|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$444.8M
-6.63%
YoY
|
$476.4M
60.35%
YoY
|
$297.1M
-72.07%
YoY
|
$1.064B
14.72%
YoY
|
$927.4M
380.27%
YoY
|
| Depreciation, Depletion And Amortization |
$147.4M
8.86%
YoY
|
$135.4M
8.84%
YoY
|
$124.4M
0.73%
YoY
|
$123.5M
5.47%
YoY
|
$117.1M
1.91%
YoY
|
| Cash From Operating Activities |
$547.1M
-28.74%
YoY
|
$767.8M
50.4%
YoY
|
$510.5M
-59.86%
YoY
|
$1.272B
29.24%
YoY
|
$984.1M
128.97%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$393.4M
26.86%
YoY
|
$310.1M
24.84%
YoY
|
$248.4M
17.67%
YoY
|
$211.1M
-164.89%
YoY
|
-$325.3M
69.16%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$127.8M
-591.54%
YoY
|
-$26.00M
-71.05%
YoY
|
-$89.80M
-82.67%
YoY
|
-$518.2M
-27373.68%
YoY
|
$1.900M
-87.58%
YoY
|
| Cash From Investing Activities |
-$265.6M
-20.98%
YoY
|
-$336.1M
-0.62%
YoY
|
-$338.2M
-53.63%
YoY
|
-$729.3M
125.51%
YoY
|
-$323.4M
82.71%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$303.3M
52.34%
YoY
|
$199.1M
28.29%
YoY
|
$155.2M
-60.91%
YoY
|
$397.0M
100.2%
YoY
|
$198.3M
198200.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$406.4M
34.93%
YoY
|
-$301.2M
3.97%
YoY
|
-$289.7M
-49.76%
YoY
|
-$576.6M
46.83%
YoY
|
-$392.7M
50.17%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$547.1M
-28.74%
YoY
|
$767.8M
50.4%
YoY
|
$510.5M
-59.86%
YoY
|
$1.272B
29.24%
YoY
|
$984.1M
128.97%
YoY
|
| Cash From Investing Activities |
-$265.6M
-20.98%
YoY
|
-$336.1M
-0.62%
YoY
|
-$338.2M
-53.63%
YoY
|
-$729.3M
125.51%
YoY
|
-$323.4M
82.71%
YoY
|
| Cash From Financing Activities |
-$406.4M
34.93%
YoY
|
-$301.2M
3.97%
YoY
|
-$289.7M
-49.76%
YoY
|
-$576.6M
46.83%
YoY
|
-$392.7M
50.17%
YoY
|
| Net Change In Cash |
-$124.9M
-195.71%
YoY
|
$130.5M
-211.16%
YoY
|
-$117.4M
245.29%
YoY
|
-$34.00M
-112.69%
YoY
|
$268.0M
-3180.46%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$547.1M
-28.74%
YoY
|
$767.8M
50.4%
YoY
|
$510.5M
-59.86%
YoY
|
$1.272B
29.24%
YoY
|
$984.1M
128.97%
YoY
|
| Capital Expenditures |
$393.4M
26.86%
YoY
|
$310.1M
24.84%
YoY
|
$248.4M
17.67%
YoY
|
$211.1M
-164.89%
YoY
|
-$325.3M
69.16%
YoY
|
| Free Cash Flow |
$153.7M
-66.42%
YoY
|
$457.7M
74.63%
YoY
|
$262.1M
-75.29%
YoY
|
$1.061B
-18.99%
YoY
|
$1.309B
110.48%
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 |
$56.60M
-21.72%
YoY
|
$143.1M
11.8%
YoY
|
$134.7M
-32.35%
YoY
|
$94.70M
-16.34%
YoY
|
$72.30M
100.28%
YoY
|
$128.0M
105.13%
YoY
|
$199.1M
66.06%
YoY
|
$113.2M
40.1%
YoY
|
$36.10M
6.18%
YoY
|
$62.40M
-20.0%
YoY
|
$119.9M
-54.92%
YoY
|
$80.80M
-78.78%
YoY
|
$34.00M
-89.98%
YoY
|
$78.00M
-80.23%
YoY
|
$266.0M
-6.07%
YoY
|
$380.7M
134.28%
YoY
|
$339.2M
288.99%
YoY
|
$394.5M
360.86%
YoY
|
$283.2M
299.44%
YoY
|
$162.5M
395.43%
YoY
|
| Depreciation, Depletion And Amortization |
$42.20M
3.94%
YoY
|
$43.00M
11.98%
YoY
|
$42.10M
9.92%
YoY
|
$73.60M
89.69%
YoY
|
$40.60M
7.98%
YoY
|
$38.40M
5.79%
YoY
|
$38.30M
6.39%
YoY
|
$38.80M
6.89%
YoY
|
$37.60M
5.03%
YoY
|
$36.30M
1.68%
YoY
|
$36.00M
4.35%
YoY
|
$36.30M
2.25%
YoY
|
$35.80M
0.56%
YoY
|
$35.70M
2.0%
YoY
|
$34.50M
4.55%
YoY
|
$35.50M
6.29%
YoY
|
$35.60M
3.19%
YoY
|
$35.00M
15.13%
YoY
|
$33.00M
14.19%
YoY
|
$33.40M
16.78%
YoY
|
| Cash From Operating Activities |
$94.00M
5.62%
YoY
|
$176.9M
1.26%
YoY
|
$175.6M
-29.36%
YoY
|
$105.6M
-65.7%
YoY
|
$89.00M
143.17%
YoY
|
$174.7M
56.82%
YoY
|
$248.6M
62.91%
YoY
|
$307.9M
105.54%
YoY
|
$36.60M
-62.15%
YoY
|
$111.4M
-34.24%
YoY
|
$152.6M
-62.91%
YoY
|
$149.8M
-64.09%
YoY
|
$96.70M
-64.7%
YoY
|
$169.4M
-57.73%
YoY
|
$411.4M
19.42%
YoY
|
$417.2M
259.97%
YoY
|
$273.9M
122.86%
YoY
|
$400.8M
152.08%
YoY
|
$344.5M
164.59%
YoY
|
$115.9M
60.97%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$48.40M
-45.74%
YoY
|
$134.7M
7.42%
YoY
|
$83.20M
39.6%
YoY
|
$86.30M
23.64%
YoY
|
$89.20M
61.3%
YoY
|
$125.4M
105.91%
YoY
|
$59.60M
-2.61%
YoY
|
$69.80M
-22.79%
YoY
|
$55.30M
54.04%
YoY
|
$60.90M
-26.8%
YoY
|
$61.20M
-227.23%
YoY
|
$90.40M
-373.94%
YoY
|
$35.90M
-176.71%
YoY
|
$83.20M
-203.23%
YoY
|
-$48.10M
-66.46%
YoY
|
-$33.00M
-47.45%
YoY
|
-$46.80M
21.56%
YoY
|
-$80.60M
-0.49%
YoY
|
-$143.4M
135.86%
YoY
|
-$62.80M
310.46%
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
|
N/A
|
| Other Investing Activities |
$11.60M
-128.86%
YoY
|
$105.5M
-5652.63%
YoY
|
$30.20M
-266.85%
YoY
|
$32.30M
-1504.35%
YoY
|
-$40.20M
986.49%
YoY
|
-$1.900M
-71.21%
YoY
|
-$18.10M
135.06%
YoY
|
-$2.300M
-105.46%
YoY
|
-$3.700M
-96.85%
YoY
|
-$6.600M
-114.1%
YoY
|
-$7.700M
-98.64%
YoY
|
$42.10M
10425.0%
YoY
|
-$117.6M
-29500.0%
YoY
|
$46.80M
-15700.0%
YoY
|
-$565.8M
-113260.0%
YoY
|
$400.0K
33.33%
YoY
|
$400.0K
-71.43%
YoY
|
-$300.0K
-25.0%
YoY
|
$500.0K
66.67%
YoY
|
$300.0K
-66.67%
YoY
|
| Cash From Investing Activities |
-$36.80M
-71.56%
YoY
|
-$29.20M
-77.06%
YoY
|
-$53.00M
-31.79%
YoY
|
-$54.00M
-25.1%
YoY
|
-$129.4M
119.32%
YoY
|
-$127.3M
88.59%
YoY
|
-$77.70M
12.77%
YoY
|
-$72.10M
49.28%
YoY
|
-$59.00M
-61.56%
YoY
|
-$67.50M
85.44%
YoY
|
-$68.90M
-88.78%
YoY
|
-$48.30M
48.16%
YoY
|
-$153.5M
230.82%
YoY
|
-$36.40M
-55.01%
YoY
|
-$613.9M
329.6%
YoY
|
-$32.60M
-47.84%
YoY
|
-$46.40M
25.07%
YoY
|
-$80.90M
-0.61%
YoY
|
-$142.9M
136.2%
YoY
|
-$62.50M
334.03%
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 |
$52.80M
-21.08%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$66.90M
41.44%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$47.30M
18.25%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$40.00M
-43.18%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$70.40M
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 |
-$99.00M
-5.17%
YoY
|
-$98.50M
84.8%
YoY
|
-$89.00M
29.36%
YoY
|
-$114.5M
22.59%
YoY
|
-$104.4M
21.82%
YoY
|
-$53.30M
-21.62%
YoY
|
-$68.80M
39.84%
YoY
|
-$93.40M
37.35%
YoY
|
-$85.70M
-17.99%
YoY
|
-$68.00M
-46.03%
YoY
|
-$49.20M
-70.2%
YoY
|
-$68.00M
-59.62%
YoY
|
-$104.5M
-10.76%
YoY
|
-$126.0M
11.11%
YoY
|
-$165.1M
15.37%
YoY
|
-$168.4M
252.3%
YoY
|
-$117.1M
32.47%
YoY
|
-$113.4M
54.08%
YoY
|
-$143.1M
87.06%
YoY
|
-$47.80M
-21.38%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$94.00M
5.62%
YoY
|
$176.9M
1.26%
YoY
|
$175.6M
-29.36%
YoY
|
$105.6M
-65.7%
YoY
|
$89.00M
143.17%
YoY
|
$174.7M
56.82%
YoY
|
$248.6M
62.91%
YoY
|
$307.9M
105.54%
YoY
|
$36.60M
-62.15%
YoY
|
$111.4M
-34.24%
YoY
|
$152.6M
-62.91%
YoY
|
$149.8M
-64.09%
YoY
|
$96.70M
-64.7%
YoY
|
$169.4M
-57.73%
YoY
|
$411.4M
19.42%
YoY
|
$417.2M
259.97%
YoY
|
$273.9M
122.86%
YoY
|
$400.8M
152.08%
YoY
|
$344.5M
164.59%
YoY
|
$115.9M
60.97%
YoY
|
| Cash From Investing Activities |
-$36.80M
-71.56%
YoY
|
-$29.20M
-77.06%
YoY
|
-$53.00M
-31.79%
YoY
|
-$54.00M
-25.1%
YoY
|
-$129.4M
119.32%
YoY
|
-$127.3M
88.59%
YoY
|
-$77.70M
12.77%
YoY
|
-$72.10M
49.28%
YoY
|
-$59.00M
-61.56%
YoY
|
-$67.50M
85.44%
YoY
|
-$68.90M
-88.78%
YoY
|
-$48.30M
48.16%
YoY
|
-$153.5M
230.82%
YoY
|
-$36.40M
-55.01%
YoY
|
-$613.9M
329.6%
YoY
|
-$32.60M
-47.84%
YoY
|
-$46.40M
25.07%
YoY
|
-$80.90M
-0.61%
YoY
|
-$142.9M
136.2%
YoY
|
-$62.50M
334.03%
YoY
|
| Cash From Financing Activities |
-$99.00M
-5.17%
YoY
|
-$98.50M
84.8%
YoY
|
-$89.00M
29.36%
YoY
|
-$114.5M
22.59%
YoY
|
-$104.4M
21.82%
YoY
|
-$53.30M
-21.62%
YoY
|
-$68.80M
39.84%
YoY
|
-$93.40M
37.35%
YoY
|
-$85.70M
-17.99%
YoY
|
-$68.00M
-46.03%
YoY
|
-$49.20M
-70.2%
YoY
|
-$68.00M
-59.62%
YoY
|
-$104.5M
-10.76%
YoY
|
-$126.0M
11.11%
YoY
|
-$165.1M
15.37%
YoY
|
-$168.4M
252.3%
YoY
|
-$117.1M
32.47%
YoY
|
-$113.4M
54.08%
YoY
|
-$143.1M
87.06%
YoY
|
-$47.80M
-21.38%
YoY
|
| Net Change In Cash |
-$41.80M
-71.13%
YoY
|
$49.20M
-933.9%
YoY
|
$33.60M
-67.09%
YoY
|
-$62.90M
-144.17%
YoY
|
-$144.8M
33.95%
YoY
|
-$5.900M
-75.52%
YoY
|
$102.1M
195.94%
YoY
|
$142.4M
325.07%
YoY
|
-$108.1M
-32.98%
YoY
|
-$24.10M
-444.29%
YoY
|
$34.50M
-109.39%
YoY
|
$33.50M
-84.51%
YoY
|
-$161.3M
-246.11%
YoY
|
$7.000M
-96.61%
YoY
|
-$367.6M
-728.38%
YoY
|
$216.2M
3760.71%
YoY
|
$110.4M
-4346.15%
YoY
|
$206.5M
5062.5%
YoY
|
$58.50M
-960.29%
YoY
|
$5.600M
-275.0%
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 |
$94.00M
5.62%
YoY
|
$176.9M
1.26%
YoY
|
$175.6M
-29.36%
YoY
|
$105.6M
-65.7%
YoY
|
$89.00M
143.17%
YoY
|
$174.7M
56.82%
YoY
|
$248.6M
62.91%
YoY
|
$307.9M
105.54%
YoY
|
$36.60M
-62.15%
YoY
|
$111.4M
-34.24%
YoY
|
$152.6M
-62.91%
YoY
|
$149.8M
-64.09%
YoY
|
$96.70M
-64.7%
YoY
|
$169.4M
-57.73%
YoY
|
$411.4M
19.42%
YoY
|
$417.2M
259.97%
YoY
|
$273.9M
122.86%
YoY
|
$400.8M
152.08%
YoY
|
$344.5M
164.59%
YoY
|
$115.9M
60.97%
YoY
|
| Capital Expenditures |
$48.40M
-45.74%
YoY
|
$134.7M
7.42%
YoY
|
$83.20M
39.6%
YoY
|
$86.30M
23.64%
YoY
|
$89.20M
61.3%
YoY
|
$125.4M
105.91%
YoY
|
$59.60M
-2.61%
YoY
|
$69.80M
-22.79%
YoY
|
$55.30M
54.04%
YoY
|
$60.90M
-26.8%
YoY
|
$61.20M
-227.23%
YoY
|
$90.40M
-373.94%
YoY
|
$35.90M
-176.71%
YoY
|
$83.20M
-203.23%
YoY
|
-$48.10M
-66.46%
YoY
|
-$33.00M
-47.45%
YoY
|
-$46.80M
21.56%
YoY
|
-$80.60M
-0.49%
YoY
|
-$143.4M
135.86%
YoY
|
-$62.80M
310.46%
YoY
|
| Free Cash Flow |
$45.60M
-22900.0%
YoY
|
$42.20M
-14.4%
YoY
|
$92.40M
-51.11%
YoY
|
$19.30M
-91.89%
YoY
|
-$200.0K
-98.93%
YoY
|
$49.30M
-2.38%
YoY
|
$189.0M
106.78%
YoY
|
$238.1M
300.84%
YoY
|
-$18.70M
-130.76%
YoY
|
$50.50M
-41.42%
YoY
|
$91.40M
-80.11%
YoY
|
$59.40M
-86.81%
YoY
|
$60.80M
-81.04%
YoY
|
$86.20M
-82.09%
YoY
|
$459.5M
-5.82%
YoY
|
$450.2M
151.93%
YoY
|
$320.7M
98.7%
YoY
|
$481.4M
100.58%
YoY
|
$487.9M
155.45%
YoY
|
$178.7M
104.7%
YoY
|
Loading...