|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.843B
218.93%
YoY
|
$578.0M
-6.79%
YoY
|
$620.0M
-3.03%
YoY
|
$639.4M
37.84%
YoY
|
$463.8M
-444.35%
YoY
|
| Depreciation, Depletion And Amortization |
$302.7M
9.42%
YoY
|
$276.6M
7.73%
YoY
|
$256.8M
-0.54%
YoY
|
$258.2M
-3.59%
YoY
|
$267.8M
-4.71%
YoY
|
| Cash From Operating Activities |
$976.7M
2.05%
YoY
|
$957.1M
4.65%
YoY
|
$914.5M
-6.31%
YoY
|
$976.1M
-3.39%
YoY
|
$1.010B
249.58%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$588.2M
46.91%
YoY
|
$400.4M
7.07%
YoY
|
$374.0M
38.93%
YoY
|
$269.2M
34.95%
YoY
|
$199.5M
13.95%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$30.27M
N/A
|
$0.00
-100.0%
YoY
|
$167.9M
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
$10.18M
194.85%
YoY
|
$3.454M
-12.22%
YoY
|
$3.935M
-49.77%
YoY
|
$7.834M
-217.42%
YoY
|
-$6.672M
N/A
|
| Cash From Investing Activities |
$1.043B
-340.33%
YoY
|
-$433.9M
64.16%
YoY
|
-$264.3M
-37.41%
YoY
|
-$422.3M
225.91%
YoY
|
-$129.6M
-24.3%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$778.3M
13.48%
YoY
|
$685.9M
66.2%
YoY
|
$412.7M
-23.81%
YoY
|
$541.6M
570.5%
YoY
|
$80.78M
626.39%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.982B
289.07%
YoY
|
-$509.5M
-20.05%
YoY
|
-$637.2M
3.47%
YoY
|
-$615.9M
-41.83%
YoY
|
-$1.059B
-821.68%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$976.7M
2.05%
YoY
|
$957.1M
4.65%
YoY
|
$914.5M
-6.31%
YoY
|
$976.1M
-3.39%
YoY
|
$1.010B
249.58%
YoY
|
| Cash From Investing Activities |
$1.043B
-340.33%
YoY
|
-$433.9M
64.16%
YoY
|
-$264.3M
-37.41%
YoY
|
-$422.3M
225.91%
YoY
|
-$129.6M
-24.3%
YoY
|
| Cash From Financing Activities |
-$1.982B
289.07%
YoY
|
-$509.5M
-20.05%
YoY
|
-$637.2M
3.47%
YoY
|
-$615.9M
-41.83%
YoY
|
-$1.059B
-821.68%
YoY
|
| Net Change In Cash |
$37.40M
178.42%
YoY
|
$13.43M
4.42%
YoY
|
$12.87M
-120.73%
YoY
|
-$62.06M
-65.11%
YoY
|
-$177.9M
-167.24%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$976.7M
2.05%
YoY
|
$957.1M
4.65%
YoY
|
$914.5M
-6.31%
YoY
|
$976.1M
-3.39%
YoY
|
$1.010B
249.58%
YoY
|
| Capital Expenditures |
$588.2M
46.91%
YoY
|
$400.4M
7.07%
YoY
|
$374.0M
38.93%
YoY
|
$269.2M
34.95%
YoY
|
$199.5M
13.95%
YoY
|
| Free Cash Flow |
$388.5M
-30.22%
YoY
|
$556.7M
2.98%
YoY
|
$540.6M
-23.54%
YoY
|
$707.0M
-12.82%
YoY
|
$811.0M
611.36%
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 |
$105.5M
-5.27%
YoY
|
$140.4M
-17.66%
YoY
|
$1.440B
998.16%
YoY
|
$151.5M
8.3%
YoY
|
$111.4M
-18.36%
YoY
|
$170.5M
84.12%
YoY
|
$131.1M
-3.04%
YoY
|
$139.8M
-27.34%
YoY
|
$136.5M
-31.67%
YoY
|
$92.61M
-46.37%
YoY
|
$135.2M
-13.87%
YoY
|
$192.5M
31.13%
YoY
|
$199.7M
22.59%
YoY
|
$172.7M
57.3%
YoY
|
$157.0M
13.63%
YoY
|
$146.8M
29.05%
YoY
|
$162.9M
59.48%
YoY
|
$109.8M
31.81%
YoY
|
$138.2M
262.51%
YoY
|
| Depreciation, Depletion And Amortization |
$94.99M
39.23%
YoY
|
$90.75M
16.79%
YoY
|
$73.75M
4.84%
YoY
|
$69.99M
6.56%
YoY
|
$68.22M
8.44%
YoY
|
$77.71M
13.93%
YoY
|
$70.34M
8.56%
YoY
|
$65.68M
5.56%
YoY
|
$62.91M
2.2%
YoY
|
$68.20M
6.59%
YoY
|
$64.80M
-0.24%
YoY
|
$62.22M
-6.8%
YoY
|
$61.56M
-1.47%
YoY
|
$63.99M
-6.53%
YoY
|
$64.96M
-3.89%
YoY
|
$66.76M
-0.78%
YoY
|
$62.48M
-3.09%
YoY
|
$68.45M
-9.33%
YoY
|
$67.59M
-2.5%
YoY
|
| Cash From Operating Activities |
$134.3M
-47.61%
YoY
|
$275.3M
5.05%
YoY
|
$240.0M
3.8%
YoY
|
$205.0M
-3.78%
YoY
|
$256.4M
2.26%
YoY
|
$262.1M
20.64%
YoY
|
$231.2M
-1.19%
YoY
|
$213.1M
17.66%
YoY
|
$250.7M
-11.14%
YoY
|
$217.2M
-12.44%
YoY
|
$234.0M
-13.91%
YoY
|
$181.1M
-18.61%
YoY
|
$282.2M
20.74%
YoY
|
$248.1M
6.61%
YoY
|
$271.8M
-2.35%
YoY
|
$222.5M
-21.28%
YoY
|
$233.7M
7.86%
YoY
|
$232.7M
41.03%
YoY
|
$278.4M
57.45%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$155.2M
-8.66%
YoY
|
$233.3M
109.87%
YoY
|
$104.1M
22.2%
YoY
|
$124.4M
8.78%
YoY
|
$169.9M
89.52%
YoY
|
$111.2M
17.09%
YoY
|
$85.19M
-20.82%
YoY
|
$114.4M
51.94%
YoY
|
$89.65M
-6.72%
YoY
|
$94.95M
-1.22%
YoY
|
$107.6M
-244.75%
YoY
|
$75.29M
-244.57%
YoY
|
$96.10M
106.12%
YoY
|
$96.12M
-259.47%
YoY
|
-$74.33M
73.53%
YoY
|
-$52.08M
-14.4%
YoY
|
$46.62M
31.42%
YoY
|
-$60.28M
-13.77%
YoY
|
-$42.84M
46.7%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$41.46M
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 |
$1.009M
-86.15%
YoY
|
$40.85M
-1897.84%
YoY
|
$1.715B
-5866.45%
YoY
|
-$1.031M
27.44%
YoY
|
$7.287M
716.01%
YoY
|
-$2.272M
-107.52%
YoY
|
-$29.75M
-193.25%
YoY
|
-$809.0K
-102.59%
YoY
|
$893.0K
-21.8%
YoY
|
$30.22M
-117.26%
YoY
|
$31.90M
5918.87%
YoY
|
$31.29M
2433.77%
YoY
|
$1.142M
N/A
|
-$175.0M
-978.7%
YoY
|
$530.0K
-82.57%
YoY
|
$1.235M
-86.3%
YoY
|
$0.00
-100.0%
YoY
|
$19.92M
32.8%
YoY
|
$3.040M
-127.14%
YoY
|
| Cash From Investing Activities |
-$156.2M
-37.63%
YoY
|
-$192.5M
69.66%
YoY
|
$1.611B
-1501.77%
YoY
|
-$125.5M
8.91%
YoY
|
-$250.4M
177.23%
YoY
|
-$113.4M
75.26%
YoY
|
-$114.9M
51.83%
YoY
|
-$115.2M
161.84%
YoY
|
-$90.33M
13.02%
YoY
|
-$64.73M
-76.13%
YoY
|
-$75.70M
2.57%
YoY
|
-$43.99M
-13.47%
YoY
|
-$79.93M
201.52%
YoY
|
-$271.2M
571.92%
YoY
|
-$73.80M
85.45%
YoY
|
-$50.84M
-2.09%
YoY
|
-$26.51M
-1178.44%
YoY
|
-$40.36M
-26.49%
YoY
|
-$39.80M
-1.49%
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 |
$155.0M
-52.73%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$328.0M
210.9%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$105.5M
-0.78%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$106.3M
-19.32%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$131.8M
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 |
$41.43M
-493.5%
YoY
|
-$48.31M
-58.81%
YoY
|
-$1.853B
1571.82%
YoY
|
-$70.09M
-30.72%
YoY
|
-$10.53M
-94.16%
YoY
|
-$117.3M
0.98%
YoY
|
-$110.9M
-30.32%
YoY
|
-$101.2M
-29.21%
YoY
|
-$180.2M
-17.74%
YoY
|
-$116.1M
-338.85%
YoY
|
-$159.1M
-17.35%
YoY
|
-$142.9M
-56.28%
YoY
|
-$219.0M
50.95%
YoY
|
$48.63M
-111.48%
YoY
|
-$192.5M
3051.75%
YoY
|
-$326.9M
-47.55%
YoY
|
-$145.1M
2373.24%
YoY
|
-$423.5M
340.26%
YoY
|
-$6.108M
-99.35%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$134.3M
-47.61%
YoY
|
$275.3M
5.05%
YoY
|
$240.0M
3.8%
YoY
|
$205.0M
-3.78%
YoY
|
$256.4M
2.26%
YoY
|
$262.1M
20.64%
YoY
|
$231.2M
-1.19%
YoY
|
$213.1M
17.66%
YoY
|
$250.7M
-11.14%
YoY
|
$217.2M
-12.44%
YoY
|
$234.0M
-13.91%
YoY
|
$181.1M
-18.61%
YoY
|
$282.2M
20.74%
YoY
|
$248.1M
6.61%
YoY
|
$271.8M
-2.35%
YoY
|
$222.5M
-21.28%
YoY
|
$233.7M
7.86%
YoY
|
$232.7M
41.03%
YoY
|
$278.4M
57.45%
YoY
|
| Cash From Investing Activities |
-$156.2M
-37.63%
YoY
|
-$192.5M
69.66%
YoY
|
$1.611B
-1501.77%
YoY
|
-$125.5M
8.91%
YoY
|
-$250.4M
177.23%
YoY
|
-$113.4M
75.26%
YoY
|
-$114.9M
51.83%
YoY
|
-$115.2M
161.84%
YoY
|
-$90.33M
13.02%
YoY
|
-$64.73M
-76.13%
YoY
|
-$75.70M
2.57%
YoY
|
-$43.99M
-13.47%
YoY
|
-$79.93M
201.52%
YoY
|
-$271.2M
571.92%
YoY
|
-$73.80M
85.45%
YoY
|
-$50.84M
-2.09%
YoY
|
-$26.51M
-1178.44%
YoY
|
-$40.36M
-26.49%
YoY
|
-$39.80M
-1.49%
YoY
|
| Cash From Financing Activities |
$41.43M
-493.5%
YoY
|
-$48.31M
-58.81%
YoY
|
-$1.853B
1571.82%
YoY
|
-$70.09M
-30.72%
YoY
|
-$10.53M
-94.16%
YoY
|
-$117.3M
0.98%
YoY
|
-$110.9M
-30.32%
YoY
|
-$101.2M
-29.21%
YoY
|
-$180.2M
-17.74%
YoY
|
-$116.1M
-338.85%
YoY
|
-$159.1M
-17.35%
YoY
|
-$142.9M
-56.28%
YoY
|
-$219.0M
50.95%
YoY
|
$48.63M
-111.48%
YoY
|
-$192.5M
3051.75%
YoY
|
-$326.9M
-47.55%
YoY
|
-$145.1M
2373.24%
YoY
|
-$423.5M
340.26%
YoY
|
-$6.108M
-99.35%
YoY
|
| Net Change In Cash |
-$21.85M
380.18%
YoY
|
$34.49M
10.13%
YoY
|
-$2.201M
-140.69%
YoY
|
$9.472M
-389.04%
YoY
|
-$4.551M
-77.12%
YoY
|
$31.32M
-13.81%
YoY
|
$5.409M
-776.12%
YoY
|
-$3.277M
-43.61%
YoY
|
-$19.89M
18.46%
YoY
|
$36.34M
42.25%
YoY
|
-$800.0K
-114.52%
YoY
|
-$5.811M
-96.26%
YoY
|
-$16.79M
-127.04%
YoY
|
$25.55M
-111.05%
YoY
|
$5.510M
-97.63%
YoY
|
-$155.2M
-60.45%
YoY
|
$62.10M
-70.88%
YoY
|
-$231.2M
-1763.24%
YoY
|
$232.5M
-128.9%
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 |
$134.3M
-47.61%
YoY
|
$275.3M
5.05%
YoY
|
$240.0M
3.8%
YoY
|
$205.0M
-3.78%
YoY
|
$256.4M
2.26%
YoY
|
$262.1M
20.64%
YoY
|
$231.2M
-1.19%
YoY
|
$213.1M
17.66%
YoY
|
$250.7M
-11.14%
YoY
|
$217.2M
-12.44%
YoY
|
$234.0M
-13.91%
YoY
|
$181.1M
-18.61%
YoY
|
$282.2M
20.74%
YoY
|
$248.1M
6.61%
YoY
|
$271.8M
-2.35%
YoY
|
$222.5M
-21.28%
YoY
|
$233.7M
7.86%
YoY
|
$232.7M
41.03%
YoY
|
$278.4M
57.45%
YoY
|
| Capital Expenditures |
$155.2M
-8.66%
YoY
|
$233.3M
109.87%
YoY
|
$104.1M
22.2%
YoY
|
$124.4M
8.78%
YoY
|
$169.9M
89.52%
YoY
|
$111.2M
17.09%
YoY
|
$85.19M
-20.82%
YoY
|
$114.4M
51.94%
YoY
|
$89.65M
-6.72%
YoY
|
$94.95M
-1.22%
YoY
|
$107.6M
-244.75%
YoY
|
$75.29M
-244.57%
YoY
|
$96.10M
106.12%
YoY
|
$96.12M
-259.47%
YoY
|
-$74.33M
73.53%
YoY
|
-$52.08M
-14.4%
YoY
|
$46.62M
31.42%
YoY
|
-$60.28M
-13.77%
YoY
|
-$42.84M
46.7%
YoY
|
| Free Cash Flow |
-$20.84M
-124.1%
YoY
|
$41.96M
-72.19%
YoY
|
$135.9M
-6.94%
YoY
|
$80.59M
-18.35%
YoY
|
$86.50M
-46.3%
YoY
|
$150.9M
23.4%
YoY
|
$146.0M
15.52%
YoY
|
$98.70M
-6.73%
YoY
|
$161.1M
-13.43%
YoY
|
$122.3M
-19.54%
YoY
|
$126.4M
-63.48%
YoY
|
$105.8M
-61.46%
YoY
|
$186.1M
-0.54%
YoY
|
$152.0M
-48.13%
YoY
|
$346.2M
7.77%
YoY
|
$274.6M
-20.06%
YoY
|
$187.1M
3.24%
YoY
|
$293.0M
24.72%
YoY
|
$321.2M
55.93%
YoY
|
Loading...