|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$805.8M
-0.14%
YoY
|
$806.9M
36.74%
YoY
|
$590.1M
18.71%
YoY
|
$497.1M
7.13%
YoY
|
$464.0M
30.23%
YoY
|
| Depreciation, Depletion And Amortization |
$112.5M
18.3%
YoY
|
$95.10M
10.58%
YoY
|
$86.00M
10.4%
YoY
|
$77.90M
7.6%
YoY
|
$72.40M
-0.28%
YoY
|
| Cash From Operating Activities |
$757.6M
-19.89%
YoY
|
$945.7M
28.46%
YoY
|
$736.2M
143.53%
YoY
|
$302.3M
-41.36%
YoY
|
$515.5M
-15.82%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$118.8M
-27.38%
YoY
|
$163.6M
-34.61%
YoY
|
$250.2M
147.48%
YoY
|
$101.1M
-5.34%
YoY
|
$106.8M
36.05%
YoY
|
| Acquisitions |
$545.0M
-30377.78%
YoY
|
-$1.800M
-101.9%
YoY
|
$94.90M
N/A
|
$0.00
N/A
|
N/A
|
| Other Investing Activities |
-$536.8M
4870.37%
YoY
|
-$10.80M
-84.46%
YoY
|
-$69.50M
3557.89%
YoY
|
-$1.900M
-575.0%
YoY
|
$400.0K
-133.33%
YoY
|
| Cash From Investing Activities |
-$655.6M
275.92%
YoY
|
-$174.4M
-45.45%
YoY
|
-$319.7M
210.39%
YoY
|
-$103.0M
-3.2%
YoY
|
-$106.4M
33.5%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$482.3M
799.81%
YoY
|
$53.60M
-587.27%
YoY
|
-$11.00M
-103.67%
YoY
|
$300.0M
-50.0%
YoY
|
$600.0M
500.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$465.7M
11.25%
YoY
|
-$418.6M
3.05%
YoY
|
-$406.2M
133.31%
YoY
|
-$174.1M
-65.09%
YoY
|
-$498.7M
12.88%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$757.6M
-19.89%
YoY
|
$945.7M
28.46%
YoY
|
$736.2M
143.53%
YoY
|
$302.3M
-41.36%
YoY
|
$515.5M
-15.82%
YoY
|
| Cash From Investing Activities |
-$655.6M
275.92%
YoY
|
-$174.4M
-45.45%
YoY
|
-$319.7M
210.39%
YoY
|
-$103.0M
-3.2%
YoY
|
-$106.4M
33.5%
YoY
|
| Cash From Financing Activities |
-$465.7M
11.25%
YoY
|
-$418.6M
3.05%
YoY
|
-$406.2M
133.31%
YoY
|
-$174.1M
-65.09%
YoY
|
-$498.7M
12.88%
YoY
|
| Net Change In Cash |
-$363.7M
-203.12%
YoY
|
$352.7M
3324.27%
YoY
|
$10.30M
-59.13%
YoY
|
$25.20M
-128.13%
YoY
|
-$89.60M
-198.57%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$757.6M
-19.89%
YoY
|
$945.7M
28.46%
YoY
|
$736.2M
143.53%
YoY
|
$302.3M
-41.36%
YoY
|
$515.5M
-15.82%
YoY
|
| Capital Expenditures |
$118.8M
-27.38%
YoY
|
$163.6M
-34.61%
YoY
|
$250.2M
147.48%
YoY
|
$101.1M
-5.34%
YoY
|
$106.8M
36.05%
YoY
|
| Free Cash Flow |
$638.8M
-18.32%
YoY
|
$782.1M
60.93%
YoY
|
$486.0M
141.55%
YoY
|
$201.2M
-50.77%
YoY
|
$408.7M
-23.45%
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 |
$117.2M
-2.58%
YoY
|
$142.5M
-27.92%
YoY
|
$245.8M
2.85%
YoY
|
$277.6M
12.89%
YoY
|
$120.3M
-3.22%
YoY
|
$197.7M
36.82%
YoY
|
$239.0M
83.28%
YoY
|
$245.9M
13.21%
YoY
|
$124.3M
26.84%
YoY
|
$144.5M
53.07%
YoY
|
$130.4M
-8.1%
YoY
|
$217.2M
22.57%
YoY
|
$98.00M
17.22%
YoY
|
$94.40M
12.92%
YoY
|
$141.9M
12.35%
YoY
|
$177.2M
4.24%
YoY
|
$83.60M
-0.71%
YoY
|
$83.60M
-25.16%
YoY
|
$126.3M
-4.1%
YoY
|
| Depreciation, Depletion And Amortization |
$29.20M
14.06%
YoY
|
$33.10M
29.8%
YoY
|
$27.00M
32.35%
YoY
|
$26.80M
6.35%
YoY
|
$25.60M
6.67%
YoY
|
$25.50M
6.25%
YoY
|
$20.40M
-5.12%
YoY
|
$25.20M
20.57%
YoY
|
$24.00M
22.45%
YoY
|
$24.00M
10.6%
YoY
|
$21.50M
16.85%
YoY
|
$20.90M
10.0%
YoY
|
$19.60M
4.26%
YoY
|
$21.70M
13.61%
YoY
|
$18.40M
3.95%
YoY
|
$19.00M
4.4%
YoY
|
$18.80M
8.05%
YoY
|
$19.10M
11.05%
YoY
|
$17.70M
1.14%
YoY
|
| Cash From Operating Activities |
$16.10M
-144.97%
YoY
|
$405.9M
22.11%
YoY
|
$300.7M
-33.49%
YoY
|
$86.80M
-52.83%
YoY
|
-$35.80M
57.02%
YoY
|
$332.4M
5.89%
YoY
|
$452.1M
47.94%
YoY
|
$184.0M
-5.88%
YoY
|
-$22.80M
-71.07%
YoY
|
$313.9M
137.44%
YoY
|
$305.6M
78.82%
YoY
|
$195.5M
101.34%
YoY
|
-$78.80M
-19.51%
YoY
|
$132.2M
10.91%
YoY
|
$170.9M
-22.95%
YoY
|
$97.10M
-49.43%
YoY
|
-$97.90M
459.43%
YoY
|
$119.2M
-28.28%
YoY
|
$221.8M
-49.56%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$55.50M
117.65%
YoY
|
$29.20M
-51.5%
YoY
|
$35.60M
-13.59%
YoY
|
$28.50M
-12.84%
YoY
|
$25.50M
-13.56%
YoY
|
$60.20M
-51.92%
YoY
|
$41.20M
3.78%
YoY
|
$32.70M
-34.47%
YoY
|
$29.50M
-16.67%
YoY
|
$125.2M
267.16%
YoY
|
$39.70M
-295.57%
YoY
|
$49.90M
-338.76%
YoY
|
$35.40M
37.21%
YoY
|
$34.10M
-189.03%
YoY
|
-$20.30M
-11.74%
YoY
|
-$20.90M
0.48%
YoY
|
$25.80M
4.45%
YoY
|
-$38.30M
69.47%
YoY
|
-$23.00M
85.48%
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 |
-$1.100M
-155.0%
YoY
|
-$538.8M
8732.79%
YoY
|
-$400.0K
-95.88%
YoY
|
$400.0K
-93.55%
YoY
|
$2.000M
-266.67%
YoY
|
-$6.100M
-91.29%
YoY
|
-$9.700M
288.0%
YoY
|
$6.200M
376.92%
YoY
|
-$1.200M
-170.59%
YoY
|
-$70.00M
9900.0%
YoY
|
-$2.500M
47.06%
YoY
|
$1.300M
225.0%
YoY
|
$1.700M
1600.0%
YoY
|
-$700.0K
40.0%
YoY
|
-$1.700M
-15.0%
YoY
|
$400.0K
-80.0%
YoY
|
$100.0K
-88.89%
YoY
|
-$500.0K
-16.67%
YoY
|
-$2.000M
-1100.0%
YoY
|
| Cash From Investing Activities |
-$56.60M
140.85%
YoY
|
-$568.0M
756.71%
YoY
|
-$36.00M
-29.27%
YoY
|
-$28.10M
6.04%
YoY
|
-$23.50M
-23.45%
YoY
|
-$66.30M
-66.03%
YoY
|
-$50.90M
20.62%
YoY
|
-$26.50M
-45.47%
YoY
|
-$30.70M
-8.9%
YoY
|
-$195.2M
460.92%
YoY
|
-$42.20M
91.82%
YoY
|
-$48.60M
137.07%
YoY
|
-$33.70M
31.13%
YoY
|
-$34.80M
-10.31%
YoY
|
-$22.00M
-12.0%
YoY
|
-$20.50M
9.04%
YoY
|
-$25.70M
7.98%
YoY
|
-$38.80M
67.24%
YoY
|
-$25.00M
104.92%
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 |
$19.50M
-77.11%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$85.20M
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$200.0M
0.0%
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 |
$57.10M
-140.44%
YoY
|
$161.7M
-277.3%
YoY
|
-$259.2M
23.96%
YoY
|
-$227.0M
41.26%
YoY
|
-$141.2M
-433.02%
YoY
|
-$91.20M
-52.15%
YoY
|
-$209.1M
15.02%
YoY
|
-$160.7M
19.13%
YoY
|
$42.40M
-58.06%
YoY
|
-$190.6M
124.24%
YoY
|
-$181.8M
10.52%
YoY
|
-$134.9M
151.21%
YoY
|
$101.1M
-21.69%
YoY
|
-$85.00M
-3.63%
YoY
|
-$164.5M
-17.63%
YoY
|
-$53.70M
-67.51%
YoY
|
$129.1M
-383.74%
YoY
|
-$88.20M
14.84%
YoY
|
-$199.7M
-52.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$16.10M
-144.97%
YoY
|
$405.9M
22.11%
YoY
|
$300.7M
-33.49%
YoY
|
$86.80M
-52.83%
YoY
|
-$35.80M
57.02%
YoY
|
$332.4M
5.89%
YoY
|
$452.1M
47.94%
YoY
|
$184.0M
-5.88%
YoY
|
-$22.80M
-71.07%
YoY
|
$313.9M
137.44%
YoY
|
$305.6M
78.82%
YoY
|
$195.5M
101.34%
YoY
|
-$78.80M
-19.51%
YoY
|
$132.2M
10.91%
YoY
|
$170.9M
-22.95%
YoY
|
$97.10M
-49.43%
YoY
|
-$97.90M
459.43%
YoY
|
$119.2M
-28.28%
YoY
|
$221.8M
-49.56%
YoY
|
| Cash From Investing Activities |
-$56.60M
140.85%
YoY
|
-$568.0M
756.71%
YoY
|
-$36.00M
-29.27%
YoY
|
-$28.10M
6.04%
YoY
|
-$23.50M
-23.45%
YoY
|
-$66.30M
-66.03%
YoY
|
-$50.90M
20.62%
YoY
|
-$26.50M
-45.47%
YoY
|
-$30.70M
-8.9%
YoY
|
-$195.2M
460.92%
YoY
|
-$42.20M
91.82%
YoY
|
-$48.60M
137.07%
YoY
|
-$33.70M
31.13%
YoY
|
-$34.80M
-10.31%
YoY
|
-$22.00M
-12.0%
YoY
|
-$20.50M
9.04%
YoY
|
-$25.70M
7.98%
YoY
|
-$38.80M
67.24%
YoY
|
-$25.00M
104.92%
YoY
|
| Cash From Financing Activities |
$57.10M
-140.44%
YoY
|
$161.7M
-277.3%
YoY
|
-$259.2M
23.96%
YoY
|
-$227.0M
41.26%
YoY
|
-$141.2M
-433.02%
YoY
|
-$91.20M
-52.15%
YoY
|
-$209.1M
15.02%
YoY
|
-$160.7M
19.13%
YoY
|
$42.40M
-58.06%
YoY
|
-$190.6M
124.24%
YoY
|
-$181.8M
10.52%
YoY
|
-$134.9M
151.21%
YoY
|
$101.1M
-21.69%
YoY
|
-$85.00M
-3.63%
YoY
|
-$164.5M
-17.63%
YoY
|
-$53.70M
-67.51%
YoY
|
$129.1M
-383.74%
YoY
|
-$88.20M
14.84%
YoY
|
-$199.7M
-52.14%
YoY
|
| Net Change In Cash |
$16.60M
-108.28%
YoY
|
-$400.0K
-100.23%
YoY
|
$5.500M
-97.14%
YoY
|
-$168.3M
5159.38%
YoY
|
-$200.5M
1706.31%
YoY
|
$174.9M
-343.25%
YoY
|
$192.1M
135.42%
YoY
|
-$3.200M
-126.67%
YoY
|
-$11.10M
-2.63%
YoY
|
-$71.90M
-679.84%
YoY
|
$81.60M
-623.08%
YoY
|
$12.00M
-47.6%
YoY
|
-$11.40M
-307.27%
YoY
|
$12.40M
-258.97%
YoY
|
-$15.60M
437.93%
YoY
|
$22.90M
189.87%
YoY
|
$5.500M
-106.34%
YoY
|
-$7.800M
-111.78%
YoY
|
-$2.900M
-128.43%
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 |
$16.10M
-144.97%
YoY
|
$405.9M
22.11%
YoY
|
$300.7M
-33.49%
YoY
|
$86.80M
-52.83%
YoY
|
-$35.80M
57.02%
YoY
|
$332.4M
5.89%
YoY
|
$452.1M
47.94%
YoY
|
$184.0M
-5.88%
YoY
|
-$22.80M
-71.07%
YoY
|
$313.9M
137.44%
YoY
|
$305.6M
78.82%
YoY
|
$195.5M
101.34%
YoY
|
-$78.80M
-19.51%
YoY
|
$132.2M
10.91%
YoY
|
$170.9M
-22.95%
YoY
|
$97.10M
-49.43%
YoY
|
-$97.90M
459.43%
YoY
|
$119.2M
-28.28%
YoY
|
$221.8M
-49.56%
YoY
|
| Capital Expenditures |
$55.50M
117.65%
YoY
|
$29.20M
-51.5%
YoY
|
$35.60M
-13.59%
YoY
|
$28.50M
-12.84%
YoY
|
$25.50M
-13.56%
YoY
|
$60.20M
-51.92%
YoY
|
$41.20M
3.78%
YoY
|
$32.70M
-34.47%
YoY
|
$29.50M
-16.67%
YoY
|
$125.2M
267.16%
YoY
|
$39.70M
-295.57%
YoY
|
$49.90M
-338.76%
YoY
|
$35.40M
37.21%
YoY
|
$34.10M
-189.03%
YoY
|
-$20.30M
-11.74%
YoY
|
-$20.90M
0.48%
YoY
|
$25.80M
4.45%
YoY
|
-$38.30M
69.47%
YoY
|
-$23.00M
85.48%
YoY
|
| Free Cash Flow |
-$39.40M
-35.73%
YoY
|
$376.7M
38.39%
YoY
|
$265.1M
-35.48%
YoY
|
$58.30M
-61.47%
YoY
|
-$61.30M
17.21%
YoY
|
$272.2M
44.25%
YoY
|
$410.9M
54.53%
YoY
|
$151.3M
3.91%
YoY
|
-$52.30M
-54.2%
YoY
|
$188.7M
92.35%
YoY
|
$265.9M
39.07%
YoY
|
$145.6M
23.39%
YoY
|
-$114.2M
-7.68%
YoY
|
$98.10M
-37.71%
YoY
|
$191.2M
-21.9%
YoY
|
$118.0M
-44.55%
YoY
|
-$123.7M
193.13%
YoY
|
$157.5M
-16.58%
YoY
|
$244.8M
-45.85%
YoY
|
Loading...