|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$391.0M
-2.82%
YoY
|
$402.3M
6.47%
YoY
|
$377.9M
-8.23%
YoY
|
$411.7M
102.58%
YoY
|
$203.2M
50.74%
YoY
|
| Depreciation, Depletion And Amortization |
$446.0M
11.25%
YoY
|
$400.9M
9.61%
YoY
|
$365.8M
5.23%
YoY
|
$347.6M
16.59%
YoY
|
$298.1M
1.78%
YoY
|
| Cash From Operating Activities |
$866.7M
11.44%
YoY
|
$777.8M
5.88%
YoY
|
$734.6M
17.3%
YoY
|
$626.2M
14.69%
YoY
|
$546.0M
26.8%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$424.9M
-1.69%
YoY
|
$432.2M
2.35%
YoY
|
$422.3M
22.39%
YoY
|
$345.1M
42.67%
YoY
|
$241.9M
23.23%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$478.0M
299.69%
YoY
|
$119.6M
38.62%
YoY
|
$86.28M
-93.12%
YoY
|
$1.253B
14078.44%
YoY
|
| Other Investing Activities |
$2.780M
-100.6%
YoY
|
-$461.8M
207.68%
YoY
|
-$150.1M
258.05%
YoY
|
-$41.92M
-96.68%
YoY
|
-$1.262B
105058.17%
YoY
|
| Cash From Investing Activities |
-$425.8M
-52.88%
YoY
|
-$903.7M
57.15%
YoY
|
-$575.1M
47.85%
YoY
|
-$388.9M
-74.2%
YoY
|
-$1.508B
655.84%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$250.0M
353.08%
YoY
|
$55.18M
7.85%
YoY
|
$51.16M
1.95%
YoY
|
$50.18M
-7.77%
YoY
|
$54.41M
-27.3%
YoY
|
| Debt Paid & Issued, Net |
$2.010B
13208.82%
YoY
|
$15.10M
-97.58%
YoY
|
$624.0M
439.53%
YoY
|
$115.7M
1434.86%
YoY
|
$7.535M
0.0%
YoY
|
| Cash From Financing Activities |
-$309.3M
-182.05%
YoY
|
$377.0M
-280.49%
YoY
|
-$208.9M
11.52%
YoY
|
-$187.3M
-120.85%
YoY
|
$898.2M
-1109.88%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$866.7M
11.44%
YoY
|
$777.8M
5.88%
YoY
|
$734.6M
17.3%
YoY
|
$626.2M
14.69%
YoY
|
$546.0M
26.8%
YoY
|
| Cash From Investing Activities |
-$425.8M
-52.88%
YoY
|
-$903.7M
57.15%
YoY
|
-$575.1M
47.85%
YoY
|
-$388.9M
-74.2%
YoY
|
-$1.508B
655.84%
YoY
|
| Cash From Financing Activities |
-$309.3M
-182.05%
YoY
|
$377.0M
-280.49%
YoY
|
-$208.9M
11.52%
YoY
|
-$187.3M
-120.85%
YoY
|
$898.2M
-1109.88%
YoY
|
| Net Change In Cash |
$139.1M
-42.63%
YoY
|
$242.5M
-606.2%
YoY
|
-$47.91M
-219.68%
YoY
|
$40.03M
-160.17%
YoY
|
-$66.53M
-145.22%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$866.7M
11.44%
YoY
|
$777.8M
5.88%
YoY
|
$734.6M
17.3%
YoY
|
$626.2M
14.69%
YoY
|
$546.0M
26.8%
YoY
|
| Capital Expenditures |
$424.9M
-1.69%
YoY
|
$432.2M
2.35%
YoY
|
$422.3M
22.39%
YoY
|
$345.1M
42.67%
YoY
|
$241.9M
23.23%
YoY
|
| Free Cash Flow |
$441.8M
27.86%
YoY
|
$345.5M
10.66%
YoY
|
$312.3M
11.06%
YoY
|
$281.2M
-7.56%
YoY
|
$304.1M
29.79%
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 |
$63.20M
7.7%
YoY
|
$86.59M
3.12%
YoY
|
$118.8M
3.11%
YoY
|
$126.9M
-4.78%
YoY
|
$58.68M
-15.97%
YoY
|
$83.97M
-14.62%
YoY
|
$115.2M
26.14%
YoY
|
$133.3M
15.13%
YoY
|
$69.83M
-3.55%
YoY
|
$98.35M
19.25%
YoY
|
$91.34M
-32.74%
YoY
|
$115.8M
-21.86%
YoY
|
$72.40M
59.78%
YoY
|
$82.47M
68.34%
YoY
|
$135.8M
107.51%
YoY
|
$148.2M
120.88%
YoY
|
$45.31M
108.47%
YoY
|
$48.99M
24.66%
YoY
|
$65.44M
19.18%
YoY
|
| Depreciation, Depletion And Amortization |
$115.8M
3.41%
YoY
|
$103.0M
-2.16%
YoY
|
$114.7M
14.66%
YoY
|
$116.3M
15.7%
YoY
|
$112.0M
17.79%
YoY
|
$105.3M
7.04%
YoY
|
$100.1M
7.63%
YoY
|
$100.5M
12.05%
YoY
|
$95.07M
12.16%
YoY
|
$98.36M
13.01%
YoY
|
$92.97M
5.18%
YoY
|
$89.70M
2.08%
YoY
|
$84.76M
0.55%
YoY
|
$87.03M
4.95%
YoY
|
$88.39M
23.71%
YoY
|
$87.87M
22.73%
YoY
|
$84.30M
16.82%
YoY
|
$82.93M
16.15%
YoY
|
$71.45M
-4.05%
YoY
|
| Cash From Operating Activities |
$6.297M
292.34%
YoY
|
$355.1M
16.83%
YoY
|
$302.0M
26.23%
YoY
|
$208.0M
-3.71%
YoY
|
$1.605M
-91.35%
YoY
|
$303.9M
9.0%
YoY
|
$239.2M
8.7%
YoY
|
$216.0M
4.09%
YoY
|
$18.55M
-33.77%
YoY
|
$278.9M
3.79%
YoY
|
$220.1M
-2.43%
YoY
|
$207.6M
21.67%
YoY
|
$28.01M
-172.51%
YoY
|
$268.7M
51.13%
YoY
|
$225.6M
119.44%
YoY
|
$170.6M
5.03%
YoY
|
-$38.63M
-137.5%
YoY
|
$177.8M
57.04%
YoY
|
$102.8M
-28.57%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$98.44M
-17.06%
YoY
|
$123.9M
78.29%
YoY
|
$95.20M
-2.34%
YoY
|
$90.56M
-33.63%
YoY
|
$118.7M
-13.93%
YoY
|
$69.48M
-37.72%
YoY
|
$97.48M
-9.74%
YoY
|
$136.4M
10.58%
YoY
|
$137.9M
68.83%
YoY
|
$111.5M
10.03%
YoY
|
$108.0M
-211.61%
YoY
|
$123.4M
-257.69%
YoY
|
$81.69M
16.18%
YoY
|
$101.4M
-205.18%
YoY
|
-$96.76M
74.11%
YoY
|
-$78.25M
52.42%
YoY
|
$70.31M
67.75%
YoY
|
-$96.39M
109.09%
YoY
|
-$55.57M
120.54%
YoY
|
| Acquisitions |
$131.8M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$475.3M
337.94%
YoY
|
N/A
|
N/A
|
N/A
|
$108.5M
-2270.66%
YoY
|
N/A
|
N/A
|
N/A
|
-$5.000M
-121.82%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$124.1M
8848.88%
YoY
|
-$25.33M
19.16%
YoY
|
$19.35M
27.23%
YoY
|
$10.15M
-35.16%
YoY
|
-$1.387M
-99.71%
YoY
|
-$21.26M
29.61%
YoY
|
$15.21M
85.49%
YoY
|
$15.65M
-160.32%
YoY
|
-$471.4M
306.7%
YoY
|
-$16.40M
192.82%
YoY
|
$8.200M
259.18%
YoY
|
-$25.94M
-48.51%
YoY
|
-$115.9M
-1085.0%
YoY
|
-$5.601M
-99.55%
YoY
|
$2.283M
-87.76%
YoY
|
-$50.37M
-984.03%
YoY
|
$11.77M
-126.56%
YoY
|
-$1.242B
-18099.19%
YoY
|
$18.65M
182.55%
YoY
|
| Cash From Investing Activities |
-$222.7M
85.09%
YoY
|
-$149.2M
64.44%
YoY
|
-$75.85M
-7.81%
YoY
|
-$80.41M
-33.43%
YoY
|
-$120.3M
-80.27%
YoY
|
-$90.73M
-29.09%
YoY
|
-$82.27M
-17.57%
YoY
|
-$120.8M
-19.11%
YoY
|
-$609.9M
208.12%
YoY
|
-$127.9M
19.6%
YoY
|
-$99.80M
5.63%
YoY
|
-$149.3M
16.1%
YoY
|
-$197.9M
236.27%
YoY
|
-$107.0M
-92.01%
YoY
|
-$94.48M
155.86%
YoY
|
-$128.6M
181.82%
YoY
|
-$58.86M
-32.14%
YoY
|
-$1.338B
3314.12%
YoY
|
-$36.93M
98.53%
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 |
$25.00M
-54.55%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$55.00M
1000.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$5.000M
66.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.000M
-18.79%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.694M
-86.08%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$3.150M
-16.58%
YoY
|
N/A
|
N/A
|
N/A
|
$3.776M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$3.776M
-99.39%
YoY
|
N/A
|
N/A
|
N/A
|
$616.5M
13961.93%
YoY
|
N/A
|
N/A
|
N/A
|
$4.384M
132.7%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$58.25M
-26.5%
YoY
|
-$142.8M
353.05%
YoY
|
-$65.36M
39.22%
YoY
|
-$21.91M
-28.2%
YoY
|
-$79.26M
-116.31%
YoY
|
-$31.52M
-27.68%
YoY
|
-$46.95M
109.59%
YoY
|
-$30.52M
-75.47%
YoY
|
$486.0M
-2734.96%
YoY
|
-$43.59M
-62.0%
YoY
|
-$22.40M
5.77%
YoY
|
-$124.4M
251.92%
YoY
|
-$18.45M
14.71%
YoY
|
-$114.7M
-111.83%
YoY
|
-$21.18M
88.62%
YoY
|
-$35.35M
77.34%
YoY
|
-$16.08M
-60.41%
YoY
|
$970.0M
-2728.76%
YoY
|
-$11.23M
-88.66%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$6.297M
292.34%
YoY
|
$355.1M
16.83%
YoY
|
$302.0M
26.23%
YoY
|
$208.0M
-3.71%
YoY
|
$1.605M
-91.35%
YoY
|
$303.9M
9.0%
YoY
|
$239.2M
8.7%
YoY
|
$216.0M
4.09%
YoY
|
$18.55M
-33.77%
YoY
|
$278.9M
3.79%
YoY
|
$220.1M
-2.43%
YoY
|
$207.6M
21.67%
YoY
|
$28.01M
-172.51%
YoY
|
$268.7M
51.13%
YoY
|
$225.6M
119.44%
YoY
|
$170.6M
5.03%
YoY
|
-$38.63M
-137.5%
YoY
|
$177.8M
57.04%
YoY
|
$102.8M
-28.57%
YoY
|
| Cash From Investing Activities |
-$222.7M
85.09%
YoY
|
-$149.2M
64.44%
YoY
|
-$75.85M
-7.81%
YoY
|
-$80.41M
-33.43%
YoY
|
-$120.3M
-80.27%
YoY
|
-$90.73M
-29.09%
YoY
|
-$82.27M
-17.57%
YoY
|
-$120.8M
-19.11%
YoY
|
-$609.9M
208.12%
YoY
|
-$127.9M
19.6%
YoY
|
-$99.80M
5.63%
YoY
|
-$149.3M
16.1%
YoY
|
-$197.9M
236.27%
YoY
|
-$107.0M
-92.01%
YoY
|
-$94.48M
155.86%
YoY
|
-$128.6M
181.82%
YoY
|
-$58.86M
-32.14%
YoY
|
-$1.338B
3314.12%
YoY
|
-$36.93M
98.53%
YoY
|
| Cash From Financing Activities |
-$58.25M
-26.5%
YoY
|
-$142.8M
353.05%
YoY
|
-$65.36M
39.22%
YoY
|
-$21.91M
-28.2%
YoY
|
-$79.26M
-116.31%
YoY
|
-$31.52M
-27.68%
YoY
|
-$46.95M
109.59%
YoY
|
-$30.52M
-75.47%
YoY
|
$486.0M
-2734.96%
YoY
|
-$43.59M
-62.0%
YoY
|
-$22.40M
5.77%
YoY
|
-$124.4M
251.92%
YoY
|
-$18.45M
14.71%
YoY
|
-$114.7M
-111.83%
YoY
|
-$21.18M
88.62%
YoY
|
-$35.35M
77.34%
YoY
|
-$16.08M
-60.41%
YoY
|
$970.0M
-2728.76%
YoY
|
-$11.23M
-88.66%
YoY
|
| Net Change In Cash |
-$278.3M
40.73%
YoY
|
$63.08M
-65.28%
YoY
|
$160.8M
46.14%
YoY
|
$105.7M
63.32%
YoY
|
-$197.8M
85.06%
YoY
|
$181.7M
69.3%
YoY
|
$110.0M
12.38%
YoY
|
$64.73M
-197.82%
YoY
|
-$106.9M
-43.24%
YoY
|
$107.3M
128.4%
YoY
|
$97.90M
-10.93%
YoY
|
-$66.17M
-1098.55%
YoY
|
-$188.3M
66.65%
YoY
|
$46.98M
-124.66%
YoY
|
$109.9M
101.16%
YoY
|
$6.627M
-93.16%
YoY
|
-$113.0M
397.36%
YoY
|
-$190.6M
-613.62%
YoY
|
$54.64M
107.75%
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 |
$6.297M
292.34%
YoY
|
$355.1M
16.83%
YoY
|
$302.0M
26.23%
YoY
|
$208.0M
-3.71%
YoY
|
$1.605M
-91.35%
YoY
|
$303.9M
9.0%
YoY
|
$239.2M
8.7%
YoY
|
$216.0M
4.09%
YoY
|
$18.55M
-33.77%
YoY
|
$278.9M
3.79%
YoY
|
$220.1M
-2.43%
YoY
|
$207.6M
21.67%
YoY
|
$28.01M
-172.51%
YoY
|
$268.7M
51.13%
YoY
|
$225.6M
119.44%
YoY
|
$170.6M
5.03%
YoY
|
-$38.63M
-137.5%
YoY
|
$177.8M
57.04%
YoY
|
$102.8M
-28.57%
YoY
|
| Capital Expenditures |
$98.44M
-17.06%
YoY
|
$123.9M
78.29%
YoY
|
$95.20M
-2.34%
YoY
|
$90.56M
-33.63%
YoY
|
$118.7M
-13.93%
YoY
|
$69.48M
-37.72%
YoY
|
$97.48M
-9.74%
YoY
|
$136.4M
10.58%
YoY
|
$137.9M
68.83%
YoY
|
$111.5M
10.03%
YoY
|
$108.0M
-211.61%
YoY
|
$123.4M
-257.69%
YoY
|
$81.69M
16.18%
YoY
|
$101.4M
-205.18%
YoY
|
-$96.76M
74.11%
YoY
|
-$78.25M
52.42%
YoY
|
$70.31M
67.75%
YoY
|
-$96.39M
109.09%
YoY
|
-$55.57M
120.54%
YoY
|
| Free Cash Flow |
-$92.15M
-21.3%
YoY
|
$231.2M
-1.38%
YoY
|
$206.8M
45.88%
YoY
|
$117.5M
47.59%
YoY
|
-$117.1M
-1.91%
YoY
|
$234.5M
40.14%
YoY
|
$141.8M
26.46%
YoY
|
$79.60M
-5.43%
YoY
|
-$119.4M
122.37%
YoY
|
$167.3M
0.01%
YoY
|
$112.1M
-65.22%
YoY
|
$84.17M
-66.18%
YoY
|
-$53.68M
-50.73%
YoY
|
$167.3M
-38.98%
YoY
|
$322.3M
103.53%
YoY
|
$248.8M
16.41%
YoY
|
-$108.9M
-278.33%
YoY
|
$274.2M
72.1%
YoY
|
$158.4M
-6.35%
YoY
|
Loading...