|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$374.9M
-4.44%
YoY
|
$392.3M
33.34%
YoY
|
$294.2M
-23.74%
YoY
|
$385.8M
-86.9%
YoY
|
$2.945B
1135.19%
YoY
|
| Depreciation, Depletion And Amortization |
$377.4M
0.61%
YoY
|
$375.1M
2.01%
YoY
|
$367.7M
120.71%
YoY
|
$166.6M
2.08%
YoY
|
$163.2M
8.87%
YoY
|
| Cash From Operating Activities |
$796.1M
12.24%
YoY
|
$709.3M
16.76%
YoY
|
$607.5M
-12.26%
YoY
|
$692.4M
-6.26%
YoY
|
$738.6M
51.79%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$362.4M
-13.96%
YoY
|
$421.2M
7.31%
YoY
|
$392.5M
62.19%
YoY
|
$242.0M
12.87%
YoY
|
$214.4M
-30.93%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$10.50M
-96.94%
YoY
|
-$343.4M
507.79%
YoY
|
-$56.50M
-96.44%
YoY
|
-$1.589B
573.68%
YoY
|
-$235.9M
336.04%
YoY
|
| Cash From Investing Activities |
-$372.9M
-51.23%
YoY
|
-$764.6M
70.29%
YoY
|
-$449.0M
-75.48%
YoY
|
-$1.831B
306.66%
YoY
|
-$450.3M
23.54%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$290.1M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$78.50M
216.53%
YoY
|
$24.80M
-48.12%
YoY
|
| Debt Paid & Issued, Net |
$3.205B
-8.6%
YoY
|
$3.507B
79.48%
YoY
|
$1.954B
247.98%
YoY
|
$561.5M
-60.35%
YoY
|
$1.416B
-56.24%
YoY
|
| Cash From Financing Activities |
-$425.9M
-1186.48%
YoY
|
$39.20M
-122.54%
YoY
|
-$173.9M
-114.57%
YoY
|
$1.194B
-483.33%
YoY
|
-$311.4M
226.07%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$796.1M
12.24%
YoY
|
$709.3M
16.76%
YoY
|
$607.5M
-12.26%
YoY
|
$692.4M
-6.26%
YoY
|
$738.6M
51.79%
YoY
|
| Cash From Investing Activities |
-$372.9M
-51.23%
YoY
|
-$764.6M
70.29%
YoY
|
-$449.0M
-75.48%
YoY
|
-$1.831B
306.66%
YoY
|
-$450.3M
23.54%
YoY
|
| Cash From Financing Activities |
-$425.9M
-1186.48%
YoY
|
$39.20M
-122.54%
YoY
|
-$173.9M
-114.57%
YoY
|
$1.194B
-483.33%
YoY
|
-$311.4M
226.07%
YoY
|
| Net Change In Cash |
$2.900M
-121.97%
YoY
|
-$13.20M
-25.42%
YoY
|
-$17.70M
-142.14%
YoY
|
$42.00M
-307.92%
YoY
|
-$20.20M
-173.99%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$796.1M
12.24%
YoY
|
$709.3M
16.76%
YoY
|
$607.5M
-12.26%
YoY
|
$692.4M
-6.26%
YoY
|
$738.6M
51.79%
YoY
|
| Capital Expenditures |
$362.4M
-13.96%
YoY
|
$421.2M
7.31%
YoY
|
$392.5M
62.19%
YoY
|
$242.0M
12.87%
YoY
|
$214.4M
-30.93%
YoY
|
| Free Cash Flow |
$433.7M
50.54%
YoY
|
$288.1M
34.0%
YoY
|
$215.0M
-52.26%
YoY
|
$450.4M
-14.08%
YoY
|
$524.2M
197.5%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$130.8M
25.41%
YoY
|
$84.60M
-28.0%
YoY
|
$98.30M
-6.11%
YoY
|
$87.70M
-1.35%
YoY
|
$104.3M
28.45%
YoY
|
$117.5M
39.05%
YoY
|
$104.7M
22.74%
YoY
|
$88.90M
123.37%
YoY
|
$81.20M
-4.02%
YoY
|
$84.50M
28.81%
YoY
|
$85.30M
-13.31%
YoY
|
$39.80M
-68.56%
YoY
|
$84.60M
-11.23%
YoY
|
$65.60M
-40.53%
YoY
|
$98.40M
-84.02%
YoY
|
$126.6M
7.74%
YoY
|
$95.30M
-95.46%
YoY
|
$110.3M
35.84%
YoY
|
$615.8M
1015.58%
YoY
|
$117.5M
921.74%
YoY
|
| Depreciation, Depletion And Amortization |
$95.50M
4.95%
YoY
|
$98.40M
8.13%
YoY
|
$95.40M
89.29%
YoY
|
$49.80M
-0.99%
YoY
|
$91.00M
-5.99%
YoY
|
$91.00M
-1.83%
YoY
|
$50.40M
7.92%
YoY
|
$50.30M
8.17%
YoY
|
$96.80M
7.92%
YoY
|
$92.70M
101.52%
YoY
|
$46.70M
-42.84%
YoY
|
$46.50M
-50.21%
YoY
|
$89.70M
9.39%
YoY
|
$46.00M
-40.57%
YoY
|
$81.70M
3.55%
YoY
|
$93.40M
20.52%
YoY
|
$82.00M
8.61%
YoY
|
$77.40M
0.39%
YoY
|
$78.90M
11.76%
YoY
|
$77.50M
12.65%
YoY
|
| Cash From Operating Activities |
$260.9M
36.88%
YoY
|
$247.9M
-7.53%
YoY
|
$261.4M
25.98%
YoY
|
$96.20M
-13.33%
YoY
|
$190.6M
55.34%
YoY
|
$268.1M
53.9%
YoY
|
$207.5M
45.61%
YoY
|
$111.0M
-10.63%
YoY
|
$122.7M
-26.35%
YoY
|
$174.2M
33.28%
YoY
|
$142.5M
-46.0%
YoY
|
$124.2M
-5.77%
YoY
|
$166.6M
0.36%
YoY
|
$130.7M
-25.1%
YoY
|
$263.9M
17.92%
YoY
|
$131.8M
-31.57%
YoY
|
$166.0M
12.39%
YoY
|
$174.5M
-20.06%
YoY
|
$223.8M
98.4%
YoY
|
$192.6M
646.51%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$102.2M
14.32%
YoY
|
$98.00M
-30.0%
YoY
|
$96.90M
8.88%
YoY
|
$78.10M
5.4%
YoY
|
$89.40M
-24.3%
YoY
|
$140.0M
-3.45%
YoY
|
$89.00M
-2.09%
YoY
|
$74.10M
0.68%
YoY
|
$118.1M
42.29%
YoY
|
$145.0M
-252.79%
YoY
|
$90.90M
-295.06%
YoY
|
$73.60M
-269.59%
YoY
|
$83.00M
45.36%
YoY
|
-$94.90M
46.0%
YoY
|
-$46.60M
6.88%
YoY
|
-$43.40M
-13.03%
YoY
|
$57.10M
2.15%
YoY
|
-$65.00M
-39.25%
YoY
|
-$43.60M
-3.33%
YoY
|
-$49.90M
-44.12%
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
|
N/A
|
| Other Investing Activities |
-$700.0K
-90.54%
YoY
|
-$800.0K
-99.21%
YoY
|
-$1.200M
-96.58%
YoY
|
-$1.100M
57.14%
YoY
|
-$7.400M
-96.41%
YoY
|
-$101.6M
543.04%
YoY
|
-$35.10M
1655.0%
YoY
|
-$700.0K
-91.67%
YoY
|
-$206.0M
579.87%
YoY
|
-$15.80M
229.17%
YoY
|
-$2.000M
-2100.0%
YoY
|
-$8.400M
-130.32%
YoY
|
-$30.30M
-98.12%
YoY
|
-$4.800M
380.0%
YoY
|
$100.0K
-100.16%
YoY
|
$27.70M
-130.41%
YoY
|
-$1.612B
1920.3%
YoY
|
-$1.000M
-97.24%
YoY
|
-$64.00M
855.22%
YoY
|
-$91.10M
4961.11%
YoY
|
| Cash From Investing Activities |
-$102.9M
6.3%
YoY
|
-$98.80M
-59.11%
YoY
|
-$98.10M
-20.95%
YoY
|
-$79.20M
5.88%
YoY
|
-$96.80M
-70.13%
YoY
|
-$241.6M
50.25%
YoY
|
-$124.1M
33.58%
YoY
|
-$74.80M
-8.78%
YoY
|
-$324.1M
186.05%
YoY
|
-$160.8M
61.28%
YoY
|
-$92.90M
99.78%
YoY
|
-$82.00M
422.29%
YoY
|
-$113.3M
-93.21%
YoY
|
-$99.70M
51.06%
YoY
|
-$46.50M
-56.78%
YoY
|
-$15.70M
-88.87%
YoY
|
-$1.669B
1130.14%
YoY
|
-$66.00M
-53.91%
YoY
|
-$107.6M
107.72%
YoY
|
-$141.0M
54.77%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$92.50M
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
|
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
N/A
|
N/A
N/A
|
$78.50M
216.53%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$904.2M
23.95%
YoY
|
N/A
|
N/A
|
N/A
|
$729.5M
23.0%
YoY
|
N/A
|
N/A
|
N/A
|
$593.1M
39.13%
YoY
|
N/A
|
N/A
|
N/A
|
$426.3M
-22.29%
YoY
|
N/A
|
N/A
|
N/A
|
$548.6M
145.79%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$147.9M
53.11%
YoY
|
-$164.4M
478.87%
YoY
|
-$156.3M
78.42%
YoY
|
-$8.600M
-84.94%
YoY
|
-$96.60M
-145.5%
YoY
|
-$28.40M
336.92%
YoY
|
-$87.60M
103.72%
YoY
|
-$57.10M
22.01%
YoY
|
$212.3M
-373.58%
YoY
|
-$6.500M
-95.15%
YoY
|
-$43.00M
-88.34%
YoY
|
-$46.80M
-1713.79%
YoY
|
-$77.60M
-104.58%
YoY
|
-$134.1M
8.32%
YoY
|
-$368.7M
239.5%
YoY
|
$2.900M
-104.43%
YoY
|
$1.694B
-12552.94%
YoY
|
-$123.8M
45.13%
YoY
|
-$108.6M
483.87%
YoY
|
-$65.40M
-191.34%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$260.9M
36.88%
YoY
|
$247.9M
-7.53%
YoY
|
$261.4M
25.98%
YoY
|
$96.20M
-13.33%
YoY
|
$190.6M
55.34%
YoY
|
$268.1M
53.9%
YoY
|
$207.5M
45.61%
YoY
|
$111.0M
-10.63%
YoY
|
$122.7M
-26.35%
YoY
|
$174.2M
33.28%
YoY
|
$142.5M
-46.0%
YoY
|
$124.2M
-5.77%
YoY
|
$166.6M
0.36%
YoY
|
$130.7M
-25.1%
YoY
|
$263.9M
17.92%
YoY
|
$131.8M
-31.57%
YoY
|
$166.0M
12.39%
YoY
|
$174.5M
-20.06%
YoY
|
$223.8M
98.4%
YoY
|
$192.6M
646.51%
YoY
|
| Cash From Investing Activities |
-$102.9M
6.3%
YoY
|
-$98.80M
-59.11%
YoY
|
-$98.10M
-20.95%
YoY
|
-$79.20M
5.88%
YoY
|
-$96.80M
-70.13%
YoY
|
-$241.6M
50.25%
YoY
|
-$124.1M
33.58%
YoY
|
-$74.80M
-8.78%
YoY
|
-$324.1M
186.05%
YoY
|
-$160.8M
61.28%
YoY
|
-$92.90M
99.78%
YoY
|
-$82.00M
422.29%
YoY
|
-$113.3M
-93.21%
YoY
|
-$99.70M
51.06%
YoY
|
-$46.50M
-56.78%
YoY
|
-$15.70M
-88.87%
YoY
|
-$1.669B
1130.14%
YoY
|
-$66.00M
-53.91%
YoY
|
-$107.6M
107.72%
YoY
|
-$141.0M
54.77%
YoY
|
| Cash From Financing Activities |
-$147.9M
53.11%
YoY
|
-$164.4M
478.87%
YoY
|
-$156.3M
78.42%
YoY
|
-$8.600M
-84.94%
YoY
|
-$96.60M
-145.5%
YoY
|
-$28.40M
336.92%
YoY
|
-$87.60M
103.72%
YoY
|
-$57.10M
22.01%
YoY
|
$212.3M
-373.58%
YoY
|
-$6.500M
-95.15%
YoY
|
-$43.00M
-88.34%
YoY
|
-$46.80M
-1713.79%
YoY
|
-$77.60M
-104.58%
YoY
|
-$134.1M
8.32%
YoY
|
-$368.7M
239.5%
YoY
|
$2.900M
-104.43%
YoY
|
$1.694B
-12552.94%
YoY
|
-$123.8M
45.13%
YoY
|
-$108.6M
483.87%
YoY
|
-$65.40M
-191.34%
YoY
|
| Net Change In Cash |
$14.40M
-314.93%
YoY
|
-$15.30M
705.26%
YoY
|
$7.000M
-266.67%
YoY
|
$8.400M
-140.19%
YoY
|
-$6.700M
-146.53%
YoY
|
-$1.900M
-127.54%
YoY
|
-$4.200M
-163.64%
YoY
|
-$20.90M
354.35%
YoY
|
$14.40M
-171.64%
YoY
|
$6.900M
-106.69%
YoY
|
$6.600M
-104.36%
YoY
|
-$4.600M
-103.87%
YoY
|
-$20.10M
-110.77%
YoY
|
-$103.1M
573.86%
YoY
|
-$151.3M
-2090.79%
YoY
|
$119.0M
-962.32%
YoY
|
$186.6M
6334.48%
YoY
|
-$15.30M
50.0%
YoY
|
$7.600M
-82.08%
YoY
|
-$13.80M
-319.05%
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
|
N/A
|
| Cash From Operating Activities |
$260.9M
36.88%
YoY
|
$247.9M
-7.53%
YoY
|
$261.4M
25.98%
YoY
|
$96.20M
-13.33%
YoY
|
$190.6M
55.34%
YoY
|
$268.1M
53.9%
YoY
|
$207.5M
45.61%
YoY
|
$111.0M
-10.63%
YoY
|
$122.7M
-26.35%
YoY
|
$174.2M
33.28%
YoY
|
$142.5M
-46.0%
YoY
|
$124.2M
-5.77%
YoY
|
$166.6M
0.36%
YoY
|
$130.7M
-25.1%
YoY
|
$263.9M
17.92%
YoY
|
$131.8M
-31.57%
YoY
|
$166.0M
12.39%
YoY
|
$174.5M
-20.06%
YoY
|
$223.8M
98.4%
YoY
|
$192.6M
646.51%
YoY
|
| Capital Expenditures |
$102.2M
14.32%
YoY
|
$98.00M
-30.0%
YoY
|
$96.90M
8.88%
YoY
|
$78.10M
5.4%
YoY
|
$89.40M
-24.3%
YoY
|
$140.0M
-3.45%
YoY
|
$89.00M
-2.09%
YoY
|
$74.10M
0.68%
YoY
|
$118.1M
42.29%
YoY
|
$145.0M
-252.79%
YoY
|
$90.90M
-295.06%
YoY
|
$73.60M
-269.59%
YoY
|
$83.00M
45.36%
YoY
|
-$94.90M
46.0%
YoY
|
-$46.60M
6.88%
YoY
|
-$43.40M
-13.03%
YoY
|
$57.10M
2.15%
YoY
|
-$65.00M
-39.25%
YoY
|
-$43.60M
-3.33%
YoY
|
-$49.90M
-44.12%
YoY
|
| Free Cash Flow |
$158.7M
56.82%
YoY
|
$149.9M
17.02%
YoY
|
$164.5M
38.82%
YoY
|
$18.10M
-50.95%
YoY
|
$101.2M
2100.0%
YoY
|
$128.1M
338.7%
YoY
|
$118.5M
129.65%
YoY
|
$36.90M
-27.08%
YoY
|
$4.600M
-94.5%
YoY
|
$29.20M
-87.06%
YoY
|
$51.60M
-83.38%
YoY
|
$50.60M
-71.12%
YoY
|
$83.60M
-23.23%
YoY
|
$225.6M
-5.8%
YoY
|
$310.5M
16.12%
YoY
|
$175.2M
-27.75%
YoY
|
$108.9M
18.63%
YoY
|
$239.5M
-26.38%
YoY
|
$267.4M
69.35%
YoY
|
$242.5M
110.69%
YoY
|
Loading...