|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$340.2M
-21.95%
YoY
|
$435.9M
9.74%
YoY
|
$397.2M
253.07%
YoY
|
$112.5M
176.41%
YoY
|
$40.70M
-135.67%
YoY
|
| Depreciation, Depletion And Amortization |
$455.3M
28.18%
YoY
|
$355.2M
12.51%
YoY
|
$315.7M
12.87%
YoY
|
$279.7M
30.76%
YoY
|
$213.9M
19.83%
YoY
|
| Cash From Operating Activities |
$1.210B
4.05%
YoY
|
$1.163B
39.77%
YoY
|
$832.1M
200.94%
YoY
|
$276.5M
328.02%
YoY
|
$64.60M
-89.64%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$506.0M
27.91%
YoY
|
$395.6M
46.68%
YoY
|
$269.7M
25.15%
YoY
|
$215.5M
14.14%
YoY
|
$188.8M
19.49%
YoY
|
| Acquisitions |
$2.596B
743.81%
YoY
|
$307.7M
382.29%
YoY
|
$63.80M
-96.13%
YoY
|
$1.651B
9018.78%
YoY
|
$18.10M
-99.09%
YoY
|
| Other Investing Activities |
-$2.583B
799.69%
YoY
|
-$287.1M
1053.01%
YoY
|
-$24.90M
-98.49%
YoY
|
-$1.646B
14863.64%
YoY
|
-$11.00M
-99.45%
YoY
|
| Cash From Investing Activities |
-$3.089B
352.47%
YoY
|
-$682.7M
131.74%
YoY
|
-$294.6M
-84.17%
YoY
|
-$1.862B
831.68%
YoY
|
-$199.8M
-90.69%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$57.60M
-26.25%
YoY
|
$78.10M
597.32%
YoY
|
$11.20M
N/A
|
$0.00
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 |
$1.938B
-510.05%
YoY
|
-$472.6M
-11.86%
YoY
|
-$536.2M
-133.9%
YoY
|
$1.582B
-676.35%
YoY
|
-$274.4M
-114.23%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.210B
4.05%
YoY
|
$1.163B
39.77%
YoY
|
$832.1M
200.94%
YoY
|
$276.5M
328.02%
YoY
|
$64.60M
-89.64%
YoY
|
| Cash From Investing Activities |
-$3.089B
352.47%
YoY
|
-$682.7M
131.74%
YoY
|
-$294.6M
-84.17%
YoY
|
-$1.862B
831.68%
YoY
|
-$199.8M
-90.69%
YoY
|
| Cash From Financing Activities |
$1.938B
-510.05%
YoY
|
-$472.6M
-11.86%
YoY
|
-$536.2M
-133.9%
YoY
|
$1.582B
-676.35%
YoY
|
-$274.4M
-114.23%
YoY
|
| Net Change In Cash |
$59.00M
666.23%
YoY
|
$7.700M
492.31%
YoY
|
$1.300M
-137.14%
YoY
|
-$3.500M
-99.15%
YoY
|
-$409.6M
-200.79%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.210B
4.05%
YoY
|
$1.163B
39.77%
YoY
|
$832.1M
200.94%
YoY
|
$276.5M
328.02%
YoY
|
$64.60M
-89.64%
YoY
|
| Capital Expenditures |
$506.0M
27.91%
YoY
|
$395.6M
46.68%
YoY
|
$269.7M
25.15%
YoY
|
$215.5M
14.14%
YoY
|
$188.8M
19.49%
YoY
|
| Free Cash Flow |
$704.1M
-8.25%
YoY
|
$767.4M
36.45%
YoY
|
$562.4M
821.97%
YoY
|
$61.00M
-149.11%
YoY
|
-$124.2M
-126.68%
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 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$41.70M
-28.47%
YoY
|
$61.70M
45.52%
YoY
|
$93.60M
-13.33%
YoY
|
$131.5M
-21.02%
YoY
|
$58.30M
-17.19%
YoY
|
$42.40M
-45.85%
YoY
|
$108.0M
-28.05%
YoY
|
$166.5M
107.35%
YoY
|
$70.40M
N/A
|
$78.30M
-18.18%
YoY
|
$150.1M
97.5%
YoY
|
$80.30M
243.16%
YoY
|
$95.70M
1936.17%
YoY
|
$76.00M
142.04%
YoY
|
$23.40M
N/A
|
$8.400M
-210.53%
YoY
|
$4.700M
-73.3%
YoY
|
$31.40M
-4585.71%
YoY
|
| Depreciation, Depletion And Amortization |
$338.6M
8.94%
YoY
|
$199.9M
9.53%
YoY
|
$128.7M
32.14%
YoY
|
$195.6M
35.08%
YoY
|
$310.8M
123.12%
YoY
|
$182.5M
27.36%
YoY
|
$97.40M
-23.61%
YoY
|
$144.8M
16.03%
YoY
|
$139.3M
N/A
|
$143.3M
88.3%
YoY
|
$127.5M
3.24%
YoY
|
$124.8M
0.56%
YoY
|
$76.10M
-22.9%
YoY
|
$123.5M
34.53%
YoY
|
$124.1M
N/A
|
$116.5M
44.18%
YoY
|
$98.70M
17.22%
YoY
|
$91.80M
73.86%
YoY
|
| Cash From Operating Activities |
$615.9M
37.45%
YoY
|
$601.2M
84.7%
YoY
|
-$145.2M
-371.4%
YoY
|
$383.0M
85.65%
YoY
|
$448.1M
11.27%
YoY
|
$325.5M
-30.28%
YoY
|
$53.50M
-69.41%
YoY
|
$206.3M
-11.35%
YoY
|
$402.7M
N/A
|
$466.9M
47.8%
YoY
|
$174.9M
-253.29%
YoY
|
$232.7M
-1.73%
YoY
|
$315.9M
893.4%
YoY
|
-$114.1M
5.16%
YoY
|
$236.8M
N/A
|
$122.0M
-38.23%
YoY
|
$31.80M
-70.45%
YoY
|
-$108.5M
-17.8%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$83.20M
-35.4%
YoY
|
$113.4M
5.59%
YoY
|
$78.90M
-18.24%
YoY
|
$173.3M
14.62%
YoY
|
$128.8M
32.37%
YoY
|
$107.4M
14.38%
YoY
|
$96.50M
4.32%
YoY
|
$151.2M
91.15%
YoY
|
$97.30M
N/A
|
$93.90M
134.16%
YoY
|
$92.50M
-223.83%
YoY
|
$79.10M
9.41%
YoY
|
$40.10M
64.34%
YoY
|
-$74.70M
6.87%
YoY
|
$72.30M
N/A
|
$44.10M
22.84%
YoY
|
$24.40M
-42.18%
YoY
|
-$69.90M
-271.32%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$574.3M
155.93%
YoY
|
$579.0M
N/A
|
N/A
|
N/A
|
$224.4M
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.383B
N/A
|
N/A
|
| Other Investing Activities |
-$322.1M
3255.21%
YoY
|
-$60.20M
-96.93%
YoY
|
$900.0K
-100.16%
YoY
|
-$40.60M
-2806.67%
YoY
|
-$9.600M
-1471.43%
YoY
|
-$1.960B
2491.93%
YoY
|
-$573.3M
-3394.83%
YoY
|
$1.500M
-92.46%
YoY
|
$700.0K
N/A
|
-$75.60M
-19000.0%
YoY
|
$17.40M
1142.86%
YoY
|
$19.90M
610.71%
YoY
|
$400.0K
-100.03%
YoY
|
$1.400M
180.0%
YoY
|
$2.800M
N/A
|
-$268.0M
4601.75%
YoY
|
-$1.382B
11515.13%
YoY
|
$500.0K
-91.8%
YoY
|
| Cash From Investing Activities |
-$405.3M
192.85%
YoY
|
-$173.6M
-91.6%
YoY
|
-$78.00M
-88.35%
YoY
|
-$213.9M
42.89%
YoY
|
-$138.4M
43.27%
YoY
|
-$2.067B
1119.41%
YoY
|
-$669.8M
791.88%
YoY
|
-$149.7M
152.87%
YoY
|
-$96.60M
N/A
|
-$169.5M
326.95%
YoY
|
-$75.10M
2.46%
YoY
|
-$59.20M
-14.82%
YoY
|
-$39.70M
-97.18%
YoY
|
-$73.30M
5.62%
YoY
|
-$69.50M
N/A
|
-$312.1M
650.24%
YoY
|
-$1.407B
2500.0%
YoY
|
-$69.40M
100.0%
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
|
| Common Stock Issuance & Retirement, Net |
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
|
$29.20M
3.91%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$28.10M
N/A
|
N/A
N/A
|
$0.00
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
|
| Cash From Financing Activities |
-$204.0M
-34.21%
YoY
|
-$424.5M
-124.83%
YoY
|
$182.9M
-71.37%
YoY
|
-$100.7M
90.0%
YoY
|
-$310.1M
1.37%
YoY
|
$1.710B
-692.24%
YoY
|
$638.9M
-771.11%
YoY
|
-$53.00M
-69.08%
YoY
|
-$305.9M
N/A
|
-$288.7M
4.15%
YoY
|
-$95.20M
-151.38%
YoY
|
-$171.4M
5.02%
YoY
|
-$277.2M
-119.87%
YoY
|
$185.3M
111.77%
YoY
|
-$163.2M
N/A
|
$164.6M
-134.94%
YoY
|
$1.395B
-2682.96%
YoY
|
$87.50M
-46.38%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$615.9M
37.45%
YoY
|
$601.2M
84.7%
YoY
|
-$145.2M
-371.4%
YoY
|
$383.0M
85.65%
YoY
|
$448.1M
11.27%
YoY
|
$325.5M
-30.28%
YoY
|
$53.50M
-69.41%
YoY
|
$206.3M
-11.35%
YoY
|
$402.7M
N/A
|
$466.9M
47.8%
YoY
|
$174.9M
-253.29%
YoY
|
$232.7M
-1.73%
YoY
|
$315.9M
893.4%
YoY
|
-$114.1M
5.16%
YoY
|
$236.8M
N/A
|
$122.0M
-38.23%
YoY
|
$31.80M
-70.45%
YoY
|
-$108.5M
-17.8%
YoY
|
| Cash From Investing Activities |
-$405.3M
192.85%
YoY
|
-$173.6M
-91.6%
YoY
|
-$78.00M
-88.35%
YoY
|
-$213.9M
42.89%
YoY
|
-$138.4M
43.27%
YoY
|
-$2.067B
1119.41%
YoY
|
-$669.8M
791.88%
YoY
|
-$149.7M
152.87%
YoY
|
-$96.60M
N/A
|
-$169.5M
326.95%
YoY
|
-$75.10M
2.46%
YoY
|
-$59.20M
-14.82%
YoY
|
-$39.70M
-97.18%
YoY
|
-$73.30M
5.62%
YoY
|
-$69.50M
N/A
|
-$312.1M
650.24%
YoY
|
-$1.407B
2500.0%
YoY
|
-$69.40M
100.0%
YoY
|
| Cash From Financing Activities |
-$204.0M
-34.21%
YoY
|
-$424.5M
-124.83%
YoY
|
$182.9M
-71.37%
YoY
|
-$100.7M
90.0%
YoY
|
-$310.1M
1.37%
YoY
|
$1.710B
-692.24%
YoY
|
$638.9M
-771.11%
YoY
|
-$53.00M
-69.08%
YoY
|
-$305.9M
N/A
|
-$288.7M
4.15%
YoY
|
-$95.20M
-151.38%
YoY
|
-$171.4M
5.02%
YoY
|
-$277.2M
-119.87%
YoY
|
$185.3M
111.77%
YoY
|
-$163.2M
N/A
|
$164.6M
-134.94%
YoY
|
$1.395B
-2682.96%
YoY
|
$87.50M
-46.38%
YoY
|
| Net Change In Cash |
$6.600M
-1750.0%
YoY
|
$3.100M
-109.81%
YoY
|
-$40.30M
-278.32%
YoY
|
$68.40M
1800.0%
YoY
|
-$400.0K
-300.0%
YoY
|
-$31.60M
-463.22%
YoY
|
$22.60M
391.3%
YoY
|
$3.600M
71.43%
YoY
|
$200.0K
N/A
|
$8.700M
-970.0%
YoY
|
$4.600M
-319.05%
YoY
|
$2.100M
-48.78%
YoY
|
-$1.000M
-105.0%
YoY
|
-$2.100M
-97.68%
YoY
|
$4.100M
N/A
|
-$25.50M
-91.91%
YoY
|
$20.00M
-4100.0%
YoY
|
-$90.40M
2482.86%
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
|
| Cash From Operating Activities |
$615.9M
37.45%
YoY
|
$601.2M
84.7%
YoY
|
-$145.2M
-371.4%
YoY
|
$383.0M
85.65%
YoY
|
$448.1M
11.27%
YoY
|
$325.5M
-30.28%
YoY
|
$53.50M
-69.41%
YoY
|
$206.3M
-11.35%
YoY
|
$402.7M
N/A
|
$466.9M
47.8%
YoY
|
$174.9M
-253.29%
YoY
|
$232.7M
-1.73%
YoY
|
$315.9M
893.4%
YoY
|
-$114.1M
5.16%
YoY
|
$236.8M
N/A
|
$122.0M
-38.23%
YoY
|
$31.80M
-70.45%
YoY
|
-$108.5M
-17.8%
YoY
|
| Capital Expenditures |
$83.20M
-35.4%
YoY
|
$113.4M
5.59%
YoY
|
$78.90M
-18.24%
YoY
|
$173.3M
14.62%
YoY
|
$128.8M
32.37%
YoY
|
$107.4M
14.38%
YoY
|
$96.50M
4.32%
YoY
|
$151.2M
91.15%
YoY
|
$97.30M
N/A
|
$93.90M
134.16%
YoY
|
$92.50M
-223.83%
YoY
|
$79.10M
9.41%
YoY
|
$40.10M
64.34%
YoY
|
-$74.70M
6.87%
YoY
|
$72.30M
N/A
|
$44.10M
22.84%
YoY
|
$24.40M
-42.18%
YoY
|
-$69.90M
-271.32%
YoY
|
| Free Cash Flow |
$532.7M
66.83%
YoY
|
$487.8M
123.66%
YoY
|
-$224.1M
421.16%
YoY
|
$209.7M
280.58%
YoY
|
$319.3M
4.55%
YoY
|
$218.1M
-41.53%
YoY
|
-$43.00M
-152.18%
YoY
|
$55.10M
-64.13%
YoY
|
$305.4M
N/A
|
$373.0M
35.24%
YoY
|
$82.40M
-309.14%
YoY
|
$153.6M
-6.63%
YoY
|
$275.8M
3627.03%
YoY
|
-$39.40M
2.07%
YoY
|
$164.5M
N/A
|
$77.90M
-51.79%
YoY
|
$7.400M
-88.69%
YoY
|
-$38.60M
-77.66%
YoY
|
Loading...