|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$325.2M
-34.71%
YoY
|
$498.1M
-15.13%
YoY
|
$586.9M
-19.64%
YoY
|
$730.3M
32.28%
YoY
|
$552.1M
92.71%
YoY
|
| Depreciation, Depletion And Amortization |
$121.1M
7.07%
YoY
|
$113.1M
22.93%
YoY
|
$92.00M
4.07%
YoY
|
$88.40M
12.04%
YoY
|
$78.90M
4.09%
YoY
|
| Cash From Operating Activities |
$694.5M
18.45%
YoY
|
$586.3M
208.25%
YoY
|
$190.2M
-67.54%
YoY
|
$585.9M
-53.49%
YoY
|
$1.260B
56.39%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$270.0M
10.16%
YoY
|
$245.1M
32.2%
YoY
|
$185.4M
19.23%
YoY
|
$155.5M
8.29%
YoY
|
$143.6M
39.15%
YoY
|
| Acquisitions |
$546.8M
-57.17%
YoY
|
$1.277B
248.76%
YoY
|
$366.1M
-30.75%
YoY
|
$528.7M
-51.92%
YoY
|
$1.100B
84484.62%
YoY
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
-$9.600M
-215.66%
YoY
|
$8.300M
538.46%
YoY
|
$1.300M
-96.1%
YoY
|
$33.30M
N/A
|
| Cash From Investing Activities |
-$671.3M
-47.66%
YoY
|
-$1.283B
250.34%
YoY
|
-$366.1M
-24.45%
YoY
|
-$484.6M
-61.28%
YoY
|
-$1.252B
1575.64%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$554.8M
243.32%
YoY
|
$161.6M
-6.48%
YoY
|
$172.8M
-66.85%
YoY
|
$521.2M
147.48%
YoY
|
$210.6M
162.59%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$31.10M
-104.57%
YoY
|
$681.1M
267.76%
YoY
|
$185.2M
-375.19%
YoY
|
-$67.30M
-9.05%
YoY
|
-$74.00M
-88.92%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$694.5M
18.45%
YoY
|
$586.3M
208.25%
YoY
|
$190.2M
-67.54%
YoY
|
$585.9M
-53.49%
YoY
|
$1.260B
56.39%
YoY
|
| Cash From Investing Activities |
-$671.3M
-47.66%
YoY
|
-$1.283B
250.34%
YoY
|
-$366.1M
-24.45%
YoY
|
-$484.6M
-61.28%
YoY
|
-$1.252B
1575.64%
YoY
|
| Cash From Financing Activities |
-$31.10M
-104.57%
YoY
|
$681.1M
267.76%
YoY
|
$185.2M
-375.19%
YoY
|
-$67.30M
-9.05%
YoY
|
-$74.00M
-88.92%
YoY
|
| Net Change In Cash |
-$1.900M
-91.67%
YoY
|
-$22.80M
-342.55%
YoY
|
$9.400M
-67.81%
YoY
|
$29.20M
-142.57%
YoY
|
-$68.60M
-215.88%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$694.5M
18.45%
YoY
|
$586.3M
208.25%
YoY
|
$190.2M
-67.54%
YoY
|
$585.9M
-53.49%
YoY
|
$1.260B
56.39%
YoY
|
| Capital Expenditures |
$270.0M
10.16%
YoY
|
$245.1M
32.2%
YoY
|
$185.4M
19.23%
YoY
|
$155.5M
8.29%
YoY
|
$143.6M
39.15%
YoY
|
| Free Cash Flow |
$424.5M
24.41%
YoY
|
$341.2M
7008.33%
YoY
|
$4.800M
-98.88%
YoY
|
$430.4M
-61.43%
YoY
|
$1.116B
58.93%
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 |
$130.2M
1.64%
YoY
|
$43.10M
-53.61%
YoY
|
$13.00M
-88.69%
YoY
|
$140.5M
1.66%
YoY
|
$128.1M
-13.39%
YoY
|
$92.90M
-12.52%
YoY
|
$114.9M
-29.9%
YoY
|
$138.2M
-16.95%
YoY
|
$147.9M
-6.63%
YoY
|
$106.2M
-30.31%
YoY
|
$163.9M
-16.25%
YoY
|
$166.4M
-15.06%
YoY
|
$158.4M
-21.93%
YoY
|
$152.4M
74.97%
YoY
|
$195.7M
13.71%
YoY
|
$195.9M
2.57%
YoY
|
$202.9M
99.12%
YoY
|
$87.10M
-12.99%
YoY
|
$172.1M
36.16%
YoY
|
| Depreciation, Depletion And Amortization |
$31.10M
6.14%
YoY
|
$31.50M
0.0%
YoY
|
$31.60M
7.12%
YoY
|
$28.70M
1.77%
YoY
|
$29.30M
23.11%
YoY
|
$31.50M
34.62%
YoY
|
$29.50M
27.71%
YoY
|
$28.20M
22.08%
YoY
|
$23.80M
6.25%
YoY
|
$23.40M
4.46%
YoY
|
$23.10M
5.96%
YoY
|
$23.10M
0.43%
YoY
|
$22.40M
3.23%
YoY
|
$22.40M
6.67%
YoY
|
$21.80M
11.22%
YoY
|
$23.00M
25.0%
YoY
|
$21.70M
11.28%
YoY
|
$21.00M
8.81%
YoY
|
$19.60M
2.62%
YoY
|
| Cash From Operating Activities |
$92.40M
-41.78%
YoY
|
$129.2M
-39.2%
YoY
|
$154.9M
-36.52%
YoY
|
$251.7M
-302.98%
YoY
|
$158.7M
-37.5%
YoY
|
$212.5M
-205.04%
YoY
|
$244.0M
58.85%
YoY
|
-$124.0M
-229.84%
YoY
|
$253.9M
77.06%
YoY
|
-$202.3M
-485.33%
YoY
|
$153.6M
-11.32%
YoY
|
$95.50M
-28.36%
YoY
|
$143.4M
-36.77%
YoY
|
$52.50M
-63.05%
YoY
|
$173.2M
-52.6%
YoY
|
$133.3M
-74.01%
YoY
|
$226.8M
-5.22%
YoY
|
$142.1M
53.29%
YoY
|
$365.4M
1391.43%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$84.00M
60.92%
YoY
|
$77.80M
-15.89%
YoY
|
$68.30M
37.42%
YoY
|
$71.70M
80.6%
YoY
|
$52.20M
-17.41%
YoY
|
$92.50M
92.71%
YoY
|
$49.70M
-1.97%
YoY
|
$39.70M
-22.0%
YoY
|
$63.20M
76.54%
YoY
|
$48.00M
-22.83%
YoY
|
$50.70M
-267.33%
YoY
|
$50.90M
-274.91%
YoY
|
$35.80M
5.6%
YoY
|
$62.20M
-212.68%
YoY
|
-$30.30M
23.17%
YoY
|
-$29.10M
9.81%
YoY
|
$33.90M
-9.12%
YoY
|
-$55.20M
126.23%
YoY
|
-$24.60M
34.43%
YoY
|
| Acquisitions |
$600.0K
-96.03%
YoY
|
N/A
|
N/A
|
N/A
|
$15.10M
-97.81%
YoY
|
N/A
|
N/A
|
N/A
|
$689.7M
796.88%
YoY
|
N/A
|
N/A
|
N/A
|
$76.90M
-68.95%
YoY
|
N/A
|
N/A
|
N/A
|
$247.7M
396.39%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$265.8M
N/A
|
$65.60M
241.67%
YoY
|
-$219.5M
-55.26%
YoY
|
-$258.6M
2229.73%
YoY
|
$0.00
-100.0%
YoY
|
$19.20M
-30.69%
YoY
|
-$490.6M
-762.97%
YoY
|
-$11.10M
-94.8%
YoY
|
-$9.500M
-891.67%
YoY
|
$27.70M
-128.7%
YoY
|
$74.00M
N/A
|
-$213.6M
244.52%
YoY
|
$1.200M
-50.0%
YoY
|
-$96.50M
-90.66%
YoY
|
$0.00
-100.0%
YoY
|
-$62.00M
-759.57%
YoY
|
$2.400M
N/A
|
-$1.033B
-3724.56%
YoY
|
-$45.10M
-6542.86%
YoY
|
| Cash From Investing Activities |
$181.8M
-543.41%
YoY
|
-$12.20M
-83.36%
YoY
|
-$287.8M
-46.73%
YoY
|
-$330.3M
550.2%
YoY
|
-$41.00M
-93.37%
YoY
|
-$73.30M
261.08%
YoY
|
-$540.3M
-2418.88%
YoY
|
-$50.80M
-80.79%
YoY
|
-$618.2M
491.01%
YoY
|
-$20.30M
-87.21%
YoY
|
$23.30M
-176.9%
YoY
|
-$264.5M
190.34%
YoY
|
-$104.6M
-48.85%
YoY
|
-$158.7M
-85.42%
YoY
|
-$30.30M
-56.53%
YoY
|
-$91.10M
432.75%
YoY
|
-$204.5M
166.62%
YoY
|
-$1.088B
-26641.46%
YoY
|
-$69.70M
296.02%
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 |
$72.40M
-41.04%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$122.8M
128.25%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$53.80M
55.04%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$34.70M
-69.88%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$115.2M
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 |
-$264.4M
216.27%
YoY
|
-$115.6M
-27.66%
YoY
|
$111.7M
-62.07%
YoY
|
$56.40M
-71.37%
YoY
|
-$83.60M
-123.93%
YoY
|
-$159.8M
-170.43%
YoY
|
$294.5M
-303.52%
YoY
|
$197.0M
15.88%
YoY
|
$349.4M
-621.49%
YoY
|
$226.9M
73.07%
YoY
|
-$144.7M
-6.34%
YoY
|
$170.0M
-597.08%
YoY
|
-$67.00M
590.72%
YoY
|
$131.1M
-80.38%
YoY
|
-$154.5M
-20.81%
YoY
|
-$34.20M
-91.04%
YoY
|
-$9.700M
-94.14%
YoY
|
$668.2M
-959.97%
YoY
|
-$195.1M
1611.4%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$92.40M
-41.78%
YoY
|
$129.2M
-39.2%
YoY
|
$154.9M
-36.52%
YoY
|
$251.7M
-302.98%
YoY
|
$158.7M
-37.5%
YoY
|
$212.5M
-205.04%
YoY
|
$244.0M
58.85%
YoY
|
-$124.0M
-229.84%
YoY
|
$253.9M
77.06%
YoY
|
-$202.3M
-485.33%
YoY
|
$153.6M
-11.32%
YoY
|
$95.50M
-28.36%
YoY
|
$143.4M
-36.77%
YoY
|
$52.50M
-63.05%
YoY
|
$173.2M
-52.6%
YoY
|
$133.3M
-74.01%
YoY
|
$226.8M
-5.22%
YoY
|
$142.1M
53.29%
YoY
|
$365.4M
1391.43%
YoY
|
| Cash From Investing Activities |
$181.8M
-543.41%
YoY
|
-$12.20M
-83.36%
YoY
|
-$287.8M
-46.73%
YoY
|
-$330.3M
550.2%
YoY
|
-$41.00M
-93.37%
YoY
|
-$73.30M
261.08%
YoY
|
-$540.3M
-2418.88%
YoY
|
-$50.80M
-80.79%
YoY
|
-$618.2M
491.01%
YoY
|
-$20.30M
-87.21%
YoY
|
$23.30M
-176.9%
YoY
|
-$264.5M
190.34%
YoY
|
-$104.6M
-48.85%
YoY
|
-$158.7M
-85.42%
YoY
|
-$30.30M
-56.53%
YoY
|
-$91.10M
432.75%
YoY
|
-$204.5M
166.62%
YoY
|
-$1.088B
-26641.46%
YoY
|
-$69.70M
296.02%
YoY
|
| Cash From Financing Activities |
-$264.4M
216.27%
YoY
|
-$115.6M
-27.66%
YoY
|
$111.7M
-62.07%
YoY
|
$56.40M
-71.37%
YoY
|
-$83.60M
-123.93%
YoY
|
-$159.8M
-170.43%
YoY
|
$294.5M
-303.52%
YoY
|
$197.0M
15.88%
YoY
|
$349.4M
-621.49%
YoY
|
$226.9M
73.07%
YoY
|
-$144.7M
-6.34%
YoY
|
$170.0M
-597.08%
YoY
|
-$67.00M
590.72%
YoY
|
$131.1M
-80.38%
YoY
|
-$154.5M
-20.81%
YoY
|
-$34.20M
-91.04%
YoY
|
-$9.700M
-94.14%
YoY
|
$668.2M
-959.97%
YoY
|
-$195.1M
1611.4%
YoY
|
| Net Change In Cash |
$9.200M
-74.52%
YoY
|
$1.400M
-106.8%
YoY
|
-$21.20M
1077.78%
YoY
|
-$22.20M
-200.0%
YoY
|
$36.10M
-335.95%
YoY
|
-$20.60M
-579.07%
YoY
|
-$1.800M
-105.59%
YoY
|
$22.20M
2120.0%
YoY
|
-$15.30M
-42.48%
YoY
|
$4.300M
-82.73%
YoY
|
$32.20M
-377.59%
YoY
|
$1.000M
-87.5%
YoY
|
-$26.60M
-303.05%
YoY
|
$24.90M
-108.96%
YoY
|
-$11.60M
-111.53%
YoY
|
$8.000M
-92.99%
YoY
|
$13.10M
-404.65%
YoY
|
-$277.9M
-1554.97%
YoY
|
$100.6M
-2335.56%
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 |
$92.40M
-41.78%
YoY
|
$129.2M
-39.2%
YoY
|
$154.9M
-36.52%
YoY
|
$251.7M
-302.98%
YoY
|
$158.7M
-37.5%
YoY
|
$212.5M
-205.04%
YoY
|
$244.0M
58.85%
YoY
|
-$124.0M
-229.84%
YoY
|
$253.9M
77.06%
YoY
|
-$202.3M
-485.33%
YoY
|
$153.6M
-11.32%
YoY
|
$95.50M
-28.36%
YoY
|
$143.4M
-36.77%
YoY
|
$52.50M
-63.05%
YoY
|
$173.2M
-52.6%
YoY
|
$133.3M
-74.01%
YoY
|
$226.8M
-5.22%
YoY
|
$142.1M
53.29%
YoY
|
$365.4M
1391.43%
YoY
|
| Capital Expenditures |
$84.00M
60.92%
YoY
|
$77.80M
-15.89%
YoY
|
$68.30M
37.42%
YoY
|
$71.70M
80.6%
YoY
|
$52.20M
-17.41%
YoY
|
$92.50M
92.71%
YoY
|
$49.70M
-1.97%
YoY
|
$39.70M
-22.0%
YoY
|
$63.20M
76.54%
YoY
|
$48.00M
-22.83%
YoY
|
$50.70M
-267.33%
YoY
|
$50.90M
-274.91%
YoY
|
$35.80M
5.6%
YoY
|
$62.20M
-212.68%
YoY
|
-$30.30M
23.17%
YoY
|
-$29.10M
9.81%
YoY
|
$33.90M
-9.12%
YoY
|
-$55.20M
126.23%
YoY
|
-$24.60M
34.43%
YoY
|
| Free Cash Flow |
$8.400M
-92.11%
YoY
|
$51.40M
-57.17%
YoY
|
$86.60M
-55.43%
YoY
|
$180.0M
-209.96%
YoY
|
$106.5M
-44.15%
YoY
|
$120.0M
-147.94%
YoY
|
$194.3M
88.82%
YoY
|
-$163.7M
-467.04%
YoY
|
$190.7M
77.23%
YoY
|
-$250.3M
2480.41%
YoY
|
$102.9M
-49.43%
YoY
|
$44.60M
-72.54%
YoY
|
$107.6M
-44.22%
YoY
|
-$9.700M
-104.92%
YoY
|
$203.5M
-47.82%
YoY
|
$162.4M
-69.89%
YoY
|
$192.9M
-4.5%
YoY
|
$197.3M
68.49%
YoY
|
$390.0M
811.21%
YoY
|
Loading...