|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$836.3M
45.14%
YoY
|
$576.2M
6.41%
YoY
|
$541.5M
58.7%
YoY
|
$341.2M
120.56%
YoY
|
$154.7M
-68.66%
YoY
|
| Depreciation, Depletion And Amortization |
$251.8M
15.66%
YoY
|
$217.7M
17.04%
YoY
|
$186.0M
19.31%
YoY
|
$155.9M
52.84%
YoY
|
$102.0M
52.01%
YoY
|
| Cash From Operating Activities |
$1.441B
45.6%
YoY
|
$989.5M
32.2%
YoY
|
$748.5M
11.8%
YoY
|
$669.5M
51.3%
YoY
|
$442.5M
-6.96%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$363.5M
1.31%
YoY
|
$358.8M
51.65%
YoY
|
$236.6M
-35.14%
YoY
|
$364.8M
-6.27%
YoY
|
$389.2M
95.58%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$3.900M
-87.09%
YoY
|
$30.20M
N/A
|
| Other Investing Activities |
-$600.0K
-103.87%
YoY
|
$15.50M
-11.93%
YoY
|
$17.60M
23.08%
YoY
|
$14.30M
-241.58%
YoY
|
-$10.10M
-189.38%
YoY
|
| Cash From Investing Activities |
$536.0M
-358.31%
YoY
|
-$207.5M
-59.09%
YoY
|
-$507.2M
-2.74%
YoY
|
-$521.5M
141.32%
YoY
|
-$216.1M
-78.77%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$471.9M
-165.38%
YoY
|
$721.8M
9.02%
YoY
|
$662.1M
23.71%
YoY
|
$535.2M
2536.45%
YoY
|
$20.30M
-232.68%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.686B
129.5%
YoY
|
-$734.8M
130.63%
YoY
|
-$318.6M
-42.33%
YoY
|
-$552.5M
-5412.5%
YoY
|
$10.40M
-98.86%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.441B
45.6%
YoY
|
$989.5M
32.2%
YoY
|
$748.5M
11.8%
YoY
|
$669.5M
51.3%
YoY
|
$442.5M
-6.96%
YoY
|
| Cash From Investing Activities |
$536.0M
-358.31%
YoY
|
-$207.5M
-59.09%
YoY
|
-$507.2M
-2.74%
YoY
|
-$521.5M
141.32%
YoY
|
-$216.1M
-78.77%
YoY
|
| Cash From Financing Activities |
-$1.686B
129.5%
YoY
|
-$734.8M
130.63%
YoY
|
-$318.6M
-42.33%
YoY
|
-$552.5M
-5412.5%
YoY
|
$10.40M
-98.86%
YoY
|
| Net Change In Cash |
$311.8M
683.42%
YoY
|
$39.80M
-152.51%
YoY
|
-$75.80M
-81.53%
YoY
|
-$410.3M
-274.3%
YoY
|
$235.4M
-36.69%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.441B
45.6%
YoY
|
$989.5M
32.2%
YoY
|
$748.5M
11.8%
YoY
|
$669.5M
51.3%
YoY
|
$442.5M
-6.96%
YoY
|
| Capital Expenditures |
$363.5M
1.31%
YoY
|
$358.8M
51.65%
YoY
|
$236.6M
-35.14%
YoY
|
$364.8M
-6.27%
YoY
|
$389.2M
95.58%
YoY
|
| Free Cash Flow |
$1.077B
70.79%
YoY
|
$630.7M
23.21%
YoY
|
$511.9M
68.0%
YoY
|
$304.7M
471.67%
YoY
|
$53.30M
-80.73%
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 |
$199.5M
89.28%
YoY
|
$267.3M
76.2%
YoY
|
$283.8M
110.85%
YoY
|
$179.8M
25.3%
YoY
|
$105.4M
-28.01%
YoY
|
$151.7M
-40.81%
YoY
|
$134.6M
11.52%
YoY
|
$143.5M
23.81%
YoY
|
$146.4M
201.23%
YoY
|
$256.3M
179.19%
YoY
|
$120.7M
19.27%
YoY
|
$115.9M
127.7%
YoY
|
$48.60M
-50.05%
YoY
|
$91.80M
-573.2%
YoY
|
$101.2M
42.74%
YoY
|
$50.90M
-35.08%
YoY
|
$97.30M
72.21%
YoY
|
-$19.40M
-105.46%
YoY
|
$70.90M
-1.8%
YoY
|
| Depreciation, Depletion And Amortization |
$67.10M
11.83%
YoY
|
$65.20M
12.8%
YoY
|
$63.60M
15.01%
YoY
|
$63.00M
20.92%
YoY
|
$60.00M
14.29%
YoY
|
$57.80M
10.1%
YoY
|
$55.30M
14.73%
YoY
|
$52.10M
19.22%
YoY
|
$52.50M
26.2%
YoY
|
$52.50M
44.63%
YoY
|
$48.20M
22.96%
YoY
|
$43.70M
0.23%
YoY
|
$41.60M
13.04%
YoY
|
$36.30M
13.08%
YoY
|
$39.20M
53.73%
YoY
|
$43.60M
85.53%
YoY
|
$36.80M
76.08%
YoY
|
$32.10M
57.35%
YoY
|
$25.50M
38.59%
YoY
|
| Cash From Operating Activities |
$525.6M
185.96%
YoY
|
$294.0M
-2.46%
YoY
|
$659.9M
230.78%
YoY
|
$303.0M
8.45%
YoY
|
$183.8M
-12.14%
YoY
|
$301.4M
125.6%
YoY
|
$199.5M
-25.89%
YoY
|
$279.4M
46.82%
YoY
|
$209.2M
34.62%
YoY
|
$133.6M
0.83%
YoY
|
$269.2M
-8.19%
YoY
|
$190.3M
10.13%
YoY
|
$155.4M
118.87%
YoY
|
$132.5M
25.24%
YoY
|
$293.2M
18.56%
YoY
|
$172.8M
180.52%
YoY
|
$71.00M
155.4%
YoY
|
$105.8M
-38.49%
YoY
|
$247.3M
67.55%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$76.60M
-11.95%
YoY
|
$101.9M
-18.22%
YoY
|
$80.50M
-27.61%
YoY
|
$94.10M
42.36%
YoY
|
$87.00M
52.9%
YoY
|
$124.6M
137.33%
YoY
|
$111.2M
120.63%
YoY
|
$66.10M
12.03%
YoY
|
$56.90M
-23.83%
YoY
|
$52.50M
-17.32%
YoY
|
$50.40M
-146.58%
YoY
|
$59.00M
-164.48%
YoY
|
$74.70M
-26.48%
YoY
|
$63.50M
-179.18%
YoY
|
-$108.2M
0.09%
YoY
|
-$91.50M
-9.58%
YoY
|
$101.6M
1.91%
YoY
|
-$80.20M
33.22%
YoY
|
-$108.1M
128.06%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$3.200M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$408.5M
-328.08%
YoY
|
$273.3M
-14.99%
YoY
|
$30.50M
-124.84%
YoY
|
$500.0K
-121.74%
YoY
|
-$179.1M
-138.32%
YoY
|
$321.5M
-349.03%
YoY
|
-$122.8M
-75.29%
YoY
|
-$2.300M
N/A
|
$467.4M
-457.89%
YoY
|
-$129.1M
-138.25%
YoY
|
-$496.9M
830.52%
YoY
|
$0.00
-100.0%
YoY
|
-$130.6M
-68.6%
YoY
|
$337.5M
146.17%
YoY
|
-$53.40M
-111.5%
YoY
|
$2.300M
360.0%
YoY
|
-$415.9M
-1248.9%
YoY
|
$137.1M
259.84%
YoY
|
| Cash From Investing Activities |
-$298.5M
-397.9%
YoY
|
$306.6M
-200.95%
YoY
|
$192.8M
-8.32%
YoY
|
-$63.60M
-66.33%
YoY
|
$100.2M
33.96%
YoY
|
-$303.7M
-173.2%
YoY
|
$210.3M
-217.16%
YoY
|
-$188.9M
-66.02%
YoY
|
$74.80M
-140.06%
YoY
|
$414.9M
-313.76%
YoY
|
-$179.5M
-178.28%
YoY
|
-$555.9M
283.64%
YoY
|
-$186.7M
-54.66%
YoY
|
-$194.1M
-60.87%
YoY
|
$229.3M
690.69%
YoY
|
-$144.9M
-139.9%
YoY
|
-$411.8M
267.02%
YoY
|
-$496.1M
1967.08%
YoY
|
$29.00M
-411.83%
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 |
$12.70M
-10.56%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$14.20M
5.97%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$13.40M
8.94%
YoY
|
N/A
N/A
|
N/A
N/A
|
$188.7M
N/A
|
$12.30M
21.78%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$10.10M
16.09%
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 |
-$25.00M
-300.0%
YoY
|
-$1.522B
95037.5%
YoY
|
-$175.0M
-76.24%
YoY
|
-$1.700M
21.43%
YoY
|
$12.50M
165.96%
YoY
|
-$1.600M
-99.75%
YoY
|
-$736.5M
15.55%
YoY
|
-$1.400M
-100.15%
YoY
|
$4.700M
-58.04%
YoY
|
-$631.9M
63090.0%
YoY
|
-$637.4M
15.37%
YoY
|
$939.5M
-21948.84%
YoY
|
$11.20M
111.32%
YoY
|
-$1.000M
25.0%
YoY
|
-$552.5M
-5215.74%
YoY
|
-$4.300M
975.0%
YoY
|
$5.300M
562.5%
YoY
|
-$800.0K
-83.67%
YoY
|
$10.80M
140.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$525.6M
185.96%
YoY
|
$294.0M
-2.46%
YoY
|
$659.9M
230.78%
YoY
|
$303.0M
8.45%
YoY
|
$183.8M
-12.14%
YoY
|
$301.4M
125.6%
YoY
|
$199.5M
-25.89%
YoY
|
$279.4M
46.82%
YoY
|
$209.2M
34.62%
YoY
|
$133.6M
0.83%
YoY
|
$269.2M
-8.19%
YoY
|
$190.3M
10.13%
YoY
|
$155.4M
118.87%
YoY
|
$132.5M
25.24%
YoY
|
$293.2M
18.56%
YoY
|
$172.8M
180.52%
YoY
|
$71.00M
155.4%
YoY
|
$105.8M
-38.49%
YoY
|
$247.3M
67.55%
YoY
|
| Cash From Investing Activities |
-$298.5M
-397.9%
YoY
|
$306.6M
-200.95%
YoY
|
$192.8M
-8.32%
YoY
|
-$63.60M
-66.33%
YoY
|
$100.2M
33.96%
YoY
|
-$303.7M
-173.2%
YoY
|
$210.3M
-217.16%
YoY
|
-$188.9M
-66.02%
YoY
|
$74.80M
-140.06%
YoY
|
$414.9M
-313.76%
YoY
|
-$179.5M
-178.28%
YoY
|
-$555.9M
283.64%
YoY
|
-$186.7M
-54.66%
YoY
|
-$194.1M
-60.87%
YoY
|
$229.3M
690.69%
YoY
|
-$144.9M
-139.9%
YoY
|
-$411.8M
267.02%
YoY
|
-$496.1M
1967.08%
YoY
|
$29.00M
-411.83%
YoY
|
| Cash From Financing Activities |
-$25.00M
-300.0%
YoY
|
-$1.522B
95037.5%
YoY
|
-$175.0M
-76.24%
YoY
|
-$1.700M
21.43%
YoY
|
$12.50M
165.96%
YoY
|
-$1.600M
-99.75%
YoY
|
-$736.5M
15.55%
YoY
|
-$1.400M
-100.15%
YoY
|
$4.700M
-58.04%
YoY
|
-$631.9M
63090.0%
YoY
|
-$637.4M
15.37%
YoY
|
$939.5M
-21948.84%
YoY
|
$11.20M
111.32%
YoY
|
-$1.000M
25.0%
YoY
|
-$552.5M
-5215.74%
YoY
|
-$4.300M
975.0%
YoY
|
$5.300M
562.5%
YoY
|
-$800.0K
-83.67%
YoY
|
$10.80M
140.0%
YoY
|
| Net Change In Cash |
$525.6M
75.9%
YoY
|
-$921.6M
23530.77%
YoY
|
$677.7M
-307.44%
YoY
|
$237.7M
166.78%
YoY
|
$298.8M
4.88%
YoY
|
-$3.900M
-95.32%
YoY
|
-$326.7M
-40.35%
YoY
|
$89.10M
-84.47%
YoY
|
$284.9M
-1599.47%
YoY
|
-$83.40M
33.23%
YoY
|
-$547.7M
1725.67%
YoY
|
$573.9M
2331.78%
YoY
|
-$19.00M
-94.35%
YoY
|
-$62.60M
-83.99%
YoY
|
-$30.00M
-110.45%
YoY
|
$23.60M
-94.44%
YoY
|
-$336.5M
300.6%
YoY
|
-$391.1M
-373.31%
YoY
|
$287.1M
101.05%
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
|
| Cash From Operating Activities |
$525.6M
185.96%
YoY
|
$294.0M
-2.46%
YoY
|
$659.9M
230.78%
YoY
|
$303.0M
8.45%
YoY
|
$183.8M
-12.14%
YoY
|
$301.4M
125.6%
YoY
|
$199.5M
-25.89%
YoY
|
$279.4M
46.82%
YoY
|
$209.2M
34.62%
YoY
|
$133.6M
0.83%
YoY
|
$269.2M
-8.19%
YoY
|
$190.3M
10.13%
YoY
|
$155.4M
118.87%
YoY
|
$132.5M
25.24%
YoY
|
$293.2M
18.56%
YoY
|
$172.8M
180.52%
YoY
|
$71.00M
155.4%
YoY
|
$105.8M
-38.49%
YoY
|
$247.3M
67.55%
YoY
|
| Capital Expenditures |
$76.60M
-11.95%
YoY
|
$101.9M
-18.22%
YoY
|
$80.50M
-27.61%
YoY
|
$94.10M
42.36%
YoY
|
$87.00M
52.9%
YoY
|
$124.6M
137.33%
YoY
|
$111.2M
120.63%
YoY
|
$66.10M
12.03%
YoY
|
$56.90M
-23.83%
YoY
|
$52.50M
-17.32%
YoY
|
$50.40M
-146.58%
YoY
|
$59.00M
-164.48%
YoY
|
$74.70M
-26.48%
YoY
|
$63.50M
-179.18%
YoY
|
-$108.2M
0.09%
YoY
|
-$91.50M
-9.58%
YoY
|
$101.6M
1.91%
YoY
|
-$80.20M
33.22%
YoY
|
-$108.1M
128.06%
YoY
|
| Free Cash Flow |
$449.0M
363.84%
YoY
|
$192.1M
8.65%
YoY
|
$579.4M
556.17%
YoY
|
$208.9M
-2.06%
YoY
|
$96.80M
-36.44%
YoY
|
$176.8M
118.0%
YoY
|
$88.30M
-59.64%
YoY
|
$213.3M
62.45%
YoY
|
$152.3M
88.72%
YoY
|
$81.10M
17.54%
YoY
|
$218.8M
-45.49%
YoY
|
$131.3M
-50.32%
YoY
|
$80.70M
-363.73%
YoY
|
$69.00M
-62.9%
YoY
|
$401.4M
12.94%
YoY
|
$264.3M
62.35%
YoY
|
-$30.60M
-57.44%
YoY
|
$186.0M
-19.9%
YoY
|
$355.4M
82.26%
YoY
|
Loading...