|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$386.2M
13.84%
YoY
|
$339.3M
11.21%
YoY
|
$305.1M
-13.86%
YoY
|
$354.2M
31.09%
YoY
|
$270.2M
122.98%
YoY
|
| Depreciation, Depletion And Amortization |
$414.9M
8.79%
YoY
|
$381.4M
5.28%
YoY
|
$362.3M
5.09%
YoY
|
$344.7M
5.37%
YoY
|
$327.2M
-2.51%
YoY
|
| Cash From Operating Activities |
$652.0M
4.37%
YoY
|
$624.7M
6.1%
YoY
|
$588.8M
3.96%
YoY
|
$566.4M
2.56%
YoY
|
$552.2M
24.63%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$740.6M
14.45%
YoY
|
$647.1M
86.26%
YoY
|
$347.4M
-53.05%
YoY
|
$740.0M
-230.43%
YoY
|
-$567.4M
96.87%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$288.4M
37.28%
YoY
|
$210.1M
13.97%
YoY
|
$184.3M
-33.59%
YoY
|
$277.6M
17.44%
YoY
|
$236.4M
95.51%
YoY
|
| Cash From Investing Activities |
-$452.2M
3.48%
YoY
|
-$437.0M
167.98%
YoY
|
-$163.1M
-64.74%
YoY
|
-$462.5M
39.71%
YoY
|
-$331.0M
97.91%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$449.0K
-100.39%
YoY
|
$114.7M
N/A
|
$0.00
-100.0%
YoY
|
-$53.10M
931.87%
YoY
|
-$5.146M
-120.58%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$216.9M
-226.04%
YoY
|
$172.1M
-140.21%
YoY
|
-$428.1M
12.53%
YoY
|
-$380.4M
29.58%
YoY
|
-$293.6M
-503.75%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$652.0M
4.37%
YoY
|
$624.7M
6.1%
YoY
|
$588.8M
3.96%
YoY
|
$566.4M
2.56%
YoY
|
$552.2M
24.63%
YoY
|
| Cash From Investing Activities |
-$452.2M
3.48%
YoY
|
-$437.0M
167.98%
YoY
|
-$163.1M
-64.74%
YoY
|
-$462.5M
39.71%
YoY
|
-$331.0M
97.91%
YoY
|
| Cash From Financing Activities |
-$216.9M
-226.04%
YoY
|
$172.1M
-140.21%
YoY
|
-$428.1M
12.53%
YoY
|
-$380.4M
29.58%
YoY
|
-$293.6M
-503.75%
YoY
|
| Net Change In Cash |
-$17.16M
-104.77%
YoY
|
$359.8M
-15377.62%
YoY
|
-$2.355M
-99.15%
YoY
|
-$276.5M
282.18%
YoY
|
-$72.34M
-120.75%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$652.0M
4.37%
YoY
|
$624.7M
6.1%
YoY
|
$588.8M
3.96%
YoY
|
$566.4M
2.56%
YoY
|
$552.2M
24.63%
YoY
|
| Capital Expenditures |
$740.6M
14.45%
YoY
|
$647.1M
86.26%
YoY
|
$347.4M
-53.05%
YoY
|
$740.0M
-230.43%
YoY
|
-$567.4M
96.87%
YoY
|
| Free Cash Flow |
-$88.64M
295.11%
YoY
|
-$22.43M
-109.29%
YoY
|
$241.4M
-238.99%
YoY
|
-$173.7M
-115.51%
YoY
|
$1.120B
53.1%
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 |
$127.8M
83.21%
YoY
|
$136.9M
64.43%
YoY
|
$94.24M
-2.69%
YoY
|
$85.14M
21.41%
YoY
|
$69.73M
-21.57%
YoY
|
$83.27M
14.87%
YoY
|
$96.84M
51.94%
YoY
|
$70.13M
24.81%
YoY
|
$88.91M
-20.79%
YoY
|
$72.49M
-32.17%
YoY
|
$63.74M
-20.07%
YoY
|
$56.19M
-36.0%
YoY
|
$112.2M
41.18%
YoY
|
$106.9M
31.54%
YoY
|
$79.74M
72.81%
YoY
|
$87.79M
-2.92%
YoY
|
$79.51M
51.81%
YoY
|
$81.24M
232.96%
YoY
|
$46.15M
65.13%
YoY
|
| Depreciation, Depletion And Amortization |
$105.2M
-0.37%
YoY
|
$102.8M
-0.49%
YoY
|
$103.2M
8.86%
YoY
|
$103.3M
12.24%
YoY
|
$105.6M
15.76%
YoY
|
$103.3M
15.48%
YoY
|
$94.83M
-1.43%
YoY
|
$92.02M
3.61%
YoY
|
$91.22M
3.96%
YoY
|
$89.48M
-1.24%
YoY
|
$96.20M
13.48%
YoY
|
$88.81M
4.32%
YoY
|
$87.74M
4.18%
YoY
|
$90.60M
12.13%
YoY
|
$84.77M
3.73%
YoY
|
$85.14M
4.81%
YoY
|
$84.22M
0.96%
YoY
|
$80.80M
-4.16%
YoY
|
$81.72M
-6.6%
YoY
|
| Cash From Operating Activities |
$141.2M
8.53%
YoY
|
$172.2M
10.97%
YoY
|
$168.3M
6.85%
YoY
|
$181.5M
-1.13%
YoY
|
$130.1M
1.22%
YoY
|
$155.2M
14.69%
YoY
|
$157.5M
-0.71%
YoY
|
$183.5M
14.78%
YoY
|
$128.5M
-4.84%
YoY
|
$135.3M
8.04%
YoY
|
$158.6M
-5.05%
YoY
|
$159.9M
-1.22%
YoY
|
$135.1M
20.3%
YoY
|
$125.2M
-1.68%
YoY
|
$167.0M
11.35%
YoY
|
$161.9M
-1.52%
YoY
|
$112.3M
1.58%
YoY
|
$127.4M
6.58%
YoY
|
$150.0M
4.18%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
$265.2M
-14.39%
YoY
|
$281.6M
84.31%
YoY
|
$108.2M
0.48%
YoY
|
$85.65M
11.44%
YoY
|
$309.8M
240.01%
YoY
|
$152.8M
55.43%
YoY
|
$107.6M
25.74%
YoY
|
$76.86M
6.2%
YoY
|
$91.13M
-6.28%
YoY
|
$98.30M
-214.07%
YoY
|
$85.60M
-126.56%
YoY
|
$72.38M
-130.88%
YoY
|
$97.23M
-133.73%
YoY
|
-$86.17M
11.74%
YoY
|
-$322.3M
138.06%
YoY
|
-$234.4M
251.93%
YoY
|
-$288.3M
331.57%
YoY
|
-$77.12M
25.81%
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 |
N/A
|
$166.8M
141.69%
YoY
|
$76.83M
4.25%
YoY
|
$22.63M
-8241.37%
YoY
|
$22.19M
-67.21%
YoY
|
$69.00M
227.84%
YoY
|
$73.70M
328.47%
YoY
|
-$278.0K
-101.1%
YoY
|
$67.68M
-44.0%
YoY
|
$21.05M
-80.74%
YoY
|
$17.20M
-39.16%
YoY
|
$25.21M
-68.73%
YoY
|
$120.9M
103.31%
YoY
|
$109.3M
-3.66%
YoY
|
$28.27M
28.25%
YoY
|
$80.62M
17.81%
YoY
|
$59.45M
82.91%
YoY
|
$113.4M
184.92%
YoY
|
$22.04M
-40.42%
YoY
|
| Cash From Investing Activities |
$35.39M
-155.76%
YoY
|
-$98.48M
-59.11%
YoY
|
-$204.8M
158.91%
YoY
|
-$85.52M
-20.75%
YoY
|
-$63.46M
591.35%
YoY
|
-$240.8M
243.66%
YoY
|
-$79.09M
-2.48%
YoY
|
-$107.9M
78.68%
YoY
|
-$9.179M
-118.93%
YoY
|
-$70.08M
-682.74%
YoY
|
-$81.10M
40.06%
YoY
|
-$60.39M
-75.01%
YoY
|
$48.49M
-127.72%
YoY
|
$12.03M
-106.88%
YoY
|
-$57.90M
5.13%
YoY
|
-$241.6M
261.0%
YoY
|
-$174.9M
412.64%
YoY
|
-$174.9M
550.16%
YoY
|
-$55.08M
126.65%
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 |
-$33.00K
-57.69%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$78.00K
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
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
N/A
|
N/A
N/A
|
$43.87M
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 |
-$113.5M
-66.4%
YoY
|
-$88.70M
-844.77%
YoY
|
$307.1M
-404.41%
YoY
|
-$97.49M
411.44%
YoY
|
-$337.9M
-220.6%
YoY
|
$11.91M
-118.33%
YoY
|
-$100.9M
36.9%
YoY
|
-$19.06M
-84.12%
YoY
|
$280.2M
-265.42%
YoY
|
-$64.97M
-55.88%
YoY
|
-$73.70M
-30.89%
YoY
|
-$120.1M
-276.16%
YoY
|
-$169.4M
-13.0%
YoY
|
-$147.2M
149.19%
YoY
|
-$106.6M
11.13%
YoY
|
$68.16M
-205.3%
YoY
|
-$194.7M
163.83%
YoY
|
-$59.09M
-82.29%
YoY
|
-$95.96M
-155.99%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$141.2M
8.53%
YoY
|
$172.2M
10.97%
YoY
|
$168.3M
6.85%
YoY
|
$181.5M
-1.13%
YoY
|
$130.1M
1.22%
YoY
|
$155.2M
14.69%
YoY
|
$157.5M
-0.71%
YoY
|
$183.5M
14.78%
YoY
|
$128.5M
-4.84%
YoY
|
$135.3M
8.04%
YoY
|
$158.6M
-5.05%
YoY
|
$159.9M
-1.22%
YoY
|
$135.1M
20.3%
YoY
|
$125.2M
-1.68%
YoY
|
$167.0M
11.35%
YoY
|
$161.9M
-1.52%
YoY
|
$112.3M
1.58%
YoY
|
$127.4M
6.58%
YoY
|
$150.0M
4.18%
YoY
|
| Cash From Investing Activities |
$35.39M
-155.76%
YoY
|
-$98.48M
-59.11%
YoY
|
-$204.8M
158.91%
YoY
|
-$85.52M
-20.75%
YoY
|
-$63.46M
591.35%
YoY
|
-$240.8M
243.66%
YoY
|
-$79.09M
-2.48%
YoY
|
-$107.9M
78.68%
YoY
|
-$9.179M
-118.93%
YoY
|
-$70.08M
-682.74%
YoY
|
-$81.10M
40.06%
YoY
|
-$60.39M
-75.01%
YoY
|
$48.49M
-127.72%
YoY
|
$12.03M
-106.88%
YoY
|
-$57.90M
5.13%
YoY
|
-$241.6M
261.0%
YoY
|
-$174.9M
412.64%
YoY
|
-$174.9M
550.16%
YoY
|
-$55.08M
126.65%
YoY
|
| Cash From Financing Activities |
-$113.5M
-66.4%
YoY
|
-$88.70M
-844.77%
YoY
|
$307.1M
-404.41%
YoY
|
-$97.49M
411.44%
YoY
|
-$337.9M
-220.6%
YoY
|
$11.91M
-118.33%
YoY
|
-$100.9M
36.9%
YoY
|
-$19.06M
-84.12%
YoY
|
$280.2M
-265.42%
YoY
|
-$64.97M
-55.88%
YoY
|
-$73.70M
-30.89%
YoY
|
-$120.1M
-276.16%
YoY
|
-$169.4M
-13.0%
YoY
|
-$147.2M
149.19%
YoY
|
-$106.6M
11.13%
YoY
|
$68.16M
-205.3%
YoY
|
-$194.7M
163.83%
YoY
|
-$59.09M
-82.29%
YoY
|
-$95.96M
-155.99%
YoY
|
| Net Change In Cash |
$63.04M
-123.24%
YoY
|
-$14.98M
-79.69%
YoY
|
$270.6M
-1302.35%
YoY
|
-$1.558M
-102.76%
YoY
|
-$271.3M
-167.9%
YoY
|
-$73.76M
-30204.08%
YoY
|
-$22.51M
-692.34%
YoY
|
$56.55M
-374.9%
YoY
|
$399.5M
2719.39%
YoY
|
$245.0K
-102.45%
YoY
|
$3.800M
52.24%
YoY
|
-$20.57M
76.89%
YoY
|
$14.17M
-105.51%
YoY
|
-$9.993M
-90.63%
YoY
|
$2.496M
-344.23%
YoY
|
-$11.63M
-135.56%
YoY
|
-$257.4M
-10009.86%
YoY
|
-$106.6M
-55.76%
YoY
|
-$1.022M
-100.35%
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 |
$141.2M
8.53%
YoY
|
$172.2M
10.97%
YoY
|
$168.3M
6.85%
YoY
|
$181.5M
-1.13%
YoY
|
$130.1M
1.22%
YoY
|
$155.2M
14.69%
YoY
|
$157.5M
-0.71%
YoY
|
$183.5M
14.78%
YoY
|
$128.5M
-4.84%
YoY
|
$135.3M
8.04%
YoY
|
$158.6M
-5.05%
YoY
|
$159.9M
-1.22%
YoY
|
$135.1M
20.3%
YoY
|
$125.2M
-1.68%
YoY
|
$167.0M
11.35%
YoY
|
$161.9M
-1.52%
YoY
|
$112.3M
1.58%
YoY
|
$127.4M
6.58%
YoY
|
$150.0M
4.18%
YoY
|
| Capital Expenditures |
N/A
|
$265.2M
-14.39%
YoY
|
$281.6M
84.31%
YoY
|
$108.2M
0.48%
YoY
|
$85.65M
11.44%
YoY
|
$309.8M
240.01%
YoY
|
$152.8M
55.43%
YoY
|
$107.6M
25.74%
YoY
|
$76.86M
6.2%
YoY
|
$91.13M
-6.28%
YoY
|
$98.30M
-214.07%
YoY
|
$85.60M
-126.56%
YoY
|
$72.38M
-130.88%
YoY
|
$97.23M
-133.73%
YoY
|
-$86.17M
11.74%
YoY
|
-$322.3M
138.06%
YoY
|
-$234.4M
251.93%
YoY
|
-$288.3M
331.57%
YoY
|
-$77.12M
25.81%
YoY
|
| Free Cash Flow |
N/A
|
-$93.04M
-39.84%
YoY
|
-$113.3M
-2516.98%
YoY
|
$73.30M
-3.41%
YoY
|
$44.44M
-13.98%
YoY
|
-$154.7M
-450.17%
YoY
|
$4.689M
-92.22%
YoY
|
$75.89M
2.15%
YoY
|
$51.66M
-17.59%
YoY
|
$44.17M
57.78%
YoY
|
$60.30M
-76.19%
YoY
|
$74.29M
-84.66%
YoY
|
$62.68M
-81.92%
YoY
|
$27.99M
-93.27%
YoY
|
$253.2M
11.48%
YoY
|
$484.1M
61.52%
YoY
|
$346.6M
95.72%
YoY
|
$415.7M
123.11%
YoY
|
$227.1M
10.64%
YoY
|
Loading...