|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$302.6M
29.91%
YoY
|
$233.0M
-2.24%
YoY
|
$238.3M
-8.17%
YoY
|
$259.5M
-60.62%
YoY
|
$658.9M
217.86%
YoY
|
| Depreciation, Depletion And Amortization |
$349.3M
-0.16%
YoY
|
$349.8M
0.51%
YoY
|
$348.1M
-0.74%
YoY
|
$350.7M
15.43%
YoY
|
$303.8M
4.63%
YoY
|
| Cash From Operating Activities |
$566.3M
4.65%
YoY
|
$541.1M
-10.2%
YoY
|
$602.6M
1.75%
YoY
|
$592.2M
14.68%
YoY
|
$516.4M
13.35%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$688.0M
37.32%
YoY
|
$501.0M
-7.88%
YoY
|
$543.8M
-7.29%
YoY
|
$586.6M
-132.63%
YoY
|
-$1.798B
191.8%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$447.9M
62.33%
YoY
|
$275.9M
-207.54%
YoY
|
-$256.6M
-867.84%
YoY
|
$33.42M
-96.82%
YoY
|
$1.050B
1320.74%
YoY
|
| Cash From Investing Activities |
-$240.0M
6.66%
YoY
|
-$225.0M
-71.88%
YoY
|
-$800.4M
44.69%
YoY
|
-$553.2M
-26.03%
YoY
|
-$747.9M
37.95%
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
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$312.7M
-52.67%
YoY
|
-$660.6M
-283.19%
YoY
|
$360.6M
-403.67%
YoY
|
-$118.7M
-27.85%
YoY
|
-$164.6M
-119.75%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$566.3M
4.65%
YoY
|
$541.1M
-10.2%
YoY
|
$602.6M
1.75%
YoY
|
$592.2M
14.68%
YoY
|
$516.4M
13.35%
YoY
|
| Cash From Investing Activities |
-$240.0M
6.66%
YoY
|
-$225.0M
-71.88%
YoY
|
-$800.4M
44.69%
YoY
|
-$553.2M
-26.03%
YoY
|
-$747.9M
37.95%
YoY
|
| Cash From Financing Activities |
-$312.7M
-52.67%
YoY
|
-$660.6M
-283.19%
YoY
|
$360.6M
-403.67%
YoY
|
-$118.7M
-27.85%
YoY
|
-$164.6M
-119.75%
YoY
|
| Net Change In Cash |
$13.63M
-103.96%
YoY
|
-$344.5M
-311.61%
YoY
|
$162.8M
-304.24%
YoY
|
-$79.70M
-79.88%
YoY
|
-$396.0M
-153.03%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$566.3M
4.65%
YoY
|
$541.1M
-10.2%
YoY
|
$602.6M
1.75%
YoY
|
$592.2M
14.68%
YoY
|
$516.4M
13.35%
YoY
|
| Capital Expenditures |
$688.0M
37.32%
YoY
|
$501.0M
-7.88%
YoY
|
$543.8M
-7.29%
YoY
|
$586.6M
-132.63%
YoY
|
-$1.798B
191.8%
YoY
|
| Free Cash Flow |
-$121.7M
-402.84%
YoY
|
$40.17M
-31.65%
YoY
|
$58.77M
944.61%
YoY
|
$5.626M
-99.76%
YoY
|
$2.314B
115.94%
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 |
-$14.67M
-133.59%
YoY
|
$12.43M
-79.03%
YoY
|
$162.3M
181.38%
YoY
|
$79.57M
45.87%
YoY
|
$43.68M
-21.58%
YoY
|
$59.29M
26.11%
YoY
|
$57.67M
-1.81%
YoY
|
$54.55M
-1.29%
YoY
|
$55.70M
-14.61%
YoY
|
$47.01M
-10.17%
YoY
|
$58.74M
-32.22%
YoY
|
$55.26M
2.38%
YoY
|
$65.23M
9.85%
YoY
|
$52.33M
9.84%
YoY
|
$86.66M
62.0%
YoY
|
$53.98M
25.87%
YoY
|
$59.38M
-88.3%
YoY
|
$47.65M
-39.41%
YoY
|
$53.49M
9.11%
YoY
|
| Depreciation, Depletion And Amortization |
$92.89M
8.34%
YoY
|
$92.62M
3.93%
YoY
|
$87.49M
-4.78%
YoY
|
$87.63M
0.54%
YoY
|
$85.74M
-0.84%
YoY
|
$89.12M
3.66%
YoY
|
$91.88M
7.71%
YoY
|
$87.15M
-3.55%
YoY
|
$86.46M
-5.68%
YoY
|
$85.98M
-5.93%
YoY
|
$85.30M
5.13%
YoY
|
$90.36M
-6.28%
YoY
|
$91.67M
5.37%
YoY
|
$91.40M
4.68%
YoY
|
$81.14M
10.83%
YoY
|
$96.41M
30.96%
YoY
|
$87.00M
16.89%
YoY
|
$87.31M
19.6%
YoY
|
$73.21M
1.97%
YoY
|
| Cash From Operating Activities |
$150.7M
10.06%
YoY
|
$109.1M
0.78%
YoY
|
$176.6M
0.12%
YoY
|
$143.7M
62.07%
YoY
|
$136.9M
-18.44%
YoY
|
$108.2M
-1.77%
YoY
|
$176.3M
-15.54%
YoY
|
$88.69M
-12.54%
YoY
|
$167.9M
-7.83%
YoY
|
$110.2M
2.02%
YoY
|
$208.8M
1.71%
YoY
|
$101.4M
1.12%
YoY
|
$182.1M
1.95%
YoY
|
$108.0M
-0.77%
YoY
|
$205.3M
7.42%
YoY
|
$100.3M
38.78%
YoY
|
$178.7M
23.94%
YoY
|
$108.8M
18.82%
YoY
|
$191.1M
36.5%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$132.6M
72.96%
YoY
|
$284.6M
156.74%
YoY
|
$275.0M
57.72%
YoY
|
$51.70M
-54.76%
YoY
|
$76.66M
-24.46%
YoY
|
$110.9M
-18.62%
YoY
|
$174.4M
17.65%
YoY
|
$114.3M
-17.21%
YoY
|
$101.5M
-16.38%
YoY
|
$136.2M
-6.92%
YoY
|
$148.2M
-216.19%
YoY
|
$138.0M
-196.3%
YoY
|
$121.3M
-171.64%
YoY
|
$146.3M
-200.01%
YoY
|
-$127.6M
-82.7%
YoY
|
-$143.3M
-79.91%
YoY
|
-$169.4M
-15.57%
YoY
|
-$146.3M
4.22%
YoY
|
-$737.4M
627.24%
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 |
$147.6M
N/A
|
$55.49M
186.68%
YoY
|
$364.4M
N/A
|
$28.02M
-64.19%
YoY
|
$0.00
-100.0%
YoY
|
$19.35M
-611.88%
YoY
|
$0.00
-100.0%
YoY
|
$78.26M
N/A
|
$178.3M
N/A
|
-$3.781M
N/A
|
-$252.8M
-856.52%
YoY
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$33.42M
568.32%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$35.57M
-51.87%
YoY
|
$5.000M
N/A
|
| Cash From Investing Activities |
$15.05M
-119.63%
YoY
|
-$229.1M
150.4%
YoY
|
$89.42M
-151.29%
YoY
|
-$23.68M
-34.28%
YoY
|
-$76.66M
-199.75%
YoY
|
-$91.50M
-34.6%
YoY
|
-$174.4M
-56.53%
YoY
|
-$36.03M
-73.9%
YoY
|
$76.85M
-163.33%
YoY
|
-$139.9M
-4.4%
YoY
|
-$401.1M
326.09%
YoY
|
-$138.0M
-3.7%
YoY
|
-$121.3M
-28.36%
YoY
|
-$146.3M
32.12%
YoY
|
-$94.13M
-87.15%
YoY
|
-$143.3M
-80.01%
YoY
|
-$169.4M
-120.85%
YoY
|
-$110.8M
66.81%
YoY
|
-$732.4M
622.31%
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 |
$72.67M
N/A
|
N/A
N/A
|
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
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
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 |
-$152.2M
92.02%
YoY
|
-$73.07M
-84.66%
YoY
|
-$86.71M
-59.19%
YoY
|
-$73.65M
2.61%
YoY
|
-$79.24M
-179.14%
YoY
|
-$476.4M
503.82%
YoY
|
-$212.5M
-147.3%
YoY
|
-$71.77M
-7.8%
YoY
|
$100.1M
46.83%
YoY
|
-$78.90M
-164.3%
YoY
|
$449.2M
-730.83%
YoY
|
-$77.85M
-0.94%
YoY
|
$68.19M
-174.38%
YoY
|
$122.7M
81.7%
YoY
|
-$71.21M
6.31%
YoY
|
-$78.59M
8.94%
YoY
|
-$91.68M
-1.37%
YoY
|
$67.54M
-200.21%
YoY
|
-$66.98M
-132.61%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$150.7M
10.06%
YoY
|
$109.1M
0.78%
YoY
|
$176.6M
0.12%
YoY
|
$143.7M
62.07%
YoY
|
$136.9M
-18.44%
YoY
|
$108.2M
-1.77%
YoY
|
$176.3M
-15.54%
YoY
|
$88.69M
-12.54%
YoY
|
$167.9M
-7.83%
YoY
|
$110.2M
2.02%
YoY
|
$208.8M
1.71%
YoY
|
$101.4M
1.12%
YoY
|
$182.1M
1.95%
YoY
|
$108.0M
-0.77%
YoY
|
$205.3M
7.42%
YoY
|
$100.3M
38.78%
YoY
|
$178.7M
23.94%
YoY
|
$108.8M
18.82%
YoY
|
$191.1M
36.5%
YoY
|
| Cash From Investing Activities |
$15.05M
-119.63%
YoY
|
-$229.1M
150.4%
YoY
|
$89.42M
-151.29%
YoY
|
-$23.68M
-34.28%
YoY
|
-$76.66M
-199.75%
YoY
|
-$91.50M
-34.6%
YoY
|
-$174.4M
-56.53%
YoY
|
-$36.03M
-73.9%
YoY
|
$76.85M
-163.33%
YoY
|
-$139.9M
-4.4%
YoY
|
-$401.1M
326.09%
YoY
|
-$138.0M
-3.7%
YoY
|
-$121.3M
-28.36%
YoY
|
-$146.3M
32.12%
YoY
|
-$94.13M
-87.15%
YoY
|
-$143.3M
-80.01%
YoY
|
-$169.4M
-120.85%
YoY
|
-$110.8M
66.81%
YoY
|
-$732.4M
622.31%
YoY
|
| Cash From Financing Activities |
-$152.2M
92.02%
YoY
|
-$73.07M
-84.66%
YoY
|
-$86.71M
-59.19%
YoY
|
-$73.65M
2.61%
YoY
|
-$79.24M
-179.14%
YoY
|
-$476.4M
503.82%
YoY
|
-$212.5M
-147.3%
YoY
|
-$71.77M
-7.8%
YoY
|
$100.1M
46.83%
YoY
|
-$78.90M
-164.3%
YoY
|
$449.2M
-730.83%
YoY
|
-$77.85M
-0.94%
YoY
|
$68.19M
-174.38%
YoY
|
$122.7M
81.7%
YoY
|
-$71.21M
6.31%
YoY
|
-$78.59M
8.94%
YoY
|
-$91.68M
-1.37%
YoY
|
$67.54M
-200.21%
YoY
|
-$66.98M
-132.61%
YoY
|
| Net Change In Cash |
$13.59M
-171.59%
YoY
|
-$193.1M
-57.99%
YoY
|
$179.3M
-185.17%
YoY
|
$46.42M
-342.85%
YoY
|
-$18.98M
-105.5%
YoY
|
-$459.7M
323.24%
YoY
|
-$210.5M
-181.94%
YoY
|
-$19.11M
-83.3%
YoY
|
$344.8M
167.36%
YoY
|
-$108.6M
-228.71%
YoY
|
$256.9M
543.25%
YoY
|
-$114.5M
-5.89%
YoY
|
$129.0M
-256.55%
YoY
|
$84.39M
28.59%
YoY
|
$39.94M
-106.57%
YoY
|
-$121.6M
-83.03%
YoY
|
-$82.39M
-109.54%
YoY
|
$65.62M
-255.51%
YoY
|
-$608.3M
-349.31%
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 |
$150.7M
10.06%
YoY
|
$109.1M
0.78%
YoY
|
$176.6M
0.12%
YoY
|
$143.7M
62.07%
YoY
|
$136.9M
-18.44%
YoY
|
$108.2M
-1.77%
YoY
|
$176.3M
-15.54%
YoY
|
$88.69M
-12.54%
YoY
|
$167.9M
-7.83%
YoY
|
$110.2M
2.02%
YoY
|
$208.8M
1.71%
YoY
|
$101.4M
1.12%
YoY
|
$182.1M
1.95%
YoY
|
$108.0M
-0.77%
YoY
|
$205.3M
7.42%
YoY
|
$100.3M
38.78%
YoY
|
$178.7M
23.94%
YoY
|
$108.8M
18.82%
YoY
|
$191.1M
36.5%
YoY
|
| Capital Expenditures |
$132.6M
72.96%
YoY
|
$284.6M
156.74%
YoY
|
$275.0M
57.72%
YoY
|
$51.70M
-54.76%
YoY
|
$76.66M
-24.46%
YoY
|
$110.9M
-18.62%
YoY
|
$174.4M
17.65%
YoY
|
$114.3M
-17.21%
YoY
|
$101.5M
-16.38%
YoY
|
$136.2M
-6.92%
YoY
|
$148.2M
-216.19%
YoY
|
$138.0M
-196.3%
YoY
|
$121.3M
-171.64%
YoY
|
$146.3M
-200.01%
YoY
|
-$127.6M
-82.7%
YoY
|
-$143.3M
-79.91%
YoY
|
-$169.4M
-15.57%
YoY
|
-$146.3M
4.22%
YoY
|
-$737.4M
627.24%
YoY
|
| Free Cash Flow |
$18.10M
-69.96%
YoY
|
-$175.5M
6616.92%
YoY
|
-$98.44M
-5054.2%
YoY
|
$92.04M
-459.58%
YoY
|
$60.26M
-9.24%
YoY
|
-$2.613M
-89.96%
YoY
|
$1.987M
-96.72%
YoY
|
-$25.60M
-30.12%
YoY
|
$66.39M
9.22%
YoY
|
-$26.03M
-32.1%
YoY
|
$60.60M
-81.79%
YoY
|
-$36.63M
-115.03%
YoY
|
$60.79M
-82.53%
YoY
|
-$38.33M
-115.02%
YoY
|
$332.8M
-64.15%
YoY
|
$243.6M
-68.99%
YoY
|
$348.0M
0.95%
YoY
|
$255.2M
9.99%
YoY
|
$928.5M
284.64%
YoY
|
Loading...