|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$885.8M
211.57%
YoY
|
$284.3M
35.38%
YoY
|
$210.0M
466.04%
YoY
|
$37.10M
-155.62%
YoY
|
-$66.70M
-146.26%
YoY
|
| Depreciation, Depletion And Amortization |
$209.7M
-3.98%
YoY
|
$218.4M
14.83%
YoY
|
$190.2M
10.9%
YoY
|
$171.5M
0.35%
YoY
|
$170.9M
11.12%
YoY
|
| Cash From Operating Activities |
$795.3M
20.3%
YoY
|
$661.1M
39.86%
YoY
|
$472.7M
58.36%
YoY
|
$298.5M
-16.27%
YoY
|
$356.5M
-3.23%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$507.1M
21.43%
YoY
|
$417.6M
19.69%
YoY
|
$348.9M
11.22%
YoY
|
$313.7M
-186.11%
YoY
|
-$364.3M
21.07%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$150.2M
-403.43%
YoY
|
-$49.50M
1606.9%
YoY
|
-$2.900M
-390.0%
YoY
|
$1.000M
-86.11%
YoY
|
$7.200M
-154.55%
YoY
|
| Cash From Investing Activities |
-$356.9M
-23.59%
YoY
|
-$467.1M
32.77%
YoY
|
-$351.8M
12.5%
YoY
|
-$312.7M
-12.43%
YoY
|
-$357.1M
13.69%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$34.70M
-300.58%
YoY
|
$17.30M
86.02%
YoY
|
$9.300M
-420.69%
YoY
|
-$2.900M
-74.78%
YoY
|
-$11.50M
-675.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$143.3M
60.29%
YoY
|
-$89.40M
243.85%
YoY
|
-$26.00M
-8.45%
YoY
|
-$28.40M
-39.96%
YoY
|
-$47.30M
203.21%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$795.3M
20.3%
YoY
|
$661.1M
39.86%
YoY
|
$472.7M
58.36%
YoY
|
$298.5M
-16.27%
YoY
|
$356.5M
-3.23%
YoY
|
| Cash From Investing Activities |
-$356.9M
-23.59%
YoY
|
-$467.1M
32.77%
YoY
|
-$351.8M
12.5%
YoY
|
-$312.7M
-12.43%
YoY
|
-$357.1M
13.69%
YoY
|
| Cash From Financing Activities |
-$143.3M
60.29%
YoY
|
-$89.40M
243.85%
YoY
|
-$26.00M
-8.45%
YoY
|
-$28.40M
-39.96%
YoY
|
-$47.30M
203.21%
YoY
|
| Net Change In Cash |
$295.1M
182.12%
YoY
|
$104.6M
10.22%
YoY
|
$94.90M
-322.77%
YoY
|
-$42.60M
-11.06%
YoY
|
-$47.90M
-223.77%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$795.3M
20.3%
YoY
|
$661.1M
39.86%
YoY
|
$472.7M
58.36%
YoY
|
$298.5M
-16.27%
YoY
|
$356.5M
-3.23%
YoY
|
| Capital Expenditures |
$507.1M
21.43%
YoY
|
$417.6M
19.69%
YoY
|
$348.9M
11.22%
YoY
|
$313.7M
-186.11%
YoY
|
-$364.3M
21.07%
YoY
|
| Free Cash Flow |
$288.2M
18.36%
YoY
|
$243.5M
96.69%
YoY
|
$123.8M
-914.47%
YoY
|
-$15.20M
-102.11%
YoY
|
$720.8M
7.69%
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 |
$191.4M
1159.21%
YoY
|
$434.9M
396.46%
YoY
|
$276.3M
226.98%
YoY
|
$159.4M
127.39%
YoY
|
$15.20M
-63.9%
YoY
|
$87.60M
85.99%
YoY
|
$84.50M
114.47%
YoY
|
$70.10M
-6.66%
YoY
|
$42.10M
-13.02%
YoY
|
$47.10M
16.01%
YoY
|
$39.40M
-2914.29%
YoY
|
$75.10M
1073.44%
YoY
|
$48.40M
-669.41%
YoY
|
$40.60M
37.63%
YoY
|
-$1.400M
-105.58%
YoY
|
$6.400M
-103.71%
YoY
|
-$8.500M
-116.6%
YoY
|
$29.50M
-61.64%
YoY
|
$25.10M
-63.03%
YoY
|
-$172.5M
-1574.36%
YoY
|
| Depreciation, Depletion And Amortization |
$44.20M
-14.01%
YoY
|
$53.60M
-8.06%
YoY
|
$52.00M
-9.88%
YoY
|
$52.70M
0.57%
YoY
|
$51.40M
2.8%
YoY
|
$58.30M
15.22%
YoY
|
$57.70M
22.25%
YoY
|
$52.40M
13.67%
YoY
|
$50.00M
7.99%
YoY
|
$50.60M
10.96%
YoY
|
$47.20M
-5.41%
YoY
|
$46.10M
20.68%
YoY
|
$46.30M
22.49%
YoY
|
$45.60M
5.56%
YoY
|
$49.90M
17.69%
YoY
|
$38.20M
-8.61%
YoY
|
$37.80M
-13.1%
YoY
|
$43.20M
-7.1%
YoY
|
$42.40M
-5.15%
YoY
|
$41.80M
53.68%
YoY
|
| Cash From Operating Activities |
$242.5M
204.65%
YoY
|
$250.9M
30.54%
YoY
|
$265.3M
60.3%
YoY
|
$199.5M
2.57%
YoY
|
$79.60M
-26.91%
YoY
|
$192.2M
54.88%
YoY
|
$165.5M
47.11%
YoY
|
$194.5M
37.17%
YoY
|
$108.9M
15.48%
YoY
|
$124.1M
21.31%
YoY
|
$112.5M
52.03%
YoY
|
$141.8M
87.32%
YoY
|
$94.30M
102.8%
YoY
|
$102.3M
16.12%
YoY
|
$74.00M
-10.19%
YoY
|
$75.70M
-12.69%
YoY
|
$46.50M
-53.17%
YoY
|
$88.10M
-32.95%
YoY
|
$82.40M
-37.0%
YoY
|
$86.70M
74.8%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$183.5M
84.05%
YoY
|
$157.5M
13.55%
YoY
|
$135.0M
26.4%
YoY
|
$114.9M
31.16%
YoY
|
$99.70M
17.99%
YoY
|
$138.7M
26.44%
YoY
|
$106.8M
42.02%
YoY
|
$87.60M
9.23%
YoY
|
$84.50M
0.84%
YoY
|
$109.7M
29.36%
YoY
|
$75.20M
-203.58%
YoY
|
$80.20M
-216.23%
YoY
|
$83.80M
-195.99%
YoY
|
$84.80M
-171.26%
YoY
|
-$72.60M
-18.61%
YoY
|
-$69.00M
-17.37%
YoY
|
-$87.30M
20.25%
YoY
|
-$119.0M
62.13%
YoY
|
-$89.20M
62.77%
YoY
|
-$83.50M
52.93%
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 |
-$3.100M
55.0%
YoY
|
$158.4M
-2300.0%
YoY
|
$1.100M
-126.19%
YoY
|
-$7.300M
-80.84%
YoY
|
-$2.000M
N/A
|
-$7.200M
7100.0%
YoY
|
-$4.200M
281.82%
YoY
|
-$38.10M
5342.86%
YoY
|
$0.00
-100.0%
YoY
|
-$100.0K
0.0%
YoY
|
-$1.100M
-8.33%
YoY
|
-$700.0K
-130.43%
YoY
|
-$1.000M
N/A
|
-$100.0K
-101.3%
YoY
|
-$1.200M
-33.33%
YoY
|
$2.300M
360.0%
YoY
|
$0.00
-100.0%
YoY
|
$7.700M
-164.17%
YoY
|
-$1.800M
-263.64%
YoY
|
$500.0K
-121.74%
YoY
|
| Cash From Investing Activities |
-$186.6M
83.48%
YoY
|
$900.0K
-100.62%
YoY
|
-$133.9M
20.63%
YoY
|
-$122.2M
-2.78%
YoY
|
-$101.7M
20.36%
YoY
|
-$145.9M
32.88%
YoY
|
-$111.0M
45.48%
YoY
|
-$125.7M
55.38%
YoY
|
-$84.50M
-0.35%
YoY
|
-$109.8M
29.33%
YoY
|
-$76.30M
3.39%
YoY
|
-$80.90M
21.29%
YoY
|
-$84.80M
-2.86%
YoY
|
-$84.90M
-23.72%
YoY
|
-$73.80M
-18.9%
YoY
|
-$66.70M
-19.64%
YoY
|
-$87.30M
21.59%
YoY
|
-$111.3M
30.33%
YoY
|
-$91.00M
69.46%
YoY
|
-$83.00M
45.87%
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 |
$600.0K
200.0%
YoY
|
-$27.80M
-2880.0%
YoY
|
$1.300M
-13.33%
YoY
|
-$8.400M
-321.05%
YoY
|
$200.0K
-60.0%
YoY
|
$1.000M
-66.67%
YoY
|
$1.500M
150.0%
YoY
|
$3.800M
80.95%
YoY
|
$500.0K
-86.11%
YoY
|
$3.000M
-34.78%
YoY
|
$600.0K
N/A
|
$2.100M
-125.61%
YoY
|
$3.600M
414.29%
YoY
|
$4.600M
-180.7%
YoY
|
$0.00
-100.0%
YoY
|
-$8.200M
-4200.0%
YoY
|
$700.0K
-146.67%
YoY
|
-$5.700M
-5800.0%
YoY
|
-$4.500M
-509.09%
YoY
|
$200.0K
-200.0%
YoY
|
| 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 |
-$19.70M
27.92%
YoY
|
-$92.20M
786.54%
YoY
|
-$13.40M
-82.32%
YoY
|
-$22.30M
-477.97%
YoY
|
-$15.40M
69.23%
YoY
|
-$10.40M
85.71%
YoY
|
-$75.80M
835.8%
YoY
|
$5.900M
-188.06%
YoY
|
-$9.100M
62.5%
YoY
|
-$5.600M
12.0%
YoY
|
-$8.100M
97.56%
YoY
|
-$6.700M
-40.71%
YoY
|
-$5.600M
-30.0%
YoY
|
-$5.000M
-67.74%
YoY
|
-$4.100M
-68.94%
YoY
|
-$11.30M
32.94%
YoY
|
-$8.000M
-20.79%
YoY
|
-$15.50M
-84.47%
YoY
|
-$13.20M
200.0%
YoY
|
-$8.500M
28.79%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$242.5M
204.65%
YoY
|
$250.9M
30.54%
YoY
|
$265.3M
60.3%
YoY
|
$199.5M
2.57%
YoY
|
$79.60M
-26.91%
YoY
|
$192.2M
54.88%
YoY
|
$165.5M
47.11%
YoY
|
$194.5M
37.17%
YoY
|
$108.9M
15.48%
YoY
|
$124.1M
21.31%
YoY
|
$112.5M
52.03%
YoY
|
$141.8M
87.32%
YoY
|
$94.30M
102.8%
YoY
|
$102.3M
16.12%
YoY
|
$74.00M
-10.19%
YoY
|
$75.70M
-12.69%
YoY
|
$46.50M
-53.17%
YoY
|
$88.10M
-32.95%
YoY
|
$82.40M
-37.0%
YoY
|
$86.70M
74.8%
YoY
|
| Cash From Investing Activities |
-$186.6M
83.48%
YoY
|
$900.0K
-100.62%
YoY
|
-$133.9M
20.63%
YoY
|
-$122.2M
-2.78%
YoY
|
-$101.7M
20.36%
YoY
|
-$145.9M
32.88%
YoY
|
-$111.0M
45.48%
YoY
|
-$125.7M
55.38%
YoY
|
-$84.50M
-0.35%
YoY
|
-$109.8M
29.33%
YoY
|
-$76.30M
3.39%
YoY
|
-$80.90M
21.29%
YoY
|
-$84.80M
-2.86%
YoY
|
-$84.90M
-23.72%
YoY
|
-$73.80M
-18.9%
YoY
|
-$66.70M
-19.64%
YoY
|
-$87.30M
21.59%
YoY
|
-$111.3M
30.33%
YoY
|
-$91.00M
69.46%
YoY
|
-$83.00M
45.87%
YoY
|
| Cash From Financing Activities |
-$19.70M
27.92%
YoY
|
-$92.20M
786.54%
YoY
|
-$13.40M
-82.32%
YoY
|
-$22.30M
-477.97%
YoY
|
-$15.40M
69.23%
YoY
|
-$10.40M
85.71%
YoY
|
-$75.80M
835.8%
YoY
|
$5.900M
-188.06%
YoY
|
-$9.100M
62.5%
YoY
|
-$5.600M
12.0%
YoY
|
-$8.100M
97.56%
YoY
|
-$6.700M
-40.71%
YoY
|
-$5.600M
-30.0%
YoY
|
-$5.000M
-67.74%
YoY
|
-$4.100M
-68.94%
YoY
|
-$11.30M
32.94%
YoY
|
-$8.000M
-20.79%
YoY
|
-$15.50M
-84.47%
YoY
|
-$13.20M
200.0%
YoY
|
-$8.500M
28.79%
YoY
|
| Net Change In Cash |
$36.20M
-196.53%
YoY
|
$159.6M
344.57%
YoY
|
$118.0M
-653.99%
YoY
|
$55.00M
-26.37%
YoY
|
-$37.50M
-345.1%
YoY
|
$35.90M
312.64%
YoY
|
-$21.30M
-175.8%
YoY
|
$74.70M
37.82%
YoY
|
$15.30M
292.31%
YoY
|
$8.700M
-29.84%
YoY
|
$28.10M
-820.51%
YoY
|
$54.20M
-2456.52%
YoY
|
$3.900M
-107.99%
YoY
|
$12.40M
-132.04%
YoY
|
-$3.900M
-82.11%
YoY
|
-$2.300M
-52.08%
YoY
|
-$48.80M
-380.46%
YoY
|
-$38.70M
-28.07%
YoY
|
-$21.80M
-129.99%
YoY
|
-$4.800M
-65.47%
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 |
$242.5M
204.65%
YoY
|
$250.9M
30.54%
YoY
|
$265.3M
60.3%
YoY
|
$199.5M
2.57%
YoY
|
$79.60M
-26.91%
YoY
|
$192.2M
54.88%
YoY
|
$165.5M
47.11%
YoY
|
$194.5M
37.17%
YoY
|
$108.9M
15.48%
YoY
|
$124.1M
21.31%
YoY
|
$112.5M
52.03%
YoY
|
$141.8M
87.32%
YoY
|
$94.30M
102.8%
YoY
|
$102.3M
16.12%
YoY
|
$74.00M
-10.19%
YoY
|
$75.70M
-12.69%
YoY
|
$46.50M
-53.17%
YoY
|
$88.10M
-32.95%
YoY
|
$82.40M
-37.0%
YoY
|
$86.70M
74.8%
YoY
|
| Capital Expenditures |
$183.5M
84.05%
YoY
|
$157.5M
13.55%
YoY
|
$135.0M
26.4%
YoY
|
$114.9M
31.16%
YoY
|
$99.70M
17.99%
YoY
|
$138.7M
26.44%
YoY
|
$106.8M
42.02%
YoY
|
$87.60M
9.23%
YoY
|
$84.50M
0.84%
YoY
|
$109.7M
29.36%
YoY
|
$75.20M
-203.58%
YoY
|
$80.20M
-216.23%
YoY
|
$83.80M
-195.99%
YoY
|
$84.80M
-171.26%
YoY
|
-$72.60M
-18.61%
YoY
|
-$69.00M
-17.37%
YoY
|
-$87.30M
20.25%
YoY
|
-$119.0M
62.13%
YoY
|
-$89.20M
62.77%
YoY
|
-$83.50M
52.93%
YoY
|
| Free Cash Flow |
$59.00M
-393.53%
YoY
|
$93.40M
74.58%
YoY
|
$130.3M
121.98%
YoY
|
$84.60M
-20.86%
YoY
|
-$20.10M
-182.38%
YoY
|
$53.50M
271.53%
YoY
|
$58.70M
57.37%
YoY
|
$106.9M
73.54%
YoY
|
$24.40M
132.38%
YoY
|
$14.40M
-17.71%
YoY
|
$37.30M
-74.56%
YoY
|
$61.60M
-57.43%
YoY
|
$10.50M
-92.15%
YoY
|
$17.50M
-91.55%
YoY
|
$146.6M
-14.57%
YoY
|
$144.7M
-14.98%
YoY
|
$133.8M
-22.16%
YoY
|
$207.1M
1.12%
YoY
|
$171.6M
-7.54%
YoY
|
$170.2M
63.34%
YoY
|
Loading...