|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$428.4M
3.7%
YoY
|
$413.1M
100.05%
YoY
|
$206.5M
-35.4%
YoY
|
$319.7M
110.48%
YoY
|
$151.9M
-10.72%
YoY
|
| Depreciation, Depletion And Amortization |
$483.4M
8.78%
YoY
|
$444.4M
26.18%
YoY
|
$352.2M
262.51%
YoY
|
$97.16M
10.54%
YoY
|
$87.89M
17.31%
YoY
|
| Cash From Operating Activities |
$978.2M
4.96%
YoY
|
$932.0M
71.32%
YoY
|
$544.0M
17.48%
YoY
|
$463.1M
45.8%
YoY
|
$317.6M
23.16%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$259.0M
54.72%
YoY
|
$167.4M
-26.55%
YoY
|
$227.9M
612.81%
YoY
|
$31.97M
225.71%
YoY
|
$9.816M
-31.18%
YoY
|
| Acquisitions |
$192.8M
2141.86%
YoY
|
$8.600M
-99.69%
YoY
|
$2.779B
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$5.200M
92.59%
YoY
|
$2.700M
107.69%
YoY
|
$1.300M
-482.35%
YoY
|
-$340.0K
-99.8%
YoY
|
-$170.6M
-26.98%
YoY
|
| Cash From Investing Activities |
-$552.9M
83.32%
YoY
|
-$301.6M
-90.3%
YoY
|
-$3.108B
-4119.42%
YoY
|
$77.33M
-136.13%
YoY
|
-$214.1M
-22.64%
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
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$576.7M
26.91%
YoY
|
$454.4M
-30.56%
YoY
|
$654.4M
-42.14%
YoY
|
$1.131B
21127.48%
YoY
|
$5.328M
-61.14%
YoY
|
| Cash From Financing Activities |
-$461.4M
-28.52%
YoY
|
-$645.5M
-124.12%
YoY
|
$2.676B
-312.71%
YoY
|
-$1.258B
-230.93%
YoY
|
$960.9M
-962.1%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$978.2M
4.96%
YoY
|
$932.0M
71.32%
YoY
|
$544.0M
17.48%
YoY
|
$463.1M
45.8%
YoY
|
$317.6M
23.16%
YoY
|
| Cash From Investing Activities |
-$552.9M
83.32%
YoY
|
-$301.6M
-90.3%
YoY
|
-$3.108B
-4119.42%
YoY
|
$77.33M
-136.13%
YoY
|
-$214.1M
-22.64%
YoY
|
| Cash From Financing Activities |
-$461.4M
-28.52%
YoY
|
-$645.5M
-124.12%
YoY
|
$2.676B
-312.71%
YoY
|
-$1.258B
-230.93%
YoY
|
$960.9M
-962.1%
YoY
|
| Net Change In Cash |
-$14.00M
-64.19%
YoY
|
-$39.10M
-132.05%
YoY
|
$122.0M
-116.56%
YoY
|
-$736.5M
-169.77%
YoY
|
$1.056B
-1031.15%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$978.2M
4.96%
YoY
|
$932.0M
71.32%
YoY
|
$544.0M
17.48%
YoY
|
$463.1M
45.8%
YoY
|
$317.6M
23.16%
YoY
|
| Capital Expenditures |
$259.0M
54.72%
YoY
|
$167.4M
-26.55%
YoY
|
$227.9M
612.81%
YoY
|
$31.97M
225.71%
YoY
|
$9.816M
-31.18%
YoY
|
| Free Cash Flow |
$719.2M
-5.94%
YoY
|
$764.6M
141.89%
YoY
|
$316.1M
-26.67%
YoY
|
$431.1M
40.07%
YoY
|
$307.8M
26.34%
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 |
$135.5M
19.49%
YoY
|
$99.10M
-8.24%
YoY
|
$95.50M
25.49%
YoY
|
$109.8M
-1.17%
YoY
|
$113.4M
5.59%
YoY
|
$108.0M
44.39%
YoY
|
$76.10M
20.03%
YoY
|
$111.1M
43.54%
YoY
|
$107.4M
-482.21%
YoY
|
$74.80M
65.16%
YoY
|
$63.40M
47.75%
YoY
|
$77.40M
45.04%
YoY
|
-$28.10M
-115.78%
YoY
|
$45.29M
48.03%
YoY
|
$42.91M
32.7%
YoY
|
$53.37M
-12.15%
YoY
|
$178.1M
531.81%
YoY
|
$30.60M
-37.38%
YoY
|
$32.34M
-28.75%
YoY
|
| Depreciation, Depletion And Amortization |
$126.7M
10.66%
YoY
|
$127.5M
-17.32%
YoY
|
$124.7M
11.44%
YoY
|
$116.7M
5.8%
YoY
|
$114.5M
6.31%
YoY
|
$154.2M
46.44%
YoY
|
$111.9M
10.68%
YoY
|
$110.3M
0.64%
YoY
|
$107.7M
197.51%
YoY
|
$105.3M
332.59%
YoY
|
$101.1M
316.22%
YoY
|
$109.6M
351.07%
YoY
|
$36.20M
49.43%
YoY
|
$24.34M
5.94%
YoY
|
$24.29M
10.88%
YoY
|
$24.30M
10.77%
YoY
|
$24.23M
14.97%
YoY
|
$22.98M
19.05%
YoY
|
$21.91M
18.83%
YoY
|
| Cash From Operating Activities |
$224.1M
42.92%
YoY
|
$261.2M
41.57%
YoY
|
$233.7M
-18.11%
YoY
|
$326.5M
-3.2%
YoY
|
$156.8M
25.64%
YoY
|
$184.5M
-45.3%
YoY
|
$285.4M
82.02%
YoY
|
$337.3M
214.65%
YoY
|
$124.8M
-317.8%
YoY
|
$337.3M
69.37%
YoY
|
$156.8M
138.01%
YoY
|
$107.2M
731.52%
YoY
|
-$57.30M
-130.95%
YoY
|
$199.1M
1378.68%
YoY
|
$65.88M
-28.96%
YoY
|
$12.89M
-57.99%
YoY
|
$185.1M
2.46%
YoY
|
$13.47M
-274.91%
YoY
|
$92.73M
37.79%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$51.50M
-5.16%
YoY
|
$94.00M
14.08%
YoY
|
$81.20M
26.09%
YoY
|
$118.3M
109.38%
YoY
|
$54.30M
20.13%
YoY
|
$82.40M
-24.61%
YoY
|
$64.40M
-35.47%
YoY
|
$56.50M
-41.57%
YoY
|
$45.20M
92.34%
YoY
|
$109.3M
526.97%
YoY
|
$99.80M
-391.37%
YoY
|
$96.70M
-1022.01%
YoY
|
$23.50M
1073.83%
YoY
|
$17.43M
-259.91%
YoY
|
-$34.25M
222.89%
YoY
|
-$10.49M
-10.18%
YoY
|
$2.002M
28.66%
YoY
|
-$10.90M
-18.03%
YoY
|
-$10.61M
2.0%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$163.6M
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 |
$100.0K
-66.67%
YoY
|
$6.400M
-166.67%
YoY
|
-$156.2M
1057.04%
YoY
|
-$7.700M
-434.78%
YoY
|
$300.0K
-66.67%
YoY
|
-$9.600M
-390.91%
YoY
|
-$13.50M
35.0%
YoY
|
$2.300M
-91.54%
YoY
|
$900.0K
-100.03%
YoY
|
$3.300M
-124.31%
YoY
|
-$10.00M
-532.15%
YoY
|
$27.20M
-750.87%
YoY
|
-$2.783B
-1789.4%
YoY
|
-$13.57M
-92.05%
YoY
|
$2.314M
50.75%
YoY
|
-$4.179M
157.01%
YoY
|
$164.7M
54803.0%
YoY
|
-$170.8M
-32.55%
YoY
|
$1.535M
283.75%
YoY
|
| Cash From Investing Activities |
-$78.80M
-22.67%
YoY
|
-$87.60M
-4.78%
YoY
|
-$237.4M
204.75%
YoY
|
-$126.0M
132.47%
YoY
|
-$101.9M
31.48%
YoY
|
-$92.00M
-13.21%
YoY
|
-$77.90M
-29.05%
YoY
|
-$54.20M
-22.01%
YoY
|
-$77.50M
-97.25%
YoY
|
-$106.0M
241.85%
YoY
|
-$109.8M
243.79%
YoY
|
-$69.50M
373.85%
YoY
|
-$2.823B
-1921.94%
YoY
|
-$31.01M
-82.93%
YoY
|
-$31.94M
252.01%
YoY
|
-$14.67M
10.25%
YoY
|
$154.9M
-1644.05%
YoY
|
-$181.7M
-31.82%
YoY
|
-$9.073M
-10.17%
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 |
$12.80M
1180.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
-99.34%
YoY
|
N/A
|
N/A
|
N/A
|
$151.1M
-69.85%
YoY
|
N/A
|
N/A
|
N/A
|
$501.1M
207.99%
YoY
|
N/A
|
N/A
|
N/A
|
$162.7M
6095.66%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$23.60M
-152.44%
YoY
|
-$234.9M
52.63%
YoY
|
-$95.60M
-43.5%
YoY
|
-$85.90M
-34.68%
YoY
|
-$45.00M
-76.43%
YoY
|
-$153.9M
192.59%
YoY
|
-$169.2M
205.42%
YoY
|
-$131.5M
-24.56%
YoY
|
-$190.9M
-106.45%
YoY
|
-$52.60M
-17.96%
YoY
|
-$55.40M
47.02%
YoY
|
-$174.3M
-82.14%
YoY
|
$2.959B
-1740.94%
YoY
|
-$64.12M
-106.03%
YoY
|
-$37.68M
-28.08%
YoY
|
-$976.0M
5395.66%
YoY
|
-$180.3M
443.95%
YoY
|
$1.064B
-5316.49%
YoY
|
-$52.40M
293.95%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$224.1M
42.92%
YoY
|
$261.2M
41.57%
YoY
|
$233.7M
-18.11%
YoY
|
$326.5M
-3.2%
YoY
|
$156.8M
25.64%
YoY
|
$184.5M
-45.3%
YoY
|
$285.4M
82.02%
YoY
|
$337.3M
214.65%
YoY
|
$124.8M
-317.8%
YoY
|
$337.3M
69.37%
YoY
|
$156.8M
138.01%
YoY
|
$107.2M
731.52%
YoY
|
-$57.30M
-130.95%
YoY
|
$199.1M
1378.68%
YoY
|
$65.88M
-28.96%
YoY
|
$12.89M
-57.99%
YoY
|
$185.1M
2.46%
YoY
|
$13.47M
-274.91%
YoY
|
$92.73M
37.79%
YoY
|
| Cash From Investing Activities |
-$78.80M
-22.67%
YoY
|
-$87.60M
-4.78%
YoY
|
-$237.4M
204.75%
YoY
|
-$126.0M
132.47%
YoY
|
-$101.9M
31.48%
YoY
|
-$92.00M
-13.21%
YoY
|
-$77.90M
-29.05%
YoY
|
-$54.20M
-22.01%
YoY
|
-$77.50M
-97.25%
YoY
|
-$106.0M
241.85%
YoY
|
-$109.8M
243.79%
YoY
|
-$69.50M
373.85%
YoY
|
-$2.823B
-1921.94%
YoY
|
-$31.01M
-82.93%
YoY
|
-$31.94M
252.01%
YoY
|
-$14.67M
10.25%
YoY
|
$154.9M
-1644.05%
YoY
|
-$181.7M
-31.82%
YoY
|
-$9.073M
-10.17%
YoY
|
| Cash From Financing Activities |
$23.60M
-152.44%
YoY
|
-$234.9M
52.63%
YoY
|
-$95.60M
-43.5%
YoY
|
-$85.90M
-34.68%
YoY
|
-$45.00M
-76.43%
YoY
|
-$153.9M
192.59%
YoY
|
-$169.2M
205.42%
YoY
|
-$131.5M
-24.56%
YoY
|
-$190.9M
-106.45%
YoY
|
-$52.60M
-17.96%
YoY
|
-$55.40M
47.02%
YoY
|
-$174.3M
-82.14%
YoY
|
$2.959B
-1740.94%
YoY
|
-$64.12M
-106.03%
YoY
|
-$37.68M
-28.08%
YoY
|
-$976.0M
5395.66%
YoY
|
-$180.3M
443.95%
YoY
|
$1.064B
-5316.49%
YoY
|
-$52.40M
293.95%
YoY
|
| Net Change In Cash |
$224.1M
1623.85%
YoY
|
-$61.30M
-0.16%
YoY
|
-$99.30M
-359.27%
YoY
|
$114.6M
-24.41%
YoY
|
$13.00M
-108.64%
YoY
|
-$61.40M
-134.36%
YoY
|
$38.30M
-555.95%
YoY
|
$151.6M
-210.98%
YoY
|
-$150.5M
-285.57%
YoY
|
$178.7M
71.79%
YoY
|
-$8.400M
124.66%
YoY
|
-$136.6M
-86.03%
YoY
|
$81.10M
-51.62%
YoY
|
$104.0M
-88.39%
YoY
|
-$3.739M
-111.96%
YoY
|
-$977.8M
259954.52%
YoY
|
$167.6M
24.42%
YoY
|
$895.9M
-404.12%
YoY
|
$31.26M
-28.79%
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 |
$224.1M
42.92%
YoY
|
$261.2M
41.57%
YoY
|
$233.7M
-18.11%
YoY
|
$326.5M
-3.2%
YoY
|
$156.8M
25.64%
YoY
|
$184.5M
-45.3%
YoY
|
$285.4M
82.02%
YoY
|
$337.3M
214.65%
YoY
|
$124.8M
-317.8%
YoY
|
$337.3M
69.37%
YoY
|
$156.8M
138.01%
YoY
|
$107.2M
731.52%
YoY
|
-$57.30M
-130.95%
YoY
|
$199.1M
1378.68%
YoY
|
$65.88M
-28.96%
YoY
|
$12.89M
-57.99%
YoY
|
$185.1M
2.46%
YoY
|
$13.47M
-274.91%
YoY
|
$92.73M
37.79%
YoY
|
| Capital Expenditures |
$51.50M
-5.16%
YoY
|
$94.00M
14.08%
YoY
|
$81.20M
26.09%
YoY
|
$118.3M
109.38%
YoY
|
$54.30M
20.13%
YoY
|
$82.40M
-24.61%
YoY
|
$64.40M
-35.47%
YoY
|
$56.50M
-41.57%
YoY
|
$45.20M
92.34%
YoY
|
$109.3M
526.97%
YoY
|
$99.80M
-391.37%
YoY
|
$96.70M
-1022.01%
YoY
|
$23.50M
1073.83%
YoY
|
$17.43M
-259.91%
YoY
|
-$34.25M
222.89%
YoY
|
-$10.49M
-10.18%
YoY
|
$2.002M
28.66%
YoY
|
-$10.90M
-18.03%
YoY
|
-$10.61M
2.0%
YoY
|
| Free Cash Flow |
$172.6M
68.39%
YoY
|
$167.2M
63.76%
YoY
|
$152.5M
-31.0%
YoY
|
$208.2M
-25.85%
YoY
|
$102.5M
28.77%
YoY
|
$102.1M
-55.22%
YoY
|
$221.0M
287.72%
YoY
|
$280.8M
2574.29%
YoY
|
$79.60M
-198.51%
YoY
|
$228.0M
25.47%
YoY
|
$57.00M
-43.08%
YoY
|
$10.50M
-55.09%
YoY
|
-$80.80M
-144.12%
YoY
|
$181.7M
645.65%
YoY
|
$100.1M
-3.1%
YoY
|
$23.38M
-44.81%
YoY
|
$183.1M
2.23%
YoY
|
$24.37M
335.18%
YoY
|
$103.3M
33.0%
YoY
|
Loading...