|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$628.7M
235.49%
YoY
|
$187.4M
125.51%
YoY
|
$83.10M
-37.33%
YoY
|
$132.6M
-3683.78%
YoY
|
-$3.700M
-97.54%
YoY
|
| Depreciation, Depletion And Amortization |
$252.0M
-21.54%
YoY
|
$321.2M
40.38%
YoY
|
$228.8M
13.72%
YoY
|
$201.2M
7.14%
YoY
|
$187.8M
3.53%
YoY
|
| Cash From Operating Activities |
$984.2M
65.72%
YoY
|
$593.9M
54.58%
YoY
|
$384.2M
4.2%
YoY
|
$368.7M
41.05%
YoY
|
$261.4M
31.49%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$442.8M
16.47%
YoY
|
$380.2M
8.66%
YoY
|
$349.9M
24.21%
YoY
|
$281.7M
-13.24%
YoY
|
$324.7M
27.99%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$1.300M
-95.87%
YoY
|
$31.50M
288.89%
YoY
|
$8.100M
800.0%
YoY
|
$900.0K
-89.89%
YoY
|
$8.900M
-68.1%
YoY
|
| Cash From Investing Activities |
-$441.5M
26.61%
YoY
|
-$348.7M
2.02%
YoY
|
-$341.8M
21.72%
YoY
|
-$280.8M
-11.08%
YoY
|
-$315.8M
39.86%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$175.1M
626.56%
YoY
|
-$24.10M
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$255.1M
111.7%
YoY
|
-$120.5M
108.48%
YoY
|
-$57.80M
-55.61%
YoY
|
-$130.2M
-618.73%
YoY
|
$25.10M
-84.26%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$984.2M
65.72%
YoY
|
$593.9M
54.58%
YoY
|
$384.2M
4.2%
YoY
|
$368.7M
41.05%
YoY
|
$261.4M
31.49%
YoY
|
| Cash From Investing Activities |
-$441.5M
26.61%
YoY
|
-$348.7M
2.02%
YoY
|
-$341.8M
21.72%
YoY
|
-$280.8M
-11.08%
YoY
|
-$315.8M
39.86%
YoY
|
| Cash From Financing Activities |
-$255.1M
111.7%
YoY
|
-$120.5M
108.48%
YoY
|
-$57.80M
-55.61%
YoY
|
-$130.2M
-618.73%
YoY
|
$25.10M
-84.26%
YoY
|
| Net Change In Cash |
$287.6M
130.63%
YoY
|
$124.7M
-909.74%
YoY
|
-$15.40M
-63.59%
YoY
|
-$42.30M
44.37%
YoY
|
-$29.30M
-122.11%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$984.2M
65.72%
YoY
|
$593.9M
54.58%
YoY
|
$384.2M
4.2%
YoY
|
$368.7M
41.05%
YoY
|
$261.4M
31.49%
YoY
|
| Capital Expenditures |
$442.8M
16.47%
YoY
|
$380.2M
8.66%
YoY
|
$349.9M
24.21%
YoY
|
$281.7M
-13.24%
YoY
|
$324.7M
27.99%
YoY
|
| Free Cash Flow |
$541.4M
153.35%
YoY
|
$213.7M
523.03%
YoY
|
$34.30M
-60.57%
YoY
|
$87.00M
-237.44%
YoY
|
-$63.30M
15.3%
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$228.4M
129.09%
YoY
|
$327.7M
220.96%
YoY
|
$87.20M
45.58%
YoY
|
$114.1M
271.66%
YoY
|
$99.70M
-1981.13%
YoY
|
$102.1M
-640.21%
YoY
|
$59.90M
-1189.09%
YoY
|
$30.70M
-55.25%
YoY
|
-$5.300M
-113.62%
YoY
|
-$18.90M
-146.1%
YoY
|
-$5.500M
N/A
|
$68.60M
N/A
|
$38.90M
N/A
|
$41.00M
N/A
|
| Depreciation, Depletion And Amortization |
$84.00M
56.42%
YoY
|
$81.10M
-19.3%
YoY
|
$62.30M
-27.56%
YoY
|
$54.90M
-21.46%
YoY
|
$53.70M
-17.13%
YoY
|
$100.5M
39.97%
YoY
|
$86.00M
66.34%
YoY
|
$69.90M
16.11%
YoY
|
$64.80M
43.68%
YoY
|
$71.80M
-64.31%
YoY
|
$51.70M
N/A
|
$60.20M
N/A
|
$45.10M
N/A
|
$201.2M
N/A
|
| Cash From Operating Activities |
$381.5M
122.32%
YoY
|
$358.2M
45.55%
YoY
|
$227.5M
38.13%
YoY
|
$226.9M
110.48%
YoY
|
$171.6M
127.89%
YoY
|
$246.1M
159.6%
YoY
|
$164.7M
163.52%
YoY
|
$107.8M
-33.33%
YoY
|
$75.30M
15.49%
YoY
|
$94.80M
-74.29%
YoY
|
$62.50M
N/A
|
$161.7M
N/A
|
$65.20M
N/A
|
$368.7M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$126.3M
21.44%
YoY
|
$98.80M
-1.98%
YoY
|
$133.2M
34.55%
YoY
|
$106.8M
-0.09%
YoY
|
$104.0M
41.5%
YoY
|
$100.8M
23.83%
YoY
|
$99.00M
7.14%
YoY
|
$106.9M
13.12%
YoY
|
$73.50M
-9.93%
YoY
|
$81.40M
-71.1%
YoY
|
$92.40M
N/A
|
$94.50M
N/A
|
$81.60M
N/A
|
$281.7M
N/A
|
| 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
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$100.0K
N/A
|
$0.00
-100.0%
YoY
|
$1.200M
N/A
|
$1.200M
-55.56%
YoY
|
$0.00
-100.0%
YoY
|
$30.30M
494.12%
YoY
|
N/A
|
$2.700M
200.0%
YoY
|
$300.0K
N/A
|
$5.100M
N/A
|
$0.00
N/A
|
$900.0K
N/A
|
| Cash From Investing Activities |
-$126.3M
22.86%
YoY
|
-$98.80M
-0.8%
YoY
|
-$133.1M
34.44%
YoY
|
-$106.8M
39.43%
YoY
|
-$102.8M
39.86%
YoY
|
-$99.60M
26.56%
YoY
|
-$99.00M
7.49%
YoY
|
-$76.60M
-14.32%
YoY
|
-$73.50M
-9.93%
YoY
|
-$78.70M
-71.97%
YoY
|
-$92.10M
N/A
|
-$89.40M
N/A
|
-$81.60M
N/A
|
-$280.8M
N/A
|
| 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
|
| Common Stock Issuance & Retirement, Net |
-$76.70M
291.33%
YoY
|
-$95.50M
485.89%
YoY
|
-$39.00M
400.0%
YoY
|
-$21.00M
N/A
|
-$19.60M
N/A
|
-$16.30M
N/A
|
-$7.800M
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
|
| Cash From Financing Activities |
-$108.4M
201.95%
YoY
|
-$118.0M
-2.24%
YoY
|
-$57.50M
-13.79%
YoY
|
-$43.70M
-191.61%
YoY
|
-$35.90M
-286.98%
YoY
|
-$120.7M
768.35%
YoY
|
-$66.70M
193.83%
YoY
|
$47.70M
-426.71%
YoY
|
$19.20M
-390.91%
YoY
|
-$13.90M
-89.32%
YoY
|
-$22.70M
N/A
|
-$14.60M
N/A
|
-$6.600M
N/A
|
-$130.2M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$381.5M
122.32%
YoY
|
$358.2M
45.55%
YoY
|
$227.5M
38.13%
YoY
|
$226.9M
110.48%
YoY
|
$171.6M
127.89%
YoY
|
$246.1M
159.6%
YoY
|
$164.7M
163.52%
YoY
|
$107.8M
-33.33%
YoY
|
$75.30M
15.49%
YoY
|
$94.80M
-74.29%
YoY
|
$62.50M
N/A
|
$161.7M
N/A
|
$65.20M
N/A
|
$368.7M
N/A
|
| Cash From Investing Activities |
-$126.3M
22.86%
YoY
|
-$98.80M
-0.8%
YoY
|
-$133.1M
34.44%
YoY
|
-$106.8M
39.43%
YoY
|
-$102.8M
39.86%
YoY
|
-$99.60M
26.56%
YoY
|
-$99.00M
7.49%
YoY
|
-$76.60M
-14.32%
YoY
|
-$73.50M
-9.93%
YoY
|
-$78.70M
-71.97%
YoY
|
-$92.10M
N/A
|
-$89.40M
N/A
|
-$81.60M
N/A
|
-$280.8M
N/A
|
| Cash From Financing Activities |
-$108.4M
201.95%
YoY
|
-$118.0M
-2.24%
YoY
|
-$57.50M
-13.79%
YoY
|
-$43.70M
-191.61%
YoY
|
-$35.90M
-286.98%
YoY
|
-$120.7M
768.35%
YoY
|
-$66.70M
193.83%
YoY
|
$47.70M
-426.71%
YoY
|
$19.20M
-390.91%
YoY
|
-$13.90M
-89.32%
YoY
|
-$22.70M
N/A
|
-$14.60M
N/A
|
-$6.600M
N/A
|
-$130.2M
N/A
|
| Net Change In Cash |
$146.8M
346.2%
YoY
|
$141.4M
448.06%
YoY
|
$36.90M
-3790.0%
YoY
|
$76.40M
-3.17%
YoY
|
$32.90M
56.67%
YoY
|
$25.80M
1072.73%
YoY
|
-$1.000M
-98.09%
YoY
|
$78.90M
36.74%
YoY
|
$21.00M
-191.3%
YoY
|
$2.200M
-105.2%
YoY
|
-$52.30M
N/A
|
$57.70M
N/A
|
-$23.00M
N/A
|
-$42.30M
N/A
|
| 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
|
| Cash From Operating Activities |
$381.5M
122.32%
YoY
|
$358.2M
45.55%
YoY
|
$227.5M
38.13%
YoY
|
$226.9M
110.48%
YoY
|
$171.6M
127.89%
YoY
|
$246.1M
159.6%
YoY
|
$164.7M
163.52%
YoY
|
$107.8M
-33.33%
YoY
|
$75.30M
15.49%
YoY
|
$94.80M
-74.29%
YoY
|
$62.50M
N/A
|
$161.7M
N/A
|
$65.20M
N/A
|
$368.7M
N/A
|
| Capital Expenditures |
$126.3M
21.44%
YoY
|
$98.80M
-1.98%
YoY
|
$133.2M
34.55%
YoY
|
$106.8M
-0.09%
YoY
|
$104.0M
41.5%
YoY
|
$100.8M
23.83%
YoY
|
$99.00M
7.14%
YoY
|
$106.9M
13.12%
YoY
|
$73.50M
-9.93%
YoY
|
$81.40M
-71.1%
YoY
|
$92.40M
N/A
|
$94.50M
N/A
|
$81.60M
N/A
|
$281.7M
N/A
|
| Free Cash Flow |
$255.2M
277.51%
YoY
|
$259.4M
78.53%
YoY
|
$94.30M
43.53%
YoY
|
$120.1M
13244.44%
YoY
|
$67.60M
3655.56%
YoY
|
$145.3M
984.33%
YoY
|
$65.70M
-319.73%
YoY
|
$900.0K
-98.66%
YoY
|
$1.800M
-110.98%
YoY
|
$13.40M
-84.6%
YoY
|
-$29.90M
N/A
|
$67.20M
N/A
|
-$16.40M
N/A
|
$87.00M
N/A
|
Loading...