|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.094B
-59.44%
YoY
|
$2.697B
155.21%
YoY
|
$1.057B
-0.8%
YoY
|
$1.065B
-5.2%
YoY
|
$1.124B
64.43%
YoY
|
| Depreciation, Depletion And Amortization |
$379.6M
12.35%
YoY
|
$337.8M
6.42%
YoY
|
$317.5M
3.23%
YoY
|
$307.5M
6.0%
YoY
|
$290.1M
3.97%
YoY
|
| Cash From Operating Activities |
$1.334B
78.2%
YoY
|
$748.4M
-44.0%
YoY
|
$1.336B
65.86%
YoY
|
$805.7M
-27.79%
YoY
|
$1.116B
1.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$220.3M
31.47%
YoY
|
$167.5M
-13.01%
YoY
|
$192.6M
-187.16%
YoY
|
-$221.0M
-228.87%
YoY
|
$171.5M
3.48%
YoY
|
| Acquisitions |
$663.3M
4.41%
YoY
|
$635.3M
19.05%
YoY
|
$533.6M
70.57%
YoY
|
$312.9M
-71.87%
YoY
|
$1.112B
231.19%
YoY
|
| Other Investing Activities |
$9.059M
-229.93%
YoY
|
-$6.972M
-98.69%
YoY
|
-$534.0M
66.91%
YoY
|
-$320.0M
3562.99%
YoY
|
-$8.735M
-448.29%
YoY
|
| Cash From Investing Activities |
-$896.4M
-145.77%
YoY
|
$1.959B
-369.55%
YoY
|
-$726.6M
34.33%
YoY
|
-$540.9M
-45.51%
YoY
|
-$992.8M
106.23%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$540.7M
8.14%
YoY
|
$500.0M
N/A
|
$0.00
-100.0%
YoY
|
-$585.0M
-2803.7%
YoY
|
$21.64M
-79.64%
YoY
|
| Debt Paid & Issued, Net |
$400.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
-$624.9M
-50.86%
YoY
|
-$1.272B
123.86%
YoY
|
-$568.1M
118.26%
YoY
|
-$260.3M
4.16%
YoY
|
-$249.9M
-50.64%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.334B
78.2%
YoY
|
$748.4M
-44.0%
YoY
|
$1.336B
65.86%
YoY
|
$805.7M
-27.79%
YoY
|
$1.116B
1.0%
YoY
|
| Cash From Investing Activities |
-$896.4M
-145.77%
YoY
|
$1.959B
-369.55%
YoY
|
-$726.6M
34.33%
YoY
|
-$540.9M
-45.51%
YoY
|
-$992.8M
106.23%
YoY
|
| Cash From Financing Activities |
-$624.9M
-50.86%
YoY
|
-$1.272B
123.86%
YoY
|
-$568.1M
118.26%
YoY
|
-$260.3M
4.16%
YoY
|
-$249.9M
-50.64%
YoY
|
| Net Change In Cash |
-$168.1M
-111.76%
YoY
|
$1.429B
3330.27%
YoY
|
$41.66M
818.61%
YoY
|
$4.535M
-103.55%
YoY
|
-$127.6M
-210.14%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.334B
78.2%
YoY
|
$748.4M
-44.0%
YoY
|
$1.336B
65.86%
YoY
|
$805.7M
-27.79%
YoY
|
$1.116B
1.0%
YoY
|
| Capital Expenditures |
$220.3M
31.47%
YoY
|
$167.5M
-13.01%
YoY
|
$192.6M
-187.16%
YoY
|
-$221.0M
-228.87%
YoY
|
$171.5M
3.48%
YoY
|
| Free Cash Flow |
$1.113B
91.67%
YoY
|
$580.8M
-49.22%
YoY
|
$1.144B
11.4%
YoY
|
$1.027B
8.71%
YoY
|
$944.4M
0.56%
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 |
$238.4M
3.3%
YoY
|
$282.1M
-80.36%
YoY
|
$302.0M
-12.99%
YoY
|
$279.1M
-0.98%
YoY
|
$230.8M
-63.49%
YoY
|
$1.436B
384.7%
YoY
|
$347.1M
19.79%
YoY
|
$281.8M
16.34%
YoY
|
$632.2M
176.59%
YoY
|
$296.3M
12.4%
YoY
|
$289.8M
1.3%
YoY
|
$242.2M
-16.36%
YoY
|
$228.6M
1.07%
YoY
|
$263.6M
-27.35%
YoY
|
$286.0M
8.44%
YoY
|
$289.6M
9.49%
YoY
|
$226.2M
-2.84%
YoY
|
$362.8M
99.22%
YoY
|
$263.8M
31.68%
YoY
|
| Depreciation, Depletion And Amortization |
$97.42M
11.44%
YoY
|
$99.32M
14.6%
YoY
|
$98.46M
153.57%
YoY
|
$94.38M
135.23%
YoY
|
$87.42M
3.2%
YoY
|
$86.66M
7.71%
YoY
|
$38.83M
-4.71%
YoY
|
$40.12M
-49.08%
YoY
|
$84.71M
8.75%
YoY
|
$80.46M
4.86%
YoY
|
$40.75M
10.47%
YoY
|
$78.79M
115.43%
YoY
|
$77.90M
-1.4%
YoY
|
$76.73M
6.74%
YoY
|
$36.89M
-0.07%
YoY
|
$36.57M
1.46%
YoY
|
$79.00M
7.04%
YoY
|
$71.89M
-1.93%
YoY
|
$36.91M
8.26%
YoY
|
| Cash From Operating Activities |
$190.6M
21.7%
YoY
|
$541.1M
-6258.29%
YoY
|
$422.9M
9.31%
YoY
|
$212.9M
4.56%
YoY
|
$156.6M
-5.99%
YoY
|
-$8.786M
-101.7%
YoY
|
$386.9M
0.9%
YoY
|
$203.7M
4.31%
YoY
|
$166.6M
-30.96%
YoY
|
$516.4M
52.48%
YoY
|
$383.5M
44.91%
YoY
|
$195.3M
9.22%
YoY
|
$241.3M
918.81%
YoY
|
$338.6M
3.47%
YoY
|
$264.6M
-24.68%
YoY
|
$178.8M
-31.26%
YoY
|
$23.68M
-86.63%
YoY
|
$327.3M
-21.68%
YoY
|
$351.3M
3.58%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$59.81M
24.1%
YoY
|
$56.99M
5.72%
YoY
|
$54.15M
91.48%
YoY
|
$60.93M
49.08%
YoY
|
$48.19M
8.36%
YoY
|
$53.91M
-11.64%
YoY
|
$28.28M
-34.43%
YoY
|
$40.87M
1.98%
YoY
|
$44.48M
-8.06%
YoY
|
$61.01M
-211.08%
YoY
|
$43.13M
-165.88%
YoY
|
$40.08M
-179.85%
YoY
|
$48.38M
-3.98%
YoY
|
-$54.92M
9.17%
YoY
|
-$65.46M
36.59%
YoY
|
-$50.20M
19.71%
YoY
|
$50.38M
61.17%
YoY
|
-$50.31M
19.5%
YoY
|
-$47.93M
7.94%
YoY
|
| Acquisitions |
$665.0K
-97.73%
YoY
|
N/A
|
N/A
|
N/A
|
$29.29M
-79.78%
YoY
|
N/A
|
N/A
|
N/A
|
$144.9M
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 |
$1.187M
132.29%
YoY
|
-$14.98M
-100.76%
YoY
|
-$4.707M
-98.76%
YoY
|
-$630.4M
-1013.2%
YoY
|
$511.0K
-106.84%
YoY
|
$1.964B
-470.97%
YoY
|
-$381.0M
5254.56%
YoY
|
$69.04M
-3006.82%
YoY
|
-$7.471M
165.68%
YoY
|
-$529.4M
530.65%
YoY
|
-$7.115M
-96.78%
YoY
|
-$2.375M
-87.3%
YoY
|
-$2.812M
1066.8%
YoY
|
-$83.94M
-87.2%
YoY
|
-$220.7M
152.24%
YoY
|
-$18.69M
-76.54%
YoY
|
-$241.0K
-105.8%
YoY
|
-$655.8M
759.51%
YoY
|
-$87.51M
331.1%
YoY
|
| Cash From Investing Activities |
-$61.66M
-16.88%
YoY
|
-$71.97M
-103.77%
YoY
|
-$58.86M
-85.62%
YoY
|
-$691.4M
-2554.75%
YoY
|
-$74.19M
-117.26%
YoY
|
$1.910B
-423.5%
YoY
|
-$409.3M
714.55%
YoY
|
$28.17M
-166.34%
YoY
|
$429.9M
-1086.89%
YoY
|
-$590.4M
325.15%
YoY
|
-$50.24M
-82.45%
YoY
|
-$42.45M
-38.37%
YoY
|
-$43.56M
-7.25%
YoY
|
-$138.9M
-80.33%
YoY
|
-$286.2M
111.32%
YoY
|
-$68.89M
-43.35%
YoY
|
-$46.96M
58.81%
YoY
|
-$706.1M
496.38%
YoY
|
-$135.4M
109.33%
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 |
$53.94M
32.52%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$40.70M
-91.86%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$500.0M
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
|
$85.00M
N/A
|
$0.00
-100.0%
YoY
|
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 |
-$161.5M
32.08%
YoY
|
-$344.5M
-23.98%
YoY
|
-$73.88M
-179.44%
YoY
|
-$84.24M
-89.86%
YoY
|
-$122.2M
51.31%
YoY
|
-$453.2M
-339.61%
YoY
|
$92.99M
-129.74%
YoY
|
-$830.7M
502.26%
YoY
|
-$80.78M
-73.65%
YoY
|
$189.1M
-249.31%
YoY
|
-$312.7M
74.85%
YoY
|
-$137.9M
-214.49%
YoY
|
-$306.6M
307.64%
YoY
|
-$126.7M
-608.41%
YoY
|
-$178.8M
139.71%
YoY
|
$120.5M
-258.54%
YoY
|
-$75.20M
-39.47%
YoY
|
$24.92M
-111.17%
YoY
|
-$74.61M
-84.98%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$190.6M
21.7%
YoY
|
$541.1M
-6258.29%
YoY
|
$422.9M
9.31%
YoY
|
$212.9M
4.56%
YoY
|
$156.6M
-5.99%
YoY
|
-$8.786M
-101.7%
YoY
|
$386.9M
0.9%
YoY
|
$203.7M
4.31%
YoY
|
$166.6M
-30.96%
YoY
|
$516.4M
52.48%
YoY
|
$383.5M
44.91%
YoY
|
$195.3M
9.22%
YoY
|
$241.3M
918.81%
YoY
|
$338.6M
3.47%
YoY
|
$264.6M
-24.68%
YoY
|
$178.8M
-31.26%
YoY
|
$23.68M
-86.63%
YoY
|
$327.3M
-21.68%
YoY
|
$351.3M
3.58%
YoY
|
| Cash From Investing Activities |
-$61.66M
-16.88%
YoY
|
-$71.97M
-103.77%
YoY
|
-$58.86M
-85.62%
YoY
|
-$691.4M
-2554.75%
YoY
|
-$74.19M
-117.26%
YoY
|
$1.910B
-423.5%
YoY
|
-$409.3M
714.55%
YoY
|
$28.17M
-166.34%
YoY
|
$429.9M
-1086.89%
YoY
|
-$590.4M
325.15%
YoY
|
-$50.24M
-82.45%
YoY
|
-$42.45M
-38.37%
YoY
|
-$43.56M
-7.25%
YoY
|
-$138.9M
-80.33%
YoY
|
-$286.2M
111.32%
YoY
|
-$68.89M
-43.35%
YoY
|
-$46.96M
58.81%
YoY
|
-$706.1M
496.38%
YoY
|
-$135.4M
109.33%
YoY
|
| Cash From Financing Activities |
-$161.5M
32.08%
YoY
|
-$344.5M
-23.98%
YoY
|
-$73.88M
-179.44%
YoY
|
-$84.24M
-89.86%
YoY
|
-$122.2M
51.31%
YoY
|
-$453.2M
-339.61%
YoY
|
$92.99M
-129.74%
YoY
|
-$830.7M
502.26%
YoY
|
-$80.78M
-73.65%
YoY
|
$189.1M
-249.31%
YoY
|
-$312.7M
74.85%
YoY
|
-$137.9M
-214.49%
YoY
|
-$306.6M
307.64%
YoY
|
-$126.7M
-608.41%
YoY
|
-$178.8M
139.71%
YoY
|
$120.5M
-258.54%
YoY
|
-$75.20M
-39.47%
YoY
|
$24.92M
-111.17%
YoY
|
-$74.61M
-84.98%
YoY
|
| Net Change In Cash |
-$34.89M
-11.79%
YoY
|
$124.6M
-91.4%
YoY
|
$290.2M
310.79%
YoY
|
-$562.7M
-6.04%
YoY
|
-$39.56M
-107.69%
YoY
|
$1.448B
1157.7%
YoY
|
$70.65M
244.66%
YoY
|
-$598.8M
-4125.48%
YoY
|
$514.1M
-574.07%
YoY
|
$115.1M
57.5%
YoY
|
$20.50M
-110.23%
YoY
|
$14.88M
-93.54%
YoY
|
-$108.4M
13.53%
YoY
|
$73.09M
-120.65%
YoY
|
-$200.4M
-241.87%
YoY
|
$230.4M
268.76%
YoY
|
-$95.52M
-507.56%
YoY
|
-$353.9M
-562.63%
YoY
|
$141.3M
-163.55%
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 |
$190.6M
21.7%
YoY
|
$541.1M
-6258.29%
YoY
|
$422.9M
9.31%
YoY
|
$212.9M
4.56%
YoY
|
$156.6M
-5.99%
YoY
|
-$8.786M
-101.7%
YoY
|
$386.9M
0.9%
YoY
|
$203.7M
4.31%
YoY
|
$166.6M
-30.96%
YoY
|
$516.4M
52.48%
YoY
|
$383.5M
44.91%
YoY
|
$195.3M
9.22%
YoY
|
$241.3M
918.81%
YoY
|
$338.6M
3.47%
YoY
|
$264.6M
-24.68%
YoY
|
$178.8M
-31.26%
YoY
|
$23.68M
-86.63%
YoY
|
$327.3M
-21.68%
YoY
|
$351.3M
3.58%
YoY
|
| Capital Expenditures |
$59.81M
24.1%
YoY
|
$56.99M
5.72%
YoY
|
$54.15M
91.48%
YoY
|
$60.93M
49.08%
YoY
|
$48.19M
8.36%
YoY
|
$53.91M
-11.64%
YoY
|
$28.28M
-34.43%
YoY
|
$40.87M
1.98%
YoY
|
$44.48M
-8.06%
YoY
|
$61.01M
-211.08%
YoY
|
$43.13M
-165.88%
YoY
|
$40.08M
-179.85%
YoY
|
$48.38M
-3.98%
YoY
|
-$54.92M
9.17%
YoY
|
-$65.46M
36.59%
YoY
|
-$50.20M
19.71%
YoY
|
$50.38M
61.17%
YoY
|
-$50.31M
19.5%
YoY
|
-$47.93M
7.94%
YoY
|
| Free Cash Flow |
$130.8M
20.63%
YoY
|
$484.1M
-872.14%
YoY
|
$368.8M
2.84%
YoY
|
$152.0M
-6.62%
YoY
|
$108.4M
-11.22%
YoY
|
-$62.69M
-113.77%
YoY
|
$358.6M
5.38%
YoY
|
$162.8M
4.91%
YoY
|
$122.1M
-36.7%
YoY
|
$455.3M
15.7%
YoY
|
$340.3M
3.1%
YoY
|
$155.2M
-32.23%
YoY
|
$192.9M
-822.56%
YoY
|
$393.6M
4.23%
YoY
|
$330.1M
-17.32%
YoY
|
$229.0M
-24.18%
YoY
|
-$26.70M
-118.3%
YoY
|
$377.6M
-17.92%
YoY
|
$399.3M
4.08%
YoY
|
Loading...