|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$216.7M
-51.66%
YoY
|
$448.4M
-6.96%
YoY
|
$481.9M
185.24%
YoY
|
$168.9M
-52.03%
YoY
|
$352.2M
-108.85%
YoY
|
| Depreciation, Depletion And Amortization |
$585.5M
36.59%
YoY
|
$428.6M
42.24%
YoY
|
$301.3M
105.17%
YoY
|
$146.9M
-9.16%
YoY
|
$161.7M
-56.78%
YoY
|
| Cash From Operating Activities |
$951.7M
45.19%
YoY
|
$655.5M
14.13%
YoY
|
$574.3M
104.4%
YoY
|
$281.0M
4455.53%
YoY
|
$6.168M
-97.74%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$519.5M
-9.7%
YoY
|
$575.3M
40.46%
YoY
|
$409.6M
134.96%
YoY
|
$174.3M
-203.12%
YoY
|
-$169.0M
13.54%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$169.5M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$2.458M
-100.68%
YoY
|
$362.5M
1224.59%
YoY
|
| Cash From Investing Activities |
-$350.1M
-63.5%
YoY
|
-$959.0M
161.66%
YoY
|
-$366.5M
-197.53%
YoY
|
$375.8M
94.25%
YoY
|
$193.4M
-259.19%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$320.4M
15.32%
YoY
|
$277.8M
181.17%
YoY
|
$98.80M
N/A
|
$0.00
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$20.00M
-93.33%
YoY
|
$300.0M
216.36%
YoY
|
$94.83M
532.17%
YoY
|
$15.00M
1954.79%
YoY
|
$730.0K
N/A
|
| Debt Paid & Issued, Net |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$673.4M
7.35%
YoY
|
$627.3M
N/A
|
N/A
|
| Cash From Financing Activities |
-$373.9M
-298.82%
YoY
|
$188.1M
-157.73%
YoY
|
-$325.8M
-11.41%
YoY
|
-$367.8M
-0.04%
YoY
|
-$367.9M
-442.46%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$951.7M
45.19%
YoY
|
$655.5M
14.13%
YoY
|
$574.3M
104.4%
YoY
|
$281.0M
4455.53%
YoY
|
$6.168M
-97.74%
YoY
|
| Cash From Investing Activities |
-$350.1M
-63.5%
YoY
|
-$959.0M
161.66%
YoY
|
-$366.5M
-197.53%
YoY
|
$375.8M
94.25%
YoY
|
$193.4M
-259.19%
YoY
|
| Cash From Financing Activities |
-$373.9M
-298.82%
YoY
|
$188.1M
-157.73%
YoY
|
-$325.8M
-11.41%
YoY
|
-$367.8M
-0.04%
YoY
|
-$367.9M
-442.46%
YoY
|
| Net Change In Cash |
$227.7M
-297.18%
YoY
|
-$115.5M
-2.12%
YoY
|
-$118.0M
-140.82%
YoY
|
$289.0M
-271.69%
YoY
|
-$168.3M
-164.96%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$951.7M
45.19%
YoY
|
$655.5M
14.13%
YoY
|
$574.3M
104.4%
YoY
|
$281.0M
4455.53%
YoY
|
$6.168M
-97.74%
YoY
|
| Capital Expenditures |
$519.5M
-9.7%
YoY
|
$575.3M
40.46%
YoY
|
$409.6M
134.96%
YoY
|
$174.3M
-203.12%
YoY
|
-$169.0M
13.54%
YoY
|
| Free Cash Flow |
$432.2M
439.12%
YoY
|
$80.16M
-51.35%
YoY
|
$164.8M
54.46%
YoY
|
$106.7M
-39.12%
YoY
|
$175.2M
-58.49%
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 |
$120.7M
11.47%
YoY
|
$86.64M
-10.36%
YoY
|
-$21.10M
-134.46%
YoY
|
$42.87M
-78.02%
YoY
|
$108.3M
13.43%
YoY
|
$96.65M
-35.44%
YoY
|
$61.22M
-61.33%
YoY
|
$195.0M
196.29%
YoY
|
$95.48M
-11.64%
YoY
|
$149.7M
10.92%
YoY
|
$158.3M
371.41%
YoY
|
$65.82M
77.61%
YoY
|
$108.1M
-394.8%
YoY
|
$135.0M
9.34%
YoY
|
$33.59M
-241.92%
YoY
|
$37.06M
81.34%
YoY
|
-$36.66M
-115.8%
YoY
|
$123.4M
-104.37%
YoY
|
-$23.67M
-53.48%
YoY
|
| Depreciation, Depletion And Amortization |
$137.3M
-4.05%
YoY
|
$148.0M
4.75%
YoY
|
$147.3M
34.02%
YoY
|
$147.1M
62.04%
YoY
|
$143.1M
65.1%
YoY
|
$141.3M
70.33%
YoY
|
$109.9M
42.51%
YoY
|
$90.77M
27.13%
YoY
|
$86.70M
23.96%
YoY
|
$82.95M
18.88%
YoY
|
$77.10M
133.36%
YoY
|
$71.40M
74.61%
YoY
|
$69.94M
76.16%
YoY
|
$69.77M
78.36%
YoY
|
$33.04M
-16.69%
YoY
|
$40.89M
3.27%
YoY
|
$39.70M
-8.36%
YoY
|
$39.12M
-56.77%
YoY
|
$39.66M
-56.23%
YoY
|
| Cash From Operating Activities |
$273.3M
0.82%
YoY
|
$187.1M
37.38%
YoY
|
$277.1M
-2.34%
YoY
|
$216.4M
1250.46%
YoY
|
$271.1M
110.63%
YoY
|
$136.2M
-52.63%
YoY
|
$283.8M
104.6%
YoY
|
$16.02M
-92.41%
YoY
|
$128.7M
-304.01%
YoY
|
$287.5M
67.97%
YoY
|
$138.7M
88.69%
YoY
|
$211.2M
139.69%
YoY
|
-$63.08M
21.75%
YoY
|
$171.2M
520.48%
YoY
|
$73.51M
-1171.53%
YoY
|
$88.11M
593.58%
YoY
|
-$51.81M
90.04%
YoY
|
$27.59M
-24.48%
YoY
|
-$6.860M
-103.64%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$103.9M
-8.53%
YoY
|
$151.7M
7.88%
YoY
|
$137.7M
8.98%
YoY
|
$116.6M
-17.34%
YoY
|
$113.5M
-31.86%
YoY
|
$140.7M
-0.58%
YoY
|
$126.3M
28.11%
YoY
|
$141.0M
32.06%
YoY
|
$166.6M
165.58%
YoY
|
$141.5M
117.38%
YoY
|
$98.60M
-431.87%
YoY
|
$106.8M
-428.82%
YoY
|
$62.73M
-233.35%
YoY
|
$65.08M
-277.53%
YoY
|
-$29.71M
-30.5%
YoY
|
-$32.48M
-45.57%
YoY
|
-$47.05M
57.02%
YoY
|
-$36.66M
1.04%
YoY
|
-$42.75M
-1.16%
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 |
$206.4M
1241.04%
YoY
|
$45.36M
-1095.3%
YoY
|
$85.71M
-122.11%
YoY
|
$23.00M
169.7%
YoY
|
$15.39M
N/A
|
-$4.557M
-110.58%
YoY
|
-$387.7M
N/A
|
$8.528M
N/A
|
N/A
|
$43.07M
-91.94%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$534.3M
93.55%
YoY
|
$0.00
-100.0%
YoY
|
$1.509M
-98.24%
YoY
|
$14.25M
3252.24%
YoY
|
$276.1M
964.37%
YoY
|
$287.0K
-76.1%
YoY
|
| Cash From Investing Activities |
$102.5M
-204.49%
YoY
|
-$106.4M
-26.74%
YoY
|
-$51.95M
-89.89%
YoY
|
-$93.58M
-29.38%
YoY
|
-$98.15M
-41.09%
YoY
|
-$145.2M
47.57%
YoY
|
-$514.0M
421.28%
YoY
|
-$132.5M
24.08%
YoY
|
-$166.6M
165.58%
YoY
|
-$98.41M
-120.97%
YoY
|
-$98.60M
231.87%
YoY
|
-$106.8M
244.84%
YoY
|
-$62.73M
91.27%
YoY
|
$469.3M
96.0%
YoY
|
-$29.71M
-30.03%
YoY
|
-$30.97M
-219.0%
YoY
|
-$32.80M
11.04%
YoY
|
$239.4M
-2414.32%
YoY
|
-$42.46M
0.98%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$83.69M
5.4%
YoY
|
N/A
|
$79.40M
N/A
|
$79.40M
38.81%
YoY
|
$79.40M
33.67%
YoY
|
$79.70M
41.31%
YoY
|
N/A
|
$57.20M
N/A
|
$59.40M
N/A
|
$56.40M
N/A
|
$42.40M
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
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
|
$10.00M
8374.58%
YoY
|
N/A
N/A
|
N/A
N/A
|
$322.0K
18.82%
YoY
|
$118.0K
N/A
|
$83.00K
N/A
|
$376.0K
N/A
|
| Debt Paid & Issued, Net |
$56.65M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$152.2M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$189.2M
62.46%
YoY
|
-$85.29M
-40.69%
YoY
|
-$86.12M
-118.45%
YoY
|
-$86.06M
289.7%
YoY
|
-$116.5M
3.21%
YoY
|
-$143.8M
102.57%
YoY
|
$466.8M
-989.17%
YoY
|
-$22.08M
-30.56%
YoY
|
-$112.8M
-33.82%
YoY
|
-$70.99M
-87.8%
YoY
|
-$52.50M
-124.03%
YoY
|
-$31.80M
-9975.78%
YoY
|
-$170.5M
3446.61%
YoY
|
-$581.8M
206.35%
YoY
|
$218.5M
58015.96%
YoY
|
$322.0K
-97.48%
YoY
|
-$4.808M
-97.48%
YoY
|
-$189.9M
18991600.0%
YoY
|
$376.0K
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$273.3M
0.82%
YoY
|
$187.1M
37.38%
YoY
|
$277.1M
-2.34%
YoY
|
$216.4M
1250.46%
YoY
|
$271.1M
110.63%
YoY
|
$136.2M
-52.63%
YoY
|
$283.8M
104.6%
YoY
|
$16.02M
-92.41%
YoY
|
$128.7M
-304.01%
YoY
|
$287.5M
67.97%
YoY
|
$138.7M
88.69%
YoY
|
$211.2M
139.69%
YoY
|
-$63.08M
21.75%
YoY
|
$171.2M
520.48%
YoY
|
$73.51M
-1171.53%
YoY
|
$88.11M
593.58%
YoY
|
-$51.81M
90.04%
YoY
|
$27.59M
-24.48%
YoY
|
-$6.860M
-103.64%
YoY
|
| Cash From Investing Activities |
$102.5M
-204.49%
YoY
|
-$106.4M
-26.74%
YoY
|
-$51.95M
-89.89%
YoY
|
-$93.58M
-29.38%
YoY
|
-$98.15M
-41.09%
YoY
|
-$145.2M
47.57%
YoY
|
-$514.0M
421.28%
YoY
|
-$132.5M
24.08%
YoY
|
-$166.6M
165.58%
YoY
|
-$98.41M
-120.97%
YoY
|
-$98.60M
231.87%
YoY
|
-$106.8M
244.84%
YoY
|
-$62.73M
91.27%
YoY
|
$469.3M
96.0%
YoY
|
-$29.71M
-30.03%
YoY
|
-$30.97M
-219.0%
YoY
|
-$32.80M
11.04%
YoY
|
$239.4M
-2414.32%
YoY
|
-$42.46M
0.98%
YoY
|
| Cash From Financing Activities |
-$189.2M
62.46%
YoY
|
-$85.29M
-40.69%
YoY
|
-$86.12M
-118.45%
YoY
|
-$86.06M
289.7%
YoY
|
-$116.5M
3.21%
YoY
|
-$143.8M
102.57%
YoY
|
$466.8M
-989.17%
YoY
|
-$22.08M
-30.56%
YoY
|
-$112.8M
-33.82%
YoY
|
-$70.99M
-87.8%
YoY
|
-$52.50M
-124.03%
YoY
|
-$31.80M
-9975.78%
YoY
|
-$170.5M
3446.61%
YoY
|
-$581.8M
206.35%
YoY
|
$218.5M
58015.96%
YoY
|
$322.0K
-97.48%
YoY
|
-$4.808M
-97.48%
YoY
|
-$189.9M
18991600.0%
YoY
|
$376.0K
N/A
|
| Net Change In Cash |
$186.6M
230.6%
YoY
|
-$4.556M
-97.02%
YoY
|
$139.1M
-41.23%
YoY
|
$36.72M
-126.5%
YoY
|
$56.46M
-137.45%
YoY
|
-$152.8M
-229.35%
YoY
|
$236.6M
-2008.12%
YoY
|
-$138.6M
-290.87%
YoY
|
-$150.8M
-49.12%
YoY
|
$118.1M
101.5%
YoY
|
-$12.40M
-104.73%
YoY
|
$72.60M
26.34%
YoY
|
-$296.3M
231.4%
YoY
|
$58.63M
-23.95%
YoY
|
$262.3M
-635.96%
YoY
|
$57.46M
11.57%
YoY
|
-$89.42M
-63.94%
YoY
|
$77.09M
194.39%
YoY
|
-$48.94M
-133.45%
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 |
$273.3M
0.82%
YoY
|
$187.1M
37.38%
YoY
|
$277.1M
-2.34%
YoY
|
$216.4M
1250.46%
YoY
|
$271.1M
110.63%
YoY
|
$136.2M
-52.63%
YoY
|
$283.8M
104.6%
YoY
|
$16.02M
-92.41%
YoY
|
$128.7M
-304.01%
YoY
|
$287.5M
67.97%
YoY
|
$138.7M
88.69%
YoY
|
$211.2M
139.69%
YoY
|
-$63.08M
21.75%
YoY
|
$171.2M
520.48%
YoY
|
$73.51M
-1171.53%
YoY
|
$88.11M
593.58%
YoY
|
-$51.81M
90.04%
YoY
|
$27.59M
-24.48%
YoY
|
-$6.860M
-103.64%
YoY
|
| Capital Expenditures |
$103.9M
-8.53%
YoY
|
$151.7M
7.88%
YoY
|
$137.7M
8.98%
YoY
|
$116.6M
-17.34%
YoY
|
$113.5M
-31.86%
YoY
|
$140.7M
-0.58%
YoY
|
$126.3M
28.11%
YoY
|
$141.0M
32.06%
YoY
|
$166.6M
165.58%
YoY
|
$141.5M
117.38%
YoY
|
$98.60M
-431.87%
YoY
|
$106.8M
-428.82%
YoY
|
$62.73M
-233.35%
YoY
|
$65.08M
-277.53%
YoY
|
-$29.71M
-30.5%
YoY
|
-$32.48M
-45.57%
YoY
|
-$47.05M
57.02%
YoY
|
-$36.66M
1.04%
YoY
|
-$42.75M
-1.16%
YoY
|
| Free Cash Flow |
$169.4M
7.56%
YoY
|
$35.38M
-895.37%
YoY
|
$139.5M
-11.43%
YoY
|
$99.78M
-179.81%
YoY
|
$157.5M
-515.4%
YoY
|
-$4.448M
-103.05%
YoY
|
$157.5M
292.69%
YoY
|
-$125.0M
-219.75%
YoY
|
-$37.92M
-69.86%
YoY
|
$146.1M
37.67%
YoY
|
$40.10M
-61.15%
YoY
|
$104.4M
-13.43%
YoY
|
-$125.8M
2538.72%
YoY
|
$106.1M
65.13%
YoY
|
$103.2M
187.62%
YoY
|
$120.6M
66.62%
YoY
|
-$4.768M
-276.79%
YoY
|
$64.25M
-11.76%
YoY
|
$35.89M
-84.51%
YoY
|
Loading...