|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$527.5M
31.74%
YoY
|
$400.4M
11.37%
YoY
|
$359.5M
-25.55%
YoY
|
$482.9M
33.61%
YoY
|
$361.4M
705.12%
YoY
|
| Depreciation, Depletion And Amortization |
$405.0M
2.62%
YoY
|
$394.7M
12.04%
YoY
|
$352.3M
10.19%
YoY
|
$319.7M
5.4%
YoY
|
$303.3M
-12.31%
YoY
|
| Cash From Operating Activities |
$827.7M
4.74%
YoY
|
$790.2M
9.81%
YoY
|
$719.6M
9.72%
YoY
|
$655.8M
-0.54%
YoY
|
$659.4M
32.11%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$583.6M
35.68%
YoY
|
$430.1M
47.62%
YoY
|
$291.4M
-27.4%
YoY
|
$401.3M
-167.66%
YoY
|
-$593.2M
138.12%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$82.39M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$162.4M
56.99%
YoY
|
$103.5M
-304.42%
YoY
|
-$50.62M
-125.93%
YoY
|
$195.2M
-36.37%
YoY
|
$306.8M
37.27%
YoY
|
| Cash From Investing Activities |
-$421.1M
28.93%
YoY
|
-$326.6M
-4.48%
YoY
|
-$342.0M
65.92%
YoY
|
-$206.1M
-28.02%
YoY
|
-$286.4M
1016.77%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$98.17M
-50.93%
YoY
|
$200.1M
-1098.38%
YoY
|
-$20.04M
-241.77%
YoY
|
$14.14M
-82.87%
YoY
|
$82.51M
-165.69%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$347.8M
-29.46%
YoY
|
-$493.0M
38.87%
YoY
|
-$355.0M
-25.41%
YoY
|
-$476.0M
-27.5%
YoY
|
-$656.5M
211.73%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$827.7M
4.74%
YoY
|
$790.2M
9.81%
YoY
|
$719.6M
9.72%
YoY
|
$655.8M
-0.54%
YoY
|
$659.4M
32.11%
YoY
|
| Cash From Investing Activities |
-$421.1M
28.93%
YoY
|
-$326.6M
-4.48%
YoY
|
-$342.0M
65.92%
YoY
|
-$206.1M
-28.02%
YoY
|
-$286.4M
1016.77%
YoY
|
| Cash From Financing Activities |
-$347.8M
-29.46%
YoY
|
-$493.0M
38.87%
YoY
|
-$355.0M
-25.41%
YoY
|
-$476.0M
-27.5%
YoY
|
-$656.5M
211.73%
YoY
|
| Net Change In Cash |
$58.78M
-299.45%
YoY
|
-$29.47M
-230.53%
YoY
|
$22.58M
-186.01%
YoY
|
-$26.25M
-90.74%
YoY
|
-$283.4M
-207.81%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$827.7M
4.74%
YoY
|
$790.2M
9.81%
YoY
|
$719.6M
9.72%
YoY
|
$655.8M
-0.54%
YoY
|
$659.4M
32.11%
YoY
|
| Capital Expenditures |
$583.6M
35.68%
YoY
|
$430.1M
47.62%
YoY
|
$291.4M
-27.4%
YoY
|
$401.3M
-167.66%
YoY
|
-$593.2M
138.12%
YoY
|
| Free Cash Flow |
$244.1M
-32.21%
YoY
|
$360.1M
-15.91%
YoY
|
$428.2M
68.27%
YoY
|
$254.5M
-79.68%
YoY
|
$1.253B
67.4%
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 |
$128.5M
17.3%
YoY
|
$199.1M
139.65%
YoY
|
$109.4M
11.54%
YoY
|
$106.0M
3.27%
YoY
|
$109.6M
-0.17%
YoY
|
$83.07M
-3.82%
YoY
|
$98.06M
8.09%
YoY
|
$102.7M
18.31%
YoY
|
$109.8M
12.84%
YoY
|
$86.36M
-9.34%
YoY
|
$90.72M
3.59%
YoY
|
$86.78M
-17.19%
YoY
|
$97.28M
-50.17%
YoY
|
$95.26M
40.38%
YoY
|
$87.58M
-25.41%
YoY
|
$104.8M
9.75%
YoY
|
$195.2M
142.05%
YoY
|
$67.86M
76.32%
YoY
|
$117.4M
825.33%
YoY
|
| Depreciation, Depletion And Amortization |
$106.4M
9.97%
YoY
|
$105.9M
11.27%
YoY
|
$102.8M
1.83%
YoY
|
$99.54M
-1.42%
YoY
|
$96.77M
-0.83%
YoY
|
$95.21M
-3.74%
YoY
|
$101.0M
15.37%
YoY
|
$101.0M
21.41%
YoY
|
$97.59M
17.99%
YoY
|
$98.91M
20.28%
YoY
|
$87.51M
9.01%
YoY
|
$83.16M
4.8%
YoY
|
$82.71M
6.25%
YoY
|
$82.24M
7.64%
YoY
|
$80.27M
6.38%
YoY
|
$79.35M
6.98%
YoY
|
$77.84M
0.75%
YoY
|
$76.40M
-11.88%
YoY
|
$75.46M
-11.02%
YoY
|
| Cash From Operating Activities |
$152.7M
-5.16%
YoY
|
$203.9M
6.56%
YoY
|
$218.7M
-3.93%
YoY
|
$244.0M
19.95%
YoY
|
$161.0M
-4.01%
YoY
|
$191.4M
11.33%
YoY
|
$227.6M
6.85%
YoY
|
$203.5M
17.89%
YoY
|
$167.8M
3.49%
YoY
|
$171.9M
34.75%
YoY
|
$213.0M
6.25%
YoY
|
$172.6M
-6.65%
YoY
|
$162.1M
13.44%
YoY
|
$127.6M
-15.46%
YoY
|
$200.5M
9.44%
YoY
|
$184.9M
-0.55%
YoY
|
$142.9M
2.53%
YoY
|
$150.9M
21.21%
YoY
|
$183.2M
16.53%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$149.4M
-19.18%
YoY
|
$160.4M
29.51%
YoY
|
$129.0M
16.58%
YoY
|
$109.3M
-16.29%
YoY
|
$184.8M
184.36%
YoY
|
$123.9M
2.17%
YoY
|
$110.7M
65.44%
YoY
|
$130.6M
124.91%
YoY
|
$65.01M
43.9%
YoY
|
$121.2M
17.98%
YoY
|
$66.91M
-240.04%
YoY
|
$58.05M
-136.32%
YoY
|
$45.17M
-149.67%
YoY
|
$102.8M
-127.63%
YoY
|
-$47.78M
-62.41%
YoY
|
-$159.9M
275.97%
YoY
|
-$90.94M
76.25%
YoY
|
-$371.9M
962.66%
YoY
|
-$127.1M
168.73%
YoY
|
| 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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$54.46M
1058.74%
YoY
|
$144.0M
2190.79%
YoY
|
$97.03M
515.4%
YoY
|
-$83.26M
-152.45%
YoY
|
$4.700M
-106.08%
YoY
|
$6.285M
-41.68%
YoY
|
$15.77M
-121.54%
YoY
|
$158.8M
2690.51%
YoY
|
-$77.33M
-1362.94%
YoY
|
$10.78M
26.63%
YoY
|
-$73.21M
-6340.92%
YoY
|
$5.689M
-84.3%
YoY
|
$6.123M
-95.9%
YoY
|
$8.510M
-90.24%
YoY
|
$1.173M
-97.77%
YoY
|
$36.23M
-66.68%
YoY
|
$149.3M
155.65%
YoY
|
$87.15M
16.36%
YoY
|
$52.50M
430.34%
YoY
|
| Cash From Investing Activities |
-$94.93M
-47.31%
YoY
|
-$16.43M
-86.03%
YoY
|
-$32.02M
-66.27%
YoY
|
-$192.5M
-782.95%
YoY
|
-$180.1M
26.57%
YoY
|
-$117.6M
6.45%
YoY
|
-$94.93M
-32.25%
YoY
|
$28.19M
-153.84%
YoY
|
-$142.3M
264.5%
YoY
|
-$110.5M
17.2%
YoY
|
-$140.1M
200.65%
YoY
|
-$52.36M
-57.64%
YoY
|
-$39.05M
-166.92%
YoY
|
-$94.24M
-66.91%
YoY
|
-$46.61M
-37.53%
YoY
|
-$123.6M
-286.64%
YoY
|
$58.35M
761.95%
YoY
|
-$284.8M
-813.74%
YoY
|
-$74.61M
99.48%
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
|
$20.01M
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$32.90M
-191.98%
YoY
|
-$272.5M
114.94%
YoY
|
-$135.9M
38.98%
YoY
|
$24.78M
-106.49%
YoY
|
$35.77M
-68.44%
YoY
|
-$126.8M
147.72%
YoY
|
-$97.76M
179.88%
YoY
|
-$381.8M
162.87%
YoY
|
$113.3M
-191.63%
YoY
|
-$51.17M
-57.19%
YoY
|
-$34.93M
-70.91%
YoY
|
-$145.3M
22.28%
YoY
|
-$123.7M
5.22%
YoY
|
-$119.5M
-10.65%
YoY
|
-$120.1M
269.34%
YoY
|
-$118.8M
13.29%
YoY
|
-$117.5M
-69.49%
YoY
|
-$133.8M
100.28%
YoY
|
-$32.51M
-92.37%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$152.7M
-5.16%
YoY
|
$203.9M
6.56%
YoY
|
$218.7M
-3.93%
YoY
|
$244.0M
19.95%
YoY
|
$161.0M
-4.01%
YoY
|
$191.4M
11.33%
YoY
|
$227.6M
6.85%
YoY
|
$203.5M
17.89%
YoY
|
$167.8M
3.49%
YoY
|
$171.9M
34.75%
YoY
|
$213.0M
6.25%
YoY
|
$172.6M
-6.65%
YoY
|
$162.1M
13.44%
YoY
|
$127.6M
-15.46%
YoY
|
$200.5M
9.44%
YoY
|
$184.9M
-0.55%
YoY
|
$142.9M
2.53%
YoY
|
$150.9M
21.21%
YoY
|
$183.2M
16.53%
YoY
|
| Cash From Investing Activities |
-$94.93M
-47.31%
YoY
|
-$16.43M
-86.03%
YoY
|
-$32.02M
-66.27%
YoY
|
-$192.5M
-782.95%
YoY
|
-$180.1M
26.57%
YoY
|
-$117.6M
6.45%
YoY
|
-$94.93M
-32.25%
YoY
|
$28.19M
-153.84%
YoY
|
-$142.3M
264.5%
YoY
|
-$110.5M
17.2%
YoY
|
-$140.1M
200.65%
YoY
|
-$52.36M
-57.64%
YoY
|
-$39.05M
-166.92%
YoY
|
-$94.24M
-66.91%
YoY
|
-$46.61M
-37.53%
YoY
|
-$123.6M
-286.64%
YoY
|
$58.35M
761.95%
YoY
|
-$284.8M
-813.74%
YoY
|
-$74.61M
99.48%
YoY
|
| Cash From Financing Activities |
-$32.90M
-191.98%
YoY
|
-$272.5M
114.94%
YoY
|
-$135.9M
38.98%
YoY
|
$24.78M
-106.49%
YoY
|
$35.77M
-68.44%
YoY
|
-$126.8M
147.72%
YoY
|
-$97.76M
179.88%
YoY
|
-$381.8M
162.87%
YoY
|
$113.3M
-191.63%
YoY
|
-$51.17M
-57.19%
YoY
|
-$34.93M
-70.91%
YoY
|
-$145.3M
22.28%
YoY
|
-$123.7M
5.22%
YoY
|
-$119.5M
-10.65%
YoY
|
-$120.1M
269.34%
YoY
|
-$118.8M
13.29%
YoY
|
-$117.5M
-69.49%
YoY
|
-$133.8M
100.28%
YoY
|
-$32.51M
-92.37%
YoY
|
| Net Change In Cash |
$24.90M
49.52%
YoY
|
-$84.93M
60.41%
YoY
|
$50.78M
45.46%
YoY
|
$76.28M
-150.79%
YoY
|
$16.65M
-88.0%
YoY
|
-$52.95M
-614.85%
YoY
|
$34.91M
-8.04%
YoY
|
-$150.2M
499.87%
YoY
|
$138.7M
-22018.96%
YoY
|
$10.28M
-111.93%
YoY
|
$37.96M
12.33%
YoY
|
-$25.04M
-56.49%
YoY
|
-$633.0K
-100.76%
YoY
|
-$86.21M
-67.79%
YoY
|
$33.79M
-55.58%
YoY
|
-$57.54M
-139.07%
YoY
|
$83.70M
-135.0%
YoY
|
-$267.7M
-374.24%
YoY
|
$76.07M
-124.82%
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 |
$152.7M
-5.16%
YoY
|
$203.9M
6.56%
YoY
|
$218.7M
-3.93%
YoY
|
$244.0M
19.95%
YoY
|
$161.0M
-4.01%
YoY
|
$191.4M
11.33%
YoY
|
$227.6M
6.85%
YoY
|
$203.5M
17.89%
YoY
|
$167.8M
3.49%
YoY
|
$171.9M
34.75%
YoY
|
$213.0M
6.25%
YoY
|
$172.6M
-6.65%
YoY
|
$162.1M
13.44%
YoY
|
$127.6M
-15.46%
YoY
|
$200.5M
9.44%
YoY
|
$184.9M
-0.55%
YoY
|
$142.9M
2.53%
YoY
|
$150.9M
21.21%
YoY
|
$183.2M
16.53%
YoY
|
| Capital Expenditures |
$149.4M
-19.18%
YoY
|
$160.4M
29.51%
YoY
|
$129.0M
16.58%
YoY
|
$109.3M
-16.29%
YoY
|
$184.8M
184.36%
YoY
|
$123.9M
2.17%
YoY
|
$110.7M
65.44%
YoY
|
$130.6M
124.91%
YoY
|
$65.01M
43.9%
YoY
|
$121.2M
17.98%
YoY
|
$66.91M
-240.04%
YoY
|
$58.05M
-136.32%
YoY
|
$45.17M
-149.67%
YoY
|
$102.8M
-127.63%
YoY
|
-$47.78M
-62.41%
YoY
|
-$159.9M
275.97%
YoY
|
-$90.94M
76.25%
YoY
|
-$371.9M
962.66%
YoY
|
-$127.1M
168.73%
YoY
|
| Free Cash Flow |
$3.341M
-114.03%
YoY
|
$43.54M
-35.52%
YoY
|
$89.62M
-23.34%
YoY
|
$134.8M
84.86%
YoY
|
-$23.82M
-123.18%
YoY
|
$67.53M
33.24%
YoY
|
$116.9M
-19.98%
YoY
|
$72.90M
-36.35%
YoY
|
$102.8M
-12.12%
YoY
|
$50.68M
104.17%
YoY
|
$146.1M
-41.15%
YoY
|
$114.5M
-66.78%
YoY
|
$116.9M
-50.0%
YoY
|
$24.82M
-95.25%
YoY
|
$248.3M
-19.99%
YoY
|
$344.7M
50.92%
YoY
|
$233.8M
22.45%
YoY
|
$522.8M
227.8%
YoY
|
$310.3M
51.74%
YoY
|
Loading...