|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$752.5M
19.15%
YoY
|
$631.5M
63.47%
YoY
|
$386.3M
3.41%
YoY
|
$373.6M
67.28%
YoY
|
$223.3M
-23.54%
YoY
|
| Depreciation, Depletion And Amortization |
$373.3M
12.0%
YoY
|
$333.3M
15.14%
YoY
|
$289.5M
40.39%
YoY
|
$206.2M
33.72%
YoY
|
$154.2M
41.88%
YoY
|
| Cash From Operating Activities |
$1.532B
6.91%
YoY
|
$1.433B
37.28%
YoY
|
$1.044B
23.67%
YoY
|
$843.9M
33.77%
YoY
|
$630.9M
69.82%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$364.0M
-7.29%
YoY
|
$392.6M
59.97%
YoY
|
$245.4M
-17.37%
YoY
|
$297.0M
-207.31%
YoY
|
-$276.8M
101.16%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$143.1M
-79.53%
YoY
|
-$699.0M
-22.13%
YoY
|
-$897.6M
204.85%
YoY
|
-$294.4M
-70.47%
YoY
|
-$997.3M
10.17%
YoY
|
| Cash From Investing Activities |
-$507.1M
-53.55%
YoY
|
-$1.092B
-4.5%
YoY
|
-$1.143B
93.26%
YoY
|
-$591.5M
-53.58%
YoY
|
-$1.274B
22.18%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$51.27M
-646.81%
YoY
|
$9.376M
-463.69%
YoY
|
-$2.578M
-98.31%
YoY
|
-$152.3M
-28.73%
YoY
|
-$213.7M
-154.91%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$808.3M
-3472.84%
YoY
|
$23.97M
-105.45%
YoY
|
-$439.9M
-573.35%
YoY
|
$92.94M
-74.51%
YoY
|
$364.7M
-51.79%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.532B
6.91%
YoY
|
$1.433B
37.28%
YoY
|
$1.044B
23.67%
YoY
|
$843.9M
33.77%
YoY
|
$630.9M
69.82%
YoY
|
| Cash From Investing Activities |
-$507.1M
-53.55%
YoY
|
-$1.092B
-4.5%
YoY
|
-$1.143B
93.26%
YoY
|
-$591.5M
-53.58%
YoY
|
-$1.274B
22.18%
YoY
|
| Cash From Financing Activities |
-$808.3M
-3472.84%
YoY
|
$23.97M
-105.45%
YoY
|
-$439.9M
-573.35%
YoY
|
$92.94M
-74.51%
YoY
|
$364.7M
-51.79%
YoY
|
| Net Change In Cash |
$216.2M
-40.77%
YoY
|
$365.0M
-167.67%
YoY
|
-$539.4M
-256.17%
YoY
|
$345.4M
-224.01%
YoY
|
-$278.5M
-427.27%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.532B
6.91%
YoY
|
$1.433B
37.28%
YoY
|
$1.044B
23.67%
YoY
|
$843.9M
33.77%
YoY
|
$630.9M
69.82%
YoY
|
| Capital Expenditures |
$364.0M
-7.29%
YoY
|
$392.6M
59.97%
YoY
|
$245.4M
-17.37%
YoY
|
$297.0M
-207.31%
YoY
|
-$276.8M
101.16%
YoY
|
| Free Cash Flow |
$1.168B
12.26%
YoY
|
$1.040B
30.3%
YoY
|
$798.2M
45.96%
YoY
|
$546.9M
-39.75%
YoY
|
$907.7M
78.29%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$257.0M
1.99%
YoY
|
$173.0M
15.36%
YoY
|
$155.2M
29.33%
YoY
|
$172.3M
8.93%
YoY
|
$252.0M
23.9%
YoY
|
$149.9M
52.89%
YoY
|
$120.0M
28.53%
YoY
|
$158.2M
91.1%
YoY
|
$203.4M
81.4%
YoY
|
$98.06M
47.03%
YoY
|
$93.35M
23.21%
YoY
|
$82.79M
-18.44%
YoY
|
$112.1M
-13.49%
YoY
|
$66.69M
48.31%
YoY
|
$75.76M
42.86%
YoY
|
$101.5M
488.88%
YoY
|
$129.6M
19.9%
YoY
|
$44.97M
-20.69%
YoY
|
$53.03M
-29.1%
YoY
|
$17.24M
-71.6%
YoY
|
| Depreciation, Depletion And Amortization |
$93.08M
1.44%
YoY
|
$92.23M
9.53%
YoY
|
$94.66M
10.29%
YoY
|
$94.70M
12.68%
YoY
|
$91.76M
15.75%
YoY
|
$84.21M
8.88%
YoY
|
$85.83M
16.18%
YoY
|
$84.04M
16.25%
YoY
|
$79.27M
20.16%
YoY
|
$77.34M
41.87%
YoY
|
$73.87M
40.4%
YoY
|
$72.29M
42.58%
YoY
|
$65.97M
36.34%
YoY
|
$54.51M
29.75%
YoY
|
$52.62M
16.18%
YoY
|
$50.70M
43.98%
YoY
|
$48.39M
52.64%
YoY
|
$42.02M
35.54%
YoY
|
$45.29M
71.55%
YoY
|
$35.22M
33.39%
YoY
|
| Cash From Operating Activities |
$466.8M
0.64%
YoY
|
$253.8M
-10.78%
YoY
|
$506.2M
5.23%
YoY
|
$307.7M
23.44%
YoY
|
$463.9M
11.01%
YoY
|
$284.5M
92.97%
YoY
|
$481.0M
34.1%
YoY
|
$249.3M
21.06%
YoY
|
$417.9M
26.03%
YoY
|
$147.4M
15.16%
YoY
|
$358.7M
24.56%
YoY
|
$205.9M
38.03%
YoY
|
$331.6M
18.96%
YoY
|
$128.0M
25.3%
YoY
|
$288.0M
38.32%
YoY
|
$149.2M
5.66%
YoY
|
$278.7M
55.45%
YoY
|
$102.2M
63.21%
YoY
|
$208.2M
74.21%
YoY
|
$141.2M
60.47%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$44.78M
-20.34%
YoY
|
$100.9M
32.97%
YoY
|
$78.08M
-56.54%
YoY
|
$128.9M
191.49%
YoY
|
$56.21M
-39.49%
YoY
|
$75.85M
-16.0%
YoY
|
$179.7M
239.44%
YoY
|
$44.21M
-20.67%
YoY
|
$92.90M
100.09%
YoY
|
$90.30M
-17.88%
YoY
|
$52.93M
-171.01%
YoY
|
$55.73M
-192.6%
YoY
|
$46.43M
-188.69%
YoY
|
$110.0M
-180.81%
YoY
|
-$74.53M
24.7%
YoY
|
-$60.18M
25.23%
YoY
|
-$52.35M
59.12%
YoY
|
-$136.1M
112.62%
YoY
|
-$59.77M
111.19%
YoY
|
-$48.06M
96.15%
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
|
N/A
|
| Other Investing Activities |
-$65.00M
-12.27%
YoY
|
$41.82M
-159.56%
YoY
|
-$97.69M
-78.07%
YoY
|
-$13.10M
-14.32%
YoY
|
-$74.10M
-55.92%
YoY
|
-$70.22M
-50.8%
YoY
|
-$445.4M
273.94%
YoY
|
-$15.28M
-51.03%
YoY
|
-$168.1M
-72.19%
YoY
|
-$142.7M
161.71%
YoY
|
-$119.1M
83.42%
YoY
|
-$31.21M
-75.03%
YoY
|
-$604.5M
1109.96%
YoY
|
-$54.53M
-36.48%
YoY
|
-$64.94M
-82.42%
YoY
|
-$125.0M
-68.33%
YoY
|
-$49.96M
-66.08%
YoY
|
-$85.85M
-81.13%
YoY
|
-$369.3M
155.58%
YoY
|
-$394.8M
103.4%
YoY
|
| Cash From Investing Activities |
-$109.8M
-15.75%
YoY
|
-$59.03M
-59.59%
YoY
|
-$175.8M
-71.88%
YoY
|
-$142.0M
138.61%
YoY
|
-$130.3M
-50.07%
YoY
|
-$146.1M
-37.31%
YoY
|
-$625.1M
263.11%
YoY
|
-$59.49M
-31.57%
YoY
|
-$261.0M
-59.91%
YoY
|
-$233.0M
41.66%
YoY
|
-$172.1M
23.42%
YoY
|
-$86.94M
-53.06%
YoY
|
-$651.0M
536.25%
YoY
|
-$164.5M
-25.88%
YoY
|
-$139.5M
-67.5%
YoY
|
-$185.2M
-58.17%
YoY
|
-$102.3M
-43.25%
YoY
|
-$221.9M
-57.24%
YoY
|
-$429.1M
148.31%
YoY
|
-$442.8M
102.63%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$67.58M
-4266.52%
YoY
|
-$65.87M
-2075.23%
YoY
|
-$9.644M
-2028.8%
YoY
|
$22.63M
379.89%
YoY
|
$1.622M
96.37%
YoY
|
$3.335M
-65.94%
YoY
|
$500.0K
1512.9%
YoY
|
$4.715M
-138.12%
YoY
|
$826.0K
N/A
|
$9.791M
N/A
|
$31.00K
N/A
|
-$12.37M
-80.54%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$63.55M
-132504.17%
YoY
|
-$88.76M
36.98%
YoY
|
-$147.9M
N/A
|
-$1.068M
N/A
|
$48.00K
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
|
N/A
|
| Cash From Financing Activities |
-$148.6M
66.65%
YoY
|
-$66.85M
3.31%
YoY
|
-$432.3M
-262.66%
YoY
|
-$220.0M
181.71%
YoY
|
-$89.19M
-9.91%
YoY
|
-$64.71M
-64.67%
YoY
|
$265.8M
-350.99%
YoY
|
-$78.09M
-22.0%
YoY
|
-$99.01M
94.86%
YoY
|
-$183.2M
-144.19%
YoY
|
-$105.9M
115.54%
YoY
|
-$100.1M
-26.92%
YoY
|
-$50.81M
-62.48%
YoY
|
$414.5M
-342.35%
YoY
|
-$49.13M
-71.29%
YoY
|
-$137.0M
-117.22%
YoY
|
-$135.4M
53.0%
YoY
|
-$171.0M
-138.76%
YoY
|
-$171.1M
-327.57%
YoY
|
$795.3M
-787.41%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$466.8M
0.64%
YoY
|
$253.8M
-10.78%
YoY
|
$506.2M
5.23%
YoY
|
$307.7M
23.44%
YoY
|
$463.9M
11.01%
YoY
|
$284.5M
92.97%
YoY
|
$481.0M
34.1%
YoY
|
$249.3M
21.06%
YoY
|
$417.9M
26.03%
YoY
|
$147.4M
15.16%
YoY
|
$358.7M
24.56%
YoY
|
$205.9M
38.03%
YoY
|
$331.6M
18.96%
YoY
|
$128.0M
25.3%
YoY
|
$288.0M
38.32%
YoY
|
$149.2M
5.66%
YoY
|
$278.7M
55.45%
YoY
|
$102.2M
63.21%
YoY
|
$208.2M
74.21%
YoY
|
$141.2M
60.47%
YoY
|
| Cash From Investing Activities |
-$109.8M
-15.75%
YoY
|
-$59.03M
-59.59%
YoY
|
-$175.8M
-71.88%
YoY
|
-$142.0M
138.61%
YoY
|
-$130.3M
-50.07%
YoY
|
-$146.1M
-37.31%
YoY
|
-$625.1M
263.11%
YoY
|
-$59.49M
-31.57%
YoY
|
-$261.0M
-59.91%
YoY
|
-$233.0M
41.66%
YoY
|
-$172.1M
23.42%
YoY
|
-$86.94M
-53.06%
YoY
|
-$651.0M
536.25%
YoY
|
-$164.5M
-25.88%
YoY
|
-$139.5M
-67.5%
YoY
|
-$185.2M
-58.17%
YoY
|
-$102.3M
-43.25%
YoY
|
-$221.9M
-57.24%
YoY
|
-$429.1M
148.31%
YoY
|
-$442.8M
102.63%
YoY
|
| Cash From Financing Activities |
-$148.6M
66.65%
YoY
|
-$66.85M
3.31%
YoY
|
-$432.3M
-262.66%
YoY
|
-$220.0M
181.71%
YoY
|
-$89.19M
-9.91%
YoY
|
-$64.71M
-64.67%
YoY
|
$265.8M
-350.99%
YoY
|
-$78.09M
-22.0%
YoY
|
-$99.01M
94.86%
YoY
|
-$183.2M
-144.19%
YoY
|
-$105.9M
115.54%
YoY
|
-$100.1M
-26.92%
YoY
|
-$50.81M
-62.48%
YoY
|
$414.5M
-342.35%
YoY
|
-$49.13M
-71.29%
YoY
|
-$137.0M
-117.22%
YoY
|
-$135.4M
53.0%
YoY
|
-$171.0M
-138.76%
YoY
|
-$171.1M
-327.57%
YoY
|
$795.3M
-787.41%
YoY
|
| Net Change In Cash |
$208.4M
-14.72%
YoY
|
$127.9M
73.59%
YoY
|
-$101.9M
-183.71%
YoY
|
-$54.21M
-148.52%
YoY
|
$244.3M
322.33%
YoY
|
$73.70M
-127.43%
YoY
|
$121.7M
50.89%
YoY
|
$111.7M
491.66%
YoY
|
$57.86M
-115.63%
YoY
|
-$268.7M
-171.1%
YoY
|
$80.67M
-18.81%
YoY
|
$18.88M
-110.92%
YoY
|
-$370.2M
-1003.02%
YoY
|
$378.0M
-230.0%
YoY
|
$99.37M
-125.35%
YoY
|
-$173.0M
-135.03%
YoY
|
$41.00M
-145.81%
YoY
|
-$290.8M
1812.99%
YoY
|
-$392.0M
-1890.09%
YoY
|
$493.8M
-300.57%
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
|
N/A
|
| Cash From Operating Activities |
$466.8M
0.64%
YoY
|
$253.8M
-10.78%
YoY
|
$506.2M
5.23%
YoY
|
$307.7M
23.44%
YoY
|
$463.9M
11.01%
YoY
|
$284.5M
92.97%
YoY
|
$481.0M
34.1%
YoY
|
$249.3M
21.06%
YoY
|
$417.9M
26.03%
YoY
|
$147.4M
15.16%
YoY
|
$358.7M
24.56%
YoY
|
$205.9M
38.03%
YoY
|
$331.6M
18.96%
YoY
|
$128.0M
25.3%
YoY
|
$288.0M
38.32%
YoY
|
$149.2M
5.66%
YoY
|
$278.7M
55.45%
YoY
|
$102.2M
63.21%
YoY
|
$208.2M
74.21%
YoY
|
$141.2M
60.47%
YoY
|
| Capital Expenditures |
$44.78M
-20.34%
YoY
|
$100.9M
32.97%
YoY
|
$78.08M
-56.54%
YoY
|
$128.9M
191.49%
YoY
|
$56.21M
-39.49%
YoY
|
$75.85M
-16.0%
YoY
|
$179.7M
239.44%
YoY
|
$44.21M
-20.67%
YoY
|
$92.90M
100.09%
YoY
|
$90.30M
-17.88%
YoY
|
$52.93M
-171.01%
YoY
|
$55.73M
-192.6%
YoY
|
$46.43M
-188.69%
YoY
|
$110.0M
-180.81%
YoY
|
-$74.53M
24.7%
YoY
|
-$60.18M
25.23%
YoY
|
-$52.35M
59.12%
YoY
|
-$136.1M
112.62%
YoY
|
-$59.77M
111.19%
YoY
|
-$48.06M
96.15%
YoY
|
| Free Cash Flow |
$422.0M
3.53%
YoY
|
$153.0M
-26.68%
YoY
|
$428.1M
42.06%
YoY
|
$178.9M
-12.78%
YoY
|
$407.6M
25.44%
YoY
|
$208.6M
265.26%
YoY
|
$301.3M
-1.45%
YoY
|
$205.1M
36.54%
YoY
|
$325.0M
13.97%
YoY
|
$57.12M
216.31%
YoY
|
$305.8M
-15.65%
YoY
|
$150.2M
-28.26%
YoY
|
$285.1M
-13.88%
YoY
|
$18.06M
-92.42%
YoY
|
$362.5M
35.28%
YoY
|
$209.4M
10.63%
YoY
|
$331.1M
56.02%
YoY
|
$238.2M
88.19%
YoY
|
$268.0M
81.29%
YoY
|
$189.3M
68.24%
YoY
|
Loading...