|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$441.0M
24.58%
YoY
|
$354.0M
-7.81%
YoY
|
$384.0M
3.78%
YoY
|
$370.0M
20.52%
YoY
|
$307.0M
-1.6%
YoY
|
| Depreciation, Depletion And Amortization |
$258.0M
23.44%
YoY
|
$209.0M
14.84%
YoY
|
$182.0M
7.06%
YoY
|
$170.0M
2.41%
YoY
|
$166.0M
9.21%
YoY
|
| Cash From Operating Activities |
$867.0M
13.63%
YoY
|
$763.0M
-4.39%
YoY
|
$798.0M
10.07%
YoY
|
$725.0M
26.75%
YoY
|
$572.0M
-4.19%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$426.0M
21.71%
YoY
|
$350.0M
-54.66%
YoY
|
$772.0M
128.4%
YoY
|
$338.0M
141.43%
YoY
|
$140.0M
-72.97%
YoY
|
| Acquisitions |
-$10.00M
-100.83%
YoY
|
$1.198B
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$1.000M
N/A
|
$0.00
-100.0%
YoY
|
-$2.000M
N/A
|
| Cash From Investing Activities |
-$372.0M
-65.59%
YoY
|
-$1.081B
207.98%
YoY
|
-$351.0M
-58.9%
YoY
|
-$854.0M
-794.31%
YoY
|
$123.0M
-117.23%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$406.0M
N/A
|
$0.00
-100.0%
YoY
|
$3.000M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$0.00
-100.0%
YoY
|
$399.0M
N/A
|
$0.00
-100.0%
YoY
|
$596.0M
11820.0%
YoY
|
$5.000M
N/A
|
| Cash From Financing Activities |
-$509.0M
-254.24%
YoY
|
$330.0M
-173.01%
YoY
|
-$452.0M
-879.31%
YoY
|
$58.00M
-109.59%
YoY
|
-$605.0M
-635.4%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$867.0M
13.63%
YoY
|
$763.0M
-4.39%
YoY
|
$798.0M
10.07%
YoY
|
$725.0M
26.75%
YoY
|
$572.0M
-4.19%
YoY
|
| Cash From Investing Activities |
-$372.0M
-65.59%
YoY
|
-$1.081B
207.98%
YoY
|
-$351.0M
-58.9%
YoY
|
-$854.0M
-794.31%
YoY
|
$123.0M
-117.23%
YoY
|
| Cash From Financing Activities |
-$509.0M
-254.24%
YoY
|
$330.0M
-173.01%
YoY
|
-$452.0M
-879.31%
YoY
|
$58.00M
-109.59%
YoY
|
-$605.0M
-635.4%
YoY
|
| Net Change In Cash |
-$14.00M
-216.67%
YoY
|
$12.00M
-340.0%
YoY
|
-$5.000M
-92.96%
YoY
|
-$71.00M
-178.89%
YoY
|
$90.00M
-2350.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$867.0M
13.63%
YoY
|
$763.0M
-4.39%
YoY
|
$798.0M
10.07%
YoY
|
$725.0M
26.75%
YoY
|
$572.0M
-4.19%
YoY
|
| Capital Expenditures |
$426.0M
21.71%
YoY
|
$350.0M
-54.66%
YoY
|
$772.0M
128.4%
YoY
|
$338.0M
141.43%
YoY
|
$140.0M
-72.97%
YoY
|
| Free Cash Flow |
$441.0M
6.78%
YoY
|
$413.0M
1488.46%
YoY
|
$26.00M
-93.28%
YoY
|
$387.0M
-10.42%
YoY
|
$432.0M
446.84%
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 |
$130.0M
20.37%
YoY
|
$111.0M
52.05%
YoY
|
$115.0M
30.68%
YoY
|
$107.0M
11.46%
YoY
|
$108.0M
11.34%
YoY
|
$73.00M
-39.67%
YoY
|
$88.00M
-3.3%
YoY
|
$96.00M
5.49%
YoY
|
$97.00M
19.75%
YoY
|
$121.0M
42.35%
YoY
|
$91.00M
-19.47%
YoY
|
$91.00M
0.0%
YoY
|
$81.00M
0.0%
YoY
|
$85.00M
-2.3%
YoY
|
$113.0M
52.7%
YoY
|
$91.00M
33.82%
YoY
|
$81.00M
3.85%
YoY
|
$87.00M
26.09%
YoY
|
$74.00M
-26.73%
YoY
|
$68.00M
-4.23%
YoY
|
| Depreciation, Depletion And Amortization |
$69.00M
2.99%
YoY
|
$67.00M
26.42%
YoY
|
$65.00M
22.64%
YoY
|
$68.00M
28.3%
YoY
|
$67.00M
34.0%
YoY
|
$53.00M
8.16%
YoY
|
$53.00M
15.22%
YoY
|
$53.00M
20.45%
YoY
|
$50.00M
16.28%
YoY
|
$49.00M
11.36%
YoY
|
$46.00M
9.52%
YoY
|
$44.00M
4.76%
YoY
|
$43.00M
2.38%
YoY
|
$44.00M
4.76%
YoY
|
$42.00M
0.0%
YoY
|
$42.00M
2.44%
YoY
|
$42.00M
2.44%
YoY
|
$42.00M
2.44%
YoY
|
$42.00M
-44.0%
YoY
|
$41.00M
10.81%
YoY
|
| Cash From Operating Activities |
$280.0M
13.36%
YoY
|
$161.0M
5.92%
YoY
|
$274.0M
33.66%
YoY
|
$185.0M
12.12%
YoY
|
$247.0M
2.49%
YoY
|
$152.0M
-17.39%
YoY
|
$205.0M
-8.89%
YoY
|
$165.0M
13.79%
YoY
|
$241.0M
-1.23%
YoY
|
$184.0M
21.85%
YoY
|
$225.0M
15.38%
YoY
|
$145.0M
0.0%
YoY
|
$244.0M
4.27%
YoY
|
$151.0M
39.81%
YoY
|
$195.0M
43.38%
YoY
|
$145.0M
-12.12%
YoY
|
$234.0M
43.56%
YoY
|
$108.0M
-24.48%
YoY
|
$136.0M
-57.63%
YoY
|
$165.0M
0.61%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$78.00M
9.86%
YoY
|
$131.0M
45.56%
YoY
|
$143.0M
76.54%
YoY
|
$81.00M
0.0%
YoY
|
$71.00M
-27.55%
YoY
|
$90.00M
-40.0%
YoY
|
$81.00M
-59.7%
YoY
|
$81.00M
-58.03%
YoY
|
$98.00M
-57.02%
YoY
|
$150.0M
-9.09%
YoY
|
$201.0M
-270.34%
YoY
|
$193.0M
-651.43%
YoY
|
$228.0M
1040.0%
YoY
|
$165.0M
-475.0%
YoY
|
-$118.0M
227.78%
YoY
|
-$35.00M
6.06%
YoY
|
$20.00M
-25.93%
YoY
|
-$44.00M
-43.59%
YoY
|
-$36.00M
-88.16%
YoY
|
-$33.00M
-115.71%
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 |
$10.00M
-41.18%
YoY
|
$13.00M
-101.09%
YoY
|
$13.00M
-96.96%
YoY
|
$11.00M
22.22%
YoY
|
$17.00M
-37.04%
YoY
|
-$1.194B
-5527.27%
YoY
|
$427.0M
4644.44%
YoY
|
$9.000M
-97.62%
YoY
|
$27.00M
125.0%
YoY
|
$22.00M
-104.08%
YoY
|
$9.000M
-1000.0%
YoY
|
$378.0M
1700.0%
YoY
|
$12.00M
300.0%
YoY
|
-$539.0M
-13575.0%
YoY
|
-$1.000M
-50.0%
YoY
|
$21.00M
-91.63%
YoY
|
$3.000M
-70.0%
YoY
|
$4.000M
-111.43%
YoY
|
-$2.000M
-98.62%
YoY
|
$251.0M
-283.21%
YoY
|
| Cash From Investing Activities |
-$68.00M
25.93%
YoY
|
-$118.0M
-90.81%
YoY
|
-$130.0M
-137.57%
YoY
|
-$70.00M
-2.78%
YoY
|
-$54.00M
-23.94%
YoY
|
-$1.284B
903.13%
YoY
|
$346.0M
-280.21%
YoY
|
-$72.00M
-138.92%
YoY
|
-$71.00M
-67.13%
YoY
|
-$128.0M
-81.82%
YoY
|
-$192.0M
61.34%
YoY
|
$185.0M
-1421.43%
YoY
|
-$216.0M
1170.59%
YoY
|
-$704.0M
1660.0%
YoY
|
-$119.0M
213.16%
YoY
|
-$14.00M
-106.42%
YoY
|
-$17.00M
0.0%
YoY
|
-$40.00M
-64.6%
YoY
|
-$38.00M
-91.54%
YoY
|
$218.0M
-162.82%
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
|
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
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$3.000M
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$116.0M
-34.83%
YoY
|
-$87.00M
-107.75%
YoY
|
-$120.0M
-78.06%
YoY
|
-$124.0M
103.28%
YoY
|
-$178.0M
-3.78%
YoY
|
$1.123B
-3843.33%
YoY
|
-$547.0M
1039.58%
YoY
|
-$61.00M
-83.95%
YoY
|
-$185.0M
-3183.33%
YoY
|
-$30.00M
-111.58%
YoY
|
-$48.00M
-27.27%
YoY
|
-$380.0M
467.16%
YoY
|
$6.000M
-108.82%
YoY
|
$259.0M
-504.69%
YoY
|
-$66.00M
842.86%
YoY
|
-$67.00M
-82.13%
YoY
|
-$68.00M
-57.23%
YoY
|
-$64.00M
48.84%
YoY
|
-$7.000M
133.33%
YoY
|
-$375.0M
-651.47%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$280.0M
13.36%
YoY
|
$161.0M
5.92%
YoY
|
$274.0M
33.66%
YoY
|
$185.0M
12.12%
YoY
|
$247.0M
2.49%
YoY
|
$152.0M
-17.39%
YoY
|
$205.0M
-8.89%
YoY
|
$165.0M
13.79%
YoY
|
$241.0M
-1.23%
YoY
|
$184.0M
21.85%
YoY
|
$225.0M
15.38%
YoY
|
$145.0M
0.0%
YoY
|
$244.0M
4.27%
YoY
|
$151.0M
39.81%
YoY
|
$195.0M
43.38%
YoY
|
$145.0M
-12.12%
YoY
|
$234.0M
43.56%
YoY
|
$108.0M
-24.48%
YoY
|
$136.0M
-57.63%
YoY
|
$165.0M
0.61%
YoY
|
| Cash From Investing Activities |
-$68.00M
25.93%
YoY
|
-$118.0M
-90.81%
YoY
|
-$130.0M
-137.57%
YoY
|
-$70.00M
-2.78%
YoY
|
-$54.00M
-23.94%
YoY
|
-$1.284B
903.13%
YoY
|
$346.0M
-280.21%
YoY
|
-$72.00M
-138.92%
YoY
|
-$71.00M
-67.13%
YoY
|
-$128.0M
-81.82%
YoY
|
-$192.0M
61.34%
YoY
|
$185.0M
-1421.43%
YoY
|
-$216.0M
1170.59%
YoY
|
-$704.0M
1660.0%
YoY
|
-$119.0M
213.16%
YoY
|
-$14.00M
-106.42%
YoY
|
-$17.00M
0.0%
YoY
|
-$40.00M
-64.6%
YoY
|
-$38.00M
-91.54%
YoY
|
$218.0M
-162.82%
YoY
|
| Cash From Financing Activities |
-$116.0M
-34.83%
YoY
|
-$87.00M
-107.75%
YoY
|
-$120.0M
-78.06%
YoY
|
-$124.0M
103.28%
YoY
|
-$178.0M
-3.78%
YoY
|
$1.123B
-3843.33%
YoY
|
-$547.0M
1039.58%
YoY
|
-$61.00M
-83.95%
YoY
|
-$185.0M
-3183.33%
YoY
|
-$30.00M
-111.58%
YoY
|
-$48.00M
-27.27%
YoY
|
-$380.0M
467.16%
YoY
|
$6.000M
-108.82%
YoY
|
$259.0M
-504.69%
YoY
|
-$66.00M
842.86%
YoY
|
-$67.00M
-82.13%
YoY
|
-$68.00M
-57.23%
YoY
|
-$64.00M
48.84%
YoY
|
-$7.000M
133.33%
YoY
|
-$375.0M
-651.47%
YoY
|
| Net Change In Cash |
$96.00M
540.0%
YoY
|
-$44.00M
388.89%
YoY
|
$24.00M
500.0%
YoY
|
-$9.000M
-128.13%
YoY
|
$15.00M
-200.0%
YoY
|
-$9.000M
-134.62%
YoY
|
$4.000M
-126.67%
YoY
|
$32.00M
-164.0%
YoY
|
-$15.00M
-144.12%
YoY
|
$26.00M
-108.84%
YoY
|
-$15.00M
-250.0%
YoY
|
-$50.00M
-178.13%
YoY
|
$34.00M
-77.18%
YoY
|
-$294.0M
-7450.0%
YoY
|
$10.00M
-89.01%
YoY
|
$64.00M
700.0%
YoY
|
$149.0M
-1246.15%
YoY
|
$4.000M
-130.77%
YoY
|
$91.00M
-169.47%
YoY
|
$8.000M
-106.96%
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 |
$280.0M
13.36%
YoY
|
$161.0M
5.92%
YoY
|
$274.0M
33.66%
YoY
|
$185.0M
12.12%
YoY
|
$247.0M
2.49%
YoY
|
$152.0M
-17.39%
YoY
|
$205.0M
-8.89%
YoY
|
$165.0M
13.79%
YoY
|
$241.0M
-1.23%
YoY
|
$184.0M
21.85%
YoY
|
$225.0M
15.38%
YoY
|
$145.0M
0.0%
YoY
|
$244.0M
4.27%
YoY
|
$151.0M
39.81%
YoY
|
$195.0M
43.38%
YoY
|
$145.0M
-12.12%
YoY
|
$234.0M
43.56%
YoY
|
$108.0M
-24.48%
YoY
|
$136.0M
-57.63%
YoY
|
$165.0M
0.61%
YoY
|
| Capital Expenditures |
$78.00M
9.86%
YoY
|
$131.0M
45.56%
YoY
|
$143.0M
76.54%
YoY
|
$81.00M
0.0%
YoY
|
$71.00M
-27.55%
YoY
|
$90.00M
-40.0%
YoY
|
$81.00M
-59.7%
YoY
|
$81.00M
-58.03%
YoY
|
$98.00M
-57.02%
YoY
|
$150.0M
-9.09%
YoY
|
$201.0M
-270.34%
YoY
|
$193.0M
-651.43%
YoY
|
$228.0M
1040.0%
YoY
|
$165.0M
-475.0%
YoY
|
-$118.0M
227.78%
YoY
|
-$35.00M
6.06%
YoY
|
$20.00M
-25.93%
YoY
|
-$44.00M
-43.59%
YoY
|
-$36.00M
-88.16%
YoY
|
-$33.00M
-115.71%
YoY
|
| Free Cash Flow |
$202.0M
14.77%
YoY
|
$30.00M
-51.61%
YoY
|
$131.0M
5.65%
YoY
|
$104.0M
23.81%
YoY
|
$176.0M
23.08%
YoY
|
$62.00M
82.35%
YoY
|
$124.0M
416.67%
YoY
|
$84.00M
-275.0%
YoY
|
$143.0M
793.75%
YoY
|
$34.00M
-342.86%
YoY
|
$24.00M
-92.33%
YoY
|
-$48.00M
-126.67%
YoY
|
$16.00M
-92.52%
YoY
|
-$14.00M
-109.21%
YoY
|
$313.0M
81.98%
YoY
|
$180.0M
-9.09%
YoY
|
$214.0M
57.35%
YoY
|
$152.0M
-31.22%
YoY
|
$172.0M
-72.48%
YoY
|
$198.0M
-530.43%
YoY
|
Loading...