|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$404.3M
9.92%
YoY
|
$367.8M
-10.47%
YoY
|
$410.8M
213.83%
YoY
|
$130.9M
-442.67%
YoY
|
-$38.20M
-97.57%
YoY
|
| Depreciation, Depletion And Amortization |
$168.1M
10.96%
YoY
|
$151.5M
3.7%
YoY
|
$146.1M
2.24%
YoY
|
$142.9M
-0.69%
YoY
|
$143.9M
0.42%
YoY
|
| Cash From Operating Activities |
$614.3M
50.86%
YoY
|
$407.2M
374.04%
YoY
|
$85.90M
-61.81%
YoY
|
$224.9M
1296.89%
YoY
|
$16.10M
-90.35%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$280.6M
17.36%
YoY
|
$239.1M
19.13%
YoY
|
$200.7M
53.32%
YoY
|
$130.9M
-185.78%
YoY
|
-$152.6M
11.79%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$8.200M
110.26%
YoY
|
-$3.900M
-152.0%
YoY
|
$7.500M
-1037.5%
YoY
|
-$800.0K
-42.86%
YoY
|
-$1.400M
-26.32%
YoY
|
| Cash From Investing Activities |
-$234.5M
46.93%
YoY
|
-$159.6M
-17.39%
YoY
|
-$193.2M
52.49%
YoY
|
-$126.7M
63.91%
YoY
|
-$77.30M
-39.94%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$470.0M
80.77%
YoY
|
$260.0M
-405.16%
YoY
|
-$85.20M
-160.9%
YoY
|
$139.9M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$699.9M
168.78%
YoY
|
-$260.4M
-197.46%
YoY
|
$267.2M
-232.34%
YoY
|
-$201.9M
-296.02%
YoY
|
$103.0M
-11.89%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$614.3M
50.86%
YoY
|
$407.2M
374.04%
YoY
|
$85.90M
-61.81%
YoY
|
$224.9M
1296.89%
YoY
|
$16.10M
-90.35%
YoY
|
| Cash From Investing Activities |
-$234.5M
46.93%
YoY
|
-$159.6M
-17.39%
YoY
|
-$193.2M
52.49%
YoY
|
-$126.7M
63.91%
YoY
|
-$77.30M
-39.94%
YoY
|
| Cash From Financing Activities |
-$699.9M
168.78%
YoY
|
-$260.4M
-197.46%
YoY
|
$267.2M
-232.34%
YoY
|
-$201.9M
-296.02%
YoY
|
$103.0M
-11.89%
YoY
|
| Net Change In Cash |
-$304.5M
1241.41%
YoY
|
-$22.70M
-114.2%
YoY
|
$159.9M
-254.19%
YoY
|
-$103.7M
-348.09%
YoY
|
$41.80M
-73.05%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$614.3M
50.86%
YoY
|
$407.2M
374.04%
YoY
|
$85.90M
-61.81%
YoY
|
$224.9M
1296.89%
YoY
|
$16.10M
-90.35%
YoY
|
| Capital Expenditures |
$280.6M
17.36%
YoY
|
$239.1M
19.13%
YoY
|
$200.7M
53.32%
YoY
|
$130.9M
-185.78%
YoY
|
-$152.6M
11.79%
YoY
|
| Free Cash Flow |
$333.7M
98.51%
YoY
|
$168.1M
-246.43%
YoY
|
-$114.8M
-222.13%
YoY
|
$94.00M
-44.28%
YoY
|
$168.7M
-44.4%
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 |
$118.2M
21.86%
YoY
|
$96.60M
-29.54%
YoY
|
$110.0M
33.01%
YoY
|
$100.7M
22.95%
YoY
|
$97.00M
46.75%
YoY
|
$137.1M
-5.9%
YoY
|
$82.70M
9.25%
YoY
|
$81.90M
7.76%
YoY
|
$66.10M
-5.71%
YoY
|
$145.7M
89.47%
YoY
|
$75.70M
23.9%
YoY
|
$76.00M
-300.0%
YoY
|
$70.10M
126.86%
YoY
|
$76.90M
-358.05%
YoY
|
$61.10M
25.46%
YoY
|
-$38.00M
-22.76%
YoY
|
$30.90M
-491.14%
YoY
|
-$29.80M
-97.34%
YoY
|
$48.70M
-197.21%
YoY
|
| Depreciation, Depletion And Amortization |
$45.00M
10.29%
YoY
|
$43.10M
10.23%
YoY
|
$42.60M
10.65%
YoY
|
$41.60M
9.76%
YoY
|
$40.80M
13.33%
YoY
|
$39.10M
-1.01%
YoY
|
$38.50M
8.15%
YoY
|
$37.90M
5.57%
YoY
|
$36.00M
2.56%
YoY
|
$39.50M
10.34%
YoY
|
$35.60M
0.0%
YoY
|
$35.90M
-0.28%
YoY
|
$35.10M
-1.13%
YoY
|
$35.80M
-0.28%
YoY
|
$35.60M
0.0%
YoY
|
$36.00M
-0.83%
YoY
|
$35.50M
-1.66%
YoY
|
$35.90M
2.57%
YoY
|
$35.60M
0.56%
YoY
|
| Cash From Operating Activities |
$128.2M
-238.59%
YoY
|
$315.8M
-20.61%
YoY
|
$229.5M
1493.75%
YoY
|
$161.5M
76.5%
YoY
|
-$92.50M
-6.38%
YoY
|
$397.8M
-4.65%
YoY
|
$14.40M
-112.61%
YoY
|
$91.50M
34.36%
YoY
|
-$98.80M
-65.36%
YoY
|
$417.2M
28.65%
YoY
|
-$114.2M
-192.85%
YoY
|
$68.10M
-1409.62%
YoY
|
-$285.2M
31.31%
YoY
|
$324.3M
24.3%
YoY
|
$123.0M
-186.5%
YoY
|
-$5.200M
-84.93%
YoY
|
-$217.2M
218.94%
YoY
|
$260.9M
114.03%
YoY
|
-$142.2M
-339.39%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$55.20M
3.56%
YoY
|
$92.70M
95.98%
YoY
|
$62.50M
-5.02%
YoY
|
$72.10M
19.77%
YoY
|
$53.30M
-19.0%
YoY
|
$47.30M
-11.42%
YoY
|
$65.80M
49.55%
YoY
|
$60.20M
40.33%
YoY
|
$65.80M
8.94%
YoY
|
$53.40M
75.66%
YoY
|
$44.00M
-196.28%
YoY
|
$42.90M
-248.96%
YoY
|
$60.40M
-332.31%
YoY
|
$30.40M
-162.81%
YoY
|
-$45.70M
6.78%
YoY
|
-$28.80M
-17.71%
YoY
|
-$26.00M
-1.52%
YoY
|
-$48.40M
15.51%
YoY
|
-$42.80M
49.65%
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 |
$0.00
-100.0%
YoY
|
$7.200M
-89.07%
YoY
|
$32.70M
595.74%
YoY
|
$3.500M
-49.28%
YoY
|
-$2.700M
170.0%
YoY
|
$65.90M
1838.24%
YoY
|
$4.700M
193.75%
YoY
|
$6.900M
392.86%
YoY
|
-$1.000M
400.0%
YoY
|
$3.400M
-27.66%
YoY
|
$1.600M
300.0%
YoY
|
$1.400M
-151.85%
YoY
|
-$200.0K
-80.0%
YoY
|
$4.700M
-76.02%
YoY
|
$400.0K
-99.25%
YoY
|
-$2.700M
-307.69%
YoY
|
-$1.000M
-1100.0%
YoY
|
$19.60M
716.67%
YoY
|
$53.10M
4325.0%
YoY
|
| Cash From Investing Activities |
-$53.60M
5.93%
YoY
|
-$85.50M
-559.68%
YoY
|
-$29.80M
-51.23%
YoY
|
-$68.60M
28.71%
YoY
|
-$50.60M
-20.69%
YoY
|
$18.60M
-137.2%
YoY
|
-$61.10M
44.1%
YoY
|
-$53.30M
28.43%
YoY
|
-$63.80M
7.59%
YoY
|
-$50.00M
94.55%
YoY
|
-$42.40M
-6.4%
YoY
|
-$41.50M
31.75%
YoY
|
-$59.30M
145.04%
YoY
|
-$25.70M
-10.76%
YoY
|
-$45.30M
-539.81%
YoY
|
-$31.50M
-6.53%
YoY
|
-$24.20M
-3.59%
YoY
|
-$28.80M
-27.09%
YoY
|
$10.30M
-137.59%
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 |
$75.00M
7.14%
YoY
|
N/A
N/A
|
$150.0M
275.0%
YoY
|
$250.0M
N/A
|
$70.00M
-53.33%
YoY
|
N/A
N/A
|
$40.00M
-11.11%
YoY
|
N/A
N/A
|
$150.0M
1385.15%
YoY
|
$45.00M
N/A
|
$45.00M
200.0%
YoY
|
$10.10M
N/A
|
$10.10M
-88.77%
YoY
|
N/A
N/A
|
$15.00M
N/A
|
N/A
N/A
|
$89.90M
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 |
-$88.80M
-17.4%
YoY
|
-$187.3M
98.83%
YoY
|
-$146.8M
-629.96%
YoY
|
-$258.3M
3590.0%
YoY
|
-$107.5M
-42.48%
YoY
|
-$94.20M
67.62%
YoY
|
$27.70M
-91.41%
YoY
|
-$7.000M
-115.8%
YoY
|
-$186.9M
331.64%
YoY
|
-$56.20M
28.6%
YoY
|
$322.4M
-1526.55%
YoY
|
$44.30M
-838.33%
YoY
|
-$43.30M
-66.59%
YoY
|
-$43.70M
-92.07%
YoY
|
-$22.60M
-103.39%
YoY
|
-$6.000M
500.0%
YoY
|
-$129.6M
1078.18%
YoY
|
-$551.2M
6235.63%
YoY
|
$666.2M
60463.64%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$128.2M
-238.59%
YoY
|
$315.8M
-20.61%
YoY
|
$229.5M
1493.75%
YoY
|
$161.5M
76.5%
YoY
|
-$92.50M
-6.38%
YoY
|
$397.8M
-4.65%
YoY
|
$14.40M
-112.61%
YoY
|
$91.50M
34.36%
YoY
|
-$98.80M
-65.36%
YoY
|
$417.2M
28.65%
YoY
|
-$114.2M
-192.85%
YoY
|
$68.10M
-1409.62%
YoY
|
-$285.2M
31.31%
YoY
|
$324.3M
24.3%
YoY
|
$123.0M
-186.5%
YoY
|
-$5.200M
-84.93%
YoY
|
-$217.2M
218.94%
YoY
|
$260.9M
114.03%
YoY
|
-$142.2M
-339.39%
YoY
|
| Cash From Investing Activities |
-$53.60M
5.93%
YoY
|
-$85.50M
-559.68%
YoY
|
-$29.80M
-51.23%
YoY
|
-$68.60M
28.71%
YoY
|
-$50.60M
-20.69%
YoY
|
$18.60M
-137.2%
YoY
|
-$61.10M
44.1%
YoY
|
-$53.30M
28.43%
YoY
|
-$63.80M
7.59%
YoY
|
-$50.00M
94.55%
YoY
|
-$42.40M
-6.4%
YoY
|
-$41.50M
31.75%
YoY
|
-$59.30M
145.04%
YoY
|
-$25.70M
-10.76%
YoY
|
-$45.30M
-539.81%
YoY
|
-$31.50M
-6.53%
YoY
|
-$24.20M
-3.59%
YoY
|
-$28.80M
-27.09%
YoY
|
$10.30M
-137.59%
YoY
|
| Cash From Financing Activities |
-$88.80M
-17.4%
YoY
|
-$187.3M
98.83%
YoY
|
-$146.8M
-629.96%
YoY
|
-$258.3M
3590.0%
YoY
|
-$107.5M
-42.48%
YoY
|
-$94.20M
67.62%
YoY
|
$27.70M
-91.41%
YoY
|
-$7.000M
-115.8%
YoY
|
-$186.9M
331.64%
YoY
|
-$56.20M
28.6%
YoY
|
$322.4M
-1526.55%
YoY
|
$44.30M
-838.33%
YoY
|
-$43.30M
-66.59%
YoY
|
-$43.70M
-92.07%
YoY
|
-$22.60M
-103.39%
YoY
|
-$6.000M
500.0%
YoY
|
-$129.6M
1078.18%
YoY
|
-$551.2M
6235.63%
YoY
|
$666.2M
60463.64%
YoY
|
| Net Change In Cash |
-$14.20M
-94.33%
YoY
|
$43.00M
-86.65%
YoY
|
$52.90M
-378.42%
YoY
|
-$165.4M
-630.13%
YoY
|
-$250.6M
-28.3%
YoY
|
$322.2M
3.6%
YoY
|
-$19.00M
-111.46%
YoY
|
$31.20M
-55.99%
YoY
|
-$349.5M
-9.88%
YoY
|
$311.0M
22.01%
YoY
|
$165.8M
200.91%
YoY
|
$70.90M
-266.04%
YoY
|
-$387.8M
4.53%
YoY
|
$254.9M
-179.88%
YoY
|
$55.10M
-89.69%
YoY
|
-$42.70M
-38.29%
YoY
|
-$371.0M
256.05%
YoY
|
-$319.1M
-532.97%
YoY
|
$534.3M
1514.2%
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 |
$128.2M
-238.59%
YoY
|
$315.8M
-20.61%
YoY
|
$229.5M
1493.75%
YoY
|
$161.5M
76.5%
YoY
|
-$92.50M
-6.38%
YoY
|
$397.8M
-4.65%
YoY
|
$14.40M
-112.61%
YoY
|
$91.50M
34.36%
YoY
|
-$98.80M
-65.36%
YoY
|
$417.2M
28.65%
YoY
|
-$114.2M
-192.85%
YoY
|
$68.10M
-1409.62%
YoY
|
-$285.2M
31.31%
YoY
|
$324.3M
24.3%
YoY
|
$123.0M
-186.5%
YoY
|
-$5.200M
-84.93%
YoY
|
-$217.2M
218.94%
YoY
|
$260.9M
114.03%
YoY
|
-$142.2M
-339.39%
YoY
|
| Capital Expenditures |
$55.20M
3.56%
YoY
|
$92.70M
95.98%
YoY
|
$62.50M
-5.02%
YoY
|
$72.10M
19.77%
YoY
|
$53.30M
-19.0%
YoY
|
$47.30M
-11.42%
YoY
|
$65.80M
49.55%
YoY
|
$60.20M
40.33%
YoY
|
$65.80M
8.94%
YoY
|
$53.40M
75.66%
YoY
|
$44.00M
-196.28%
YoY
|
$42.90M
-248.96%
YoY
|
$60.40M
-332.31%
YoY
|
$30.40M
-162.81%
YoY
|
-$45.70M
6.78%
YoY
|
-$28.80M
-17.71%
YoY
|
-$26.00M
-1.52%
YoY
|
-$48.40M
15.51%
YoY
|
-$42.80M
49.65%
YoY
|
| Free Cash Flow |
$73.00M
-150.07%
YoY
|
$223.1M
-36.35%
YoY
|
$167.0M
-424.9%
YoY
|
$89.40M
185.62%
YoY
|
-$145.8M
-11.42%
YoY
|
$350.5M
-3.66%
YoY
|
-$51.40M
-67.51%
YoY
|
$31.30M
24.21%
YoY
|
-$164.6M
-52.37%
YoY
|
$363.8M
23.78%
YoY
|
-$158.2M
-193.78%
YoY
|
$25.20M
6.78%
YoY
|
-$345.6M
80.75%
YoY
|
$293.9M
-4.98%
YoY
|
$168.7M
-269.72%
YoY
|
$23.60M
4620.0%
YoY
|
-$191.2M
358.51%
YoY
|
$309.3M
88.83%
YoY
|
-$99.40M
-212.95%
YoY
|
Loading...