|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$561.8M
39.65%
YoY
|
$402.3M
627.0%
YoY
|
$55.33M
-82.19%
YoY
|
$310.6M
79.35%
YoY
|
$173.2M
-192.93%
YoY
|
| Depreciation, Depletion And Amortization |
$175.9M
-1.62%
YoY
|
$178.8M
1.76%
YoY
|
$175.7M
2.83%
YoY
|
$170.9M
-3.13%
YoY
|
$176.4M
-25.69%
YoY
|
| Cash From Operating Activities |
$821.6M
-0.71%
YoY
|
$827.5M
18.9%
YoY
|
$696.0M
-2.47%
YoY
|
$713.6M
1.27%
YoY
|
$704.7M
113.78%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$136.7M
14.28%
YoY
|
$119.6M
13.25%
YoY
|
$105.6M
-22.93%
YoY
|
$137.0M
0.55%
YoY
|
$136.3M
18.91%
YoY
|
| Acquisitions |
$212.5M
1039.08%
YoY
|
$18.66M
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$5.665M
-126.98%
YoY
|
$21.00M
-164.42%
YoY
|
-$32.60M
-14.25%
YoY
|
-$38.02M
-86.65%
YoY
|
-$284.8M
-113.24%
YoY
|
| Cash From Investing Activities |
-$413.2M
96.17%
YoY
|
-$210.6M
52.44%
YoY
|
-$138.2M
-21.06%
YoY
|
-$175.0M
-58.43%
YoY
|
-$421.1M
-120.67%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$133.6M
15.9%
YoY
|
$115.2M
19.81%
YoY
|
$96.19M
51.99%
YoY
|
$63.29M
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$348.3M
-178.45%
YoY
|
$443.9M
28.16%
YoY
|
$346.4M
-177.61%
YoY
|
-$446.3M
-153.04%
YoY
|
$841.4M
424.03%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$403.7M
36.62%
YoY
|
-$295.5M
-37.53%
YoY
|
-$472.9M
-19.61%
YoY
|
-$588.3M
-32.57%
YoY
|
-$872.5M
-46.4%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$821.6M
-0.71%
YoY
|
$827.5M
18.9%
YoY
|
$696.0M
-2.47%
YoY
|
$713.6M
1.27%
YoY
|
$704.7M
113.78%
YoY
|
| Cash From Investing Activities |
-$413.2M
96.17%
YoY
|
-$210.6M
52.44%
YoY
|
-$138.2M
-21.06%
YoY
|
-$175.0M
-58.43%
YoY
|
-$421.1M
-120.67%
YoY
|
| Cash From Financing Activities |
-$403.7M
36.62%
YoY
|
-$295.5M
-37.53%
YoY
|
-$472.9M
-19.61%
YoY
|
-$588.3M
-32.57%
YoY
|
-$872.5M
-46.4%
YoY
|
| Net Change In Cash |
$877.0K
-99.73%
YoY
|
$322.7M
277.97%
YoY
|
$85.38M
-247.16%
YoY
|
-$58.02M
-90.06%
YoY
|
-$583.5M
-179.07%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$821.6M
-0.71%
YoY
|
$827.5M
18.9%
YoY
|
$696.0M
-2.47%
YoY
|
$713.6M
1.27%
YoY
|
$704.7M
113.78%
YoY
|
| Capital Expenditures |
$136.7M
14.28%
YoY
|
$119.6M
13.25%
YoY
|
$105.6M
-22.93%
YoY
|
$137.0M
0.55%
YoY
|
$136.3M
18.91%
YoY
|
| Free Cash Flow |
$684.9M
-3.24%
YoY
|
$707.9M
19.9%
YoY
|
$590.4M
2.39%
YoY
|
$576.6M
1.44%
YoY
|
$568.4M
164.34%
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 |
$179.9M
25.43%
YoY
|
$74.52M
-55.39%
YoY
|
$120.4M
-30.24%
YoY
|
$131.0M
-2.46%
YoY
|
$143.4M
14139.72%
YoY
|
$167.0M
76.88%
YoY
|
$172.5M
576.66%
YoY
|
$134.3M
-199.68%
YoY
|
$1.007M
-98.69%
YoY
|
$94.44M
7.38%
YoY
|
$25.50M
-75.86%
YoY
|
-$134.7M
-232.2%
YoY
|
$76.62M
84.36%
YoY
|
$87.95M
42.89%
YoY
|
$105.6M
9.79%
YoY
|
$101.9M
783.6%
YoY
|
$41.56M
5.58%
YoY
|
$61.55M
135.56%
YoY
|
$96.20M
-141.77%
YoY
|
| Depreciation, Depletion And Amortization |
$59.48M
43.23%
YoY
|
$52.00M
22.94%
YoY
|
$47.54M
5.79%
YoY
|
$44.55M
-3.92%
YoY
|
$41.53M
-6.01%
YoY
|
$42.30M
-2.37%
YoY
|
$44.94M
0.53%
YoY
|
$46.36M
7.18%
YoY
|
$44.19M
-0.01%
YoY
|
$43.32M
-0.63%
YoY
|
$44.70M
0.95%
YoY
|
$43.26M
4.42%
YoY
|
$44.19M
0.88%
YoY
|
$43.60M
5.38%
YoY
|
$44.28M
-6.01%
YoY
|
$41.43M
-14.56%
YoY
|
$43.80M
6.06%
YoY
|
$41.37M
4.68%
YoY
|
$47.11M
-15.87%
YoY
|
| Cash From Operating Activities |
$3.781M
-98.02%
YoY
|
$70.22M
-53.52%
YoY
|
$196.1M
-34.36%
YoY
|
$283.7M
-2.6%
YoY
|
$190.7M
102.06%
YoY
|
$151.1M
5.61%
YoY
|
$298.8M
4.76%
YoY
|
$291.3M
4.28%
YoY
|
$94.36M
724.71%
YoY
|
$143.1M
19.21%
YoY
|
$285.2M
-9.62%
YoY
|
$279.3M
36.37%
YoY
|
$11.44M
-803.2%
YoY
|
$120.0M
-38.41%
YoY
|
$315.6M
-0.79%
YoY
|
$204.8M
-36.05%
YoY
|
-$1.627M
-102.75%
YoY
|
$194.9M
2642.89%
YoY
|
$318.1M
-51.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$31.21M
152.08%
YoY
|
$28.32M
-29.58%
YoY
|
$62.04M
155.11%
YoY
|
$22.04M
18.85%
YoY
|
$12.38M
-39.57%
YoY
|
$40.22M
-28.5%
YoY
|
$24.32M
9.04%
YoY
|
$18.55M
28.13%
YoY
|
$20.49M
-36.86%
YoY
|
$56.25M
54.65%
YoY
|
$22.30M
-133.52%
YoY
|
$14.47M
-165.78%
YoY
|
$32.45M
-305.07%
YoY
|
$36.37M
11.34%
YoY
|
-$66.52M
181.17%
YoY
|
-$22.01M
-13.03%
YoY
|
-$15.82M
-71.94%
YoY
|
$32.67M
5.71%
YoY
|
-$23.66M
-24.41%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$18.69M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$9.176M
-81.24%
YoY
|
$11.00M
-167.69%
YoY
|
-$217.9M
50924.12%
YoY
|
-$25.23M
-44.45%
YoY
|
-$48.91M
234.04%
YoY
|
-$16.25M
-46.8%
YoY
|
-$427.0K
-95.46%
YoY
|
-$45.43M
439.08%
YoY
|
-$14.64M
149.71%
YoY
|
-$30.54M
244.39%
YoY
|
-$9.400M
-172.04%
YoY
|
-$8.427M
48.81%
YoY
|
-$5.864M
-80.12%
YoY
|
-$8.869M
-44.24%
YoY
|
$13.05M
207.47%
YoY
|
-$5.663M
-59.17%
YoY
|
-$29.50M
-82.1%
YoY
|
-$15.91M
-85.59%
YoY
|
$4.244M
-178.59%
YoY
|
| Cash From Investing Activities |
-$40.39M
-34.11%
YoY
|
-$34.82M
40.74%
YoY
|
-$279.9M
1031.22%
YoY
|
-$47.28M
-26.1%
YoY
|
-$61.30M
74.47%
YoY
|
-$24.74M
-71.49%
YoY
|
-$24.74M
-21.94%
YoY
|
-$63.97M
179.35%
YoY
|
-$35.13M
-8.31%
YoY
|
-$86.79M
91.85%
YoY
|
-$31.70M
-40.72%
YoY
|
-$22.90M
-17.23%
YoY
|
-$38.31M
-15.46%
YoY
|
-$45.24M
-6.86%
YoY
|
-$53.47M
175.43%
YoY
|
-$27.67M
-29.37%
YoY
|
-$45.32M
-79.51%
YoY
|
-$48.57M
-65.62%
YoY
|
-$19.41M
-47.1%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
$35.36M
21.33%
YoY
|
N/A
|
N/A
|
N/A
|
$29.14M
19.06%
YoY
|
N/A
|
N/A
|
N/A
|
$24.48M
17.69%
YoY
|
N/A
|
N/A
|
N/A
|
$20.80M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
-$314.5M
535.79%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$49.46M
-40.02%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$82.46M
34.32%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$61.39M
-124.17%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$253.9M
-44.89%
YoY
|
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 |
-$173.2M
50.43%
YoY
|
-$374.2M
208.44%
YoY
|
-$122.1M
-64.08%
YoY
|
-$45.15M
-119.4%
YoY
|
-$115.1M
85.24%
YoY
|
-$121.3M
-3.92%
YoY
|
-$339.8M
26.38%
YoY
|
$232.8M
-511.24%
YoY
|
-$62.15M
11.01%
YoY
|
-$126.3M
38.19%
YoY
|
-$268.9M
190.83%
YoY
|
-$56.61M
-55.5%
YoY
|
-$55.98M
-29.78%
YoY
|
-$91.38M
-68.37%
YoY
|
-$92.46M
-21.41%
YoY
|
-$127.2M
-27.09%
YoY
|
-$79.73M
-28.11%
YoY
|
-$288.9M
-38.46%
YoY
|
-$117.6M
-47.13%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$3.781M
-98.02%
YoY
|
$70.22M
-53.52%
YoY
|
$196.1M
-34.36%
YoY
|
$283.7M
-2.6%
YoY
|
$190.7M
102.06%
YoY
|
$151.1M
5.61%
YoY
|
$298.8M
4.76%
YoY
|
$291.3M
4.28%
YoY
|
$94.36M
724.71%
YoY
|
$143.1M
19.21%
YoY
|
$285.2M
-9.62%
YoY
|
$279.3M
36.37%
YoY
|
$11.44M
-803.2%
YoY
|
$120.0M
-38.41%
YoY
|
$315.6M
-0.79%
YoY
|
$204.8M
-36.05%
YoY
|
-$1.627M
-102.75%
YoY
|
$194.9M
2642.89%
YoY
|
$318.1M
-51.01%
YoY
|
| Cash From Investing Activities |
-$40.39M
-34.11%
YoY
|
-$34.82M
40.74%
YoY
|
-$279.9M
1031.22%
YoY
|
-$47.28M
-26.1%
YoY
|
-$61.30M
74.47%
YoY
|
-$24.74M
-71.49%
YoY
|
-$24.74M
-21.94%
YoY
|
-$63.97M
179.35%
YoY
|
-$35.13M
-8.31%
YoY
|
-$86.79M
91.85%
YoY
|
-$31.70M
-40.72%
YoY
|
-$22.90M
-17.23%
YoY
|
-$38.31M
-15.46%
YoY
|
-$45.24M
-6.86%
YoY
|
-$53.47M
175.43%
YoY
|
-$27.67M
-29.37%
YoY
|
-$45.32M
-79.51%
YoY
|
-$48.57M
-65.62%
YoY
|
-$19.41M
-47.1%
YoY
|
| Cash From Financing Activities |
-$173.2M
50.43%
YoY
|
-$374.2M
208.44%
YoY
|
-$122.1M
-64.08%
YoY
|
-$45.15M
-119.4%
YoY
|
-$115.1M
85.24%
YoY
|
-$121.3M
-3.92%
YoY
|
-$339.8M
26.38%
YoY
|
$232.8M
-511.24%
YoY
|
-$62.15M
11.01%
YoY
|
-$126.3M
38.19%
YoY
|
-$268.9M
190.83%
YoY
|
-$56.61M
-55.5%
YoY
|
-$55.98M
-29.78%
YoY
|
-$91.38M
-68.37%
YoY
|
-$92.46M
-21.41%
YoY
|
-$127.2M
-27.09%
YoY
|
-$79.73M
-28.11%
YoY
|
-$288.9M
-38.46%
YoY
|
-$117.6M
-47.13%
YoY
|
| Net Change In Cash |
-$209.8M
-1572.73%
YoY
|
-$339.1M
249202.94%
YoY
|
-$205.8M
212.83%
YoY
|
$191.3M
-58.42%
YoY
|
$14.24M
-587.31%
YoY
|
-$136.0K
-99.8%
YoY
|
-$65.80M
327.29%
YoY
|
$460.1M
130.26%
YoY
|
-$2.923M
-96.47%
YoY
|
-$68.90M
388.98%
YoY
|
-$15.40M
-109.08%
YoY
|
$199.8M
300.08%
YoY
|
-$82.86M
-34.59%
YoY
|
-$14.09M
-90.17%
YoY
|
$169.6M
-6.29%
YoY
|
$49.95M
-53.16%
YoY
|
-$126.7M
-53.58%
YoY
|
-$143.4M
-75.97%
YoY
|
$181.0M
-53.6%
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 |
$3.781M
-98.02%
YoY
|
$70.22M
-53.52%
YoY
|
$196.1M
-34.36%
YoY
|
$283.7M
-2.6%
YoY
|
$190.7M
102.06%
YoY
|
$151.1M
5.61%
YoY
|
$298.8M
4.76%
YoY
|
$291.3M
4.28%
YoY
|
$94.36M
724.71%
YoY
|
$143.1M
19.21%
YoY
|
$285.2M
-9.62%
YoY
|
$279.3M
36.37%
YoY
|
$11.44M
-803.2%
YoY
|
$120.0M
-38.41%
YoY
|
$315.6M
-0.79%
YoY
|
$204.8M
-36.05%
YoY
|
-$1.627M
-102.75%
YoY
|
$194.9M
2642.89%
YoY
|
$318.1M
-51.01%
YoY
|
| Capital Expenditures |
$31.21M
152.08%
YoY
|
$28.32M
-29.58%
YoY
|
$62.04M
155.11%
YoY
|
$22.04M
18.85%
YoY
|
$12.38M
-39.57%
YoY
|
$40.22M
-28.5%
YoY
|
$24.32M
9.04%
YoY
|
$18.55M
28.13%
YoY
|
$20.49M
-36.86%
YoY
|
$56.25M
54.65%
YoY
|
$22.30M
-133.52%
YoY
|
$14.47M
-165.78%
YoY
|
$32.45M
-305.07%
YoY
|
$36.37M
11.34%
YoY
|
-$66.52M
181.17%
YoY
|
-$22.01M
-13.03%
YoY
|
-$15.82M
-71.94%
YoY
|
$32.67M
5.71%
YoY
|
-$23.66M
-24.41%
YoY
|
| Free Cash Flow |
-$27.43M
-115.39%
YoY
|
$41.90M
-62.21%
YoY
|
$134.1M
-51.14%
YoY
|
$261.7M
-4.06%
YoY
|
$178.3M
141.35%
YoY
|
$110.9M
27.71%
YoY
|
$274.5M
4.4%
YoY
|
$272.8M
2.98%
YoY
|
$73.87M
-451.59%
YoY
|
$86.82M
3.79%
YoY
|
$262.9M
-31.19%
YoY
|
$264.9M
16.76%
YoY
|
-$21.01M
-247.98%
YoY
|
$83.65M
-48.43%
YoY
|
$382.1M
11.81%
YoY
|
$226.8M
-34.36%
YoY
|
$14.20M
-87.72%
YoY
|
$162.2M
-781.53%
YoY
|
$341.7M
-49.79%
YoY
|
Loading...