|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$832.5M
94.51%
YoY
|
$428.0M
74.98%
YoY
|
$244.6M
68.11%
YoY
|
$145.5M
40.04%
YoY
|
$103.9M
70.33%
YoY
|
| Depreciation, Depletion And Amortization |
$175.7M
15.67%
YoY
|
$151.9M
-5.3%
YoY
|
$160.4M
10.77%
YoY
|
$144.8M
14.65%
YoY
|
$126.3M
1.28%
YoY
|
| Cash From Operating Activities |
$659.5M
39.16%
YoY
|
$473.9M
10.29%
YoY
|
$429.7M
44.24%
YoY
|
$297.9M
31.35%
YoY
|
$226.8M
-5.34%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$201.2M
17.73%
YoY
|
$170.9M
36.61%
YoY
|
$125.1M
14.77%
YoY
|
$109.0M
-308.81%
YoY
|
-$52.20M
-1.14%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$36.10M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
| Other Investing Activities |
$2.500M
-70.24%
YoY
|
$8.400M
211.11%
YoY
|
$2.700M
2600.0%
YoY
|
$100.0K
-100.03%
YoY
|
-$312.1M
-17438.89%
YoY
|
| Cash From Investing Activities |
-$203.7M
-4.14%
YoY
|
-$212.5M
73.61%
YoY
|
-$122.4M
12.4%
YoY
|
-$108.9M
-70.11%
YoY
|
-$364.3M
614.31%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$153.1M
-203.38%
YoY
|
$148.1M
-225.94%
YoY
|
-$117.6M
241.86%
YoY
|
-$34.40M
-38.9%
YoY
|
-$56.30M
193.23%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$283.5M
35.97%
YoY
|
-$208.5M
-33.04%
YoY
|
-$311.4M
49.35%
YoY
|
-$208.5M
-407.98%
YoY
|
$67.70M
-133.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$659.5M
39.16%
YoY
|
$473.9M
10.29%
YoY
|
$429.7M
44.24%
YoY
|
$297.9M
31.35%
YoY
|
$226.8M
-5.34%
YoY
|
| Cash From Investing Activities |
-$203.7M
-4.14%
YoY
|
-$212.5M
73.61%
YoY
|
-$122.4M
12.4%
YoY
|
-$108.9M
-70.11%
YoY
|
-$364.3M
614.31%
YoY
|
| Cash From Financing Activities |
-$283.5M
35.97%
YoY
|
-$208.5M
-33.04%
YoY
|
-$311.4M
49.35%
YoY
|
-$208.5M
-407.98%
YoY
|
$67.70M
-133.14%
YoY
|
| Net Change In Cash |
$172.3M
225.71%
YoY
|
$52.90M
-1390.24%
YoY
|
-$4.100M
-78.97%
YoY
|
-$19.50M
-72.06%
YoY
|
-$69.80M
344.59%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$659.5M
39.16%
YoY
|
$473.9M
10.29%
YoY
|
$429.7M
44.24%
YoY
|
$297.9M
31.35%
YoY
|
$226.8M
-5.34%
YoY
|
| Capital Expenditures |
$201.2M
17.73%
YoY
|
$170.9M
36.61%
YoY
|
$125.1M
14.77%
YoY
|
$109.0M
-308.81%
YoY
|
-$52.20M
-1.14%
YoY
|
| Free Cash Flow |
$458.3M
51.25%
YoY
|
$303.0M
-0.53%
YoY
|
$304.6M
61.25%
YoY
|
$188.9M
-32.29%
YoY
|
$279.0M
-4.58%
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 |
$212.3M
146.29%
YoY
|
$267.5M
76.33%
YoY
|
$267.8M
199.22%
YoY
|
$211.0M
111.85%
YoY
|
$86.20M
-15.24%
YoY
|
$151.7M
80.17%
YoY
|
$89.50M
11.6%
YoY
|
$99.60M
79.46%
YoY
|
$101.7M
311.74%
YoY
|
$84.20M
98.58%
YoY
|
$80.20M
75.49%
YoY
|
$55.50M
55.9%
YoY
|
$24.70M
13.3%
YoY
|
$42.40M
32.92%
YoY
|
$45.70M
29.83%
YoY
|
$35.60M
35.36%
YoY
|
$21.80M
107.62%
YoY
|
$31.90M
58.71%
YoY
|
$35.20M
15.79%
YoY
|
| Depreciation, Depletion And Amortization |
$39.60M
5.88%
YoY
|
$52.70M
31.75%
YoY
|
$40.30M
2.54%
YoY
|
$45.30M
0.67%
YoY
|
$37.40M
-14.22%
YoY
|
$40.00M
-7.62%
YoY
|
$39.30M
-0.25%
YoY
|
$45.00M
14.21%
YoY
|
$43.60M
13.84%
YoY
|
$43.30M
15.47%
YoY
|
$39.40M
10.99%
YoY
|
$39.40M
9.75%
YoY
|
$38.30M
6.69%
YoY
|
$37.50M
7.76%
YoY
|
$35.50M
16.01%
YoY
|
$35.90M
17.32%
YoY
|
$35.90M
18.48%
YoY
|
$34.80M
12.99%
YoY
|
$30.60M
-1.92%
YoY
|
| Cash From Operating Activities |
$356.3M
173.45%
YoY
|
$250.6M
74.76%
YoY
|
$126.2M
2.77%
YoY
|
$152.4M
23.8%
YoY
|
$130.3M
-0.61%
YoY
|
$143.4M
3.31%
YoY
|
$122.8M
38.91%
YoY
|
$123.1M
-5.45%
YoY
|
$131.1M
81.33%
YoY
|
$138.8M
37.02%
YoY
|
$88.40M
18.82%
YoY
|
$130.2M
49.83%
YoY
|
$72.30M
104.82%
YoY
|
$101.3M
53.95%
YoY
|
$74.40M
33.57%
YoY
|
$86.90M
53.81%
YoY
|
$35.30M
-27.66%
YoY
|
$65.80M
32.39%
YoY
|
$55.70M
32.62%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$229.5M
525.34%
YoY
|
$94.70M
98.95%
YoY
|
$37.30M
-18.91%
YoY
|
$32.50M
-11.92%
YoY
|
$36.70M
-9.16%
YoY
|
$47.60M
44.68%
YoY
|
$46.00M
70.37%
YoY
|
$36.90M
14.95%
YoY
|
$40.40M
22.05%
YoY
|
$32.90M
1.86%
YoY
|
$27.00M
-169.77%
YoY
|
$32.10M
-248.61%
YoY
|
$33.10M
-301.83%
YoY
|
$32.30M
-324.31%
YoY
|
-$38.70M
146.5%
YoY
|
-$21.60M
127.37%
YoY
|
-$16.40M
30.16%
YoY
|
-$14.40M
-25.0%
YoY
|
-$15.70M
55.45%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
$0.00
N/A
|
$36.10M
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 |
$11.10M
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$2.500M
-107.53%
YoY
|
N/A
|
-$3.400M
-440.0%
YoY
|
-$5.000M
-725.0%
YoY
|
-$33.20M
-3788.89%
YoY
|
N/A
|
$1.000M
N/A
|
$800.0K
N/A
|
$900.0K
800.0%
YoY
|
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$100.0K
N/A
|
N/A
|
-$314.6M
-78750.0%
YoY
|
$2.500M
1150.0%
YoY
|
| Cash From Investing Activities |
-$218.4M
495.1%
YoY
|
-$94.70M
85.69%
YoY
|
-$37.30M
-26.86%
YoY
|
-$35.00M
-50.07%
YoY
|
-$36.70M
-9.16%
YoY
|
-$51.00M
59.87%
YoY
|
-$51.00M
94.66%
YoY
|
-$70.10M
124.68%
YoY
|
-$40.40M
22.05%
YoY
|
-$31.90M
-1.24%
YoY
|
-$26.20M
-32.3%
YoY
|
-$31.20M
45.12%
YoY
|
-$33.10M
101.83%
YoY
|
-$32.30M
-90.18%
YoY
|
-$38.70M
193.18%
YoY
|
-$21.50M
126.32%
YoY
|
-$16.40M
30.16%
YoY
|
-$329.0M
1650.0%
YoY
|
-$13.20M
33.33%
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 |
$22.60M
-129.09%
YoY
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
-$39.70M
297.0%
YoY
|
-$77.70M
-31.96%
YoY
|
N/A
N/A
|
-$100.0M
139.81%
YoY
|
-$10.00M
-50.5%
YoY
|
-$114.2M
977.36%
YoY
|
-$45.10M
N/A
|
-$41.70M
734.0%
YoY
|
-$20.20M
1.51%
YoY
|
-$10.60M
-75.06%
YoY
|
N/A
N/A
|
-$5.000M
-70.76%
YoY
|
-$19.90M
48.51%
YoY
|
-$42.50M
701.89%
YoY
|
-$20.50M
236.07%
YoY
|
-$17.10M
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 |
-$355.5M
66.2%
YoY
|
$133.8M
-297.93%
YoY
|
-$96.80M
-9.79%
YoY
|
-$106.6M
-246.23%
YoY
|
-$213.9M
39.8%
YoY
|
-$67.60M
-24.55%
YoY
|
-$107.3M
53.72%
YoY
|
$72.90M
-227.89%
YoY
|
-$153.0M
61.05%
YoY
|
-$89.60M
55.02%
YoY
|
-$69.80M
84.17%
YoY
|
-$57.00M
22.58%
YoY
|
-$95.00M
43.29%
YoY
|
-$57.80M
-132.11%
YoY
|
-$37.90M
16.62%
YoY
|
-$46.50M
59.25%
YoY
|
-$66.30M
31.03%
YoY
|
$180.0M
-1072.97%
YoY
|
-$32.50M
95.78%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$356.3M
173.45%
YoY
|
$250.6M
74.76%
YoY
|
$126.2M
2.77%
YoY
|
$152.4M
23.8%
YoY
|
$130.3M
-0.61%
YoY
|
$143.4M
3.31%
YoY
|
$122.8M
38.91%
YoY
|
$123.1M
-5.45%
YoY
|
$131.1M
81.33%
YoY
|
$138.8M
37.02%
YoY
|
$88.40M
18.82%
YoY
|
$130.2M
49.83%
YoY
|
$72.30M
104.82%
YoY
|
$101.3M
53.95%
YoY
|
$74.40M
33.57%
YoY
|
$86.90M
53.81%
YoY
|
$35.30M
-27.66%
YoY
|
$65.80M
32.39%
YoY
|
$55.70M
32.62%
YoY
|
| Cash From Investing Activities |
-$218.4M
495.1%
YoY
|
-$94.70M
85.69%
YoY
|
-$37.30M
-26.86%
YoY
|
-$35.00M
-50.07%
YoY
|
-$36.70M
-9.16%
YoY
|
-$51.00M
59.87%
YoY
|
-$51.00M
94.66%
YoY
|
-$70.10M
124.68%
YoY
|
-$40.40M
22.05%
YoY
|
-$31.90M
-1.24%
YoY
|
-$26.20M
-32.3%
YoY
|
-$31.20M
45.12%
YoY
|
-$33.10M
101.83%
YoY
|
-$32.30M
-90.18%
YoY
|
-$38.70M
193.18%
YoY
|
-$21.50M
126.32%
YoY
|
-$16.40M
30.16%
YoY
|
-$329.0M
1650.0%
YoY
|
-$13.20M
33.33%
YoY
|
| Cash From Financing Activities |
-$355.5M
66.2%
YoY
|
$133.8M
-297.93%
YoY
|
-$96.80M
-9.79%
YoY
|
-$106.6M
-246.23%
YoY
|
-$213.9M
39.8%
YoY
|
-$67.60M
-24.55%
YoY
|
-$107.3M
53.72%
YoY
|
$72.90M
-227.89%
YoY
|
-$153.0M
61.05%
YoY
|
-$89.60M
55.02%
YoY
|
-$69.80M
84.17%
YoY
|
-$57.00M
22.58%
YoY
|
-$95.00M
43.29%
YoY
|
-$57.80M
-132.11%
YoY
|
-$37.90M
16.62%
YoY
|
-$46.50M
59.25%
YoY
|
-$66.30M
31.03%
YoY
|
$180.0M
-1072.97%
YoY
|
-$32.50M
95.78%
YoY
|
| Net Change In Cash |
-$217.6M
80.88%
YoY
|
$289.7M
1068.15%
YoY
|
-$7.900M
-77.75%
YoY
|
$10.80M
-91.42%
YoY
|
-$120.3M
93.1%
YoY
|
$24.80M
43.35%
YoY
|
-$35.50M
367.11%
YoY
|
$125.9M
199.76%
YoY
|
-$62.30M
11.65%
YoY
|
$17.30M
54.46%
YoY
|
-$7.600M
245.45%
YoY
|
$42.00M
122.22%
YoY
|
-$55.80M
17.72%
YoY
|
$11.20M
-113.46%
YoY
|
-$2.200M
-122.0%
YoY
|
$18.90M
6.18%
YoY
|
-$47.40M
229.17%
YoY
|
-$83.20M
-770.97%
YoY
|
$10.00M
-35.48%
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 |
$356.3M
173.45%
YoY
|
$250.6M
74.76%
YoY
|
$126.2M
2.77%
YoY
|
$152.4M
23.8%
YoY
|
$130.3M
-0.61%
YoY
|
$143.4M
3.31%
YoY
|
$122.8M
38.91%
YoY
|
$123.1M
-5.45%
YoY
|
$131.1M
81.33%
YoY
|
$138.8M
37.02%
YoY
|
$88.40M
18.82%
YoY
|
$130.2M
49.83%
YoY
|
$72.30M
104.82%
YoY
|
$101.3M
53.95%
YoY
|
$74.40M
33.57%
YoY
|
$86.90M
53.81%
YoY
|
$35.30M
-27.66%
YoY
|
$65.80M
32.39%
YoY
|
$55.70M
32.62%
YoY
|
| Capital Expenditures |
$229.5M
525.34%
YoY
|
$94.70M
98.95%
YoY
|
$37.30M
-18.91%
YoY
|
$32.50M
-11.92%
YoY
|
$36.70M
-9.16%
YoY
|
$47.60M
44.68%
YoY
|
$46.00M
70.37%
YoY
|
$36.90M
14.95%
YoY
|
$40.40M
22.05%
YoY
|
$32.90M
1.86%
YoY
|
$27.00M
-169.77%
YoY
|
$32.10M
-248.61%
YoY
|
$33.10M
-301.83%
YoY
|
$32.30M
-324.31%
YoY
|
-$38.70M
146.5%
YoY
|
-$21.60M
127.37%
YoY
|
-$16.40M
30.16%
YoY
|
-$14.40M
-25.0%
YoY
|
-$15.70M
55.45%
YoY
|
| Free Cash Flow |
$126.8M
35.47%
YoY
|
$155.9M
62.73%
YoY
|
$88.90M
15.76%
YoY
|
$119.9M
39.1%
YoY
|
$93.60M
3.2%
YoY
|
$95.80M
-9.54%
YoY
|
$76.80M
25.08%
YoY
|
$86.20M
-12.13%
YoY
|
$90.70M
131.38%
YoY
|
$105.9M
53.48%
YoY
|
$61.40M
-45.71%
YoY
|
$98.10M
-9.59%
YoY
|
$39.20M
-24.18%
YoY
|
$69.00M
-13.97%
YoY
|
$113.1M
58.4%
YoY
|
$108.5M
64.39%
YoY
|
$51.70M
-15.8%
YoY
|
$80.20M
16.4%
YoY
|
$71.40M
37.04%
YoY
|
Loading...