|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$612.1M
39.27%
YoY
|
$439.5M
29.91%
YoY
|
$338.3M
27.21%
YoY
|
$265.9M
33.26%
YoY
|
$199.6M
1.48%
YoY
|
| Depreciation, Depletion And Amortization |
$98.31M
10.27%
YoY
|
$89.15M
-46.73%
YoY
|
$167.4M
-5.2%
YoY
|
$176.5M
-4.1%
YoY
|
$184.1M
1.14%
YoY
|
| Cash From Operating Activities |
$716.5M
-13.94%
YoY
|
$832.6M
48.31%
YoY
|
$561.4M
17.03%
YoY
|
$479.7M
3.88%
YoY
|
$461.8M
-3.85%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$18.92M
-45.88%
YoY
|
$34.96M
-58.47%
YoY
|
$84.18M
2.8%
YoY
|
$81.89M
-221.84%
YoY
|
-$67.21M
6.21%
YoY
|
| Acquisitions |
$856.1M
1220.8%
YoY
|
$64.82M
-84.39%
YoY
|
$415.2M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$253.7M
-185.24%
YoY
|
-$297.6M
42.14%
YoY
|
-$209.4M
197.19%
YoY
|
-$70.46M
-63.73%
YoY
|
-$194.3M
-51.64%
YoY
|
| Cash From Investing Activities |
$160.0M
-140.25%
YoY
|
-$397.4M
35.36%
YoY
|
-$293.6M
92.7%
YoY
|
-$152.4M
-41.74%
YoY
|
-$261.5M
-43.77%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$488.9M
32.43%
YoY
|
$369.2M
-229.15%
YoY
|
-$285.9M
98.54%
YoY
|
-$144.0M
109.43%
YoY
|
-$68.75M
74.47%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$984.3M
115.56%
YoY
|
-$456.6M
57.3%
YoY
|
-$290.3M
76.46%
YoY
|
-$164.5M
-37.17%
YoY
|
-$261.8M
-233.01%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$716.5M
-13.94%
YoY
|
$832.6M
48.31%
YoY
|
$561.4M
17.03%
YoY
|
$479.7M
3.88%
YoY
|
$461.8M
-3.85%
YoY
|
| Cash From Investing Activities |
$160.0M
-140.25%
YoY
|
-$397.4M
35.36%
YoY
|
-$293.6M
92.7%
YoY
|
-$152.4M
-41.74%
YoY
|
-$261.5M
-43.77%
YoY
|
| Cash From Financing Activities |
-$984.3M
115.56%
YoY
|
-$456.6M
57.3%
YoY
|
-$290.3M
76.46%
YoY
|
-$164.5M
-37.17%
YoY
|
-$261.8M
-233.01%
YoY
|
| Net Change In Cash |
-$103.0M
264.28%
YoY
|
-$28.28M
26.12%
YoY
|
-$22.43M
-113.77%
YoY
|
$162.9M
-364.83%
YoY
|
-$61.50M
-129.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$716.5M
-13.94%
YoY
|
$832.6M
48.31%
YoY
|
$561.4M
17.03%
YoY
|
$479.7M
3.88%
YoY
|
$461.8M
-3.85%
YoY
|
| Capital Expenditures |
$18.92M
-45.88%
YoY
|
$34.96M
-58.47%
YoY
|
$84.18M
2.8%
YoY
|
$81.89M
-221.84%
YoY
|
-$67.21M
6.21%
YoY
|
| Free Cash Flow |
$697.6M
-12.54%
YoY
|
$797.7M
67.14%
YoY
|
$477.3M
19.97%
YoY
|
$397.8M
-24.8%
YoY
|
$529.0M
-2.68%
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 |
$47.00M
-63.65%
YoY
|
$150.6M
51.3%
YoY
|
$144.9M
19.79%
YoY
|
$187.4M
61.86%
YoY
|
$129.3M
21.54%
YoY
|
$99.51M
21.87%
YoY
|
$120.9M
30.93%
YoY
|
$115.8M
32.55%
YoY
|
$106.4M
38.25%
YoY
|
$81.65M
14.7%
YoY
|
$92.35M
29.63%
YoY
|
$87.36M
33.22%
YoY
|
$76.94M
32.79%
YoY
|
$71.19M
28.27%
YoY
|
$71.25M
51.32%
YoY
|
$65.57M
46.43%
YoY
|
$57.94M
10.97%
YoY
|
$55.50M
1.05%
YoY
|
$47.08M
-7.25%
YoY
|
$44.78M
-0.01%
YoY
|
| Depreciation, Depletion And Amortization |
$62.00M
42.72%
YoY
|
$62.07M
27.26%
YoY
|
$48.92M
-7.64%
YoY
|
$44.61M
-13.41%
YoY
|
$43.44M
-16.07%
YoY
|
$48.78M
18.35%
YoY
|
$52.96M
25.3%
YoY
|
$51.52M
22.57%
YoY
|
$51.76M
23.69%
YoY
|
$41.21M
-13.18%
YoY
|
$42.27M
-0.76%
YoY
|
$42.03M
-0.4%
YoY
|
$41.85M
-5.5%
YoY
|
$47.47M
0.25%
YoY
|
$42.59M
-7.22%
YoY
|
$42.20M
-8.08%
YoY
|
$44.28M
-1.43%
YoY
|
$47.35M
0.97%
YoY
|
$45.91M
0.93%
YoY
|
$45.91M
0.68%
YoY
|
| Cash From Operating Activities |
$179.0M
-37.21%
YoY
|
$179.7M
-28.0%
YoY
|
$190.5M
19.84%
YoY
|
$61.32M
-63.86%
YoY
|
$285.1M
12.02%
YoY
|
$249.5M
38.24%
YoY
|
$159.0M
31.8%
YoY
|
$169.7M
160.01%
YoY
|
$254.5M
30.46%
YoY
|
$180.5M
2.14%
YoY
|
$120.6M
27.94%
YoY
|
$65.25M
307.05%
YoY
|
$195.1M
1.22%
YoY
|
$176.7M
56.85%
YoY
|
$94.27M
-8.9%
YoY
|
$16.03M
-80.32%
YoY
|
$192.7M
17.34%
YoY
|
$112.7M
-32.49%
YoY
|
$103.5M
4.49%
YoY
|
$81.44M
36.69%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$30.00M
46.82%
YoY
|
$23.68M
-2.9%
YoY
|
$26.92M
-1.14%
YoY
|
$22.72M
4.72%
YoY
|
$20.43M
-22.77%
YoY
|
$24.39M
22.25%
YoY
|
$27.23M
51.4%
YoY
|
$21.69M
14.15%
YoY
|
$26.46M
-2.88%
YoY
|
$19.95M
-16.07%
YoY
|
$17.99M
-192.26%
YoY
|
$19.00M
-203.43%
YoY
|
$27.24M
-234.5%
YoY
|
$23.77M
-268.43%
YoY
|
-$19.49M
3.33%
YoY
|
-$18.37M
-15.68%
YoY
|
-$20.26M
62.76%
YoY
|
-$14.11M
9.89%
YoY
|
-$18.87M
36.82%
YoY
|
-$21.79M
22.86%
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 |
-$8.560M
-68.94%
YoY
|
$6.895M
-102.25%
YoY
|
$222.6M
-281.6%
YoY
|
$51.73M
-195.76%
YoY
|
-$27.56M
-114.9%
YoY
|
-$306.0M
2.91%
YoY
|
-$122.6M
-214.8%
YoY
|
-$54.02M
281.39%
YoY
|
$185.0M
-4085.1%
YoY
|
-$297.4M
974.25%
YoY
|
$106.8M
-3859.13%
YoY
|
-$14.16M
-67.32%
YoY
|
-$4.643M
-236.56%
YoY
|
-$27.68M
-675.79%
YoY
|
-$2.841M
-79.09%
YoY
|
-$43.34M
-50.31%
YoY
|
$3.400M
-103.46%
YoY
|
$4.808M
-102.08%
YoY
|
-$13.59M
-89.52%
YoY
|
-$87.22M
-979.33%
YoY
|
| Cash From Investing Activities |
-$39.00M
-18.74%
YoY
|
-$16.78M
-94.92%
YoY
|
$195.7M
-230.63%
YoY
|
$29.01M
-138.32%
YoY
|
-$48.00M
-130.27%
YoY
|
-$330.4M
4.12%
YoY
|
-$149.8M
-268.71%
YoY
|
-$75.71M
128.27%
YoY
|
$158.6M
-597.32%
YoY
|
-$317.3M
516.78%
YoY
|
$88.81M
-497.63%
YoY
|
-$33.17M
-46.25%
YoY
|
-$31.89M
89.17%
YoY
|
-$51.45M
453.06%
YoY
|
-$22.34M
-31.18%
YoY
|
-$61.71M
-43.39%
YoY
|
-$16.86M
-84.78%
YoY
|
-$9.303M
-96.19%
YoY
|
-$32.45M
-77.39%
YoY
|
-$109.0M
1294.72%
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 |
-$253.0M
0.53%
YoY
|
N/A
N/A
|
-$40.54M
-53.09%
YoY
|
-$30.51M
-79.04%
YoY
|
-$251.7M
533.52%
YoY
|
N/A
N/A
|
-$86.41M
-3.41%
YoY
|
-$145.6M
125.93%
YoY
|
-$39.72M
-37.7%
YoY
|
-$68.22M
184.1%
YoY
|
-$89.46M
300.5%
YoY
|
-$64.43M
90.22%
YoY
|
-$63.76M
-0.02%
YoY
|
-$24.01M
2.93%
YoY
|
-$22.34M
590.08%
YoY
|
-$33.87M
-2043.32%
YoY
|
-$63.77M
45.16%
YoY
|
-$23.33M
16.75%
YoY
|
-$3.237M
-490.94%
YoY
|
$1.743M
-25.32%
YoY
|
| 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 |
-$256.0M
1.73%
YoY
|
-$201.6M
112.66%
YoY
|
-$500.5M
479.26%
YoY
|
-$30.51M
-79.04%
YoY
|
-$251.7M
93.82%
YoY
|
-$94.79M
36.22%
YoY
|
-$86.41M
-3.44%
YoY
|
-$145.6M
120.67%
YoY
|
-$129.8M
99.03%
YoY
|
-$69.58M
189.72%
YoY
|
-$89.49M
300.28%
YoY
|
-$65.96M
81.9%
YoY
|
-$65.24M
-20.31%
YoY
|
-$24.02M
-80.36%
YoY
|
-$22.36M
62.73%
YoY
|
-$36.27M
-55.71%
YoY
|
-$81.86M
86.34%
YoY
|
-$122.3M
-47.97%
YoY
|
-$13.74M
-103.04%
YoY
|
-$81.87M
-3630.49%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$179.0M
-37.21%
YoY
|
$179.7M
-28.0%
YoY
|
$190.5M
19.84%
YoY
|
$61.32M
-63.86%
YoY
|
$285.1M
12.02%
YoY
|
$249.5M
38.24%
YoY
|
$159.0M
31.8%
YoY
|
$169.7M
160.01%
YoY
|
$254.5M
30.46%
YoY
|
$180.5M
2.14%
YoY
|
$120.6M
27.94%
YoY
|
$65.25M
307.05%
YoY
|
$195.1M
1.22%
YoY
|
$176.7M
56.85%
YoY
|
$94.27M
-8.9%
YoY
|
$16.03M
-80.32%
YoY
|
$192.7M
17.34%
YoY
|
$112.7M
-32.49%
YoY
|
$103.5M
4.49%
YoY
|
$81.44M
36.69%
YoY
|
| Cash From Investing Activities |
-$39.00M
-18.74%
YoY
|
-$16.78M
-94.92%
YoY
|
$195.7M
-230.63%
YoY
|
$29.01M
-138.32%
YoY
|
-$48.00M
-130.27%
YoY
|
-$330.4M
4.12%
YoY
|
-$149.8M
-268.71%
YoY
|
-$75.71M
128.27%
YoY
|
$158.6M
-597.32%
YoY
|
-$317.3M
516.78%
YoY
|
$88.81M
-497.63%
YoY
|
-$33.17M
-46.25%
YoY
|
-$31.89M
89.17%
YoY
|
-$51.45M
453.06%
YoY
|
-$22.34M
-31.18%
YoY
|
-$61.71M
-43.39%
YoY
|
-$16.86M
-84.78%
YoY
|
-$9.303M
-96.19%
YoY
|
-$32.45M
-77.39%
YoY
|
-$109.0M
1294.72%
YoY
|
| Cash From Financing Activities |
-$256.0M
1.73%
YoY
|
-$201.6M
112.66%
YoY
|
-$500.5M
479.26%
YoY
|
-$30.51M
-79.04%
YoY
|
-$251.7M
93.82%
YoY
|
-$94.79M
36.22%
YoY
|
-$86.41M
-3.44%
YoY
|
-$145.6M
120.67%
YoY
|
-$129.8M
99.03%
YoY
|
-$69.58M
189.72%
YoY
|
-$89.49M
300.28%
YoY
|
-$65.96M
81.9%
YoY
|
-$65.24M
-20.31%
YoY
|
-$24.02M
-80.36%
YoY
|
-$22.36M
62.73%
YoY
|
-$36.27M
-55.71%
YoY
|
-$81.86M
86.34%
YoY
|
-$122.3M
-47.97%
YoY
|
-$13.74M
-103.04%
YoY
|
-$81.87M
-3630.49%
YoY
|
| Net Change In Cash |
-$116.0M
695.72%
YoY
|
-$38.70M
-77.97%
YoY
|
-$114.3M
47.92%
YoY
|
$59.83M
-215.92%
YoY
|
-$14.58M
-105.15%
YoY
|
-$175.7M
-14.89%
YoY
|
-$77.28M
-164.44%
YoY
|
-$51.61M
52.35%
YoY
|
$283.2M
189.15%
YoY
|
-$206.4M
-303.91%
YoY
|
$119.9M
141.92%
YoY
|
-$33.88M
-58.66%
YoY
|
$97.95M
4.21%
YoY
|
$101.2M
-635.05%
YoY
|
$49.58M
-13.46%
YoY
|
-$81.94M
-25.13%
YoY
|
$94.00M
881.27%
YoY
|
-$18.92M
-93.95%
YoY
|
$57.29M
-85.95%
YoY
|
-$109.4M
-302.36%
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 |
$179.0M
-37.21%
YoY
|
$179.7M
-28.0%
YoY
|
$190.5M
19.84%
YoY
|
$61.32M
-63.86%
YoY
|
$285.1M
12.02%
YoY
|
$249.5M
38.24%
YoY
|
$159.0M
31.8%
YoY
|
$169.7M
160.01%
YoY
|
$254.5M
30.46%
YoY
|
$180.5M
2.14%
YoY
|
$120.6M
27.94%
YoY
|
$65.25M
307.05%
YoY
|
$195.1M
1.22%
YoY
|
$176.7M
56.85%
YoY
|
$94.27M
-8.9%
YoY
|
$16.03M
-80.32%
YoY
|
$192.7M
17.34%
YoY
|
$112.7M
-32.49%
YoY
|
$103.5M
4.49%
YoY
|
$81.44M
36.69%
YoY
|
| Capital Expenditures |
$30.00M
46.82%
YoY
|
$23.68M
-2.9%
YoY
|
$26.92M
-1.14%
YoY
|
$22.72M
4.72%
YoY
|
$20.43M
-22.77%
YoY
|
$24.39M
22.25%
YoY
|
$27.23M
51.4%
YoY
|
$21.69M
14.15%
YoY
|
$26.46M
-2.88%
YoY
|
$19.95M
-16.07%
YoY
|
$17.99M
-192.26%
YoY
|
$19.00M
-203.43%
YoY
|
$27.24M
-234.5%
YoY
|
$23.77M
-268.43%
YoY
|
-$19.49M
3.33%
YoY
|
-$18.37M
-15.68%
YoY
|
-$20.26M
62.76%
YoY
|
-$14.11M
9.89%
YoY
|
-$18.87M
36.82%
YoY
|
-$21.79M
22.86%
YoY
|
| Free Cash Flow |
$149.0M
-43.7%
YoY
|
$156.0M
-30.72%
YoY
|
$163.6M
24.18%
YoY
|
$38.61M
-73.91%
YoY
|
$264.6M
16.05%
YoY
|
$225.1M
40.23%
YoY
|
$131.7M
28.36%
YoY
|
$148.0M
219.95%
YoY
|
$228.0M
35.87%
YoY
|
$160.5M
4.98%
YoY
|
$102.6M
-9.79%
YoY
|
$46.25M
34.43%
YoY
|
$167.8M
-21.19%
YoY
|
$152.9M
20.64%
YoY
|
$113.8M
-7.01%
YoY
|
$34.40M
-66.67%
YoY
|
$213.0M
20.53%
YoY
|
$126.8M
-29.46%
YoY
|
$122.3M
8.44%
YoY
|
$103.2M
33.52%
YoY
|
Loading...