|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$223.0M
-25.42%
YoY
|
$299.0M
293.42%
YoY
|
$76.00M
-87.52%
YoY
|
$609.0M
-32.63%
YoY
|
$904.0M
407.87%
YoY
|
| Depreciation, Depletion And Amortization |
$231.0M
-7.23%
YoY
|
$249.0M
-5.68%
YoY
|
$264.0M
-5.04%
YoY
|
$278.0M
-186.07%
YoY
|
-$323.0M
-165.65%
YoY
|
| Cash From Operating Activities |
$327.0M
271.59%
YoY
|
$88.00M
-85.26%
YoY
|
$597.0M
-43.09%
YoY
|
$1.049B
140.05%
YoY
|
$437.0M
-77.7%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$518.0M
825.0%
YoY
|
$56.00M
1.82%
YoY
|
$55.00M
-92.5%
YoY
|
$733.0M
-18.19%
YoY
|
$896.0M
-177.71%
YoY
|
| Cash From Investing Activities |
$518.0M
-39.84%
YoY
|
$861.0M
-31.72%
YoY
|
$1.261B
72.03%
YoY
|
$733.0M
-18.19%
YoY
|
$896.0M
-177.71%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$189.0M
-36.15%
YoY
|
$296.0M
362.5%
YoY
|
$64.00M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
N/A
|
$824.0M
2475.0%
YoY
|
$32.00M
-89.23%
YoY
|
$297.0M
-80.73%
YoY
|
$1.541B
214.49%
YoY
|
| Cash From Financing Activities |
-$857.0M
-23.14%
YoY
|
-$1.115B
-22.73%
YoY
|
-$1.443B
-7.14%
YoY
|
-$1.554B
-35.76%
YoY
|
-$2.419B
60.52%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$327.0M
271.59%
YoY
|
$88.00M
-85.26%
YoY
|
$597.0M
-43.09%
YoY
|
$1.049B
140.05%
YoY
|
$437.0M
-77.7%
YoY
|
| Cash From Investing Activities |
$518.0M
-39.84%
YoY
|
$861.0M
-31.72%
YoY
|
$1.261B
72.03%
YoY
|
$733.0M
-18.19%
YoY
|
$896.0M
-177.71%
YoY
|
| Cash From Financing Activities |
-$857.0M
-23.14%
YoY
|
-$1.115B
-22.73%
YoY
|
-$1.443B
-7.14%
YoY
|
-$1.554B
-35.76%
YoY
|
-$2.419B
60.52%
YoY
|
| Net Change In Cash |
-$12.00M
-92.81%
YoY
|
-$167.0M
-140.14%
YoY
|
$416.0M
82.46%
YoY
|
$228.0M
-120.99%
YoY
|
-$1.086B
55.14%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$327.0M
271.59%
YoY
|
$88.00M
-85.26%
YoY
|
$597.0M
-43.09%
YoY
|
$1.049B
140.05%
YoY
|
$437.0M
-77.7%
YoY
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Free Cash Flow |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|
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 |
$47.00M
-12.96%
YoY
|
$2.000M
-300.0%
YoY
|
$116.0M
36.47%
YoY
|
$51.00M
-32.89%
YoY
|
$54.00M
-61.15%
YoY
|
-$1.000M
-99.53%
YoY
|
$85.00M
193.1%
YoY
|
$76.00M
-44.53%
YoY
|
$139.0M
124.19%
YoY
|
-$212.0M
-221.14%
YoY
|
$29.00M
-72.12%
YoY
|
$137.0M
-24.31%
YoY
|
$62.00M
-58.39%
YoY
|
$175.0M
7.36%
YoY
|
$104.0M
-66.88%
YoY
|
$181.0M
-24.58%
YoY
|
$149.0M
-20.32%
YoY
|
$163.0M
-38.72%
YoY
|
$314.0M
-27.98%
YoY
|
| Depreciation, Depletion And Amortization |
$55.00M
-8.33%
YoY
|
$57.00M
-8.06%
YoY
|
$57.00M
-8.06%
YoY
|
$57.00M
-5.0%
YoY
|
$60.00M
-222.45%
YoY
|
$62.00M
-76.52%
YoY
|
$62.00M
N/A
|
$60.00M
N/A
|
-$49.00M
N/A
|
$264.0M
-210.92%
YoY
|
N/A
|
N/A
|
N/A
|
-$238.0M
-59.8%
YoY
|
$79.00M
-25.47%
YoY
|
$84.00M
-2.33%
YoY
|
$92.00M
19.48%
YoY
|
-$592.0M
-425.27%
YoY
|
$106.0M
4.95%
YoY
|
| Cash From Operating Activities |
$91.00M
167.65%
YoY
|
$200.0M
640.74%
YoY
|
$87.00M
-45.96%
YoY
|
$6.000M
-14.29%
YoY
|
$34.00M
-131.78%
YoY
|
$27.00M
-81.63%
YoY
|
$161.0M
-8.0%
YoY
|
$7.000M
-97.29%
YoY
|
-$107.0M
-729.41%
YoY
|
$147.0M
-63.61%
YoY
|
$175.0M
-43.18%
YoY
|
$258.0M
-39.86%
YoY
|
$17.00M
-118.48%
YoY
|
$404.0M
174.83%
YoY
|
$308.0M
404.92%
YoY
|
$429.0M
-9.87%
YoY
|
-$92.00M
-62.75%
YoY
|
$147.0M
-71.06%
YoY
|
$61.00M
-60.13%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
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
|
| 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 |
$12.00M
71.43%
YoY
|
$50.00M
-77.27%
YoY
|
$308.0M
28.33%
YoY
|
$174.0M
-32.56%
YoY
|
$7.000M
-58.82%
YoY
|
$220.0M
-36.78%
YoY
|
$240.0M
-6100.0%
YoY
|
$258.0M
-53.35%
YoY
|
$17.00M
-95.33%
YoY
|
$348.0M
23.84%
YoY
|
-$4.000M
-95.18%
YoY
|
$553.0M
39.29%
YoY
|
$364.0M
163.77%
YoY
|
$281.0M
-34.19%
YoY
|
-$83.00M
15.28%
YoY
|
$397.0M
92.72%
YoY
|
$138.0M
-58.81%
YoY
|
$427.0M
238.89%
YoY
|
-$72.00M
-81.63%
YoY
|
| Cash From Investing Activities |
-$5.000M
-64.29%
YoY
|
$50.00M
-77.27%
YoY
|
$308.0M
28.33%
YoY
|
$174.0M
-32.56%
YoY
|
-$14.00M
-109.79%
YoY
|
$220.0M
-36.78%
YoY
|
$240.0M
-6100.0%
YoY
|
$258.0M
-53.35%
YoY
|
$143.0M
-60.71%
YoY
|
$348.0M
23.84%
YoY
|
-$4.000M
-95.18%
YoY
|
$553.0M
39.29%
YoY
|
$364.0M
163.77%
YoY
|
$281.0M
-34.19%
YoY
|
-$83.00M
15.28%
YoY
|
$397.0M
92.72%
YoY
|
$138.0M
-58.81%
YoY
|
$427.0M
238.89%
YoY
|
-$72.00M
-81.63%
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 |
$67.00M
48.89%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$45.00M
-28.57%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$63.00M
75.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$36.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
$15.00M
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$5.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$6.000M
-45.45%
YoY
|
N/A
|
N/A
|
N/A
|
$11.00M
-86.59%
YoY
|
N/A
|
N/A
|
N/A
|
$82.00M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$2.000M
-98.87%
YoY
|
-$250.0M
-1.96%
YoY
|
-$156.0M
-43.48%
YoY
|
-$274.0M
-3.86%
YoY
|
-$177.0M
-40.8%
YoY
|
-$255.0M
-6.59%
YoY
|
-$276.0M
-21.59%
YoY
|
-$285.0M
-26.92%
YoY
|
-$299.0M
-30.14%
YoY
|
-$273.0M
-38.93%
YoY
|
-$352.0M
-9.28%
YoY
|
-$390.0M
-0.76%
YoY
|
-$428.0M
31.29%
YoY
|
-$447.0M
-52.5%
YoY
|
-$388.0M
46.42%
YoY
|
-$393.0M
-9.24%
YoY
|
-$326.0M
-58.21%
YoY
|
-$941.0M
21.73%
YoY
|
-$265.0M
-164.63%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$91.00M
167.65%
YoY
|
$200.0M
640.74%
YoY
|
$87.00M
-45.96%
YoY
|
$6.000M
-14.29%
YoY
|
$34.00M
-131.78%
YoY
|
$27.00M
-81.63%
YoY
|
$161.0M
-8.0%
YoY
|
$7.000M
-97.29%
YoY
|
-$107.0M
-729.41%
YoY
|
$147.0M
-63.61%
YoY
|
$175.0M
-43.18%
YoY
|
$258.0M
-39.86%
YoY
|
$17.00M
-118.48%
YoY
|
$404.0M
174.83%
YoY
|
$308.0M
404.92%
YoY
|
$429.0M
-9.87%
YoY
|
-$92.00M
-62.75%
YoY
|
$147.0M
-71.06%
YoY
|
$61.00M
-60.13%
YoY
|
| Cash From Investing Activities |
-$5.000M
-64.29%
YoY
|
$50.00M
-77.27%
YoY
|
$308.0M
28.33%
YoY
|
$174.0M
-32.56%
YoY
|
-$14.00M
-109.79%
YoY
|
$220.0M
-36.78%
YoY
|
$240.0M
-6100.0%
YoY
|
$258.0M
-53.35%
YoY
|
$143.0M
-60.71%
YoY
|
$348.0M
23.84%
YoY
|
-$4.000M
-95.18%
YoY
|
$553.0M
39.29%
YoY
|
$364.0M
163.77%
YoY
|
$281.0M
-34.19%
YoY
|
-$83.00M
15.28%
YoY
|
$397.0M
92.72%
YoY
|
$138.0M
-58.81%
YoY
|
$427.0M
238.89%
YoY
|
-$72.00M
-81.63%
YoY
|
| Cash From Financing Activities |
-$2.000M
-98.87%
YoY
|
-$250.0M
-1.96%
YoY
|
-$156.0M
-43.48%
YoY
|
-$274.0M
-3.86%
YoY
|
-$177.0M
-40.8%
YoY
|
-$255.0M
-6.59%
YoY
|
-$276.0M
-21.59%
YoY
|
-$285.0M
-26.92%
YoY
|
-$299.0M
-30.14%
YoY
|
-$273.0M
-38.93%
YoY
|
-$352.0M
-9.28%
YoY
|
-$390.0M
-0.76%
YoY
|
-$428.0M
31.29%
YoY
|
-$447.0M
-52.5%
YoY
|
-$388.0M
46.42%
YoY
|
-$393.0M
-9.24%
YoY
|
-$326.0M
-58.21%
YoY
|
-$941.0M
21.73%
YoY
|
-$265.0M
-164.63%
YoY
|
| Net Change In Cash |
$84.00M
-153.5%
YoY
|
$0.00
-100.0%
YoY
|
$239.0M
91.2%
YoY
|
-$94.00M
370.0%
YoY
|
-$157.0M
-40.3%
YoY
|
-$8.000M
-103.6%
YoY
|
$125.0M
-169.06%
YoY
|
-$20.00M
-104.75%
YoY
|
-$263.0M
459.57%
YoY
|
$222.0M
-6.72%
YoY
|
-$181.0M
11.04%
YoY
|
$421.0M
-2.77%
YoY
|
-$47.00M
-83.21%
YoY
|
$238.0M
-164.85%
YoY
|
-$163.0M
-40.94%
YoY
|
$433.0M
73.9%
YoY
|
-$280.0M
-59.54%
YoY
|
-$367.0M
164.03%
YoY
|
-$276.0M
-261.4%
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 |
$91.00M
167.65%
YoY
|
$200.0M
640.74%
YoY
|
$87.00M
-45.96%
YoY
|
$6.000M
-14.29%
YoY
|
$34.00M
-131.78%
YoY
|
$27.00M
-81.63%
YoY
|
$161.0M
-8.0%
YoY
|
$7.000M
-97.29%
YoY
|
-$107.0M
-729.41%
YoY
|
$147.0M
-63.61%
YoY
|
$175.0M
-43.18%
YoY
|
$258.0M
-39.86%
YoY
|
$17.00M
-118.48%
YoY
|
$404.0M
174.83%
YoY
|
$308.0M
404.92%
YoY
|
$429.0M
-9.87%
YoY
|
-$92.00M
-62.75%
YoY
|
$147.0M
-71.06%
YoY
|
$61.00M
-60.13%
YoY
|
| Capital Expenditures |
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
|
| 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
|
Loading...