|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$276.0M
-17.86%
YoY
|
$336.0M
106.13%
YoY
|
$163.0M
-95.56%
YoY
|
$3.675B
842.31%
YoY
|
$390.0M
-168.54%
YoY
|
| Depreciation, Depletion And Amortization |
$406.0M
12.47%
YoY
|
$361.0M
-5.99%
YoY
|
$384.0M
-8.57%
YoY
|
$420.0M
5.53%
YoY
|
$398.0M
-11.36%
YoY
|
| Cash From Operating Activities |
$794.0M
25.63%
YoY
|
$632.0M
7.12%
YoY
|
$590.0M
-254.86%
YoY
|
-$381.0M
-155.62%
YoY
|
$685.0M
45.44%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
N/A
|
$294.0M
21.49%
YoY
|
$242.0M
12.04%
YoY
|
$216.0M
-226.32%
YoY
|
-$171.0M
-10.0%
YoY
|
| Acquisitions |
$861.0M
17120.0%
YoY
|
$5.000M
25.0%
YoY
|
$4.000M
-97.06%
YoY
|
$136.0M
-26.88%
YoY
|
$186.0M
1330.77%
YoY
|
| Other Investing Activities |
N/A
|
$36.00M
-500.0%
YoY
|
-$9.000M
-100.14%
YoY
|
$6.332B
-2436.53%
YoY
|
-$271.0M
-1694.12%
YoY
|
| Cash From Investing Activities |
-$1.171B
353.88%
YoY
|
-$258.0M
2.79%
YoY
|
-$251.0M
-104.1%
YoY
|
$6.116B
-1483.71%
YoY
|
-$442.0M
155.49%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$880.0M
90.48%
YoY
|
$462.0M
171.76%
YoY
|
$170.0M
-58.02%
YoY
|
$405.0M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$321.0M
-155.63%
YoY
|
-$577.0M
-26.78%
YoY
|
-$788.0M
-85.58%
YoY
|
-$5.463B
704.57%
YoY
|
-$679.0M
-246.65%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$794.0M
25.63%
YoY
|
$632.0M
7.12%
YoY
|
$590.0M
-254.86%
YoY
|
-$381.0M
-155.62%
YoY
|
$685.0M
45.44%
YoY
|
| Cash From Investing Activities |
-$1.171B
353.88%
YoY
|
-$258.0M
2.79%
YoY
|
-$251.0M
-104.1%
YoY
|
$6.116B
-1483.71%
YoY
|
-$442.0M
155.49%
YoY
|
| Cash From Financing Activities |
$321.0M
-155.63%
YoY
|
-$577.0M
-26.78%
YoY
|
-$788.0M
-85.58%
YoY
|
-$5.463B
704.57%
YoY
|
-$679.0M
-246.65%
YoY
|
| Net Change In Cash |
-$46.00M
-77.99%
YoY
|
-$209.0M
-53.14%
YoY
|
-$446.0M
-267.67%
YoY
|
$266.0M
-160.18%
YoY
|
-$442.0M
-157.55%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$794.0M
25.63%
YoY
|
$632.0M
7.12%
YoY
|
$590.0M
-254.86%
YoY
|
-$381.0M
-155.62%
YoY
|
$685.0M
45.44%
YoY
|
| Capital Expenditures |
N/A
|
$294.0M
21.49%
YoY
|
$242.0M
12.04%
YoY
|
$216.0M
-226.32%
YoY
|
-$171.0M
-10.0%
YoY
|
| Free Cash Flow |
N/A
|
$338.0M
-2.87%
YoY
|
$348.0M
-158.29%
YoY
|
-$597.0M
-169.74%
YoY
|
$856.0M
29.5%
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 |
$52.00M
-36.59%
YoY
|
N/A
|
$114.0M
78.13%
YoY
|
$95.00M
15.85%
YoY
|
$82.00M
0.0%
YoY
|
$108.0M
61.19%
YoY
|
$64.00M
-14.67%
YoY
|
$82.00M
-8300.0%
YoY
|
$82.00M
272.73%
YoY
|
$67.00M
123.33%
YoY
|
$75.00M
-77.13%
YoY
|
-$1.000M
-100.03%
YoY
|
$22.00M
-15.38%
YoY
|
$30.00M
-68.42%
YoY
|
$328.0M
80.22%
YoY
|
$3.291B
2919.27%
YoY
|
$26.00M
-273.33%
YoY
|
$95.00M
-205.56%
YoY
|
$182.0M
-255.56%
YoY
|
| Depreciation, Depletion And Amortization |
$108.0M
18.68%
YoY
|
N/A
|
$108.0M
20.0%
YoY
|
$99.00M
13.79%
YoY
|
$91.00M
5.81%
YoY
|
$97.00M
18.29%
YoY
|
$90.00M
0.0%
YoY
|
$87.00M
-19.44%
YoY
|
$86.00M
-14.85%
YoY
|
$82.00M
-20.39%
YoY
|
$90.00M
-11.76%
YoY
|
$108.0M
0.93%
YoY
|
$101.0M
-6.48%
YoY
|
$103.0M
-74.12%
YoY
|
$102.0M
6.25%
YoY
|
$107.0M
-13.01%
YoY
|
$108.0M
11.34%
YoY
|
$398.0M
252.21%
YoY
|
$96.00M
-13.51%
YoY
|
| Cash From Operating Activities |
$139.0M
-24.86%
YoY
|
N/A
|
$184.0M
55.93%
YoY
|
$106.0M
-24.82%
YoY
|
$185.0M
8.19%
YoY
|
$202.0M
20.96%
YoY
|
$118.0M
-42.16%
YoY
|
$141.0M
314.71%
YoY
|
$171.0M
-7.57%
YoY
|
$167.0M
-291.95%
YoY
|
$204.0M
-158.12%
YoY
|
$34.00M
-191.89%
YoY
|
$185.0M
96.81%
YoY
|
-$87.00M
-138.5%
YoY
|
-$351.0M
-287.7%
YoY
|
-$37.00M
-124.83%
YoY
|
$94.00M
-23.58%
YoY
|
$226.0M
42.14%
YoY
|
$187.0M
33.57%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
N/A
|
$79.00M
11.27%
YoY
|
$78.00M
-10.34%
YoY
|
$61.00M
-7.58%
YoY
|
$70.00M
16.67%
YoY
|
$71.00M
1.43%
YoY
|
$87.00M
47.46%
YoY
|
$66.00M
24.53%
YoY
|
$60.00M
3.45%
YoY
|
$70.00M
-220.69%
YoY
|
$59.00M
-203.51%
YoY
|
$53.00M
-223.26%
YoY
|
$58.00M
-209.43%
YoY
|
-$58.00M
286.67%
YoY
|
-$57.00M
7.55%
YoY
|
-$43.00M
-14.0%
YoY
|
-$53.00M
-210.42%
YoY
|
-$15.00M
-130.0%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$108.0M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
N/A
|
$0.00
N/A
|
-$860.0M
N/A
|
$1.000M
-80.0%
YoY
|
$41.00M
-4200.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$5.000M
400.0%
YoY
|
-$1.000M
-103.33%
YoY
|
-$2.000M
-100.27%
YoY
|
-$2.000M
-100.04%
YoY
|
$1.000M
-100.75%
YoY
|
$30.00M
-116.39%
YoY
|
$743.0M
-898.92%
YoY
|
$5.692B
35475.0%
YoY
|
-$133.0M
1109.09%
YoY
|
-$183.0M
-2133.33%
YoY
|
-$93.00M
N/A
|
| Cash From Investing Activities |
-$73.00M
17.74%
YoY
|
N/A
|
-$79.00M
11.27%
YoY
|
-$938.0M
978.16%
YoY
|
-$62.00M
-12.68%
YoY
|
-$29.00M
-52.46%
YoY
|
-$71.00M
-1.39%
YoY
|
-$87.00M
42.62%
YoY
|
-$71.00M
24.56%
YoY
|
-$61.00M
117.86%
YoY
|
-$72.00M
-110.51%
YoY
|
-$61.00M
-101.08%
YoY
|
-$57.00M
-67.61%
YoY
|
-$28.00M
-88.14%
YoY
|
$685.0M
-734.26%
YoY
|
$5.635B
-15329.73%
YoY
|
-$176.0M
188.52%
YoY
|
-$236.0M
505.13%
YoY
|
-$108.0M
116.0%
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 |
$22.00M
-86.75%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$166.0M
564.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$25.00M
-10.71%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$28.00M
-45.1%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$51.00M
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 |
-$79.00M
-53.8%
YoY
|
N/A
|
-$48.00M
-26.15%
YoY
|
$831.0M
-549.19%
YoY
|
-$171.0M
163.08%
YoY
|
-$262.0M
-51.21%
YoY
|
-$65.00M
-55.48%
YoY
|
-$185.0M
362.5%
YoY
|
-$65.00M
0.0%
YoY
|
-$537.0M
114.8%
YoY
|
-$146.0M
508.33%
YoY
|
-$40.00M
-99.24%
YoY
|
-$65.00M
-225.0%
YoY
|
-$250.0M
33.69%
YoY
|
-$24.00M
-85.71%
YoY
|
-$5.241B
2732.97%
YoY
|
$52.00M
-137.41%
YoY
|
-$187.0M
50.81%
YoY
|
-$168.0M
-190.81%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$139.0M
-24.86%
YoY
|
N/A
|
$184.0M
55.93%
YoY
|
$106.0M
-24.82%
YoY
|
$185.0M
8.19%
YoY
|
$202.0M
20.96%
YoY
|
$118.0M
-42.16%
YoY
|
$141.0M
314.71%
YoY
|
$171.0M
-7.57%
YoY
|
$167.0M
-291.95%
YoY
|
$204.0M
-158.12%
YoY
|
$34.00M
-191.89%
YoY
|
$185.0M
96.81%
YoY
|
-$87.00M
-138.5%
YoY
|
-$351.0M
-287.7%
YoY
|
-$37.00M
-124.83%
YoY
|
$94.00M
-23.58%
YoY
|
$226.0M
42.14%
YoY
|
$187.0M
33.57%
YoY
|
| Cash From Investing Activities |
-$73.00M
17.74%
YoY
|
N/A
|
-$79.00M
11.27%
YoY
|
-$938.0M
978.16%
YoY
|
-$62.00M
-12.68%
YoY
|
-$29.00M
-52.46%
YoY
|
-$71.00M
-1.39%
YoY
|
-$87.00M
42.62%
YoY
|
-$71.00M
24.56%
YoY
|
-$61.00M
117.86%
YoY
|
-$72.00M
-110.51%
YoY
|
-$61.00M
-101.08%
YoY
|
-$57.00M
-67.61%
YoY
|
-$28.00M
-88.14%
YoY
|
$685.0M
-734.26%
YoY
|
$5.635B
-15329.73%
YoY
|
-$176.0M
188.52%
YoY
|
-$236.0M
505.13%
YoY
|
-$108.0M
116.0%
YoY
|
| Cash From Financing Activities |
-$79.00M
-53.8%
YoY
|
N/A
|
-$48.00M
-26.15%
YoY
|
$831.0M
-549.19%
YoY
|
-$171.0M
163.08%
YoY
|
-$262.0M
-51.21%
YoY
|
-$65.00M
-55.48%
YoY
|
-$185.0M
362.5%
YoY
|
-$65.00M
0.0%
YoY
|
-$537.0M
114.8%
YoY
|
-$146.0M
508.33%
YoY
|
-$40.00M
-99.24%
YoY
|
-$65.00M
-225.0%
YoY
|
-$250.0M
33.69%
YoY
|
-$24.00M
-85.71%
YoY
|
-$5.241B
2732.97%
YoY
|
$52.00M
-137.41%
YoY
|
-$187.0M
50.81%
YoY
|
-$168.0M
-190.81%
YoY
|
| Net Change In Cash |
-$13.00M
-71.11%
YoY
|
N/A
|
$57.00M
-416.67%
YoY
|
-$1.000M
-99.24%
YoY
|
-$45.00M
-240.63%
YoY
|
-$89.00M
-79.35%
YoY
|
-$18.00M
28.57%
YoY
|
-$131.0M
95.52%
YoY
|
$32.00M
-49.21%
YoY
|
-$431.0M
18.08%
YoY
|
-$14.00M
-104.52%
YoY
|
-$67.00M
-118.77%
YoY
|
$63.00M
-303.23%
YoY
|
-$365.0M
85.28%
YoY
|
$310.0M
-448.31%
YoY
|
$357.0M
-589.04%
YoY
|
-$31.00M
-60.26%
YoY
|
-$197.0M
4825.0%
YoY
|
-$89.00M
-132.36%
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 |
$139.0M
-24.86%
YoY
|
N/A
|
$184.0M
55.93%
YoY
|
$106.0M
-24.82%
YoY
|
$185.0M
8.19%
YoY
|
$202.0M
20.96%
YoY
|
$118.0M
-42.16%
YoY
|
$141.0M
314.71%
YoY
|
$171.0M
-7.57%
YoY
|
$167.0M
-291.95%
YoY
|
$204.0M
-158.12%
YoY
|
$34.00M
-191.89%
YoY
|
$185.0M
96.81%
YoY
|
-$87.00M
-138.5%
YoY
|
-$351.0M
-287.7%
YoY
|
-$37.00M
-124.83%
YoY
|
$94.00M
-23.58%
YoY
|
$226.0M
42.14%
YoY
|
$187.0M
33.57%
YoY
|
| Capital Expenditures |
N/A
|
N/A
|
$79.00M
11.27%
YoY
|
$78.00M
-10.34%
YoY
|
$61.00M
-7.58%
YoY
|
$70.00M
16.67%
YoY
|
$71.00M
1.43%
YoY
|
$87.00M
47.46%
YoY
|
$66.00M
24.53%
YoY
|
$60.00M
3.45%
YoY
|
$70.00M
-220.69%
YoY
|
$59.00M
-203.51%
YoY
|
$53.00M
-223.26%
YoY
|
$58.00M
-209.43%
YoY
|
-$58.00M
286.67%
YoY
|
-$57.00M
7.55%
YoY
|
-$43.00M
-14.0%
YoY
|
-$53.00M
-210.42%
YoY
|
-$15.00M
-130.0%
YoY
|
| Free Cash Flow |
N/A
|
N/A
|
$105.0M
123.4%
YoY
|
$28.00M
-48.15%
YoY
|
$124.0M
18.1%
YoY
|
$132.0M
23.36%
YoY
|
$47.00M
-64.93%
YoY
|
$54.00M
-316.0%
YoY
|
$105.0M
-20.45%
YoY
|
$107.0M
-173.79%
YoY
|
$134.0M
-145.73%
YoY
|
-$25.00M
-225.0%
YoY
|
$132.0M
-3.65%
YoY
|
-$145.0M
-151.97%
YoY
|
-$293.0M
-245.05%
YoY
|
$20.00M
-90.1%
YoY
|
$137.0M
-20.81%
YoY
|
$279.0M
151.35%
YoY
|
$202.0M
124.44%
YoY
|
Loading...