|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$887.1M
14.05%
YoY
|
$777.8M
2.61%
YoY
|
$758.0M
38.85%
YoY
|
$545.9M
36.65%
YoY
|
$399.5M
13.75%
YoY
|
| Depreciation, Depletion And Amortization |
$206.1M
-2.83%
YoY
|
$212.1M
41.68%
YoY
|
$149.7M
0.81%
YoY
|
$148.5M
-0.4%
YoY
|
$149.1M
3.18%
YoY
|
| Cash From Operating Activities |
$1.030B
3.89%
YoY
|
$991.2M
12.53%
YoY
|
$880.8M
51.03%
YoY
|
$583.2M
7.25%
YoY
|
$543.8M
-16.08%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$155.1M
-14.02%
YoY
|
$180.4M
8.87%
YoY
|
$165.7M
28.15%
YoY
|
$129.3M
-243.35%
YoY
|
-$90.20M
2.04%
YoY
|
| Acquisitions |
$958.3M
-16342.37%
YoY
|
-$5.900M
-100.49%
YoY
|
$1.212B
584.19%
YoY
|
$177.1M
-177200.0%
YoY
|
-$100.0K
-100.04%
YoY
|
| Other Investing Activities |
-$24.70M
-1173.91%
YoY
|
$2.300M
-100.19%
YoY
|
-$1.215B
50504.17%
YoY
|
-$2.400M
-74.47%
YoY
|
-$9.400M
77.36%
YoY
|
| Cash From Investing Activities |
-$1.095B
1752.12%
YoY
|
-$59.10M
-95.72%
YoY
|
-$1.380B
-8515.85%
YoY
|
$16.40M
-121.08%
YoY
|
-$77.80M
-76.34%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$225.0M
462.5%
YoY
|
$40.00M
-233.33%
YoY
|
-$30.00M
-116.48%
YoY
|
$182.0M
1525.0%
YoY
|
$11.20M
-72.88%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
$600.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$300.0M
-9.45%
YoY
|
| Cash From Financing Activities |
$203.6M
-122.05%
YoY
|
-$923.4M
-337.68%
YoY
|
$388.5M
-188.88%
YoY
|
-$437.1M
0.95%
YoY
|
-$433.0M
77.31%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.030B
3.89%
YoY
|
$991.2M
12.53%
YoY
|
$880.8M
51.03%
YoY
|
$583.2M
7.25%
YoY
|
$543.8M
-16.08%
YoY
|
| Cash From Investing Activities |
-$1.095B
1752.12%
YoY
|
-$59.10M
-95.72%
YoY
|
-$1.380B
-8515.85%
YoY
|
$16.40M
-121.08%
YoY
|
-$77.80M
-76.34%
YoY
|
| Cash From Financing Activities |
$203.6M
-122.05%
YoY
|
-$923.4M
-337.68%
YoY
|
$388.5M
-188.88%
YoY
|
-$437.1M
0.95%
YoY
|
-$433.0M
77.31%
YoY
|
| Net Change In Cash |
$152.7M
-2083.12%
YoY
|
-$7.700M
-93.06%
YoY
|
-$110.9M
-172.15%
YoY
|
$153.7M
412.33%
YoY
|
$30.00M
-61.34%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.030B
3.89%
YoY
|
$991.2M
12.53%
YoY
|
$880.8M
51.03%
YoY
|
$583.2M
7.25%
YoY
|
$543.8M
-16.08%
YoY
|
| Capital Expenditures |
$155.1M
-14.02%
YoY
|
$180.4M
8.87%
YoY
|
$165.7M
28.15%
YoY
|
$129.3M
-243.35%
YoY
|
-$90.20M
2.04%
YoY
|
| Free Cash Flow |
$874.7M
7.88%
YoY
|
$810.8M
13.38%
YoY
|
$715.1M
57.55%
YoY
|
$453.9M
-28.41%
YoY
|
$634.0M
-13.91%
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 |
$181.8M
7.13%
YoY
|
$224.2M
14.04%
YoY
|
$255.5M
16.45%
YoY
|
$244.2M
14.33%
YoY
|
$169.7M
15.05%
YoY
|
$196.6M
15.24%
YoY
|
$219.4M
9.65%
YoY
|
$213.6M
3.54%
YoY
|
$147.5M
-18.91%
YoY
|
$170.6M
63.57%
YoY
|
$200.1M
43.85%
YoY
|
$206.3M
69.1%
YoY
|
$181.9M
0.94%
YoY
|
$104.3M
-11.23%
YoY
|
$139.1M
28.2%
YoY
|
$122.0M
27.35%
YoY
|
$180.2M
131.92%
YoY
|
$117.5M
45.24%
YoY
|
$108.5M
1.31%
YoY
|
| Depreciation, Depletion And Amortization |
$60.20M
28.91%
YoY
|
$61.50M
15.38%
YoY
|
$49.40M
0.2%
YoY
|
$48.30M
-2.62%
YoY
|
$46.70M
-22.04%
YoY
|
$53.30M
34.6%
YoY
|
$49.30M
31.12%
YoY
|
$49.60M
34.42%
YoY
|
$59.90M
68.26%
YoY
|
$39.60M
-3.18%
YoY
|
$37.60M
-1.57%
YoY
|
$36.90M
6.34%
YoY
|
$35.60M
2.59%
YoY
|
$40.90M
54.34%
YoY
|
$38.20M
-16.41%
YoY
|
$34.70M
1.17%
YoY
|
$34.70M
-11.7%
YoY
|
$26.50M
-34.73%
YoY
|
$45.70M
15.99%
YoY
|
| Cash From Operating Activities |
$86.60M
131.55%
YoY
|
$447.5M
3.49%
YoY
|
$284.3M
25.24%
YoY
|
$260.6M
8.76%
YoY
|
$37.40M
-59.44%
YoY
|
$432.4M
25.15%
YoY
|
$227.0M
17.07%
YoY
|
$239.6M
5.23%
YoY
|
$92.20M
-18.91%
YoY
|
$345.5M
44.26%
YoY
|
$193.9M
-9.48%
YoY
|
$227.7M
37.17%
YoY
|
$113.7M
-411.51%
YoY
|
$239.5M
1.05%
YoY
|
$214.2M
119.69%
YoY
|
$166.0M
10.37%
YoY
|
-$36.50M
-161.97%
YoY
|
$237.0M
23.18%
YoY
|
$97.50M
-35.81%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$40.60M
56.15%
YoY
|
$58.70M
-13.68%
YoY
|
$30.50M
-20.16%
YoY
|
$39.90M
17.7%
YoY
|
$26.00M
-35.48%
YoY
|
$68.00M
9.85%
YoY
|
$38.20M
9.46%
YoY
|
$33.90M
-4.51%
YoY
|
$40.30M
20.66%
YoY
|
$61.90M
-0.32%
YoY
|
$34.90M
-237.94%
YoY
|
$35.50M
-273.17%
YoY
|
$33.40M
-256.07%
YoY
|
$62.10M
-362.03%
YoY
|
-$25.30M
-14.53%
YoY
|
-$20.50M
18.5%
YoY
|
-$21.40M
9.18%
YoY
|
-$23.70M
-35.42%
YoY
|
-$29.60M
77.25%
YoY
|
| Acquisitions |
-$2.400M
-103.27%
YoY
|
N/A
|
N/A
|
N/A
|
$73.30M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
-$348.6M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$700.0K
N/A
|
-$820.5M
7291.89%
YoY
|
-$44.30M
-2209.52%
YoY
|
-$1.400M
-200.0%
YoY
|
$0.00
-100.0%
YoY
|
-$11.10M
-99.04%
YoY
|
$2.100M
23.53%
YoY
|
$1.400M
-102.43%
YoY
|
$128.9M
N/A
|
-$1.157B
9229.84%
YoY
|
$1.700M
-100.97%
YoY
|
-$57.60M
1500.0%
YoY
|
$0.00
-100.0%
YoY
|
-$12.40M
1966.67%
YoY
|
-$175.9M
-6165.52%
YoY
|
-$3.600M
-162.07%
YoY
|
-$100.0K
-98.11%
YoY
|
-$600.0K
-99.76%
YoY
|
$2.900M
-203.57%
YoY
|
| Cash From Investing Activities |
-$41.30M
-58.41%
YoY
|
-$879.2M
1011.5%
YoY
|
-$74.80M
107.2%
YoY
|
-$41.30M
27.08%
YoY
|
-$99.30M
-212.08%
YoY
|
-$79.10M
-93.51%
YoY
|
-$36.10M
8.73%
YoY
|
-$32.50M
-65.09%
YoY
|
$88.60M
-352.42%
YoY
|
-$1.219B
1535.97%
YoY
|
-$33.20M
-83.5%
YoY
|
-$93.10M
286.31%
YoY
|
-$35.10M
-111.1%
YoY
|
-$74.50M
206.58%
YoY
|
-$201.2M
653.56%
YoY
|
-$24.10M
109.57%
YoY
|
$316.2M
-2166.67%
YoY
|
-$24.30M
-91.4%
YoY
|
-$26.70M
36.92%
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 |
$167.5M
34.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$125.0M
1150.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$10.00M
-50.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$20.00M
-86.11%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$144.0M
1340.0%
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 |
-$23.40M
-131.2%
YoY
|
$246.2M
-155.08%
YoY
|
$74.90M
-147.68%
YoY
|
-$192.5M
-0.77%
YoY
|
$75.00M
-159.86%
YoY
|
-$447.0M
-170.93%
YoY
|
-$157.1M
107.26%
YoY
|
-$194.0M
161.81%
YoY
|
-$125.3M
36.49%
YoY
|
$630.2M
-751.03%
YoY
|
-$75.80M
22.06%
YoY
|
-$74.10M
9.29%
YoY
|
-$91.80M
-56.37%
YoY
|
-$96.80M
-46.4%
YoY
|
-$62.10M
-16.19%
YoY
|
-$67.80M
-78.18%
YoY
|
-$210.4M
-258.91%
YoY
|
-$180.6M
-351.18%
YoY
|
-$74.10M
-78.87%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$86.60M
131.55%
YoY
|
$447.5M
3.49%
YoY
|
$284.3M
25.24%
YoY
|
$260.6M
8.76%
YoY
|
$37.40M
-59.44%
YoY
|
$432.4M
25.15%
YoY
|
$227.0M
17.07%
YoY
|
$239.6M
5.23%
YoY
|
$92.20M
-18.91%
YoY
|
$345.5M
44.26%
YoY
|
$193.9M
-9.48%
YoY
|
$227.7M
37.17%
YoY
|
$113.7M
-411.51%
YoY
|
$239.5M
1.05%
YoY
|
$214.2M
119.69%
YoY
|
$166.0M
10.37%
YoY
|
-$36.50M
-161.97%
YoY
|
$237.0M
23.18%
YoY
|
$97.50M
-35.81%
YoY
|
| Cash From Investing Activities |
-$41.30M
-58.41%
YoY
|
-$879.2M
1011.5%
YoY
|
-$74.80M
107.2%
YoY
|
-$41.30M
27.08%
YoY
|
-$99.30M
-212.08%
YoY
|
-$79.10M
-93.51%
YoY
|
-$36.10M
8.73%
YoY
|
-$32.50M
-65.09%
YoY
|
$88.60M
-352.42%
YoY
|
-$1.219B
1535.97%
YoY
|
-$33.20M
-83.5%
YoY
|
-$93.10M
286.31%
YoY
|
-$35.10M
-111.1%
YoY
|
-$74.50M
206.58%
YoY
|
-$201.2M
653.56%
YoY
|
-$24.10M
109.57%
YoY
|
$316.2M
-2166.67%
YoY
|
-$24.30M
-91.4%
YoY
|
-$26.70M
36.92%
YoY
|
| Cash From Financing Activities |
-$23.40M
-131.2%
YoY
|
$246.2M
-155.08%
YoY
|
$74.90M
-147.68%
YoY
|
-$192.5M
-0.77%
YoY
|
$75.00M
-159.86%
YoY
|
-$447.0M
-170.93%
YoY
|
-$157.1M
107.26%
YoY
|
-$194.0M
161.81%
YoY
|
-$125.3M
36.49%
YoY
|
$630.2M
-751.03%
YoY
|
-$75.80M
22.06%
YoY
|
-$74.10M
9.29%
YoY
|
-$91.80M
-56.37%
YoY
|
-$96.80M
-46.4%
YoY
|
-$62.10M
-16.19%
YoY
|
-$67.80M
-78.18%
YoY
|
-$210.4M
-258.91%
YoY
|
-$180.6M
-351.18%
YoY
|
-$74.10M
-78.87%
YoY
|
| Net Change In Cash |
$21.90M
-135.38%
YoY
|
-$185.5M
97.97%
YoY
|
$284.4M
741.42%
YoY
|
$26.80M
104.58%
YoY
|
-$61.90M
-211.53%
YoY
|
-$93.70M
-61.46%
YoY
|
$33.80M
-60.19%
YoY
|
$13.10M
-78.35%
YoY
|
$55.50M
-628.57%
YoY
|
-$243.1M
-456.45%
YoY
|
$84.90M
-272.91%
YoY
|
$60.50M
-18.35%
YoY
|
-$10.50M
-114.48%
YoY
|
$68.20M
112.46%
YoY
|
-$49.10M
1387.88%
YoY
|
$74.10M
-143.13%
YoY
|
$72.50M
-58.38%
YoY
|
$32.10M
-277.35%
YoY
|
-$3.300M
-98.49%
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 |
$86.60M
131.55%
YoY
|
$447.5M
3.49%
YoY
|
$284.3M
25.24%
YoY
|
$260.6M
8.76%
YoY
|
$37.40M
-59.44%
YoY
|
$432.4M
25.15%
YoY
|
$227.0M
17.07%
YoY
|
$239.6M
5.23%
YoY
|
$92.20M
-18.91%
YoY
|
$345.5M
44.26%
YoY
|
$193.9M
-9.48%
YoY
|
$227.7M
37.17%
YoY
|
$113.7M
-411.51%
YoY
|
$239.5M
1.05%
YoY
|
$214.2M
119.69%
YoY
|
$166.0M
10.37%
YoY
|
-$36.50M
-161.97%
YoY
|
$237.0M
23.18%
YoY
|
$97.50M
-35.81%
YoY
|
| Capital Expenditures |
$40.60M
56.15%
YoY
|
$58.70M
-13.68%
YoY
|
$30.50M
-20.16%
YoY
|
$39.90M
17.7%
YoY
|
$26.00M
-35.48%
YoY
|
$68.00M
9.85%
YoY
|
$38.20M
9.46%
YoY
|
$33.90M
-4.51%
YoY
|
$40.30M
20.66%
YoY
|
$61.90M
-0.32%
YoY
|
$34.90M
-237.94%
YoY
|
$35.50M
-273.17%
YoY
|
$33.40M
-256.07%
YoY
|
$62.10M
-362.03%
YoY
|
-$25.30M
-14.53%
YoY
|
-$20.50M
18.5%
YoY
|
-$21.40M
9.18%
YoY
|
-$23.70M
-35.42%
YoY
|
-$29.60M
77.25%
YoY
|
| Free Cash Flow |
$46.00M
303.51%
YoY
|
$388.8M
6.7%
YoY
|
$253.8M
34.43%
YoY
|
$220.7M
7.29%
YoY
|
$11.40M
-78.03%
YoY
|
$364.4M
28.49%
YoY
|
$188.8M
18.74%
YoY
|
$205.7M
7.02%
YoY
|
$51.90M
-35.37%
YoY
|
$283.6M
59.86%
YoY
|
$159.0M
-33.61%
YoY
|
$192.2M
3.06%
YoY
|
$80.30M
-631.79%
YoY
|
$177.4M
-31.95%
YoY
|
$239.5M
88.43%
YoY
|
$186.5M
11.21%
YoY
|
-$15.10M
-119.24%
YoY
|
$260.7M
13.79%
YoY
|
$127.1M
-24.61%
YoY
|
Loading...