|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$204.3M
8.01%
YoY
|
$189.2M
11.32%
YoY
|
$170.0M
11.49%
YoY
|
$152.4M
24.67%
YoY
|
$122.3M
33.81%
YoY
|
| Depreciation, Depletion And Amortization |
$239.3M
15.61%
YoY
|
$207.0M
17.42%
YoY
|
$176.3M
31.97%
YoY
|
$133.6M
39.53%
YoY
|
$95.73M
43.31%
YoY
|
| Cash From Operating Activities |
$504.1M
16.71%
YoY
|
$432.0M
10.31%
YoY
|
$391.6M
8.14%
YoY
|
$362.1M
47.02%
YoY
|
$246.3M
72.3%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.584B
81.08%
YoY
|
$874.5M
-27.13%
YoY
|
$1.200B
-25.0%
YoY
|
$1.600B
15.11%
YoY
|
$1.390B
6.11%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$40.40M
-56.06%
YoY
|
$91.93M
586.23%
YoY
|
$13.40M
-69.84%
YoY
|
$44.41M
-20.03%
YoY
|
$55.53M
19.43%
YoY
|
| Cash From Investing Activities |
-$1.543B
74.29%
YoY
|
-$885.4M
-30.56%
YoY
|
-$1.275B
-21.1%
YoY
|
-$1.616B
16.54%
YoY
|
-$1.387B
6.68%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$900.6M
-324.77%
YoY
|
-$400.7M
-41.7%
YoY
|
-$687.2M
-45.28%
YoY
|
-$1.256B
69.02%
YoY
|
-$743.0M
-16.93%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$1.053B
136.51%
YoY
|
$445.3M
-48.76%
YoY
|
$869.0M
-29.78%
YoY
|
$1.238B
5.09%
YoY
|
$1.178B
4.89%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$504.1M
16.71%
YoY
|
$432.0M
10.31%
YoY
|
$391.6M
8.14%
YoY
|
$362.1M
47.02%
YoY
|
$246.3M
72.3%
YoY
|
| Cash From Investing Activities |
-$1.543B
74.29%
YoY
|
-$885.4M
-30.56%
YoY
|
-$1.275B
-21.1%
YoY
|
-$1.616B
16.54%
YoY
|
-$1.387B
6.68%
YoY
|
| Cash From Financing Activities |
$1.053B
136.51%
YoY
|
$445.3M
-48.76%
YoY
|
$869.0M
-29.78%
YoY
|
$1.238B
5.09%
YoY
|
$1.178B
4.89%
YoY
|
| Net Change In Cash |
$14.22M
-275.05%
YoY
|
-$8.125M
-43.52%
YoY
|
-$14.39M
-11.97%
YoY
|
-$16.34M
-143.82%
YoY
|
$37.30M
-209.04%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$504.1M
16.71%
YoY
|
$432.0M
10.31%
YoY
|
$391.6M
8.14%
YoY
|
$362.1M
47.02%
YoY
|
$246.3M
72.3%
YoY
|
| Capital Expenditures |
$1.584B
81.08%
YoY
|
$874.5M
-27.13%
YoY
|
$1.200B
-25.0%
YoY
|
$1.600B
15.11%
YoY
|
$1.390B
6.11%
YoY
|
| Free Cash Flow |
-$1.079B
143.92%
YoY
|
-$442.5M
-45.26%
YoY
|
-$808.4M
-34.69%
YoY
|
-$1.238B
8.24%
YoY
|
-$1.144B
-2.0%
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 |
$62.05M
32.03%
YoY
|
$54.06M
24.94%
YoY
|
$52.12M
17.45%
YoY
|
$49.20M
-10.1%
YoY
|
$47.00M
9.6%
YoY
|
$43.27M
-1.63%
YoY
|
$44.38M
6.87%
YoY
|
$54.72M
40.65%
YoY
|
$42.88M
3.04%
YoY
|
$43.99M
12.87%
YoY
|
$41.52M
5.32%
YoY
|
$38.91M
8.16%
YoY
|
$41.61M
15.23%
YoY
|
$38.97M
17.57%
YoY
|
$39.43M
7.53%
YoY
|
$35.97M
60.97%
YoY
|
$36.11M
19.93%
YoY
|
$33.15M
40.35%
YoY
|
$36.66M
72.29%
YoY
|
| Depreciation, Depletion And Amortization |
$66.70M
19.63%
YoY
|
$63.44M
12.15%
YoY
|
$61.18M
18.78%
YoY
|
$58.94M
16.82%
YoY
|
$55.76M
15.05%
YoY
|
$56.57M
19.65%
YoY
|
$51.50M
12.95%
YoY
|
$50.45M
18.02%
YoY
|
$48.46M
19.23%
YoY
|
$47.28M
24.73%
YoY
|
$45.60M
29.71%
YoY
|
$42.75M
33.81%
YoY
|
$40.65M
42.31%
YoY
|
$37.90M
42.68%
YoY
|
$35.16M
43.56%
YoY
|
$31.95M
37.85%
YoY
|
$28.56M
32.84%
YoY
|
$26.56M
34.85%
YoY
|
$24.49M
40.74%
YoY
|
| Cash From Operating Activities |
$145.2M
14.61%
YoY
|
$111.3M
21.79%
YoY
|
$146.5M
4.32%
YoY
|
$119.6M
23.37%
YoY
|
$126.7M
22.8%
YoY
|
$91.40M
-6.74%
YoY
|
$140.5M
27.8%
YoY
|
$96.98M
8.29%
YoY
|
$103.1M
9.53%
YoY
|
$98.00M
5.18%
YoY
|
$109.9M
-7.54%
YoY
|
$89.56M
1.06%
YoY
|
$94.17M
53.21%
YoY
|
$93.18M
54.4%
YoY
|
$118.9M
74.73%
YoY
|
$88.62M
22.84%
YoY
|
$61.47M
34.22%
YoY
|
$60.35M
15.83%
YoY
|
$68.02M
194.46%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$441.2M
15.17%
YoY
|
$391.8M
3.57%
YoY
|
$458.1M
112.08%
YoY
|
$350.6M
86.87%
YoY
|
$383.1M
161.02%
YoY
|
$378.3M
87.63%
YoY
|
$216.0M
-45.96%
YoY
|
$187.6M
-44.06%
YoY
|
$146.8M
-51.7%
YoY
|
$201.6M
-53.47%
YoY
|
$399.7M
10.57%
YoY
|
$335.3M
-20.86%
YoY
|
$303.9M
-25.84%
YoY
|
$433.3M
-232.68%
YoY
|
$361.5M
6.14%
YoY
|
$423.7M
22.1%
YoY
|
$409.8M
5.65%
YoY
|
-$326.6M
-11.02%
YoY
|
$340.6M
-25.76%
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
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$11.05M
390.72%
YoY
|
$18.77M
-37.27%
YoY
|
$13.77M
128.42%
YoY
|
$5.610M
-84.05%
YoY
|
$2.251M
-89.18%
YoY
|
$29.92M
190.56%
YoY
|
$6.028M
5928.0%
YoY
|
$35.17M
1045.36%
YoY
|
$20.81M
-54860.53%
YoY
|
$10.30M
1097.21%
YoY
|
$100.0K
-99.5%
YoY
|
$3.071M
-80.95%
YoY
|
-$38.00K
-100.5%
YoY
|
$860.0K
-90.59%
YoY
|
$19.83M
75.3%
YoY
|
$16.12M
-35.97%
YoY
|
$7.598M
-23.25%
YoY
|
$9.141M
915.67%
YoY
|
$11.31M
232.71%
YoY
|
| Cash From Investing Activities |
-$430.2M
12.95%
YoY
|
-$373.0M
7.08%
YoY
|
-$444.3M
80.01%
YoY
|
-$345.0M
109.98%
YoY
|
-$380.9M
202.35%
YoY
|
-$348.3M
82.09%
YoY
|
-$246.8M
-41.27%
YoY
|
-$164.3M
-50.56%
YoY
|
-$126.0M
-61.96%
YoY
|
-$191.3M
-55.76%
YoY
|
-$420.3M
16.11%
YoY
|
-$332.3M
-13.19%
YoY
|
-$331.1M
-24.54%
YoY
|
-$432.4M
36.23%
YoY
|
-$362.0M
8.32%
YoY
|
-$382.8M
10.05%
YoY
|
-$438.8M
13.33%
YoY
|
-$317.4M
-13.3%
YoY
|
-$334.2M
-28.07%
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 |
-$6.058M
-103.38%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$179.4M
-8320.11%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$2.183M
-101.13%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$192.5M
-177.34%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$248.9M
-2.88%
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 |
$295.6M
14.14%
YoY
|
$265.4M
6.13%
YoY
|
$305.8M
220.67%
YoY
|
$223.1M
193.03%
YoY
|
$259.0M
991.17%
YoY
|
$250.1M
146.62%
YoY
|
$95.35M
-68.7%
YoY
|
$76.12M
-68.55%
YoY
|
$23.73M
-89.26%
YoY
|
$101.4M
-13.06%
YoY
|
$304.6M
-34.85%
YoY
|
$242.0M
-18.09%
YoY
|
$221.0M
-38.25%
YoY
|
$116.7M
-41.53%
YoY
|
$467.5M
158.91%
YoY
|
$295.5M
-35.3%
YoY
|
$357.8M
5.0%
YoY
|
$199.5M
-34.76%
YoY
|
$180.6M
-57.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$145.2M
14.61%
YoY
|
$111.3M
21.79%
YoY
|
$146.5M
4.32%
YoY
|
$119.6M
23.37%
YoY
|
$126.7M
22.8%
YoY
|
$91.40M
-6.74%
YoY
|
$140.5M
27.8%
YoY
|
$96.98M
8.29%
YoY
|
$103.1M
9.53%
YoY
|
$98.00M
5.18%
YoY
|
$109.9M
-7.54%
YoY
|
$89.56M
1.06%
YoY
|
$94.17M
53.21%
YoY
|
$93.18M
54.4%
YoY
|
$118.9M
74.73%
YoY
|
$88.62M
22.84%
YoY
|
$61.47M
34.22%
YoY
|
$60.35M
15.83%
YoY
|
$68.02M
194.46%
YoY
|
| Cash From Investing Activities |
-$430.2M
12.95%
YoY
|
-$373.0M
7.08%
YoY
|
-$444.3M
80.01%
YoY
|
-$345.0M
109.98%
YoY
|
-$380.9M
202.35%
YoY
|
-$348.3M
82.09%
YoY
|
-$246.8M
-41.27%
YoY
|
-$164.3M
-50.56%
YoY
|
-$126.0M
-61.96%
YoY
|
-$191.3M
-55.76%
YoY
|
-$420.3M
16.11%
YoY
|
-$332.3M
-13.19%
YoY
|
-$331.1M
-24.54%
YoY
|
-$432.4M
36.23%
YoY
|
-$362.0M
8.32%
YoY
|
-$382.8M
10.05%
YoY
|
-$438.8M
13.33%
YoY
|
-$317.4M
-13.3%
YoY
|
-$334.2M
-28.07%
YoY
|
| Cash From Financing Activities |
$295.6M
14.14%
YoY
|
$265.4M
6.13%
YoY
|
$305.8M
220.67%
YoY
|
$223.1M
193.03%
YoY
|
$259.0M
991.17%
YoY
|
$250.1M
146.62%
YoY
|
$95.35M
-68.7%
YoY
|
$76.12M
-68.55%
YoY
|
$23.73M
-89.26%
YoY
|
$101.4M
-13.06%
YoY
|
$304.6M
-34.85%
YoY
|
$242.0M
-18.09%
YoY
|
$221.0M
-38.25%
YoY
|
$116.7M
-41.53%
YoY
|
$467.5M
158.91%
YoY
|
$295.5M
-35.3%
YoY
|
$357.8M
5.0%
YoY
|
$199.5M
-34.76%
YoY
|
$180.6M
-57.14%
YoY
|
| Net Change In Cash |
$10.58M
121.87%
YoY
|
$3.744M
-154.75%
YoY
|
$7.967M
-172.32%
YoY
|
-$2.258M
-125.6%
YoY
|
$4.770M
424.18%
YoY
|
-$6.838M
-184.26%
YoY
|
-$11.02M
89.95%
YoY
|
$8.820M
-1372.73%
YoY
|
$910.0K
-105.7%
YoY
|
$8.115M
-103.65%
YoY
|
-$5.800M
-102.58%
YoY
|
-$693.0K
-151.68%
YoY
|
-$15.97M
-18.04%
YoY
|
-$222.6M
286.75%
YoY
|
$224.4M
-362.24%
YoY
|
$1.341M
-99.26%
YoY
|
-$19.48M
3224.91%
YoY
|
-$57.56M
601.93%
YoY
|
-$85.57M
323.63%
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 |
$145.2M
14.61%
YoY
|
$111.3M
21.79%
YoY
|
$146.5M
4.32%
YoY
|
$119.6M
23.37%
YoY
|
$126.7M
22.8%
YoY
|
$91.40M
-6.74%
YoY
|
$140.5M
27.8%
YoY
|
$96.98M
8.29%
YoY
|
$103.1M
9.53%
YoY
|
$98.00M
5.18%
YoY
|
$109.9M
-7.54%
YoY
|
$89.56M
1.06%
YoY
|
$94.17M
53.21%
YoY
|
$93.18M
54.4%
YoY
|
$118.9M
74.73%
YoY
|
$88.62M
22.84%
YoY
|
$61.47M
34.22%
YoY
|
$60.35M
15.83%
YoY
|
$68.02M
194.46%
YoY
|
| Capital Expenditures |
$441.2M
15.17%
YoY
|
$391.8M
3.57%
YoY
|
$458.1M
112.08%
YoY
|
$350.6M
86.87%
YoY
|
$383.1M
161.02%
YoY
|
$378.3M
87.63%
YoY
|
$216.0M
-45.96%
YoY
|
$187.6M
-44.06%
YoY
|
$146.8M
-51.7%
YoY
|
$201.6M
-53.47%
YoY
|
$399.7M
10.57%
YoY
|
$335.3M
-20.86%
YoY
|
$303.9M
-25.84%
YoY
|
$433.3M
-232.68%
YoY
|
$361.5M
6.14%
YoY
|
$423.7M
22.1%
YoY
|
$409.8M
5.65%
YoY
|
-$326.6M
-11.02%
YoY
|
$340.6M
-25.76%
YoY
|
| Free Cash Flow |
-$296.1M
15.45%
YoY
|
-$280.5M
-2.23%
YoY
|
-$311.6M
312.43%
YoY
|
-$230.9M
154.82%
YoY
|
-$256.4M
487.75%
YoY
|
-$286.9M
176.9%
YoY
|
-$75.54M
-73.93%
YoY
|
-$90.62M
-63.13%
YoY
|
-$43.63M
-79.2%
YoY
|
-$103.6M
-69.54%
YoY
|
-$289.8M
19.43%
YoY
|
-$245.8M
-26.65%
YoY
|
-$209.7M
-39.79%
YoY
|
-$340.1M
-187.91%
YoY
|
-$242.6M
-10.98%
YoY
|
-$335.1M
21.91%
YoY
|
-$348.3M
1.82%
YoY
|
$386.9M
-7.68%
YoY
|
-$272.6M
-37.44%
YoY
|
Loading...