|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$568.5M
641.2%
YoY
|
$76.70M
15.57%
YoY
|
$66.37M
-5.7%
YoY
|
$70.38M
-128.8%
YoY
|
-$244.4M
68.99%
YoY
|
| Depreciation, Depletion And Amortization |
$441.2M
3.08%
YoY
|
$428.0M
8.89%
YoY
|
$393.1M
15.93%
YoY
|
$339.1M
-5.75%
YoY
|
$359.8M
-1.05%
YoY
|
| Cash From Operating Activities |
$707.3M
6.17%
YoY
|
$666.2M
39.71%
YoY
|
$476.9M
-2.25%
YoY
|
$487.8M
27.09%
YoY
|
$383.8M
60.26%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$469.5M
34.57%
YoY
|
$348.9M
24.12%
YoY
|
$281.1M
-9.02%
YoY
|
$309.0M
-181.86%
YoY
|
-$377.4M
4.49%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$1.100M
-103.24%
YoY
|
-$34.00M
-464.92%
YoY
|
$9.317M
-132.45%
YoY
|
-$28.71M
-1281.0%
YoY
|
$2.431M
10.5%
YoY
|
| Cash From Investing Activities |
-$468.4M
22.33%
YoY
|
-$382.9M
40.88%
YoY
|
-$271.8M
-19.51%
YoY
|
-$337.7M
-9.96%
YoY
|
-$375.0M
4.46%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$29.90M
-92.57%
YoY
|
$402.4M
2653.52%
YoY
|
$14.61M
1066.32%
YoY
|
$1.253M
27.86%
YoY
|
$980.0K
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$214.4M
-2201.96%
YoY
|
$10.20M
-105.59%
YoY
|
-$182.4M
-7.09%
YoY
|
-$196.3M
11.6%
YoY
|
-$175.9M
-208.51%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$707.3M
6.17%
YoY
|
$666.2M
39.71%
YoY
|
$476.9M
-2.25%
YoY
|
$487.8M
27.09%
YoY
|
$383.8M
60.26%
YoY
|
| Cash From Investing Activities |
-$468.4M
22.33%
YoY
|
-$382.9M
40.88%
YoY
|
-$271.8M
-19.51%
YoY
|
-$337.7M
-9.96%
YoY
|
-$375.0M
4.46%
YoY
|
| Cash From Financing Activities |
-$214.4M
-2201.96%
YoY
|
$10.20M
-105.59%
YoY
|
-$182.4M
-7.09%
YoY
|
-$196.3M
11.6%
YoY
|
-$175.9M
-208.51%
YoY
|
| Net Change In Cash |
$24.50M
-91.65%
YoY
|
$293.5M
1194.09%
YoY
|
$22.68M
-149.13%
YoY
|
-$46.17M
-72.37%
YoY
|
-$167.1M
-492.22%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$707.3M
6.17%
YoY
|
$666.2M
39.71%
YoY
|
$476.9M
-2.25%
YoY
|
$487.8M
27.09%
YoY
|
$383.8M
60.26%
YoY
|
| Capital Expenditures |
$469.5M
34.57%
YoY
|
$348.9M
24.12%
YoY
|
$281.1M
-9.02%
YoY
|
$309.0M
-181.86%
YoY
|
-$377.4M
4.49%
YoY
|
| Free Cash Flow |
$237.8M
-25.06%
YoY
|
$317.3M
62.09%
YoY
|
$195.8M
9.45%
YoY
|
$178.8M
-76.51%
YoY
|
$761.2M
26.73%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$190.4M
89.64%
YoY
|
$128.0M
504.83%
YoY
|
$222.4M
346.93%
YoY
|
$117.7M
-809.76%
YoY
|
$100.4M
349.06%
YoY
|
$21.16M
-31.1%
YoY
|
$49.76M
10.28%
YoY
|
-$16.58M
11.06%
YoY
|
$22.36M
309.71%
YoY
|
$30.72M
-276.12%
YoY
|
$45.13M
-654.7%
YoY
|
-$14.93M
-146.45%
YoY
|
$5.457M
-91.45%
YoY
|
-$17.44M
66.85%
YoY
|
-$8.135M
-95.23%
YoY
|
$32.14M
-1046.77%
YoY
|
$63.82M
-206.18%
YoY
|
-$10.45M
-241.26%
YoY
|
-$170.4M
610.05%
YoY
|
-$3.395M
-93.46%
YoY
|
| Depreciation, Depletion And Amortization |
$100.8M
-7.1%
YoY
|
$152.9M
24.99%
YoY
|
$83.00M
-15.21%
YoY
|
$96.80M
-1.25%
YoY
|
$108.5M
-1.15%
YoY
|
$122.3M
0.08%
YoY
|
$97.88M
-14.21%
YoY
|
$98.03M
10.16%
YoY
|
$109.8M
62.0%
YoY
|
$122.2M
53.29%
YoY
|
$114.1M
26.57%
YoY
|
$88.99M
1.53%
YoY
|
$67.75M
-16.9%
YoY
|
$79.74M
-11.76%
YoY
|
$90.15M
4.27%
YoY
|
$87.65M
-12.13%
YoY
|
$81.53M
-2.0%
YoY
|
$90.37M
-8.72%
YoY
|
$86.45M
-10.41%
YoY
|
$99.75M
22.84%
YoY
|
| Cash From Operating Activities |
$211.3M
69.31%
YoY
|
$209.4M
-13.42%
YoY
|
$113.2M
-22.56%
YoY
|
$259.9M
87.68%
YoY
|
$124.8M
-10.65%
YoY
|
$241.9M
5.59%
YoY
|
$146.2M
-3.8%
YoY
|
$138.5M
463.92%
YoY
|
$139.7M
95.96%
YoY
|
$229.1M
165.18%
YoY
|
$151.9M
-11.92%
YoY
|
$24.56M
-85.17%
YoY
|
$71.28M
12.59%
YoY
|
$86.38M
-9.88%
YoY
|
$172.5M
23.4%
YoY
|
$165.6M
71.84%
YoY
|
$63.31M
22.21%
YoY
|
$95.85M
-20.85%
YoY
|
$139.8M
79.45%
YoY
|
$96.37M
206.92%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$140.6M
51.18%
YoY
|
$143.4M
45.28%
YoY
|
$110.6M
12.48%
YoY
|
$122.5M
36.88%
YoY
|
$93.00M
49.11%
YoY
|
$98.71M
21.78%
YoY
|
$98.33M
42.03%
YoY
|
$89.50M
35.88%
YoY
|
$62.37M
-3.97%
YoY
|
$81.05M
-8.74%
YoY
|
$69.23M
-181.09%
YoY
|
$65.86M
-183.5%
YoY
|
$64.95M
-216.21%
YoY
|
$88.82M
-184.72%
YoY
|
-$85.38M
-4.17%
YoY
|
-$78.87M
-21.52%
YoY
|
-$55.89M
-32.66%
YoY
|
-$104.8M
-11.08%
YoY
|
-$89.09M
-38.34%
YoY
|
-$100.5M
110.7%
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 |
-$26.00M
-398.85%
YoY
|
-$40.20M
17378.26%
YoY
|
$10.70M
335.14%
YoY
|
$21.90M
-155.19%
YoY
|
$8.700M
152.1%
YoY
|
-$230.0K
-84.49%
YoY
|
$2.459M
150.15%
YoY
|
-$39.68M
-499.16%
YoY
|
$3.451M
-2883.06%
YoY
|
-$1.483M
399.33%
YoY
|
$983.0K
-103.44%
YoY
|
$9.941M
52221.05%
YoY
|
-$124.0K
-176.54%
YoY
|
-$297.0K
-160.86%
YoY
|
-$28.59M
-14468.84%
YoY
|
$19.00K
-98.59%
YoY
|
$162.0K
-59.5%
YoY
|
$488.0K
22.0%
YoY
|
$199.0K
-33.67%
YoY
|
$1.344M
236.0%
YoY
|
| Cash From Investing Activities |
-$166.6M
97.63%
YoY
|
-$183.6M
85.57%
YoY
|
-$99.90M
4.21%
YoY
|
-$100.6M
-22.12%
YoY
|
-$84.30M
43.08%
YoY
|
-$98.94M
19.87%
YoY
|
-$95.87M
40.47%
YoY
|
-$129.2M
131.0%
YoY
|
-$58.92M
-9.46%
YoY
|
-$82.54M
-7.38%
YoY
|
-$68.25M
-40.12%
YoY
|
-$55.92M
-29.08%
YoY
|
-$65.08M
16.77%
YoY
|
-$89.11M
-14.6%
YoY
|
-$114.0M
28.21%
YoY
|
-$78.85M
-20.56%
YoY
|
-$55.73M
-32.45%
YoY
|
-$104.3M
-11.19%
YoY
|
-$88.89M
-38.31%
YoY
|
-$99.26M
108.97%
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 |
$2.000M
400.0%
YoY
|
$16.30M
18.72%
YoY
|
$7.800M
-97.98%
YoY
|
$5.400M
392.25%
YoY
|
$400.0K
-68.15%
YoY
|
$13.73M
-5.25%
YoY
|
$386.3M
2575346.67%
YoY
|
$1.097M
3556.67%
YoY
|
$1.256M
1510.26%
YoY
|
$14.49M
4174.63%
YoY
|
$15.00K
-62.5%
YoY
|
$30.00K
400.0%
YoY
|
$78.00K
-91.01%
YoY
|
$339.0K
47.39%
YoY
|
$40.00K
300.0%
YoY
|
$6.000K
-98.24%
YoY
|
$868.0K
117.0%
YoY
|
$230.0K
N/A
|
$10.00K
N/A
|
$340.0K
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 |
$391.9M
-1984.13%
YoY
|
-$68.70M
66.4%
YoY
|
-$26.00M
-71.82%
YoY
|
-$98.90M
-151.68%
YoY
|
-$20.80M
-56.3%
YoY
|
-$41.29M
-70.89%
YoY
|
-$92.28M
393.51%
YoY
|
$191.4M
-524.09%
YoY
|
-$47.60M
-304.78%
YoY
|
-$141.8M
142.08%
YoY
|
-$18.70M
-40.7%
YoY
|
-$45.12M
8.81%
YoY
|
$23.25M
-135.92%
YoY
|
-$58.58M
216.43%
YoY
|
-$31.53M
-33.99%
YoY
|
-$41.47M
223.55%
YoY
|
-$64.72M
-33.14%
YoY
|
-$18.51M
40.25%
YoY
|
-$47.77M
-138.25%
YoY
|
-$12.82M
-112.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$211.3M
69.31%
YoY
|
$209.4M
-13.42%
YoY
|
$113.2M
-22.56%
YoY
|
$259.9M
87.68%
YoY
|
$124.8M
-10.65%
YoY
|
$241.9M
5.59%
YoY
|
$146.2M
-3.8%
YoY
|
$138.5M
463.92%
YoY
|
$139.7M
95.96%
YoY
|
$229.1M
165.18%
YoY
|
$151.9M
-11.92%
YoY
|
$24.56M
-85.17%
YoY
|
$71.28M
12.59%
YoY
|
$86.38M
-9.88%
YoY
|
$172.5M
23.4%
YoY
|
$165.6M
71.84%
YoY
|
$63.31M
22.21%
YoY
|
$95.85M
-20.85%
YoY
|
$139.8M
79.45%
YoY
|
$96.37M
206.92%
YoY
|
| Cash From Investing Activities |
-$166.6M
97.63%
YoY
|
-$183.6M
85.57%
YoY
|
-$99.90M
4.21%
YoY
|
-$100.6M
-22.12%
YoY
|
-$84.30M
43.08%
YoY
|
-$98.94M
19.87%
YoY
|
-$95.87M
40.47%
YoY
|
-$129.2M
131.0%
YoY
|
-$58.92M
-9.46%
YoY
|
-$82.54M
-7.38%
YoY
|
-$68.25M
-40.12%
YoY
|
-$55.92M
-29.08%
YoY
|
-$65.08M
16.77%
YoY
|
-$89.11M
-14.6%
YoY
|
-$114.0M
28.21%
YoY
|
-$78.85M
-20.56%
YoY
|
-$55.73M
-32.45%
YoY
|
-$104.3M
-11.19%
YoY
|
-$88.89M
-38.31%
YoY
|
-$99.26M
108.97%
YoY
|
| Cash From Financing Activities |
$391.9M
-1984.13%
YoY
|
-$68.70M
66.4%
YoY
|
-$26.00M
-71.82%
YoY
|
-$98.90M
-151.68%
YoY
|
-$20.80M
-56.3%
YoY
|
-$41.29M
-70.89%
YoY
|
-$92.28M
393.51%
YoY
|
$191.4M
-524.09%
YoY
|
-$47.60M
-304.78%
YoY
|
-$141.8M
142.08%
YoY
|
-$18.70M
-40.7%
YoY
|
-$45.12M
8.81%
YoY
|
$23.25M
-135.92%
YoY
|
-$58.58M
216.43%
YoY
|
-$31.53M
-33.99%
YoY
|
-$41.47M
223.55%
YoY
|
-$64.72M
-33.14%
YoY
|
-$18.51M
40.25%
YoY
|
-$47.77M
-138.25%
YoY
|
-$12.82M
-112.53%
YoY
|
| Net Change In Cash |
$436.6M
2116.24%
YoY
|
-$42.90M
-142.21%
YoY
|
-$12.70M
-69.74%
YoY
|
$60.40M
-69.9%
YoY
|
$19.70M
-40.58%
YoY
|
$101.6M
2055.24%
YoY
|
-$41.97M
-164.56%
YoY
|
$200.7M
-362.36%
YoY
|
$33.16M
12.59%
YoY
|
$4.716M
-107.69%
YoY
|
$65.00M
140.69%
YoY
|
-$76.49M
-268.91%
YoY
|
$29.45M
-151.53%
YoY
|
-$61.31M
126.98%
YoY
|
$27.01M
762.02%
YoY
|
$45.28M
-388.31%
YoY
|
-$57.14M
-55.18%
YoY
|
-$27.01M
181.37%
YoY
|
$3.133M
-94.66%
YoY
|
-$15.71M
-118.22%
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 |
$211.3M
69.31%
YoY
|
$209.4M
-13.42%
YoY
|
$113.2M
-22.56%
YoY
|
$259.9M
87.68%
YoY
|
$124.8M
-10.65%
YoY
|
$241.9M
5.59%
YoY
|
$146.2M
-3.8%
YoY
|
$138.5M
463.92%
YoY
|
$139.7M
95.96%
YoY
|
$229.1M
165.18%
YoY
|
$151.9M
-11.92%
YoY
|
$24.56M
-85.17%
YoY
|
$71.28M
12.59%
YoY
|
$86.38M
-9.88%
YoY
|
$172.5M
23.4%
YoY
|
$165.6M
71.84%
YoY
|
$63.31M
22.21%
YoY
|
$95.85M
-20.85%
YoY
|
$139.8M
79.45%
YoY
|
$96.37M
206.92%
YoY
|
| Capital Expenditures |
$140.6M
51.18%
YoY
|
$143.4M
45.28%
YoY
|
$110.6M
12.48%
YoY
|
$122.5M
36.88%
YoY
|
$93.00M
49.11%
YoY
|
$98.71M
21.78%
YoY
|
$98.33M
42.03%
YoY
|
$89.50M
35.88%
YoY
|
$62.37M
-3.97%
YoY
|
$81.05M
-8.74%
YoY
|
$69.23M
-181.09%
YoY
|
$65.86M
-183.5%
YoY
|
$64.95M
-216.21%
YoY
|
$88.82M
-184.72%
YoY
|
-$85.38M
-4.17%
YoY
|
-$78.87M
-21.52%
YoY
|
-$55.89M
-32.66%
YoY
|
-$104.8M
-11.08%
YoY
|
-$89.09M
-38.34%
YoY
|
-$100.5M
110.7%
YoY
|
| Free Cash Flow |
$70.70M
122.33%
YoY
|
$66.00M
-53.9%
YoY
|
$2.600M
-94.57%
YoY
|
$137.4M
180.48%
YoY
|
$31.80M
-58.86%
YoY
|
$143.2M
-3.28%
YoY
|
$47.85M
-42.15%
YoY
|
$48.99M
-218.6%
YoY
|
$77.31M
1121.83%
YoY
|
$148.0M
-6178.48%
YoY
|
$82.72M
-67.92%
YoY
|
-$41.30M
-116.9%
YoY
|
$6.327M
-94.69%
YoY
|
-$2.435M
-101.21%
YoY
|
$257.9M
12.67%
YoY
|
$244.5M
24.18%
YoY
|
$119.2M
-11.57%
YoY
|
$200.7M
-16.03%
YoY
|
$228.9M
2.92%
YoY
|
$196.9M
148.9%
YoY
|
Loading...