|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$335.7M
-8.45%
YoY
|
$366.7M
21.71%
YoY
|
$301.3M
-60.18%
YoY
|
$756.6M
353.87%
YoY
|
$166.7M
20737.5%
YoY
|
| Depreciation, Depletion And Amortization |
$524.3M
9.94%
YoY
|
$476.9M
17.15%
YoY
|
$407.1M
7.08%
YoY
|
$380.2M
-9.52%
YoY
|
$420.2M
13.48%
YoY
|
| Cash From Operating Activities |
$998.3M
7.15%
YoY
|
$931.7M
24.18%
YoY
|
$750.3M
96.11%
YoY
|
$382.6M
-34.95%
YoY
|
$588.2M
-5.98%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$510.2M
18.79%
YoY
|
$429.5M
41.75%
YoY
|
$303.0M
-218.68%
YoY
|
-$255.3M
32.62%
YoY
|
-$192.5M
-17.95%
YoY
|
| Acquisitions |
$920.3M
270.94%
YoY
|
$248.1M
-65.31%
YoY
|
$715.2M
2783.87%
YoY
|
$24.80M
-91.46%
YoY
|
$290.3M
1358.79%
YoY
|
| Other Investing Activities |
$1.000M
-9.09%
YoY
|
$1.100M
266.67%
YoY
|
$300.0K
-175.0%
YoY
|
-$400.0K
-99.93%
YoY
|
-$601.1M
23944.0%
YoY
|
| Cash From Investing Activities |
-$1.419B
109.49%
YoY
|
-$677.5M
1.23%
YoY
|
-$669.3M
202.85%
YoY
|
-$221.0M
-72.15%
YoY
|
-$793.6M
263.2%
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
|
N/A
N/A
|
$443.0M
11.56%
YoY
|
$397.1M
-32.59%
YoY
|
| Debt Paid & Issued, Net |
$526.1M
-74.23%
YoY
|
$2.042B
565.23%
YoY
|
$306.9M
-80.37%
YoY
|
$1.563B
-13.73%
YoY
|
$1.812B
-58.33%
YoY
|
| Cash From Financing Activities |
-$188.6M
-145.38%
YoY
|
$415.6M
-174.79%
YoY
|
-$555.7M
43.7%
YoY
|
-$386.7M
130.87%
YoY
|
-$167.5M
-38.42%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$998.3M
7.15%
YoY
|
$931.7M
24.18%
YoY
|
$750.3M
96.11%
YoY
|
$382.6M
-34.95%
YoY
|
$588.2M
-5.98%
YoY
|
| Cash From Investing Activities |
-$1.419B
109.49%
YoY
|
-$677.5M
1.23%
YoY
|
-$669.3M
202.85%
YoY
|
-$221.0M
-72.15%
YoY
|
-$793.6M
263.2%
YoY
|
| Cash From Financing Activities |
-$188.6M
-145.38%
YoY
|
$415.6M
-174.79%
YoY
|
-$555.7M
43.7%
YoY
|
-$386.7M
130.87%
YoY
|
-$167.5M
-38.42%
YoY
|
| Net Change In Cash |
-$608.1M
-190.26%
YoY
|
$673.7M
-242.46%
YoY
|
-$472.9M
102.01%
YoY
|
-$234.1M
-36.59%
YoY
|
-$369.2M
-365.8%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$998.3M
7.15%
YoY
|
$931.7M
24.18%
YoY
|
$750.3M
96.11%
YoY
|
$382.6M
-34.95%
YoY
|
$588.2M
-5.98%
YoY
|
| Capital Expenditures |
$510.2M
18.79%
YoY
|
$429.5M
41.75%
YoY
|
$303.0M
-218.68%
YoY
|
-$255.3M
32.62%
YoY
|
-$192.5M
-17.95%
YoY
|
| Free Cash Flow |
$488.1M
-2.81%
YoY
|
$502.2M
12.27%
YoY
|
$447.3M
-29.88%
YoY
|
$637.9M
-18.29%
YoY
|
$780.7M
-9.24%
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 |
$81.90M
30.83%
YoY
|
$96.80M
-14.56%
YoY
|
$51.00M
-37.5%
YoY
|
$108.8M
9.02%
YoY
|
$62.60M
-35.6%
YoY
|
$113.3M
28.6%
YoY
|
$81.60M
24.2%
YoY
|
$99.80M
11.38%
YoY
|
$97.20M
79.67%
YoY
|
$88.10M
-4.13%
YoY
|
$65.70M
-21.69%
YoY
|
$89.60M
-47.36%
YoY
|
$54.10M
-89.66%
YoY
|
$91.90M
-541.83%
YoY
|
$83.90M
180.6%
YoY
|
$170.2M
-413.44%
YoY
|
$523.3M
376.16%
YoY
|
-$20.80M
-125.62%
YoY
|
$29.90M
-47.54%
YoY
|
| Depreciation, Depletion And Amortization |
$138.2M
10.03%
YoY
|
$152.5M
26.77%
YoY
|
$53.20M
-57.17%
YoY
|
$132.2M
9.53%
YoY
|
$125.6M
5.02%
YoY
|
$120.3M
7.03%
YoY
|
$124.2M
9.14%
YoY
|
$120.7M
13.33%
YoY
|
$119.6M
26.96%
YoY
|
$112.4M
21.38%
YoY
|
$113.8M
20.17%
YoY
|
$106.5M
13.54%
YoY
|
$94.20M
-1.15%
YoY
|
$92.60M
-8.95%
YoY
|
$94.70M
-8.33%
YoY
|
$93.80M
2.29%
YoY
|
$95.30M
6.48%
YoY
|
$101.7M
8.08%
YoY
|
$103.3M
7.83%
YoY
|
| Cash From Operating Activities |
$242.3M
50.78%
YoY
|
$235.7M
-24.07%
YoY
|
$301.3M
27.99%
YoY
|
$225.9M
-17.04%
YoY
|
$160.7M
-35.62%
YoY
|
$310.4M
77.98%
YoY
|
$235.4M
-12.75%
YoY
|
$272.3M
-3.51%
YoY
|
$249.6M
149.6%
YoY
|
$174.4M
77.42%
YoY
|
$269.8M
64.01%
YoY
|
$282.2M
270.83%
YoY
|
$100.0M
178.55%
YoY
|
$98.30M
-7.35%
YoY
|
$164.5M
-14.72%
YoY
|
$76.10M
-67.34%
YoY
|
$35.90M
-24.9%
YoY
|
$106.1M
-7.34%
YoY
|
$192.9M
-11.19%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$91.30M
0.88%
YoY
|
$116.4M
-16.26%
YoY
|
$149.7M
7.54%
YoY
|
$131.0M
18.23%
YoY
|
$90.50M
-8.31%
YoY
|
$139.0M
72.03%
YoY
|
$139.2M
37.69%
YoY
|
$110.8M
60.58%
YoY
|
$98.70M
22.46%
YoY
|
$80.80M
54.49%
YoY
|
$101.1M
-214.89%
YoY
|
$69.00M
-206.48%
YoY
|
$80.60M
-280.72%
YoY
|
$52.30M
-190.33%
YoY
|
-$88.00M
76.71%
YoY
|
-$64.80M
49.65%
YoY
|
-$44.60M
-1.98%
YoY
|
-$57.90M
7.42%
YoY
|
-$49.80M
-33.24%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$252.7M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$100.0K
-90.0%
YoY
|
N/A
|
| Other Investing Activities |
$2.200M
-101.78%
YoY
|
$600.0K
100.0%
YoY
|
-$796.2M
N/A
|
-$200.0K
-103.92%
YoY
|
-$123.4M
123300.0%
YoY
|
$300.0K
0.0%
YoY
|
$0.00
-100.0%
YoY
|
$5.100M
-101.4%
YoY
|
-$100.0K
-75.0%
YoY
|
$300.0K
0.0%
YoY
|
-$300.0K
-400.0%
YoY
|
-$364.9M
1389.39%
YoY
|
-$400.0K
-83.33%
YoY
|
$300.0K
-99.51%
YoY
|
$100.0K
-101.56%
YoY
|
-$24.50M
-94.4%
YoY
|
-$2.400M
-98.58%
YoY
|
$61.10M
392.74%
YoY
|
-$6.400M
-86.97%
YoY
|
| Cash From Investing Activities |
-$89.10M
-58.35%
YoY
|
$261.8M
-304.05%
YoY
|
-$945.9M
579.53%
YoY
|
-$131.2M
24.12%
YoY
|
-$213.9M
116.5%
YoY
|
-$128.3M
-61.56%
YoY
|
-$139.2M
37.28%
YoY
|
-$105.7M
-75.64%
YoY
|
-$98.80M
21.98%
YoY
|
-$333.8M
529.81%
YoY
|
-$101.4M
15.36%
YoY
|
-$433.9M
385.89%
YoY
|
-$81.00M
72.34%
YoY
|
-$53.00M
-1756.25%
YoY
|
-$87.90M
56.41%
YoY
|
-$89.30M
-81.43%
YoY
|
-$47.00M
-78.14%
YoY
|
$3.200M
-107.71%
YoY
|
-$56.20M
-54.57%
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
|
$22.00M
-86.16%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$159.0M
-3.81%
YoY
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
$1.430B
207.59%
YoY
|
N/A
|
N/A
|
N/A
|
$464.9M
587.72%
YoY
|
N/A
|
N/A
|
N/A
|
$67.60M
-25.47%
YoY
|
N/A
|
N/A
|
N/A
|
$90.70M
0.67%
YoY
|
N/A
|
N/A
|
N/A
|
$90.10M
140.27%
YoY
|
N/A
|
| Cash From Financing Activities |
-$165.8M
-16.47%
YoY
|
-$395.8M
320.17%
YoY
|
-$235.9M
-167.61%
YoY
|
$340.0M
-299.53%
YoY
|
-$198.5M
-744.48%
YoY
|
-$94.20M
-145.66%
YoY
|
$348.9M
-226.41%
YoY
|
-$170.4M
44.41%
YoY
|
$30.80M
-123.09%
YoY
|
$206.3M
-828.98%
YoY
|
-$276.0M
-210.75%
YoY
|
-$118.0M
-43.68%
YoY
|
-$133.4M
-79.6%
YoY
|
-$28.30M
-112.45%
YoY
|
$249.2M
-369.99%
YoY
|
-$209.5M
-172.87%
YoY
|
-$653.8M
214.02%
YoY
|
$227.4M
-247.18%
YoY
|
-$92.30M
-320.29%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$242.3M
50.78%
YoY
|
$235.7M
-24.07%
YoY
|
$301.3M
27.99%
YoY
|
$225.9M
-17.04%
YoY
|
$160.7M
-35.62%
YoY
|
$310.4M
77.98%
YoY
|
$235.4M
-12.75%
YoY
|
$272.3M
-3.51%
YoY
|
$249.6M
149.6%
YoY
|
$174.4M
77.42%
YoY
|
$269.8M
64.01%
YoY
|
$282.2M
270.83%
YoY
|
$100.0M
178.55%
YoY
|
$98.30M
-7.35%
YoY
|
$164.5M
-14.72%
YoY
|
$76.10M
-67.34%
YoY
|
$35.90M
-24.9%
YoY
|
$106.1M
-7.34%
YoY
|
$192.9M
-11.19%
YoY
|
| Cash From Investing Activities |
-$89.10M
-58.35%
YoY
|
$261.8M
-304.05%
YoY
|
-$945.9M
579.53%
YoY
|
-$131.2M
24.12%
YoY
|
-$213.9M
116.5%
YoY
|
-$128.3M
-61.56%
YoY
|
-$139.2M
37.28%
YoY
|
-$105.7M
-75.64%
YoY
|
-$98.80M
21.98%
YoY
|
-$333.8M
529.81%
YoY
|
-$101.4M
15.36%
YoY
|
-$433.9M
385.89%
YoY
|
-$81.00M
72.34%
YoY
|
-$53.00M
-1756.25%
YoY
|
-$87.90M
56.41%
YoY
|
-$89.30M
-81.43%
YoY
|
-$47.00M
-78.14%
YoY
|
$3.200M
-107.71%
YoY
|
-$56.20M
-54.57%
YoY
|
| Cash From Financing Activities |
-$165.8M
-16.47%
YoY
|
-$395.8M
320.17%
YoY
|
-$235.9M
-167.61%
YoY
|
$340.0M
-299.53%
YoY
|
-$198.5M
-744.48%
YoY
|
-$94.20M
-145.66%
YoY
|
$348.9M
-226.41%
YoY
|
-$170.4M
44.41%
YoY
|
$30.80M
-123.09%
YoY
|
$206.3M
-828.98%
YoY
|
-$276.0M
-210.75%
YoY
|
-$118.0M
-43.68%
YoY
|
-$133.4M
-79.6%
YoY
|
-$28.30M
-112.45%
YoY
|
$249.2M
-369.99%
YoY
|
-$209.5M
-172.87%
YoY
|
-$653.8M
214.02%
YoY
|
$227.4M
-247.18%
YoY
|
-$92.30M
-320.29%
YoY
|
| Net Change In Cash |
-$12.60M
-94.99%
YoY
|
$101.9M
21.02%
YoY
|
-$880.5M
-297.82%
YoY
|
$434.7M
-11539.47%
YoY
|
-$251.7M
-238.6%
YoY
|
$84.20M
72.54%
YoY
|
$445.1M
-513.66%
YoY
|
-$3.800M
-98.59%
YoY
|
$181.6M
-258.74%
YoY
|
$48.80M
146.46%
YoY
|
-$107.6M
-133.03%
YoY
|
-$269.7M
21.1%
YoY
|
-$114.4M
-82.79%
YoY
|
$19.80M
-94.11%
YoY
|
$325.8M
633.78%
YoY
|
-$222.7M
-662.37%
YoY
|
-$664.9M
77.12%
YoY
|
$335.9M
-548.46%
YoY
|
$44.40M
-67.21%
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 |
$242.3M
50.78%
YoY
|
$235.7M
-24.07%
YoY
|
$301.3M
27.99%
YoY
|
$225.9M
-17.04%
YoY
|
$160.7M
-35.62%
YoY
|
$310.4M
77.98%
YoY
|
$235.4M
-12.75%
YoY
|
$272.3M
-3.51%
YoY
|
$249.6M
149.6%
YoY
|
$174.4M
77.42%
YoY
|
$269.8M
64.01%
YoY
|
$282.2M
270.83%
YoY
|
$100.0M
178.55%
YoY
|
$98.30M
-7.35%
YoY
|
$164.5M
-14.72%
YoY
|
$76.10M
-67.34%
YoY
|
$35.90M
-24.9%
YoY
|
$106.1M
-7.34%
YoY
|
$192.9M
-11.19%
YoY
|
| Capital Expenditures |
$91.30M
0.88%
YoY
|
$116.4M
-16.26%
YoY
|
$149.7M
7.54%
YoY
|
$131.0M
18.23%
YoY
|
$90.50M
-8.31%
YoY
|
$139.0M
72.03%
YoY
|
$139.2M
37.69%
YoY
|
$110.8M
60.58%
YoY
|
$98.70M
22.46%
YoY
|
$80.80M
54.49%
YoY
|
$101.1M
-214.89%
YoY
|
$69.00M
-206.48%
YoY
|
$80.60M
-280.72%
YoY
|
$52.30M
-190.33%
YoY
|
-$88.00M
76.71%
YoY
|
-$64.80M
49.65%
YoY
|
-$44.60M
-1.98%
YoY
|
-$57.90M
7.42%
YoY
|
-$49.80M
-33.24%
YoY
|
| Free Cash Flow |
$151.0M
115.1%
YoY
|
$119.3M
-30.4%
YoY
|
$151.6M
57.59%
YoY
|
$94.90M
-41.24%
YoY
|
$70.20M
-53.48%
YoY
|
$171.4M
83.12%
YoY
|
$96.20M
-42.98%
YoY
|
$161.5M
-24.25%
YoY
|
$150.9M
677.84%
YoY
|
$93.60M
103.48%
YoY
|
$168.7M
-33.19%
YoY
|
$213.2M
51.31%
YoY
|
$19.40M
-75.9%
YoY
|
$46.00M
-71.95%
YoY
|
$252.5M
4.04%
YoY
|
$140.9M
-49.0%
YoY
|
$80.50M
-13.72%
YoY
|
$164.0M
-2.61%
YoY
|
$242.7M
-16.83%
YoY
|
Loading...