|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$335.6M
15.82%
YoY
|
$289.8M
9.46%
YoY
|
$264.7M
-3.71%
YoY
|
$274.9M
133.2%
YoY
|
$117.9M
-27.68%
YoY
|
| Depreciation, Depletion And Amortization |
$188.8M
13.33%
YoY
|
$166.6M
8.91%
YoY
|
$152.9M
18.33%
YoY
|
$129.2M
16.04%
YoY
|
$111.4M
3.74%
YoY
|
| Cash From Operating Activities |
$466.3M
9.11%
YoY
|
$427.4M
-10.77%
YoY
|
$479.0M
48.07%
YoY
|
$323.5M
-17.26%
YoY
|
$391.0M
83.13%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$660.0M
26.22%
YoY
|
$522.9M
4.5%
YoY
|
$500.4M
-189.5%
YoY
|
-$559.1M
-2.64%
YoY
|
-$574.3M
28.16%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$91.78M
-298.91%
YoY
|
-$46.14M
20.47%
YoY
|
-$38.30M
21.67%
YoY
|
-$31.48M
-34.18%
YoY
|
-$47.82M
-91.24%
YoY
|
| Cash From Investing Activities |
-$568.3M
-0.14%
YoY
|
-$569.1M
5.65%
YoY
|
-$538.6M
-8.8%
YoY
|
-$590.6M
-5.06%
YoY
|
-$622.1M
-37.41%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
-$14.75M
-221.74%
YoY
|
$12.11M
-166.99%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$102.0M
-28.08%
YoY
|
$141.8M
137.47%
YoY
|
$59.70M
-77.26%
YoY
|
$262.5M
122.9%
YoY
|
$117.8M
-86.85%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$466.3M
9.11%
YoY
|
$427.4M
-10.77%
YoY
|
$479.0M
48.07%
YoY
|
$323.5M
-17.26%
YoY
|
$391.0M
83.13%
YoY
|
| Cash From Investing Activities |
-$568.3M
-0.14%
YoY
|
-$569.1M
5.65%
YoY
|
-$538.6M
-8.8%
YoY
|
-$590.6M
-5.06%
YoY
|
-$622.1M
-37.41%
YoY
|
| Cash From Financing Activities |
$102.0M
-28.08%
YoY
|
$141.8M
137.47%
YoY
|
$59.70M
-77.26%
YoY
|
$262.5M
122.9%
YoY
|
$117.8M
-86.85%
YoY
|
| Net Change In Cash |
$37.00K
-61.05%
YoY
|
$95.00K
46.15%
YoY
|
$65.00K
-101.42%
YoY
|
-$4.591M
-95.95%
YoY
|
-$113.4M
-198.28%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$466.3M
9.11%
YoY
|
$427.4M
-10.77%
YoY
|
$479.0M
48.07%
YoY
|
$323.5M
-17.26%
YoY
|
$391.0M
83.13%
YoY
|
| Capital Expenditures |
$660.0M
26.22%
YoY
|
$522.9M
4.5%
YoY
|
$500.4M
-189.5%
YoY
|
-$559.1M
-2.64%
YoY
|
-$574.3M
28.16%
YoY
|
| Free Cash Flow |
-$193.7M
102.77%
YoY
|
-$95.53M
346.24%
YoY
|
-$21.41M
-102.43%
YoY
|
$882.6M
-8.56%
YoY
|
$965.2M
45.9%
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 |
$218.9M
7.16%
YoY
|
$122.5M
-6.72%
YoY
|
$15.07M
-83.46%
YoY
|
-$15.05M
30.04%
YoY
|
$204.3M
69.09%
YoY
|
$131.3M
46.87%
YoY
|
$91.13M
146.29%
YoY
|
-$11.57M
-855.48%
YoY
|
$120.8M
9.58%
YoY
|
$89.41M
-22.87%
YoY
|
$37.00M
-32.14%
YoY
|
$1.532M
-88.26%
YoY
|
$110.2M
14.8%
YoY
|
$115.9M
4.14%
YoY
|
$54.52M
-4912.18%
YoY
|
$13.05M
-111.67%
YoY
|
$96.04M
-35.9%
YoY
|
$111.3M
37.35%
YoY
|
-$1.133M
-103.46%
YoY
|
| Depreciation, Depletion And Amortization |
$50.13M
4.51%
YoY
|
$49.58M
9.37%
YoY
|
$48.48M
7.02%
YoY
|
$47.00M
14.89%
YoY
|
$47.97M
19.69%
YoY
|
$45.33M
12.52%
YoY
|
$45.30M
15.56%
YoY
|
$40.91M
5.22%
YoY
|
$40.08M
5.21%
YoY
|
$40.29M
9.82%
YoY
|
$39.20M
13.46%
YoY
|
$38.88M
18.27%
YoY
|
$38.09M
21.17%
YoY
|
$36.68M
20.7%
YoY
|
$34.55M
17.47%
YoY
|
$32.87M
18.39%
YoY
|
$31.44M
17.09%
YoY
|
$30.39M
11.08%
YoY
|
$29.41M
-2.29%
YoY
|
| Cash From Operating Activities |
$562.6M
32.99%
YoY
|
$26.73M
-398.47%
YoY
|
$49.28M
-23.62%
YoY
|
-$28.90M
-218.99%
YoY
|
$423.0M
44.78%
YoY
|
-$8.955M
-119.29%
YoY
|
$64.51M
-29.18%
YoY
|
$24.29M
-45.75%
YoY
|
$292.2M
-32.37%
YoY
|
$46.42M
-152.18%
YoY
|
$91.10M
3.99%
YoY
|
$44.78M
-147.35%
YoY
|
$432.1M
17.45%
YoY
|
-$88.95M
137.78%
YoY
|
$87.60M
78.21%
YoY
|
-$94.57M
552.06%
YoY
|
$367.9M
13.33%
YoY
|
-$37.41M
-217.92%
YoY
|
$49.16M
60.12%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$190.4M
52.31%
YoY
|
$168.7M
19.6%
YoY
|
$249.5M
59.19%
YoY
|
$144.5M
-1.31%
YoY
|
$125.0M
9.47%
YoY
|
$141.1M
33.56%
YoY
|
$156.7M
5.24%
YoY
|
$146.4M
39.21%
YoY
|
$114.2M
6.0%
YoY
|
$105.6M
-23.77%
YoY
|
$148.9M
-202.05%
YoY
|
$105.1M
-181.53%
YoY
|
$107.8M
-183.47%
YoY
|
$138.6M
-189.31%
YoY
|
-$145.9M
-19.97%
YoY
|
-$129.0M
-24.19%
YoY
|
-$129.1M
1.81%
YoY
|
-$155.2M
63.18%
YoY
|
-$182.3M
73.29%
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 |
-$5.693M
-28.01%
YoY
|
-$10.79M
-108.86%
YoY
|
-$12.88M
-34.89%
YoY
|
-$9.255M
-17.35%
YoY
|
-$7.908M
12.89%
YoY
|
$121.8M
-1595.32%
YoY
|
-$19.79M
70.59%
YoY
|
-$11.20M
-0.9%
YoY
|
-$7.005M
-16.76%
YoY
|
-$8.147M
16.92%
YoY
|
-$11.60M
18.78%
YoY
|
-$11.30M
23.36%
YoY
|
-$8.415M
128.54%
YoY
|
-$6.968M
-21.44%
YoY
|
-$9.766M
-1.79%
YoY
|
-$9.160M
-35.85%
YoY
|
-$3.682M
-63.18%
YoY
|
-$8.870M
-34.78%
YoY
|
-$9.944M
-552.0%
YoY
|
| Cash From Investing Activities |
-$196.1M
47.53%
YoY
|
-$179.5M
831.64%
YoY
|
-$262.3M
48.64%
YoY
|
-$153.7M
-2.45%
YoY
|
-$132.9M
9.67%
YoY
|
-$19.27M
-83.06%
YoY
|
-$176.5M
10.03%
YoY
|
-$157.6M
35.32%
YoY
|
-$121.2M
4.35%
YoY
|
-$113.8M
-21.83%
YoY
|
-$160.4M
3.04%
YoY
|
-$116.4M
-15.69%
YoY
|
-$116.2M
-12.5%
YoY
|
-$145.6M
-11.27%
YoY
|
-$155.7M
-19.03%
YoY
|
-$138.1M
-25.09%
YoY
|
-$132.8M
-2.87%
YoY
|
-$164.1M
50.85%
YoY
|
-$192.2M
86.65%
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 |
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
|
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
|
| 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 |
-$243.6M
17.15%
YoY
|
$154.8M
430.39%
YoY
|
$180.8M
99.91%
YoY
|
$99.91M
-33.68%
YoY
|
-$208.0M
23.31%
YoY
|
$29.18M
-57.89%
YoY
|
$90.45M
29.4%
YoY
|
$150.7M
233.85%
YoY
|
-$168.6M
-42.09%
YoY
|
$69.29M
-70.63%
YoY
|
$69.90M
68.34%
YoY
|
$45.13M
-81.62%
YoY
|
-$291.2M
30.92%
YoY
|
$235.9M
19.17%
YoY
|
$41.52M
-70.99%
YoY
|
$245.5M
68.3%
YoY
|
-$222.4M
44.81%
YoY
|
$198.0M
-1224.58%
YoY
|
$143.1M
-2.31%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$562.6M
32.99%
YoY
|
$26.73M
-398.47%
YoY
|
$49.28M
-23.62%
YoY
|
-$28.90M
-218.99%
YoY
|
$423.0M
44.78%
YoY
|
-$8.955M
-119.29%
YoY
|
$64.51M
-29.18%
YoY
|
$24.29M
-45.75%
YoY
|
$292.2M
-32.37%
YoY
|
$46.42M
-152.18%
YoY
|
$91.10M
3.99%
YoY
|
$44.78M
-147.35%
YoY
|
$432.1M
17.45%
YoY
|
-$88.95M
137.78%
YoY
|
$87.60M
78.21%
YoY
|
-$94.57M
552.06%
YoY
|
$367.9M
13.33%
YoY
|
-$37.41M
-217.92%
YoY
|
$49.16M
60.12%
YoY
|
| Cash From Investing Activities |
-$196.1M
47.53%
YoY
|
-$179.5M
831.64%
YoY
|
-$262.3M
48.64%
YoY
|
-$153.7M
-2.45%
YoY
|
-$132.9M
9.67%
YoY
|
-$19.27M
-83.06%
YoY
|
-$176.5M
10.03%
YoY
|
-$157.6M
35.32%
YoY
|
-$121.2M
4.35%
YoY
|
-$113.8M
-21.83%
YoY
|
-$160.4M
3.04%
YoY
|
-$116.4M
-15.69%
YoY
|
-$116.2M
-12.5%
YoY
|
-$145.6M
-11.27%
YoY
|
-$155.7M
-19.03%
YoY
|
-$138.1M
-25.09%
YoY
|
-$132.8M
-2.87%
YoY
|
-$164.1M
50.85%
YoY
|
-$192.2M
86.65%
YoY
|
| Cash From Financing Activities |
-$243.6M
17.15%
YoY
|
$154.8M
430.39%
YoY
|
$180.8M
99.91%
YoY
|
$99.91M
-33.68%
YoY
|
-$208.0M
23.31%
YoY
|
$29.18M
-57.89%
YoY
|
$90.45M
29.4%
YoY
|
$150.7M
233.85%
YoY
|
-$168.6M
-42.09%
YoY
|
$69.29M
-70.63%
YoY
|
$69.90M
68.34%
YoY
|
$45.13M
-81.62%
YoY
|
-$291.2M
30.92%
YoY
|
$235.9M
19.17%
YoY
|
$41.52M
-70.99%
YoY
|
$245.5M
68.3%
YoY
|
-$222.4M
44.81%
YoY
|
$198.0M
-1224.58%
YoY
|
$143.1M
-2.31%
YoY
|
| Net Change In Cash |
$122.8M
49.58%
YoY
|
$1.944M
104.42%
YoY
|
-$32.24M
49.8%
YoY
|
-$82.70M
-575.63%
YoY
|
$82.13M
3444.58%
YoY
|
$951.0K
-50.26%
YoY
|
-$21.52M
-3687.0%
YoY
|
$17.39M
-165.53%
YoY
|
$2.317M
-90.61%
YoY
|
$1.912M
35.03%
YoY
|
$600.0K
-102.26%
YoY
|
-$26.54M
-307.43%
YoY
|
$24.69M
95.21%
YoY
|
$1.416M
-140.57%
YoY
|
-$26.54M
-80527.27%
YoY
|
$12.79M
-124.13%
YoY
|
$12.65M
-63.13%
YoY
|
-$3.490M
-96.31%
YoY
|
$33.00K
-99.96%
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 |
$562.6M
32.99%
YoY
|
$26.73M
-398.47%
YoY
|
$49.28M
-23.62%
YoY
|
-$28.90M
-218.99%
YoY
|
$423.0M
44.78%
YoY
|
-$8.955M
-119.29%
YoY
|
$64.51M
-29.18%
YoY
|
$24.29M
-45.75%
YoY
|
$292.2M
-32.37%
YoY
|
$46.42M
-152.18%
YoY
|
$91.10M
3.99%
YoY
|
$44.78M
-147.35%
YoY
|
$432.1M
17.45%
YoY
|
-$88.95M
137.78%
YoY
|
$87.60M
78.21%
YoY
|
-$94.57M
552.06%
YoY
|
$367.9M
13.33%
YoY
|
-$37.41M
-217.92%
YoY
|
$49.16M
60.12%
YoY
|
| Capital Expenditures |
$190.4M
52.31%
YoY
|
$168.7M
19.6%
YoY
|
$249.5M
59.19%
YoY
|
$144.5M
-1.31%
YoY
|
$125.0M
9.47%
YoY
|
$141.1M
33.56%
YoY
|
$156.7M
5.24%
YoY
|
$146.4M
39.21%
YoY
|
$114.2M
6.0%
YoY
|
$105.6M
-23.77%
YoY
|
$148.9M
-202.05%
YoY
|
$105.1M
-181.53%
YoY
|
$107.8M
-183.47%
YoY
|
$138.6M
-189.31%
YoY
|
-$145.9M
-19.97%
YoY
|
-$129.0M
-24.19%
YoY
|
-$129.1M
1.81%
YoY
|
-$155.2M
63.18%
YoY
|
-$182.3M
73.29%
YoY
|
| Free Cash Flow |
$372.2M
24.89%
YoY
|
-$142.0M
-5.35%
YoY
|
-$200.2M
117.15%
YoY
|
-$173.4M
42.01%
YoY
|
$298.0M
67.44%
YoY
|
-$150.1M
153.33%
YoY
|
-$92.19M
59.49%
YoY
|
-$122.1M
102.23%
YoY
|
$178.0M
-45.12%
YoY
|
-$59.23M
-73.97%
YoY
|
-$57.80M
-124.75%
YoY
|
-$60.36M
-275.59%
YoY
|
$324.3M
-34.74%
YoY
|
-$227.5M
-293.2%
YoY
|
$233.5M
0.88%
YoY
|
$34.38M
-77.9%
YoY
|
$497.0M
10.09%
YoY
|
$117.8M
-7.13%
YoY
|
$231.5M
70.32%
YoY
|
Loading...