|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$792.0M
64.15%
YoY
|
$482.5M
-11.26%
YoY
|
$543.7M
-0.35%
YoY
|
$545.6M
6.54%
YoY
|
$512.1M
68.07%
YoY
|
| Depreciation, Depletion And Amortization |
$39.00M
4.28%
YoY
|
$37.40M
-2.09%
YoY
|
$38.20M
-38.68%
YoY
|
$62.30M
16.89%
YoY
|
$53.30M
17.92%
YoY
|
| Cash From Operating Activities |
$676.1M
-17.66%
YoY
|
$821.0M
-35.99%
YoY
|
$1.283B
112.04%
YoY
|
$604.9M
-7.99%
YoY
|
$657.4M
54.03%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$79.93M
-15.44%
YoY
|
$94.52M
20.78%
YoY
|
$78.26M
21.7%
YoY
|
$64.30M
177.16%
YoY
|
$23.20M
-41.71%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$222.1M
136.44%
YoY
|
$93.93M
1.01%
YoY
|
$93.00M
-101.4%
YoY
|
-$6.620B
84.41%
YoY
|
-$3.590B
1.76%
YoY
|
| Cash From Investing Activities |
-$5.034B
37.08%
YoY
|
-$3.672B
-20.21%
YoY
|
-$4.602B
-31.15%
YoY
|
-$6.684B
85.01%
YoY
|
-$3.613B
1.27%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$21.10M
46.23%
YoY
|
-$14.43M
287.38%
YoY
|
-$3.725M
-63.48%
YoY
|
-$10.20M
47.83%
YoY
|
-$6.900M
-104.28%
YoY
|
| Debt Paid & Issued, Net |
$1.951B
5.48%
YoY
|
$1.850B
-65.77%
YoY
|
$5.405B
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$4.404B
10.84%
YoY
|
$3.974B
-23.24%
YoY
|
$5.177B
64.07%
YoY
|
$3.155B
1.93%
YoY
|
$3.096B
-52.92%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$676.1M
-17.66%
YoY
|
$821.0M
-35.99%
YoY
|
$1.283B
112.04%
YoY
|
$604.9M
-7.99%
YoY
|
$657.4M
54.03%
YoY
|
| Cash From Investing Activities |
-$5.034B
37.08%
YoY
|
-$3.672B
-20.21%
YoY
|
-$4.602B
-31.15%
YoY
|
-$6.684B
85.01%
YoY
|
-$3.613B
1.27%
YoY
|
| Cash From Financing Activities |
$4.404B
10.84%
YoY
|
$3.974B
-23.24%
YoY
|
$5.177B
64.07%
YoY
|
$3.155B
1.93%
YoY
|
$3.096B
-52.92%
YoY
|
| Net Change In Cash |
$129.2M
-89.29%
YoY
|
$1.206B
14.49%
YoY
|
$1.053B
-136.01%
YoY
|
-$2.924B
-2188.64%
YoY
|
$140.0M
-95.92%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$676.1M
-17.66%
YoY
|
$821.0M
-35.99%
YoY
|
$1.283B
112.04%
YoY
|
$604.9M
-7.99%
YoY
|
$657.4M
54.03%
YoY
|
| Capital Expenditures |
$79.93M
-15.44%
YoY
|
$94.52M
20.78%
YoY
|
$78.26M
21.7%
YoY
|
$64.30M
177.16%
YoY
|
$23.20M
-41.71%
YoY
|
| Free Cash Flow |
$596.1M
-17.94%
YoY
|
$726.5M
-39.68%
YoY
|
$1.204B
122.78%
YoY
|
$540.6M
-14.76%
YoY
|
$634.2M
63.88%
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 |
$135.0M
-1.18%
YoY
|
$166.0M
12.56%
YoY
|
$169.3M
18.51%
YoY
|
$154.7M
213.47%
YoY
|
$136.6M
13.7%
YoY
|
$147.5M
61.72%
YoY
|
$142.9M
10.94%
YoY
|
$49.36M
-74.49%
YoY
|
$120.1M
-10.0%
YoY
|
$91.18M
-31.95%
YoY
|
$128.8M
-11.11%
YoY
|
$193.5M
36.94%
YoY
|
$133.5M
6.54%
YoY
|
$134.0M
3.32%
YoY
|
$144.9M
9.11%
YoY
|
$141.3M
10.39%
YoY
|
$125.3M
3.04%
YoY
|
$129.7M
21.1%
YoY
|
$132.8M
24.34%
YoY
|
| Depreciation, Depletion And Amortization |
$303.0M
1010.7%
YoY
|
$30.89M
19.24%
YoY
|
$28.39M
13.2%
YoY
|
$27.86M
13.68%
YoY
|
$27.28M
18.12%
YoY
|
$25.91M
34.24%
YoY
|
$25.08M
31.29%
YoY
|
$24.51M
23.14%
YoY
|
$23.10M
13.22%
YoY
|
$19.30M
9.65%
YoY
|
$19.10M
24.03%
YoY
|
$19.90M
33.56%
YoY
|
$20.40M
41.67%
YoY
|
$17.60M
28.47%
YoY
|
$15.40M
23.2%
YoY
|
$14.90M
13.74%
YoY
|
$14.40M
2.86%
YoY
|
$13.70M
4.58%
YoY
|
$12.50M
12.61%
YoY
|
| Cash From Operating Activities |
$926.0M
-4369.05%
YoY
|
$115.7M
-76.85%
YoY
|
$403.3M
232.2%
YoY
|
$261.7M
205.43%
YoY
|
-$21.69M
-110.99%
YoY
|
$499.9M
366.78%
YoY
|
$121.4M
-0.5%
YoY
|
$85.69M
-177.48%
YoY
|
$197.3M
-45.18%
YoY
|
$107.1M
2.3%
YoY
|
$122.0M
-59.33%
YoY
|
-$110.6M
-174.68%
YoY
|
$359.9M
590.79%
YoY
|
$104.7M
-52.13%
YoY
|
$300.0M
98.02%
YoY
|
$148.1M
-11.58%
YoY
|
$52.10M
-56.47%
YoY
|
$218.7M
74.82%
YoY
|
$151.5M
30.04%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$15.00M
-29.73%
YoY
|
$26.56M
-3.33%
YoY
|
$27.88M
10.05%
YoY
|
$18.04M
-32.91%
YoY
|
$21.35M
23.27%
YoY
|
$27.47M
67.97%
YoY
|
$25.34M
65.61%
YoY
|
$26.89M
142.23%
YoY
|
$17.32M
-51.22%
YoY
|
$16.36M
-2.64%
YoY
|
$15.30M
-37.3%
YoY
|
$11.10M
-14.62%
YoY
|
$35.50M
251.49%
YoY
|
$16.80M
154.55%
YoY
|
$24.40M
300.0%
YoY
|
$13.00M
170.83%
YoY
|
$10.10M
77.19%
YoY
|
$6.600M
-22.35%
YoY
|
$6.100M
-47.41%
YoY
|
| Acquisitions |
-$2.537B
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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 |
-$17.00M
-98.51%
YoY
|
-$1.420B
-5.75%
YoY
|
-$871.0M
9.24%
YoY
|
-$1.507B
100.02%
YoY
|
-$1.143B
120.43%
YoY
|
-$1.506B
20.65%
YoY
|
-$797.3M
-38.51%
YoY
|
-$753.5M
66.89%
YoY
|
-$518.4M
-66.07%
YoY
|
-$1.248B
-19.1%
YoY
|
-$1.297B
68.72%
YoY
|
-$451.5M
-81.8%
YoY
|
-$1.528B
-16.4%
YoY
|
-$1.543B
11.96%
YoY
|
-$768.5M
41.01%
YoY
|
-$2.481B
569.48%
YoY
|
-$1.827B
41.01%
YoY
|
-$1.378B
849.97%
YoY
|
-$545.0M
274.06%
YoY
|
| Cash From Investing Activities |
-$794.0M
-31.79%
YoY
|
-$1.446B
-5.7%
YoY
|
-$898.9M
9.27%
YoY
|
-$1.525B
95.44%
YoY
|
-$1.164B
117.29%
YoY
|
-$1.534B
21.26%
YoY
|
-$822.6M
-37.29%
YoY
|
-$780.4M
68.73%
YoY
|
-$535.7M
-65.73%
YoY
|
-$1.265B
-18.93%
YoY
|
-$1.312B
65.46%
YoY
|
-$462.5M
-81.46%
YoY
|
-$1.563B
-14.92%
YoY
|
-$1.560B
12.64%
YoY
|
-$792.9M
43.85%
YoY
|
-$2.494B
564.56%
YoY
|
-$1.837B
41.17%
YoY
|
-$1.385B
801.69%
YoY
|
-$551.2M
250.41%
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 |
-$73.00M
285.02%
YoY
|
N/A
N/A
|
-$1.020M
75.86%
YoY
|
-$495.0K
10.74%
YoY
|
-$18.96M
2.13%
YoY
|
N/A
N/A
|
-$580.0K
93.33%
YoY
|
-$447.0K
49.0%
YoY
|
-$18.56M
220.07%
YoY
|
N/A
N/A
|
-$300.0K
-25.0%
YoY
|
-$300.0K
-25.0%
YoY
|
-$5.800M
-36.26%
YoY
|
N/A
N/A
|
-$400.0K
100.0%
YoY
|
-$400.0K
-42.86%
YoY
|
-$9.100M
54.24%
YoY
|
-$100.0K
N/A
|
-$200.0K
-75.0%
YoY
|
| Debt Paid & Issued, Net |
$3.050B
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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 |
$2.221B
36.38%
YoY
|
$1.630B
-0.4%
YoY
|
$771.3M
-33.31%
YoY
|
$374.7M
2.3%
YoY
|
$1.629B
99.96%
YoY
|
$1.637B
593.74%
YoY
|
$1.157B
127.21%
YoY
|
$366.2M
-76.92%
YoY
|
$814.4M
-71.38%
YoY
|
$235.9M
-71.56%
YoY
|
$509.0M
-23.39%
YoY
|
$1.587B
141.07%
YoY
|
$2.845B
183.58%
YoY
|
$829.4M
-53.95%
YoY
|
$664.4M
-31.84%
YoY
|
$658.2M
-847.11%
YoY
|
$1.003B
146.11%
YoY
|
$1.801B
90.26%
YoY
|
$974.8M
149.56%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$926.0M
-4369.05%
YoY
|
$115.7M
-76.85%
YoY
|
$403.3M
232.2%
YoY
|
$261.7M
205.43%
YoY
|
-$21.69M
-110.99%
YoY
|
$499.9M
366.78%
YoY
|
$121.4M
-0.5%
YoY
|
$85.69M
-177.48%
YoY
|
$197.3M
-45.18%
YoY
|
$107.1M
2.3%
YoY
|
$122.0M
-59.33%
YoY
|
-$110.6M
-174.68%
YoY
|
$359.9M
590.79%
YoY
|
$104.7M
-52.13%
YoY
|
$300.0M
98.02%
YoY
|
$148.1M
-11.58%
YoY
|
$52.10M
-56.47%
YoY
|
$218.7M
74.82%
YoY
|
$151.5M
30.04%
YoY
|
| Cash From Investing Activities |
-$794.0M
-31.79%
YoY
|
-$1.446B
-5.7%
YoY
|
-$898.9M
9.27%
YoY
|
-$1.525B
95.44%
YoY
|
-$1.164B
117.29%
YoY
|
-$1.534B
21.26%
YoY
|
-$822.6M
-37.29%
YoY
|
-$780.4M
68.73%
YoY
|
-$535.7M
-65.73%
YoY
|
-$1.265B
-18.93%
YoY
|
-$1.312B
65.46%
YoY
|
-$462.5M
-81.46%
YoY
|
-$1.563B
-14.92%
YoY
|
-$1.560B
12.64%
YoY
|
-$792.9M
43.85%
YoY
|
-$2.494B
564.56%
YoY
|
-$1.837B
41.17%
YoY
|
-$1.385B
801.69%
YoY
|
-$551.2M
250.41%
YoY
|
| Cash From Financing Activities |
$2.221B
36.38%
YoY
|
$1.630B
-0.4%
YoY
|
$771.3M
-33.31%
YoY
|
$374.7M
2.3%
YoY
|
$1.629B
99.96%
YoY
|
$1.637B
593.74%
YoY
|
$1.157B
127.21%
YoY
|
$366.2M
-76.92%
YoY
|
$814.4M
-71.38%
YoY
|
$235.9M
-71.56%
YoY
|
$509.0M
-23.39%
YoY
|
$1.587B
141.07%
YoY
|
$2.845B
183.58%
YoY
|
$829.4M
-53.95%
YoY
|
$664.4M
-31.84%
YoY
|
$658.2M
-847.11%
YoY
|
$1.003B
146.11%
YoY
|
$1.801B
90.26%
YoY
|
$974.8M
149.56%
YoY
|
| Net Change In Cash |
$2.353B
431.37%
YoY
|
$299.5M
-50.32%
YoY
|
$275.6M
-39.46%
YoY
|
-$888.7M
170.59%
YoY
|
$442.8M
-6.97%
YoY
|
$602.8M
-165.39%
YoY
|
$455.2M
-166.86%
YoY
|
-$328.4M
-132.4%
YoY
|
$476.0M
-71.01%
YoY
|
-$921.8M
47.26%
YoY
|
-$680.9M
-497.03%
YoY
|
$1.014B
-160.05%
YoY
|
$1.642B
-310.04%
YoY
|
-$626.0M
-198.6%
YoY
|
$171.5M
-70.18%
YoY
|
-$1.688B
470.4%
YoY
|
-$781.8M
0.99%
YoY
|
$634.9M
-30.85%
YoY
|
$575.1M
64.41%
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 |
$926.0M
-4369.05%
YoY
|
$115.7M
-76.85%
YoY
|
$403.3M
232.2%
YoY
|
$261.7M
205.43%
YoY
|
-$21.69M
-110.99%
YoY
|
$499.9M
366.78%
YoY
|
$121.4M
-0.5%
YoY
|
$85.69M
-177.48%
YoY
|
$197.3M
-45.18%
YoY
|
$107.1M
2.3%
YoY
|
$122.0M
-59.33%
YoY
|
-$110.6M
-174.68%
YoY
|
$359.9M
590.79%
YoY
|
$104.7M
-52.13%
YoY
|
$300.0M
98.02%
YoY
|
$148.1M
-11.58%
YoY
|
$52.10M
-56.47%
YoY
|
$218.7M
74.82%
YoY
|
$151.5M
30.04%
YoY
|
| Capital Expenditures |
$15.00M
-29.73%
YoY
|
$26.56M
-3.33%
YoY
|
$27.88M
10.05%
YoY
|
$18.04M
-32.91%
YoY
|
$21.35M
23.27%
YoY
|
$27.47M
67.97%
YoY
|
$25.34M
65.61%
YoY
|
$26.89M
142.23%
YoY
|
$17.32M
-51.22%
YoY
|
$16.36M
-2.64%
YoY
|
$15.30M
-37.3%
YoY
|
$11.10M
-14.62%
YoY
|
$35.50M
251.49%
YoY
|
$16.80M
154.55%
YoY
|
$24.40M
300.0%
YoY
|
$13.00M
170.83%
YoY
|
$10.10M
77.19%
YoY
|
$6.600M
-22.35%
YoY
|
$6.100M
-47.41%
YoY
|
| Free Cash Flow |
$911.0M
-2216.83%
YoY
|
$89.16M
-81.13%
YoY
|
$375.4M
290.81%
YoY
|
$243.7M
314.42%
YoY
|
-$43.04M
-123.91%
YoY
|
$472.5M
420.64%
YoY
|
$96.05M
-9.98%
YoY
|
$58.80M
-148.32%
YoY
|
$180.0M
-44.52%
YoY
|
$90.75M
3.24%
YoY
|
$106.7M
-61.28%
YoY
|
-$121.7M
-190.08%
YoY
|
$324.4M
672.38%
YoY
|
$87.90M
-58.56%
YoY
|
$275.6M
89.55%
YoY
|
$135.1M
-16.96%
YoY
|
$42.00M
-63.16%
YoY
|
$212.1M
81.9%
YoY
|
$145.4M
38.61%
YoY
|
Loading...