
|
-$18.00M
-66.29%
YoY
|
-$12.50M
-95.92%
YoY
|
-$65.30M
40.73%
YoY
|
-$210.4M
-12.08%
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 |
$280.5M
-63.45%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$767.4M
498.13%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$128.3M
7.18%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$472.3M
N/A
|
$119.7M
-84.04%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$750.1M
316.49%
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
|
$6.300M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$6.300M
-22.22%
YoY
|
N/A
|
N/A
|
N/A
|
$8.100M
0.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$285.2M
-63.07%
YoY
|
-$207.7M
13746.67%
YoY
|
-$597.7M
1912.46%
YoY
|
-$9.500M
-98.14%
YoY
|
-$772.2M
472.0%
YoY
|
-$1.500M
-98.83%
YoY
|
-$29.70M
-94.34%
YoY
|
-$511.2M
5.6%
YoY
|
-$135.0M
8.7%
YoY
|
-$128.4M
-47.74%
YoY
|
-$525.0M
312.41%
YoY
|
-$484.1M
138.36%
YoY
|
-$124.2M
-83.45%
YoY
|
-$245.7M
-4410.53%
YoY
|
-$127.3M
-48.5%
YoY
|
-$203.1M
174.09%
YoY
|
-$750.6M
-222.31%
YoY
|
$5.700M
-74.55%
YoY
|
-$247.2M
124.52%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$471.5M
16.51%
YoY
|
$370.6M
8.84%
YoY
|
$444.2M
25.06%
YoY
|
$379.9M
28.87%
YoY
|
$404.7M
36.17%
YoY
|
$340.5M
14.38%
YoY
|
$355.2M
26.14%
YoY
|
$294.8M
45.08%
YoY
|
$297.2M
9.95%
YoY
|
$297.7M
43.12%
YoY
|
$281.6M
4.33%
YoY
|
$203.2M
-19.01%
YoY
|
$270.3M
7.73%
YoY
|
$208.0M
20.79%
YoY
|
$269.9M
19.21%
YoY
|
$250.9M
19.82%
YoY
|
$250.9M
13.38%
YoY
|
$172.2M
3.8%
YoY
|
$226.4M
14.75%
YoY
|
| Cash From Investing Activities |
-$4.600M
27.78%
YoY
|
-$5.900M
-59.03%
YoY
|
-$9.200M
84.0%
YoY
|
-$1.800M
-35.71%
YoY
|
-$3.600M
-108.24%
YoY
|
-$14.40M
-64.88%
YoY
|
-$5.000M
-46.81%
YoY
|
-$2.800M
-90.41%
YoY
|
$43.70M
-291.67%
YoY
|
-$41.00M
148.48%
YoY
|
-$9.400M
-88.94%
YoY
|
-$29.20M
62.22%
YoY
|
-$22.80M
82.4%
YoY
|
-$16.50M
-74.73%
YoY
|
-$85.00M
-59.6%
YoY
|
-$18.00M
-66.29%
YoY
|
-$12.50M
-95.92%
YoY
|
-$65.30M
40.73%
YoY
|
-$210.4M
-12.08%
YoY
|
| Cash From Financing Activities |
-$285.2M
-63.07%
YoY
|
-$207.7M
13746.67%
YoY
|
-$597.7M
1912.46%
YoY
|
-$9.500M
-98.14%
YoY
|
-$772.2M
472.0%
YoY
|
-$1.500M
-98.83%
YoY
|
-$29.70M
-94.34%
YoY
|
-$511.2M
5.6%
YoY
|
-$135.0M
8.7%
YoY
|
-$128.4M
-47.74%
YoY
|
-$525.0M
312.41%
YoY
|
-$484.1M
138.36%
YoY
|
-$124.2M
-83.45%
YoY
|
-$245.7M
-4410.53%
YoY
|
-$127.3M
-48.5%
YoY
|
-$203.1M
174.09%
YoY
|
-$750.6M
-222.31%
YoY
|
$5.700M
-74.55%
YoY
|
-$247.2M
124.52%
YoY
|
| Net Change In Cash |
$180.8M
-148.92%
YoY
|
$157.0M
-51.63%
YoY
|
-$162.7M
-150.76%
YoY
|
$368.6M
-268.16%
YoY
|
-$369.6M
-280.12%
YoY
|
$324.6M
153.0%
YoY
|
$320.5M
-226.78%
YoY
|
-$219.2M
-29.31%
YoY
|
$205.2M
73.31%
YoY
|
$128.3M
-336.72%
YoY
|
-$252.8M
-538.89%
YoY
|
-$310.1M
-1140.6%
YoY
|
$118.4M
-123.08%
YoY
|
-$54.20M
-148.13%
YoY
|
$57.60M
-124.91%
YoY
|
$29.80M
-63.61%
YoY
|
-$513.0M
-197.18%
YoY
|
$112.6M
-20.65%
YoY
|
-$231.2M
52.01%
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 |
$471.5M
16.51%
YoY
|
$370.6M
8.84%
YoY
|
$444.2M
25.06%
YoY
|
$379.9M
28.87%
YoY
|
$404.7M
36.17%
YoY
|
$340.5M
14.38%
YoY
|
$355.2M
26.14%
YoY
|
$294.8M
45.08%
YoY
|
$297.2M
9.95%
YoY
|
$297.7M
43.12%
YoY
|
$281.6M
4.33%
YoY
|
$203.2M
-19.01%
YoY
|
$270.3M
7.73%
YoY
|
$208.0M
20.79%
YoY
|
$269.9M
19.21%
YoY
|
$250.9M
19.82%
YoY
|
$250.9M
13.38%
YoY
|
$172.2M
3.8%
YoY
|
$226.4M
14.75%
YoY
|
| Capital Expenditures |
$4.600M
27.78%
YoY
|
$6.900M
-52.08%
YoY
|
$9.300M
86.0%
YoY
|
$4.100M
46.43%
YoY
|
$3.600M
-18.18%
YoY
|
$14.40M
260.0%
YoY
|
$5.000M
-46.81%
YoY
|
$2.800M
-93.2%
YoY
|
$4.400M
-80.7%
YoY
|
$4.000M
-76.61%
YoY
|
$9.400M
-173.44%
YoY
|
$41.20M
-330.17%
YoY
|
$22.80M
85.37%
YoY
|
$17.10M
-196.61%
YoY
|
-$12.80M
-93.74%
YoY
|
-$17.90M
-18.26%
YoY
|
$12.30M
36.67%
YoY
|
-$17.70M
-58.25%
YoY
|
-$204.6M
2335.71%
YoY
|
| Free Cash Flow |
$466.9M
16.4%
YoY
|
$363.7M
11.53%
YoY
|
$434.9M
24.19%
YoY
|
$375.8M
28.7%
YoY
|
$401.1M
36.99%
YoY
|
$326.1M
11.03%
YoY
|
$350.2M
28.66%
YoY
|
$292.0M
80.25%
YoY
|
$292.8M
18.3%
YoY
|
$293.7M
53.85%
YoY
|
$272.2M
-3.71%
YoY
|
$162.0M
-39.73%
YoY
|
$247.5M
3.73%
YoY
|
$190.9M
0.53%
YoY
|
$282.7M
-34.41%
YoY
|
$268.8M
16.21%
YoY
|
$238.6M
12.39%
YoY
|
$189.9M
-8.83%
YoY
|
$431.0M
109.53%
YoY
|
Loading...