|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$569.0M
49.63%
YoY
|
$380.3M
-21.17%
YoY
|
$482.4M
-13.2%
YoY
|
$555.7M
17.28%
YoY
|
$473.8M
21.31%
YoY
|
| Depreciation, Depletion And Amortization |
$68.72M
57.25%
YoY
|
$43.70M
0.69%
YoY
|
$43.40M
5.34%
YoY
|
$41.20M
43.06%
YoY
|
$28.80M
-5.88%
YoY
|
| Cash From Operating Activities |
$343.8M
-37.32%
YoY
|
$548.5M
45.04%
YoY
|
$378.2M
-73.52%
YoY
|
$1.428B
70.64%
YoY
|
$837.1M
411.82%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$18.10M
12.1%
YoY
|
$16.14M
-78.77%
YoY
|
$76.05M
10.32%
YoY
|
$68.94M
74.84%
YoY
|
$39.43M
60.23%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.146B
209.66%
YoY
|
-$693.1M
-78.83%
YoY
|
-$3.273B
-51.28%
YoY
|
-$6.719B
545.17%
YoY
|
-$1.041B
-48.27%
YoY
|
| Cash From Investing Activities |
-$2.164B
205.16%
YoY
|
-$709.3M
-78.82%
YoY
|
-$3.350B
-50.65%
YoY
|
-$6.788B
528.04%
YoY
|
-$1.081B
-46.96%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$45.50M
-89.71%
YoY
|
-$442.3M
5821.77%
YoY
|
-$7.469M
-68.88%
YoY
|
-$24.00M
-289.57%
YoY
|
$12.66M
299.18%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
$165.0M
-65.26%
YoY
|
$475.0M
N/A
|
$0.00
-100.0%
YoY
|
$1.168B
71.89%
YoY
|
| Cash From Financing Activities |
$1.514B
30.56%
YoY
|
$1.160B
-60.21%
YoY
|
$2.915B
-31.54%
YoY
|
$4.257B
341.47%
YoY
|
$964.4M
-65.17%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$343.8M
-37.32%
YoY
|
$548.5M
45.04%
YoY
|
$378.2M
-73.52%
YoY
|
$1.428B
70.64%
YoY
|
$837.1M
411.82%
YoY
|
| Cash From Investing Activities |
-$2.164B
205.16%
YoY
|
-$709.3M
-78.82%
YoY
|
-$3.350B
-50.65%
YoY
|
-$6.788B
528.04%
YoY
|
-$1.081B
-46.96%
YoY
|
| Cash From Financing Activities |
$1.514B
30.56%
YoY
|
$1.160B
-60.21%
YoY
|
$2.915B
-31.54%
YoY
|
$4.257B
341.47%
YoY
|
$964.4M
-65.17%
YoY
|
| Net Change In Cash |
-$306.6M
-130.69%
YoY
|
$998.9M
-1861.05%
YoY
|
-$56.72M
-94.85%
YoY
|
-$1.102B
-252.9%
YoY
|
$720.7M
-19.43%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$343.8M
-37.32%
YoY
|
$548.5M
45.04%
YoY
|
$378.2M
-73.52%
YoY
|
$1.428B
70.64%
YoY
|
$837.1M
411.82%
YoY
|
| Capital Expenditures |
$18.10M
12.1%
YoY
|
$16.14M
-78.77%
YoY
|
$76.05M
10.32%
YoY
|
$68.94M
74.84%
YoY
|
$39.43M
60.23%
YoY
|
| Free Cash Flow |
$325.7M
-38.82%
YoY
|
$532.4M
76.2%
YoY
|
$302.1M
-77.78%
YoY
|
$1.360B
70.43%
YoY
|
$797.7M
474.08%
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 |
$156.7M
58.11%
YoY
|
$188.0M
72.95%
YoY
|
$155.7M
69.73%
YoY
|
$133.2M
100.81%
YoY
|
$99.10M
7.53%
YoY
|
$108.7M
61.14%
YoY
|
$91.74M
-35.1%
YoY
|
$66.32M
-50.89%
YoY
|
$92.16M
-35.41%
YoY
|
$67.45M
-61.23%
YoY
|
$141.3M
-20.65%
YoY
|
$135.0M
40.05%
YoY
|
$142.7M
22.23%
YoY
|
$174.0M
51.27%
YoY
|
$178.1M
45.31%
YoY
|
$96.41M
-20.0%
YoY
|
$116.7M
0.88%
YoY
|
$115.0M
9.11%
YoY
|
$122.6M
19.74%
YoY
|
| Depreciation, Depletion And Amortization |
$15.99M
-10.73%
YoY
|
$17.00M
-18.74%
YoY
|
$16.35M
-11.26%
YoY
|
$17.46M
-9.47%
YoY
|
$17.91M
-11.36%
YoY
|
$20.92M
-0.39%
YoY
|
$18.43M
-9.89%
YoY
|
$19.28M
-2.22%
YoY
|
$20.21M
-8.3%
YoY
|
$21.00M
-32.4%
YoY
|
$20.45M
-32.84%
YoY
|
$19.72M
-34.78%
YoY
|
$22.03M
17.31%
YoY
|
$31.06M
62.64%
YoY
|
$30.45M
65.48%
YoY
|
$30.24M
55.87%
YoY
|
$18.78M
-5.14%
YoY
|
$19.10M
-3.05%
YoY
|
$18.40M
-11.11%
YoY
|
| Cash From Operating Activities |
$209.6M
-1324.35%
YoY
|
$196.6M
-49.86%
YoY
|
$5.159M
-103.28%
YoY
|
$159.2M
-25.63%
YoY
|
-$17.12M
-117.21%
YoY
|
$392.2M
-240.78%
YoY
|
-$157.2M
-142.01%
YoY
|
$214.0M
-61.26%
YoY
|
$99.51M
-136.9%
YoY
|
-$278.6M
-240.78%
YoY
|
$374.1M
-11.99%
YoY
|
$552.4M
78.45%
YoY
|
-$269.7M
-154.37%
YoY
|
$197.9M
-22.12%
YoY
|
$425.1M
230.28%
YoY
|
$309.5M
119.68%
YoY
|
$496.0M
58.27%
YoY
|
$254.1M
48.6%
YoY
|
$128.7M
-1454.74%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.399M
-54.09%
YoY
|
$9.134M
42.27%
YoY
|
$2.810M
-16.02%
YoY
|
$3.107M
13.44%
YoY
|
$3.047M
-16.27%
YoY
|
$6.420M
43.46%
YoY
|
$3.346M
-84.86%
YoY
|
$2.739M
-91.22%
YoY
|
$3.639M
-80.07%
YoY
|
$4.475M
-75.71%
YoY
|
$22.10M
-244.02%
YoY
|
$31.21M
-351.35%
YoY
|
$18.26M
-19.72%
YoY
|
$18.42M
-194.0%
YoY
|
-$15.35M
101.93%
YoY
|
-$12.42M
195.6%
YoY
|
$22.75M
182.88%
YoY
|
-$19.60M
402.56%
YoY
|
-$7.600M
22.58%
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
|
$8.607M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$804.1M
366.77%
YoY
|
-$906.1M
-290.4%
YoY
|
-$89.84M
-43.9%
YoY
|
-$978.2M
-11.44%
YoY
|
-$172.3M
-280.15%
YoY
|
$475.9M
-582.31%
YoY
|
-$160.1M
-34.34%
YoY
|
-$1.104B
-5.16%
YoY
|
$95.62M
-105.41%
YoY
|
-$98.66M
-94.63%
YoY
|
-$243.9M
-84.68%
YoY
|
-$1.165B
-32.61%
YoY
|
-$1.766B
13.04%
YoY
|
-$1.836B
474.41%
YoY
|
-$1.592B
374.31%
YoY
|
-$1.728B
-1738.15%
YoY
|
-$1.563B
217.85%
YoY
|
-$319.6M
-185.5%
YoY
|
-$335.7M
-1211.59%
YoY
|
| Cash From Investing Activities |
-$805.5M
359.45%
YoY
|
-$915.2M
-294.95%
YoY
|
-$92.65M
-43.33%
YoY
|
-$981.3M
-11.37%
YoY
|
-$175.3M
-290.59%
YoY
|
$469.4M
-555.16%
YoY
|
-$163.5M
-38.54%
YoY
|
-$1.107B
-7.41%
YoY
|
$91.99M
-105.15%
YoY
|
-$103.1M
-94.44%
YoY
|
-$266.0M
-83.45%
YoY
|
-$1.196B
-31.3%
YoY
|
-$1.785B
12.57%
YoY
|
-$1.854B
446.65%
YoY
|
-$1.608B
368.28%
YoY
|
-$1.741B
-1818.33%
YoY
|
-$1.585B
217.29%
YoY
|
-$339.2M
-191.7%
YoY
|
-$343.3M
-1530.42%
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 |
-$48.76M
-4022.93%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.243M
-116.96%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$7.330M
51.17%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$4.849M
-120.61%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$23.53M
-554.2%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$350.0M
28.21%
YoY
|
N/A
|
N/A
|
N/A
|
$273.0M
320.0%
YoY
|
N/A
|
N/A
|
N/A
|
$65.00M
-81.43%
YoY
|
N/A
|
N/A
|
N/A
|
$350.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$171.7M
-136.22%
YoY
|
$931.7M
-8259.04%
YoY
|
$271.5M
-22.75%
YoY
|
$784.9M
-18.37%
YoY
|
-$474.0M
234.06%
YoY
|
-$11.42M
-108.84%
YoY
|
$351.5M
-138.26%
YoY
|
$961.5M
-130.94%
YoY
|
-$141.9M
-102.08%
YoY
|
$129.1M
-91.31%
YoY
|
-$918.7M
-200.67%
YoY
|
-$3.108B
-248.8%
YoY
|
$6.812B
-3065.47%
YoY
|
$1.486B
134.04%
YoY
|
$912.6M
-801.43%
YoY
|
$2.089B
-6772.62%
YoY
|
-$229.7M
-146.8%
YoY
|
$634.9M
-545.86%
YoY
|
-$130.1M
-85.6%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$209.6M
-1324.35%
YoY
|
$196.6M
-49.86%
YoY
|
$5.159M
-103.28%
YoY
|
$159.2M
-25.63%
YoY
|
-$17.12M
-117.21%
YoY
|
$392.2M
-240.78%
YoY
|
-$157.2M
-142.01%
YoY
|
$214.0M
-61.26%
YoY
|
$99.51M
-136.9%
YoY
|
-$278.6M
-240.78%
YoY
|
$374.1M
-11.99%
YoY
|
$552.4M
78.45%
YoY
|
-$269.7M
-154.37%
YoY
|
$197.9M
-22.12%
YoY
|
$425.1M
230.28%
YoY
|
$309.5M
119.68%
YoY
|
$496.0M
58.27%
YoY
|
$254.1M
48.6%
YoY
|
$128.7M
-1454.74%
YoY
|
| Cash From Investing Activities |
-$805.5M
359.45%
YoY
|
-$915.2M
-294.95%
YoY
|
-$92.65M
-43.33%
YoY
|
-$981.3M
-11.37%
YoY
|
-$175.3M
-290.59%
YoY
|
$469.4M
-555.16%
YoY
|
-$163.5M
-38.54%
YoY
|
-$1.107B
-7.41%
YoY
|
$91.99M
-105.15%
YoY
|
-$103.1M
-94.44%
YoY
|
-$266.0M
-83.45%
YoY
|
-$1.196B
-31.3%
YoY
|
-$1.785B
12.57%
YoY
|
-$1.854B
446.65%
YoY
|
-$1.608B
368.28%
YoY
|
-$1.741B
-1818.33%
YoY
|
-$1.585B
217.29%
YoY
|
-$339.2M
-191.7%
YoY
|
-$343.3M
-1530.42%
YoY
|
| Cash From Financing Activities |
$171.7M
-136.22%
YoY
|
$931.7M
-8259.04%
YoY
|
$271.5M
-22.75%
YoY
|
$784.9M
-18.37%
YoY
|
-$474.0M
234.06%
YoY
|
-$11.42M
-108.84%
YoY
|
$351.5M
-138.26%
YoY
|
$961.5M
-130.94%
YoY
|
-$141.9M
-102.08%
YoY
|
$129.1M
-91.31%
YoY
|
-$918.7M
-200.67%
YoY
|
-$3.108B
-248.8%
YoY
|
$6.812B
-3065.47%
YoY
|
$1.486B
134.04%
YoY
|
$912.6M
-801.43%
YoY
|
$2.089B
-6772.62%
YoY
|
-$229.7M
-146.8%
YoY
|
$634.9M
-545.86%
YoY
|
-$130.1M
-85.6%
YoY
|
| Net Change In Cash |
-$424.1M
-36.36%
YoY
|
$213.1M
-74.93%
YoY
|
$184.0M
496.86%
YoY
|
-$37.28M
-154.63%
YoY
|
-$666.4M
-1443.39%
YoY
|
$850.2M
-436.59%
YoY
|
$30.83M
-103.8%
YoY
|
$68.24M
-101.82%
YoY
|
$49.61M
-98.96%
YoY
|
-$252.6M
48.24%
YoY
|
-$810.6M
200.26%
YoY
|
-$3.751B
-670.63%
YoY
|
$4.758B
-460.71%
YoY
|
-$170.4M
-130.99%
YoY
|
-$270.0M
-21.68%
YoY
|
$657.4M
211.71%
YoY
|
-$1.319B
-532.99%
YoY
|
$549.8M
37.97%
YoY
|
-$344.7M
-61.22%
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 |
$209.6M
-1324.35%
YoY
|
$196.6M
-49.86%
YoY
|
$5.159M
-103.28%
YoY
|
$159.2M
-25.63%
YoY
|
-$17.12M
-117.21%
YoY
|
$392.2M
-240.78%
YoY
|
-$157.2M
-142.01%
YoY
|
$214.0M
-61.26%
YoY
|
$99.51M
-136.9%
YoY
|
-$278.6M
-240.78%
YoY
|
$374.1M
-11.99%
YoY
|
$552.4M
78.45%
YoY
|
-$269.7M
-154.37%
YoY
|
$197.9M
-22.12%
YoY
|
$425.1M
230.28%
YoY
|
$309.5M
119.68%
YoY
|
$496.0M
58.27%
YoY
|
$254.1M
48.6%
YoY
|
$128.7M
-1454.74%
YoY
|
| Capital Expenditures |
$1.399M
-54.09%
YoY
|
$9.134M
42.27%
YoY
|
$2.810M
-16.02%
YoY
|
$3.107M
13.44%
YoY
|
$3.047M
-16.27%
YoY
|
$6.420M
43.46%
YoY
|
$3.346M
-84.86%
YoY
|
$2.739M
-91.22%
YoY
|
$3.639M
-80.07%
YoY
|
$4.475M
-75.71%
YoY
|
$22.10M
-244.02%
YoY
|
$31.21M
-351.35%
YoY
|
$18.26M
-19.72%
YoY
|
$18.42M
-194.0%
YoY
|
-$15.35M
101.93%
YoY
|
-$12.42M
195.6%
YoY
|
$22.75M
182.88%
YoY
|
-$19.60M
402.56%
YoY
|
-$7.600M
22.58%
YoY
|
| Free Cash Flow |
$208.2M
-1132.45%
YoY
|
$187.5M
-51.39%
YoY
|
$2.349M
-101.46%
YoY
|
$156.0M
-26.14%
YoY
|
-$20.17M
-121.04%
YoY
|
$385.8M
-236.29%
YoY
|
-$160.5M
-145.6%
YoY
|
$211.3M
-59.46%
YoY
|
$95.87M
-133.3%
YoY
|
-$283.1M
-257.73%
YoY
|
$352.0M
-20.08%
YoY
|
$521.2M
61.88%
YoY
|
-$287.9M
-160.84%
YoY
|
$179.5M
-34.43%
YoY
|
$440.4M
223.12%
YoY
|
$321.9M
121.88%
YoY
|
$473.3M
54.98%
YoY
|
$273.7M
56.49%
YoY
|
$136.3M
-4230.3%
YoY
|
Loading...