|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.003B
30.45%
YoY
|
$768.7M
-11.42%
YoY
|
$867.8M
38.11%
YoY
|
$628.4M
53.69%
YoY
|
$408.9M
85.32%
YoY
|
| Depreciation, Depletion And Amortization |
$37.00M
4.52%
YoY
|
$35.40M
2.02%
YoY
|
$34.70M
-16.79%
YoY
|
$41.70M
32.8%
YoY
|
$31.40M
-3.38%
YoY
|
| Cash From Operating Activities |
$1.058B
-24.65%
YoY
|
$1.404B
43.49%
YoY
|
$978.6M
-26.75%
YoY
|
$1.336B
94.01%
YoY
|
$688.6M
80.95%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$49.57M
38.28%
YoY
|
$35.84M
-11.06%
YoY
|
$40.30M
40.13%
YoY
|
$28.76M
73.38%
YoY
|
$16.59M
-22.04%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$54.41M
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$293.5M
83.34%
YoY
|
$160.1M
483.53%
YoY
|
$27.43M
10.22%
YoY
|
$24.89M
119.06%
YoY
|
$11.36M
-7.21%
YoY
|
| Cash From Investing Activities |
-$4.748B
22.71%
YoY
|
-$3.869B
49.06%
YoY
|
-$2.596B
-63.88%
YoY
|
-$7.186B
198.8%
YoY
|
-$2.405B
5.09%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$593.7M
807.8%
YoY
|
$65.40M
-39.44%
YoY
|
$108.0M
-66.47%
YoY
|
$322.1M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$4.065B
43.96%
YoY
|
$2.824B
13.26%
YoY
|
$2.493B
-59.98%
YoY
|
$6.229B
225.27%
YoY
|
$1.915B
0.09%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.058B
-24.65%
YoY
|
$1.404B
43.49%
YoY
|
$978.6M
-26.75%
YoY
|
$1.336B
94.01%
YoY
|
$688.6M
80.95%
YoY
|
| Cash From Investing Activities |
-$4.748B
22.71%
YoY
|
-$3.869B
49.06%
YoY
|
-$2.596B
-63.88%
YoY
|
-$7.186B
198.8%
YoY
|
-$2.405B
5.09%
YoY
|
| Cash From Financing Activities |
$4.065B
43.96%
YoY
|
$2.824B
13.26%
YoY
|
$2.493B
-59.98%
YoY
|
$6.229B
225.27%
YoY
|
$1.915B
0.09%
YoY
|
| Net Change In Cash |
$375.1M
4.59%
YoY
|
$358.6M
-59.05%
YoY
|
$875.9M
131.48%
YoY
|
$378.4M
90.65%
YoY
|
$198.5M
3710.06%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.058B
-24.65%
YoY
|
$1.404B
43.49%
YoY
|
$978.6M
-26.75%
YoY
|
$1.336B
94.01%
YoY
|
$688.6M
80.95%
YoY
|
| Capital Expenditures |
$49.57M
38.28%
YoY
|
$35.84M
-11.06%
YoY
|
$40.30M
40.13%
YoY
|
$28.76M
73.38%
YoY
|
$16.59M
-22.04%
YoY
|
| Free Cash Flow |
$1.009B
-26.3%
YoY
|
$1.368B
45.84%
YoY
|
$938.3M
-28.22%
YoY
|
$1.307B
94.52%
YoY
|
$672.0M
87.05%
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 |
$246.2M
11.74%
YoY
|
$248.7M
44.8%
YoY
|
$254.1M
31.64%
YoY
|
$251.7M
38.57%
YoY
|
$220.4M
1.87%
YoY
|
$171.8M
-4.32%
YoY
|
$193.0M
-14.79%
YoY
|
$181.6M
-22.7%
YoY
|
$216.3M
-0.24%
YoY
|
$179.5M
-25.38%
YoY
|
$226.5M
-3.2%
YoY
|
$235.0M
28.88%
YoY
|
$216.8M
-1394.81%
YoY
|
$240.6M
116.75%
YoY
|
$234.0M
144.45%
YoY
|
$182.3M
93.88%
YoY
|
-$16.75M
-115.5%
YoY
|
$111.0M
84.86%
YoY
|
$95.71M
38.15%
YoY
|
| Depreciation, Depletion And Amortization |
$20.00M
9.64%
YoY
|
$18.65M
-1.32%
YoY
|
$18.37M
13.95%
YoY
|
$18.00M
2.96%
YoY
|
$18.24M
-4.14%
YoY
|
$18.90M
5.95%
YoY
|
$16.12M
-11.97%
YoY
|
$17.48M
-10.77%
YoY
|
$19.03M
-8.28%
YoY
|
$17.84M
-8.02%
YoY
|
$18.31M
-15.74%
YoY
|
$19.59M
-17.98%
YoY
|
$20.75M
23.6%
YoY
|
$19.40M
120.42%
YoY
|
$21.73M
158.69%
YoY
|
$23.89M
187.82%
YoY
|
$16.78M
61.38%
YoY
|
$8.800M
-4.35%
YoY
|
$8.400M
-9.68%
YoY
|
| Cash From Operating Activities |
$288.7M
204.3%
YoY
|
$317.6M
-64.37%
YoY
|
$374.7M
726.98%
YoY
|
$271.0M
20.99%
YoY
|
$94.89M
-61.06%
YoY
|
$891.3M
914.99%
YoY
|
$45.31M
-89.39%
YoY
|
$224.0M
-10.18%
YoY
|
$243.7M
13.71%
YoY
|
$87.82M
-68.1%
YoY
|
$427.2M
1.26%
YoY
|
$249.4M
-41.12%
YoY
|
$214.3M
-0.45%
YoY
|
$275.3M
22.68%
YoY
|
$421.9M
179.38%
YoY
|
$423.5M
401.83%
YoY
|
$215.3M
-5.93%
YoY
|
$224.4M
2.47%
YoY
|
$151.0M
25.21%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$10.47M
26.03%
YoY
|
$15.82M
28.2%
YoY
|
$12.22M
21.88%
YoY
|
$13.69M
62.47%
YoY
|
$8.311M
64.35%
YoY
|
$12.34M
95.14%
YoY
|
$10.02M
-30.01%
YoY
|
$8.426M
-10.06%
YoY
|
$5.057M
-50.87%
YoY
|
$6.323M
-38.23%
YoY
|
$14.32M
-265.9%
YoY
|
$9.368M
-278.4%
YoY
|
$10.29M
121.64%
YoY
|
$10.24M
-289.56%
YoY
|
-$8.631M
127.13%
YoY
|
-$5.251M
41.92%
YoY
|
$4.644M
26.2%
YoY
|
-$5.400M
-26.03%
YoY
|
-$3.800M
-38.71%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$359.5M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$54.41M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$78.08M
37.76%
YoY
|
-$1.644B
46.25%
YoY
|
-$1.249B
76.86%
YoY
|
-$1.075B
62.74%
YoY
|
$56.68M
1252.03%
YoY
|
-$1.124B
-36.46%
YoY
|
-$706.4M
-146.31%
YoY
|
-$660.6M
121.07%
YoY
|
$4.192M
31.66%
YoY
|
-$1.769B
-4.01%
YoY
|
$1.525B
-176.97%
YoY
|
-$298.8M
-88.42%
YoY
|
$3.184M
-43.76%
YoY
|
-$1.843B
-10.59%
YoY
|
-$1.982B
411.24%
YoY
|
-$2.581B
1140.92%
YoY
|
$5.661M
60.55%
YoY
|
-$2.061B
-5467.71%
YoY
|
-$387.6M
75.62%
YoY
|
| Cash From Investing Activities |
-$1.360B
84.18%
YoY
|
-$1.660B
46.05%
YoY
|
-$1.261B
76.09%
YoY
|
-$1.089B
62.78%
YoY
|
-$738.4M
-45.21%
YoY
|
-$1.136B
-35.99%
YoY
|
-$716.4M
-147.42%
YoY
|
-$669.0M
117.08%
YoY
|
-$1.348B
-33.4%
YoY
|
-$1.775B
-4.2%
YoY
|
$1.511B
-175.92%
YoY
|
-$308.2M
-88.08%
YoY
|
-$2.023B
167.39%
YoY
|
-$1.853B
-10.33%
YoY
|
-$1.990B
408.61%
YoY
|
-$2.586B
1121.14%
YoY
|
-$756.7M
-385.93%
YoY
|
-$2.067B
-6745.02%
YoY
|
-$391.3M
72.45%
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 |
$0.00
-100.0%
YoY
|
N/A
N/A
|
$129.8M
N/A
|
$78.60M
N/A
|
$181.0M
787.12%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$20.40M
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
N/A
|
N/A
N/A
|
$122.2M
N/A
|
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 |
$1.482B
37.03%
YoY
|
$729.1M
-183.03%
YoY
|
$955.3M
-59.05%
YoY
|
$1.300B
198.55%
YoY
|
$1.081B
15.86%
YoY
|
-$878.1M
-171.36%
YoY
|
$2.333B
-307.18%
YoY
|
$435.4M
-142.92%
YoY
|
$933.3M
-72.57%
YoY
|
$1.231B
-31.81%
YoY
|
-$1.126B
-188.0%
YoY
|
-$1.014B
-144.66%
YoY
|
$3.403B
289.79%
YoY
|
$1.805B
-700.75%
YoY
|
$1.280B
1.18%
YoY
|
$2.271B
576.82%
YoY
|
$873.0M
41.93%
YoY
|
-$300.4M
31.29%
YoY
|
$1.265B
2710.44%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$288.7M
204.3%
YoY
|
$317.6M
-64.37%
YoY
|
$374.7M
726.98%
YoY
|
$271.0M
20.99%
YoY
|
$94.89M
-61.06%
YoY
|
$891.3M
914.99%
YoY
|
$45.31M
-89.39%
YoY
|
$224.0M
-10.18%
YoY
|
$243.7M
13.71%
YoY
|
$87.82M
-68.1%
YoY
|
$427.2M
1.26%
YoY
|
$249.4M
-41.12%
YoY
|
$214.3M
-0.45%
YoY
|
$275.3M
22.68%
YoY
|
$421.9M
179.38%
YoY
|
$423.5M
401.83%
YoY
|
$215.3M
-5.93%
YoY
|
$224.4M
2.47%
YoY
|
$151.0M
25.21%
YoY
|
| Cash From Investing Activities |
-$1.360B
84.18%
YoY
|
-$1.660B
46.05%
YoY
|
-$1.261B
76.09%
YoY
|
-$1.089B
62.78%
YoY
|
-$738.4M
-45.21%
YoY
|
-$1.136B
-35.99%
YoY
|
-$716.4M
-147.42%
YoY
|
-$669.0M
117.08%
YoY
|
-$1.348B
-33.4%
YoY
|
-$1.775B
-4.2%
YoY
|
$1.511B
-175.92%
YoY
|
-$308.2M
-88.08%
YoY
|
-$2.023B
167.39%
YoY
|
-$1.853B
-10.33%
YoY
|
-$1.990B
408.61%
YoY
|
-$2.586B
1121.14%
YoY
|
-$756.7M
-385.93%
YoY
|
-$2.067B
-6745.02%
YoY
|
-$391.3M
72.45%
YoY
|
| Cash From Financing Activities |
$1.482B
37.03%
YoY
|
$729.1M
-183.03%
YoY
|
$955.3M
-59.05%
YoY
|
$1.300B
198.55%
YoY
|
$1.081B
15.86%
YoY
|
-$878.1M
-171.36%
YoY
|
$2.333B
-307.18%
YoY
|
$435.4M
-142.92%
YoY
|
$933.3M
-72.57%
YoY
|
$1.231B
-31.81%
YoY
|
-$1.126B
-188.0%
YoY
|
-$1.014B
-144.66%
YoY
|
$3.403B
289.79%
YoY
|
$1.805B
-700.75%
YoY
|
$1.280B
1.18%
YoY
|
$2.271B
576.82%
YoY
|
$873.0M
41.93%
YoY
|
-$300.4M
31.29%
YoY
|
$1.265B
2710.44%
YoY
|
| Net Change In Cash |
$410.6M
-6.21%
YoY
|
-$613.0M
-45.42%
YoY
|
$68.56M
-95.87%
YoY
|
$482.0M
-5133.94%
YoY
|
$437.8M
-356.7%
YoY
|
-$1.123B
145.79%
YoY
|
$1.662B
104.67%
YoY
|
-$9.575M
-99.11%
YoY
|
-$170.6M
-110.7%
YoY
|
-$456.9M
-301.45%
YoY
|
$812.0M
-381.27%
YoY
|
-$1.073B
-1088.39%
YoY
|
$1.594B
380.68%
YoY
|
$226.8M
-110.59%
YoY
|
-$288.7M
-128.18%
YoY
|
$108.6M
-47.84%
YoY
|
$331.6M
-70.08%
YoY
|
-$2.143B
-10159.15%
YoY
|
$1.024B
-1771.13%
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 |
$288.7M
204.3%
YoY
|
$317.6M
-64.37%
YoY
|
$374.7M
726.98%
YoY
|
$271.0M
20.99%
YoY
|
$94.89M
-61.06%
YoY
|
$891.3M
914.99%
YoY
|
$45.31M
-89.39%
YoY
|
$224.0M
-10.18%
YoY
|
$243.7M
13.71%
YoY
|
$87.82M
-68.1%
YoY
|
$427.2M
1.26%
YoY
|
$249.4M
-41.12%
YoY
|
$214.3M
-0.45%
YoY
|
$275.3M
22.68%
YoY
|
$421.9M
179.38%
YoY
|
$423.5M
401.83%
YoY
|
$215.3M
-5.93%
YoY
|
$224.4M
2.47%
YoY
|
$151.0M
25.21%
YoY
|
| Capital Expenditures |
$10.47M
26.03%
YoY
|
$15.82M
28.2%
YoY
|
$12.22M
21.88%
YoY
|
$13.69M
62.47%
YoY
|
$8.311M
64.35%
YoY
|
$12.34M
95.14%
YoY
|
$10.02M
-30.01%
YoY
|
$8.426M
-10.06%
YoY
|
$5.057M
-50.87%
YoY
|
$6.323M
-38.23%
YoY
|
$14.32M
-265.9%
YoY
|
$9.368M
-278.4%
YoY
|
$10.29M
121.64%
YoY
|
$10.24M
-289.56%
YoY
|
-$8.631M
127.13%
YoY
|
-$5.251M
41.92%
YoY
|
$4.644M
26.2%
YoY
|
-$5.400M
-26.03%
YoY
|
-$3.800M
-38.71%
YoY
|
| Free Cash Flow |
$278.3M
221.41%
YoY
|
$301.8M
-65.67%
YoY
|
$362.5M
927.22%
YoY
|
$257.3M
19.37%
YoY
|
$86.58M
-63.72%
YoY
|
$879.0M
978.61%
YoY
|
$35.29M
-91.45%
YoY
|
$215.6M
-10.18%
YoY
|
$238.6M
16.97%
YoY
|
$81.49M
-69.25%
YoY
|
$412.9M
-4.1%
YoY
|
$240.0M
-44.03%
YoY
|
$204.0M
-3.14%
YoY
|
$265.1M
15.34%
YoY
|
$430.5M
178.09%
YoY
|
$428.8M
386.72%
YoY
|
$210.6M
-6.45%
YoY
|
$229.8M
1.55%
YoY
|
$154.8M
22.08%
YoY
|
Loading...