|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$605.0M
10.0%
YoY
|
$550.0M
-19.24%
YoY
|
$681.0M
17.62%
YoY
|
$579.0M
6.43%
YoY
|
$544.0M
-21.84%
YoY
|
| Depreciation, Depletion And Amortization |
$329.0M
0.92%
YoY
|
$326.0M
-6.05%
YoY
|
$347.0M
-3.07%
YoY
|
$358.0M
22.18%
YoY
|
$293.0M
18.62%
YoY
|
| Cash From Operating Activities |
$1.196B
204.33%
YoY
|
$393.0M
-59.48%
YoY
|
$970.0M
26.63%
YoY
|
$766.0M
0.79%
YoY
|
$760.0M
-30.47%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$402.0M
9.54%
YoY
|
$367.0M
25.68%
YoY
|
$292.0M
2.82%
YoY
|
$284.0M
-14.2%
YoY
|
$331.0M
-6.23%
YoY
|
| Acquisitions |
$132.0M
N/A
|
N/A
|
N/A
|
N/A
|
$1.643B
294.0%
YoY
|
| Other Investing Activities |
-$2.000M
-60.0%
YoY
|
-$5.000M
66.67%
YoY
|
-$3.000M
-66.67%
YoY
|
-$9.000M
-550.0%
YoY
|
$2.000M
-133.33%
YoY
|
| Cash From Investing Activities |
-$521.0M
49.71%
YoY
|
-$348.0M
47.46%
YoY
|
-$236.0M
-11.94%
YoY
|
-$268.0M
-86.28%
YoY
|
-$1.954B
157.44%
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
|
$162.0M
116.0%
YoY
|
$75.00M
44.23%
YoY
|
$52.00M
-48.51%
YoY
|
$101.0M
20.24%
YoY
|
| Debt Paid & Issued, Net |
$500.0M
118.34%
YoY
|
$229.0M
-52.29%
YoY
|
$480.0M
20.0%
YoY
|
$400.0M
1500.0%
YoY
|
$25.00M
-95.83%
YoY
|
| Cash From Financing Activities |
-$732.0M
-305.62%
YoY
|
$356.0M
-146.17%
YoY
|
-$771.0M
17.17%
YoY
|
-$658.0M
-150.27%
YoY
|
$1.309B
1170.87%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.196B
204.33%
YoY
|
$393.0M
-59.48%
YoY
|
$970.0M
26.63%
YoY
|
$766.0M
0.79%
YoY
|
$760.0M
-30.47%
YoY
|
| Cash From Investing Activities |
-$521.0M
49.71%
YoY
|
-$348.0M
47.46%
YoY
|
-$236.0M
-11.94%
YoY
|
-$268.0M
-86.28%
YoY
|
-$1.954B
157.44%
YoY
|
| Cash From Financing Activities |
-$732.0M
-305.62%
YoY
|
$356.0M
-146.17%
YoY
|
-$771.0M
17.17%
YoY
|
-$658.0M
-150.27%
YoY
|
$1.309B
1170.87%
YoY
|
| Net Change In Cash |
-$57.00M
-114.21%
YoY
|
$401.0M
-1183.78%
YoY
|
-$37.00M
-76.88%
YoY
|
-$160.0M
-239.13%
YoY
|
$115.0M
-73.68%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.196B
204.33%
YoY
|
$393.0M
-59.48%
YoY
|
$970.0M
26.63%
YoY
|
$766.0M
0.79%
YoY
|
$760.0M
-30.47%
YoY
|
| Capital Expenditures |
$402.0M
9.54%
YoY
|
$367.0M
25.68%
YoY
|
$292.0M
2.82%
YoY
|
$284.0M
-14.2%
YoY
|
$331.0M
-6.23%
YoY
|
| Free Cash Flow |
$794.0M
2953.85%
YoY
|
$26.00M
-96.17%
YoY
|
$678.0M
40.66%
YoY
|
$482.0M
12.35%
YoY
|
$429.0M
-42.03%
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 |
$149.0M
0.0%
YoY
|
$159.0M
29.27%
YoY
|
$145.0M
43.56%
YoY
|
$152.0M
-12.14%
YoY
|
$149.0M
-2.61%
YoY
|
$123.0M
-55.11%
YoY
|
$101.0M
-31.76%
YoY
|
$173.0M
33.08%
YoY
|
$153.0M
18.6%
YoY
|
$274.0M
122.76%
YoY
|
$148.0M
7.25%
YoY
|
$130.0M
-26.97%
YoY
|
$129.0M
-7.86%
YoY
|
$123.0M
2.5%
YoY
|
$138.0M
-6.12%
YoY
|
$178.0M
37.98%
YoY
|
$140.0M
-5.41%
YoY
|
$120.0M
-51.81%
YoY
|
$147.0M
-33.78%
YoY
|
| Depreciation, Depletion And Amortization |
$76.00M
-3.8%
YoY
|
$87.00M
3.57%
YoY
|
$80.00M
-2.44%
YoY
|
$83.00M
3.75%
YoY
|
$79.00M
-1.25%
YoY
|
$84.00M
-4.55%
YoY
|
$82.00M
-3.53%
YoY
|
$80.00M
-8.05%
YoY
|
$80.00M
45.45%
YoY
|
$88.00M
-7.37%
YoY
|
$85.00M
-4.49%
YoY
|
$87.00M
0.0%
YoY
|
$55.00M
5.77%
YoY
|
$95.00M
4.4%
YoY
|
$89.00M
20.27%
YoY
|
$87.00M
38.1%
YoY
|
$52.00M
0.0%
YoY
|
$91.00M
30.0%
YoY
|
$74.00M
25.42%
YoY
|
| Cash From Operating Activities |
-$390.0M
-1.27%
YoY
|
$650.0M
66.24%
YoY
|
$118.0M
-44.6%
YoY
|
$823.0M
-9244.44%
YoY
|
-$395.0M
95.54%
YoY
|
$391.0M
-30.43%
YoY
|
$213.0M
-36.42%
YoY
|
-$9.000M
-110.98%
YoY
|
-$202.0M
2144.44%
YoY
|
$562.0M
-6.49%
YoY
|
$335.0M
-1863.16%
YoY
|
$82.00M
-69.29%
YoY
|
-$9.000M
-89.16%
YoY
|
$601.0M
121.77%
YoY
|
-$19.00M
-105.43%
YoY
|
$267.0M
178.13%
YoY
|
-$83.00M
-293.02%
YoY
|
$271.0M
-54.98%
YoY
|
$350.0M
57.66%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$74.00M
10.45%
YoY
|
$134.0M
17.54%
YoY
|
$105.0M
19.32%
YoY
|
$96.00M
6.67%
YoY
|
$67.00M
-10.67%
YoY
|
$114.0M
-10.94%
YoY
|
$88.00M
66.04%
YoY
|
$90.00M
32.35%
YoY
|
$75.00M
74.42%
YoY
|
$128.0M
21.9%
YoY
|
$53.00M
-168.83%
YoY
|
$68.00M
-215.25%
YoY
|
$43.00M
0.0%
YoY
|
$105.0M
-191.3%
YoY
|
-$77.00M
-6.1%
YoY
|
-$59.00M
-20.27%
YoY
|
$43.00M
-28.33%
YoY
|
-$115.0M
-13.53%
YoY
|
-$82.00M
17.14%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$133.0M
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
|
N/A
|
N/A
|
| Other Investing Activities |
$3.000M
-102.27%
YoY
|
$0.00
-100.0%
YoY
|
$9.000M
-25.0%
YoY
|
$4.000M
-500.0%
YoY
|
-$132.0M
-3400.0%
YoY
|
$4.000M
33.33%
YoY
|
$12.00M
0.0%
YoY
|
-$1.000M
-101.72%
YoY
|
$4.000M
-123.53%
YoY
|
$3.000M
-80.0%
YoY
|
$12.00M
N/A
|
$58.00M
5700.0%
YoY
|
-$17.00M
N/A
|
$15.00M
400.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
-107.14%
YoY
|
$0.00
-100.0%
YoY
|
$3.000M
-107.5%
YoY
|
-$1.626B
-54300.0%
YoY
|
| Cash From Investing Activities |
-$71.00M
-64.32%
YoY
|
-$134.0M
21.82%
YoY
|
-$96.00M
26.32%
YoY
|
-$92.00M
1.1%
YoY
|
-$199.0M
180.28%
YoY
|
-$110.0M
-12.0%
YoY
|
-$76.00M
85.37%
YoY
|
-$91.00M
810.0%
YoY
|
-$71.00M
18.33%
YoY
|
-$125.0M
38.89%
YoY
|
-$41.00M
-46.75%
YoY
|
-$10.00M
-82.76%
YoY
|
-$60.00M
39.53%
YoY
|
-$90.00M
-19.64%
YoY
|
-$77.00M
-95.49%
YoY
|
-$58.00M
-34.09%
YoY
|
-$43.00M
-6.52%
YoY
|
-$112.0M
-35.26%
YoY
|
-$1.708B
2449.25%
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 |
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
|
$62.00M
588.89%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$9.000M
-10.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$10.00M
-79.59%
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
|
$145.0M
1350.0%
YoY
|
N/A
|
N/A
|
N/A
|
$10.00M
-90.0%
YoY
|
N/A
|
N/A
|
N/A
|
$100.0M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$97.00M
38.57%
YoY
|
-$54.00M
-110.0%
YoY
|
-$53.00M
-61.59%
YoY
|
-$555.0M
-649.5%
YoY
|
-$70.00M
-52.38%
YoY
|
$540.0M
-565.52%
YoY
|
-$138.0M
-72.29%
YoY
|
$101.0M
-231.17%
YoY
|
-$147.0M
83.75%
YoY
|
-$116.0M
-27.95%
YoY
|
-$498.0M
207.41%
YoY
|
-$77.00M
-53.05%
YoY
|
-$80.00M
-53.22%
YoY
|
-$161.0M
85.06%
YoY
|
-$162.0M
-110.35%
YoY
|
-$164.0M
144.78%
YoY
|
-$171.0M
67.65%
YoY
|
-$87.00M
-86.84%
YoY
|
$1.565B
-3826.19%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$390.0M
-1.27%
YoY
|
$650.0M
66.24%
YoY
|
$118.0M
-44.6%
YoY
|
$823.0M
-9244.44%
YoY
|
-$395.0M
95.54%
YoY
|
$391.0M
-30.43%
YoY
|
$213.0M
-36.42%
YoY
|
-$9.000M
-110.98%
YoY
|
-$202.0M
2144.44%
YoY
|
$562.0M
-6.49%
YoY
|
$335.0M
-1863.16%
YoY
|
$82.00M
-69.29%
YoY
|
-$9.000M
-89.16%
YoY
|
$601.0M
121.77%
YoY
|
-$19.00M
-105.43%
YoY
|
$267.0M
178.13%
YoY
|
-$83.00M
-293.02%
YoY
|
$271.0M
-54.98%
YoY
|
$350.0M
57.66%
YoY
|
| Cash From Investing Activities |
-$71.00M
-64.32%
YoY
|
-$134.0M
21.82%
YoY
|
-$96.00M
26.32%
YoY
|
-$92.00M
1.1%
YoY
|
-$199.0M
180.28%
YoY
|
-$110.0M
-12.0%
YoY
|
-$76.00M
85.37%
YoY
|
-$91.00M
810.0%
YoY
|
-$71.00M
18.33%
YoY
|
-$125.0M
38.89%
YoY
|
-$41.00M
-46.75%
YoY
|
-$10.00M
-82.76%
YoY
|
-$60.00M
39.53%
YoY
|
-$90.00M
-19.64%
YoY
|
-$77.00M
-95.49%
YoY
|
-$58.00M
-34.09%
YoY
|
-$43.00M
-6.52%
YoY
|
-$112.0M
-35.26%
YoY
|
-$1.708B
2449.25%
YoY
|
| Cash From Financing Activities |
-$97.00M
38.57%
YoY
|
-$54.00M
-110.0%
YoY
|
-$53.00M
-61.59%
YoY
|
-$555.0M
-649.5%
YoY
|
-$70.00M
-52.38%
YoY
|
$540.0M
-565.52%
YoY
|
-$138.0M
-72.29%
YoY
|
$101.0M
-231.17%
YoY
|
-$147.0M
83.75%
YoY
|
-$116.0M
-27.95%
YoY
|
-$498.0M
207.41%
YoY
|
-$77.00M
-53.05%
YoY
|
-$80.00M
-53.22%
YoY
|
-$161.0M
85.06%
YoY
|
-$162.0M
-110.35%
YoY
|
-$164.0M
144.78%
YoY
|
-$171.0M
67.65%
YoY
|
-$87.00M
-86.84%
YoY
|
$1.565B
-3826.19%
YoY
|
| Net Change In Cash |
-$558.0M
-15.96%
YoY
|
$462.0M
-43.73%
YoY
|
-$31.00M
3000.0%
YoY
|
$176.0M
17500.0%
YoY
|
-$664.0M
58.1%
YoY
|
$821.0M
155.76%
YoY
|
-$1.000M
-99.51%
YoY
|
$1.000M
-120.0%
YoY
|
-$420.0M
181.88%
YoY
|
$321.0M
-8.29%
YoY
|
-$204.0M
-20.93%
YoY
|
-$5.000M
-111.11%
YoY
|
-$149.0M
-49.83%
YoY
|
$350.0M
386.11%
YoY
|
-$258.0M
-224.64%
YoY
|
$45.00M
-176.27%
YoY
|
-$297.0M
182.86%
YoY
|
$72.00M
-131.03%
YoY
|
$207.0M
83.19%
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 |
-$390.0M
-1.27%
YoY
|
$650.0M
66.24%
YoY
|
$118.0M
-44.6%
YoY
|
$823.0M
-9244.44%
YoY
|
-$395.0M
95.54%
YoY
|
$391.0M
-30.43%
YoY
|
$213.0M
-36.42%
YoY
|
-$9.000M
-110.98%
YoY
|
-$202.0M
2144.44%
YoY
|
$562.0M
-6.49%
YoY
|
$335.0M
-1863.16%
YoY
|
$82.00M
-69.29%
YoY
|
-$9.000M
-89.16%
YoY
|
$601.0M
121.77%
YoY
|
-$19.00M
-105.43%
YoY
|
$267.0M
178.13%
YoY
|
-$83.00M
-293.02%
YoY
|
$271.0M
-54.98%
YoY
|
$350.0M
57.66%
YoY
|
| Capital Expenditures |
$74.00M
10.45%
YoY
|
$134.0M
17.54%
YoY
|
$105.0M
19.32%
YoY
|
$96.00M
6.67%
YoY
|
$67.00M
-10.67%
YoY
|
$114.0M
-10.94%
YoY
|
$88.00M
66.04%
YoY
|
$90.00M
32.35%
YoY
|
$75.00M
74.42%
YoY
|
$128.0M
21.9%
YoY
|
$53.00M
-168.83%
YoY
|
$68.00M
-215.25%
YoY
|
$43.00M
0.0%
YoY
|
$105.0M
-191.3%
YoY
|
-$77.00M
-6.1%
YoY
|
-$59.00M
-20.27%
YoY
|
$43.00M
-28.33%
YoY
|
-$115.0M
-13.53%
YoY
|
-$82.00M
17.14%
YoY
|
| Free Cash Flow |
-$464.0M
0.43%
YoY
|
$516.0M
86.28%
YoY
|
$13.00M
-89.6%
YoY
|
$727.0M
-834.34%
YoY
|
-$462.0M
66.79%
YoY
|
$277.0M
-36.18%
YoY
|
$125.0M
-55.67%
YoY
|
-$99.00M
-807.14%
YoY
|
-$277.0M
432.69%
YoY
|
$434.0M
-12.5%
YoY
|
$282.0M
386.21%
YoY
|
$14.00M
-95.71%
YoY
|
-$52.00M
-58.73%
YoY
|
$496.0M
28.5%
YoY
|
$58.00M
-86.57%
YoY
|
$326.0M
91.76%
YoY
|
-$126.0M
641.18%
YoY
|
$386.0M
-47.48%
YoY
|
$432.0M
47.95%
YoY
|
Loading...