|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$782.5M
-11.41%
YoY
|
$883.3M
14.88%
YoY
|
$768.9M
-26.96%
YoY
|
$1.053B
58.79%
YoY
|
$663.0M
172.36%
YoY
|
| Depreciation, Depletion And Amortization |
$40.18M
-2.45%
YoY
|
$41.19M
23.3%
YoY
|
$33.41M
-1.28%
YoY
|
$33.84M
-15.36%
YoY
|
$39.98M
7.08%
YoY
|
| Cash From Operating Activities |
$817.3M
289.07%
YoY
|
$210.1M
-73.94%
YoY
|
$806.2M
-27.23%
YoY
|
$1.108B
194.11%
YoY
|
$376.6M
-66.47%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$40.37M
11.13%
YoY
|
$36.33M
8.69%
YoY
|
$33.43M
9.3%
YoY
|
$30.58M
44.26%
YoY
|
$21.20M
-43.86%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$114.4M
14.27%
YoY
|
-$100.1M
57.0%
YoY
|
-$63.77M
-506.12%
YoY
|
$15.70M
-129.59%
YoY
|
-$53.06M
-80.71%
YoY
|
| Cash From Investing Activities |
-$154.8M
13.44%
YoY
|
-$136.4M
40.38%
YoY
|
-$97.19M
553.17%
YoY
|
-$14.88M
-79.96%
YoY
|
-$74.26M
-76.26%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$381.0M
9.61%
YoY
|
$347.6M
171.65%
YoY
|
$128.0M
-65.99%
YoY
|
$376.3M
33.71%
YoY
|
$281.4M
172.35%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$298.5M
-24.15%
YoY
|
-$393.6M
-37.38%
YoY
|
-$628.5M
-47.74%
YoY
|
-$1.203B
775769.03%
YoY
|
-$155.0K
-99.97%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$817.3M
289.07%
YoY
|
$210.1M
-73.94%
YoY
|
$806.2M
-27.23%
YoY
|
$1.108B
194.11%
YoY
|
$376.6M
-66.47%
YoY
|
| Cash From Investing Activities |
-$154.8M
13.44%
YoY
|
-$136.4M
40.38%
YoY
|
-$97.19M
553.17%
YoY
|
-$14.88M
-79.96%
YoY
|
-$74.26M
-76.26%
YoY
|
| Cash From Financing Activities |
-$298.5M
-24.15%
YoY
|
-$393.6M
-37.38%
YoY
|
-$628.5M
-47.74%
YoY
|
-$1.203B
775769.03%
YoY
|
-$155.0K
-99.97%
YoY
|
| Net Change In Cash |
$364.1M
-213.79%
YoY
|
-$319.9M
-497.61%
YoY
|
$80.46M
-173.35%
YoY
|
-$109.7M
-136.3%
YoY
|
$302.2M
47.04%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$817.3M
289.07%
YoY
|
$210.1M
-73.94%
YoY
|
$806.2M
-27.23%
YoY
|
$1.108B
194.11%
YoY
|
$376.6M
-66.47%
YoY
|
| Capital Expenditures |
$40.37M
11.13%
YoY
|
$36.33M
8.69%
YoY
|
$33.43M
9.3%
YoY
|
$30.58M
44.26%
YoY
|
$21.20M
-43.86%
YoY
|
| Free Cash Flow |
$777.0M
347.18%
YoY
|
$173.7M
-77.52%
YoY
|
$772.7M
-28.26%
YoY
|
$1.077B
203.05%
YoY
|
$355.4M
-67.26%
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 |
$98.63M
-53.8%
YoY
|
$174.0M
-28.23%
YoY
|
$201.4M
-19.78%
YoY
|
$193.6M
-2.95%
YoY
|
$213.5M
12.19%
YoY
|
$242.5M
40.48%
YoY
|
$251.1M
47.12%
YoY
|
$199.5M
-14.98%
YoY
|
$190.3M
-0.41%
YoY
|
$172.6M
-37.32%
YoY
|
$170.7M
-44.9%
YoY
|
$234.6M
-19.38%
YoY
|
$191.1M
8.12%
YoY
|
$275.3M
0.96%
YoY
|
$309.8M
84.25%
YoY
|
$291.0M
134.39%
YoY
|
$176.7M
80.27%
YoY
|
$272.7M
188.84%
YoY
|
$168.1M
46.49%
YoY
|
| Depreciation, Depletion And Amortization |
$10.74M
19.0%
YoY
|
$10.61M
9.43%
YoY
|
$10.41M
4.96%
YoY
|
$10.15M
-10.46%
YoY
|
$9.021M
-11.99%
YoY
|
$9.696M
-0.1%
YoY
|
$9.913M
7.75%
YoY
|
$11.33M
53.31%
YoY
|
$10.25M
44.63%
YoY
|
$9.706M
15.67%
YoY
|
$9.200M
19.64%
YoY
|
$7.391M
-17.11%
YoY
|
$7.087M
-19.84%
YoY
|
$8.391M
-18.17%
YoY
|
$7.690M
-22.54%
YoY
|
$8.917M
-12.56%
YoY
|
$8.841M
-8.25%
YoY
|
$10.25M
-1.4%
YoY
|
$9.928M
6.75%
YoY
|
| Cash From Operating Activities |
-$10.43M
-113.51%
YoY
|
$646.4M
47.5%
YoY
|
$219.6M
61.63%
YoY
|
-$126.0M
-46.02%
YoY
|
$77.23M
-159.07%
YoY
|
$438.2M
71.48%
YoY
|
$135.9M
-340.51%
YoY
|
-$233.3M
-189.86%
YoY
|
-$130.7M
-137.63%
YoY
|
$255.6M
-60.55%
YoY
|
-$56.50M
-121.36%
YoY
|
$259.7M
88.12%
YoY
|
$347.4M
504.67%
YoY
|
$647.8M
34.9%
YoY
|
$264.5M
-4544.58%
YoY
|
$138.0M
195.53%
YoY
|
$57.46M
-139.82%
YoY
|
$480.2M
47.61%
YoY
|
-$5.951M
-101.25%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$9.963M
17.03%
YoY
|
$11.13M
10.66%
YoY
|
$13.05M
47.77%
YoY
|
$7.680M
-7.8%
YoY
|
$8.513M
-6.56%
YoY
|
$10.06M
-174.11%
YoY
|
$8.829M
-66.04%
YoY
|
$8.330M
15.09%
YoY
|
$9.111M
-34.01%
YoY
|
-$13.57M
-267.52%
YoY
|
$26.00M
-368.68%
YoY
|
$7.238M
-197.65%
YoY
|
$13.81M
156.21%
YoY
|
$8.103M
-247.3%
YoY
|
-$9.677M
-300.56%
YoY
|
-$7.412M
-41.74%
YoY
|
$5.389M
-31.12%
YoY
|
-$5.501M
-55.99%
YoY
|
$4.825M
-158.84%
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 |
-$8.170M
-77.67%
YoY
|
-$59.73M
35.56%
YoY
|
-$14.74M
-8.9%
YoY
|
-$3.333M
-79.08%
YoY
|
-$36.59M
52.87%
YoY
|
-$44.06M
164.4%
YoY
|
-$16.18M
-30.55%
YoY
|
-$15.93M
22.44%
YoY
|
-$23.94M
122.19%
YoY
|
-$16.67M
-238.53%
YoY
|
-$23.30M
74.89%
YoY
|
-$13.01M
-168.31%
YoY
|
-$10.77M
425.0%
YoY
|
$12.03M
-147.26%
YoY
|
-$13.32M
-48.94%
YoY
|
$19.05M
354.67%
YoY
|
-$2.052M
-64.0%
YoY
|
-$25.46M
809.11%
YoY
|
-$26.10M
148.52%
YoY
|
| Cash From Investing Activities |
-$18.13M
-59.8%
YoY
|
-$70.87M
30.94%
YoY
|
-$27.79M
11.11%
YoY
|
-$11.01M
-54.61%
YoY
|
-$45.11M
36.49%
YoY
|
-$54.12M
1650.99%
YoY
|
-$25.01M
-49.27%
YoY
|
-$24.26M
19.81%
YoY
|
-$33.05M
34.45%
YoY
|
-$3.091M
-178.71%
YoY
|
-$49.30M
114.35%
YoY
|
-$20.25M
-274.05%
YoY
|
-$24.58M
230.33%
YoY
|
$3.927M
-112.69%
YoY
|
-$23.00M
8.13%
YoY
|
$11.63M
-236.33%
YoY
|
-$7.441M
-44.78%
YoY
|
-$30.96M
102.33%
YoY
|
-$21.27M
13.74%
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 |
$149.6M
10.72%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$135.1M
47.4%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$91.65M
2468.64%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.568M
-93.85%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$58.03M
51.05%
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 |
-$169.2M
19.86%
YoY
|
-$95.25M
-38.25%
YoY
|
$44.80M
-143.77%
YoY
|
-$106.9M
109.4%
YoY
|
-$141.2M
64.32%
YoY
|
-$154.3M
157.03%
YoY
|
-$102.4M
-79.83%
YoY
|
-$51.04M
-148.99%
YoY
|
-$85.92M
-47.95%
YoY
|
-$60.01M
-76.46%
YoY
|
-$507.6M
74.45%
YoY
|
$104.2M
-130.53%
YoY
|
-$165.1M
-47.69%
YoY
|
-$254.9M
-2203.13%
YoY
|
-$291.0M
-953.65%
YoY
|
-$341.2M
436.81%
YoY
|
-$315.5M
-1939.84%
YoY
|
$12.12M
-103.73%
YoY
|
$34.09M
-105.84%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$10.43M
-113.51%
YoY
|
$646.4M
47.5%
YoY
|
$219.6M
61.63%
YoY
|
-$126.0M
-46.02%
YoY
|
$77.23M
-159.07%
YoY
|
$438.2M
71.48%
YoY
|
$135.9M
-340.51%
YoY
|
-$233.3M
-189.86%
YoY
|
-$130.7M
-137.63%
YoY
|
$255.6M
-60.55%
YoY
|
-$56.50M
-121.36%
YoY
|
$259.7M
88.12%
YoY
|
$347.4M
504.67%
YoY
|
$647.8M
34.9%
YoY
|
$264.5M
-4544.58%
YoY
|
$138.0M
195.53%
YoY
|
$57.46M
-139.82%
YoY
|
$480.2M
47.61%
YoY
|
-$5.951M
-101.25%
YoY
|
| Cash From Investing Activities |
-$18.13M
-59.8%
YoY
|
-$70.87M
30.94%
YoY
|
-$27.79M
11.11%
YoY
|
-$11.01M
-54.61%
YoY
|
-$45.11M
36.49%
YoY
|
-$54.12M
1650.99%
YoY
|
-$25.01M
-49.27%
YoY
|
-$24.26M
19.81%
YoY
|
-$33.05M
34.45%
YoY
|
-$3.091M
-178.71%
YoY
|
-$49.30M
114.35%
YoY
|
-$20.25M
-274.05%
YoY
|
-$24.58M
230.33%
YoY
|
$3.927M
-112.69%
YoY
|
-$23.00M
8.13%
YoY
|
$11.63M
-236.33%
YoY
|
-$7.441M
-44.78%
YoY
|
-$30.96M
102.33%
YoY
|
-$21.27M
13.74%
YoY
|
| Cash From Financing Activities |
-$169.2M
19.86%
YoY
|
-$95.25M
-38.25%
YoY
|
$44.80M
-143.77%
YoY
|
-$106.9M
109.4%
YoY
|
-$141.2M
64.32%
YoY
|
-$154.3M
157.03%
YoY
|
-$102.4M
-79.83%
YoY
|
-$51.04M
-148.99%
YoY
|
-$85.92M
-47.95%
YoY
|
-$60.01M
-76.46%
YoY
|
-$507.6M
74.45%
YoY
|
$104.2M
-130.53%
YoY
|
-$165.1M
-47.69%
YoY
|
-$254.9M
-2203.13%
YoY
|
-$291.0M
-953.65%
YoY
|
-$341.2M
436.81%
YoY
|
-$315.5M
-1939.84%
YoY
|
$12.12M
-103.73%
YoY
|
$34.09M
-105.84%
YoY
|
| Net Change In Cash |
-$197.8M
81.36%
YoY
|
$480.3M
108.95%
YoY
|
$236.7M
2677.62%
YoY
|
-$243.8M
-20.99%
YoY
|
-$109.1M
-56.32%
YoY
|
$229.9M
19.44%
YoY
|
$8.520M
-101.39%
YoY
|
-$308.6M
-189.82%
YoY
|
-$249.7M
-258.24%
YoY
|
$192.5M
-51.5%
YoY
|
-$613.4M
1139.92%
YoY
|
$343.6M
-279.39%
YoY
|
$157.8M
-159.43%
YoY
|
$396.8M
-13.99%
YoY
|
-$49.47M
-820.73%
YoY
|
-$191.5M
654.43%
YoY
|
-$265.5M
88.8%
YoY
|
$461.4M
-3217.26%
YoY
|
$6.864M
-105.37%
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 |
-$10.43M
-113.51%
YoY
|
$646.4M
47.5%
YoY
|
$219.6M
61.63%
YoY
|
-$126.0M
-46.02%
YoY
|
$77.23M
-159.07%
YoY
|
$438.2M
71.48%
YoY
|
$135.9M
-340.51%
YoY
|
-$233.3M
-189.86%
YoY
|
-$130.7M
-137.63%
YoY
|
$255.6M
-60.55%
YoY
|
-$56.50M
-121.36%
YoY
|
$259.7M
88.12%
YoY
|
$347.4M
504.67%
YoY
|
$647.8M
34.9%
YoY
|
$264.5M
-4544.58%
YoY
|
$138.0M
195.53%
YoY
|
$57.46M
-139.82%
YoY
|
$480.2M
47.61%
YoY
|
-$5.951M
-101.25%
YoY
|
| Capital Expenditures |
$9.963M
17.03%
YoY
|
$11.13M
10.66%
YoY
|
$13.05M
47.77%
YoY
|
$7.680M
-7.8%
YoY
|
$8.513M
-6.56%
YoY
|
$10.06M
-174.11%
YoY
|
$8.829M
-66.04%
YoY
|
$8.330M
15.09%
YoY
|
$9.111M
-34.01%
YoY
|
-$13.57M
-267.52%
YoY
|
$26.00M
-368.68%
YoY
|
$7.238M
-197.65%
YoY
|
$13.81M
156.21%
YoY
|
$8.103M
-247.3%
YoY
|
-$9.677M
-300.56%
YoY
|
-$7.412M
-41.74%
YoY
|
$5.389M
-31.12%
YoY
|
-$5.501M
-55.99%
YoY
|
$4.825M
-158.84%
YoY
|
| Free Cash Flow |
-$20.39M
-129.68%
YoY
|
$635.3M
48.37%
YoY
|
$206.6M
62.59%
YoY
|
-$133.6M
-44.7%
YoY
|
$68.72M
-149.14%
YoY
|
$428.2M
59.09%
YoY
|
$127.1M
-254.01%
YoY
|
-$241.7M
-195.73%
YoY
|
-$139.8M
-141.92%
YoY
|
$269.1M
-57.93%
YoY
|
-$82.50M
-130.09%
YoY
|
$252.4M
73.56%
YoY
|
$333.6M
540.73%
YoY
|
$639.7M
31.71%
YoY
|
$274.2M
-2644.3%
YoY
|
$145.4M
144.73%
YoY
|
$52.07M
-134.23%
YoY
|
$485.7M
43.78%
YoY
|
-$10.78M
-102.23%
YoY
|
Loading...