|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$710.2M
114.04%
YoY
|
$331.8M
-41.49%
YoY
|
$567.1M
41.85%
YoY
|
$399.8M
46.5%
YoY
|
$272.9M
-678.18%
YoY
|
| Depreciation, Depletion And Amortization |
$60.70M
18.32%
YoY
|
$51.30M
-63.72%
YoY
|
$141.4M
225.06%
YoY
|
$43.50M
6.36%
YoY
|
$40.90M
6.51%
YoY
|
| Cash From Operating Activities |
$465.2M
-27.66%
YoY
|
$643.1M
21.78%
YoY
|
$528.1M
33.83%
YoY
|
$394.6M
5.71%
YoY
|
$373.3M
8.52%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$93.30M
26.08%
YoY
|
$74.00M
4.23%
YoY
|
$71.00M
54.68%
YoY
|
$45.90M
16.2%
YoY
|
$39.50M
-1.25%
YoY
|
| Acquisitions |
$975.7M
43.97%
YoY
|
$677.7M
-39.5%
YoY
|
$1.120B
12924.42%
YoY
|
$8.600M
-96.34%
YoY
|
$235.1M
770.74%
YoY
|
| Other Investing Activities |
$614.1M
-189.73%
YoY
|
-$684.4M
-37.42%
YoY
|
-$1.094B
16471.21%
YoY
|
-$6.600M
-97.19%
YoY
|
-$234.5M
838.0%
YoY
|
| Cash From Investing Activities |
$520.8M
-168.67%
YoY
|
-$758.4M
-34.88%
YoY
|
-$1.165B
2118.48%
YoY
|
-$52.50M
-80.84%
YoY
|
-$274.0M
321.54%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$253.1M
153.1%
YoY
|
$100.0M
-270.36%
YoY
|
-$58.70M
-189.07%
YoY
|
$65.90M
-40.9%
YoY
|
$111.5M
158.1%
YoY
|
| Debt Paid & Issued, Net |
$873.3M
590.36%
YoY
|
$126.5M
25.12%
YoY
|
$101.1M
911.0%
YoY
|
$10.00M
-96.86%
YoY
|
$318.7M
1721.14%
YoY
|
| Cash From Financing Activities |
-$968.4M
-762.38%
YoY
|
$146.2M
-71.71%
YoY
|
$516.7M
-729.35%
YoY
|
-$82.10M
-50.78%
YoY
|
-$166.8M
-38.79%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$465.2M
-27.66%
YoY
|
$643.1M
21.78%
YoY
|
$528.1M
33.83%
YoY
|
$394.6M
5.71%
YoY
|
$373.3M
8.52%
YoY
|
| Cash From Investing Activities |
$520.8M
-168.67%
YoY
|
-$758.4M
-34.88%
YoY
|
-$1.165B
2118.48%
YoY
|
-$52.50M
-80.84%
YoY
|
-$274.0M
321.54%
YoY
|
| Cash From Financing Activities |
-$968.4M
-762.38%
YoY
|
$146.2M
-71.71%
YoY
|
$516.7M
-729.35%
YoY
|
-$82.10M
-50.78%
YoY
|
-$166.8M
-38.79%
YoY
|
| Net Change In Cash |
$47.60M
891.67%
YoY
|
$4.800M
-104.0%
YoY
|
-$119.9M
-148.35%
YoY
|
$248.0M
-439.73%
YoY
|
-$73.00M
-553.42%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$465.2M
-27.66%
YoY
|
$643.1M
21.78%
YoY
|
$528.1M
33.83%
YoY
|
$394.6M
5.71%
YoY
|
$373.3M
8.52%
YoY
|
| Capital Expenditures |
$93.30M
26.08%
YoY
|
$74.00M
4.23%
YoY
|
$71.00M
54.68%
YoY
|
$45.90M
16.2%
YoY
|
$39.50M
-1.25%
YoY
|
| Free Cash Flow |
$371.9M
-34.65%
YoY
|
$569.1M
24.5%
YoY
|
$457.1M
31.09%
YoY
|
$348.7M
4.46%
YoY
|
$333.8M
9.8%
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 |
$142.4M
-60.52%
YoY
|
$118.8M
1010.28%
YoY
|
$121.2M
15.43%
YoY
|
$109.5M
-1.35%
YoY
|
$360.7M
243.2%
YoY
|
$10.70M
-95.8%
YoY
|
$105.0M
-0.47%
YoY
|
$111.0M
-1.68%
YoY
|
$105.1M
12.05%
YoY
|
$254.9M
60.62%
YoY
|
$105.5M
12.96%
YoY
|
$112.9M
41.3%
YoY
|
$93.80M
38.35%
YoY
|
$158.7M
136.87%
YoY
|
$93.40M
25.71%
YoY
|
$79.90M
20.69%
YoY
|
$67.80M
3.67%
YoY
|
$67.00M
42.25%
YoY
|
$74.30M
-153.57%
YoY
|
$66.20M
156.59%
YoY
|
| Depreciation, Depletion And Amortization |
$16.80M
21.74%
YoY
|
$56.80M
36.87%
YoY
|
$16.80M
-36.36%
YoY
|
$14.40M
-62.6%
YoY
|
$13.80M
-4.17%
YoY
|
$41.50M
1.72%
YoY
|
$26.40M
-31.78%
YoY
|
$38.50M
15.96%
YoY
|
$14.40M
29.73%
YoY
|
$40.80M
44.17%
YoY
|
$38.70M
34.38%
YoY
|
$33.20M
16.08%
YoY
|
$11.10M
3.74%
YoY
|
$28.30M
-1.39%
YoY
|
$28.80M
3.6%
YoY
|
$28.60M
8.75%
YoY
|
$10.70M
10.31%
YoY
|
$28.70M
11.67%
YoY
|
$27.80M
7.34%
YoY
|
$26.30M
3.54%
YoY
|
| Cash From Operating Activities |
$85.20M
41.53%
YoY
|
$202.4M
-9.88%
YoY
|
$219.5M
11.03%
YoY
|
-$16.90M
-112.92%
YoY
|
$60.20M
-33.11%
YoY
|
$224.6M
-5.03%
YoY
|
$197.7M
36.34%
YoY
|
$130.8M
69.43%
YoY
|
$90.00M
29.68%
YoY
|
$236.5M
21.41%
YoY
|
$145.0M
6.7%
YoY
|
$77.20M
34.49%
YoY
|
$69.40M
967.69%
YoY
|
$194.8M
69.1%
YoY
|
$135.9M
18.38%
YoY
|
$57.40M
-38.54%
YoY
|
$6.500M
-86.97%
YoY
|
$115.2M
-17.89%
YoY
|
$114.8M
1.41%
YoY
|
$93.40M
11.46%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$36.10M
71.09%
YoY
|
$36.70M
38.49%
YoY
|
$18.60M
44.19%
YoY
|
$16.90M
-8.65%
YoY
|
$21.10M
31.06%
YoY
|
$26.50M
19.91%
YoY
|
$12.90M
-22.29%
YoY
|
$18.50M
21.71%
YoY
|
$16.10M
-5.85%
YoY
|
$22.10M
46.36%
YoY
|
$16.60M
-266.0%
YoY
|
$15.20M
-256.7%
YoY
|
$17.10M
54.05%
YoY
|
$15.10M
-205.59%
YoY
|
-$10.00M
36.99%
YoY
|
-$9.700M
21.25%
YoY
|
$11.10M
12.12%
YoY
|
-$14.30M
-2.05%
YoY
|
-$7.300M
-10.98%
YoY
|
-$8.000M
14.29%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
-$3.800M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
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
|
| Other Investing Activities |
$1.700M
-99.89%
YoY
|
$2.800M
-275.0%
YoY
|
-$3.300M
-99.52%
YoY
|
-$973.9M
N/A
|
$1.589B
529400.0%
YoY
|
-$1.600M
-206.67%
YoY
|
-$683.1M
10095.52%
YoY
|
$0.00
-100.0%
YoY
|
$300.0K
50.0%
YoY
|
$1.500M
N/A
|
-$6.700M
N/A
|
-$1.089B
12708.24%
YoY
|
$200.0K
-89.47%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$8.500M
-96.28%
YoY
|
$1.900M
-150.0%
YoY
|
$500.0K
0.0%
YoY
|
-$2.500M
-2600.0%
YoY
|
-$228.7M
-76333.33%
YoY
|
| Cash From Investing Activities |
-$34.40M
-102.19%
YoY
|
-$33.90M
20.64%
YoY
|
-$21.90M
-96.85%
YoY
|
-$990.8M
5255.68%
YoY
|
$1.567B
-10020.25%
YoY
|
-$28.10M
36.41%
YoY
|
-$696.0M
2887.12%
YoY
|
-$18.50M
-98.32%
YoY
|
-$15.80M
-6.51%
YoY
|
-$20.60M
36.42%
YoY
|
-$23.30M
133.0%
YoY
|
-$1.104B
5965.38%
YoY
|
-$16.90M
83.7%
YoY
|
-$15.10M
9.42%
YoY
|
-$10.00M
2.04%
YoY
|
-$18.20M
-92.31%
YoY
|
-$9.200M
-32.85%
YoY
|
-$13.80M
-2.13%
YoY
|
-$9.800M
20.99%
YoY
|
-$236.7M
3432.84%
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 |
$50.40M
-5.08%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$53.10M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
-$45.10M
N/A
|
N/A
N/A
|
$1.200M
N/A
|
$15.20M
78.82%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$8.500M
-57.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$3.500M
-99.11%
YoY
|
N/A
|
N/A
|
N/A
|
$392.5M
5133.33%
YoY
|
N/A
|
N/A
|
N/A
|
$7.500M
97.37%
YoY
|
N/A
|
N/A
|
N/A
|
$3.800M
171.43%
YoY
|
N/A
|
N/A
|
N/A
|
$1.400M
-72.0%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$99.20M
-79.49%
YoY
|
-$58.80M
-55.42%
YoY
|
-$195.6M
-154.14%
YoY
|
-$230.4M
435.81%
YoY
|
-$483.6M
1102.99%
YoY
|
-$131.9M
-15.12%
YoY
|
$361.3M
-359.74%
YoY
|
-$43.00M
-104.99%
YoY
|
-$40.20M
-20.87%
YoY
|
-$155.4M
86.55%
YoY
|
-$139.1M
-765.55%
YoY
|
$862.0M
-3467.19%
YoY
|
-$50.80M
-961.02%
YoY
|
-$83.30M
-13.32%
YoY
|
$20.90M
-113.33%
YoY
|
-$25.60M
-118.48%
YoY
|
$5.900M
-111.26%
YoY
|
-$96.10M
-44.23%
YoY
|
-$156.8M
-14.18%
YoY
|
$138.5M
-509.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$85.20M
41.53%
YoY
|
$202.4M
-9.88%
YoY
|
$219.5M
11.03%
YoY
|
-$16.90M
-112.92%
YoY
|
$60.20M
-33.11%
YoY
|
$224.6M
-5.03%
YoY
|
$197.7M
36.34%
YoY
|
$130.8M
69.43%
YoY
|
$90.00M
29.68%
YoY
|
$236.5M
21.41%
YoY
|
$145.0M
6.7%
YoY
|
$77.20M
34.49%
YoY
|
$69.40M
967.69%
YoY
|
$194.8M
69.1%
YoY
|
$135.9M
18.38%
YoY
|
$57.40M
-38.54%
YoY
|
$6.500M
-86.97%
YoY
|
$115.2M
-17.89%
YoY
|
$114.8M
1.41%
YoY
|
$93.40M
11.46%
YoY
|
| Cash From Investing Activities |
-$34.40M
-102.19%
YoY
|
-$33.90M
20.64%
YoY
|
-$21.90M
-96.85%
YoY
|
-$990.8M
5255.68%
YoY
|
$1.567B
-10020.25%
YoY
|
-$28.10M
36.41%
YoY
|
-$696.0M
2887.12%
YoY
|
-$18.50M
-98.32%
YoY
|
-$15.80M
-6.51%
YoY
|
-$20.60M
36.42%
YoY
|
-$23.30M
133.0%
YoY
|
-$1.104B
5965.38%
YoY
|
-$16.90M
83.7%
YoY
|
-$15.10M
9.42%
YoY
|
-$10.00M
2.04%
YoY
|
-$18.20M
-92.31%
YoY
|
-$9.200M
-32.85%
YoY
|
-$13.80M
-2.13%
YoY
|
-$9.800M
20.99%
YoY
|
-$236.7M
3432.84%
YoY
|
| Cash From Financing Activities |
-$99.20M
-79.49%
YoY
|
-$58.80M
-55.42%
YoY
|
-$195.6M
-154.14%
YoY
|
-$230.4M
435.81%
YoY
|
-$483.6M
1102.99%
YoY
|
-$131.9M
-15.12%
YoY
|
$361.3M
-359.74%
YoY
|
-$43.00M
-104.99%
YoY
|
-$40.20M
-20.87%
YoY
|
-$155.4M
86.55%
YoY
|
-$139.1M
-765.55%
YoY
|
$862.0M
-3467.19%
YoY
|
-$50.80M
-961.02%
YoY
|
-$83.30M
-13.32%
YoY
|
$20.90M
-113.33%
YoY
|
-$25.60M
-118.48%
YoY
|
$5.900M
-111.26%
YoY
|
-$96.10M
-44.23%
YoY
|
-$156.8M
-14.18%
YoY
|
$138.5M
-509.76%
YoY
|
| Net Change In Cash |
-$47.50M
-104.12%
YoY
|
$109.7M
69.81%
YoY
|
$2.000M
-101.46%
YoY
|
-$1.238B
-1886.58%
YoY
|
$1.153B
4284.41%
YoY
|
$64.60M
6.78%
YoY
|
-$137.0M
687.36%
YoY
|
$69.30M
-142.08%
YoY
|
$26.30M
369.64%
YoY
|
$60.50M
-37.24%
YoY
|
-$17.40M
-111.85%
YoY
|
-$164.7M
-1311.03%
YoY
|
$5.600M
250.0%
YoY
|
$96.40M
1718.87%
YoY
|
$146.8M
-383.4%
YoY
|
$13.60M
-383.33%
YoY
|
$1.600M
-109.09%
YoY
|
$5.300M
-111.5%
YoY
|
-$51.80M
-33.25%
YoY
|
-$4.800M
-111.09%
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 |
$85.20M
41.53%
YoY
|
$202.4M
-9.88%
YoY
|
$219.5M
11.03%
YoY
|
-$16.90M
-112.92%
YoY
|
$60.20M
-33.11%
YoY
|
$224.6M
-5.03%
YoY
|
$197.7M
36.34%
YoY
|
$130.8M
69.43%
YoY
|
$90.00M
29.68%
YoY
|
$236.5M
21.41%
YoY
|
$145.0M
6.7%
YoY
|
$77.20M
34.49%
YoY
|
$69.40M
967.69%
YoY
|
$194.8M
69.1%
YoY
|
$135.9M
18.38%
YoY
|
$57.40M
-38.54%
YoY
|
$6.500M
-86.97%
YoY
|
$115.2M
-17.89%
YoY
|
$114.8M
1.41%
YoY
|
$93.40M
11.46%
YoY
|
| Capital Expenditures |
$36.10M
71.09%
YoY
|
$36.70M
38.49%
YoY
|
$18.60M
44.19%
YoY
|
$16.90M
-8.65%
YoY
|
$21.10M
31.06%
YoY
|
$26.50M
19.91%
YoY
|
$12.90M
-22.29%
YoY
|
$18.50M
21.71%
YoY
|
$16.10M
-5.85%
YoY
|
$22.10M
46.36%
YoY
|
$16.60M
-266.0%
YoY
|
$15.20M
-256.7%
YoY
|
$17.10M
54.05%
YoY
|
$15.10M
-205.59%
YoY
|
-$10.00M
36.99%
YoY
|
-$9.700M
21.25%
YoY
|
$11.10M
12.12%
YoY
|
-$14.30M
-2.05%
YoY
|
-$7.300M
-10.98%
YoY
|
-$8.000M
14.29%
YoY
|
| Free Cash Flow |
$49.10M
25.58%
YoY
|
$165.7M
-16.36%
YoY
|
$200.9M
8.71%
YoY
|
-$33.80M
-130.1%
YoY
|
$39.10M
-47.09%
YoY
|
$198.1M
-7.6%
YoY
|
$184.8M
43.93%
YoY
|
$112.3M
81.13%
YoY
|
$73.90M
41.3%
YoY
|
$214.4M
19.31%
YoY
|
$128.4M
-11.99%
YoY
|
$62.00M
-7.6%
YoY
|
$52.30M
-1236.96%
YoY
|
$179.7M
38.76%
YoY
|
$145.9M
19.49%
YoY
|
$67.10M
-33.83%
YoY
|
-$4.600M
-111.5%
YoY
|
$129.5M
-16.4%
YoY
|
$122.1M
0.58%
YoY
|
$101.4M
11.67%
YoY
|
Loading...