|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$411.1M
39.25%
YoY
|
$295.2M
24.57%
YoY
|
$237.0M
-38.52%
YoY
|
$385.5M
47.42%
YoY
|
$261.5M
98.55%
YoY
|
| Depreciation, Depletion And Amortization |
$367.8M
7.37%
YoY
|
$342.6M
6.48%
YoY
|
$321.8M
6.4%
YoY
|
$302.4M
8.01%
YoY
|
$280.0M
9.79%
YoY
|
| Cash From Operating Activities |
$622.4M
8.32%
YoY
|
$574.6M
3.37%
YoY
|
$555.8M
7.56%
YoY
|
$516.8M
9.64%
YoY
|
$471.4M
27.42%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.027B
97.16%
YoY
|
$520.7M
40.06%
YoY
|
$371.7M
-56.53%
YoY
|
$855.2M
-205.97%
YoY
|
-$807.0M
57.77%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$283.5M
283.89%
YoY
|
$73.86M
450.26%
YoY
|
$13.42M
-80.6%
YoY
|
$69.20M
-52.88%
YoY
|
$146.9M
2.63%
YoY
|
| Cash From Investing Activities |
-$743.1M
66.3%
YoY
|
-$446.8M
24.7%
YoY
|
-$358.3M
-54.41%
YoY
|
-$786.0M
19.07%
YoY
|
-$660.1M
79.19%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$54.47M
-82.09%
YoY
|
$304.0M
130.52%
YoY
|
$131.9M
-57.08%
YoY
|
$307.3M
77.64%
YoY
|
$173.0M
74.42%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$103.0M
-140.81%
YoY
|
-$252.3M
645.36%
YoY
|
-$33.85M
-117.78%
YoY
|
$190.4M
-142.04%
YoY
|
-$453.0M
-168.45%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$622.4M
8.32%
YoY
|
$574.6M
3.37%
YoY
|
$555.8M
7.56%
YoY
|
$516.8M
9.64%
YoY
|
$471.4M
27.42%
YoY
|
| Cash From Investing Activities |
-$743.1M
66.3%
YoY
|
-$446.8M
24.7%
YoY
|
-$358.3M
-54.41%
YoY
|
-$786.0M
19.07%
YoY
|
-$660.1M
79.19%
YoY
|
| Cash From Financing Activities |
$103.0M
-140.81%
YoY
|
-$252.3M
645.36%
YoY
|
-$33.85M
-117.78%
YoY
|
$190.4M
-142.04%
YoY
|
-$453.0M
-168.45%
YoY
|
| Net Change In Cash |
-$17.74M
-85.76%
YoY
|
-$124.6M
-176.11%
YoY
|
$163.7M
-307.65%
YoY
|
-$78.82M
-87.72%
YoY
|
-$641.7M
-196.75%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$622.4M
8.32%
YoY
|
$574.6M
3.37%
YoY
|
$555.8M
7.56%
YoY
|
$516.8M
9.64%
YoY
|
$471.4M
27.42%
YoY
|
| Capital Expenditures |
$1.027B
97.16%
YoY
|
$520.7M
40.06%
YoY
|
$371.7M
-56.53%
YoY
|
$855.2M
-205.97%
YoY
|
-$807.0M
57.77%
YoY
|
| Free Cash Flow |
-$404.2M
-850.3%
YoY
|
$53.88M
-70.73%
YoY
|
$184.1M
-154.39%
YoY
|
-$338.4M
-126.47%
YoY
|
$1.278B
45.03%
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 |
$159.1M
149.5%
YoY
|
$129.8M
105.29%
YoY
|
$61.65M
1.14%
YoY
|
$155.9M
39.23%
YoY
|
$63.77M
12.39%
YoY
|
$63.23M
2.35%
YoY
|
$60.95M
6.85%
YoY
|
$112.0M
85.1%
YoY
|
$56.74M
2.53%
YoY
|
$61.78M
-45.47%
YoY
|
$57.05M
-63.46%
YoY
|
$60.50M
-1.91%
YoY
|
$55.34M
6.45%
YoY
|
$113.3M
-1.43%
YoY
|
$156.1M
199.56%
YoY
|
$61.68M
33.49%
YoY
|
$51.98M
7.77%
YoY
|
$114.9M
21.37%
YoY
|
$52.12M
-284.25%
YoY
|
| Depreciation, Depletion And Amortization |
$99.22M
14.11%
YoY
|
$97.38M
11.78%
YoY
|
$94.28M
8.33%
YoY
|
$89.24M
4.93%
YoY
|
$86.95M
4.25%
YoY
|
$87.12M
5.64%
YoY
|
$87.03M
6.52%
YoY
|
$85.05M
7.69%
YoY
|
$83.40M
6.06%
YoY
|
$82.46M
4.17%
YoY
|
$81.70M
5.95%
YoY
|
$78.97M
6.06%
YoY
|
$78.64M
9.71%
YoY
|
$79.16M
1.73%
YoY
|
$77.11M
9.2%
YoY
|
$74.46M
10.07%
YoY
|
$71.67M
12.17%
YoY
|
$77.82M
20.83%
YoY
|
$70.61M
7.64%
YoY
|
| Cash From Operating Activities |
$184.6M
3.1%
YoY
|
$144.8M
21.11%
YoY
|
$147.8M
2.57%
YoY
|
$150.7M
-11.21%
YoY
|
$179.0M
26.84%
YoY
|
$119.6M
6.18%
YoY
|
$144.1M
-4.52%
YoY
|
$169.7M
13.7%
YoY
|
$141.2M
-1.29%
YoY
|
$112.6M
4.8%
YoY
|
$150.9M
1.43%
YoY
|
$149.3M
-5.2%
YoY
|
$143.0M
38.75%
YoY
|
$107.5M
2.05%
YoY
|
$148.8M
25.2%
YoY
|
$157.5M
19.18%
YoY
|
$103.1M
-10.46%
YoY
|
$105.3M
3.76%
YoY
|
$118.8M
36.58%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$130.7M
-27.18%
YoY
|
$429.0M
566.66%
YoY
|
$352.6M
197.9%
YoY
|
$65.58M
-76.09%
YoY
|
$179.4M
181.49%
YoY
|
$64.36M
-15.6%
YoY
|
$118.4M
47.2%
YoY
|
$274.2M
165.5%
YoY
|
$63.75M
-43.01%
YoY
|
$76.25M
-46.05%
YoY
|
$80.40M
-119.17%
YoY
|
$103.3M
-149.29%
YoY
|
$111.9M
-231.57%
YoY
|
$141.3M
-229.67%
YoY
|
-$419.3M
183.71%
YoY
|
-$209.6M
-54.52%
YoY
|
-$85.02M
-4.9%
YoY
|
-$109.0M
-28.63%
YoY
|
-$147.8M
39.69%
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
|
| Other Investing Activities |
$151.2M
-6605.59%
YoY
|
$159.5M
-2371.93%
YoY
|
-$4.621M
3.31%
YoY
|
$131.0M
47.97%
YoY
|
-$2.324M
-27.26%
YoY
|
-$7.019M
-205.98%
YoY
|
-$4.473M
9.1%
YoY
|
$88.55M
-90455.1%
YoY
|
-$3.195M
-128.92%
YoY
|
$6.623M
-74.0%
YoY
|
-$4.100M
-108.33%
YoY
|
-$98.00K
-95.76%
YoY
|
$11.05M
-447.91%
YoY
|
$25.47M
-76.99%
YoY
|
$49.21M
-1307.09%
YoY
|
-$2.314M
-109.03%
YoY
|
-$3.175M
-121.75%
YoY
|
$110.7M
-29.88%
YoY
|
-$4.077M
-61.54%
YoY
|
| Cash From Investing Activities |
$20.52M
-111.29%
YoY
|
-$269.6M
277.67%
YoY
|
-$357.2M
190.81%
YoY
|
$65.44M
-135.24%
YoY
|
-$181.8M
171.53%
YoY
|
-$71.37M
2.37%
YoY
|
-$122.8M
45.53%
YoY
|
-$185.7M
79.6%
YoY
|
-$66.94M
-33.6%
YoY
|
-$69.72M
-39.81%
YoY
|
-$84.40M
-77.19%
YoY
|
-$103.4M
-51.2%
YoY
|
-$100.8M
14.31%
YoY
|
-$115.8M
-6819.66%
YoY
|
-$370.1M
143.69%
YoY
|
-$211.9M
-51.31%
YoY
|
-$88.19M
17.84%
YoY
|
$1.724M
-66.85%
YoY
|
-$151.9M
30.47%
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 |
-$30.00K
-100.06%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$54.54M
764.1%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$6.312M
1.07%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$6.245M
-92.46%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$82.82M
-5.16%
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 |
-$198.9M
1885.66%
YoY
|
$114.7M
-724.1%
YoY
|
$133.5M
-552.83%
YoY
|
-$135.2M
-641.78%
YoY
|
-$10.02M
-95.63%
YoY
|
-$18.38M
-116.09%
YoY
|
-$29.47M
-55.62%
YoY
|
$24.96M
-149.52%
YoY
|
-$229.4M
633.71%
YoY
|
$114.3M
-311.9%
YoY
|
-$66.40M
-135.81%
YoY
|
-$50.40M
-171.21%
YoY
|
-$31.27M
163.87%
YoY
|
-$53.92M
-54.99%
YoY
|
$185.4M
-293.14%
YoY
|
$70.78M
-137.55%
YoY
|
-$11.85M
-75.68%
YoY
|
-$119.8M
-32.82%
YoY
|
-$95.99M
15.1%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$184.6M
3.1%
YoY
|
$144.8M
21.11%
YoY
|
$147.8M
2.57%
YoY
|
$150.7M
-11.21%
YoY
|
$179.0M
26.84%
YoY
|
$119.6M
6.18%
YoY
|
$144.1M
-4.52%
YoY
|
$169.7M
13.7%
YoY
|
$141.2M
-1.29%
YoY
|
$112.6M
4.8%
YoY
|
$150.9M
1.43%
YoY
|
$149.3M
-5.2%
YoY
|
$143.0M
38.75%
YoY
|
$107.5M
2.05%
YoY
|
$148.8M
25.2%
YoY
|
$157.5M
19.18%
YoY
|
$103.1M
-10.46%
YoY
|
$105.3M
3.76%
YoY
|
$118.8M
36.58%
YoY
|
| Cash From Investing Activities |
$20.52M
-111.29%
YoY
|
-$269.6M
277.67%
YoY
|
-$357.2M
190.81%
YoY
|
$65.44M
-135.24%
YoY
|
-$181.8M
171.53%
YoY
|
-$71.37M
2.37%
YoY
|
-$122.8M
45.53%
YoY
|
-$185.7M
79.6%
YoY
|
-$66.94M
-33.6%
YoY
|
-$69.72M
-39.81%
YoY
|
-$84.40M
-77.19%
YoY
|
-$103.4M
-51.2%
YoY
|
-$100.8M
14.31%
YoY
|
-$115.8M
-6819.66%
YoY
|
-$370.1M
143.69%
YoY
|
-$211.9M
-51.31%
YoY
|
-$88.19M
17.84%
YoY
|
$1.724M
-66.85%
YoY
|
-$151.9M
30.47%
YoY
|
| Cash From Financing Activities |
-$198.9M
1885.66%
YoY
|
$114.7M
-724.1%
YoY
|
$133.5M
-552.83%
YoY
|
-$135.2M
-641.78%
YoY
|
-$10.02M
-95.63%
YoY
|
-$18.38M
-116.09%
YoY
|
-$29.47M
-55.62%
YoY
|
$24.96M
-149.52%
YoY
|
-$229.4M
633.71%
YoY
|
$114.3M
-311.9%
YoY
|
-$66.40M
-135.81%
YoY
|
-$50.40M
-171.21%
YoY
|
-$31.27M
163.87%
YoY
|
-$53.92M
-54.99%
YoY
|
$185.4M
-293.14%
YoY
|
$70.78M
-137.55%
YoY
|
-$11.85M
-75.68%
YoY
|
-$119.8M
-32.82%
YoY
|
-$95.99M
15.1%
YoY
|
| Net Change In Cash |
$205.1M
-1709.97%
YoY
|
-$9.978M
-133.44%
YoY
|
-$75.94M
824.83%
YoY
|
$80.92M
799.5%
YoY
|
-$12.74M
-91.79%
YoY
|
$29.84M
-81.01%
YoY
|
-$8.211M
-8311.0%
YoY
|
$8.996M
-298.94%
YoY
|
-$155.2M
-1519.79%
YoY
|
$157.2M
-352.31%
YoY
|
$100.0K
-100.28%
YoY
|
-$4.522M
-127.63%
YoY
|
$10.93M
261.2%
YoY
|
-$62.29M
388.84%
YoY
|
-$35.92M
-72.16%
YoY
|
$16.37M
-103.33%
YoY
|
$3.026M
-135.79%
YoY
|
-$12.74M
-82.2%
YoY
|
-$129.0M
14.39%
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 |
$184.6M
3.1%
YoY
|
$144.8M
21.11%
YoY
|
$147.8M
2.57%
YoY
|
$150.7M
-11.21%
YoY
|
$179.0M
26.84%
YoY
|
$119.6M
6.18%
YoY
|
$144.1M
-4.52%
YoY
|
$169.7M
13.7%
YoY
|
$141.2M
-1.29%
YoY
|
$112.6M
4.8%
YoY
|
$150.9M
1.43%
YoY
|
$149.3M
-5.2%
YoY
|
$143.0M
38.75%
YoY
|
$107.5M
2.05%
YoY
|
$148.8M
25.2%
YoY
|
$157.5M
19.18%
YoY
|
$103.1M
-10.46%
YoY
|
$105.3M
3.76%
YoY
|
$118.8M
36.58%
YoY
|
| Capital Expenditures |
$130.7M
-27.18%
YoY
|
$429.0M
566.66%
YoY
|
$352.6M
197.9%
YoY
|
$65.58M
-76.09%
YoY
|
$179.4M
181.49%
YoY
|
$64.36M
-15.6%
YoY
|
$118.4M
47.2%
YoY
|
$274.2M
165.5%
YoY
|
$63.75M
-43.01%
YoY
|
$76.25M
-46.05%
YoY
|
$80.40M
-119.17%
YoY
|
$103.3M
-149.29%
YoY
|
$111.9M
-231.57%
YoY
|
$141.3M
-229.67%
YoY
|
-$419.3M
183.71%
YoY
|
-$209.6M
-54.52%
YoY
|
-$85.02M
-4.9%
YoY
|
-$109.0M
-28.63%
YoY
|
-$147.8M
39.69%
YoY
|
| Free Cash Flow |
$53.92M
-13647.74%
YoY
|
-$284.2M
-614.44%
YoY
|
-$204.8M
-895.76%
YoY
|
$85.12M
-181.44%
YoY
|
-$398.0K
-100.51%
YoY
|
$55.24M
51.83%
YoY
|
$25.73M
-63.5%
YoY
|
-$104.5M
-327.3%
YoY
|
$77.41M
148.52%
YoY
|
$36.38M
-207.5%
YoY
|
$70.50M
-87.59%
YoY
|
$45.98M
-87.47%
YoY
|
$31.15M
-83.44%
YoY
|
-$33.84M
-115.79%
YoY
|
$568.1M
113.07%
YoY
|
$367.0M
-38.1%
YoY
|
$188.1M
-8.03%
YoY
|
$214.3M
-15.69%
YoY
|
$266.6M
38.29%
YoY
|
Loading...