|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
€2.212B
94.38%
YoY
|
€1.138B
-313.91%
YoY
|
-€532.0M
23.72%
YoY
|
-€430.0M
1164.71%
YoY
|
-$34.00M
-94.15%
YoY
|
| Depreciation, Depletion And Amortization |
$102.0M
-15.7%
YoY
|
$121.0M
-23.42%
YoY
|
$158.0M
-7.6%
YoY
|
$171.0M
34.65%
YoY
|
$127.0M
14.41%
YoY
|
| Cash From Operating Activities |
$2.933B
27.47%
YoY
|
$2.301B
238.38%
YoY
|
$680.0M
1378.26%
YoY
|
$46.00M
-87.26%
YoY
|
$361.0M
39.38%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$61.00M
258.82%
YoY
|
$17.00M
183.33%
YoY
|
$6.000M
-76.0%
YoY
|
$25.00M
-129.41%
YoY
|
-$85.00M
8.97%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$1.724B
17.36%
YoY
|
-$1.469B
596.21%
YoY
|
-$211.0M
-46.98%
YoY
|
-$398.0M
290.2%
YoY
|
-$102.0M
-65.31%
YoY
|
| Cash From Investing Activities |
-$1.785B
20.12%
YoY
|
-$1.486B
584.79%
YoY
|
-$217.0M
-48.7%
YoY
|
-$423.0M
126.2%
YoY
|
-$187.0M
-49.73%
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$109.0M
-65.83%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$381.0M
-152.26%
YoY
|
$729.0M
211.54%
YoY
|
$234.0M
-685.0%
YoY
|
-$40.00M
-103.2%
YoY
|
$1.250B
338.6%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.933B
27.47%
YoY
|
$2.301B
238.38%
YoY
|
$680.0M
1378.26%
YoY
|
$46.00M
-87.26%
YoY
|
$361.0M
39.38%
YoY
|
| Cash From Investing Activities |
-$1.785B
20.12%
YoY
|
-$1.486B
584.79%
YoY
|
-$217.0M
-48.7%
YoY
|
-$423.0M
126.2%
YoY
|
-$187.0M
-49.73%
YoY
|
| Cash From Financing Activities |
-$381.0M
-152.26%
YoY
|
$729.0M
211.54%
YoY
|
$234.0M
-685.0%
YoY
|
-$40.00M
-103.2%
YoY
|
$1.250B
338.6%
YoY
|
| Net Change In Cash |
$767.0M
-50.32%
YoY
|
$1.544B
121.52%
YoY
|
$697.0M
-267.15%
YoY
|
-$417.0M
-129.28%
YoY
|
$1.424B
727.91%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.933B
27.47%
YoY
|
$2.301B
238.38%
YoY
|
$680.0M
1378.26%
YoY
|
$46.00M
-87.26%
YoY
|
$361.0M
39.38%
YoY
|
| Capital Expenditures |
$61.00M
258.82%
YoY
|
$17.00M
183.33%
YoY
|
$6.000M
-76.0%
YoY
|
$25.00M
-129.41%
YoY
|
-$85.00M
8.97%
YoY
|
| Free Cash Flow |
$2.872B
25.74%
YoY
|
$2.284B
238.87%
YoY
|
$674.0M
3109.52%
YoY
|
$21.00M
-95.29%
YoY
|
$446.0M
32.34%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$721.0M
220.44%
YoY
|
$1.174B
219.89%
YoY
|
$899.0M
199.67%
YoY
|
-$86.00M
-131.39%
YoY
|
$225.0M
14.21%
YoY
|
$367.0M
-624.29%
YoY
|
$300.0M
361.54%
YoY
|
$274.0M
-190.73%
YoY
|
$197.0M
-187.56%
YoY
|
-$70.00M
-74.07%
YoY
|
$65.00M
-139.16%
YoY
|
-$302.0M
141.6%
YoY
|
-$225.0M
-271.76%
YoY
|
-$270.0M
592.31%
YoY
|
-$166.0M
-8400.0%
YoY
|
-$125.0M
525.0%
YoY
|
$131.0M
469.57%
YoY
|
-$39.00M
-68.8%
YoY
|
$2.000M
-101.98%
YoY
|
-$20.00M
-94.38%
YoY
|
| Depreciation, Depletion And Amortization |
$26.00M
-3.7%
YoY
|
$25.00M
-16.67%
YoY
|
$24.00M
-20.0%
YoY
|
$26.00M
-13.33%
YoY
|
$27.00M
-12.9%
YoY
|
$30.00M
-11.76%
YoY
|
$30.00M
-16.67%
YoY
|
$30.00M
-31.82%
YoY
|
$31.00M
-29.55%
YoY
|
$34.00M
-32.0%
YoY
|
$36.00M
-18.18%
YoY
|
$44.00M
10.0%
YoY
|
$44.00M
18.92%
YoY
|
$50.00M
51.52%
YoY
|
$44.00M
33.33%
YoY
|
$40.00M
29.03%
YoY
|
$37.00M
23.33%
YoY
|
$33.00M
13.79%
YoY
|
$33.00M
17.86%
YoY
|
$31.00M
10.71%
YoY
|
| Cash From Operating Activities |
$836.0M
55.1%
YoY
|
$856.0M
-3.06%
YoY
|
$829.0M
15.94%
YoY
|
$709.0M
44.11%
YoY
|
$539.0M
155.45%
YoY
|
$883.0M
122.42%
YoY
|
$715.0M
238.86%
YoY
|
$492.0M
3684.62%
YoY
|
$211.0M
257.63%
YoY
|
$397.0M
-667.14%
YoY
|
$211.0M
427.5%
YoY
|
$13.00M
-66.67%
YoY
|
$59.00M
59.46%
YoY
|
-$70.00M
-158.82%
YoY
|
$40.00M
-67.48%
YoY
|
$39.00M
-27.78%
YoY
|
$37.00M
-43.08%
YoY
|
$119.0M
11.21%
YoY
|
$123.0M
0.82%
YoY
|
$54.00M
38.46%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$5.000M
-16.67%
YoY
|
$22.00M
266.67%
YoY
|
$23.00M
475.0%
YoY
|
$10.00M
400.0%
YoY
|
$6.000M
20.0%
YoY
|
$6.000M
500.0%
YoY
|
$4.000M
300.0%
YoY
|
$2.000M
0.0%
YoY
|
$5.000M
150.0%
YoY
|
$1.000M
-80.0%
YoY
|
$1.000M
-120.0%
YoY
|
$2.000M
-140.0%
YoY
|
$2.000M
-120.0%
YoY
|
$5.000M
-131.25%
YoY
|
-$5.000M
-80.0%
YoY
|
-$5.000M
-75.0%
YoY
|
-$10.00M
-58.33%
YoY
|
-$16.00M
-54.29%
YoY
|
-$25.00M
47.06%
YoY
|
-$20.00M
42.86%
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
|
N/A
|
| Other Investing Activities |
$737.0M
-339.29%
YoY
|
-$607.0M
-49.08%
YoY
|
-$415.0M
432.05%
YoY
|
-$394.0M
337.78%
YoY
|
-$308.0M
182.57%
YoY
|
-$1.192B
29700.0%
YoY
|
-$78.00M
-61.39%
YoY
|
-$90.00M
-178.26%
YoY
|
-$109.0M
-9.17%
YoY
|
-$4.000M
-95.83%
YoY
|
-$202.0M
94.23%
YoY
|
$115.0M
-321.15%
YoY
|
-$120.0M
-17.81%
YoY
|
-$96.00M
-193.2%
YoY
|
-$104.0M
8.33%
YoY
|
-$52.00M
173.68%
YoY
|
-$146.0M
62.22%
YoY
|
$103.0M
-206.19%
YoY
|
-$96.00M
-17.95%
YoY
|
-$19.00M
-120.65%
YoY
|
| Cash From Investing Activities |
$732.0M
-333.12%
YoY
|
-$629.0M
-47.5%
YoY
|
-$438.0M
434.15%
YoY
|
-$404.0M
339.13%
YoY
|
-$314.0M
175.44%
YoY
|
-$1.198B
23860.0%
YoY
|
-$82.00M
-59.61%
YoY
|
-$92.00M
-181.42%
YoY
|
-$114.0M
-6.56%
YoY
|
-$5.000M
-95.05%
YoY
|
-$203.0M
86.24%
YoY
|
$113.0M
-298.25%
YoY
|
-$122.0M
-21.79%
YoY
|
-$101.0M
-216.09%
YoY
|
-$109.0M
-9.92%
YoY
|
-$57.00M
46.15%
YoY
|
-$156.0M
36.84%
YoY
|
$87.00M
-165.91%
YoY
|
-$121.0M
-9.7%
YoY
|
-$39.00M
-150.0%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$242.0M
-218.63%
YoY
|
N/A
N/A
|
-$19.00M
-112.5%
YoY
|
$92.00M
-61.67%
YoY
|
$204.0M
-15.7%
YoY
|
N/A
N/A
|
$152.0M
375.0%
YoY
|
$240.0M
585.71%
YoY
|
$242.0M
227.03%
YoY
|
N/A
N/A
|
$32.00M
N/A
|
$35.00M
N/A
|
$74.00M
80.49%
YoY
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$41.00M
-19.61%
YoY
|
-$1.000M
-102.22%
YoY
|
$33.00M
-65.63%
YoY
|
$26.00M
-74.26%
YoY
|
| 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
|
N/A
|
| Cash From Financing Activities |
-$1.611B
-1378.57%
YoY
|
-$418.0M
-271.31%
YoY
|
-$100.0M
-201.01%
YoY
|
$11.00M
-94.02%
YoY
|
$126.0M
-37.62%
YoY
|
$244.0M
25.77%
YoY
|
$99.00M
-10000.0%
YoY
|
$184.0M
-2400.0%
YoY
|
$202.0M
320.83%
YoY
|
$194.0M
-1023.81%
YoY
|
-$1.000M
-95.24%
YoY
|
-$8.000M
-60.0%
YoY
|
$48.00M
118.18%
YoY
|
-$21.00M
-16.0%
YoY
|
-$21.00M
-210.53%
YoY
|
-$20.00M
-433.33%
YoY
|
$22.00M
-98.24%
YoY
|
-$25.00M
-175.76%
YoY
|
$19.00M
-77.65%
YoY
|
$6.000M
-93.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$836.0M
55.1%
YoY
|
$856.0M
-3.06%
YoY
|
$829.0M
15.94%
YoY
|
$709.0M
44.11%
YoY
|
$539.0M
155.45%
YoY
|
$883.0M
122.42%
YoY
|
$715.0M
238.86%
YoY
|
$492.0M
3684.62%
YoY
|
$211.0M
257.63%
YoY
|
$397.0M
-667.14%
YoY
|
$211.0M
427.5%
YoY
|
$13.00M
-66.67%
YoY
|
$59.00M
59.46%
YoY
|
-$70.00M
-158.82%
YoY
|
$40.00M
-67.48%
YoY
|
$39.00M
-27.78%
YoY
|
$37.00M
-43.08%
YoY
|
$119.0M
11.21%
YoY
|
$123.0M
0.82%
YoY
|
$54.00M
38.46%
YoY
|
| Cash From Investing Activities |
$732.0M
-333.12%
YoY
|
-$629.0M
-47.5%
YoY
|
-$438.0M
434.15%
YoY
|
-$404.0M
339.13%
YoY
|
-$314.0M
175.44%
YoY
|
-$1.198B
23860.0%
YoY
|
-$82.00M
-59.61%
YoY
|
-$92.00M
-181.42%
YoY
|
-$114.0M
-6.56%
YoY
|
-$5.000M
-95.05%
YoY
|
-$203.0M
86.24%
YoY
|
$113.0M
-298.25%
YoY
|
-$122.0M
-21.79%
YoY
|
-$101.0M
-216.09%
YoY
|
-$109.0M
-9.92%
YoY
|
-$57.00M
46.15%
YoY
|
-$156.0M
36.84%
YoY
|
$87.00M
-165.91%
YoY
|
-$121.0M
-9.7%
YoY
|
-$39.00M
-150.0%
YoY
|
| Cash From Financing Activities |
-$1.611B
-1378.57%
YoY
|
-$418.0M
-271.31%
YoY
|
-$100.0M
-201.01%
YoY
|
$11.00M
-94.02%
YoY
|
$126.0M
-37.62%
YoY
|
$244.0M
25.77%
YoY
|
$99.00M
-10000.0%
YoY
|
$184.0M
-2400.0%
YoY
|
$202.0M
320.83%
YoY
|
$194.0M
-1023.81%
YoY
|
-$1.000M
-95.24%
YoY
|
-$8.000M
-60.0%
YoY
|
$48.00M
118.18%
YoY
|
-$21.00M
-16.0%
YoY
|
-$21.00M
-210.53%
YoY
|
-$20.00M
-433.33%
YoY
|
$22.00M
-98.24%
YoY
|
-$25.00M
-175.76%
YoY
|
$19.00M
-77.65%
YoY
|
$6.000M
-93.33%
YoY
|
| Net Change In Cash |
-$43.00M
-112.25%
YoY
|
-$191.0M
169.01%
YoY
|
$291.0M
-60.25%
YoY
|
$316.0M
-45.89%
YoY
|
$351.0M
17.39%
YoY
|
-$71.00M
-112.12%
YoY
|
$732.0M
10357.14%
YoY
|
$584.0M
394.92%
YoY
|
$299.0M
-2093.33%
YoY
|
$586.0M
-405.21%
YoY
|
$7.000M
-107.78%
YoY
|
$118.0M
-410.53%
YoY
|
-$15.00M
-84.54%
YoY
|
-$192.0M
-206.08%
YoY
|
-$90.00M
-528.57%
YoY
|
-$38.00M
-280.95%
YoY
|
-$97.00M
-108.08%
YoY
|
$181.0M
2162.5%
YoY
|
$21.00M
-71.23%
YoY
|
$21.00M
-89.86%
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
|
N/A
|
| Cash From Operating Activities |
$836.0M
55.1%
YoY
|
$856.0M
-3.06%
YoY
|
$829.0M
15.94%
YoY
|
$709.0M
44.11%
YoY
|
$539.0M
155.45%
YoY
|
$883.0M
122.42%
YoY
|
$715.0M
238.86%
YoY
|
$492.0M
3684.62%
YoY
|
$211.0M
257.63%
YoY
|
$397.0M
-667.14%
YoY
|
$211.0M
427.5%
YoY
|
$13.00M
-66.67%
YoY
|
$59.00M
59.46%
YoY
|
-$70.00M
-158.82%
YoY
|
$40.00M
-67.48%
YoY
|
$39.00M
-27.78%
YoY
|
$37.00M
-43.08%
YoY
|
$119.0M
11.21%
YoY
|
$123.0M
0.82%
YoY
|
$54.00M
38.46%
YoY
|
| Capital Expenditures |
$5.000M
-16.67%
YoY
|
$22.00M
266.67%
YoY
|
$23.00M
475.0%
YoY
|
$10.00M
400.0%
YoY
|
$6.000M
20.0%
YoY
|
$6.000M
500.0%
YoY
|
$4.000M
300.0%
YoY
|
$2.000M
0.0%
YoY
|
$5.000M
150.0%
YoY
|
$1.000M
-80.0%
YoY
|
$1.000M
-120.0%
YoY
|
$2.000M
-140.0%
YoY
|
$2.000M
-120.0%
YoY
|
$5.000M
-131.25%
YoY
|
-$5.000M
-80.0%
YoY
|
-$5.000M
-75.0%
YoY
|
-$10.00M
-58.33%
YoY
|
-$16.00M
-54.29%
YoY
|
-$25.00M
47.06%
YoY
|
-$20.00M
42.86%
YoY
|
| Free Cash Flow |
$831.0M
55.91%
YoY
|
$834.0M
-4.9%
YoY
|
$806.0M
13.36%
YoY
|
$699.0M
42.65%
YoY
|
$533.0M
158.74%
YoY
|
$877.0M
121.46%
YoY
|
$711.0M
238.57%
YoY
|
$490.0M
4354.55%
YoY
|
$206.0M
261.4%
YoY
|
$396.0M
-628.0%
YoY
|
$210.0M
366.67%
YoY
|
$11.00M
-75.0%
YoY
|
$57.00M
21.28%
YoY
|
-$75.00M
-155.56%
YoY
|
$45.00M
-69.59%
YoY
|
$44.00M
-40.54%
YoY
|
$47.00M
-47.19%
YoY
|
$135.0M
-4.93%
YoY
|
$148.0M
6.47%
YoY
|
$74.00M
39.62%
YoY
|
Loading...