|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$559.3M
-6.83%
YoY
|
$600.3M
34.58%
YoY
|
$446.1M
49.4%
YoY
|
$298.6M
0.24%
YoY
|
$297.9M
1.55%
YoY
|
| Depreciation, Depletion And Amortization |
$69.45M
22.92%
YoY
|
$56.50M
19.2%
YoY
|
$47.40M
3.27%
YoY
|
$45.90M
23.39%
YoY
|
$37.20M
75.47%
YoY
|
| Cash From Operating Activities |
$686.7M
12.34%
YoY
|
$611.2M
60.35%
YoY
|
$381.2M
4.11%
YoY
|
$366.2M
-9.1%
YoY
|
$402.8M
17.57%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$115.7M
-7.33%
YoY
|
$124.8M
34.75%
YoY
|
$92.65M
37.86%
YoY
|
$67.20M
-145.16%
YoY
|
-$148.8M
168.11%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$323.6M
217.08%
YoY
|
-$102.1M
57.22%
YoY
|
-$64.92M
63.45%
YoY
|
-$39.72M
8.25%
YoY
|
-$36.69M
-80.45%
YoY
|
| Cash From Investing Activities |
-$439.3M
93.61%
YoY
|
-$226.9M
44.01%
YoY
|
-$157.6M
47.36%
YoY
|
-$106.9M
-42.36%
YoY
|
-$185.5M
-23.74%
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
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$199.9M
-13.11%
YoY
|
-$230.0M
3.75%
YoY
|
-$221.7M
-26.32%
YoY
|
-$300.8M
54.4%
YoY
|
-$194.8M
-29.11%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$686.7M
12.34%
YoY
|
$611.2M
60.35%
YoY
|
$381.2M
4.11%
YoY
|
$366.2M
-9.1%
YoY
|
$402.8M
17.57%
YoY
|
| Cash From Investing Activities |
-$439.3M
93.61%
YoY
|
-$226.9M
44.01%
YoY
|
-$157.6M
47.36%
YoY
|
-$106.9M
-42.36%
YoY
|
-$185.5M
-23.74%
YoY
|
| Cash From Financing Activities |
-$199.9M
-13.11%
YoY
|
-$230.0M
3.75%
YoY
|
-$221.7M
-26.32%
YoY
|
-$300.8M
54.4%
YoY
|
-$194.8M
-29.11%
YoY
|
| Net Change In Cash |
$47.48M
-69.24%
YoY
|
$154.3M
7754.55%
YoY
|
$1.965M
-104.72%
YoY
|
-$41.61M
-285.26%
YoY
|
$22.46M
-112.8%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$686.7M
12.34%
YoY
|
$611.2M
60.35%
YoY
|
$381.2M
4.11%
YoY
|
$366.2M
-9.1%
YoY
|
$402.8M
17.57%
YoY
|
| Capital Expenditures |
$115.7M
-7.33%
YoY
|
$124.8M
34.75%
YoY
|
$92.65M
37.86%
YoY
|
$67.20M
-145.16%
YoY
|
-$148.8M
168.11%
YoY
|
| Free Cash Flow |
$571.0M
17.38%
YoY
|
$486.4M
68.56%
YoY
|
$288.6M
-3.48%
YoY
|
$298.9M
-45.8%
YoY
|
$551.6M
38.56%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$150.5M
8.71%
YoY
|
$63.38M
-58.31%
YoY
|
$182.9M
14.4%
YoY
|
$174.7M
6.58%
YoY
|
$138.4M
11.13%
YoY
|
$152.0M
37.05%
YoY
|
$159.8M
21.97%
YoY
|
$163.9M
39.08%
YoY
|
$124.6M
44.42%
YoY
|
$110.9M
69.38%
YoY
|
$131.0M
55.42%
YoY
|
$117.9M
47.04%
YoY
|
$86.24M
25.68%
YoY
|
$65.49M
18.98%
YoY
|
$84.31M
-6.55%
YoY
|
$80.15M
1.41%
YoY
|
$68.62M
-6.72%
YoY
|
$55.04M
-12.35%
YoY
|
$90.22M
1.13%
YoY
|
$79.03M
-3.6%
YoY
|
| Depreciation, Depletion And Amortization |
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 |
$91.89M
-22.2%
YoY
|
$171.6M
-11.32%
YoY
|
$219.4M
10.16%
YoY
|
$177.6M
35.11%
YoY
|
$118.1M
35.47%
YoY
|
$193.5M
30.36%
YoY
|
$199.2M
277.22%
YoY
|
$131.4M
-0.42%
YoY
|
$87.19M
81.53%
YoY
|
$148.4M
15.9%
YoY
|
$52.80M
-59.95%
YoY
|
$132.0M
59.54%
YoY
|
$48.03M
103.93%
YoY
|
$128.0M
-7.72%
YoY
|
$131.8M
-3.29%
YoY
|
$82.72M
-12.2%
YoY
|
$23.55M
-29.65%
YoY
|
$138.8M
28.36%
YoY
|
$136.3M
27.16%
YoY
|
$94.22M
-12.11%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$37.41M
26.08%
YoY
|
$30.77M
-34.04%
YoY
|
$34.99M
26.27%
YoY
|
$20.26M
-27.76%
YoY
|
$29.67M
32.2%
YoY
|
$46.64M
127.01%
YoY
|
$27.71M
2.27%
YoY
|
$28.04M
8.43%
YoY
|
$22.45M
17.26%
YoY
|
$20.55M
25.91%
YoY
|
$27.10M
-218.53%
YoY
|
$25.86M
-305.85%
YoY
|
$19.14M
-223.83%
YoY
|
$16.32M
-114.74%
YoY
|
-$22.86M
130.95%
YoY
|
-$12.56M
-26.52%
YoY
|
-$15.46M
39.26%
YoY
|
-$110.7M
3359.47%
YoY
|
-$9.900M
-33.56%
YoY
|
-$17.10M
4.89%
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 |
-$51.31M
-24.64%
YoY
|
-$307.5M
3017.8%
YoY
|
$70.51M
-211.82%
YoY
|
-$18.56M
-24.55%
YoY
|
-$68.09M
1395.41%
YoY
|
-$9.863M
-68.51%
YoY
|
-$63.06M
512.23%
YoY
|
-$24.59M
-18.24%
YoY
|
-$4.553M
-166.8%
YoY
|
-$31.32M
100.68%
YoY
|
-$10.30M
3.65%
YoY
|
-$30.08M
89.15%
YoY
|
$6.816M
294.9%
YoY
|
-$15.61M
-50.66%
YoY
|
-$9.937M
-541.06%
YoY
|
-$15.90M
108.84%
YoY
|
$1.726M
475.33%
YoY
|
-$31.63M
47.8%
YoY
|
$2.253M
-102.55%
YoY
|
-$7.614M
-53.29%
YoY
|
| Cash From Investing Activities |
-$88.73M
-9.24%
YoY
|
-$338.3M
498.66%
YoY
|
$35.52M
-139.13%
YoY
|
-$38.81M
-26.26%
YoY
|
-$97.76M
262.09%
YoY
|
-$56.51M
8.95%
YoY
|
-$90.77M
142.71%
YoY
|
-$52.63M
-5.91%
YoY
|
-$27.00M
119.04%
YoY
|
-$51.86M
62.46%
YoY
|
-$37.40M
14.02%
YoY
|
-$55.94M
96.52%
YoY
|
-$12.33M
-10.24%
YoY
|
-$31.92M
-77.57%
YoY
|
-$32.80M
328.94%
YoY
|
-$28.46M
15.19%
YoY
|
-$13.73M
26.82%
YoY
|
-$142.3M
478.59%
YoY
|
-$7.647M
-92.59%
YoY
|
-$24.71M
-24.43%
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
|
| 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 |
-$80.42M
37.77%
YoY
|
-$55.96M
-6.37%
YoY
|
-$44.40M
-23.2%
YoY
|
-$41.12M
-22.47%
YoY
|
-$58.38M
-1.69%
YoY
|
-$59.77M
7.93%
YoY
|
-$57.82M
4.18%
YoY
|
-$53.03M
-4.31%
YoY
|
-$59.38M
7.14%
YoY
|
-$55.38M
7.12%
YoY
|
-$55.50M
-39.47%
YoY
|
-$55.42M
-47.34%
YoY
|
-$55.42M
6.13%
YoY
|
-$51.69M
6.11%
YoY
|
-$91.69M
88.23%
YoY
|
-$105.2M
116.05%
YoY
|
-$52.22M
7.22%
YoY
|
-$48.72M
-64.85%
YoY
|
-$48.71M
7.3%
YoY
|
-$48.71M
7.06%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$91.89M
-22.2%
YoY
|
$171.6M
-11.32%
YoY
|
$219.4M
10.16%
YoY
|
$177.6M
35.11%
YoY
|
$118.1M
35.47%
YoY
|
$193.5M
30.36%
YoY
|
$199.2M
277.22%
YoY
|
$131.4M
-0.42%
YoY
|
$87.19M
81.53%
YoY
|
$148.4M
15.9%
YoY
|
$52.80M
-59.95%
YoY
|
$132.0M
59.54%
YoY
|
$48.03M
103.93%
YoY
|
$128.0M
-7.72%
YoY
|
$131.8M
-3.29%
YoY
|
$82.72M
-12.2%
YoY
|
$23.55M
-29.65%
YoY
|
$138.8M
28.36%
YoY
|
$136.3M
27.16%
YoY
|
$94.22M
-12.11%
YoY
|
| Cash From Investing Activities |
-$88.73M
-9.24%
YoY
|
-$338.3M
498.66%
YoY
|
$35.52M
-139.13%
YoY
|
-$38.81M
-26.26%
YoY
|
-$97.76M
262.09%
YoY
|
-$56.51M
8.95%
YoY
|
-$90.77M
142.71%
YoY
|
-$52.63M
-5.91%
YoY
|
-$27.00M
119.04%
YoY
|
-$51.86M
62.46%
YoY
|
-$37.40M
14.02%
YoY
|
-$55.94M
96.52%
YoY
|
-$12.33M
-10.24%
YoY
|
-$31.92M
-77.57%
YoY
|
-$32.80M
328.94%
YoY
|
-$28.46M
15.19%
YoY
|
-$13.73M
26.82%
YoY
|
-$142.3M
478.59%
YoY
|
-$7.647M
-92.59%
YoY
|
-$24.71M
-24.43%
YoY
|
| Cash From Financing Activities |
-$80.42M
37.77%
YoY
|
-$55.96M
-6.37%
YoY
|
-$44.40M
-23.2%
YoY
|
-$41.12M
-22.47%
YoY
|
-$58.38M
-1.69%
YoY
|
-$59.77M
7.93%
YoY
|
-$57.82M
4.18%
YoY
|
-$53.03M
-4.31%
YoY
|
-$59.38M
7.14%
YoY
|
-$55.38M
7.12%
YoY
|
-$55.50M
-39.47%
YoY
|
-$55.42M
-47.34%
YoY
|
-$55.42M
6.13%
YoY
|
-$51.69M
6.11%
YoY
|
-$91.69M
88.23%
YoY
|
-$105.2M
116.05%
YoY
|
-$52.22M
7.22%
YoY
|
-$48.72M
-64.85%
YoY
|
-$48.71M
7.3%
YoY
|
-$48.71M
7.06%
YoY
|
| Net Change In Cash |
$91.89M
-341.71%
YoY
|
-$222.7M
-388.5%
YoY
|
$210.5M
316.23%
YoY
|
$97.65M
279.04%
YoY
|
-$38.02M
-4753.37%
YoY
|
$77.18M
87.5%
YoY
|
$50.58M
-226.13%
YoY
|
$25.76M
24.94%
YoY
|
$817.0K
-104.14%
YoY
|
$41.16M
-7.34%
YoY
|
-$40.10M
-646.32%
YoY
|
$20.62M
-140.45%
YoY
|
-$19.71M
-53.5%
YoY
|
$44.43M
-184.95%
YoY
|
$7.340M
-90.82%
YoY
|
-$50.98M
-345.12%
YoY
|
-$42.40M
62.76%
YoY
|
-$52.29M
-5.09%
YoY
|
$79.96M
-293.14%
YoY
|
$20.80M
-28.28%
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 |
$91.89M
-22.2%
YoY
|
$171.6M
-11.32%
YoY
|
$219.4M
10.16%
YoY
|
$177.6M
35.11%
YoY
|
$118.1M
35.47%
YoY
|
$193.5M
30.36%
YoY
|
$199.2M
277.22%
YoY
|
$131.4M
-0.42%
YoY
|
$87.19M
81.53%
YoY
|
$148.4M
15.9%
YoY
|
$52.80M
-59.95%
YoY
|
$132.0M
59.54%
YoY
|
$48.03M
103.93%
YoY
|
$128.0M
-7.72%
YoY
|
$131.8M
-3.29%
YoY
|
$82.72M
-12.2%
YoY
|
$23.55M
-29.65%
YoY
|
$138.8M
28.36%
YoY
|
$136.3M
27.16%
YoY
|
$94.22M
-12.11%
YoY
|
| Capital Expenditures |
$37.41M
26.08%
YoY
|
$30.77M
-34.04%
YoY
|
$34.99M
26.27%
YoY
|
$20.26M
-27.76%
YoY
|
$29.67M
32.2%
YoY
|
$46.64M
127.01%
YoY
|
$27.71M
2.27%
YoY
|
$28.04M
8.43%
YoY
|
$22.45M
17.26%
YoY
|
$20.55M
25.91%
YoY
|
$27.10M
-218.53%
YoY
|
$25.86M
-305.85%
YoY
|
$19.14M
-223.83%
YoY
|
$16.32M
-114.74%
YoY
|
-$22.86M
130.95%
YoY
|
-$12.56M
-26.52%
YoY
|
-$15.46M
39.26%
YoY
|
-$110.7M
3359.47%
YoY
|
-$9.900M
-33.56%
YoY
|
-$17.10M
4.89%
YoY
|
| Free Cash Flow |
$54.48M
-38.4%
YoY
|
$140.8M
-4.1%
YoY
|
$184.4M
7.56%
YoY
|
$157.3M
52.17%
YoY
|
$88.44M
36.6%
YoY
|
$146.8M
14.83%
YoY
|
$171.5M
567.15%
YoY
|
$103.4M
-2.57%
YoY
|
$64.75M
124.12%
YoY
|
$127.9M
14.44%
YoY
|
$25.70M
-83.39%
YoY
|
$106.1M
11.37%
YoY
|
$28.89M
-25.95%
YoY
|
$111.7M
-55.21%
YoY
|
$154.7M
5.8%
YoY
|
$95.28M
-14.4%
YoY
|
$39.01M
-12.5%
YoY
|
$249.5M
124.13%
YoY
|
$146.2M
19.75%
YoY
|
$111.3M
-9.86%
YoY
|
Loading...