|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$446.9M
-15.28%
YoY
|
$527.5M
-4.57%
YoY
|
$552.8M
-13.28%
YoY
|
$637.4M
19.42%
YoY
|
$533.8M
109.36%
YoY
|
| Depreciation, Depletion And Amortization |
$623.0M
6.24%
YoY
|
$586.4M
3.63%
YoY
|
$565.9M
4.02%
YoY
|
$544.0M
1.79%
YoY
|
$534.4M
4.44%
YoY
|
| Cash From Operating Activities |
$1.078B
-1.83%
YoY
|
$1.098B
-3.42%
YoY
|
$1.137B
7.44%
YoY
|
$1.058B
18.27%
YoY
|
$895.0M
8.62%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$765.7M
-18.31%
YoY
|
$937.3M
22.88%
YoY
|
$762.8M
3.12%
YoY
|
$739.7M
-232.73%
YoY
|
-$557.3M
15.17%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$75.50M
-32.49%
YoY
|
$111.8M
-999.48%
YoY
|
-$12.43M
-103.72%
YoY
|
$334.5M
10.13%
YoY
|
$303.7M
-38064.88%
YoY
|
| Cash From Investing Activities |
-$690.2M
-16.39%
YoY
|
-$825.5M
6.48%
YoY
|
-$775.3M
91.31%
YoY
|
-$405.2M
59.8%
YoY
|
-$253.6M
-47.69%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$25.78M
-2196.18%
YoY
|
$1.230M
-99.4%
YoY
|
$205.1M
18835.36%
YoY
|
$1.083M
67.91%
YoY
|
$645.0K
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$370.7M
36.74%
YoY
|
-$271.1M
-26.31%
YoY
|
-$367.9M
-49.1%
YoY
|
-$722.8M
32.28%
YoY
|
-$546.4M
46.04%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.078B
-1.83%
YoY
|
$1.098B
-3.42%
YoY
|
$1.137B
7.44%
YoY
|
$1.058B
18.27%
YoY
|
$895.0M
8.62%
YoY
|
| Cash From Investing Activities |
-$690.2M
-16.39%
YoY
|
-$825.5M
6.48%
YoY
|
-$775.3M
91.31%
YoY
|
-$405.2M
59.8%
YoY
|
-$253.6M
-47.69%
YoY
|
| Cash From Financing Activities |
-$370.7M
36.74%
YoY
|
-$271.1M
-26.31%
YoY
|
-$367.9M
-49.1%
YoY
|
-$722.8M
32.28%
YoY
|
-$546.4M
46.04%
YoY
|
| Net Change In Cash |
$17.21M
930.78%
YoY
|
$1.670M
-127.93%
YoY
|
-$5.980M
-91.4%
YoY
|
-$69.53M
-173.2%
YoY
|
$94.98M
-371.95%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.078B
-1.83%
YoY
|
$1.098B
-3.42%
YoY
|
$1.137B
7.44%
YoY
|
$1.058B
18.27%
YoY
|
$895.0M
8.62%
YoY
|
| Capital Expenditures |
$765.7M
-18.31%
YoY
|
$937.3M
22.88%
YoY
|
$762.8M
3.12%
YoY
|
$739.7M
-232.73%
YoY
|
-$557.3M
15.17%
YoY
|
| Free Cash Flow |
$312.5M
94.12%
YoY
|
$161.0M
-57.0%
YoY
|
$374.4M
17.45%
YoY
|
$318.8M
-78.05%
YoY
|
$1.452B
11.04%
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 |
$124.4M
-31.55%
YoY
|
$56.62M
-65.85%
YoY
|
$99.54M
-13.59%
YoY
|
$108.1M
6.06%
YoY
|
$181.7M
26.38%
YoY
|
$165.8M
3.96%
YoY
|
$115.2M
4.03%
YoY
|
$102.0M
-29.55%
YoY
|
$143.7M
5.77%
YoY
|
$159.5M
-17.18%
YoY
|
$110.7M
-9.47%
YoY
|
$144.7M
-31.32%
YoY
|
$135.9M
22.66%
YoY
|
$192.6M
3.73%
YoY
|
$122.3M
44.78%
YoY
|
$210.7M
-2.67%
YoY
|
$110.8M
134.78%
YoY
|
$185.6M
122.86%
YoY
|
$84.48M
41.01%
YoY
|
| Depreciation, Depletion And Amortization |
$162.0M
6.24%
YoY
|
$159.9M
5.88%
YoY
|
$156.8M
6.75%
YoY
|
$153.7M
5.86%
YoY
|
$152.5M
6.47%
YoY
|
$151.1M
7.09%
YoY
|
$146.9M
0.0%
YoY
|
$145.2M
4.31%
YoY
|
$143.3M
3.24%
YoY
|
$141.1M
1.78%
YoY
|
$146.9M
7.21%
YoY
|
$139.2M
3.55%
YoY
|
$138.8M
3.56%
YoY
|
$138.6M
2.1%
YoY
|
$137.0M
1.67%
YoY
|
$134.4M
1.73%
YoY
|
$134.0M
1.64%
YoY
|
$135.7M
4.57%
YoY
|
$134.8M
5.45%
YoY
|
| Cash From Operating Activities |
$149.6M
-23.89%
YoY
|
$261.7M
9.43%
YoY
|
$266.4M
-13.92%
YoY
|
$353.4M
1.17%
YoY
|
$196.6M
-1.82%
YoY
|
$239.1M
-9.72%
YoY
|
$309.5M
-2.72%
YoY
|
$349.4M
4.05%
YoY
|
$200.3M
-8.27%
YoY
|
$264.9M
5.46%
YoY
|
$318.2M
-7.34%
YoY
|
$335.8M
18.11%
YoY
|
$218.3M
21.54%
YoY
|
$251.2M
15.89%
YoY
|
$343.4M
22.24%
YoY
|
$284.3M
14.07%
YoY
|
$179.6M
21.28%
YoY
|
$216.7M
20.4%
YoY
|
$280.9M
10.47%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$162.6M
17.1%
YoY
|
$196.4M
-23.63%
YoY
|
$253.7M
-24.35%
YoY
|
$176.7M
-28.48%
YoY
|
$138.9M
42.22%
YoY
|
$257.2M
-23.95%
YoY
|
$335.4M
150.71%
YoY
|
$247.1M
64.74%
YoY
|
$97.63M
-30.72%
YoY
|
$338.1M
135.44%
YoY
|
$133.8M
-137.02%
YoY
|
$150.0M
-201.0%
YoY
|
$140.9M
-263.44%
YoY
|
$143.6M
-216.85%
YoY
|
-$361.4M
156.61%
YoY
|
-$148.5M
-17.53%
YoY
|
-$86.22M
-24.03%
YoY
|
-$122.9M
-35.55%
YoY
|
-$140.8M
46.24%
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 |
$40.05M
-48.29%
YoY
|
-$1.148M
-101.38%
YoY
|
-$622.0K
-104.54%
YoY
|
-$186.0K
-101.81%
YoY
|
$77.45M
1576.11%
YoY
|
$83.24M
-1075.55%
YoY
|
$13.69M
-784.35%
YoY
|
$10.28M
-331.12%
YoY
|
$4.621M
82.07%
YoY
|
-$8.533M
-105.58%
YoY
|
-$2.000M
-143.76%
YoY
|
-$4.448M
-102.55%
YoY
|
$2.538M
-5.72%
YoY
|
$153.0M
10.09%
YoY
|
$4.570M
23.11%
YoY
|
$174.2M
8.87%
YoY
|
$2.692M
169.2%
YoY
|
$139.0M
-17471.62%
YoY
|
$3.712M
271.2%
YoY
|
| Cash From Investing Activities |
-$122.6M
99.59%
YoY
|
-$197.5M
13.58%
YoY
|
-$254.4M
-20.94%
YoY
|
-$176.9M
-25.29%
YoY
|
-$61.41M
-33.98%
YoY
|
-$173.9M
-49.85%
YoY
|
-$321.8M
137.11%
YoY
|
-$236.8M
53.34%
YoY
|
-$93.01M
-32.79%
YoY
|
-$346.8M
-3798.01%
YoY
|
-$135.7M
-61.97%
YoY
|
-$154.4M
-700.05%
YoY
|
-$138.4M
65.67%
YoY
|
$9.377M
-41.65%
YoY
|
-$356.8M
160.23%
YoY
|
$25.74M
-228.44%
YoY
|
-$83.53M
-25.75%
YoY
|
$16.07M
-108.39%
YoY
|
-$137.1M
43.73%
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 |
-$72.40M
-19407.2%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$375.0K
23.76%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$303.0K
-99.85%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$204.1M
124337.2%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$164.0K
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 |
-$16.20M
-86.78%
YoY
|
-$36.10M
-50.21%
YoY
|
-$34.25M
15682.95%
YoY
|
-$177.9M
70.82%
YoY
|
-$122.5M
29.98%
YoY
|
-$72.52M
88.33%
YoY
|
-$217.0K
-99.87%
YoY
|
-$104.1M
-40.03%
YoY
|
-$94.26M
-727.52%
YoY
|
-$38.50M
-84.78%
YoY
|
-$170.8M
10.38%
YoY
|
-$173.6M
7.88%
YoY
|
$15.02M
-109.75%
YoY
|
-$253.0M
76.07%
YoY
|
-$154.7M
6.5%
YoY
|
-$160.9M
-29.87%
YoY
|
-$154.1M
453.16%
YoY
|
-$143.7M
-833.21%
YoY
|
-$145.3M
-13.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$149.6M
-23.89%
YoY
|
$261.7M
9.43%
YoY
|
$266.4M
-13.92%
YoY
|
$353.4M
1.17%
YoY
|
$196.6M
-1.82%
YoY
|
$239.1M
-9.72%
YoY
|
$309.5M
-2.72%
YoY
|
$349.4M
4.05%
YoY
|
$200.3M
-8.27%
YoY
|
$264.9M
5.46%
YoY
|
$318.2M
-7.34%
YoY
|
$335.8M
18.11%
YoY
|
$218.3M
21.54%
YoY
|
$251.2M
15.89%
YoY
|
$343.4M
22.24%
YoY
|
$284.3M
14.07%
YoY
|
$179.6M
21.28%
YoY
|
$216.7M
20.4%
YoY
|
$280.9M
10.47%
YoY
|
| Cash From Investing Activities |
-$122.6M
99.59%
YoY
|
-$197.5M
13.58%
YoY
|
-$254.4M
-20.94%
YoY
|
-$176.9M
-25.29%
YoY
|
-$61.41M
-33.98%
YoY
|
-$173.9M
-49.85%
YoY
|
-$321.8M
137.11%
YoY
|
-$236.8M
53.34%
YoY
|
-$93.01M
-32.79%
YoY
|
-$346.8M
-3798.01%
YoY
|
-$135.7M
-61.97%
YoY
|
-$154.4M
-700.05%
YoY
|
-$138.4M
65.67%
YoY
|
$9.377M
-41.65%
YoY
|
-$356.8M
160.23%
YoY
|
$25.74M
-228.44%
YoY
|
-$83.53M
-25.75%
YoY
|
$16.07M
-108.39%
YoY
|
-$137.1M
43.73%
YoY
|
| Cash From Financing Activities |
-$16.20M
-86.78%
YoY
|
-$36.10M
-50.21%
YoY
|
-$34.25M
15682.95%
YoY
|
-$177.9M
70.82%
YoY
|
-$122.5M
29.98%
YoY
|
-$72.52M
88.33%
YoY
|
-$217.0K
-99.87%
YoY
|
-$104.1M
-40.03%
YoY
|
-$94.26M
-727.52%
YoY
|
-$38.50M
-84.78%
YoY
|
-$170.8M
10.38%
YoY
|
-$173.6M
7.88%
YoY
|
$15.02M
-109.75%
YoY
|
-$253.0M
76.07%
YoY
|
-$154.7M
6.5%
YoY
|
-$160.9M
-29.87%
YoY
|
-$154.1M
453.16%
YoY
|
-$143.7M
-833.21%
YoY
|
-$145.3M
-13.0%
YoY
|
| Net Change In Cash |
$10.89M
-14.2%
YoY
|
$28.04M
-484.15%
YoY
|
-$22.18M
78.34%
YoY
|
-$1.338M
-115.88%
YoY
|
$12.69M
-2.25%
YoY
|
-$7.300M
-93.94%
YoY
|
-$12.44M
-206.32%
YoY
|
$8.424M
9.29%
YoY
|
$12.99M
-86.32%
YoY
|
-$120.4M
-1701.44%
YoY
|
$11.70M
-106.96%
YoY
|
$7.708M
-94.83%
YoY
|
$94.95M
-263.77%
YoY
|
$7.517M
-91.56%
YoY
|
-$168.1M
11238.37%
YoY
|
$149.1M
-48035.05%
YoY
|
-$57.97M
-847.09%
YoY
|
$89.08M
999.72%
YoY
|
-$1.483M
-81.69%
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 |
$149.6M
-23.89%
YoY
|
$261.7M
9.43%
YoY
|
$266.4M
-13.92%
YoY
|
$353.4M
1.17%
YoY
|
$196.6M
-1.82%
YoY
|
$239.1M
-9.72%
YoY
|
$309.5M
-2.72%
YoY
|
$349.4M
4.05%
YoY
|
$200.3M
-8.27%
YoY
|
$264.9M
5.46%
YoY
|
$318.2M
-7.34%
YoY
|
$335.8M
18.11%
YoY
|
$218.3M
21.54%
YoY
|
$251.2M
15.89%
YoY
|
$343.4M
22.24%
YoY
|
$284.3M
14.07%
YoY
|
$179.6M
21.28%
YoY
|
$216.7M
20.4%
YoY
|
$280.9M
10.47%
YoY
|
| Capital Expenditures |
$162.6M
17.1%
YoY
|
$196.4M
-23.63%
YoY
|
$253.7M
-24.35%
YoY
|
$176.7M
-28.48%
YoY
|
$138.9M
42.22%
YoY
|
$257.2M
-23.95%
YoY
|
$335.4M
150.71%
YoY
|
$247.1M
64.74%
YoY
|
$97.63M
-30.72%
YoY
|
$338.1M
135.44%
YoY
|
$133.8M
-137.02%
YoY
|
$150.0M
-201.0%
YoY
|
$140.9M
-263.44%
YoY
|
$143.6M
-216.85%
YoY
|
-$361.4M
156.61%
YoY
|
-$148.5M
-17.53%
YoY
|
-$86.22M
-24.03%
YoY
|
-$122.9M
-35.55%
YoY
|
-$140.8M
46.24%
YoY
|
| Free Cash Flow |
-$12.97M
-122.45%
YoY
|
$65.30M
-462.19%
YoY
|
$12.69M
-148.97%
YoY
|
$176.7M
72.79%
YoY
|
$57.76M
-43.72%
YoY
|
-$18.03M
-75.39%
YoY
|
-$25.91M
-114.05%
YoY
|
$102.3M
-44.95%
YoY
|
$102.6M
32.61%
YoY
|
-$73.24M
-168.1%
YoY
|
$184.4M
-73.84%
YoY
|
$185.8M
-57.07%
YoY
|
$77.39M
-70.89%
YoY
|
$107.5M
-68.33%
YoY
|
$704.8M
67.11%
YoY
|
$432.8M
0.81%
YoY
|
$265.8M
1.62%
YoY
|
$339.6M
-8.38%
YoY
|
$421.8M
20.3%
YoY
|
Loading...