|
Concept
|
2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$941.1M
26.68%
YoY
|
$742.9M
14.95%
YoY
|
$646.3M
23.65%
YoY
|
$522.7M
-12.9%
YoY
|
$600.1M
-595.54%
YoY
|
| Depreciation, Depletion And Amortization |
$233.0M
6.1%
YoY
|
$219.6M
-4.1%
YoY
|
$229.0M
3.85%
YoY
|
$220.5M
-4.01%
YoY
|
$229.7M
-7.23%
YoY
|
| Cash From Operating Activities |
$1.154B
-6.55%
YoY
|
$1.235B
15.46%
YoY
|
$1.070B
160.27%
YoY
|
$411.0M
-42.59%
YoY
|
$715.9M
87.95%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$449.3M
107.82%
YoY
|
$216.2M
31.19%
YoY
|
$164.8M
-24.23%
YoY
|
$217.5M
-230.32%
YoY
|
-$166.9M
54.82%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$3.100M
-875.0%
YoY
|
$400.0K
-88.57%
YoY
|
$3.500M
-39.66%
YoY
|
$5.800M
16.0%
YoY
|
$5.000M
42.86%
YoY
|
| Cash From Investing Activities |
-$356.6M
35.02%
YoY
|
-$264.1M
2.84%
YoY
|
-$256.8M
-154.46%
YoY
|
$471.5M
-165.68%
YoY
|
-$717.9M
-468.15%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$623.8M
29.72%
YoY
|
$480.9M
6.94%
YoY
|
$449.7M
-7.96%
YoY
|
$488.6M
-0.81%
YoY
|
$492.6M
1206.63%
YoY
|
| Debt Paid & Issued, Net |
$400.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$500.0M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
-$769.7M
9.33%
YoY
|
-$704.0M
5.77%
YoY
|
-$665.6M
-44.94%
YoY
|
-$1.209B
81.58%
YoY
|
-$665.7M
-286.58%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.154B
-6.55%
YoY
|
$1.235B
15.46%
YoY
|
$1.070B
160.27%
YoY
|
$411.0M
-42.59%
YoY
|
$715.9M
87.95%
YoY
|
| Cash From Investing Activities |
-$356.6M
35.02%
YoY
|
-$264.1M
2.84%
YoY
|
-$256.8M
-154.46%
YoY
|
$471.5M
-165.68%
YoY
|
-$717.9M
-468.15%
YoY
|
| Cash From Financing Activities |
-$769.7M
9.33%
YoY
|
-$704.0M
5.77%
YoY
|
-$665.6M
-44.94%
YoY
|
-$1.209B
81.58%
YoY
|
-$665.7M
-286.58%
YoY
|
| Net Change In Cash |
$65.30M
-74.77%
YoY
|
$258.8M
93.57%
YoY
|
$133.7M
-139.9%
YoY
|
-$335.1M
-53.2%
YoY
|
-$716.0M
-174.72%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.154B
-6.55%
YoY
|
$1.235B
15.46%
YoY
|
$1.070B
160.27%
YoY
|
$411.0M
-42.59%
YoY
|
$715.9M
87.95%
YoY
|
| Capital Expenditures |
$449.3M
107.82%
YoY
|
$216.2M
31.19%
YoY
|
$164.8M
-24.23%
YoY
|
$217.5M
-230.32%
YoY
|
-$166.9M
54.82%
YoY
|
| Free Cash Flow |
$704.9M
-30.82%
YoY
|
$1.019B
12.6%
YoY
|
$904.9M
367.65%
YoY
|
$193.5M
-78.08%
YoY
|
$882.8M
80.64%
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 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$151.6M
17.52%
YoY
|
$361.6M
21.59%
YoY
|
$207.5M
40.3%
YoY
|
$220.4M
30.72%
YoY
|
$129.0M
42.23%
YoY
|
$297.4M
7.52%
YoY
|
$147.9M
11.96%
YoY
|
$168.6M
421.98%
YoY
|
$90.70M
N/A
|
$276.6M
83.79%
YoY
|
$132.1M
7.05%
YoY
|
$32.30M
32.38%
YoY
|
$150.5M
-30.87%
YoY
|
$123.4M
-36.16%
YoY
|
$24.40M
-85.19%
YoY
|
$217.7M
81.72%
YoY
|
$193.3M
-594.37%
YoY
|
$164.7M
-228.97%
YoY
|
-$74.10M
-70.24%
YoY
|
$119.8M
-64.14%
YoY
|
| Depreciation, Depletion And Amortization |
$60.80M
10.55%
YoY
|
$59.70M
9.94%
YoY
|
$57.00M
1.97%
YoY
|
$55.50M
2.02%
YoY
|
$55.00M
-1.79%
YoY
|
$54.30M
-3.38%
YoY
|
$55.90M
-4.12%
YoY
|
$54.40M
-4.9%
YoY
|
$56.00M
N/A
|
$56.20M
5.44%
YoY
|
$58.30M
6.39%
YoY
|
$57.20M
-5.3%
YoY
|
$53.30M
-5.16%
YoY
|
$54.80M
-1.97%
YoY
|
$60.40M
5.59%
YoY
|
$56.20M
-6.8%
YoY
|
$55.90M
-9.11%
YoY
|
$57.20M
-10.2%
YoY
|
$62.10M
-9.34%
YoY
|
$60.30M
-11.58%
YoY
|
| Cash From Operating Activities |
$145.3M
18.9%
YoY
|
$779.6M
5.58%
YoY
|
$53.20M
-45.27%
YoY
|
$176.1M
-36.49%
YoY
|
$122.2M
0.99%
YoY
|
$738.4M
22.03%
YoY
|
$97.20M
-64.09%
YoY
|
$277.3M
1880.71%
YoY
|
$121.0M
N/A
|
$605.1M
-1494.24%
YoY
|
$270.7M
497.57%
YoY
|
$14.00M
-113.23%
YoY
|
-$43.40M
-112.14%
YoY
|
$45.30M
-79.09%
YoY
|
-$105.8M
-142.73%
YoY
|
$357.5M
2.94%
YoY
|
$216.6M
276.04%
YoY
|
$247.6M
-452.2%
YoY
|
$46.30M
601.52%
YoY
|
$347.3M
-36.15%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$92.60M
15.89%
YoY
|
$75.60M
23.53%
YoY
|
$93.80M
124.94%
YoY
|
$187.3M
460.78%
YoY
|
$79.90M
100.25%
YoY
|
$61.20M
44.0%
YoY
|
$41.70M
5.3%
YoY
|
$33.40M
-45.78%
YoY
|
$39.90M
N/A
|
$42.50M
-195.51%
YoY
|
$39.60M
-200.51%
YoY
|
$61.60M
-215.57%
YoY
|
-$44.50M
-11.35%
YoY
|
-$39.40M
11.93%
YoY
|
-$53.30M
89.01%
YoY
|
-$50.20M
86.62%
YoY
|
-$35.20M
7.98%
YoY
|
-$28.20M
32.39%
YoY
|
-$27.00M
-50.28%
YoY
|
-$26.90M
-68.5%
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
|
N/A
|
| Other Investing Activities |
$138.3M
244.03%
YoY
|
-$16.90M
-114.49%
YoY
|
-$17.70M
-88.24%
YoY
|
-$6.000M
500.0%
YoY
|
$40.20M
-416.54%
YoY
|
$116.6M
-504.86%
YoY
|
-$150.5M
N/A
|
-$1.000M
-101.05%
YoY
|
-$12.70M
N/A
|
-$28.80M
-511.43%
YoY
|
$0.00
-100.0%
YoY
|
$94.90M
-429.51%
YoY
|
$7.000M
-116.2%
YoY
|
$405.0M
-231.58%
YoY
|
-$28.80M
-4900.0%
YoY
|
-$43.20M
-116.02%
YoY
|
-$307.8M
76.59%
YoY
|
$600.0K
-116.22%
YoY
|
-$34.60M
-110.47%
YoY
|
$269.7M
25.03%
YoY
|
| Cash From Investing Activities |
$45.70M
-215.11%
YoY
|
-$92.50M
-266.97%
YoY
|
-$111.5M
-41.99%
YoY
|
-$198.3M
126.37%
YoY
|
-$39.70M
-24.52%
YoY
|
$55.40M
-177.7%
YoY
|
-$192.2M
148.0%
YoY
|
-$87.60M
-363.06%
YoY
|
-$52.60M
N/A
|
-$71.30M
90.13%
YoY
|
-$77.50M
-121.2%
YoY
|
$33.30M
-140.56%
YoY
|
-$37.50M
-59.85%
YoY
|
$365.6M
-206.59%
YoY
|
-$82.10M
-58.83%
YoY
|
-$93.40M
-138.47%
YoY
|
-$343.0M
65.78%
YoY
|
-$199.4M
-190.35%
YoY
|
-$61.60M
-122.3%
YoY
|
$242.8M
86.34%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$150.4M
N/A
|
N/A
N/A
|
N/A
N/A
|
$323.3M
60.69%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$201.2M
N/A
|
N/A
N/A
|
N/A
N/A
|
$56.80M
-124.2%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$234.7M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$28.80M
-15.04%
YoY
|
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
$500.0M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$211.2M
59.04%
YoY
|
-$99.30M
-24.37%
YoY
|
-$573.3M
207.73%
YoY
|
$114.1M
-144.99%
YoY
|
-$132.8M
-23.59%
YoY
|
-$131.3M
-16.21%
YoY
|
-$186.3M
66.34%
YoY
|
-$253.6M
157.99%
YoY
|
-$173.8M
N/A
|
-$156.7M
-34.33%
YoY
|
-$112.0M
-85.8%
YoY
|
-$98.30M
-52.6%
YoY
|
-$238.6M
-33.02%
YoY
|
-$788.6M
1063.13%
YoY
|
-$207.4M
504.66%
YoY
|
-$356.2M
9794.44%
YoY
|
-$67.80M
-77.83%
YoY
|
-$34.30M
-105.1%
YoY
|
-$6.900M
-102.57%
YoY
|
-$3.600M
-97.66%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$145.3M
18.9%
YoY
|
$779.6M
5.58%
YoY
|
$53.20M
-45.27%
YoY
|
$176.1M
-36.49%
YoY
|
$122.2M
0.99%
YoY
|
$738.4M
22.03%
YoY
|
$97.20M
-64.09%
YoY
|
$277.3M
1880.71%
YoY
|
$121.0M
N/A
|
$605.1M
-1494.24%
YoY
|
$270.7M
497.57%
YoY
|
$14.00M
-113.23%
YoY
|
-$43.40M
-112.14%
YoY
|
$45.30M
-79.09%
YoY
|
-$105.8M
-142.73%
YoY
|
$357.5M
2.94%
YoY
|
$216.6M
276.04%
YoY
|
$247.6M
-452.2%
YoY
|
$46.30M
601.52%
YoY
|
$347.3M
-36.15%
YoY
|
| Cash From Investing Activities |
$45.70M
-215.11%
YoY
|
-$92.50M
-266.97%
YoY
|
-$111.5M
-41.99%
YoY
|
-$198.3M
126.37%
YoY
|
-$39.70M
-24.52%
YoY
|
$55.40M
-177.7%
YoY
|
-$192.2M
148.0%
YoY
|
-$87.60M
-363.06%
YoY
|
-$52.60M
N/A
|
-$71.30M
90.13%
YoY
|
-$77.50M
-121.2%
YoY
|
$33.30M
-140.56%
YoY
|
-$37.50M
-59.85%
YoY
|
$365.6M
-206.59%
YoY
|
-$82.10M
-58.83%
YoY
|
-$93.40M
-138.47%
YoY
|
-$343.0M
65.78%
YoY
|
-$199.4M
-190.35%
YoY
|
-$61.60M
-122.3%
YoY
|
$242.8M
86.34%
YoY
|
| Cash From Financing Activities |
-$211.2M
59.04%
YoY
|
-$99.30M
-24.37%
YoY
|
-$573.3M
207.73%
YoY
|
$114.1M
-144.99%
YoY
|
-$132.8M
-23.59%
YoY
|
-$131.3M
-16.21%
YoY
|
-$186.3M
66.34%
YoY
|
-$253.6M
157.99%
YoY
|
-$173.8M
N/A
|
-$156.7M
-34.33%
YoY
|
-$112.0M
-85.8%
YoY
|
-$98.30M
-52.6%
YoY
|
-$238.6M
-33.02%
YoY
|
-$788.6M
1063.13%
YoY
|
-$207.4M
504.66%
YoY
|
-$356.2M
9794.44%
YoY
|
-$67.80M
-77.83%
YoY
|
-$34.30M
-105.1%
YoY
|
-$6.900M
-102.57%
YoY
|
-$3.600M
-97.66%
YoY
|
| Net Change In Cash |
-$20.20M
-59.84%
YoY
|
$587.8M
-11.28%
YoY
|
-$631.6M
124.53%
YoY
|
$168.0M
-318.18%
YoY
|
-$50.30M
-52.28%
YoY
|
$662.5M
75.68%
YoY
|
-$281.3M
-463.91%
YoY
|
-$77.00M
50.98%
YoY
|
-$105.4M
N/A
|
$377.1M
-218.03%
YoY
|
$77.30M
-120.47%
YoY
|
-$51.00M
-87.1%
YoY
|
-$319.5M
246.91%
YoY
|
-$377.7M
94.49%
YoY
|
-$395.3M
-2398.26%
YoY
|
-$92.10M
-115.7%
YoY
|
-$194.2M
-57.33%
YoY
|
$17.20M
-97.93%
YoY
|
-$22.20M
-104.03%
YoY
|
$586.5M
12.7%
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
|
N/A
|
| Cash From Operating Activities |
$145.3M
18.9%
YoY
|
$779.6M
5.58%
YoY
|
$53.20M
-45.27%
YoY
|
$176.1M
-36.49%
YoY
|
$122.2M
0.99%
YoY
|
$738.4M
22.03%
YoY
|
$97.20M
-64.09%
YoY
|
$277.3M
1880.71%
YoY
|
$121.0M
N/A
|
$605.1M
-1494.24%
YoY
|
$270.7M
497.57%
YoY
|
$14.00M
-113.23%
YoY
|
-$43.40M
-112.14%
YoY
|
$45.30M
-79.09%
YoY
|
-$105.8M
-142.73%
YoY
|
$357.5M
2.94%
YoY
|
$216.6M
276.04%
YoY
|
$247.6M
-452.2%
YoY
|
$46.30M
601.52%
YoY
|
$347.3M
-36.15%
YoY
|
| Capital Expenditures |
$92.60M
15.89%
YoY
|
$75.60M
23.53%
YoY
|
$93.80M
124.94%
YoY
|
$187.3M
460.78%
YoY
|
$79.90M
100.25%
YoY
|
$61.20M
44.0%
YoY
|
$41.70M
5.3%
YoY
|
$33.40M
-45.78%
YoY
|
$39.90M
N/A
|
$42.50M
-195.51%
YoY
|
$39.60M
-200.51%
YoY
|
$61.60M
-215.57%
YoY
|
-$44.50M
-11.35%
YoY
|
-$39.40M
11.93%
YoY
|
-$53.30M
89.01%
YoY
|
-$50.20M
86.62%
YoY
|
-$35.20M
7.98%
YoY
|
-$28.20M
32.39%
YoY
|
-$27.00M
-50.28%
YoY
|
-$26.90M
-68.5%
YoY
|
| Free Cash Flow |
$52.70M
24.59%
YoY
|
$704.0M
3.96%
YoY
|
-$40.60M
-173.15%
YoY
|
-$11.20M
-104.59%
YoY
|
$42.30M
-47.84%
YoY
|
$677.2M
20.37%
YoY
|
$55.50M
-75.98%
YoY
|
$243.9M
-612.39%
YoY
|
$81.10M
N/A
|
$562.6M
51045.45%
YoY
|
$231.1M
172.85%
YoY
|
-$47.60M
-9.33%
YoY
|
$1.100M
-99.73%
YoY
|
$84.70M
-66.36%
YoY
|
-$52.50M
-119.04%
YoY
|
$407.7M
8.95%
YoY
|
$251.8M
179.16%
YoY
|
$275.8M
-662.86%
YoY
|
$73.30M
20.36%
YoY
|
$374.2M
-40.54%
YoY
|
Loading...