|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$872.7M
14.8%
YoY
|
$760.2M
18.32%
YoY
|
$642.5M
132.28%
YoY
|
$276.6M
-79.85%
YoY
|
$1.372B
210.64%
YoY
|
| Depreciation, Depletion And Amortization |
$156.4M
12.2%
YoY
|
$139.4M
27.54%
YoY
|
$109.3M
-39.95%
YoY
|
$182.0M
146.61%
YoY
|
$73.80M
31.55%
YoY
|
| Cash From Operating Activities |
$1.834B
37.61%
YoY
|
$1.333B
17.1%
YoY
|
$1.138B
90.67%
YoY
|
$596.9M
-23.64%
YoY
|
$781.7M
-41.75%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$235.5M
6.42%
YoY
|
$221.3M
9.28%
YoY
|
$202.5M
8.7%
YoY
|
$186.3M
-0.59%
YoY
|
$187.4M
54.62%
YoY
|
| Acquisitions |
$23.50M
82.17%
YoY
|
$12.90M
4200.0%
YoY
|
$300.0K
-99.59%
YoY
|
$72.50M
336.75%
YoY
|
$16.60M
-96.38%
YoY
|
| Other Investing Activities |
-$6.000M
5900.0%
YoY
|
-$100.0K
-95.83%
YoY
|
-$2.400M
-96.83%
YoY
|
-$75.80M
2268.75%
YoY
|
-$3.200M
10.34%
YoY
|
| Cash From Investing Activities |
-$1.458B
121.62%
YoY
|
-$657.8M
3.15%
YoY
|
-$637.7M
143.3%
YoY
|
-$262.1M
-266.31%
YoY
|
$157.6M
-121.44%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$303.7M
-1.2%
YoY
|
$307.4M
59.19%
YoY
|
$193.1M
-66.29%
YoY
|
$572.8M
-31.75%
YoY
|
$839.3M
182.59%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
$225.0M
196.44%
YoY
|
$75.90M
-81.92%
YoY
|
$419.8M
N/A
|
| Cash From Financing Activities |
-$364.2M
-23.73%
YoY
|
-$477.5M
18.22%
YoY
|
-$403.9M
-50.65%
YoY
|
-$818.4M
-24.9%
YoY
|
-$1.090B
311.56%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.834B
37.61%
YoY
|
$1.333B
17.1%
YoY
|
$1.138B
90.67%
YoY
|
$596.9M
-23.64%
YoY
|
$781.7M
-41.75%
YoY
|
| Cash From Investing Activities |
-$1.458B
121.62%
YoY
|
-$657.8M
3.15%
YoY
|
-$637.7M
143.3%
YoY
|
-$262.1M
-266.31%
YoY
|
$157.6M
-121.44%
YoY
|
| Cash From Financing Activities |
-$364.2M
-23.73%
YoY
|
-$477.5M
18.22%
YoY
|
-$403.9M
-50.65%
YoY
|
-$818.4M
-24.9%
YoY
|
-$1.090B
311.56%
YoY
|
| Net Change In Cash |
$26.40M
-85.36%
YoY
|
$180.3M
98.79%
YoY
|
$90.70M
-118.76%
YoY
|
-$483.6M
178.25%
YoY
|
-$173.8M
-148.08%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.834B
37.61%
YoY
|
$1.333B
17.1%
YoY
|
$1.138B
90.67%
YoY
|
$596.9M
-23.64%
YoY
|
$781.7M
-41.75%
YoY
|
| Capital Expenditures |
$235.5M
6.42%
YoY
|
$221.3M
9.28%
YoY
|
$202.5M
8.7%
YoY
|
$186.3M
-0.59%
YoY
|
$187.4M
54.62%
YoY
|
| Free Cash Flow |
$1.598B
43.82%
YoY
|
$1.111B
18.79%
YoY
|
$935.6M
127.86%
YoY
|
$410.6M
-30.91%
YoY
|
$594.3M
-51.32%
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 |
$274.1M
86.97%
YoY
|
$225.2M
11.87%
YoY
|
$265.6M
98.51%
YoY
|
$235.3M
24.7%
YoY
|
$146.6M
-37.99%
YoY
|
$201.3M
10.3%
YoY
|
$133.8M
-29.62%
YoY
|
$188.7M
20.73%
YoY
|
$236.4M
108.1%
YoY
|
$182.5M
167.99%
YoY
|
$190.1M
2504.11%
YoY
|
$156.3M
199.43%
YoY
|
$113.6M
-21.92%
YoY
|
$68.10M
-44.9%
YoY
|
$7.300M
-99.17%
YoY
|
$52.20M
-74.64%
YoY
|
$145.5M
-10.74%
YoY
|
$123.6M
-11.21%
YoY
|
$882.4M
-3021.85%
YoY
|
| Depreciation, Depletion And Amortization |
$1.042B
-12.91%
YoY
|
$72.00M
12.68%
YoY
|
$933.7M
-2.99%
YoY
|
$926.9M
-8.71%
YoY
|
$1.197B
17.03%
YoY
|
$63.90M
15.76%
YoY
|
$962.5M
-4.27%
YoY
|
$1.015B
2051.06%
YoY
|
$1.023B
3.9%
YoY
|
$55.20M
32.06%
YoY
|
$1.005B
5.68%
YoY
|
$47.20M
-94.76%
YoY
|
$984.3M
10.66%
YoY
|
$41.80M
-8.33%
YoY
|
$951.4M
2170.64%
YoY
|
$900.0M
6.6%
YoY
|
$889.5M
13.59%
YoY
|
$45.60M
16.33%
YoY
|
$41.90M
4.49%
YoY
|
| Cash From Operating Activities |
$240.3M
-38.76%
YoY
|
$671.0M
552.72%
YoY
|
$505.0M
15.69%
YoY
|
$265.5M
-62.65%
YoY
|
$392.4M
375.64%
YoY
|
$102.8M
-71.65%
YoY
|
$436.5M
32.07%
YoY
|
$710.9M
283.44%
YoY
|
$82.50M
-68.22%
YoY
|
$362.6M
30.86%
YoY
|
$330.5M
-48.99%
YoY
|
$185.4M
7.17%
YoY
|
$259.6M
-151.81%
YoY
|
$277.1M
8.79%
YoY
|
$647.9M
-32495.0%
YoY
|
$173.0M
-81.75%
YoY
|
-$501.1M
19.68%
YoY
|
$254.7M
-42.17%
YoY
|
-$2.000M
-100.33%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$47.70M
-10.67%
YoY
|
$59.30M
-12.79%
YoY
|
$62.90M
33.55%
YoY
|
$59.90M
8.12%
YoY
|
$53.40M
5.12%
YoY
|
$68.00M
25.23%
YoY
|
$47.10M
-6.55%
YoY
|
$55.40M
12.15%
YoY
|
$50.80M
4.96%
YoY
|
$54.30M
3.63%
YoY
|
$50.40M
-208.15%
YoY
|
$49.40M
-206.93%
YoY
|
$48.40M
17.76%
YoY
|
$52.40M
-193.4%
YoY
|
-$46.60M
1.08%
YoY
|
-$46.20M
1.32%
YoY
|
$41.10M
3.79%
YoY
|
-$56.10M
39.9%
YoY
|
-$46.10M
32.09%
YoY
|
| Acquisitions |
$14.10M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$10.20M
3300.0%
YoY
|
N/A
|
N/A
|
N/A
|
$300.0K
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
-$344.5M
-347.84%
YoY
|
-$206.6M
29.04%
YoY
|
-$303.0M
119.57%
YoY
|
-$100.0K
N/A
|
$139.0M
142.16%
YoY
|
-$160.1M
50.19%
YoY
|
-$138.0M
-32.68%
YoY
|
$0.00
-100.0%
YoY
|
$57.40M
-176.74%
YoY
|
-$106.6M
-45.42%
YoY
|
-$205.0M
-223.12%
YoY
|
-$100.0K
-50.0%
YoY
|
-$74.80M
-142.26%
YoY
|
-$195.3M
-494.55%
YoY
|
$166.5M
158.54%
YoY
|
-$200.0K
-60.0%
YoY
|
$177.0M
-142.15%
YoY
|
$49.50M
-123.79%
YoY
|
| Cash From Investing Activities |
-$282.3M
-33.04%
YoY
|
-$403.8M
-668.73%
YoY
|
-$269.5M
30.07%
YoY
|
-$362.9M
87.64%
YoY
|
-$421.6M
28.46%
YoY
|
$71.00M
2190.32%
YoY
|
-$207.2M
31.97%
YoY
|
-$193.4M
-23.98%
YoY
|
-$328.2M
43.07%
YoY
|
$3.100M
-102.44%
YoY
|
-$157.0M
-35.1%
YoY
|
-$254.4M
-311.47%
YoY
|
-$229.4M
1624.81%
YoY
|
-$127.2M
-205.21%
YoY
|
-$241.9M
-7214.71%
YoY
|
$120.3M
539.89%
YoY
|
-$13.30M
-191.72%
YoY
|
$120.9M
-126.28%
YoY
|
$3.400M
-101.4%
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 |
$124.2M
93.16%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$64.30M
39.48%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$46.10M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$230.0M
447.62%
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 |
-$202.6M
70.68%
YoY
|
-$136.2M
-14.72%
YoY
|
-$5.000M
-96.45%
YoY
|
-$104.3M
29.08%
YoY
|
-$118.7M
23.39%
YoY
|
-$159.7M
-1.42%
YoY
|
-$140.8M
-0.49%
YoY
|
-$80.80M
40.77%
YoY
|
-$96.20M
123.72%
YoY
|
-$162.0M
216.41%
YoY
|
-$141.5M
-0.56%
YoY
|
-$57.40M
-83.48%
YoY
|
-$43.00M
-84.5%
YoY
|
-$51.20M
-84.6%
YoY
|
-$142.3M
-80.68%
YoY
|
-$347.4M
-362.78%
YoY
|
-$277.5M
81.37%
YoY
|
-$332.4M
-1138.75%
YoY
|
-$736.6M
138.54%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$240.3M
-38.76%
YoY
|
$671.0M
552.72%
YoY
|
$505.0M
15.69%
YoY
|
$265.5M
-62.65%
YoY
|
$392.4M
375.64%
YoY
|
$102.8M
-71.65%
YoY
|
$436.5M
32.07%
YoY
|
$710.9M
283.44%
YoY
|
$82.50M
-68.22%
YoY
|
$362.6M
30.86%
YoY
|
$330.5M
-48.99%
YoY
|
$185.4M
7.17%
YoY
|
$259.6M
-151.81%
YoY
|
$277.1M
8.79%
YoY
|
$647.9M
-32495.0%
YoY
|
$173.0M
-81.75%
YoY
|
-$501.1M
19.68%
YoY
|
$254.7M
-42.17%
YoY
|
-$2.000M
-100.33%
YoY
|
| Cash From Investing Activities |
-$282.3M
-33.04%
YoY
|
-$403.8M
-668.73%
YoY
|
-$269.5M
30.07%
YoY
|
-$362.9M
87.64%
YoY
|
-$421.6M
28.46%
YoY
|
$71.00M
2190.32%
YoY
|
-$207.2M
31.97%
YoY
|
-$193.4M
-23.98%
YoY
|
-$328.2M
43.07%
YoY
|
$3.100M
-102.44%
YoY
|
-$157.0M
-35.1%
YoY
|
-$254.4M
-311.47%
YoY
|
-$229.4M
1624.81%
YoY
|
-$127.2M
-205.21%
YoY
|
-$241.9M
-7214.71%
YoY
|
$120.3M
539.89%
YoY
|
-$13.30M
-191.72%
YoY
|
$120.9M
-126.28%
YoY
|
$3.400M
-101.4%
YoY
|
| Cash From Financing Activities |
-$202.6M
70.68%
YoY
|
-$136.2M
-14.72%
YoY
|
-$5.000M
-96.45%
YoY
|
-$104.3M
29.08%
YoY
|
-$118.7M
23.39%
YoY
|
-$159.7M
-1.42%
YoY
|
-$140.8M
-0.49%
YoY
|
-$80.80M
40.77%
YoY
|
-$96.20M
123.72%
YoY
|
-$162.0M
216.41%
YoY
|
-$141.5M
-0.56%
YoY
|
-$57.40M
-83.48%
YoY
|
-$43.00M
-84.5%
YoY
|
-$51.20M
-84.6%
YoY
|
-$142.3M
-80.68%
YoY
|
-$347.4M
-362.78%
YoY
|
-$277.5M
81.37%
YoY
|
-$332.4M
-1138.75%
YoY
|
-$736.6M
138.54%
YoY
|
| Net Change In Cash |
$240.3M
-274.0%
YoY
|
$131.0M
829.08%
YoY
|
$230.5M
160.45%
YoY
|
-$201.7M
-146.19%
YoY
|
-$138.1M
-60.03%
YoY
|
$14.10M
-93.08%
YoY
|
$88.50M
176.56%
YoY
|
$436.7M
-445.49%
YoY
|
-$345.5M
3012.61%
YoY
|
$203.7M
106.38%
YoY
|
$32.00M
-87.86%
YoY
|
-$126.4M
133.64%
YoY
|
-$11.10M
-98.61%
YoY
|
$98.70M
128.47%
YoY
|
$263.7M
-135.87%
YoY
|
-$54.10M
-104.92%
YoY
|
-$796.0M
42.91%
YoY
|
$43.20M
248.39%
YoY
|
-$735.2M
-1376.39%
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 |
$240.3M
-38.76%
YoY
|
$671.0M
552.72%
YoY
|
$505.0M
15.69%
YoY
|
$265.5M
-62.65%
YoY
|
$392.4M
375.64%
YoY
|
$102.8M
-71.65%
YoY
|
$436.5M
32.07%
YoY
|
$710.9M
283.44%
YoY
|
$82.50M
-68.22%
YoY
|
$362.6M
30.86%
YoY
|
$330.5M
-48.99%
YoY
|
$185.4M
7.17%
YoY
|
$259.6M
-151.81%
YoY
|
$277.1M
8.79%
YoY
|
$647.9M
-32495.0%
YoY
|
$173.0M
-81.75%
YoY
|
-$501.1M
19.68%
YoY
|
$254.7M
-42.17%
YoY
|
-$2.000M
-100.33%
YoY
|
| Capital Expenditures |
$47.70M
-10.67%
YoY
|
$59.30M
-12.79%
YoY
|
$62.90M
33.55%
YoY
|
$59.90M
8.12%
YoY
|
$53.40M
5.12%
YoY
|
$68.00M
25.23%
YoY
|
$47.10M
-6.55%
YoY
|
$55.40M
12.15%
YoY
|
$50.80M
4.96%
YoY
|
$54.30M
3.63%
YoY
|
$50.40M
-208.15%
YoY
|
$49.40M
-206.93%
YoY
|
$48.40M
17.76%
YoY
|
$52.40M
-193.4%
YoY
|
-$46.60M
1.08%
YoY
|
-$46.20M
1.32%
YoY
|
$41.10M
3.79%
YoY
|
-$56.10M
39.9%
YoY
|
-$46.10M
32.09%
YoY
|
| Free Cash Flow |
$192.6M
-43.19%
YoY
|
$611.7M
1657.76%
YoY
|
$442.1M
13.53%
YoY
|
$205.6M
-68.63%
YoY
|
$339.0M
969.4%
YoY
|
$34.80M
-88.71%
YoY
|
$389.4M
39.02%
YoY
|
$655.5M
381.99%
YoY
|
$31.70M
-84.99%
YoY
|
$308.3M
37.21%
YoY
|
$280.1M
-59.67%
YoY
|
$136.0M
-37.96%
YoY
|
$211.2M
-138.95%
YoY
|
$224.7M
-27.7%
YoY
|
$694.5M
1474.83%
YoY
|
$219.2M
-77.93%
YoY
|
-$542.2M
18.31%
YoY
|
$310.8M
-35.32%
YoY
|
$44.10M
-93.16%
YoY
|
Loading...