|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$649.1M
-6.23%
YoY
|
$692.2M
-32.21%
YoY
|
$1.021B
-25.87%
YoY
|
$1.377B
0.32%
YoY
|
$1.373B
259.8%
YoY
|
| Depreciation, Depletion And Amortization |
$251.4M
4.45%
YoY
|
$240.7M
9.16%
YoY
|
$220.5M
10.08%
YoY
|
$200.3M
3.62%
YoY
|
$193.3M
-2.82%
YoY
|
| Cash From Operating Activities |
$111.9M
-64.44%
YoY
|
$314.7M
-56.53%
YoY
|
$724.0M
-56.6%
YoY
|
$1.668B
2.48%
YoY
|
$1.628B
34.79%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$309.4M
-5.81%
YoY
|
$328.5M
-19.94%
YoY
|
$410.3M
24.71%
YoY
|
$329.0M
52.53%
YoY
|
$215.7M
38.27%
YoY
|
| Acquisitions |
$459.1M
N/A
|
$0.00
-100.0%
YoY
|
$271.4M
41.65%
YoY
|
$191.6M
-55.72%
YoY
|
$432.7M
108075.0%
YoY
|
| Other Investing Activities |
-$4.400M
-55.1%
YoY
|
-$9.800M
-172.59%
YoY
|
$13.50M
95.65%
YoY
|
$6.900M
91.67%
YoY
|
$3.600M
N/A
|
| Cash From Investing Activities |
-$687.0M
-5685.37%
YoY
|
$12.30M
-102.16%
YoY
|
-$569.9M
18.9%
YoY
|
-$479.3M
4.13%
YoY
|
-$460.3M
524.56%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$791.6M
72.09%
YoY
|
$460.0M
-47.39%
YoY
|
$874.4M
-48.55%
YoY
|
$1.700B
-26.69%
YoY
|
$2.318B
531.32%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$557.5M
-285.46%
YoY
|
-$300.6M
74.26%
YoY
|
-$172.5M
-85.05%
YoY
|
-$1.154B
-31.17%
YoY
|
-$1.677B
176.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$111.9M
-64.44%
YoY
|
$314.7M
-56.53%
YoY
|
$724.0M
-56.6%
YoY
|
$1.668B
2.48%
YoY
|
$1.628B
34.79%
YoY
|
| Cash From Investing Activities |
-$687.0M
-5685.37%
YoY
|
$12.30M
-102.16%
YoY
|
-$569.9M
18.9%
YoY
|
-$479.3M
4.13%
YoY
|
-$460.3M
524.56%
YoY
|
| Cash From Financing Activities |
$557.5M
-285.46%
YoY
|
-$300.6M
74.26%
YoY
|
-$172.5M
-85.05%
YoY
|
-$1.154B
-31.17%
YoY
|
-$1.677B
176.33%
YoY
|
| Net Change In Cash |
-$17.60M
-166.67%
YoY
|
$26.40M
-243.48%
YoY
|
-$18.40M
-152.87%
YoY
|
$34.80M
-106.84%
YoY
|
-$509.1M
-196.57%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$111.9M
-64.44%
YoY
|
$314.7M
-56.53%
YoY
|
$724.0M
-56.6%
YoY
|
$1.668B
2.48%
YoY
|
$1.628B
34.79%
YoY
|
| Capital Expenditures |
$309.4M
-5.81%
YoY
|
$328.5M
-19.94%
YoY
|
$410.3M
24.71%
YoY
|
$329.0M
52.53%
YoY
|
$215.7M
38.27%
YoY
|
| Free Cash Flow |
-$197.5M
1331.16%
YoY
|
-$13.80M
-104.4%
YoY
|
$313.7M
-76.57%
YoY
|
$1.339B
-5.16%
YoY
|
$1.412B
34.27%
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 |
$205.4M
17.04%
YoY
|
$172.1M
-7.52%
YoY
|
$215.1M
15.77%
YoY
|
$86.40M
-33.64%
YoY
|
$175.5M
-7.68%
YoY
|
$186.1M
-13.92%
YoY
|
$185.8M
-23.76%
YoY
|
$130.2M
-52.22%
YoY
|
$190.1M
-34.15%
YoY
|
$216.2M
-24.51%
YoY
|
$243.7M
-30.88%
YoY
|
$272.5M
-27.58%
YoY
|
$288.7M
-20.27%
YoY
|
$286.4M
-26.01%
YoY
|
$352.6M
-2.52%
YoY
|
$376.3M
-2.21%
YoY
|
$362.1M
51.25%
YoY
|
$387.1M
155.51%
YoY
|
$361.7M
98.08%
YoY
|
| Depreciation, Depletion And Amortization |
$63.00M
1.94%
YoY
|
$61.50M
0.49%
YoY
|
$64.20M
4.73%
YoY
|
$63.90M
6.68%
YoY
|
$61.80M
6.0%
YoY
|
$61.20M
6.62%
YoY
|
$61.30M
10.05%
YoY
|
$59.90M
9.71%
YoY
|
$58.30M
10.42%
YoY
|
$57.40M
11.67%
YoY
|
$55.70M
11.18%
YoY
|
$54.60M
11.89%
YoY
|
$52.80M
5.6%
YoY
|
$51.40M
3.01%
YoY
|
$50.10M
5.25%
YoY
|
$48.80M
1.88%
YoY
|
$50.00M
4.38%
YoY
|
$49.90M
0.0%
YoY
|
$47.60M
-8.11%
YoY
|
| Cash From Operating Activities |
$22.20M
-142.29%
YoY
|
$150.5M
0.47%
YoY
|
$191.7M
-373.86%
YoY
|
-$177.8M
198.32%
YoY
|
-$52.50M
-117.83%
YoY
|
$149.8M
-488.08%
YoY
|
-$70.00M
-127.39%
YoY
|
-$59.60M
1886.67%
YoY
|
$294.5M
-42.25%
YoY
|
-$38.60M
-117.17%
YoY
|
$255.6M
-53.38%
YoY
|
-$3.000M
-101.19%
YoY
|
$510.0M
-20.71%
YoY
|
$224.8M
228.18%
YoY
|
$548.3M
-12.82%
YoY
|
$251.8M
-37.67%
YoY
|
$643.2M
22.21%
YoY
|
$68.50M
58.2%
YoY
|
$628.9M
132.93%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$56.40M
-25.0%
YoY
|
$86.30M
30.17%
YoY
|
$68.90M
-14.94%
YoY
|
$79.00M
-9.71%
YoY
|
$75.20M
-19.74%
YoY
|
$66.30M
-46.66%
YoY
|
$81.00M
-6.9%
YoY
|
$87.50M
-15.62%
YoY
|
$93.70M
-1.68%
YoY
|
$124.3M
33.94%
YoY
|
$87.00M
-214.62%
YoY
|
$103.7M
-200.0%
YoY
|
$95.30M
68.37%
YoY
|
$92.80M
-270.59%
YoY
|
-$75.90M
68.29%
YoY
|
-$103.7M
38.45%
YoY
|
$56.60M
37.05%
YoY
|
-$54.40M
26.81%
YoY
|
-$45.10M
19.31%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$69.60M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$191.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$3.400M
13.33%
YoY
|
-$71.10M
-164.29%
YoY
|
-$250.2M
-234.95%
YoY
|
$4.600M
-77.45%
YoY
|
-$3.000M
-112.3%
YoY
|
$110.6M
115.18%
YoY
|
$185.4M
139.23%
YoY
|
$20.40M
-126.19%
YoY
|
$24.40M
208.86%
YoY
|
$51.40M
-136.93%
YoY
|
$77.50M
-438.43%
YoY
|
-$77.90M
-648.59%
YoY
|
$7.900M
192.59%
YoY
|
-$139.2M
-22.84%
YoY
|
-$22.90M
-86.68%
YoY
|
$14.20M
-438.1%
YoY
|
$2.700M
-550.0%
YoY
|
-$180.4M
-249.34%
YoY
|
-$171.9M
-1677.06%
YoY
|
| Cash From Investing Activities |
-$48.90M
-64.07%
YoY
|
-$157.4M
-455.3%
YoY
|
-$319.1M
-405.65%
YoY
|
-$74.40M
10.88%
YoY
|
-$136.1M
96.39%
YoY
|
$44.30M
-160.77%
YoY
|
$104.4M
-1198.95%
YoY
|
-$67.10M
-63.05%
YoY
|
-$69.30M
-77.35%
YoY
|
-$72.90M
-68.58%
YoY
|
-$9.500M
-90.38%
YoY
|
-$181.6M
102.91%
YoY
|
-$305.9M
418.47%
YoY
|
-$232.0M
-1.19%
YoY
|
-$98.80M
-54.47%
YoY
|
-$89.50M
13.15%
YoY
|
-$59.00M
-183.57%
YoY
|
-$234.8M
-401.41%
YoY
|
-$217.0M
706.69%
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 |
$301.0M
36.45%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$220.6M
470.03%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$38.70M
-87.74%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$315.7M
-7.77%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$342.3M
10.17%
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 |
$66.80M
-68.87%
YoY
|
-$33.30M
-82.39%
YoY
|
$156.0M
-440.61%
YoY
|
$220.2M
41.7%
YoY
|
$214.6M
-197.06%
YoY
|
-$189.1M
-271.75%
YoY
|
-$45.80M
-81.9%
YoY
|
$155.4M
-16.68%
YoY
|
-$221.1M
2.31%
YoY
|
$110.1M
-132.34%
YoY
|
-$253.0M
-26.26%
YoY
|
$186.5M
-142.97%
YoY
|
-$216.1M
492.05%
YoY
|
-$340.4M
-319.9%
YoY
|
-$343.1M
-14.12%
YoY
|
-$434.0M
-29.47%
YoY
|
-$36.50M
-95.53%
YoY
|
$154.8M
58.12%
YoY
|
-$399.5M
166.51%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$22.20M
-142.29%
YoY
|
$150.5M
0.47%
YoY
|
$191.7M
-373.86%
YoY
|
-$177.8M
198.32%
YoY
|
-$52.50M
-117.83%
YoY
|
$149.8M
-488.08%
YoY
|
-$70.00M
-127.39%
YoY
|
-$59.60M
1886.67%
YoY
|
$294.5M
-42.25%
YoY
|
-$38.60M
-117.17%
YoY
|
$255.6M
-53.38%
YoY
|
-$3.000M
-101.19%
YoY
|
$510.0M
-20.71%
YoY
|
$224.8M
228.18%
YoY
|
$548.3M
-12.82%
YoY
|
$251.8M
-37.67%
YoY
|
$643.2M
22.21%
YoY
|
$68.50M
58.2%
YoY
|
$628.9M
132.93%
YoY
|
| Cash From Investing Activities |
-$48.90M
-64.07%
YoY
|
-$157.4M
-455.3%
YoY
|
-$319.1M
-405.65%
YoY
|
-$74.40M
10.88%
YoY
|
-$136.1M
96.39%
YoY
|
$44.30M
-160.77%
YoY
|
$104.4M
-1198.95%
YoY
|
-$67.10M
-63.05%
YoY
|
-$69.30M
-77.35%
YoY
|
-$72.90M
-68.58%
YoY
|
-$9.500M
-90.38%
YoY
|
-$181.6M
102.91%
YoY
|
-$305.9M
418.47%
YoY
|
-$232.0M
-1.19%
YoY
|
-$98.80M
-54.47%
YoY
|
-$89.50M
13.15%
YoY
|
-$59.00M
-183.57%
YoY
|
-$234.8M
-401.41%
YoY
|
-$217.0M
706.69%
YoY
|
| Cash From Financing Activities |
$66.80M
-68.87%
YoY
|
-$33.30M
-82.39%
YoY
|
$156.0M
-440.61%
YoY
|
$220.2M
41.7%
YoY
|
$214.6M
-197.06%
YoY
|
-$189.1M
-271.75%
YoY
|
-$45.80M
-81.9%
YoY
|
$155.4M
-16.68%
YoY
|
-$221.1M
2.31%
YoY
|
$110.1M
-132.34%
YoY
|
-$253.0M
-26.26%
YoY
|
$186.5M
-142.97%
YoY
|
-$216.1M
492.05%
YoY
|
-$340.4M
-319.9%
YoY
|
-$343.1M
-14.12%
YoY
|
-$434.0M
-29.47%
YoY
|
-$36.50M
-95.53%
YoY
|
$154.8M
58.12%
YoY
|
-$399.5M
166.51%
YoY
|
| Net Change In Cash |
$40.10M
54.23%
YoY
|
-$40.20M
-904.0%
YoY
|
$28.60M
-350.88%
YoY
|
-$32.00M
-211.5%
YoY
|
$26.00M
534.15%
YoY
|
$5.000M
-457.14%
YoY
|
-$11.40M
65.22%
YoY
|
$28.70M
1410.53%
YoY
|
$4.100M
-134.17%
YoY
|
-$1.400M
-99.6%
YoY
|
-$6.900M
-106.48%
YoY
|
$1.900M
-100.7%
YoY
|
-$12.00M
-102.19%
YoY
|
-$347.6M
2922.61%
YoY
|
$106.4M
758.06%
YoY
|
-$271.7M
-6.44%
YoY
|
$547.7M
-349.41%
YoY
|
-$11.50M
-105.25%
YoY
|
$12.40M
-86.7%
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 |
$22.20M
-142.29%
YoY
|
$150.5M
0.47%
YoY
|
$191.7M
-373.86%
YoY
|
-$177.8M
198.32%
YoY
|
-$52.50M
-117.83%
YoY
|
$149.8M
-488.08%
YoY
|
-$70.00M
-127.39%
YoY
|
-$59.60M
1886.67%
YoY
|
$294.5M
-42.25%
YoY
|
-$38.60M
-117.17%
YoY
|
$255.6M
-53.38%
YoY
|
-$3.000M
-101.19%
YoY
|
$510.0M
-20.71%
YoY
|
$224.8M
228.18%
YoY
|
$548.3M
-12.82%
YoY
|
$251.8M
-37.67%
YoY
|
$643.2M
22.21%
YoY
|
$68.50M
58.2%
YoY
|
$628.9M
132.93%
YoY
|
| Capital Expenditures |
$56.40M
-25.0%
YoY
|
$86.30M
30.17%
YoY
|
$68.90M
-14.94%
YoY
|
$79.00M
-9.71%
YoY
|
$75.20M
-19.74%
YoY
|
$66.30M
-46.66%
YoY
|
$81.00M
-6.9%
YoY
|
$87.50M
-15.62%
YoY
|
$93.70M
-1.68%
YoY
|
$124.3M
33.94%
YoY
|
$87.00M
-214.62%
YoY
|
$103.7M
-200.0%
YoY
|
$95.30M
68.37%
YoY
|
$92.80M
-270.59%
YoY
|
-$75.90M
68.29%
YoY
|
-$103.7M
38.45%
YoY
|
$56.60M
37.05%
YoY
|
-$54.40M
26.81%
YoY
|
-$45.10M
19.31%
YoY
|
| Free Cash Flow |
-$34.20M
-73.22%
YoY
|
$64.20M
-23.11%
YoY
|
$122.8M
-181.32%
YoY
|
-$256.8M
74.58%
YoY
|
-$127.7M
-163.6%
YoY
|
$83.50M
-151.26%
YoY
|
-$151.0M
-189.56%
YoY
|
-$147.1M
37.86%
YoY
|
$200.8M
-51.58%
YoY
|
-$162.9M
-223.41%
YoY
|
$168.6M
-72.99%
YoY
|
-$106.7M
-130.01%
YoY
|
$414.7M
-29.3%
YoY
|
$132.0M
7.4%
YoY
|
$624.2M
-7.39%
YoY
|
$355.5M
-25.77%
YoY
|
$586.6M
20.95%
YoY
|
$122.9M
42.58%
YoY
|
$674.0M
118.97%
YoY
|
Loading...