|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$669.3M
24.12%
YoY
|
$539.2M
-4.71%
YoY
|
$565.9M
36.62%
YoY
|
$414.2M
49.23%
YoY
|
$277.5M
22.58%
YoY
|
| Depreciation, Depletion And Amortization |
$44.90M
17.85%
YoY
|
$38.10M
-0.26%
YoY
|
$38.20M
4.95%
YoY
|
$36.40M
33.33%
YoY
|
$27.30M
-5.54%
YoY
|
| Cash From Operating Activities |
$681.5M
9.51%
YoY
|
$622.3M
20.52%
YoY
|
$516.3M
-36.6%
YoY
|
$814.4M
146.51%
YoY
|
$330.4M
50.3%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$44.06M
45.57%
YoY
|
$30.27M
-21.12%
YoY
|
$38.38M
1.25%
YoY
|
$37.90M
-22.16%
YoY
|
$48.69M
57.73%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$1.791B
33.47%
YoY
|
-$1.342B
-24.64%
YoY
|
-$1.781B
8.07%
YoY
|
-$1.648B
19.14%
YoY
|
-$1.383B
-34.48%
YoY
|
| Cash From Investing Activities |
-$1.835B
33.74%
YoY
|
-$1.372B
-24.57%
YoY
|
-$1.819B
7.91%
YoY
|
-$1.686B
17.74%
YoY
|
-$1.432B
-33.15%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
$177.6M
91.34%
YoY
|
$92.83M
-0.13%
YoY
|
| Common Stock Issuance & Retirement, Net |
$71.80M
814.64%
YoY
|
$7.850M
-118.16%
YoY
|
-$43.23M
-38.57%
YoY
|
-$70.37M
-2335.48%
YoY
|
$3.148M
-96.15%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$1.752B
118.24%
YoY
|
$802.6M
-54.12%
YoY
|
$1.749B
124.98%
YoY
|
$777.5M
-41.7%
YoY
|
$1.334B
-40.34%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$681.5M
9.51%
YoY
|
$622.3M
20.52%
YoY
|
$516.3M
-36.6%
YoY
|
$814.4M
146.51%
YoY
|
$330.4M
50.3%
YoY
|
| Cash From Investing Activities |
-$1.835B
33.74%
YoY
|
-$1.372B
-24.57%
YoY
|
-$1.819B
7.91%
YoY
|
-$1.686B
17.74%
YoY
|
-$1.432B
-33.15%
YoY
|
| Cash From Financing Activities |
$1.752B
118.24%
YoY
|
$802.6M
-54.12%
YoY
|
$1.749B
124.98%
YoY
|
$777.5M
-41.7%
YoY
|
$1.334B
-40.34%
YoY
|
| Net Change In Cash |
$598.2M
1030.62%
YoY
|
$52.91M
-88.15%
YoY
|
$446.6M
-577.15%
YoY
|
-$93.61M
-140.29%
YoY
|
$232.3M
-25.87%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$681.5M
9.51%
YoY
|
$622.3M
20.52%
YoY
|
$516.3M
-36.6%
YoY
|
$814.4M
146.51%
YoY
|
$330.4M
50.3%
YoY
|
| Capital Expenditures |
$44.06M
45.57%
YoY
|
$30.27M
-21.12%
YoY
|
$38.38M
1.25%
YoY
|
$37.90M
-22.16%
YoY
|
$48.69M
57.73%
YoY
|
| Free Cash Flow |
$637.4M
7.67%
YoY
|
$592.0M
23.86%
YoY
|
$478.0M
-38.45%
YoY
|
$776.5M
175.67%
YoY
|
$281.7M
49.08%
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 |
$233.7M
66.17%
YoY
|
$212.6M
41.88%
YoY
|
$178.5M
27.74%
YoY
|
$125.4M
7.01%
YoY
|
$140.6M
20.97%
YoY
|
$149.8M
16.66%
YoY
|
$139.8M
-5.48%
YoY
|
$117.2M
-22.39%
YoY
|
$116.3M
-20.7%
YoY
|
$128.4M
-34.7%
YoY
|
$147.9M
5.51%
YoY
|
$151.0M
31.32%
YoY
|
$146.6M
-631.43%
YoY
|
$196.7M
250.0%
YoY
|
$140.2M
95.35%
YoY
|
$115.0M
83.14%
YoY
|
-$27.59M
-131.77%
YoY
|
$56.20M
-24.18%
YoY
|
$71.75M
-7.95%
YoY
|
| Depreciation, Depletion And Amortization |
$12.23M
28.14%
YoY
|
$38.84M
129.96%
YoY
|
$37.94M
124.34%
YoY
|
$30.44M
82.33%
YoY
|
$9.547M
-1.35%
YoY
|
$16.89M
6.33%
YoY
|
$16.91M
6.94%
YoY
|
$16.69M
8.93%
YoY
|
$9.678M
6.11%
YoY
|
$15.89M
-2.71%
YoY
|
$15.82M
71.91%
YoY
|
$15.33M
53.25%
YoY
|
$9.121M
16.94%
YoY
|
$16.33M
77.5%
YoY
|
$9.200M
41.54%
YoY
|
$10.00M
42.86%
YoY
|
$7.800M
9.86%
YoY
|
$9.200M
-11.54%
YoY
|
$6.500M
-4.41%
YoY
|
| Cash From Operating Activities |
$206.1M
90.5%
YoY
|
$159.2M
-32.48%
YoY
|
$341.2M
181.24%
YoY
|
$72.88M
-54.73%
YoY
|
$108.2M
3.82%
YoY
|
$235.8M
223.72%
YoY
|
$121.3M
-46.98%
YoY
|
$161.0M
-0.03%
YoY
|
$104.2M
94.14%
YoY
|
$72.83M
-42.71%
YoY
|
$228.8M
-7.92%
YoY
|
$161.0M
-42.02%
YoY
|
$53.69M
-66.67%
YoY
|
$127.1M
93.48%
YoY
|
$248.5M
149.73%
YoY
|
$277.7M
238.7%
YoY
|
$161.1M
93.59%
YoY
|
$65.70M
-45.75%
YoY
|
$99.50M
-26.46%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$12.89M
122.08%
YoY
|
$21.88M
223.79%
YoY
|
$7.586M
33.89%
YoY
|
$8.801M
-6.02%
YoY
|
$5.802M
-31.6%
YoY
|
$6.756M
-34.41%
YoY
|
$5.666M
-46.87%
YoY
|
$9.365M
34.67%
YoY
|
$8.482M
-18.88%
YoY
|
$10.30M
12.43%
YoY
|
$10.66M
-194.54%
YoY
|
$6.954M
-188.48%
YoY
|
$10.46M
9.05%
YoY
|
$9.162M
-215.97%
YoY
|
-$11.28M
76.25%
YoY
|
-$7.859M
-63.45%
YoY
|
$9.588M
-25.55%
YoY
|
-$7.900M
97.5%
YoY
|
-$6.400M
-21.95%
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 |
-$1.070B
304.13%
YoY
|
-$676.9M
512.21%
YoY
|
-$443.5M
51.71%
YoY
|
-$405.6M
123.91%
YoY
|
-$264.8M
-65.06%
YoY
|
-$110.6M
-55.23%
YoY
|
-$292.3M
12.52%
YoY
|
-$181.1M
-71.88%
YoY
|
-$757.7M
20.33%
YoY
|
-$247.0M
-69.04%
YoY
|
-$259.8M
-55.87%
YoY
|
-$644.1M
-53.27%
YoY
|
-$629.6M
-156.36%
YoY
|
-$797.8M
88.39%
YoY
|
-$588.7M
773.39%
YoY
|
-$1.378B
42972.44%
YoY
|
$1.117B
-225.7%
YoY
|
-$423.5M
37.23%
YoY
|
-$67.40M
-81.45%
YoY
|
| Cash From Investing Activities |
-$1.083B
300.22%
YoY
|
-$698.8M
495.6%
YoY
|
-$451.1M
51.37%
YoY
|
-$414.4M
117.52%
YoY
|
-$270.6M
-64.69%
YoY
|
-$117.3M
-54.4%
YoY
|
-$298.0M
10.18%
YoY
|
-$190.5M
-70.74%
YoY
|
-$766.1M
19.69%
YoY
|
-$257.3M
-68.12%
YoY
|
-$270.5M
-54.92%
YoY
|
-$651.1M
-53.03%
YoY
|
-$640.1M
-157.79%
YoY
|
-$807.0M
87.06%
YoY
|
-$599.9M
712.93%
YoY
|
-$1.386B
5489.42%
YoY
|
$1.108B
-222.84%
YoY
|
-$431.4M
38.0%
YoY
|
-$73.80M
-80.13%
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 |
$104.1M
-883.2%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$13.29M
92.11%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$6.917M
-84.08%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$43.45M
-162.15%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$69.91M
2473.17%
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 |
$804.6M
362.03%
YoY
|
$683.2M
-932.76%
YoY
|
-$16.06M
-111.88%
YoY
|
$910.3M
181.77%
YoY
|
$174.2M
-59.15%
YoY
|
-$82.03M
-73.01%
YoY
|
$135.2M
-73.34%
YoY
|
$323.1M
-43.71%
YoY
|
$426.3M
-56.13%
YoY
|
-$303.9M
-150.1%
YoY
|
$507.2M
42.83%
YoY
|
$574.0M
-917.52%
YoY
|
$971.9M
-951.74%
YoY
|
$606.7M
55.44%
YoY
|
$355.1M
26.56%
YoY
|
-$70.21M
193.77%
YoY
|
-$114.1M
-116.62%
YoY
|
$390.3M
-13.34%
YoY
|
$280.6M
9.4%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$206.1M
90.5%
YoY
|
$159.2M
-32.48%
YoY
|
$341.2M
181.24%
YoY
|
$72.88M
-54.73%
YoY
|
$108.2M
3.82%
YoY
|
$235.8M
223.72%
YoY
|
$121.3M
-46.98%
YoY
|
$161.0M
-0.03%
YoY
|
$104.2M
94.14%
YoY
|
$72.83M
-42.71%
YoY
|
$228.8M
-7.92%
YoY
|
$161.0M
-42.02%
YoY
|
$53.69M
-66.67%
YoY
|
$127.1M
93.48%
YoY
|
$248.5M
149.73%
YoY
|
$277.7M
238.7%
YoY
|
$161.1M
93.59%
YoY
|
$65.70M
-45.75%
YoY
|
$99.50M
-26.46%
YoY
|
| Cash From Investing Activities |
-$1.083B
300.22%
YoY
|
-$698.8M
495.6%
YoY
|
-$451.1M
51.37%
YoY
|
-$414.4M
117.52%
YoY
|
-$270.6M
-64.69%
YoY
|
-$117.3M
-54.4%
YoY
|
-$298.0M
10.18%
YoY
|
-$190.5M
-70.74%
YoY
|
-$766.1M
19.69%
YoY
|
-$257.3M
-68.12%
YoY
|
-$270.5M
-54.92%
YoY
|
-$651.1M
-53.03%
YoY
|
-$640.1M
-157.79%
YoY
|
-$807.0M
87.06%
YoY
|
-$599.9M
712.93%
YoY
|
-$1.386B
5489.42%
YoY
|
$1.108B
-222.84%
YoY
|
-$431.4M
38.0%
YoY
|
-$73.80M
-80.13%
YoY
|
| Cash From Financing Activities |
$804.6M
362.03%
YoY
|
$683.2M
-932.76%
YoY
|
-$16.06M
-111.88%
YoY
|
$910.3M
181.77%
YoY
|
$174.2M
-59.15%
YoY
|
-$82.03M
-73.01%
YoY
|
$135.2M
-73.34%
YoY
|
$323.1M
-43.71%
YoY
|
$426.3M
-56.13%
YoY
|
-$303.9M
-150.1%
YoY
|
$507.2M
42.83%
YoY
|
$574.0M
-917.52%
YoY
|
$971.9M
-951.74%
YoY
|
$606.7M
55.44%
YoY
|
$355.1M
26.56%
YoY
|
-$70.21M
193.77%
YoY
|
-$114.1M
-116.62%
YoY
|
$390.3M
-13.34%
YoY
|
$280.6M
9.4%
YoY
|
| Net Change In Cash |
-$72.03M
-709.8%
YoY
|
$143.6M
294.42%
YoY
|
-$126.0M
203.68%
YoY
|
$568.8M
93.76%
YoY
|
$11.81M
-105.01%
YoY
|
$36.40M
-107.45%
YoY
|
-$41.48M
-108.91%
YoY
|
$293.5M
249.66%
YoY
|
-$235.6M
-161.1%
YoY
|
-$488.4M
567.18%
YoY
|
$465.5M
12665.12%
YoY
|
$83.95M
-107.12%
YoY
|
$385.5M
-66.61%
YoY
|
-$73.20M
-397.56%
YoY
|
$3.647M
-98.81%
YoY
|
-$1.179B
-3639.5%
YoY
|
$1.155B
-975.08%
YoY
|
$24.60M
-90.5%
YoY
|
$306.3M
1408.87%
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 |
$206.1M
90.5%
YoY
|
$159.2M
-32.48%
YoY
|
$341.2M
181.24%
YoY
|
$72.88M
-54.73%
YoY
|
$108.2M
3.82%
YoY
|
$235.8M
223.72%
YoY
|
$121.3M
-46.98%
YoY
|
$161.0M
-0.03%
YoY
|
$104.2M
94.14%
YoY
|
$72.83M
-42.71%
YoY
|
$228.8M
-7.92%
YoY
|
$161.0M
-42.02%
YoY
|
$53.69M
-66.67%
YoY
|
$127.1M
93.48%
YoY
|
$248.5M
149.73%
YoY
|
$277.7M
238.7%
YoY
|
$161.1M
93.59%
YoY
|
$65.70M
-45.75%
YoY
|
$99.50M
-26.46%
YoY
|
| Capital Expenditures |
$12.89M
122.08%
YoY
|
$21.88M
223.79%
YoY
|
$7.586M
33.89%
YoY
|
$8.801M
-6.02%
YoY
|
$5.802M
-31.6%
YoY
|
$6.756M
-34.41%
YoY
|
$5.666M
-46.87%
YoY
|
$9.365M
34.67%
YoY
|
$8.482M
-18.88%
YoY
|
$10.30M
12.43%
YoY
|
$10.66M
-194.54%
YoY
|
$6.954M
-188.48%
YoY
|
$10.46M
9.05%
YoY
|
$9.162M
-215.97%
YoY
|
-$11.28M
76.25%
YoY
|
-$7.859M
-63.45%
YoY
|
$9.588M
-25.55%
YoY
|
-$7.900M
97.5%
YoY
|
-$6.400M
-21.95%
YoY
|
| Free Cash Flow |
$193.3M
88.71%
YoY
|
$137.3M
-40.04%
YoY
|
$333.6M
188.46%
YoY
|
$64.08M
-57.73%
YoY
|
$102.4M
6.95%
YoY
|
$229.0M
266.25%
YoY
|
$115.6M
-46.98%
YoY
|
$151.6M
-1.6%
YoY
|
$95.75M
121.48%
YoY
|
$62.53M
-46.99%
YoY
|
$218.1M
-16.02%
YoY
|
$154.1M
-46.05%
YoY
|
$43.23M
-71.46%
YoY
|
$118.0M
60.26%
YoY
|
$259.8M
145.29%
YoY
|
$285.6M
175.93%
YoY
|
$151.5M
115.41%
YoY
|
$73.60M
-41.17%
YoY
|
$105.9M
-26.2%
YoY
|
Loading...