|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$671.6M
10.37%
YoY
|
$608.5M
17.43%
YoY
|
$518.2M
48.88%
YoY
|
$348.1M
693.85%
YoY
|
$43.84M
-107.22%
YoY
|
| Depreciation, Depletion And Amortization |
$365.1M
10.41%
YoY
|
$330.7M
8.19%
YoY
|
$305.7M
14.18%
YoY
|
$267.7M
11.57%
YoY
|
$239.9M
-7.46%
YoY
|
| Cash From Operating Activities |
$1.150B
15.41%
YoY
|
$996.8M
-2.36%
YoY
|
$1.021B
37.79%
YoY
|
$740.9M
46.06%
YoY
|
$507.3M
9471.42%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$846.6M
29.0%
YoY
|
$656.3M
4.2%
YoY
|
$629.9M
130.7%
YoY
|
$273.0M
-225.02%
YoY
|
-$218.4M
260.97%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$471.8M
-250.65%
YoY
|
$313.2M
-157.68%
YoY
|
-$543.0M
-2.32%
YoY
|
-$555.9M
130.91%
YoY
|
-$240.7M
622.97%
YoY
|
| Cash From Investing Activities |
-$1.318B
284.24%
YoY
|
-$343.1M
-36.81%
YoY
|
-$543.0M
-2.32%
YoY
|
-$555.9M
21.08%
YoY
|
-$459.1M
389.48%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$40.51M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$36.06M
-83.58%
YoY
|
-$219.6M
-44.26%
YoY
|
-$394.0M
43.97%
YoY
|
-$273.7M
-409.12%
YoY
|
$88.54M
-5.41%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.150B
15.41%
YoY
|
$996.8M
-2.36%
YoY
|
$1.021B
37.79%
YoY
|
$740.9M
46.06%
YoY
|
$507.3M
9471.42%
YoY
|
| Cash From Investing Activities |
-$1.318B
284.24%
YoY
|
-$343.1M
-36.81%
YoY
|
-$543.0M
-2.32%
YoY
|
-$555.9M
21.08%
YoY
|
-$459.1M
389.48%
YoY
|
| Cash From Financing Activities |
-$36.06M
-83.58%
YoY
|
-$219.6M
-44.26%
YoY
|
-$394.0M
43.97%
YoY
|
-$273.7M
-409.12%
YoY
|
$88.54M
-5.41%
YoY
|
| Net Change In Cash |
-$204.1M
-147.02%
YoY
|
$434.1M
417.04%
YoY
|
$83.95M
-194.69%
YoY
|
-$88.66M
-164.86%
YoY
|
$136.7M
2580.18%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.150B
15.41%
YoY
|
$996.8M
-2.36%
YoY
|
$1.021B
37.79%
YoY
|
$740.9M
46.06%
YoY
|
$507.3M
9471.42%
YoY
|
| Capital Expenditures |
$846.6M
29.0%
YoY
|
$656.3M
4.2%
YoY
|
$629.9M
130.7%
YoY
|
$273.0M
-225.02%
YoY
|
-$218.4M
260.97%
YoY
|
| Free Cash Flow |
$303.8M
-10.78%
YoY
|
$340.5M
-12.94%
YoY
|
$391.1M
-16.42%
YoY
|
$467.9M
-35.52%
YoY
|
$725.7M
1002.84%
YoY
|
|
Concept
|
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 | 2021 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$172.6M
3.88%
YoY
|
$173.4M
18.71%
YoY
|
$148.9M
23.83%
YoY
|
$176.8M
0.4%
YoY
|
$166.2M
-13.35%
YoY
|
$146.0M
-22.07%
YoY
|
$120.3M
586.81%
YoY
|
$176.1M
44.89%
YoY
|
$191.8M
117.24%
YoY
|
$187.4M
61.62%
YoY
|
$17.51M
-85.89%
YoY
|
$121.5M
515.02%
YoY
|
$88.28M
-25.35%
YoY
|
$115.9M
1306.5%
YoY
|
$124.1M
341.98%
YoY
|
$19.76M
-117.84%
YoY
|
$118.3M
-166.7%
YoY
|
$8.243M
-106.98%
YoY
|
$28.07M
-107.27%
YoY
|
-$110.7M
-249.03%
YoY
|
| Depreciation, Depletion And Amortization |
$97.38M
14.45%
YoY
|
$93.03M
12.36%
YoY
|
$88.44M
11.3%
YoY
|
$86.28M
3.5%
YoY
|
$85.09M
6.6%
YoY
|
$82.80M
5.66%
YoY
|
$79.46M
6.21%
YoY
|
$83.37M
14.71%
YoY
|
$79.82M
13.61%
YoY
|
$78.36M
13.87%
YoY
|
$74.82M
14.51%
YoY
|
$72.68M
14.81%
YoY
|
$70.25M
7.63%
YoY
|
$68.81M
23.54%
YoY
|
$65.34M
9.76%
YoY
|
$63.30M
6.48%
YoY
|
$65.27M
462.66%
YoY
|
$55.70M
-11.58%
YoY
|
$59.53M
-49.72%
YoY
|
$59.45M
-10.47%
YoY
|
| Cash From Operating Activities |
$399.0M
28.56%
YoY
|
$267.2M
41.66%
YoY
|
$278.8M
3.35%
YoY
|
$205.5M
2.23%
YoY
|
$310.3M
21.04%
YoY
|
$188.6M
-45.23%
YoY
|
$269.8M
24.46%
YoY
|
$201.0M
-1.19%
YoY
|
$256.4M
-296.68%
YoY
|
$344.4M
-36.63%
YoY
|
$216.8M
36.75%
YoY
|
$203.4M
20.13%
YoY
|
-$130.4M
-238.14%
YoY
|
$543.5M
106.45%
YoY
|
$158.5M
5.27%
YoY
|
$169.3M
-19083.86%
YoY
|
$94.36M
17.08%
YoY
|
$263.3M
-1507.76%
YoY
|
$150.6M
-192.43%
YoY
|
-$892.0K
-100.84%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$202.5M
N/A
|
$239.3M
N/A
|
$404.8M
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
|
| 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 |
-$96.66M
370.0%
YoY
|
-$46.71M
-26.87%
YoY
|
$189.6M
-205.12%
YoY
|
-$518.1M
561.34%
YoY
|
-$20.57M
-92.35%
YoY
|
-$63.88M
-435.6%
YoY
|
-$180.4M
-21.69%
YoY
|
-$78.33M
24.6%
YoY
|
-$268.8M
-385.48%
YoY
|
$19.03M
-104.91%
YoY
|
-$230.3M
61.94%
YoY
|
-$62.87M
-47.83%
YoY
|
$94.17M
-147.44%
YoY
|
-$387.3M
175.01%
YoY
|
-$142.2M
329.96%
YoY
|
-$120.5M
39.01%
YoY
|
-$198.5M
116.96%
YoY
|
-$140.8M
-408.19%
YoY
|
-$33.08M
-51.21%
YoY
|
-$86.70M
-537.86%
YoY
|
| Cash From Investing Activities |
-$299.2M
1354.6%
YoY
|
-$286.0M
347.74%
YoY
|
-$215.2M
19.34%
YoY
|
-$518.1M
561.34%
YoY
|
-$20.57M
-92.35%
YoY
|
-$63.88M
-435.6%
YoY
|
-$180.4M
-21.69%
YoY
|
-$78.33M
24.6%
YoY
|
-$268.8M
-385.48%
YoY
|
$19.03M
-104.91%
YoY
|
-$230.3M
61.94%
YoY
|
-$62.87M
-47.83%
YoY
|
$94.17M
-147.44%
YoY
|
-$387.3M
175.01%
YoY
|
-$142.2M
329.96%
YoY
|
-$120.5M
39.01%
YoY
|
-$198.5M
116.96%
YoY
|
-$140.8M
-408.19%
YoY
|
-$33.08M
-51.21%
YoY
|
-$86.70M
-537.86%
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 |
N/A
N/A
|
$0.00
N/A
|
-$8.706M
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
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
|
| 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
|
N/A
|
| Cash From Financing Activities |
$60.59M
25.46%
YoY
|
$31.47M
-162.78%
YoY
|
$7.791M
-113.14%
YoY
|
-$135.9M
-14.25%
YoY
|
$48.30M
-367.4%
YoY
|
-$50.13M
-87.73%
YoY
|
-$59.31M
-211.64%
YoY
|
-$158.5M
667.21%
YoY
|
-$18.06M
-149.05%
YoY
|
-$408.5M
142.45%
YoY
|
$53.12M
-140.5%
YoY
|
-$20.66M
89.76%
YoY
|
$36.83M
-154.14%
YoY
|
-$168.5M
-445.53%
YoY
|
-$131.2M
140.57%
YoY
|
-$10.89M
-106.71%
YoY
|
-$68.02M
42.91%
YoY
|
$48.76M
-143.53%
YoY
|
-$54.52M
-127.52%
YoY
|
$162.3M
194.6%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$399.0M
28.56%
YoY
|
$267.2M
41.66%
YoY
|
$278.8M
3.35%
YoY
|
$205.5M
2.23%
YoY
|
$310.3M
21.04%
YoY
|
$188.6M
-45.23%
YoY
|
$269.8M
24.46%
YoY
|
$201.0M
-1.19%
YoY
|
$256.4M
-296.68%
YoY
|
$344.4M
-36.63%
YoY
|
$216.8M
36.75%
YoY
|
$203.4M
20.13%
YoY
|
-$130.4M
-238.14%
YoY
|
$543.5M
106.45%
YoY
|
$158.5M
5.27%
YoY
|
$169.3M
-19083.86%
YoY
|
$94.36M
17.08%
YoY
|
$263.3M
-1507.76%
YoY
|
$150.6M
-192.43%
YoY
|
-$892.0K
-100.84%
YoY
|
| Cash From Investing Activities |
-$299.2M
1354.6%
YoY
|
-$286.0M
347.74%
YoY
|
-$215.2M
19.34%
YoY
|
-$518.1M
561.34%
YoY
|
-$20.57M
-92.35%
YoY
|
-$63.88M
-435.6%
YoY
|
-$180.4M
-21.69%
YoY
|
-$78.33M
24.6%
YoY
|
-$268.8M
-385.48%
YoY
|
$19.03M
-104.91%
YoY
|
-$230.3M
61.94%
YoY
|
-$62.87M
-47.83%
YoY
|
$94.17M
-147.44%
YoY
|
-$387.3M
175.01%
YoY
|
-$142.2M
329.96%
YoY
|
-$120.5M
39.01%
YoY
|
-$198.5M
116.96%
YoY
|
-$140.8M
-408.19%
YoY
|
-$33.08M
-51.21%
YoY
|
-$86.70M
-537.86%
YoY
|
| Cash From Financing Activities |
$60.59M
25.46%
YoY
|
$31.47M
-162.78%
YoY
|
$7.791M
-113.14%
YoY
|
-$135.9M
-14.25%
YoY
|
$48.30M
-367.4%
YoY
|
-$50.13M
-87.73%
YoY
|
-$59.31M
-211.64%
YoY
|
-$158.5M
667.21%
YoY
|
-$18.06M
-149.05%
YoY
|
-$408.5M
142.45%
YoY
|
$53.12M
-140.5%
YoY
|
-$20.66M
89.76%
YoY
|
$36.83M
-154.14%
YoY
|
-$168.5M
-445.53%
YoY
|
-$131.2M
140.57%
YoY
|
-$10.89M
-106.71%
YoY
|
-$68.02M
42.91%
YoY
|
$48.76M
-143.53%
YoY
|
-$54.52M
-127.52%
YoY
|
$162.3M
194.6%
YoY
|
| Net Change In Cash |
$160.4M
-52.56%
YoY
|
$12.65M
-83.04%
YoY
|
$71.35M
136.96%
YoY
|
-$448.5M
1151.03%
YoY
|
$338.1M
-1208.31%
YoY
|
$74.61M
-265.63%
YoY
|
$30.11M
-23.86%
YoY
|
-$35.85M
-129.9%
YoY
|
-$30.50M
-4896.07%
YoY
|
-$45.05M
265.13%
YoY
|
$39.55M
-134.42%
YoY
|
$119.9M
216.06%
YoY
|
$636.0K
-100.37%
YoY
|
-$12.34M
-107.21%
YoY
|
-$114.9M
-282.47%
YoY
|
$37.93M
-49.24%
YoY
|
-$172.2M
194.32%
YoY
|
$171.2M
-301.37%
YoY
|
$62.96M
-293.14%
YoY
|
$74.74M
-58.75%
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
|
N/A
|
| Cash From Operating Activities |
$399.0M
28.56%
YoY
|
$267.2M
41.66%
YoY
|
$278.8M
3.35%
YoY
|
$205.5M
2.23%
YoY
|
$310.3M
21.04%
YoY
|
$188.6M
-45.23%
YoY
|
$269.8M
24.46%
YoY
|
$201.0M
-1.19%
YoY
|
$256.4M
-296.68%
YoY
|
$344.4M
-36.63%
YoY
|
$216.8M
36.75%
YoY
|
$203.4M
20.13%
YoY
|
-$130.4M
-238.14%
YoY
|
$543.5M
106.45%
YoY
|
$158.5M
5.27%
YoY
|
$169.3M
-19083.86%
YoY
|
$94.36M
17.08%
YoY
|
$263.3M
-1507.76%
YoY
|
$150.6M
-192.43%
YoY
|
-$892.0K
-100.84%
YoY
|
| Capital Expenditures |
$202.5M
N/A
|
$239.3M
N/A
|
$404.8M
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
|
| Free Cash Flow |
$196.5M
N/A
|
$27.89M
N/A
|
-$126.0M
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
|
Loading...