|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$792.1M
44.86%
YoY
|
$546.8M
142.59%
YoY
|
$225.4M
-65.56%
YoY
|
$654.5M
-31.94%
YoY
|
$961.6M
138.91%
YoY
|
| Depreciation, Depletion And Amortization |
$201.8M
6.49%
YoY
|
$189.5M
12.33%
YoY
|
$168.7M
6.98%
YoY
|
$157.7M
-3.96%
YoY
|
$164.2M
-3.01%
YoY
|
| Cash From Operating Activities |
$1.194B
52.06%
YoY
|
$785.3M
36.38%
YoY
|
$575.8M
188.04%
YoY
|
$199.9M
-79.44%
YoY
|
$972.4M
-12.77%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$215.6M
16.23%
YoY
|
$185.5M
-0.75%
YoY
|
$186.9M
-9.18%
YoY
|
$205.8M
-217.0%
YoY
|
-$175.9M
17.74%
YoY
|
| Acquisitions |
$7.700M
-87.36%
YoY
|
$60.90M
347.79%
YoY
|
$13.60M
138.6%
YoY
|
$5.700M
-98.63%
YoY
|
$416.8M
N/A
|
| Other Investing Activities |
$2.200M
-53.19%
YoY
|
$4.700M
11.9%
YoY
|
$4.200M
-82.13%
YoY
|
$23.50M
-33.05%
YoY
|
$35.10M
-311.45%
YoY
|
| Cash From Investing Activities |
-$336.6M
6.25%
YoY
|
-$316.8M
9.09%
YoY
|
-$290.4M
19.46%
YoY
|
-$243.1M
-69.83%
YoY
|
-$805.8M
372.33%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$211.5M
162.08%
YoY
|
$80.70M
31.01%
YoY
|
$61.60M
-89.75%
YoY
|
$601.2M
75.12%
YoY
|
$343.3M
243.3%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$643.2M
42.55%
YoY
|
-$451.2M
20.55%
YoY
|
-$374.3M
2757.25%
YoY
|
-$13.10M
-90.89%
YoY
|
-$143.8M
-81.35%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.194B
52.06%
YoY
|
$785.3M
36.38%
YoY
|
$575.8M
188.04%
YoY
|
$199.9M
-79.44%
YoY
|
$972.4M
-12.77%
YoY
|
| Cash From Investing Activities |
-$336.6M
6.25%
YoY
|
-$316.8M
9.09%
YoY
|
-$290.4M
19.46%
YoY
|
-$243.1M
-69.83%
YoY
|
-$805.8M
372.33%
YoY
|
| Cash From Financing Activities |
-$643.2M
42.55%
YoY
|
-$451.2M
20.55%
YoY
|
-$374.3M
2757.25%
YoY
|
-$13.10M
-90.89%
YoY
|
-$143.8M
-81.35%
YoY
|
| Net Change In Cash |
$246.2M
-2400.93%
YoY
|
-$10.70M
-87.05%
YoY
|
-$82.60M
-13.6%
YoY
|
-$95.60M
-5411.11%
YoY
|
$1.800M
-99.04%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.194B
52.06%
YoY
|
$785.3M
36.38%
YoY
|
$575.8M
188.04%
YoY
|
$199.9M
-79.44%
YoY
|
$972.4M
-12.77%
YoY
|
| Capital Expenditures |
$215.6M
16.23%
YoY
|
$185.5M
-0.75%
YoY
|
$186.9M
-9.18%
YoY
|
$205.8M
-217.0%
YoY
|
-$175.9M
17.74%
YoY
|
| Free Cash Flow |
$978.5M
63.14%
YoY
|
$599.8M
54.23%
YoY
|
$388.9M
-6691.53%
YoY
|
-$5.900M
-100.51%
YoY
|
$1.148B
-9.16%
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 |
$159.4M
177.22%
YoY
|
$401.7M
66.54%
YoY
|
$222.4M
43.39%
YoY
|
$110.5M
30.92%
YoY
|
$57.50M
-13.01%
YoY
|
$241.2M
39.91%
YoY
|
$155.1M
159.8%
YoY
|
$84.40M
3276.0%
YoY
|
$66.10M
-818.48%
YoY
|
$172.4M
-1.37%
YoY
|
$59.70M
-57.42%
YoY
|
$2.500M
-98.71%
YoY
|
-$9.200M
-106.32%
YoY
|
$174.8M
-58.52%
YoY
|
$140.2M
-40.89%
YoY
|
$193.9M
-3.05%
YoY
|
$145.6M
41.36%
YoY
|
$421.4M
68.49%
YoY
|
$237.2M
79.83%
YoY
|
$200.0M
1215.79%
YoY
|
| Depreciation, Depletion And Amortization |
$57.80M
-19.27%
YoY
|
$55.90M
-16.57%
YoY
|
$57.60M
-12.06%
YoY
|
$67.70M
8.67%
YoY
|
$71.60M
17.38%
YoY
|
$67.00M
8.24%
YoY
|
$65.50M
10.83%
YoY
|
$62.30M
4.01%
YoY
|
$61.00M
6.09%
YoY
|
$61.90M
-1.12%
YoY
|
$59.10M
6.1%
YoY
|
$59.90M
8.12%
YoY
|
$57.50M
5.7%
YoY
|
$62.60M
9.44%
YoY
|
$55.70M
5.49%
YoY
|
$55.40M
1.65%
YoY
|
$54.40M
2.64%
YoY
|
$57.20M
-4.03%
YoY
|
$52.80M
-3.83%
YoY
|
$54.50M
-4.22%
YoY
|
| Cash From Operating Activities |
-$755.0M
-1.64%
YoY
|
$1.012B
9.11%
YoY
|
$617.1M
135.89%
YoY
|
$332.8M
21.5%
YoY
|
-$767.6M
13.3%
YoY
|
$927.3M
27.13%
YoY
|
$261.6M
-19.68%
YoY
|
$273.9M
15.57%
YoY
|
-$677.5M
-5.42%
YoY
|
$729.4M
21.2%
YoY
|
$325.7M
136.87%
YoY
|
$237.0M
33.9%
YoY
|
-$716.3M
-0.01%
YoY
|
$601.8M
-21.03%
YoY
|
$137.5M
-69.87%
YoY
|
$177.0M
-17.94%
YoY
|
-$716.4M
55.13%
YoY
|
$762.1M
1.4%
YoY
|
$456.4M
11.92%
YoY
|
$215.7M
-56.98%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$64.90M
45.84%
YoY
|
$77.20M
30.41%
YoY
|
$49.50M
10.24%
YoY
|
$44.40M
16.23%
YoY
|
$44.50M
3.01%
YoY
|
$59.20M
20.33%
YoY
|
$44.90M
-9.29%
YoY
|
$38.20M
-1.8%
YoY
|
$43.20M
-12.37%
YoY
|
$49.20M
-29.51%
YoY
|
$49.50M
-200.81%
YoY
|
$38.90M
-196.53%
YoY
|
$49.30M
-205.79%
YoY
|
$69.80M
-208.55%
YoY
|
-$49.10M
17.46%
YoY
|
-$40.30M
14.49%
YoY
|
-$46.60M
34.68%
YoY
|
-$64.30M
74.25%
YoY
|
-$41.80M
18.75%
YoY
|
-$35.20M
6.99%
YoY
|
| Acquisitions |
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
900.0%
YoY
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$500.0K
66.67%
YoY
|
-$7.800M
-79.79%
YoY
|
-$1.700M
-91.5%
YoY
|
-$3.200M
-94.81%
YoY
|
$300.0K
-150.0%
YoY
|
-$38.60M
85.58%
YoY
|
-$20.00M
96.08%
YoY
|
-$61.60M
28.87%
YoY
|
-$600.0K
-154.55%
YoY
|
-$20.80M
-18.43%
YoY
|
-$10.20M
-71.35%
YoY
|
-$47.80M
-167.13%
YoY
|
$1.100M
-56.0%
YoY
|
-$25.50M
-94.01%
YoY
|
-$35.60M
-41.06%
YoY
|
$71.20M
-188.12%
YoY
|
$2.500M
-162.5%
YoY
|
-$425.5M
4378.95%
YoY
|
-$60.40M
-396.08%
YoY
|
-$80.80M
-677.14%
YoY
|
| Cash From Investing Activities |
-$61.30M
-59.88%
YoY
|
-$85.00M
-13.09%
YoY
|
-$51.20M
-21.11%
YoY
|
-$47.60M
-52.3%
YoY
|
-$152.8M
181.4%
YoY
|
-$97.80M
39.71%
YoY
|
-$64.90M
8.71%
YoY
|
-$99.80M
15.11%
YoY
|
-$54.30M
-26.62%
YoY
|
-$70.00M
-26.55%
YoY
|
-$59.70M
-29.52%
YoY
|
-$86.70M
-380.58%
YoY
|
-$74.00M
-21.28%
YoY
|
-$95.30M
-80.54%
YoY
|
-$84.70M
-17.12%
YoY
|
$30.90M
-126.64%
YoY
|
-$94.00M
-3.89%
YoY
|
-$489.8M
955.6%
YoY
|
-$102.2M
590.54%
YoY
|
-$116.0M
513.76%
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 |
$300.0M
1422.84%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$19.70M
-1.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$20.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$150.0M
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
|
N/A
|
| Cash From Financing Activities |
$649.4M
-27.9%
YoY
|
-$716.0M
-10.52%
YoY
|
-$544.7M
150.32%
YoY
|
-$283.2M
107.02%
YoY
|
$900.7M
28.05%
YoY
|
-$800.2M
32.16%
YoY
|
-$217.6M
-20.21%
YoY
|
-$136.8M
-49.59%
YoY
|
$703.4M
-9.27%
YoY
|
-$605.5M
17.89%
YoY
|
-$272.7M
170.54%
YoY
|
-$271.4M
32.26%
YoY
|
$775.3M
-3.87%
YoY
|
-$513.6M
180.5%
YoY
|
-$100.8M
-63.4%
YoY
|
-$205.2M
230.97%
YoY
|
$806.5M
114.1%
YoY
|
-$183.1M
-65.28%
YoY
|
-$275.4M
-23.05%
YoY
|
-$62.00M
-91.94%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$755.0M
-1.64%
YoY
|
$1.012B
9.11%
YoY
|
$617.1M
135.89%
YoY
|
$332.8M
21.5%
YoY
|
-$767.6M
13.3%
YoY
|
$927.3M
27.13%
YoY
|
$261.6M
-19.68%
YoY
|
$273.9M
15.57%
YoY
|
-$677.5M
-5.42%
YoY
|
$729.4M
21.2%
YoY
|
$325.7M
136.87%
YoY
|
$237.0M
33.9%
YoY
|
-$716.3M
-0.01%
YoY
|
$601.8M
-21.03%
YoY
|
$137.5M
-69.87%
YoY
|
$177.0M
-17.94%
YoY
|
-$716.4M
55.13%
YoY
|
$762.1M
1.4%
YoY
|
$456.4M
11.92%
YoY
|
$215.7M
-56.98%
YoY
|
| Cash From Investing Activities |
-$61.30M
-59.88%
YoY
|
-$85.00M
-13.09%
YoY
|
-$51.20M
-21.11%
YoY
|
-$47.60M
-52.3%
YoY
|
-$152.8M
181.4%
YoY
|
-$97.80M
39.71%
YoY
|
-$64.90M
8.71%
YoY
|
-$99.80M
15.11%
YoY
|
-$54.30M
-26.62%
YoY
|
-$70.00M
-26.55%
YoY
|
-$59.70M
-29.52%
YoY
|
-$86.70M
-380.58%
YoY
|
-$74.00M
-21.28%
YoY
|
-$95.30M
-80.54%
YoY
|
-$84.70M
-17.12%
YoY
|
$30.90M
-126.64%
YoY
|
-$94.00M
-3.89%
YoY
|
-$489.8M
955.6%
YoY
|
-$102.2M
590.54%
YoY
|
-$116.0M
513.76%
YoY
|
| Cash From Financing Activities |
$649.4M
-27.9%
YoY
|
-$716.0M
-10.52%
YoY
|
-$544.7M
150.32%
YoY
|
-$283.2M
107.02%
YoY
|
$900.7M
28.05%
YoY
|
-$800.2M
32.16%
YoY
|
-$217.6M
-20.21%
YoY
|
-$136.8M
-49.59%
YoY
|
$703.4M
-9.27%
YoY
|
-$605.5M
17.89%
YoY
|
-$272.7M
170.54%
YoY
|
-$271.4M
32.26%
YoY
|
$775.3M
-3.87%
YoY
|
-$513.6M
180.5%
YoY
|
-$100.8M
-63.4%
YoY
|
-$205.2M
230.97%
YoY
|
$806.5M
114.1%
YoY
|
-$183.1M
-65.28%
YoY
|
-$275.4M
-23.05%
YoY
|
-$62.00M
-91.94%
YoY
|
| Net Change In Cash |
-$179.6M
2145.0%
YoY
|
$210.8M
619.45%
YoY
|
$21.20M
-201.44%
YoY
|
$2.000M
-94.64%
YoY
|
-$8.000M
-79.0%
YoY
|
$29.30M
-45.64%
YoY
|
-$20.90M
211.94%
YoY
|
$37.30M
-130.8%
YoY
|
-$38.10M
262.86%
YoY
|
$53.90M
-859.15%
YoY
|
-$6.700M
-86.04%
YoY
|
-$121.1M
-4585.19%
YoY
|
-$10.50M
-0.94%
YoY
|
-$7.100M
-107.96%
YoY
|
-$48.00M
-160.91%
YoY
|
$2.700M
-92.84%
YoY
|
-$10.60M
-94.57%
YoY
|
$89.20M
-49.83%
YoY
|
$78.80M
124.5%
YoY
|
$37.70M
-113.15%
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 |
-$755.0M
-1.64%
YoY
|
$1.012B
9.11%
YoY
|
$617.1M
135.89%
YoY
|
$332.8M
21.5%
YoY
|
-$767.6M
13.3%
YoY
|
$927.3M
27.13%
YoY
|
$261.6M
-19.68%
YoY
|
$273.9M
15.57%
YoY
|
-$677.5M
-5.42%
YoY
|
$729.4M
21.2%
YoY
|
$325.7M
136.87%
YoY
|
$237.0M
33.9%
YoY
|
-$716.3M
-0.01%
YoY
|
$601.8M
-21.03%
YoY
|
$137.5M
-69.87%
YoY
|
$177.0M
-17.94%
YoY
|
-$716.4M
55.13%
YoY
|
$762.1M
1.4%
YoY
|
$456.4M
11.92%
YoY
|
$215.7M
-56.98%
YoY
|
| Capital Expenditures |
$64.90M
45.84%
YoY
|
$77.20M
30.41%
YoY
|
$49.50M
10.24%
YoY
|
$44.40M
16.23%
YoY
|
$44.50M
3.01%
YoY
|
$59.20M
20.33%
YoY
|
$44.90M
-9.29%
YoY
|
$38.20M
-1.8%
YoY
|
$43.20M
-12.37%
YoY
|
$49.20M
-29.51%
YoY
|
$49.50M
-200.81%
YoY
|
$38.90M
-196.53%
YoY
|
$49.30M
-205.79%
YoY
|
$69.80M
-208.55%
YoY
|
-$49.10M
17.46%
YoY
|
-$40.30M
14.49%
YoY
|
-$46.60M
34.68%
YoY
|
-$64.30M
74.25%
YoY
|
-$41.80M
18.75%
YoY
|
-$35.20M
6.99%
YoY
|
| Free Cash Flow |
-$819.9M
0.96%
YoY
|
$934.6M
7.66%
YoY
|
$567.6M
161.93%
YoY
|
$288.4M
22.36%
YoY
|
-$812.1M
12.68%
YoY
|
$868.1M
27.62%
YoY
|
$216.7M
-21.54%
YoY
|
$235.7M
18.98%
YoY
|
-$720.7M
-5.86%
YoY
|
$680.2M
27.86%
YoY
|
$276.2M
48.02%
YoY
|
$198.1M
-8.84%
YoY
|
-$765.6M
14.3%
YoY
|
$532.0M
-35.62%
YoY
|
$186.6M
-62.55%
YoY
|
$217.3M
-13.39%
YoY
|
-$669.8M
56.79%
YoY
|
$826.4M
4.81%
YoY
|
$498.2M
12.46%
YoY
|
$250.9M
-53.04%
YoY
|
Loading...