|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$392.8M
4.87%
YoY
|
$374.5M
31.65%
YoY
|
$284.5M
18.89%
YoY
|
$239.3M
-1.79%
YoY
|
$243.6M
13.8%
YoY
|
| Depreciation, Depletion And Amortization |
$287.4M
8.94%
YoY
|
$263.8M
6.11%
YoY
|
$248.6M
6.37%
YoY
|
$233.7M
-0.49%
YoY
|
$234.9M
6.61%
YoY
|
| Cash From Operating Activities |
$570.0M
-11.41%
YoY
|
$643.4M
11.85%
YoY
|
$575.2M
20.19%
YoY
|
$478.6M
31.69%
YoY
|
$363.4M
-36.26%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$270.4M
-2.19%
YoY
|
$276.5M
-11.48%
YoY
|
$312.3M
0.62%
YoY
|
$310.4M
0.81%
YoY
|
$307.9M
25.2%
YoY
|
| Acquisitions |
$60.20M
N/A
|
$0.00
-100.0%
YoY
|
$16.57M
304.15%
YoY
|
$4.100M
-97.24%
YoY
|
$148.4M
-9.6%
YoY
|
| Other Investing Activities |
-$55.99M
-45.4%
YoY
|
-$102.5M
1591.93%
YoY
|
-$6.060M
-130.34%
YoY
|
$19.97M
-113.38%
YoY
|
-$149.3M
-25.31%
YoY
|
| Cash From Investing Activities |
-$331.4M
-16.46%
YoY
|
-$396.7M
22.27%
YoY
|
-$324.5M
9.75%
YoY
|
-$295.6M
-35.34%
YoY
|
-$457.2M
1.16%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$365.0M
431.78%
YoY
|
$68.64M
44.34%
YoY
|
$47.55M
-48.38%
YoY
|
$92.13M
17.89%
YoY
|
$78.15M
N/A
|
| Debt Paid & Issued, Net |
$166.6M
-55.45%
YoY
|
$373.8M
197.15%
YoY
|
$125.8M
-52.54%
YoY
|
$265.1M
285.05%
YoY
|
$68.85M
6.35%
YoY
|
| Cash From Financing Activities |
-$77.47M
-65.62%
YoY
|
-$225.3M
31.35%
YoY
|
-$171.6M
5.83%
YoY
|
-$162.1M
98.85%
YoY
|
-$81.52M
10.57%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$570.0M
-11.41%
YoY
|
$643.4M
11.85%
YoY
|
$575.2M
20.19%
YoY
|
$478.6M
31.69%
YoY
|
$363.4M
-36.26%
YoY
|
| Cash From Investing Activities |
-$331.4M
-16.46%
YoY
|
-$396.7M
22.27%
YoY
|
-$324.5M
9.75%
YoY
|
-$295.6M
-35.34%
YoY
|
-$457.2M
1.16%
YoY
|
| Cash From Financing Activities |
-$77.47M
-65.62%
YoY
|
-$225.3M
31.35%
YoY
|
-$171.6M
5.83%
YoY
|
-$162.1M
98.85%
YoY
|
-$81.52M
10.57%
YoY
|
| Net Change In Cash |
$180.5M
89703.48%
YoY
|
$201.0K
-99.75%
YoY
|
$81.41M
311.02%
YoY
|
$19.81M
-110.88%
YoY
|
-$182.0M
-413.89%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$570.0M
-11.41%
YoY
|
$643.4M
11.85%
YoY
|
$575.2M
20.19%
YoY
|
$478.6M
31.69%
YoY
|
$363.4M
-36.26%
YoY
|
| Capital Expenditures |
$270.4M
-2.19%
YoY
|
$276.5M
-11.48%
YoY
|
$312.3M
0.62%
YoY
|
$310.4M
0.81%
YoY
|
$307.9M
25.2%
YoY
|
| Free Cash Flow |
$299.6M
-18.36%
YoY
|
$366.9M
39.57%
YoY
|
$262.9M
56.31%
YoY
|
$168.2M
203.0%
YoY
|
$55.51M
-82.88%
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 |
$72.67M
-7.77%
YoY
|
$74.34M
-26.35%
YoY
|
$127.9M
27.88%
YoY
|
$111.7M
23.51%
YoY
|
$78.80M
-5.18%
YoY
|
$100.9M
61.89%
YoY
|
$100.0M
18.68%
YoY
|
$90.45M
8.89%
YoY
|
$83.10M
51.75%
YoY
|
$62.36M
5.69%
YoY
|
$84.30M
55.4%
YoY
|
$83.07M
30.57%
YoY
|
$54.76M
-12.27%
YoY
|
$59.00M
2.41%
YoY
|
$54.24M
14.78%
YoY
|
$63.63M
15.1%
YoY
|
$62.42M
-25.64%
YoY
|
$57.61M
8.2%
YoY
|
$47.26M
-25.83%
YoY
|
| Depreciation, Depletion And Amortization |
$64.31M
-2.04%
YoY
|
$76.58M
13.53%
YoY
|
$75.23M
12.26%
YoY
|
$69.90M
7.6%
YoY
|
$65.65M
2.02%
YoY
|
$67.45M
4.77%
YoY
|
$67.02M
6.91%
YoY
|
$64.97M
4.34%
YoY
|
$64.35M
8.59%
YoY
|
$64.38M
9.33%
YoY
|
$62.69M
8.83%
YoY
|
$62.27M
6.34%
YoY
|
$59.26M
1.01%
YoY
|
$58.89M
-2.41%
YoY
|
$57.60M
-2.83%
YoY
|
$58.55M
1.32%
YoY
|
$58.67M
2.14%
YoY
|
$60.35M
4.22%
YoY
|
$59.28M
7.43%
YoY
|
| Cash From Operating Activities |
$118.7M
43.45%
YoY
|
$183.7M
3.06%
YoY
|
$177.6M
-22.53%
YoY
|
$126.0M
-12.27%
YoY
|
$82.74M
-10.39%
YoY
|
$178.2M
-18.85%
YoY
|
$229.3M
32.22%
YoY
|
$143.6M
71.14%
YoY
|
$92.33M
-6.07%
YoY
|
$219.6M
27.5%
YoY
|
$173.4M
33.7%
YoY
|
$83.90M
-0.8%
YoY
|
$98.30M
6.76%
YoY
|
$172.3M
65.53%
YoY
|
$129.7M
54.78%
YoY
|
$84.58M
-18.19%
YoY
|
$92.08M
27.56%
YoY
|
$104.1M
-44.88%
YoY
|
$83.79M
-45.48%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$65.40M
15.01%
YoY
|
$87.54M
24.11%
YoY
|
$63.61M
-20.28%
YoY
|
$64.96M
-4.76%
YoY
|
$56.86M
-24.85%
YoY
|
$70.53M
-15.63%
YoY
|
$79.79M
1.65%
YoY
|
$68.21M
-12.37%
YoY
|
$75.66M
-2.78%
YoY
|
$83.60M
-0.82%
YoY
|
$78.50M
-193.39%
YoY
|
$77.84M
-204.9%
YoY
|
$77.83M
6.52%
YoY
|
$84.30M
-192.38%
YoY
|
-$84.06M
5.53%
YoY
|
-$74.20M
1.46%
YoY
|
$73.06M
14.36%
YoY
|
-$91.25M
21.82%
YoY
|
-$79.65M
57.72%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$11.21M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$889.0K
-67.13%
YoY
|
-$28.77M
-71.38%
YoY
|
-$25.44M
2797.61%
YoY
|
-$4.482M
2044.5%
YoY
|
$2.705M
-396.93%
YoY
|
-$100.5M
6344.42%
YoY
|
-$878.0K
-131.36%
YoY
|
-$209.0K
-106.13%
YoY
|
-$911.0K
-91.49%
YoY
|
-$1.560M
-114.11%
YoY
|
$2.800M
257.6%
YoY
|
$3.409M
-2.6%
YoY
|
-$10.71M
-330.88%
YoY
|
$11.05M
-148.99%
YoY
|
$783.0K
-100.62%
YoY
|
$3.500M
-7242.86%
YoY
|
$4.637M
N/A
|
-$22.56M
-2606.89%
YoY
|
-$126.7M
1130.03%
YoY
|
| Cash From Investing Activities |
-$65.10M
14.95%
YoY
|
-$116.3M
-32.01%
YoY
|
-$89.05M
10.39%
YoY
|
-$69.44M
1.5%
YoY
|
-$56.63M
-26.04%
YoY
|
-$171.1M
100.87%
YoY
|
-$80.67M
6.57%
YoY
|
-$68.41M
-8.08%
YoY
|
-$76.57M
-14.14%
YoY
|
-$85.16M
16.28%
YoY
|
-$75.70M
-9.1%
YoY
|
-$74.43M
5.27%
YoY
|
-$89.18M
30.34%
YoY
|
-$73.24M
-35.64%
YoY
|
-$83.28M
-59.64%
YoY
|
-$70.70M
-3.39%
YoY
|
-$68.42M
7.05%
YoY
|
-$113.8M
53.59%
YoY
|
-$206.3M
239.38%
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 |
$99.97M
24.97%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$80.00M
562.47%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$12.08M
-38.79%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$19.73M
23.44%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$15.98M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$127.9M
2710.35%
YoY
|
N/A
|
N/A
|
N/A
|
$4.552M
-95.51%
YoY
|
N/A
|
N/A
|
N/A
|
$101.3M
3408.31%
YoY
|
N/A
|
N/A
|
N/A
|
$2.888M
3.33%
YoY
|
N/A
|
N/A
|
N/A
|
$2.795M
-35.55%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$230.3M
70.9%
YoY
|
$76.76M
-187.53%
YoY
|
$7.815M
-116.07%
YoY
|
-$27.27M
-48.8%
YoY
|
-$134.8M
276.98%
YoY
|
-$87.69M
13.07%
YoY
|
-$48.64M
-16.42%
YoY
|
-$53.26M
384.55%
YoY
|
-$35.75M
43.97%
YoY
|
-$77.55M
-5.41%
YoY
|
-$58.20M
-63.96%
YoY
|
-$10.99M
-91.58%
YoY
|
-$24.83M
-111.72%
YoY
|
-$81.99M
-572.43%
YoY
|
-$161.5M
202.08%
YoY
|
-$130.5M
31506.3%
YoY
|
$211.9M
-570.77%
YoY
|
$17.36M
-136.93%
YoY
|
-$53.46M
-54.69%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$118.7M
43.45%
YoY
|
$183.7M
3.06%
YoY
|
$177.6M
-22.53%
YoY
|
$126.0M
-12.27%
YoY
|
$82.74M
-10.39%
YoY
|
$178.2M
-18.85%
YoY
|
$229.3M
32.22%
YoY
|
$143.6M
71.14%
YoY
|
$92.33M
-6.07%
YoY
|
$219.6M
27.5%
YoY
|
$173.4M
33.7%
YoY
|
$83.90M
-0.8%
YoY
|
$98.30M
6.76%
YoY
|
$172.3M
65.53%
YoY
|
$129.7M
54.78%
YoY
|
$84.58M
-18.19%
YoY
|
$92.08M
27.56%
YoY
|
$104.1M
-44.88%
YoY
|
$83.79M
-45.48%
YoY
|
| Cash From Investing Activities |
-$65.10M
14.95%
YoY
|
-$116.3M
-32.01%
YoY
|
-$89.05M
10.39%
YoY
|
-$69.44M
1.5%
YoY
|
-$56.63M
-26.04%
YoY
|
-$171.1M
100.87%
YoY
|
-$80.67M
6.57%
YoY
|
-$68.41M
-8.08%
YoY
|
-$76.57M
-14.14%
YoY
|
-$85.16M
16.28%
YoY
|
-$75.70M
-9.1%
YoY
|
-$74.43M
5.27%
YoY
|
-$89.18M
30.34%
YoY
|
-$73.24M
-35.64%
YoY
|
-$83.28M
-59.64%
YoY
|
-$70.70M
-3.39%
YoY
|
-$68.42M
7.05%
YoY
|
-$113.8M
53.59%
YoY
|
-$206.3M
239.38%
YoY
|
| Cash From Financing Activities |
-$230.3M
70.9%
YoY
|
$76.76M
-187.53%
YoY
|
$7.815M
-116.07%
YoY
|
-$27.27M
-48.8%
YoY
|
-$134.8M
276.98%
YoY
|
-$87.69M
13.07%
YoY
|
-$48.64M
-16.42%
YoY
|
-$53.26M
384.55%
YoY
|
-$35.75M
43.97%
YoY
|
-$77.55M
-5.41%
YoY
|
-$58.20M
-63.96%
YoY
|
-$10.99M
-91.58%
YoY
|
-$24.83M
-111.72%
YoY
|
-$81.99M
-572.43%
YoY
|
-$161.5M
202.08%
YoY
|
-$130.5M
31506.3%
YoY
|
$211.9M
-570.77%
YoY
|
$17.36M
-136.93%
YoY
|
-$53.46M
-54.69%
YoY
|
| Net Change In Cash |
-$179.9M
83.56%
YoY
|
$144.1M
-279.01%
YoY
|
$96.37M
-3.58%
YoY
|
$29.26M
33.54%
YoY
|
-$98.01M
390.25%
YoY
|
-$80.52M
-241.46%
YoY
|
$99.95M
153.04%
YoY
|
$21.91M
-1539.42%
YoY
|
-$19.99M
33.97%
YoY
|
$56.92M
234.15%
YoY
|
$39.50M
-134.33%
YoY
|
-$1.522M
-98.7%
YoY
|
-$14.92M
-106.41%
YoY
|
$17.04M
123.64%
YoY
|
-$115.1M
-34.62%
YoY
|
-$116.7M
-491.74%
YoY
|
$232.7M
-613.87%
YoY
|
$7.617M
-88.75%
YoY
|
-$176.0M
601.24%
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 |
$118.7M
43.45%
YoY
|
$183.7M
3.06%
YoY
|
$177.6M
-22.53%
YoY
|
$126.0M
-12.27%
YoY
|
$82.74M
-10.39%
YoY
|
$178.2M
-18.85%
YoY
|
$229.3M
32.22%
YoY
|
$143.6M
71.14%
YoY
|
$92.33M
-6.07%
YoY
|
$219.6M
27.5%
YoY
|
$173.4M
33.7%
YoY
|
$83.90M
-0.8%
YoY
|
$98.30M
6.76%
YoY
|
$172.3M
65.53%
YoY
|
$129.7M
54.78%
YoY
|
$84.58M
-18.19%
YoY
|
$92.08M
27.56%
YoY
|
$104.1M
-44.88%
YoY
|
$83.79M
-45.48%
YoY
|
| Capital Expenditures |
$65.40M
15.01%
YoY
|
$87.54M
24.11%
YoY
|
$63.61M
-20.28%
YoY
|
$64.96M
-4.76%
YoY
|
$56.86M
-24.85%
YoY
|
$70.53M
-15.63%
YoY
|
$79.79M
1.65%
YoY
|
$68.21M
-12.37%
YoY
|
$75.66M
-2.78%
YoY
|
$83.60M
-0.82%
YoY
|
$78.50M
-193.39%
YoY
|
$77.84M
-204.9%
YoY
|
$77.83M
6.52%
YoY
|
$84.30M
-192.38%
YoY
|
-$84.06M
5.53%
YoY
|
-$74.20M
1.46%
YoY
|
$73.06M
14.36%
YoY
|
-$91.25M
21.82%
YoY
|
-$79.65M
57.72%
YoY
|
| Free Cash Flow |
$53.30M
105.94%
YoY
|
$96.16M
-10.73%
YoY
|
$114.0M
-23.73%
YoY
|
$61.00M
-19.07%
YoY
|
$25.88M
55.23%
YoY
|
$107.7M
-20.82%
YoY
|
$149.5M
57.5%
YoY
|
$75.37M
1143.8%
YoY
|
$16.67M
-18.59%
YoY
|
$136.0M
54.64%
YoY
|
$94.90M
-55.6%
YoY
|
$6.060M
-96.18%
YoY
|
$20.48M
7.68%
YoY
|
$87.97M
-54.96%
YoY
|
$213.8M
30.78%
YoY
|
$158.8M
-10.05%
YoY
|
$19.02M
129.12%
YoY
|
$195.3M
-25.93%
YoY
|
$163.4M
-19.96%
YoY
|
Loading...