|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$546.2M
2.36%
YoY
|
$533.6M
-4.13%
YoY
|
$556.6M
136.15%
YoY
|
$235.7M
-51.61%
YoY
|
$487.1M
41.23%
YoY
|
| Depreciation, Depletion And Amortization |
$85.10M
7.99%
YoY
|
$78.80M
0.64%
YoY
|
$78.30M
1.82%
YoY
|
$76.90M
-1.28%
YoY
|
$77.90M
-2.63%
YoY
|
| Cash From Operating Activities |
$616.8M
6.02%
YoY
|
$581.8M
-13.2%
YoY
|
$670.3M
71.26%
YoY
|
$391.4M
-38.95%
YoY
|
$641.1M
14.05%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$70.80M
-34.44%
YoY
|
$108.0M
48.76%
YoY
|
$72.60M
-203.27%
YoY
|
-$70.30M
-6.39%
YoY
|
-$75.10M
32.22%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$145.9M
768.45%
YoY
|
$16.80M
110.0%
YoY
|
$8.000M
-96.15%
YoY
|
$207.6M
N/A
|
| Other Investing Activities |
$17.80M
-111.19%
YoY
|
-$159.1M
-428.04%
YoY
|
$48.50M
-38.14%
YoY
|
$78.40M
-128.53%
YoY
|
-$274.8M
-500.58%
YoY
|
| Cash From Investing Activities |
-$53.00M
-80.16%
YoY
|
-$267.1M
1008.3%
YoY
|
-$24.10M
-397.53%
YoY
|
$8.100M
-102.31%
YoY
|
-$349.9M
-3065.25%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$400.8M
31.07%
YoY
|
$305.8M
-208.02%
YoY
|
-$283.1M
-29.96%
YoY
|
-$404.2M
-210.29%
YoY
|
$366.5M
546.38%
YoY
|
| Debt Paid & Issued, Net |
$1.125B
9.17%
YoY
|
$1.030B
13.72%
YoY
|
$906.1M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$633.1M
55.02%
YoY
|
-$408.4M
-40.35%
YoY
|
-$684.7M
58.94%
YoY
|
-$430.8M
2.33%
YoY
|
-$421.0M
12.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$616.8M
6.02%
YoY
|
$581.8M
-13.2%
YoY
|
$670.3M
71.26%
YoY
|
$391.4M
-38.95%
YoY
|
$641.1M
14.05%
YoY
|
| Cash From Investing Activities |
-$53.00M
-80.16%
YoY
|
-$267.1M
1008.3%
YoY
|
-$24.10M
-397.53%
YoY
|
$8.100M
-102.31%
YoY
|
-$349.9M
-3065.25%
YoY
|
| Cash From Financing Activities |
-$633.1M
55.02%
YoY
|
-$408.4M
-40.35%
YoY
|
-$684.7M
58.94%
YoY
|
-$430.8M
2.33%
YoY
|
-$421.0M
12.33%
YoY
|
| Net Change In Cash |
-$65.10M
-35.09%
YoY
|
-$100.3M
160.52%
YoY
|
-$38.50M
23.0%
YoY
|
-$31.30M
-75.89%
YoY
|
-$129.8M
-165.19%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$616.8M
6.02%
YoY
|
$581.8M
-13.2%
YoY
|
$670.3M
71.26%
YoY
|
$391.4M
-38.95%
YoY
|
$641.1M
14.05%
YoY
|
| Capital Expenditures |
$70.80M
-34.44%
YoY
|
$108.0M
48.76%
YoY
|
$72.60M
-203.27%
YoY
|
-$70.30M
-6.39%
YoY
|
-$75.10M
32.22%
YoY
|
| Free Cash Flow |
$546.0M
15.24%
YoY
|
$473.8M
-20.73%
YoY
|
$597.7M
29.46%
YoY
|
$461.7M
-35.53%
YoY
|
$716.2M
15.72%
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 |
$118.0M
-13.62%
YoY
|
$125.4M
14.31%
YoY
|
$132.0M
9.91%
YoY
|
$152.2M
-2.56%
YoY
|
$136.6M
-7.45%
YoY
|
$109.7M
-20.1%
YoY
|
$120.1M
-11.3%
YoY
|
$156.2M
-0.51%
YoY
|
$147.6M
16.31%
YoY
|
$137.3M
-214.32%
YoY
|
$135.4M
23.32%
YoY
|
$157.0M
24.41%
YoY
|
$126.9M
5.93%
YoY
|
-$120.1M
-186.03%
YoY
|
$109.8M
-16.57%
YoY
|
$126.2M
6.77%
YoY
|
$119.8M
22.62%
YoY
|
$139.6M
16.33%
YoY
|
$131.6M
24.86%
YoY
|
$118.2M
74.34%
YoY
|
| Depreciation, Depletion And Amortization |
$23.90M
15.46%
YoY
|
$22.30M
15.54%
YoY
|
$21.60M
6.4%
YoY
|
$20.50M
4.59%
YoY
|
$20.70M
5.61%
YoY
|
$19.30M
-7.21%
YoY
|
$20.30M
4.64%
YoY
|
$19.60M
3.7%
YoY
|
$19.60M
2.08%
YoY
|
$20.80M
1.96%
YoY
|
$19.40M
6.59%
YoY
|
$18.90M
5.0%
YoY
|
$19.20M
-5.42%
YoY
|
$20.40M
2.51%
YoY
|
$18.20M
-4.21%
YoY
|
$18.00M
-7.69%
YoY
|
$20.30M
4.1%
YoY
|
$19.90M
3.11%
YoY
|
$19.00M
-8.21%
YoY
|
$19.50M
-2.01%
YoY
|
| Cash From Operating Activities |
$129.4M
234.37%
YoY
|
$183.1M
-17.49%
YoY
|
$255.4M
30.37%
YoY
|
$139.6M
143.21%
YoY
|
$38.70M
-63.7%
YoY
|
$221.9M
-4.06%
YoY
|
$195.9M
9.56%
YoY
|
$57.40M
-59.09%
YoY
|
$106.6M
-11.09%
YoY
|
$231.3M
30.9%
YoY
|
$178.8M
11.54%
YoY
|
$140.3M
270.18%
YoY
|
$119.9M
626.67%
YoY
|
$176.7M
-33.14%
YoY
|
$160.3M
-11.34%
YoY
|
$37.90M
-58.62%
YoY
|
$16.50M
-84.2%
YoY
|
$264.3M
14.07%
YoY
|
$180.8M
19.66%
YoY
|
$91.60M
-26.84%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$10.50M
-50.7%
YoY
|
$17.60M
-42.48%
YoY
|
$14.80M
-54.46%
YoY
|
$17.10M
-25.33%
YoY
|
$21.30M
-3.18%
YoY
|
$30.60M
2.34%
YoY
|
$32.50M
75.68%
YoY
|
$22.90M
69.63%
YoY
|
$22.00M
105.61%
YoY
|
$29.90M
-254.12%
YoY
|
$18.50M
-191.58%
YoY
|
$13.50M
-175.84%
YoY
|
$10.70M
-182.95%
YoY
|
-$19.40M
-34.9%
YoY
|
-$20.20M
38.36%
YoY
|
-$17.80M
30.88%
YoY
|
-$12.90M
-24.56%
YoY
|
-$29.80M
48.26%
YoY
|
-$14.60M
22.69%
YoY
|
-$13.60M
13.33%
YoY
|
| Acquisitions |
$470.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$21.10M
N/A
|
$700.0K
N/A
|
$16.80M
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$470.0M
-4576.19%
YoY
|
$1.300M
-101.04%
YoY
|
-$20.10M
8.65%
YoY
|
$26.10M
-23.24%
YoY
|
$10.50M
-121.34%
YoY
|
-$125.4M
-442.62%
YoY
|
-$18.50M
-59.87%
YoY
|
$34.00M
-40.46%
YoY
|
-$49.20M
-5566.67%
YoY
|
$36.60M
-218.83%
YoY
|
-$46.10M
-222.61%
YoY
|
$57.10M
0.88%
YoY
|
$900.0K
-94.0%
YoY
|
-$30.80M
-83.33%
YoY
|
$37.60M
-153.18%
YoY
|
$56.60M
-215.75%
YoY
|
$15.00M
-49.32%
YoY
|
-$184.8M
-1047.69%
YoY
|
-$70.70M
-70800.0%
YoY
|
-$48.90M
-598.98%
YoY
|
| Cash From Investing Activities |
-$480.5M
4349.07%
YoY
|
-$16.30M
-89.55%
YoY
|
-$34.90M
-31.57%
YoY
|
$9.000M
-18.92%
YoY
|
-$10.80M
-84.83%
YoY
|
-$156.0M
-2428.36%
YoY
|
-$51.00M
-21.05%
YoY
|
$11.10M
-74.54%
YoY
|
-$71.20M
626.53%
YoY
|
$6.700M
-113.35%
YoY
|
-$64.60M
-471.26%
YoY
|
$43.60M
12.37%
YoY
|
-$9.800M
-566.67%
YoY
|
-$50.20M
-76.61%
YoY
|
$17.40M
-120.4%
YoY
|
$38.80M
-162.08%
YoY
|
$2.100M
-83.2%
YoY
|
-$214.6M
35666.67%
YoY
|
-$85.30M
622.88%
YoY
|
-$62.50M
2740.91%
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 |
$51.30M
-141.91%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$122.4M
84.06%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$66.50M
-225.24%
YoY
|
-$133.0M
10.28%
YoY
|
N/A
N/A
|
-$12.90M
N/A
|
$53.10M
-50.79%
YoY
|
-$120.6M
N/A
|
N/A
N/A
|
N/A
N/A
|
$107.9M
61.04%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$101.1M
-38.35%
YoY
|
N/A
|
N/A
|
N/A
|
$164.0M
2311.76%
YoY
|
N/A
|
N/A
|
N/A
|
$6.800M
83.78%
YoY
|
N/A
|
N/A
|
N/A
|
$3.700M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$361.3M
-479.92%
YoY
|
-$146.5M
259.95%
YoY
|
-$245.5M
70.49%
YoY
|
-$146.0M
41.61%
YoY
|
-$95.10M
-21.14%
YoY
|
-$40.70M
-77.88%
YoY
|
-$144.0M
-31.26%
YoY
|
-$103.1M
-46.77%
YoY
|
-$120.6M
23.69%
YoY
|
-$184.0M
66.21%
YoY
|
-$209.5M
48.69%
YoY
|
-$193.7M
57.35%
YoY
|
-$97.50M
73.8%
YoY
|
-$110.7M
19.68%
YoY
|
-$140.9M
159.96%
YoY
|
-$123.1M
-24.39%
YoY
|
-$56.10M
-49.69%
YoY
|
-$92.50M
157.66%
YoY
|
-$54.20M
-73.44%
YoY
|
-$162.8M
68.88%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$129.4M
234.37%
YoY
|
$183.1M
-17.49%
YoY
|
$255.4M
30.37%
YoY
|
$139.6M
143.21%
YoY
|
$38.70M
-63.7%
YoY
|
$221.9M
-4.06%
YoY
|
$195.9M
9.56%
YoY
|
$57.40M
-59.09%
YoY
|
$106.6M
-11.09%
YoY
|
$231.3M
30.9%
YoY
|
$178.8M
11.54%
YoY
|
$140.3M
270.18%
YoY
|
$119.9M
626.67%
YoY
|
$176.7M
-33.14%
YoY
|
$160.3M
-11.34%
YoY
|
$37.90M
-58.62%
YoY
|
$16.50M
-84.2%
YoY
|
$264.3M
14.07%
YoY
|
$180.8M
19.66%
YoY
|
$91.60M
-26.84%
YoY
|
| Cash From Investing Activities |
-$480.5M
4349.07%
YoY
|
-$16.30M
-89.55%
YoY
|
-$34.90M
-31.57%
YoY
|
$9.000M
-18.92%
YoY
|
-$10.80M
-84.83%
YoY
|
-$156.0M
-2428.36%
YoY
|
-$51.00M
-21.05%
YoY
|
$11.10M
-74.54%
YoY
|
-$71.20M
626.53%
YoY
|
$6.700M
-113.35%
YoY
|
-$64.60M
-471.26%
YoY
|
$43.60M
12.37%
YoY
|
-$9.800M
-566.67%
YoY
|
-$50.20M
-76.61%
YoY
|
$17.40M
-120.4%
YoY
|
$38.80M
-162.08%
YoY
|
$2.100M
-83.2%
YoY
|
-$214.6M
35666.67%
YoY
|
-$85.30M
622.88%
YoY
|
-$62.50M
2740.91%
YoY
|
| Cash From Financing Activities |
$361.3M
-479.92%
YoY
|
-$146.5M
259.95%
YoY
|
-$245.5M
70.49%
YoY
|
-$146.0M
41.61%
YoY
|
-$95.10M
-21.14%
YoY
|
-$40.70M
-77.88%
YoY
|
-$144.0M
-31.26%
YoY
|
-$103.1M
-46.77%
YoY
|
-$120.6M
23.69%
YoY
|
-$184.0M
66.21%
YoY
|
-$209.5M
48.69%
YoY
|
-$193.7M
57.35%
YoY
|
-$97.50M
73.8%
YoY
|
-$110.7M
19.68%
YoY
|
-$140.9M
159.96%
YoY
|
-$123.1M
-24.39%
YoY
|
-$56.10M
-49.69%
YoY
|
-$92.50M
157.66%
YoY
|
-$54.20M
-73.44%
YoY
|
-$162.8M
68.88%
YoY
|
| Net Change In Cash |
$10.70M
-115.92%
YoY
|
$20.30M
-19.44%
YoY
|
-$25.00M
-2877.78%
YoY
|
$2.600M
-107.51%
YoY
|
-$67.20M
-21.13%
YoY
|
$25.20M
-53.33%
YoY
|
$900.0K
-100.94%
YoY
|
-$34.60M
253.06%
YoY
|
-$85.20M
-668.0%
YoY
|
$54.00M
241.77%
YoY
|
-$95.30M
-358.97%
YoY
|
-$9.800M
-78.88%
YoY
|
$15.00M
-140.0%
YoY
|
$15.80M
-136.92%
YoY
|
$36.80M
-10.9%
YoY
|
-$46.40M
-65.3%
YoY
|
-$37.50M
-794.44%
YoY
|
-$42.80M
-121.93%
YoY
|
$41.30M
-163.73%
YoY
|
-$133.7M
-602.63%
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 |
$129.4M
234.37%
YoY
|
$183.1M
-17.49%
YoY
|
$255.4M
30.37%
YoY
|
$139.6M
143.21%
YoY
|
$38.70M
-63.7%
YoY
|
$221.9M
-4.06%
YoY
|
$195.9M
9.56%
YoY
|
$57.40M
-59.09%
YoY
|
$106.6M
-11.09%
YoY
|
$231.3M
30.9%
YoY
|
$178.8M
11.54%
YoY
|
$140.3M
270.18%
YoY
|
$119.9M
626.67%
YoY
|
$176.7M
-33.14%
YoY
|
$160.3M
-11.34%
YoY
|
$37.90M
-58.62%
YoY
|
$16.50M
-84.2%
YoY
|
$264.3M
14.07%
YoY
|
$180.8M
19.66%
YoY
|
$91.60M
-26.84%
YoY
|
| Capital Expenditures |
$10.50M
-50.7%
YoY
|
$17.60M
-42.48%
YoY
|
$14.80M
-54.46%
YoY
|
$17.10M
-25.33%
YoY
|
$21.30M
-3.18%
YoY
|
$30.60M
2.34%
YoY
|
$32.50M
75.68%
YoY
|
$22.90M
69.63%
YoY
|
$22.00M
105.61%
YoY
|
$29.90M
-254.12%
YoY
|
$18.50M
-191.58%
YoY
|
$13.50M
-175.84%
YoY
|
$10.70M
-182.95%
YoY
|
-$19.40M
-34.9%
YoY
|
-$20.20M
38.36%
YoY
|
-$17.80M
30.88%
YoY
|
-$12.90M
-24.56%
YoY
|
-$29.80M
48.26%
YoY
|
-$14.60M
22.69%
YoY
|
-$13.60M
13.33%
YoY
|
| Free Cash Flow |
$118.9M
583.33%
YoY
|
$165.5M
-13.49%
YoY
|
$240.6M
47.25%
YoY
|
$122.5M
255.07%
YoY
|
$17.40M
-79.43%
YoY
|
$191.3M
-5.01%
YoY
|
$163.4M
1.93%
YoY
|
$34.50M
-72.79%
YoY
|
$84.60M
-22.53%
YoY
|
$201.4M
2.7%
YoY
|
$160.3M
-11.19%
YoY
|
$126.8M
127.65%
YoY
|
$109.2M
271.43%
YoY
|
$196.1M
-33.32%
YoY
|
$180.5M
-7.63%
YoY
|
$55.70M
-47.05%
YoY
|
$29.40M
-75.8%
YoY
|
$294.1M
16.8%
YoY
|
$195.4M
19.88%
YoY
|
$105.2M
-23.32%
YoY
|
Loading...