|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$352.9M
58.18%
YoY
|
$223.1M
88.11%
YoY
|
$118.6M
41.36%
YoY
|
$83.90M
80.82%
YoY
|
$46.40M
93.33%
YoY
|
| Depreciation, Depletion And Amortization |
$214.1M
5.42%
YoY
|
$203.1M
5.51%
YoY
|
$192.5M
6.18%
YoY
|
$181.3M
9.48%
YoY
|
$165.6M
5.54%
YoY
|
| Cash From Operating Activities |
$983.8M
4.63%
YoY
|
$940.3M
8.53%
YoY
|
$866.4M
0.62%
YoY
|
$861.1M
8.25%
YoY
|
$795.5M
23.97%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$255.6M
-16.5%
YoY
|
$306.1M
36.96%
YoY
|
$223.5M
-6.17%
YoY
|
$238.2M
45.96%
YoY
|
$163.2M
-45.8%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$255.6M
-16.5%
YoY
|
-$306.1M
36.96%
YoY
|
-$223.5M
-6.17%
YoY
|
-$238.2M
45.96%
YoY
|
-$163.2M
-45.78%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$400.0M
33.33%
YoY
|
$300.0M
-25.0%
YoY
|
$400.0M
0.0%
YoY
|
$400.0M
-46.67%
YoY
|
$750.0M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$730.6M
15.0%
YoY
|
-$635.3M
-0.83%
YoY
|
-$640.6M
2.99%
YoY
|
-$622.0M
-1.69%
YoY
|
-$632.7M
85.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$983.8M
4.63%
YoY
|
$940.3M
8.53%
YoY
|
$866.4M
0.62%
YoY
|
$861.1M
8.25%
YoY
|
$795.5M
23.97%
YoY
|
| Cash From Investing Activities |
-$255.6M
-16.5%
YoY
|
-$306.1M
36.96%
YoY
|
-$223.5M
-6.17%
YoY
|
-$238.2M
45.96%
YoY
|
-$163.2M
-45.78%
YoY
|
| Cash From Financing Activities |
-$730.6M
15.0%
YoY
|
-$635.3M
-0.83%
YoY
|
-$640.6M
2.99%
YoY
|
-$622.0M
-1.69%
YoY
|
-$632.7M
85.33%
YoY
|
| Net Change In Cash |
$728.2M
-66300.0%
YoY
|
-$1.100M
-147.83%
YoY
|
$2.300M
155.56%
YoY
|
$900.0K
-325.0%
YoY
|
-$400.0K
-42.86%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$983.8M
4.63%
YoY
|
$940.3M
8.53%
YoY
|
$866.4M
0.62%
YoY
|
$861.1M
8.25%
YoY
|
$795.5M
23.97%
YoY
|
| Capital Expenditures |
$255.6M
-16.5%
YoY
|
$306.1M
36.96%
YoY
|
$223.5M
-6.17%
YoY
|
$238.2M
45.96%
YoY
|
$163.2M
-45.8%
YoY
|
| Free Cash Flow |
$728.2M
14.82%
YoY
|
$634.2M
-1.35%
YoY
|
$642.9M
3.21%
YoY
|
$622.9M
-1.49%
YoY
|
$632.3M
85.64%
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 |
$87.60M
22.35%
YoY
|
$93.30M
32.53%
YoY
|
$97.70M
66.72%
YoY
|
$90.30M
82.42%
YoY
|
$71.60M
60.54%
YoY
|
$70.40M
87.73%
YoY
|
$58.60M
66.01%
YoY
|
$49.50M
97.21%
YoY
|
$44.60M
115.46%
YoY
|
$37.50M
72.02%
YoY
|
$35.30M
52.16%
YoY
|
$25.10M
14.09%
YoY
|
$20.70M
22.49%
YoY
|
$21.80M
28.99%
YoY
|
$23.20M
134.34%
YoY
|
$22.00M
100.0%
YoY
|
$16.90M
96.51%
YoY
|
$16.90M
156.06%
YoY
|
$9.900M
76.79%
YoY
|
| Depreciation, Depletion And Amortization |
$58.50M
13.59%
YoY
|
$54.20M
5.65%
YoY
|
$56.60M
9.9%
YoY
|
$51.80M
2.57%
YoY
|
$51.50M
3.41%
YoY
|
$51.30M
1.79%
YoY
|
$51.50M
7.97%
YoY
|
$50.50M
7.45%
YoY
|
$49.80M
5.06%
YoY
|
$50.40M
8.62%
YoY
|
$47.70M
4.84%
YoY
|
$47.00M
4.44%
YoY
|
$47.40M
6.76%
YoY
|
$46.40M
6.67%
YoY
|
$45.50M
9.64%
YoY
|
$45.00M
11.39%
YoY
|
$44.40M
10.45%
YoY
|
$43.50M
8.75%
YoY
|
$41.50M
5.06%
YoY
|
| Cash From Operating Activities |
$253.3M
25.15%
YoY
|
$245.6M
-4.99%
YoY
|
$258.9M
15.12%
YoY
|
$276.9M
1.95%
YoY
|
$202.4M
9.23%
YoY
|
$258.5M
4.4%
YoY
|
$224.9M
4.36%
YoY
|
$271.6M
32.75%
YoY
|
$185.3M
-6.74%
YoY
|
$247.6M
11.23%
YoY
|
$215.5M
-8.18%
YoY
|
$204.6M
-4.03%
YoY
|
$198.7M
4.25%
YoY
|
$222.6M
-0.4%
YoY
|
$234.7M
28.96%
YoY
|
$213.2M
-5.08%
YoY
|
$190.6M
15.24%
YoY
|
$223.5M
28.08%
YoY
|
$182.0M
21.66%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$28.80M
-36.7%
YoY
|
$66.70M
-29.86%
YoY
|
$80.00M
-13.33%
YoY
|
$63.40M
-0.78%
YoY
|
$45.50M
-16.97%
YoY
|
$95.10M
49.76%
YoY
|
$92.30M
75.14%
YoY
|
$63.90M
48.6%
YoY
|
$54.80M
-14.77%
YoY
|
$63.50M
3.08%
YoY
|
$52.70M
-179.97%
YoY
|
$43.00M
-176.92%
YoY
|
$64.30M
17.34%
YoY
|
$61.60M
-242.59%
YoY
|
-$65.90M
-2.08%
YoY
|
-$55.90M
115.0%
YoY
|
$54.80M
105.24%
YoY
|
-$43.20M
-21.6%
YoY
|
-$67.30M
-31.95%
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 |
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
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
-$28.80M
-36.7%
YoY
|
-$66.70M
-29.86%
YoY
|
-$80.00M
-13.33%
YoY
|
-$63.40M
-0.78%
YoY
|
-$45.50M
-16.97%
YoY
|
-$95.10M
49.76%
YoY
|
-$92.30M
75.14%
YoY
|
-$63.90M
48.6%
YoY
|
-$54.80M
-14.77%
YoY
|
-$63.50M
3.08%
YoY
|
-$52.70M
-20.03%
YoY
|
-$43.00M
-23.08%
YoY
|
-$64.30M
17.34%
YoY
|
-$61.60M
42.59%
YoY
|
-$65.90M
-2.08%
YoY
|
-$55.90M
115.0%
YoY
|
-$54.80M
105.24%
YoY
|
-$43.20M
-21.6%
YoY
|
-$67.30M
-31.95%
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 |
$60.00M
-40.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$100.0M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$100.0M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$100.0M
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 |
-$221.8M
43.0%
YoY
|
-$182.5M
7.73%
YoY
|
-$177.9M
-19.83%
YoY
|
-$215.1M
91.54%
YoY
|
-$155.1M
17.77%
YoY
|
-$169.4M
-6.92%
YoY
|
-$221.9M
36.55%
YoY
|
-$112.3M
-30.76%
YoY
|
-$131.7M
-1.64%
YoY
|
-$182.0M
13.4%
YoY
|
-$162.5M
-3.62%
YoY
|
-$162.2M
2.72%
YoY
|
-$133.9M
-0.81%
YoY
|
-$160.5M
-11.18%
YoY
|
-$168.6M
45.47%
YoY
|
-$157.9M
-19.56%
YoY
|
-$135.0M
-3.43%
YoY
|
-$180.7M
50.83%
YoY
|
-$115.9M
130.88%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$253.3M
25.15%
YoY
|
$245.6M
-4.99%
YoY
|
$258.9M
15.12%
YoY
|
$276.9M
1.95%
YoY
|
$202.4M
9.23%
YoY
|
$258.5M
4.4%
YoY
|
$224.9M
4.36%
YoY
|
$271.6M
32.75%
YoY
|
$185.3M
-6.74%
YoY
|
$247.6M
11.23%
YoY
|
$215.5M
-8.18%
YoY
|
$204.6M
-4.03%
YoY
|
$198.7M
4.25%
YoY
|
$222.6M
-0.4%
YoY
|
$234.7M
28.96%
YoY
|
$213.2M
-5.08%
YoY
|
$190.6M
15.24%
YoY
|
$223.5M
28.08%
YoY
|
$182.0M
21.66%
YoY
|
| Cash From Investing Activities |
-$28.80M
-36.7%
YoY
|
-$66.70M
-29.86%
YoY
|
-$80.00M
-13.33%
YoY
|
-$63.40M
-0.78%
YoY
|
-$45.50M
-16.97%
YoY
|
-$95.10M
49.76%
YoY
|
-$92.30M
75.14%
YoY
|
-$63.90M
48.6%
YoY
|
-$54.80M
-14.77%
YoY
|
-$63.50M
3.08%
YoY
|
-$52.70M
-20.03%
YoY
|
-$43.00M
-23.08%
YoY
|
-$64.30M
17.34%
YoY
|
-$61.60M
42.59%
YoY
|
-$65.90M
-2.08%
YoY
|
-$55.90M
115.0%
YoY
|
-$54.80M
105.24%
YoY
|
-$43.20M
-21.6%
YoY
|
-$67.30M
-31.95%
YoY
|
| Cash From Financing Activities |
-$221.8M
43.0%
YoY
|
-$182.5M
7.73%
YoY
|
-$177.9M
-19.83%
YoY
|
-$215.1M
91.54%
YoY
|
-$155.1M
17.77%
YoY
|
-$169.4M
-6.92%
YoY
|
-$221.9M
36.55%
YoY
|
-$112.3M
-30.76%
YoY
|
-$131.7M
-1.64%
YoY
|
-$182.0M
13.4%
YoY
|
-$162.5M
-3.62%
YoY
|
-$162.2M
2.72%
YoY
|
-$133.9M
-0.81%
YoY
|
-$160.5M
-11.18%
YoY
|
-$168.6M
45.47%
YoY
|
-$157.9M
-19.56%
YoY
|
-$135.0M
-3.43%
YoY
|
-$180.7M
50.83%
YoY
|
-$115.9M
130.88%
YoY
|
| Net Change In Cash |
$2.700M
50.0%
YoY
|
-$3.600M
-40.0%
YoY
|
$1.000M
-101.12%
YoY
|
-$1.600M
-101.68%
YoY
|
$1.800M
-250.0%
YoY
|
-$6.000M
-385.71%
YoY
|
-$89.30M
-29866.67%
YoY
|
$95.40M
-16000.0%
YoY
|
-$1.200M
-340.0%
YoY
|
$2.100M
320.0%
YoY
|
$300.0K
50.0%
YoY
|
-$600.0K
0.0%
YoY
|
$500.0K
-37.5%
YoY
|
$500.0K
-225.0%
YoY
|
$200.0K
-116.67%
YoY
|
-$600.0K
-126.09%
YoY
|
$800.0K
-172.73%
YoY
|
-$400.0K
0.0%
YoY
|
-$1.200M
-340.0%
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 |
$253.3M
25.15%
YoY
|
$245.6M
-4.99%
YoY
|
$258.9M
15.12%
YoY
|
$276.9M
1.95%
YoY
|
$202.4M
9.23%
YoY
|
$258.5M
4.4%
YoY
|
$224.9M
4.36%
YoY
|
$271.6M
32.75%
YoY
|
$185.3M
-6.74%
YoY
|
$247.6M
11.23%
YoY
|
$215.5M
-8.18%
YoY
|
$204.6M
-4.03%
YoY
|
$198.7M
4.25%
YoY
|
$222.6M
-0.4%
YoY
|
$234.7M
28.96%
YoY
|
$213.2M
-5.08%
YoY
|
$190.6M
15.24%
YoY
|
$223.5M
28.08%
YoY
|
$182.0M
21.66%
YoY
|
| Capital Expenditures |
$28.80M
-36.7%
YoY
|
$66.70M
-29.86%
YoY
|
$80.00M
-13.33%
YoY
|
$63.40M
-0.78%
YoY
|
$45.50M
-16.97%
YoY
|
$95.10M
49.76%
YoY
|
$92.30M
75.14%
YoY
|
$63.90M
48.6%
YoY
|
$54.80M
-14.77%
YoY
|
$63.50M
3.08%
YoY
|
$52.70M
-179.97%
YoY
|
$43.00M
-176.92%
YoY
|
$64.30M
17.34%
YoY
|
$61.60M
-242.59%
YoY
|
-$65.90M
-2.08%
YoY
|
-$55.90M
115.0%
YoY
|
$54.80M
105.24%
YoY
|
-$43.20M
-21.6%
YoY
|
-$67.30M
-31.95%
YoY
|
| Free Cash Flow |
$224.5M
43.08%
YoY
|
$178.9M
9.49%
YoY
|
$178.9M
34.92%
YoY
|
$213.5M
2.79%
YoY
|
$156.9M
20.23%
YoY
|
$163.4M
-11.24%
YoY
|
$132.6M
-18.55%
YoY
|
$207.7M
28.53%
YoY
|
$130.5M
-2.9%
YoY
|
$184.1M
14.35%
YoY
|
$162.8M
-45.84%
YoY
|
$161.6M
-39.95%
YoY
|
$134.4M
-1.03%
YoY
|
$161.0M
-39.63%
YoY
|
$300.6M
20.58%
YoY
|
$269.1M
7.38%
YoY
|
$135.8M
-2.09%
YoY
|
$266.7M
16.16%
YoY
|
$249.3M
0.32%
YoY
|
Loading...