|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$565.7M
-28.35%
YoY
|
$789.5M
73.14%
YoY
|
$456.0M
-64.98%
YoY
|
$1.302B
-30.43%
YoY
|
$1.872B
67.82%
YoY
|
| Depreciation, Depletion And Amortization |
$299.8M
-2.98%
YoY
|
$309.0M
244.87%
YoY
|
$89.60M
-79.17%
YoY
|
$430.1M
388.75%
YoY
|
$88.00M
5.9%
YoY
|
| Cash From Operating Activities |
$1.057B
-17.75%
YoY
|
$1.285B
22.26%
YoY
|
$1.051B
-50.55%
YoY
|
$2.126B
-8.78%
YoY
|
$2.330B
159.92%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$152.4M
8.7%
YoY
|
$140.2M
52.72%
YoY
|
$91.80M
-172.17%
YoY
|
-$127.2M
-231.4%
YoY
|
$96.80M
-1.53%
YoY
|
| Acquisitions |
$321.5M
8.14%
YoY
|
$297.3M
5846.0%
YoY
|
$5.000M
-96.85%
YoY
|
$158.6M
-86.38%
YoY
|
$1.165B
875.46%
YoY
|
| Other Investing Activities |
-$330.3M
-48.46%
YoY
|
-$640.8M
-8759.46%
YoY
|
$7.400M
-109.36%
YoY
|
-$79.10M
-93.22%
YoY
|
-$1.167B
-7984.46%
YoY
|
| Cash From Investing Activities |
-$482.7M
-38.19%
YoY
|
-$781.0M
413.48%
YoY
|
-$152.1M
-26.27%
YoY
|
-$206.3M
-84.48%
YoY
|
-$1.330B
838.98%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$714.1M
-10.44%
YoY
|
-$797.3M
-267.92%
YoY
|
$474.8M
-193.35%
YoY
|
-$508.6M
-224.11%
YoY
|
$409.8M
-37.3%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$777.2M
-29.89%
YoY
|
-$1.109B
129.43%
YoY
|
-$483.2M
-36.08%
YoY
|
-$756.0M
42.7%
YoY
|
-$529.8M
-19.72%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.057B
-17.75%
YoY
|
$1.285B
22.26%
YoY
|
$1.051B
-50.55%
YoY
|
$2.126B
-8.78%
YoY
|
$2.330B
159.92%
YoY
|
| Cash From Investing Activities |
-$482.7M
-38.19%
YoY
|
-$781.0M
413.48%
YoY
|
-$152.1M
-26.27%
YoY
|
-$206.3M
-84.48%
YoY
|
-$1.330B
838.98%
YoY
|
| Cash From Financing Activities |
-$777.2M
-29.89%
YoY
|
-$1.109B
129.43%
YoY
|
-$483.2M
-36.08%
YoY
|
-$756.0M
42.7%
YoY
|
-$529.8M
-19.72%
YoY
|
| Net Change In Cash |
-$202.8M
-66.45%
YoY
|
-$604.4M
-245.22%
YoY
|
$416.2M
-64.23%
YoY
|
$1.163B
147.9%
YoY
|
$469.3M
373.08%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.057B
-17.75%
YoY
|
$1.285B
22.26%
YoY
|
$1.051B
-50.55%
YoY
|
$2.126B
-8.78%
YoY
|
$2.330B
159.92%
YoY
|
| Capital Expenditures |
$152.4M
8.7%
YoY
|
$140.2M
52.72%
YoY
|
$91.80M
-172.17%
YoY
|
-$127.2M
-231.4%
YoY
|
$96.80M
-1.53%
YoY
|
| Free Cash Flow |
$904.7M
-20.99%
YoY
|
$1.145B
19.35%
YoY
|
$959.4M
-57.41%
YoY
|
$2.253B
0.86%
YoY
|
$2.234B
179.79%
YoY
|
|
Concept
|
2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$179.1M
-10.9%
YoY
|
$187.3M
4.87%
YoY
|
$194.9M
0.21%
YoY
|
-$17.40M
-110.24%
YoY
|
$201.0M
-18.46%
YoY
|
$178.6M
-540.99%
YoY
|
$194.5M
-10.98%
YoY
|
$169.9M
N/A
|
$246.5M
31.54%
YoY
|
-$40.50M
-134.12%
YoY
|
$218.5M
-4.33%
YoY
|
$187.4M
-62.46%
YoY
|
$118.7M
-63.9%
YoY
|
$228.4M
-14.81%
YoY
|
$455.7M
-26.43%
YoY
|
$499.2M
-23.6%
YoY
|
$328.8M
-33.37%
YoY
|
$268.1M
96.55%
YoY
|
| Depreciation, Depletion And Amortization |
$26.30M
12.88%
YoY
|
$79.50M
6.57%
YoY
|
$70.10M
-3.04%
YoY
|
$76.20M
3.39%
YoY
|
$23.30M
-21.28%
YoY
|
$74.60M
-8.13%
YoY
|
$72.30M
-10.52%
YoY
|
$73.70M
N/A
|
$29.60M
-65.54%
YoY
|
$81.20M
-23.83%
YoY
|
$80.80M
-26.14%
YoY
|
$85.90M
285.2%
YoY
|
$106.6M
-9.51%
YoY
|
$109.4M
8.21%
YoY
|
$106.1M
11.45%
YoY
|
$22.30M
5.69%
YoY
|
$117.8M
24.92%
YoY
|
$101.1M
8.01%
YoY
|
| Cash From Operating Activities |
$229.9M
21.45%
YoY
|
$355.1M
-3.24%
YoY
|
$343.3M
-15.4%
YoY
|
$169.4M
-42.07%
YoY
|
$189.3M
-13.95%
YoY
|
$367.0M
10.28%
YoY
|
$405.8M
96.7%
YoY
|
$292.4M
N/A
|
$220.0M
-13.18%
YoY
|
$332.8M
97.39%
YoY
|
$206.3M
-37.62%
YoY
|
$253.4M
-55.09%
YoY
|
$168.6M
-63.77%
YoY
|
$330.7M
-50.11%
YoY
|
$1.062B
92.36%
YoY
|
$564.2M
-13.2%
YoY
|
$465.4M
5.29%
YoY
|
$662.8M
197.22%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$14.70M
-12.5%
YoY
|
$30.40M
0.33%
YoY
|
$34.80M
-20.73%
YoY
|
$40.20M
43.57%
YoY
|
$16.80M
-55.79%
YoY
|
$30.30M
-16.99%
YoY
|
$43.90M
36.76%
YoY
|
$28.00M
N/A
|
$38.00M
30.58%
YoY
|
$36.50M
-215.51%
YoY
|
$32.10M
-224.9%
YoY
|
$29.10M
-271.18%
YoY
|
-$31.60M
-24.04%
YoY
|
-$25.70M
-26.78%
YoY
|
-$52.90M
28.4%
YoY
|
-$17.00M
-152.47%
YoY
|
-$41.60M
-28.64%
YoY
|
-$35.10M
0.29%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$300.0K
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$157.3M
3110.2%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$1.000M
42.86%
YoY
|
-$101.7M
-82.01%
YoY
|
$30.50M
2246.15%
YoY
|
-$284.1M
2605.71%
YoY
|
$700.0K
75.0%
YoY
|
-$565.4M
25600.0%
YoY
|
$1.300M
-91.72%
YoY
|
-$10.50M
N/A
|
$400.0K
-103.36%
YoY
|
-$2.200M
340.0%
YoY
|
$15.70M
-1.26%
YoY
|
-$11.90M
-92.4%
YoY
|
-$500.0K
-66.67%
YoY
|
$15.90M
-102.2%
YoY
|
$62.00M
-114.19%
YoY
|
-$156.5M
2968.63%
YoY
|
-$1.500M
-98.12%
YoY
|
-$723.3M
55538.46%
YoY
|
| Cash From Investing Activities |
-$12.10M
-45.0%
YoY
|
-$132.1M
-77.82%
YoY
|
-$4.300M
-89.91%
YoY
|
-$324.3M
742.34%
YoY
|
-$22.00M
-78.89%
YoY
|
-$595.7M
1439.28%
YoY
|
-$42.60M
159.76%
YoY
|
-$38.50M
N/A
|
-$104.2M
154.15%
YoY
|
-$38.70M
20.56%
YoY
|
-$16.40M
67.35%
YoY
|
-$41.00M
-76.37%
YoY
|
-$32.10M
-25.52%
YoY
|
-$9.800M
-98.71%
YoY
|
$9.100M
-101.9%
YoY
|
-$173.5M
247.7%
YoY
|
-$43.10M
-68.75%
YoY
|
-$758.4M
1989.26%
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
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$517.3M
-23.57%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$676.8M
N/A
|
-$104.3M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$167.0M
64.86%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$9.400M
-96.38%
YoY
|
N/A
|
N/A
|
N/A
|
$259.4M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$1.388B
7280.32%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$10.70M
-98.01%
YoY
|
$1.600M
-102.82%
YoY
|
-$40.10M
-61.37%
YoY
|
-$201.7M
4702.38%
YoY
|
-$537.0M
-43.1%
YoY
|
-$56.80M
-48.18%
YoY
|
-$103.8M
109.7%
YoY
|
-$4.200M
N/A
|
-$943.8M
731.54%
YoY
|
-$109.6M
-35.45%
YoY
|
-$49.50M
-79.39%
YoY
|
-$113.5M
-20.91%
YoY
|
-$169.8M
107.07%
YoY
|
-$240.2M
-319.16%
YoY
|
-$202.5M
56.73%
YoY
|
-$143.5M
-66.49%
YoY
|
-$82.00M
-76.63%
YoY
|
$109.6M
-145.35%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$229.9M
21.45%
YoY
|
$355.1M
-3.24%
YoY
|
$343.3M
-15.4%
YoY
|
$169.4M
-42.07%
YoY
|
$189.3M
-13.95%
YoY
|
$367.0M
10.28%
YoY
|
$405.8M
96.7%
YoY
|
$292.4M
N/A
|
$220.0M
-13.18%
YoY
|
$332.8M
97.39%
YoY
|
$206.3M
-37.62%
YoY
|
$253.4M
-55.09%
YoY
|
$168.6M
-63.77%
YoY
|
$330.7M
-50.11%
YoY
|
$1.062B
92.36%
YoY
|
$564.2M
-13.2%
YoY
|
$465.4M
5.29%
YoY
|
$662.8M
197.22%
YoY
|
| Cash From Investing Activities |
-$12.10M
-45.0%
YoY
|
-$132.1M
-77.82%
YoY
|
-$4.300M
-89.91%
YoY
|
-$324.3M
742.34%
YoY
|
-$22.00M
-78.89%
YoY
|
-$595.7M
1439.28%
YoY
|
-$42.60M
159.76%
YoY
|
-$38.50M
N/A
|
-$104.2M
154.15%
YoY
|
-$38.70M
20.56%
YoY
|
-$16.40M
67.35%
YoY
|
-$41.00M
-76.37%
YoY
|
-$32.10M
-25.52%
YoY
|
-$9.800M
-98.71%
YoY
|
$9.100M
-101.9%
YoY
|
-$173.5M
247.7%
YoY
|
-$43.10M
-68.75%
YoY
|
-$758.4M
1989.26%
YoY
|
| Cash From Financing Activities |
-$10.70M
-98.01%
YoY
|
$1.600M
-102.82%
YoY
|
-$40.10M
-61.37%
YoY
|
-$201.7M
4702.38%
YoY
|
-$537.0M
-43.1%
YoY
|
-$56.80M
-48.18%
YoY
|
-$103.8M
109.7%
YoY
|
-$4.200M
N/A
|
-$943.8M
731.54%
YoY
|
-$109.6M
-35.45%
YoY
|
-$49.50M
-79.39%
YoY
|
-$113.5M
-20.91%
YoY
|
-$169.8M
107.07%
YoY
|
-$240.2M
-319.16%
YoY
|
-$202.5M
56.73%
YoY
|
-$143.5M
-66.49%
YoY
|
-$82.00M
-76.63%
YoY
|
$109.6M
-145.35%
YoY
|
| Net Change In Cash |
$208.5M
-155.14%
YoY
|
$224.6M
-178.67%
YoY
|
$298.9M
15.23%
YoY
|
-$356.6M
-242.81%
YoY
|
-$378.1M
-54.09%
YoY
|
-$285.5M
-254.74%
YoY
|
$259.4M
84.76%
YoY
|
$249.7M
N/A
|
-$823.6M
-932.76%
YoY
|
$184.5M
-654.05%
YoY
|
$140.4M
73.98%
YoY
|
$98.90M
-60.52%
YoY
|
-$33.30M
-109.79%
YoY
|
$80.70M
476.43%
YoY
|
$868.8M
-1673.91%
YoY
|
$250.5M
49.37%
YoY
|
$340.3M
-827.14%
YoY
|
$14.00M
-125.45%
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
|
| Cash From Operating Activities |
$229.9M
21.45%
YoY
|
$355.1M
-3.24%
YoY
|
$343.3M
-15.4%
YoY
|
$169.4M
-42.07%
YoY
|
$189.3M
-13.95%
YoY
|
$367.0M
10.28%
YoY
|
$405.8M
96.7%
YoY
|
$292.4M
N/A
|
$220.0M
-13.18%
YoY
|
$332.8M
97.39%
YoY
|
$206.3M
-37.62%
YoY
|
$253.4M
-55.09%
YoY
|
$168.6M
-63.77%
YoY
|
$330.7M
-50.11%
YoY
|
$1.062B
92.36%
YoY
|
$564.2M
-13.2%
YoY
|
$465.4M
5.29%
YoY
|
$662.8M
197.22%
YoY
|
| Capital Expenditures |
$14.70M
-12.5%
YoY
|
$30.40M
0.33%
YoY
|
$34.80M
-20.73%
YoY
|
$40.20M
43.57%
YoY
|
$16.80M
-55.79%
YoY
|
$30.30M
-16.99%
YoY
|
$43.90M
36.76%
YoY
|
$28.00M
N/A
|
$38.00M
30.58%
YoY
|
$36.50M
-215.51%
YoY
|
$32.10M
-224.9%
YoY
|
$29.10M
-271.18%
YoY
|
-$31.60M
-24.04%
YoY
|
-$25.70M
-26.78%
YoY
|
-$52.90M
28.4%
YoY
|
-$17.00M
-152.47%
YoY
|
-$41.60M
-28.64%
YoY
|
-$35.10M
0.29%
YoY
|
| Free Cash Flow |
$215.2M
24.75%
YoY
|
$324.7M
-3.56%
YoY
|
$308.5M
-14.76%
YoY
|
$129.2M
-51.13%
YoY
|
$172.5M
-5.22%
YoY
|
$336.7M
13.63%
YoY
|
$361.9M
107.75%
YoY
|
$264.4M
N/A
|
$182.0M
-18.86%
YoY
|
$296.3M
48.0%
YoY
|
$174.2M
-51.12%
YoY
|
$224.3M
-61.41%
YoY
|
$200.2M
-60.51%
YoY
|
$356.4M
-48.93%
YoY
|
$1.115B
87.92%
YoY
|
$581.2M
-5.89%
YoY
|
$507.0M
1.34%
YoY
|
$697.9M
170.5%
YoY
|
Loading...