|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$566.2M
24.25%
YoY
|
$455.7M
29.46%
YoY
|
$352.0M
29.89%
YoY
|
$271.0M
-34.26%
YoY
|
$412.2M
45.04%
YoY
|
| Depreciation, Depletion And Amortization |
$327.9M
9.45%
YoY
|
$299.6M
9.38%
YoY
|
$273.9M
12.44%
YoY
|
$243.6M
-5.07%
YoY
|
$256.6M
5.6%
YoY
|
| Cash From Operating Activities |
$1.176B
17.23%
YoY
|
$1.003B
17.87%
YoY
|
$850.8M
20.54%
YoY
|
$705.8M
-1.4%
YoY
|
$715.8M
1.58%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$736.4M
14.61%
YoY
|
$642.5M
10.19%
YoY
|
$583.1M
3.24%
YoY
|
$564.8M
6.79%
YoY
|
$528.9M
33.56%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$118.6M
10681.82%
YoY
|
| Other Investing Activities |
$16.60M
130.56%
YoY
|
$7.200M
-318.18%
YoY
|
-$3.300M
-178.57%
YoY
|
$4.200M
-133.6%
YoY
|
-$12.50M
-695.24%
YoY
|
| Cash From Investing Activities |
-$764.6M
17.04%
YoY
|
-$653.3M
8.38%
YoY
|
-$602.8M
-3.86%
YoY
|
-$627.0M
-5.9%
YoY
|
-$666.3M
63.51%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$158.0M
408.04%
YoY
|
$31.10M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$431.2M
30.43%
YoY
|
-$330.6M
67.65%
YoY
|
-$197.2M
35.35%
YoY
|
-$145.7M
-39.32%
YoY
|
-$240.1M
64.56%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.176B
17.23%
YoY
|
$1.003B
17.87%
YoY
|
$850.8M
20.54%
YoY
|
$705.8M
-1.4%
YoY
|
$715.8M
1.58%
YoY
|
| Cash From Investing Activities |
-$764.6M
17.04%
YoY
|
-$653.3M
8.38%
YoY
|
-$602.8M
-3.86%
YoY
|
-$627.0M
-5.9%
YoY
|
-$666.3M
63.51%
YoY
|
| Cash From Financing Activities |
-$431.2M
30.43%
YoY
|
-$330.6M
67.65%
YoY
|
-$197.2M
35.35%
YoY
|
-$145.7M
-39.32%
YoY
|
-$240.1M
64.56%
YoY
|
| Net Change In Cash |
-$764.6M
-4145.5%
YoY
|
$18.90M
-62.8%
YoY
|
$50.80M
-175.93%
YoY
|
-$66.90M
-64.9%
YoY
|
-$190.6M
-225.97%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.176B
17.23%
YoY
|
$1.003B
17.87%
YoY
|
$850.8M
20.54%
YoY
|
$705.8M
-1.4%
YoY
|
$715.8M
1.58%
YoY
|
| Capital Expenditures |
$736.4M
14.61%
YoY
|
$642.5M
10.19%
YoY
|
$583.1M
3.24%
YoY
|
$564.8M
6.79%
YoY
|
$528.9M
33.56%
YoY
|
| Free Cash Flow |
$439.2M
21.9%
YoY
|
$360.3M
34.59%
YoY
|
$267.7M
89.86%
YoY
|
$141.0M
-24.56%
YoY
|
$186.9M
-39.46%
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 |
$194.5M
28.38%
YoY
|
$145.7M
21.32%
YoY
|
$126.5M
16.91%
YoY
|
$142.1M
24.54%
YoY
|
$151.5M
34.67%
YoY
|
$120.1M
38.05%
YoY
|
$108.2M
26.85%
YoY
|
$114.1M
25.66%
YoY
|
$112.5M
28.28%
YoY
|
$87.00M
-2.68%
YoY
|
$85.30M
87.89%
YoY
|
$90.80M
86.45%
YoY
|
$87.70M
0.23%
YoY
|
$89.40M
-2.4%
YoY
|
$45.40M
-54.6%
YoY
|
$48.70M
-57.02%
YoY
|
$87.50M
-18.45%
YoY
|
$91.60M
6.51%
YoY
|
$100.0M
28.7%
YoY
|
| Depreciation, Depletion And Amortization |
$87.30M
10.23%
YoY
|
$86.40M
10.77%
YoY
|
$82.40M
5.1%
YoY
|
$79.90M
9.6%
YoY
|
$79.20M
12.66%
YoY
|
$78.00M
11.27%
YoY
|
$78.40M
16.49%
YoY
|
$72.90M
0.41%
YoY
|
$70.30M
10.02%
YoY
|
$70.10M
10.74%
YoY
|
$67.30M
8.37%
YoY
|
$72.60M
5.52%
YoY
|
$63.90M
-3.47%
YoY
|
$63.30M
-3.8%
YoY
|
$62.10M
-4.31%
YoY
|
$68.80M
8.52%
YoY
|
$66.20M
5.92%
YoY
|
$65.80M
5.62%
YoY
|
$64.90M
6.05%
YoY
|
| Cash From Operating Activities |
$313.1M
8.49%
YoY
|
$346.0M
24.1%
YoY
|
$270.8M
1.12%
YoY
|
$270.2M
24.29%
YoY
|
$288.6M
20.85%
YoY
|
$278.8M
38.71%
YoY
|
$267.8M
24.44%
YoY
|
$217.4M
5.18%
YoY
|
$238.8M
4.78%
YoY
|
$201.0M
16.72%
YoY
|
$215.2M
206.99%
YoY
|
$206.7M
-15.49%
YoY
|
$227.9M
4.11%
YoY
|
$172.2M
39.1%
YoY
|
$70.10M
-60.53%
YoY
|
$244.6M
-4.42%
YoY
|
$218.9M
38.11%
YoY
|
$123.8M
-55.74%
YoY
|
$177.6M
2.42%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$162.4M
-0.43%
YoY
|
$229.3M
15.4%
YoY
|
$187.1M
26.85%
YoY
|
$156.9M
0.0%
YoY
|
$163.1M
17.0%
YoY
|
$198.7M
-10.74%
YoY
|
$147.5M
0.55%
YoY
|
$156.9M
33.87%
YoY
|
$139.4M
44.31%
YoY
|
$222.6M
10.36%
YoY
|
$146.7M
-199.46%
YoY
|
$117.2M
-197.91%
YoY
|
$96.60M
-16.15%
YoY
|
$201.7M
-199.9%
YoY
|
-$147.5M
16.51%
YoY
|
-$119.7M
-3.39%
YoY
|
$115.2M
16.6%
YoY
|
-$201.9M
38.0%
YoY
|
-$126.6M
39.27%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
$0.00
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
|
| Other Investing Activities |
$4.200M
-34.38%
YoY
|
-$10.10M
102.0%
YoY
|
-$14.20M
1.43%
YoY
|
-$8.500M
466.67%
YoY
|
$6.400M
1.59%
YoY
|
-$5.000M
-134.48%
YoY
|
-$14.00M
-9.68%
YoY
|
-$1.500M
-86.73%
YoY
|
$6.300M
-14.86%
YoY
|
$14.50M
-408.51%
YoY
|
-$15.50M
-42.16%
YoY
|
-$11.30M
222.86%
YoY
|
$7.400M
-6.33%
YoY
|
-$4.700M
-75.0%
YoY
|
-$26.80M
-1130.77%
YoY
|
-$3.500M
-96.57%
YoY
|
$7.900M
-346.88%
YoY
|
-$18.80M
-622.22%
YoY
|
$2.600M
116.67%
YoY
|
| Cash From Investing Activities |
-$150.1M
-5.3%
YoY
|
-$239.4M
17.53%
YoY
|
-$201.3M
24.64%
YoY
|
-$165.4M
4.42%
YoY
|
-$158.5M
22.21%
YoY
|
-$203.7M
-2.11%
YoY
|
-$161.5M
-0.43%
YoY
|
-$158.4M
23.27%
YoY
|
-$129.7M
24.71%
YoY
|
-$208.1M
0.82%
YoY
|
-$162.2M
-6.94%
YoY
|
-$128.5M
4.3%
YoY
|
-$104.0M
-15.52%
YoY
|
-$206.4M
-6.48%
YoY
|
-$174.3M
40.56%
YoY
|
-$123.2M
-45.49%
YoY
|
-$123.1M
28.77%
YoY
|
-$220.7M
54.66%
YoY
|
-$124.0M
38.24%
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 |
$71.60M
123.05%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$32.10M
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
|
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
|
| Cash From Financing Activities |
-$102.5M
-21.4%
YoY
|
-$97.40M
-35.45%
YoY
|
-$113.2M
26.48%
YoY
|
-$90.20M
81.85%
YoY
|
-$130.4M
221.18%
YoY
|
-$150.9M
404.68%
YoY
|
-$89.50M
36.02%
YoY
|
-$49.60M
14.02%
YoY
|
-$40.60M
-30.0%
YoY
|
-$29.90M
81.21%
YoY
|
-$65.80M
34.29%
YoY
|
-$43.50M
125.39%
YoY
|
-$58.00M
-4.76%
YoY
|
-$16.50M
-139.01%
YoY
|
-$49.00M
164.86%
YoY
|
-$19.30M
-89.65%
YoY
|
-$60.90M
-21.42%
YoY
|
$42.30M
-111.94%
YoY
|
-$18.50M
-59.43%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$313.1M
8.49%
YoY
|
$346.0M
24.1%
YoY
|
$270.8M
1.12%
YoY
|
$270.2M
24.29%
YoY
|
$288.6M
20.85%
YoY
|
$278.8M
38.71%
YoY
|
$267.8M
24.44%
YoY
|
$217.4M
5.18%
YoY
|
$238.8M
4.78%
YoY
|
$201.0M
16.72%
YoY
|
$215.2M
206.99%
YoY
|
$206.7M
-15.49%
YoY
|
$227.9M
4.11%
YoY
|
$172.2M
39.1%
YoY
|
$70.10M
-60.53%
YoY
|
$244.6M
-4.42%
YoY
|
$218.9M
38.11%
YoY
|
$123.8M
-55.74%
YoY
|
$177.6M
2.42%
YoY
|
| Cash From Investing Activities |
-$150.1M
-5.3%
YoY
|
-$239.4M
17.53%
YoY
|
-$201.3M
24.64%
YoY
|
-$165.4M
4.42%
YoY
|
-$158.5M
22.21%
YoY
|
-$203.7M
-2.11%
YoY
|
-$161.5M
-0.43%
YoY
|
-$158.4M
23.27%
YoY
|
-$129.7M
24.71%
YoY
|
-$208.1M
0.82%
YoY
|
-$162.2M
-6.94%
YoY
|
-$128.5M
4.3%
YoY
|
-$104.0M
-15.52%
YoY
|
-$206.4M
-6.48%
YoY
|
-$174.3M
40.56%
YoY
|
-$123.2M
-45.49%
YoY
|
-$123.1M
28.77%
YoY
|
-$220.7M
54.66%
YoY
|
-$124.0M
38.24%
YoY
|
| Cash From Financing Activities |
-$102.5M
-21.4%
YoY
|
-$97.40M
-35.45%
YoY
|
-$113.2M
26.48%
YoY
|
-$90.20M
81.85%
YoY
|
-$130.4M
221.18%
YoY
|
-$150.9M
404.68%
YoY
|
-$89.50M
36.02%
YoY
|
-$49.60M
14.02%
YoY
|
-$40.60M
-30.0%
YoY
|
-$29.90M
81.21%
YoY
|
-$65.80M
34.29%
YoY
|
-$43.50M
125.39%
YoY
|
-$58.00M
-4.76%
YoY
|
-$16.50M
-139.01%
YoY
|
-$49.00M
164.86%
YoY
|
-$19.30M
-89.65%
YoY
|
-$60.90M
-21.42%
YoY
|
$42.30M
-111.94%
YoY
|
-$18.50M
-59.43%
YoY
|
| Net Change In Cash |
$60.50M
-20266.67%
YoY
|
$9.200M
-112.14%
YoY
|
-$43.70M
-360.12%
YoY
|
$14.60M
55.32%
YoY
|
-$300.0K
-100.44%
YoY
|
-$75.80M
104.86%
YoY
|
$16.80M
-231.25%
YoY
|
$9.400M
-72.91%
YoY
|
$68.50M
3.95%
YoY
|
-$37.00M
-27.02%
YoY
|
-$12.80M
-91.64%
YoY
|
$34.70M
-66.01%
YoY
|
$65.90M
88.83%
YoY
|
-$50.70M
-7.14%
YoY
|
-$153.2M
-536.47%
YoY
|
$102.1M
-165.24%
YoY
|
$34.90M
-339.04%
YoY
|
-$54.60M
-74.86%
YoY
|
$35.10M
-7.87%
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 |
$313.1M
8.49%
YoY
|
$346.0M
24.1%
YoY
|
$270.8M
1.12%
YoY
|
$270.2M
24.29%
YoY
|
$288.6M
20.85%
YoY
|
$278.8M
38.71%
YoY
|
$267.8M
24.44%
YoY
|
$217.4M
5.18%
YoY
|
$238.8M
4.78%
YoY
|
$201.0M
16.72%
YoY
|
$215.2M
206.99%
YoY
|
$206.7M
-15.49%
YoY
|
$227.9M
4.11%
YoY
|
$172.2M
39.1%
YoY
|
$70.10M
-60.53%
YoY
|
$244.6M
-4.42%
YoY
|
$218.9M
38.11%
YoY
|
$123.8M
-55.74%
YoY
|
$177.6M
2.42%
YoY
|
| Capital Expenditures |
$162.4M
-0.43%
YoY
|
$229.3M
15.4%
YoY
|
$187.1M
26.85%
YoY
|
$156.9M
0.0%
YoY
|
$163.1M
17.0%
YoY
|
$198.7M
-10.74%
YoY
|
$147.5M
0.55%
YoY
|
$156.9M
33.87%
YoY
|
$139.4M
44.31%
YoY
|
$222.6M
10.36%
YoY
|
$146.7M
-199.46%
YoY
|
$117.2M
-197.91%
YoY
|
$96.60M
-16.15%
YoY
|
$201.7M
-199.9%
YoY
|
-$147.5M
16.51%
YoY
|
-$119.7M
-3.39%
YoY
|
$115.2M
16.6%
YoY
|
-$201.9M
38.0%
YoY
|
-$126.6M
39.27%
YoY
|
| Free Cash Flow |
$150.7M
20.08%
YoY
|
$116.7M
45.69%
YoY
|
$83.70M
-30.42%
YoY
|
$113.3M
87.27%
YoY
|
$125.5M
26.26%
YoY
|
$80.10M
-470.83%
YoY
|
$120.3M
75.62%
YoY
|
$60.50M
-32.4%
YoY
|
$99.40M
-24.3%
YoY
|
-$21.60M
-26.78%
YoY
|
$68.50M
-68.52%
YoY
|
$89.50M
-75.43%
YoY
|
$131.3M
26.62%
YoY
|
-$29.50M
-109.06%
YoY
|
$217.6M
-28.47%
YoY
|
$364.3M
-4.08%
YoY
|
$103.7M
73.7%
YoY
|
$325.7M
-23.54%
YoY
|
$304.2M
15.1%
YoY
|
Loading...