|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$492.0M
14.34%
YoY
|
$430.3M
-28.58%
YoY
|
$602.5M
-39.59%
YoY
|
$997.3M
87.32%
YoY
|
$532.4M
109.28%
YoY
|
| Depreciation, Depletion And Amortization |
$82.40M
9.87%
YoY
|
$75.00M
10.78%
YoY
|
$67.70M
-1.88%
YoY
|
$69.00M
64.68%
YoY
|
$41.90M
8.83%
YoY
|
| Cash From Operating Activities |
$775.2M
15.49%
YoY
|
$671.2M
114.44%
YoY
|
$313.0M
-55.03%
YoY
|
$696.0M
-40.19%
YoY
|
$1.164B
78.34%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$205.3M
-35.86%
YoY
|
$320.1M
124.95%
YoY
|
$142.3M
31.88%
YoY
|
$107.9M
-136.07%
YoY
|
-$299.1M
512.91%
YoY
|
| Acquisitions |
$1.762B
37385.11%
YoY
|
$4.700M
-99.69%
YoY
|
$1.500B
29900.0%
YoY
|
$5.000M
-99.86%
YoY
|
$3.660B
283.65%
YoY
|
| Other Investing Activities |
-$1.252B
-784.47%
YoY
|
$182.9M
-111.91%
YoY
|
-$1.536B
-368.27%
YoY
|
$572.6M
-115.83%
YoY
|
-$3.618B
368.64%
YoY
|
| Cash From Investing Activities |
-$1.457B
962.1%
YoY
|
-$137.2M
-91.83%
YoY
|
-$1.678B
-461.18%
YoY
|
$464.7M
-111.86%
YoY
|
-$3.917B
377.22%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$12.80M
25.49%
YoY
|
$10.20M
-189.47%
YoY
|
-$11.40M
-246.15%
YoY
|
$7.800M
-101.19%
YoY
|
-$656.5M
-12972.55%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$653.1M
-227.98%
YoY
|
-$510.3M
-143.4%
YoY
|
$1.176B
-206.47%
YoY
|
-$1.104B
-137.68%
YoY
|
$2.931B
1663.42%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$775.2M
15.49%
YoY
|
$671.2M
114.44%
YoY
|
$313.0M
-55.03%
YoY
|
$696.0M
-40.19%
YoY
|
$1.164B
78.34%
YoY
|
| Cash From Investing Activities |
-$1.457B
962.1%
YoY
|
-$137.2M
-91.83%
YoY
|
-$1.678B
-461.18%
YoY
|
$464.7M
-111.86%
YoY
|
-$3.917B
377.22%
YoY
|
| Cash From Financing Activities |
$653.1M
-227.98%
YoY
|
-$510.3M
-143.4%
YoY
|
$1.176B
-206.47%
YoY
|
-$1.104B
-137.68%
YoY
|
$2.931B
1663.42%
YoY
|
| Net Change In Cash |
-$29.00M
-222.36%
YoY
|
$23.70M
-112.5%
YoY
|
-$189.6M
-436.17%
YoY
|
$56.40M
-68.23%
YoY
|
$177.5M
-8552.38%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$775.2M
15.49%
YoY
|
$671.2M
114.44%
YoY
|
$313.0M
-55.03%
YoY
|
$696.0M
-40.19%
YoY
|
$1.164B
78.34%
YoY
|
| Capital Expenditures |
$205.3M
-35.86%
YoY
|
$320.1M
124.95%
YoY
|
$142.3M
31.88%
YoY
|
$107.9M
-136.07%
YoY
|
-$299.1M
512.91%
YoY
|
| Free Cash Flow |
$569.9M
62.32%
YoY
|
$351.1M
105.68%
YoY
|
$170.7M
-70.97%
YoY
|
$588.1M
-59.8%
YoY
|
$1.463B
108.58%
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 |
$187.8M
42.17%
YoY
|
$60.00M
-53.42%
YoY
|
$147.1M
16.47%
YoY
|
$152.8M
443.77%
YoY
|
$132.1M
-10.2%
YoY
|
$128.8M
132.07%
YoY
|
$126.3M
-25.35%
YoY
|
$28.10M
-85.69%
YoY
|
$147.1M
-18.91%
YoY
|
$55.50M
-84.29%
YoY
|
$169.2M
-17.46%
YoY
|
$196.4M
-2.48%
YoY
|
$181.4M
-23.69%
YoY
|
$353.2M
151.39%
YoY
|
$205.0M
39.46%
YoY
|
$201.4M
32.41%
YoY
|
$237.7M
156.14%
YoY
|
$140.5M
57.69%
YoY
|
$147.0M
52.81%
YoY
|
| Depreciation, Depletion And Amortization |
$22.60M
17.71%
YoY
|
$23.00M
19.79%
YoY
|
$21.20M
12.17%
YoY
|
$19.00M
4.4%
YoY
|
$19.20M
2.67%
YoY
|
$19.20M
11.63%
YoY
|
$18.90M
11.18%
YoY
|
$18.20M
8.33%
YoY
|
$18.70M
11.98%
YoY
|
$17.20M
11.69%
YoY
|
$17.00M
-0.58%
YoY
|
$16.80M
-7.18%
YoY
|
$16.70M
-9.24%
YoY
|
$15.40M
36.28%
YoY
|
$17.10M
59.81%
YoY
|
$18.10M
79.21%
YoY
|
$18.40M
87.76%
YoY
|
$11.30M
18.95%
YoY
|
$10.70M
9.18%
YoY
|
| Cash From Operating Activities |
$223.2M
-0.8%
YoY
|
$151.8M
-37.84%
YoY
|
$306.9M
-24.07%
YoY
|
$91.40M
-159.24%
YoY
|
$225.0M
27.05%
YoY
|
$244.2M
233.61%
YoY
|
$404.2M
2120.88%
YoY
|
-$154.3M
-409.22%
YoY
|
$177.1M
3.15%
YoY
|
$73.20M
131.65%
YoY
|
$18.20M
-89.15%
YoY
|
$49.90M
-43.04%
YoY
|
$171.7M
-58.02%
YoY
|
$31.60M
-84.59%
YoY
|
$167.8M
-54.81%
YoY
|
$87.60M
-76.73%
YoY
|
$409.0M
94.02%
YoY
|
$205.1M
651.28%
YoY
|
$371.3M
425.92%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$48.90M
128.5%
YoY
|
$100.9M
-24.76%
YoY
|
$44.90M
8.72%
YoY
|
$38.10M
-4.03%
YoY
|
$21.40M
-79.62%
YoY
|
$134.1M
103.8%
YoY
|
$41.30M
15.69%
YoY
|
$39.70M
55.08%
YoY
|
$105.0M
590.79%
YoY
|
$65.80M
86.93%
YoY
|
$35.70M
-207.53%
YoY
|
$25.60M
-236.9%
YoY
|
$15.20M
-173.08%
YoY
|
$35.20M
-241.94%
YoY
|
-$33.20M
32.8%
YoY
|
-$18.70M
-91.96%
YoY
|
-$20.80M
24.55%
YoY
|
-$24.80M
30.53%
YoY
|
-$25.00M
168.82%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$361.3M
1628.71%
YoY
|
$134.9M
-745.45%
YoY
|
-$1.575B
-2143.32%
YoY
|
$167.7M
375.07%
YoY
|
$20.90M
-77.13%
YoY
|
-$20.90M
-98.63%
YoY
|
$77.10M
888.46%
YoY
|
$35.30M
92.9%
YoY
|
$91.40M
-328.5%
YoY
|
-$1.522B
-670.33%
YoY
|
$7.800M
-110.0%
YoY
|
$18.30M
-86.09%
YoY
|
-$40.00M
-115.87%
YoY
|
$266.9M
-107.33%
YoY
|
-$78.00M
-1600.0%
YoY
|
$131.6M
1654.67%
YoY
|
$252.1M
1839.23%
YoY
|
-$3.644B
-22453.37%
YoY
|
$5.200M
-100.62%
YoY
|
| Cash From Investing Activities |
$312.4M
-62580.0%
YoY
|
$34.00M
-121.94%
YoY
|
-$1.620B
-4625.98%
YoY
|
$129.6M
-3045.45%
YoY
|
-$500.0K
-96.32%
YoY
|
-$155.0M
-90.24%
YoY
|
$35.80M
-228.32%
YoY
|
-$4.400M
-39.73%
YoY
|
-$13.60M
-75.36%
YoY
|
-$1.588B
-785.37%
YoY
|
-$27.90M
-74.91%
YoY
|
-$7.300M
-106.47%
YoY
|
-$55.20M
-123.87%
YoY
|
$231.7M
-106.32%
YoY
|
-$111.2M
461.62%
YoY
|
$112.9M
-150.16%
YoY
|
$231.3M
-6351.35%
YoY
|
-$3.668B
135766.67%
YoY
|
-$19.80M
-97.68%
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 |
$147.0M
1076.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$12.50M
27.55%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$9.800M
-189.91%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$10.90M
-245.33%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$7.500M
-21.88%
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 |
-$550.7M
225.28%
YoY
|
-$177.6M
121.72%
YoY
|
$1.291B
-388.83%
YoY
|
-$290.8M
-247.69%
YoY
|
-$169.3M
-6.05%
YoY
|
-$80.10M
-105.27%
YoY
|
-$446.9M
1605.73%
YoY
|
$196.9M
-175.18%
YoY
|
-$180.2M
227.64%
YoY
|
$1.519B
-997.16%
YoY
|
-$26.20M
70.13%
YoY
|
-$261.9M
-31.92%
YoY
|
-$55.00M
-89.72%
YoY
|
-$169.3M
-105.11%
YoY
|
-$15.40M
-87.5%
YoY
|
-$384.7M
400.26%
YoY
|
-$534.9M
196.02%
YoY
|
$3.312B
-12230.4%
YoY
|
-$123.2M
-170.6%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$223.2M
-0.8%
YoY
|
$151.8M
-37.84%
YoY
|
$306.9M
-24.07%
YoY
|
$91.40M
-159.24%
YoY
|
$225.0M
27.05%
YoY
|
$244.2M
233.61%
YoY
|
$404.2M
2120.88%
YoY
|
-$154.3M
-409.22%
YoY
|
$177.1M
3.15%
YoY
|
$73.20M
131.65%
YoY
|
$18.20M
-89.15%
YoY
|
$49.90M
-43.04%
YoY
|
$171.7M
-58.02%
YoY
|
$31.60M
-84.59%
YoY
|
$167.8M
-54.81%
YoY
|
$87.60M
-76.73%
YoY
|
$409.0M
94.02%
YoY
|
$205.1M
651.28%
YoY
|
$371.3M
425.92%
YoY
|
| Cash From Investing Activities |
$312.4M
-62580.0%
YoY
|
$34.00M
-121.94%
YoY
|
-$1.620B
-4625.98%
YoY
|
$129.6M
-3045.45%
YoY
|
-$500.0K
-96.32%
YoY
|
-$155.0M
-90.24%
YoY
|
$35.80M
-228.32%
YoY
|
-$4.400M
-39.73%
YoY
|
-$13.60M
-75.36%
YoY
|
-$1.588B
-785.37%
YoY
|
-$27.90M
-74.91%
YoY
|
-$7.300M
-106.47%
YoY
|
-$55.20M
-123.87%
YoY
|
$231.7M
-106.32%
YoY
|
-$111.2M
461.62%
YoY
|
$112.9M
-150.16%
YoY
|
$231.3M
-6351.35%
YoY
|
-$3.668B
135766.67%
YoY
|
-$19.80M
-97.68%
YoY
|
| Cash From Financing Activities |
-$550.7M
225.28%
YoY
|
-$177.6M
121.72%
YoY
|
$1.291B
-388.83%
YoY
|
-$290.8M
-247.69%
YoY
|
-$169.3M
-6.05%
YoY
|
-$80.10M
-105.27%
YoY
|
-$446.9M
1605.73%
YoY
|
$196.9M
-175.18%
YoY
|
-$180.2M
227.64%
YoY
|
$1.519B
-997.16%
YoY
|
-$26.20M
70.13%
YoY
|
-$261.9M
-31.92%
YoY
|
-$55.00M
-89.72%
YoY
|
-$169.3M
-105.11%
YoY
|
-$15.40M
-87.5%
YoY
|
-$384.7M
400.26%
YoY
|
-$534.9M
196.02%
YoY
|
$3.312B
-12230.4%
YoY
|
-$123.2M
-170.6%
YoY
|
| Net Change In Cash |
-$15.10M
-127.36%
YoY
|
$8.200M
-9.89%
YoY
|
-$22.60M
227.54%
YoY
|
-$69.80M
-282.72%
YoY
|
$55.20M
-430.54%
YoY
|
$9.100M
121.95%
YoY
|
-$6.900M
-80.78%
YoY
|
$38.20M
-117.42%
YoY
|
-$16.70M
-127.15%
YoY
|
$4.100M
-95.64%
YoY
|
-$35.90M
-187.14%
YoY
|
-$219.3M
19.06%
YoY
|
$61.50M
-41.65%
YoY
|
$94.00M
-161.96%
YoY
|
$41.20M
-81.95%
YoY
|
-$184.2M
-347.25%
YoY
|
$105.4M
299.24%
YoY
|
-$151.7M
5518.52%
YoY
|
$228.3M
-137.48%
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 |
$223.2M
-0.8%
YoY
|
$151.8M
-37.84%
YoY
|
$306.9M
-24.07%
YoY
|
$91.40M
-159.24%
YoY
|
$225.0M
27.05%
YoY
|
$244.2M
233.61%
YoY
|
$404.2M
2120.88%
YoY
|
-$154.3M
-409.22%
YoY
|
$177.1M
3.15%
YoY
|
$73.20M
131.65%
YoY
|
$18.20M
-89.15%
YoY
|
$49.90M
-43.04%
YoY
|
$171.7M
-58.02%
YoY
|
$31.60M
-84.59%
YoY
|
$167.8M
-54.81%
YoY
|
$87.60M
-76.73%
YoY
|
$409.0M
94.02%
YoY
|
$205.1M
651.28%
YoY
|
$371.3M
425.92%
YoY
|
| Capital Expenditures |
$48.90M
128.5%
YoY
|
$100.9M
-24.76%
YoY
|
$44.90M
8.72%
YoY
|
$38.10M
-4.03%
YoY
|
$21.40M
-79.62%
YoY
|
$134.1M
103.8%
YoY
|
$41.30M
15.69%
YoY
|
$39.70M
55.08%
YoY
|
$105.0M
590.79%
YoY
|
$65.80M
86.93%
YoY
|
$35.70M
-207.53%
YoY
|
$25.60M
-236.9%
YoY
|
$15.20M
-173.08%
YoY
|
$35.20M
-241.94%
YoY
|
-$33.20M
32.8%
YoY
|
-$18.70M
-91.96%
YoY
|
-$20.80M
24.55%
YoY
|
-$24.80M
30.53%
YoY
|
-$25.00M
168.82%
YoY
|
| Free Cash Flow |
$174.3M
-14.39%
YoY
|
$50.90M
-53.77%
YoY
|
$262.0M
-27.8%
YoY
|
$53.30M
-127.47%
YoY
|
$203.6M
182.39%
YoY
|
$110.1M
1387.84%
YoY
|
$362.9M
-2173.71%
YoY
|
-$194.0M
-898.35%
YoY
|
$72.10M
-53.93%
YoY
|
$7.400M
-305.56%
YoY
|
-$17.50M
-108.71%
YoY
|
$24.30M
-77.14%
YoY
|
$156.5M
-63.59%
YoY
|
-$3.600M
-101.57%
YoY
|
$201.0M
-49.28%
YoY
|
$106.3M
-82.55%
YoY
|
$429.8M
88.92%
YoY
|
$229.9M
396.54%
YoY
|
$396.3M
395.99%
YoY
|
Loading...