|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$643.8M
7.75%
YoY
|
$597.5M
10.57%
YoY
|
$540.4M
17.99%
YoY
|
$458.0M
-5.18%
YoY
|
$483.0M
53.67%
YoY
|
| Depreciation, Depletion And Amortization |
$129.7M
11.62%
YoY
|
$116.2M
6.61%
YoY
|
$109.0M
14.62%
YoY
|
$95.10M
20.08%
YoY
|
$79.20M
1.54%
YoY
|
| Cash From Operating Activities |
$783.8M
16.12%
YoY
|
$675.0M
12.39%
YoY
|
$600.6M
30.71%
YoY
|
$459.5M
-5.96%
YoY
|
$488.6M
-0.35%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$98.10M
6.51%
YoY
|
$92.10M
9.38%
YoY
|
$84.20M
31.56%
YoY
|
$64.00M
40.97%
YoY
|
$45.40M
-3.61%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$4.800M
433.33%
YoY
|
-$900.0K
-106.82%
YoY
|
$13.20M
88.57%
YoY
|
$7.000M
-155.12%
YoY
|
-$12.70M
337.93%
YoY
|
| Cash From Investing Activities |
-$685.5M
200.13%
YoY
|
-$228.4M
76.92%
YoY
|
-$129.1M
-87.01%
YoY
|
-$994.1M
3045.89%
YoY
|
-$31.60M
-44.27%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$80.00M
-63.64%
YoY
|
$220.0M
267.28%
YoY
|
$59.90M
-1.8%
YoY
|
$61.00M
-85.22%
YoY
|
$412.8M
97.7%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$238.9M
119350.0%
YoY
|
| Cash From Financing Activities |
-$266.7M
-32.4%
YoY
|
-$394.5M
32.07%
YoY
|
-$298.7M
-168.35%
YoY
|
$437.0M
-182.56%
YoY
|
-$529.3M
64.43%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$783.8M
16.12%
YoY
|
$675.0M
12.39%
YoY
|
$600.6M
30.71%
YoY
|
$459.5M
-5.96%
YoY
|
$488.6M
-0.35%
YoY
|
| Cash From Investing Activities |
-$685.5M
200.13%
YoY
|
-$228.4M
76.92%
YoY
|
-$129.1M
-87.01%
YoY
|
-$994.1M
3045.89%
YoY
|
-$31.60M
-44.27%
YoY
|
| Cash From Financing Activities |
-$266.7M
-32.4%
YoY
|
-$394.5M
32.07%
YoY
|
-$298.7M
-168.35%
YoY
|
$437.0M
-182.56%
YoY
|
-$529.3M
64.43%
YoY
|
| Net Change In Cash |
-$147.6M
-513.45%
YoY
|
$35.70M
-80.18%
YoY
|
$180.1M
-263.88%
YoY
|
-$109.9M
33.21%
YoY
|
-$82.50M
-167.79%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$783.8M
16.12%
YoY
|
$675.0M
12.39%
YoY
|
$600.6M
30.71%
YoY
|
$459.5M
-5.96%
YoY
|
$488.6M
-0.35%
YoY
|
| Capital Expenditures |
$98.10M
6.51%
YoY
|
$92.10M
9.38%
YoY
|
$84.20M
31.56%
YoY
|
$64.00M
40.97%
YoY
|
$45.40M
-3.61%
YoY
|
| Free Cash Flow |
$685.7M
17.64%
YoY
|
$582.9M
12.88%
YoY
|
$516.4M
30.57%
YoY
|
$395.5M
-10.76%
YoY
|
$443.2M
0.0%
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 |
$138.1M
-6.82%
YoY
|
$147.5M
2.36%
YoY
|
$188.4M
8.15%
YoY
|
$159.7M
2.77%
YoY
|
$148.2M
19.71%
YoY
|
$144.1M
21.5%
YoY
|
$174.2M
11.45%
YoY
|
$155.4M
9.44%
YoY
|
$123.8M
0.24%
YoY
|
$118.6M
-12.34%
YoY
|
$156.3M
36.39%
YoY
|
$142.0M
23.37%
YoY
|
$123.5M
32.8%
YoY
|
$135.3M
19.95%
YoY
|
$114.6M
-20.14%
YoY
|
$115.1M
-3.03%
YoY
|
$93.00M
-13.89%
YoY
|
$112.8M
20.9%
YoY
|
$143.5M
-2.31%
YoY
|
| Depreciation, Depletion And Amortization |
$35.60M
18.67%
YoY
|
$34.60M
16.5%
YoY
|
$36.70M
23.15%
YoY
|
$31.90M
3.91%
YoY
|
$30.00M
4.17%
YoY
|
$29.70M
6.45%
YoY
|
$29.80M
5.67%
YoY
|
$30.70M
12.87%
YoY
|
$28.80M
1.77%
YoY
|
$27.90M
-1.41%
YoY
|
$28.20M
-4.41%
YoY
|
$27.20M
38.07%
YoY
|
$28.30M
38.73%
YoY
|
$28.30M
34.12%
YoY
|
$29.50M
46.77%
YoY
|
$19.70M
-3.9%
YoY
|
$20.40M
-4.67%
YoY
|
$21.10M
1.93%
YoY
|
$20.10M
-2.43%
YoY
|
| Cash From Operating Activities |
$101.3M
-3.06%
YoY
|
$240.1M
9.63%
YoY
|
$229.5M
-1.03%
YoY
|
$209.7M
21.21%
YoY
|
$104.5M
104.5%
YoY
|
$219.0M
-0.23%
YoY
|
$231.9M
53.58%
YoY
|
$173.0M
7.39%
YoY
|
$51.10M
-25.94%
YoY
|
$219.5M
14.09%
YoY
|
$151.0M
-4.43%
YoY
|
$161.1M
81.83%
YoY
|
$69.00M
236.59%
YoY
|
$192.4M
45.54%
YoY
|
$158.0M
77.73%
YoY
|
$88.60M
-43.1%
YoY
|
$20.50M
-81.66%
YoY
|
$132.2M
-34.2%
YoY
|
$88.90M
-44.92%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$21.00M
-0.47%
YoY
|
$39.60M
64.32%
YoY
|
$19.70M
-1.01%
YoY
|
$17.70M
-15.31%
YoY
|
$21.10M
-22.43%
YoY
|
$24.10M
2.55%
YoY
|
$19.90M
-3.86%
YoY
|
$20.90M
18.08%
YoY
|
$27.20M
21.97%
YoY
|
$23.50M
4.44%
YoY
|
$20.70M
-222.49%
YoY
|
$17.70M
-211.32%
YoY
|
$22.30M
-356.32%
YoY
|
$22.50M
-234.73%
YoY
|
-$16.90M
56.48%
YoY
|
-$15.90M
37.07%
YoY
|
-$8.700M
38.1%
YoY
|
-$16.70M
21.01%
YoY
|
-$10.80M
21.35%
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 |
$200.0K
-105.56%
YoY
|
$3.400M
-124.11%
YoY
|
-$547.0M
12620.93%
YoY
|
-$36.90M
-63.72%
YoY
|
-$3.600M
-77.78%
YoY
|
-$14.10M
-36.49%
YoY
|
-$4.300M
186.67%
YoY
|
-$101.7M
-1387.34%
YoY
|
-$16.20M
116.0%
YoY
|
-$22.20M
289.47%
YoY
|
-$1.500M
-99.84%
YoY
|
$7.900M
-564.71%
YoY
|
-$7.500M
212.5%
YoY
|
-$5.700M
N/A
|
-$925.1M
-6436.3%
YoY
|
-$1.700M
-32.0%
YoY
|
-$2.400M
41.18%
YoY
|
$0.00
-100.0%
YoY
|
$14.60M
7200.0%
YoY
|
| Cash From Investing Activities |
-$96.90M
246.07%
YoY
|
-$36.20M
-5.24%
YoY
|
-$566.7M
2241.74%
YoY
|
-$54.60M
-55.46%
YoY
|
-$28.00M
-35.48%
YoY
|
-$38.20M
-16.41%
YoY
|
-$24.20M
9.01%
YoY
|
-$122.6M
1151.02%
YoY
|
-$43.40M
-15.56%
YoY
|
-$45.70M
62.06%
YoY
|
-$22.20M
-97.64%
YoY
|
-$9.800M
-44.32%
YoY
|
-$51.40M
715.87%
YoY
|
-$28.20M
68.86%
YoY
|
-$942.0M
-24889.47%
YoY
|
-$17.60M
24.82%
YoY
|
-$6.300M
36.96%
YoY
|
-$16.70M
-4.02%
YoY
|
$3.800M
-143.68%
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 |
$40.60M
1.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
$40.00M
0.0%
YoY
|
$40.00M
0.0%
YoY
|
N/A
N/A
|
$40.00M
N/A
|
$40.00M
101.01%
YoY
|
$40.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
$19.90M
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$61.00M
-59.25%
YoY
|
N/A
N/A
|
$12.90M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$3.100M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$48.70M
-46.66%
YoY
|
-$151.5M
-72.04%
YoY
|
-$16.00M
-80.22%
YoY
|
-$7.900M
-102.56%
YoY
|
-$91.30M
14.13%
YoY
|
-$541.8M
587.56%
YoY
|
-$80.90M
-0.74%
YoY
|
$308.2M
-350.57%
YoY
|
-$80.00M
419.48%
YoY
|
-$78.80M
-53.4%
YoY
|
-$81.50M
-151.68%
YoY
|
-$123.0M
-122.23%
YoY
|
-$15.40M
-85.32%
YoY
|
-$169.1M
-23.14%
YoY
|
$157.7M
-456.79%
YoY
|
$553.3M
-810.27%
YoY
|
-$104.9M
-43.96%
YoY
|
-$220.0M
54.28%
YoY
|
-$44.20M
46.84%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$101.3M
-3.06%
YoY
|
$240.1M
9.63%
YoY
|
$229.5M
-1.03%
YoY
|
$209.7M
21.21%
YoY
|
$104.5M
104.5%
YoY
|
$219.0M
-0.23%
YoY
|
$231.9M
53.58%
YoY
|
$173.0M
7.39%
YoY
|
$51.10M
-25.94%
YoY
|
$219.5M
14.09%
YoY
|
$151.0M
-4.43%
YoY
|
$161.1M
81.83%
YoY
|
$69.00M
236.59%
YoY
|
$192.4M
45.54%
YoY
|
$158.0M
77.73%
YoY
|
$88.60M
-43.1%
YoY
|
$20.50M
-81.66%
YoY
|
$132.2M
-34.2%
YoY
|
$88.90M
-44.92%
YoY
|
| Cash From Investing Activities |
-$96.90M
246.07%
YoY
|
-$36.20M
-5.24%
YoY
|
-$566.7M
2241.74%
YoY
|
-$54.60M
-55.46%
YoY
|
-$28.00M
-35.48%
YoY
|
-$38.20M
-16.41%
YoY
|
-$24.20M
9.01%
YoY
|
-$122.6M
1151.02%
YoY
|
-$43.40M
-15.56%
YoY
|
-$45.70M
62.06%
YoY
|
-$22.20M
-97.64%
YoY
|
-$9.800M
-44.32%
YoY
|
-$51.40M
715.87%
YoY
|
-$28.20M
68.86%
YoY
|
-$942.0M
-24889.47%
YoY
|
-$17.60M
24.82%
YoY
|
-$6.300M
36.96%
YoY
|
-$16.70M
-4.02%
YoY
|
$3.800M
-143.68%
YoY
|
| Cash From Financing Activities |
-$48.70M
-46.66%
YoY
|
-$151.5M
-72.04%
YoY
|
-$16.00M
-80.22%
YoY
|
-$7.900M
-102.56%
YoY
|
-$91.30M
14.13%
YoY
|
-$541.8M
587.56%
YoY
|
-$80.90M
-0.74%
YoY
|
$308.2M
-350.57%
YoY
|
-$80.00M
419.48%
YoY
|
-$78.80M
-53.4%
YoY
|
-$81.50M
-151.68%
YoY
|
-$123.0M
-122.23%
YoY
|
-$15.40M
-85.32%
YoY
|
-$169.1M
-23.14%
YoY
|
$157.7M
-456.79%
YoY
|
$553.3M
-810.27%
YoY
|
-$104.9M
-43.96%
YoY
|
-$220.0M
54.28%
YoY
|
-$44.20M
46.84%
YoY
|
| Net Change In Cash |
-$47.30M
408.6%
YoY
|
$52.40M
-114.52%
YoY
|
-$353.2M
-378.55%
YoY
|
$147.2M
-58.95%
YoY
|
-$9.300M
-87.14%
YoY
|
-$361.0M
-480.0%
YoY
|
$126.8M
168.08%
YoY
|
$358.6M
1167.14%
YoY
|
-$72.30M
-1606.25%
YoY
|
$95.00M
-2038.78%
YoY
|
$47.30M
-107.55%
YoY
|
$28.30M
-95.47%
YoY
|
$4.800M
-105.17%
YoY
|
-$4.900M
-95.31%
YoY
|
-$626.3M
-1391.34%
YoY
|
$624.3M
880.06%
YoY
|
-$92.80M
7.78%
YoY
|
-$104.5M
-355.5%
YoY
|
$48.50M
-60.44%
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 |
$101.3M
-3.06%
YoY
|
$240.1M
9.63%
YoY
|
$229.5M
-1.03%
YoY
|
$209.7M
21.21%
YoY
|
$104.5M
104.5%
YoY
|
$219.0M
-0.23%
YoY
|
$231.9M
53.58%
YoY
|
$173.0M
7.39%
YoY
|
$51.10M
-25.94%
YoY
|
$219.5M
14.09%
YoY
|
$151.0M
-4.43%
YoY
|
$161.1M
81.83%
YoY
|
$69.00M
236.59%
YoY
|
$192.4M
45.54%
YoY
|
$158.0M
77.73%
YoY
|
$88.60M
-43.1%
YoY
|
$20.50M
-81.66%
YoY
|
$132.2M
-34.2%
YoY
|
$88.90M
-44.92%
YoY
|
| Capital Expenditures |
$21.00M
-0.47%
YoY
|
$39.60M
64.32%
YoY
|
$19.70M
-1.01%
YoY
|
$17.70M
-15.31%
YoY
|
$21.10M
-22.43%
YoY
|
$24.10M
2.55%
YoY
|
$19.90M
-3.86%
YoY
|
$20.90M
18.08%
YoY
|
$27.20M
21.97%
YoY
|
$23.50M
4.44%
YoY
|
$20.70M
-222.49%
YoY
|
$17.70M
-211.32%
YoY
|
$22.30M
-356.32%
YoY
|
$22.50M
-234.73%
YoY
|
-$16.90M
56.48%
YoY
|
-$15.90M
37.07%
YoY
|
-$8.700M
38.1%
YoY
|
-$16.70M
21.01%
YoY
|
-$10.80M
21.35%
YoY
|
| Free Cash Flow |
$80.30M
-3.72%
YoY
|
$200.5M
2.87%
YoY
|
$209.8M
-1.04%
YoY
|
$192.0M
26.23%
YoY
|
$83.40M
248.95%
YoY
|
$194.9M
-0.56%
YoY
|
$212.0M
62.7%
YoY
|
$152.1M
6.07%
YoY
|
$23.90M
-48.82%
YoY
|
$196.0M
15.36%
YoY
|
$130.3M
-25.5%
YoY
|
$143.4M
37.22%
YoY
|
$46.70M
59.93%
YoY
|
$169.9M
14.1%
YoY
|
$174.9M
75.43%
YoY
|
$104.5M
-37.54%
YoY
|
$29.20M
-75.28%
YoY
|
$148.9M
-30.65%
YoY
|
$99.70M
-41.46%
YoY
|
Loading...