|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$212.0M
-22.56%
YoY
|
$273.8M
15.04%
YoY
|
$238.0M
42.03%
YoY
|
$167.6M
30.68%
YoY
|
$128.2M
67.85%
YoY
|
| Depreciation, Depletion And Amortization |
$315.9M
14.78%
YoY
|
$275.2M
12.57%
YoY
|
$244.5M
24.25%
YoY
|
$196.8M
30.1%
YoY
|
$151.3M
31.2%
YoY
|
| Cash From Operating Activities |
$542.1M
13.19%
YoY
|
$478.9M
12.01%
YoY
|
$427.5M
30.47%
YoY
|
$327.7M
41.58%
YoY
|
$231.5M
26.49%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$333.4M
-10.7%
YoY
|
$373.4M
40.08%
YoY
|
$266.6M
97.32%
YoY
|
$135.1M
-231.83%
YoY
|
-$102.5M
30.04%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$208.4M
-114.25%
YoY
|
-$1.463B
3.74%
YoY
|
-$1.410B
-39.07%
YoY
|
-$2.314B
27.83%
YoY
|
-$1.810B
99.2%
YoY
|
| Cash From Investing Activities |
-$125.1M
-93.19%
YoY
|
-$1.836B
9.52%
YoY
|
-$1.676B
-31.55%
YoY
|
-$2.449B
28.05%
YoY
|
-$1.913B
93.69%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$227.5M
-64.98%
YoY
|
$649.5M
-49.08%
YoY
|
$1.276B
-29.49%
YoY
|
$1.809B
11.26%
YoY
|
$1.626B
121.51%
YoY
|
| Debt Paid & Issued, Net |
$101.0M
653.42%
YoY
|
$13.40M
-96.25%
YoY
|
$357.5M
-83.58%
YoY
|
$2.177B
98.73%
YoY
|
$1.095B
523.48%
YoY
|
| Cash From Financing Activities |
-$307.2M
-122.27%
YoY
|
$1.380B
10.76%
YoY
|
$1.246B
-41.09%
YoY
|
$2.114B
36.6%
YoY
|
$1.548B
71.37%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$542.1M
13.19%
YoY
|
$478.9M
12.01%
YoY
|
$427.5M
30.47%
YoY
|
$327.7M
41.58%
YoY
|
$231.5M
26.49%
YoY
|
| Cash From Investing Activities |
-$125.1M
-93.19%
YoY
|
-$1.836B
9.52%
YoY
|
-$1.676B
-31.55%
YoY
|
-$2.449B
28.05%
YoY
|
-$1.913B
93.69%
YoY
|
| Cash From Financing Activities |
-$307.2M
-122.27%
YoY
|
$1.380B
10.76%
YoY
|
$1.246B
-41.09%
YoY
|
$2.114B
36.6%
YoY
|
$1.548B
71.37%
YoY
|
| Net Change In Cash |
$109.8M
387.45%
YoY
|
$22.53M
-774.06%
YoY
|
-$3.342M
-53.66%
YoY
|
-$7.212M
-94.6%
YoY
|
-$133.5M
-235.33%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$542.1M
13.19%
YoY
|
$478.9M
12.01%
YoY
|
$427.5M
30.47%
YoY
|
$327.7M
41.58%
YoY
|
$231.5M
26.49%
YoY
|
| Capital Expenditures |
$333.4M
-10.7%
YoY
|
$373.4M
40.08%
YoY
|
$266.6M
97.32%
YoY
|
$135.1M
-231.83%
YoY
|
-$102.5M
30.04%
YoY
|
| Free Cash Flow |
$208.7M
97.74%
YoY
|
$105.5M
-34.45%
YoY
|
$161.0M
-16.42%
YoY
|
$192.6M
-42.32%
YoY
|
$333.9M
27.56%
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 |
$91.19M
33.42%
YoY
|
-$68.69M
-215.61%
YoY
|
$89.92M
38.21%
YoY
|
$116.3M
45.87%
YoY
|
$68.35M
16.55%
YoY
|
$59.41M
-3.67%
YoY
|
$65.06M
10.34%
YoY
|
$79.75M
54.68%
YoY
|
$58.64M
1.33%
YoY
|
$61.68M
51.46%
YoY
|
$58.97M
50.12%
YoY
|
$51.56M
33.54%
YoY
|
$57.87M
24.68%
YoY
|
$40.72M
9.39%
YoY
|
$39.28M
3.33%
YoY
|
$38.61M
58.72%
YoY
|
$46.42M
61.87%
YoY
|
$37.23M
105.05%
YoY
|
$38.01M
28.14%
YoY
|
| Depreciation, Depletion And Amortization |
$72.93M
-15.92%
YoY
|
$76.82M
6.94%
YoY
|
$81.17M
17.23%
YoY
|
$71.19M
4.85%
YoY
|
$86.74M
30.87%
YoY
|
$71.83M
9.1%
YoY
|
$69.24M
14.45%
YoY
|
$67.90M
15.48%
YoY
|
$66.28M
11.52%
YoY
|
$65.84M
16.39%
YoY
|
$60.50M
18.29%
YoY
|
$58.79M
26.14%
YoY
|
$59.43M
39.93%
YoY
|
$56.57M
37.23%
YoY
|
$51.15M
32.24%
YoY
|
$46.61M
28.5%
YoY
|
$42.47M
21.0%
YoY
|
$41.22M
34.71%
YoY
|
$38.68M
34.29%
YoY
|
| Cash From Operating Activities |
$141.2M
-7.46%
YoY
|
$111.7M
-3.88%
YoY
|
$149.6M
17.6%
YoY
|
$128.2M
26.06%
YoY
|
$152.6M
14.05%
YoY
|
$116.3M
0.27%
YoY
|
$127.2M
16.84%
YoY
|
$101.7M
22.22%
YoY
|
$133.8M
11.92%
YoY
|
$115.9M
73.7%
YoY
|
$108.9M
11.08%
YoY
|
$83.18M
16.64%
YoY
|
$119.5M
30.48%
YoY
|
$66.75M
29.57%
YoY
|
$98.04M
25.26%
YoY
|
$71.32M
9.25%
YoY
|
$91.59M
151.79%
YoY
|
$51.52M
41.54%
YoY
|
$78.27M
3.8%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$63.04M
-20.35%
YoY
|
$81.93M
-7.3%
YoY
|
$89.15M
-25.7%
YoY
|
$83.20M
-2.26%
YoY
|
$79.15M
-0.94%
YoY
|
$88.38M
-11.06%
YoY
|
$120.0M
59.78%
YoY
|
$85.12M
77.88%
YoY
|
$79.90M
80.63%
YoY
|
$99.36M
121.62%
YoY
|
$75.10M
-314.31%
YoY
|
$47.85M
-271.26%
YoY
|
$44.24M
-262.17%
YoY
|
$44.83M
-245.16%
YoY
|
-$35.04M
58.75%
YoY
|
-$27.94M
5.78%
YoY
|
-$27.28M
18.08%
YoY
|
-$30.89M
45.01%
YoY
|
-$22.07M
-8.79%
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 |
$122.7M
144.98%
YoY
|
$28.25M
-113.55%
YoY
|
$51.16M
-197.39%
YoY
|
$78.85M
-161.74%
YoY
|
$50.11M
-104.67%
YoY
|
-$208.5M
-31.52%
YoY
|
-$52.53M
-82.6%
YoY
|
-$127.7M
55.79%
YoY
|
-$1.074B
48.81%
YoY
|
-$304.4M
-12.67%
YoY
|
-$301.9M
-68.89%
YoY
|
-$81.98M
-85.11%
YoY
|
-$721.6M
62.41%
YoY
|
-$348.5M
-34.13%
YoY
|
-$970.6M
10.1%
YoY
|
-$550.7M
119.97%
YoY
|
-$444.3M
197.62%
YoY
|
-$529.2M
-28.9%
YoY
|
-$881.5M
-7151.91%
YoY
|
| Cash From Investing Activities |
$59.71M
-305.58%
YoY
|
-$53.68M
-81.92%
YoY
|
-$38.00M
-77.98%
YoY
|
-$4.343M
-97.96%
YoY
|
-$29.04M
-97.48%
YoY
|
-$296.8M
-26.46%
YoY
|
-$172.5M
-54.25%
YoY
|
-$212.8M
63.93%
YoY
|
-$1.154B
50.65%
YoY
|
-$403.6M
2.61%
YoY
|
-$377.1M
-62.5%
YoY
|
-$129.8M
-77.56%
YoY
|
-$765.9M
62.39%
YoY
|
-$393.4M
-29.76%
YoY
|
-$1.006B
11.29%
YoY
|
-$578.6M
109.07%
YoY
|
-$471.6M
173.56%
YoY
|
-$560.0M
-26.83%
YoY
|
-$903.6M
7557.31%
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 |
-$200.1M
-141.9%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$477.6M
64.62%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$290.1M
-55.54%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$652.6M
113.47%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$305.7M
158.53%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$41.93M
17443.51%
YoY
|
N/A
|
N/A
|
N/A
|
$239.0K
-93.93%
YoY
|
N/A
|
N/A
|
N/A
|
$3.937M
-98.88%
YoY
|
N/A
|
N/A
|
N/A
|
$350.4M
30.92%
YoY
|
N/A
|
N/A
|
N/A
|
$267.6M
83798.12%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$314.9M
-183.94%
YoY
|
-$206.7M
-218.31%
YoY
|
-$358.4M
1828.05%
YoY
|
-$117.3M
17.22%
YoY
|
$375.2M
-71.65%
YoY
|
$174.7M
-26.55%
YoY
|
-$18.59M
-108.64%
YoY
|
-$100.1M
15.13%
YoY
|
$1.324B
50.5%
YoY
|
$237.9M
-27.1%
YoY
|
$215.2M
-76.36%
YoY
|
-$86.93M
-117.64%
YoY
|
$879.4M
128.5%
YoY
|
$326.3M
-33.73%
YoY
|
$910.4M
10.85%
YoY
|
$492.8M
224.83%
YoY
|
$384.9M
366.62%
YoY
|
$492.3M
-20.67%
YoY
|
$821.3M
-2658.43%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$141.2M
-7.46%
YoY
|
$111.7M
-3.88%
YoY
|
$149.6M
17.6%
YoY
|
$128.2M
26.06%
YoY
|
$152.6M
14.05%
YoY
|
$116.3M
0.27%
YoY
|
$127.2M
16.84%
YoY
|
$101.7M
22.22%
YoY
|
$133.8M
11.92%
YoY
|
$115.9M
73.7%
YoY
|
$108.9M
11.08%
YoY
|
$83.18M
16.64%
YoY
|
$119.5M
30.48%
YoY
|
$66.75M
29.57%
YoY
|
$98.04M
25.26%
YoY
|
$71.32M
9.25%
YoY
|
$91.59M
151.79%
YoY
|
$51.52M
41.54%
YoY
|
$78.27M
3.8%
YoY
|
| Cash From Investing Activities |
$59.71M
-305.58%
YoY
|
-$53.68M
-81.92%
YoY
|
-$38.00M
-77.98%
YoY
|
-$4.343M
-97.96%
YoY
|
-$29.04M
-97.48%
YoY
|
-$296.8M
-26.46%
YoY
|
-$172.5M
-54.25%
YoY
|
-$212.8M
63.93%
YoY
|
-$1.154B
50.65%
YoY
|
-$403.6M
2.61%
YoY
|
-$377.1M
-62.5%
YoY
|
-$129.8M
-77.56%
YoY
|
-$765.9M
62.39%
YoY
|
-$393.4M
-29.76%
YoY
|
-$1.006B
11.29%
YoY
|
-$578.6M
109.07%
YoY
|
-$471.6M
173.56%
YoY
|
-$560.0M
-26.83%
YoY
|
-$903.6M
7557.31%
YoY
|
| Cash From Financing Activities |
-$314.9M
-183.94%
YoY
|
-$206.7M
-218.31%
YoY
|
-$358.4M
1828.05%
YoY
|
-$117.3M
17.22%
YoY
|
$375.2M
-71.65%
YoY
|
$174.7M
-26.55%
YoY
|
-$18.59M
-108.64%
YoY
|
-$100.1M
15.13%
YoY
|
$1.324B
50.5%
YoY
|
$237.9M
-27.1%
YoY
|
$215.2M
-76.36%
YoY
|
-$86.93M
-117.64%
YoY
|
$879.4M
128.5%
YoY
|
$326.3M
-33.73%
YoY
|
$910.4M
10.85%
YoY
|
$492.8M
224.83%
YoY
|
$384.9M
366.62%
YoY
|
$492.3M
-20.67%
YoY
|
$821.3M
-2658.43%
YoY
|
| Net Change In Cash |
$200.9M
-59.72%
YoY
|
-$148.6M
2434.39%
YoY
|
-$246.8M
286.34%
YoY
|
$6.504M
-103.08%
YoY
|
$498.7M
64.31%
YoY
|
-$5.865M
-88.23%
YoY
|
-$63.87M
20.52%
YoY
|
-$211.2M
58.15%
YoY
|
$303.5M
30.22%
YoY
|
-$49.84M
13940.0%
YoY
|
-$53.00M
-1976.77%
YoY
|
-$133.6M
819.49%
YoY
|
$233.1M
4709.55%
YoY
|
-$355.0K
-97.81%
YoY
|
$2.824M
-169.88%
YoY
|
-$14.53M
-75.7%
YoY
|
$4.846M
-109.05%
YoY
|
-$16.21M
-85.05%
YoY
|
-$4.041M
-112.83%
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 |
$141.2M
-7.46%
YoY
|
$111.7M
-3.88%
YoY
|
$149.6M
17.6%
YoY
|
$128.2M
26.06%
YoY
|
$152.6M
14.05%
YoY
|
$116.3M
0.27%
YoY
|
$127.2M
16.84%
YoY
|
$101.7M
22.22%
YoY
|
$133.8M
11.92%
YoY
|
$115.9M
73.7%
YoY
|
$108.9M
11.08%
YoY
|
$83.18M
16.64%
YoY
|
$119.5M
30.48%
YoY
|
$66.75M
29.57%
YoY
|
$98.04M
25.26%
YoY
|
$71.32M
9.25%
YoY
|
$91.59M
151.79%
YoY
|
$51.52M
41.54%
YoY
|
$78.27M
3.8%
YoY
|
| Capital Expenditures |
$63.04M
-20.35%
YoY
|
$81.93M
-7.3%
YoY
|
$89.15M
-25.7%
YoY
|
$83.20M
-2.26%
YoY
|
$79.15M
-0.94%
YoY
|
$88.38M
-11.06%
YoY
|
$120.0M
59.78%
YoY
|
$85.12M
77.88%
YoY
|
$79.90M
80.63%
YoY
|
$99.36M
121.62%
YoY
|
$75.10M
-314.31%
YoY
|
$47.85M
-271.26%
YoY
|
$44.24M
-262.17%
YoY
|
$44.83M
-245.16%
YoY
|
-$35.04M
58.75%
YoY
|
-$27.94M
5.78%
YoY
|
-$27.28M
18.08%
YoY
|
-$30.89M
45.01%
YoY
|
-$22.07M
-8.79%
YoY
|
| Free Cash Flow |
$78.13M
6.43%
YoY
|
$29.82M
6.95%
YoY
|
$60.48M
734.78%
YoY
|
$44.96M
171.73%
YoY
|
$73.40M
36.3%
YoY
|
$27.88M
68.11%
YoY
|
$7.245M
-78.57%
YoY
|
$16.55M
-53.17%
YoY
|
$53.86M
-28.45%
YoY
|
$16.58M
-24.33%
YoY
|
$33.80M
-74.6%
YoY
|
$35.33M
-64.4%
YoY
|
$75.27M
-36.68%
YoY
|
$21.92M
-73.4%
YoY
|
$133.1M
32.63%
YoY
|
$99.26M
8.25%
YoY
|
$118.9M
99.86%
YoY
|
$82.41M
42.82%
YoY
|
$100.3M
0.74%
YoY
|
Loading...