|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$311.2M
-13.77%
YoY
|
$360.9M
-42.73%
YoY
|
$630.1M
9.17%
YoY
|
$577.2M
223.98%
YoY
|
$178.2M
-237.87%
YoY
|
| Depreciation, Depletion And Amortization |
$299.4M
4.9%
YoY
|
$285.4M
6.52%
YoY
|
$268.0M
-2.11%
YoY
|
$273.8M
4.74%
YoY
|
$261.4M
-16.6%
YoY
|
| Cash From Operating Activities |
$651.1M
-18.93%
YoY
|
$803.1M
-3.31%
YoY
|
$830.6M
4.9%
YoY
|
$791.8M
86.22%
YoY
|
$425.2M
6.13%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$263.3M
-38.59%
YoY
|
$428.7M
13.02%
YoY
|
$379.3M
32.45%
YoY
|
$286.4M
132.87%
YoY
|
$123.0M
1.55%
YoY
|
| Acquisitions |
$10.00M
N/A
|
$0.00
-100.0%
YoY
|
$14.46M
-84.39%
YoY
|
$92.62M
N/A
|
N/A
|
| Other Investing Activities |
-$1.493M
-69.77%
YoY
|
-$4.938M
265.51%
YoY
|
-$1.351M
-181.24%
YoY
|
$1.663M
-108.44%
YoY
|
-$19.70M
392.6%
YoY
|
| Cash From Investing Activities |
-$331.3M
-24.83%
YoY
|
-$440.7M
-21.27%
YoY
|
-$559.7M
38.78%
YoY
|
-$403.3M
182.67%
YoY
|
-$142.7M
14.04%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$385.7M
35.19%
YoY
|
-$285.3M
-43.74%
YoY
|
-$507.1M
136.03%
YoY
|
-$214.9M
-0.39%
YoY
|
-$215.7M
-15.89%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$651.1M
-18.93%
YoY
|
$803.1M
-3.31%
YoY
|
$830.6M
4.9%
YoY
|
$791.8M
86.22%
YoY
|
$425.2M
6.13%
YoY
|
| Cash From Investing Activities |
-$331.3M
-24.83%
YoY
|
-$440.7M
-21.27%
YoY
|
-$559.7M
38.78%
YoY
|
-$403.3M
182.67%
YoY
|
-$142.7M
14.04%
YoY
|
| Cash From Financing Activities |
-$385.7M
35.19%
YoY
|
-$285.3M
-43.74%
YoY
|
-$507.1M
136.03%
YoY
|
-$214.9M
-0.39%
YoY
|
-$215.7M
-15.89%
YoY
|
| Net Change In Cash |
-$65.75M
-185.22%
YoY
|
$77.15M
-132.66%
YoY
|
-$236.2M
-236.05%
YoY
|
$173.6M
159.8%
YoY
|
$66.83M
250.04%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$651.1M
-18.93%
YoY
|
$803.1M
-3.31%
YoY
|
$830.6M
4.9%
YoY
|
$791.8M
86.22%
YoY
|
$425.2M
6.13%
YoY
|
| Capital Expenditures |
$263.3M
-38.59%
YoY
|
$428.7M
13.02%
YoY
|
$379.3M
32.45%
YoY
|
$286.4M
132.87%
YoY
|
$123.0M
1.55%
YoY
|
| Free Cash Flow |
$387.9M
3.6%
YoY
|
$374.4M
-17.04%
YoY
|
$451.3M
-10.71%
YoY
|
$505.4M
67.24%
YoY
|
$302.2M
8.11%
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 |
$9.094M
-87.71%
YoY
|
$81.95M
391.11%
YoY
|
$95.10M
10.23%
YoY
|
$59.41M
-40.7%
YoY
|
$73.98M
-53.19%
YoY
|
$16.69M
-85.15%
YoY
|
$86.28M
-43.86%
YoY
|
$100.2M
-40.99%
YoY
|
$158.1M
-17.33%
YoY
|
$112.4M
-45.78%
YoY
|
$153.7M
-6.63%
YoY
|
$169.8M
5.15%
YoY
|
$191.2M
421.62%
YoY
|
$207.3M
300.0%
YoY
|
$164.6M
186.03%
YoY
|
$161.5M
266.7%
YoY
|
$36.65M
48.1%
YoY
|
$51.83M
47.96%
YoY
|
$57.55M
111.58%
YoY
|
| Depreciation, Depletion And Amortization |
$82.35M
20.0%
YoY
|
$76.26M
-5.24%
YoY
|
$78.21M
7.18%
YoY
|
$76.34M
14.88%
YoY
|
$68.63M
4.7%
YoY
|
$80.47M
17.65%
YoY
|
$72.97M
11.59%
YoY
|
$66.45M
-3.18%
YoY
|
$65.55M
0.0%
YoY
|
$68.40M
-7.02%
YoY
|
$65.39M
-6.77%
YoY
|
$68.64M
2.85%
YoY
|
$65.55M
3.53%
YoY
|
$73.57M
7.12%
YoY
|
$70.14M
2.01%
YoY
|
$66.73M
3.09%
YoY
|
$63.31M
6.95%
YoY
|
$68.68M
-9.3%
YoY
|
$68.76M
-14.24%
YoY
|
| Cash From Operating Activities |
$105.5M
-27.58%
YoY
|
$143.9M
-14.57%
YoY
|
$209.9M
0.29%
YoY
|
$297.4M
-30.1%
YoY
|
$145.7M
-30.52%
YoY
|
$168.4M
76.83%
YoY
|
$209.3M
-9.56%
YoY
|
$425.4M
51.53%
YoY
|
$209.7M
-6.09%
YoY
|
$95.24M
-60.85%
YoY
|
$231.4M
-26.13%
YoY
|
$280.8M
91.93%
YoY
|
$223.3M
150.75%
YoY
|
$243.3M
112.96%
YoY
|
$313.2M
105.05%
YoY
|
$146.3M
41.24%
YoY
|
$89.04M
62.93%
YoY
|
$114.2M
4.93%
YoY
|
$152.8M
25.61%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$95.69M
10.27%
YoY
|
$52.60M
-55.38%
YoY
|
$64.73M
-41.32%
YoY
|
$153.8M
-31.73%
YoY
|
$86.78M
-29.93%
YoY
|
$117.9M
25.06%
YoY
|
$110.3M
-11.26%
YoY
|
$225.3M
151.6%
YoY
|
$123.8M
29.72%
YoY
|
$94.26M
44.78%
YoY
|
$124.3M
-225.17%
YoY
|
$89.54M
-242.52%
YoY
|
$95.47M
61.4%
YoY
|
$65.11M
-289.69%
YoY
|
-$99.30M
200.6%
YoY
|
-$62.83M
159.74%
YoY
|
$59.15M
88.16%
YoY
|
-$34.32M
87.75%
YoY
|
-$33.04M
77.85%
YoY
|
| Acquisitions |
$14.53M
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$945.0K
62.93%
YoY
|
-$27.69M
-288.92%
YoY
|
-$17.99M
334.28%
YoY
|
-$14.46M
-730.07%
YoY
|
-$580.0K
-54.9%
YoY
|
$14.66M
-169.9%
YoY
|
-$4.142M
-90.28%
YoY
|
$2.295M
-105.83%
YoY
|
-$1.286M
118.34%
YoY
|
-$20.97M
-76.89%
YoY
|
-$42.60M
-381.21%
YoY
|
-$39.35M
-28.44%
YoY
|
-$589.0K
-159.98%
YoY
|
-$90.73M
224.57%
YoY
|
$15.15M
427.47%
YoY
|
-$54.99M
1555.77%
YoY
|
$982.0K
-88.71%
YoY
|
-$27.96M
-1441.41%
YoY
|
$2.872M
-199.41%
YoY
|
| Cash From Investing Activities |
-$107.8M
15.87%
YoY
|
-$80.29M
-22.23%
YoY
|
-$82.72M
-27.72%
YoY
|
-$168.3M
-24.55%
YoY
|
-$93.06M
-22.78%
YoY
|
-$103.2M
-10.42%
YoY
|
-$114.4M
-31.43%
YoY
|
-$223.0M
73.0%
YoY
|
-$120.5M
-18.97%
YoY
|
-$115.2M
-26.06%
YoY
|
-$166.9M
98.32%
YoY
|
-$128.9M
9.4%
YoY
|
-$148.7M
226.68%
YoY
|
-$155.8M
150.23%
YoY
|
-$84.16M
179.0%
YoY
|
-$117.8M
328.27%
YoY
|
-$45.53M
100.22%
YoY
|
-$62.28M
284.5%
YoY
|
-$30.16M
40.53%
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 |
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
|
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
|
| 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 |
-$40.01M
-63.06%
YoY
|
-$86.89M
-29.73%
YoY
|
-$87.68M
-14.96%
YoY
|
-$211.2M
260.61%
YoY
|
-$108.3M
621.24%
YoY
|
-$123.7M
5.31%
YoY
|
-$103.1M
-32.26%
YoY
|
-$58.56M
-57.64%
YoY
|
-$15.02M
-84.88%
YoY
|
-$117.4M
68.07%
YoY
|
-$152.2M
168.43%
YoY
|
-$138.2M
173.35%
YoY
|
-$99.31M
163.27%
YoY
|
-$69.87M
104.55%
YoY
|
-$56.70M
1.73%
YoY
|
-$50.57M
-30.5%
YoY
|
-$37.72M
-28.88%
YoY
|
-$34.16M
-52.04%
YoY
|
-$55.74M
-44.89%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$105.5M
-27.58%
YoY
|
$143.9M
-14.57%
YoY
|
$209.9M
0.29%
YoY
|
$297.4M
-30.1%
YoY
|
$145.7M
-30.52%
YoY
|
$168.4M
76.83%
YoY
|
$209.3M
-9.56%
YoY
|
$425.4M
51.53%
YoY
|
$209.7M
-6.09%
YoY
|
$95.24M
-60.85%
YoY
|
$231.4M
-26.13%
YoY
|
$280.8M
91.93%
YoY
|
$223.3M
150.75%
YoY
|
$243.3M
112.96%
YoY
|
$313.2M
105.05%
YoY
|
$146.3M
41.24%
YoY
|
$89.04M
62.93%
YoY
|
$114.2M
4.93%
YoY
|
$152.8M
25.61%
YoY
|
| Cash From Investing Activities |
-$107.8M
15.87%
YoY
|
-$80.29M
-22.23%
YoY
|
-$82.72M
-27.72%
YoY
|
-$168.3M
-24.55%
YoY
|
-$93.06M
-22.78%
YoY
|
-$103.2M
-10.42%
YoY
|
-$114.4M
-31.43%
YoY
|
-$223.0M
73.0%
YoY
|
-$120.5M
-18.97%
YoY
|
-$115.2M
-26.06%
YoY
|
-$166.9M
98.32%
YoY
|
-$128.9M
9.4%
YoY
|
-$148.7M
226.68%
YoY
|
-$155.8M
150.23%
YoY
|
-$84.16M
179.0%
YoY
|
-$117.8M
328.27%
YoY
|
-$45.53M
100.22%
YoY
|
-$62.28M
284.5%
YoY
|
-$30.16M
40.53%
YoY
|
| Cash From Financing Activities |
-$40.01M
-63.06%
YoY
|
-$86.89M
-29.73%
YoY
|
-$87.68M
-14.96%
YoY
|
-$211.2M
260.61%
YoY
|
-$108.3M
621.24%
YoY
|
-$123.7M
5.31%
YoY
|
-$103.1M
-32.26%
YoY
|
-$58.56M
-57.64%
YoY
|
-$15.02M
-84.88%
YoY
|
-$117.4M
68.07%
YoY
|
-$152.2M
168.43%
YoY
|
-$138.2M
173.35%
YoY
|
-$99.31M
163.27%
YoY
|
-$69.87M
104.55%
YoY
|
-$56.70M
1.73%
YoY
|
-$50.57M
-30.5%
YoY
|
-$37.72M
-28.88%
YoY
|
-$34.16M
-52.04%
YoY
|
-$55.74M
-44.89%
YoY
|
| Net Change In Cash |
-$42.34M
-23.91%
YoY
|
-$23.30M
-60.15%
YoY
|
$39.49M
-577.24%
YoY
|
-$82.03M
-157.01%
YoY
|
-$55.65M
-175.06%
YoY
|
-$58.47M
-57.45%
YoY
|
-$8.274M
-90.57%
YoY
|
$143.9M
954.22%
YoY
|
$74.14M
-399.29%
YoY
|
-$137.4M
-882.87%
YoY
|
-$87.70M
-150.88%
YoY
|
$13.65M
-161.75%
YoY
|
-$24.77M
-528.01%
YoY
|
$17.55M
-1.35%
YoY
|
$172.4M
157.82%
YoY
|
-$22.10M
-768.54%
YoY
|
$5.788M
-127.39%
YoY
|
$17.79M
-17.01%
YoY
|
$66.86M
-6985.89%
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 |
$105.5M
-27.58%
YoY
|
$143.9M
-14.57%
YoY
|
$209.9M
0.29%
YoY
|
$297.4M
-30.1%
YoY
|
$145.7M
-30.52%
YoY
|
$168.4M
76.83%
YoY
|
$209.3M
-9.56%
YoY
|
$425.4M
51.53%
YoY
|
$209.7M
-6.09%
YoY
|
$95.24M
-60.85%
YoY
|
$231.4M
-26.13%
YoY
|
$280.8M
91.93%
YoY
|
$223.3M
150.75%
YoY
|
$243.3M
112.96%
YoY
|
$313.2M
105.05%
YoY
|
$146.3M
41.24%
YoY
|
$89.04M
62.93%
YoY
|
$114.2M
4.93%
YoY
|
$152.8M
25.61%
YoY
|
| Capital Expenditures |
$95.69M
10.27%
YoY
|
$52.60M
-55.38%
YoY
|
$64.73M
-41.32%
YoY
|
$153.8M
-31.73%
YoY
|
$86.78M
-29.93%
YoY
|
$117.9M
25.06%
YoY
|
$110.3M
-11.26%
YoY
|
$225.3M
151.6%
YoY
|
$123.8M
29.72%
YoY
|
$94.26M
44.78%
YoY
|
$124.3M
-225.17%
YoY
|
$89.54M
-242.52%
YoY
|
$95.47M
61.4%
YoY
|
$65.11M
-289.69%
YoY
|
-$99.30M
200.6%
YoY
|
-$62.83M
159.74%
YoY
|
$59.15M
88.16%
YoY
|
-$34.32M
87.75%
YoY
|
-$33.04M
77.85%
YoY
|
| Free Cash Flow |
$9.819M
-83.33%
YoY
|
$91.28M
80.64%
YoY
|
$145.2M
46.66%
YoY
|
$143.6M
-28.26%
YoY
|
$58.91M
-31.36%
YoY
|
$50.53M
5061.59%
YoY
|
$98.97M
-7.59%
YoY
|
$200.2M
4.67%
YoY
|
$85.83M
-32.83%
YoY
|
$979.0K
-99.45%
YoY
|
$107.1M
-74.04%
YoY
|
$191.2M
-8.55%
YoY
|
$127.8M
327.62%
YoY
|
$178.2M
19.93%
YoY
|
$412.5M
122.04%
YoY
|
$209.1M
63.68%
YoY
|
$29.88M
28.75%
YoY
|
$148.5M
16.84%
YoY
|
$185.8M
32.53%
YoY
|
Loading...