|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$523.7M
37.59%
YoY
|
$380.6M
45.73%
YoY
|
$261.2M
6.97%
YoY
|
$244.2M
-15.06%
YoY
|
$287.5M
-0.02%
YoY
|
| Depreciation, Depletion And Amortization |
$157.7M
12.53%
YoY
|
$140.2M
10.31%
YoY
|
$127.1M
1.22%
YoY
|
$125.5M
-0.76%
YoY
|
$126.5M
0.01%
YoY
|
| Cash From Operating Activities |
$716.0M
10.97%
YoY
|
$645.2M
73.76%
YoY
|
$371.3M
1.79%
YoY
|
$364.8M
-26.16%
YoY
|
$494.0M
0.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$248.3M
7.77%
YoY
|
$230.4M
85.77%
YoY
|
$124.0M
21.13%
YoY
|
$102.4M
-16.06%
YoY
|
$122.0M
-0.03%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
| Other Investing Activities |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$13.03M
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
-$248.3M
7.77%
YoY
|
-$230.4M
85.77%
YoY
|
-$124.0M
21.13%
YoY
|
-$102.4M
-16.06%
YoY
|
-$122.0M
-0.03%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$471.9M
106.56%
YoY
|
$228.5M
14.25%
YoY
|
$200.0M
6.18%
YoY
|
$188.3M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$474.1M
34.87%
YoY
|
-$351.5M
76.51%
YoY
|
-$199.1M
6.57%
YoY
|
-$186.9M
-34.99%
YoY
|
-$287.4M
0.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$716.0M
10.97%
YoY
|
$645.2M
73.76%
YoY
|
$371.3M
1.79%
YoY
|
$364.8M
-26.16%
YoY
|
$494.0M
0.01%
YoY
|
| Cash From Investing Activities |
-$248.3M
7.77%
YoY
|
-$230.4M
85.77%
YoY
|
-$124.0M
21.13%
YoY
|
-$102.4M
-16.06%
YoY
|
-$122.0M
-0.03%
YoY
|
| Cash From Financing Activities |
-$474.1M
34.87%
YoY
|
-$351.5M
76.51%
YoY
|
-$199.1M
6.57%
YoY
|
-$186.9M
-34.99%
YoY
|
-$287.4M
0.0%
YoY
|
| Net Change In Cash |
-$6.319M
-109.98%
YoY
|
$63.34M
31.45%
YoY
|
$48.19M
-36.23%
YoY
|
$75.56M
-10.74%
YoY
|
$84.66M
0.07%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$716.0M
10.97%
YoY
|
$645.2M
73.76%
YoY
|
$371.3M
1.79%
YoY
|
$364.8M
-26.16%
YoY
|
$494.0M
0.01%
YoY
|
| Capital Expenditures |
$248.3M
7.77%
YoY
|
$230.4M
85.77%
YoY
|
$124.0M
21.13%
YoY
|
$102.4M
-16.06%
YoY
|
$122.0M
-0.03%
YoY
|
| Free Cash Flow |
$467.7M
12.75%
YoY
|
$414.8M
67.73%
YoY
|
$247.3M
-5.75%
YoY
|
$262.4M
-29.47%
YoY
|
$372.1M
0.02%
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 |
$163.7M
-9.06%
YoY
|
$89.83M
12.84%
YoY
|
$120.1M
31.12%
YoY
|
$133.7M
40.31%
YoY
|
$180.0M
57.78%
YoY
|
$79.60M
21.88%
YoY
|
$91.61M
36.05%
YoY
|
$95.29M
25.12%
YoY
|
$114.1M
152.88%
YoY
|
$65.31M
-0.65%
YoY
|
$67.33M
8.61%
YoY
|
$76.16M
-13.76%
YoY
|
$45.12M
24.54%
YoY
|
$65.74M
2.93%
YoY
|
$62.00M
1.61%
YoY
|
$88.31M
6.33%
YoY
|
$36.23M
-47.04%
YoY
|
$63.87M
N/A
|
$61.01M
1.28%
YoY
|
| Depreciation, Depletion And Amortization |
$44.28M
20.25%
YoY
|
$41.72M
14.98%
YoY
|
$40.74M
12.77%
YoY
|
$38.44M
15.68%
YoY
|
$36.82M
6.66%
YoY
|
$36.28M
7.66%
YoY
|
$36.13M
2.92%
YoY
|
$33.23M
-4.81%
YoY
|
$34.52M
11.33%
YoY
|
$33.70M
8.01%
YoY
|
$35.10M
9.23%
YoY
|
$34.91M
6.7%
YoY
|
$31.01M
-0.35%
YoY
|
$31.20M
-0.22%
YoY
|
$32.14M
2.5%
YoY
|
$32.72M
2.76%
YoY
|
$31.12M
-2.14%
YoY
|
$31.27M
N/A
|
$31.35M
-1.41%
YoY
|
| Cash From Operating Activities |
$235.3M
-21.33%
YoY
|
$138.5M
10.94%
YoY
|
$167.1M
-20.05%
YoY
|
$111.2M
21.45%
YoY
|
$299.1M
36.14%
YoY
|
$124.9M
9.34%
YoY
|
$209.1M
81.85%
YoY
|
$91.60M
-49.06%
YoY
|
$219.7M
240.41%
YoY
|
$114.2M
16.74%
YoY
|
$115.0M
105.53%
YoY
|
$179.8M
17.51%
YoY
|
$64.54M
-5.28%
YoY
|
$97.83M
-18.04%
YoY
|
$55.93M
-22.21%
YoY
|
$153.0M
45.14%
YoY
|
$68.14M
-18.59%
YoY
|
$119.4M
N/A
|
$71.91M
322.97%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$101.2M
70.06%
YoY
|
$72.19M
5.09%
YoY
|
$55.76M
5.69%
YoY
|
$60.84M
5.47%
YoY
|
$59.48M
16.08%
YoY
|
$68.69M
3.6%
YoY
|
$52.76M
2.17%
YoY
|
$57.68M
22.62%
YoY
|
$51.24M
18.45%
YoY
|
$66.30M
-339.77%
YoY
|
$51.64M
-299.6%
YoY
|
$47.04M
72.78%
YoY
|
$43.26M
-233.65%
YoY
|
-$27.65M
-9.6%
YoY
|
-$25.87M
13.36%
YoY
|
$27.23M
63.97%
YoY
|
-$32.37M
24.02%
YoY
|
-$30.59M
N/A
|
-$22.82M
-27.09%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
$13.04M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
-$13.04M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
-$101.2M
70.06%
YoY
|
-$72.19M
5.09%
YoY
|
-$55.76M
5.69%
YoY
|
-$60.84M
5.47%
YoY
|
-$59.48M
16.08%
YoY
|
-$68.69M
3.6%
YoY
|
-$52.76M
2.17%
YoY
|
-$57.68M
-4.0%
YoY
|
-$51.24M
18.45%
YoY
|
-$66.30M
139.77%
YoY
|
-$51.64M
99.6%
YoY
|
-$60.09M
120.69%
YoY
|
-$43.26M
33.65%
YoY
|
-$27.65M
-9.6%
YoY
|
-$25.87M
13.36%
YoY
|
-$27.23M
63.97%
YoY
|
-$32.37M
24.02%
YoY
|
-$30.59M
N/A
|
-$22.82M
-27.09%
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 |
$140.0M
-36.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$218.8M
264.6%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$60.00M
N/A
|
N/A
N/A
|
-$48.25M
N/A
|
$98.35M
115.14%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$45.72M
1324.59%
YoY
|
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 |
-$140.2M
-36.0%
YoY
|
-$130.9M
30.03%
YoY
|
-$49.39M
105.41%
YoY
|
-$74.65M
-55.78%
YoY
|
-$219.1M
277.93%
YoY
|
-$100.7M
80.77%
YoY
|
-$24.04M
-75.59%
YoY
|
-$168.8M
42.95%
YoY
|
-$57.97M
31.34%
YoY
|
-$55.70M
29.92%
YoY
|
-$98.51M
50.6%
YoY
|
-$118.1M
152.8%
YoY
|
-$44.14M
-13.09%
YoY
|
-$42.87M
-13.39%
YoY
|
-$65.41M
-22.2%
YoY
|
-$46.71M
1775.11%
YoY
|
-$50.79M
100.73%
YoY
|
-$49.50M
N/A
|
-$84.07M
-52.26%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$235.3M
-21.33%
YoY
|
$138.5M
10.94%
YoY
|
$167.1M
-20.05%
YoY
|
$111.2M
21.45%
YoY
|
$299.1M
36.14%
YoY
|
$124.9M
9.34%
YoY
|
$209.1M
81.85%
YoY
|
$91.60M
-49.06%
YoY
|
$219.7M
240.41%
YoY
|
$114.2M
16.74%
YoY
|
$115.0M
105.53%
YoY
|
$179.8M
17.51%
YoY
|
$64.54M
-5.28%
YoY
|
$97.83M
-18.04%
YoY
|
$55.93M
-22.21%
YoY
|
$153.0M
45.14%
YoY
|
$68.14M
-18.59%
YoY
|
$119.4M
N/A
|
$71.91M
322.97%
YoY
|
| Cash From Investing Activities |
-$101.2M
70.06%
YoY
|
-$72.19M
5.09%
YoY
|
-$55.76M
5.69%
YoY
|
-$60.84M
5.47%
YoY
|
-$59.48M
16.08%
YoY
|
-$68.69M
3.6%
YoY
|
-$52.76M
2.17%
YoY
|
-$57.68M
-4.0%
YoY
|
-$51.24M
18.45%
YoY
|
-$66.30M
139.77%
YoY
|
-$51.64M
99.6%
YoY
|
-$60.09M
120.69%
YoY
|
-$43.26M
33.65%
YoY
|
-$27.65M
-9.6%
YoY
|
-$25.87M
13.36%
YoY
|
-$27.23M
63.97%
YoY
|
-$32.37M
24.02%
YoY
|
-$30.59M
N/A
|
-$22.82M
-27.09%
YoY
|
| Cash From Financing Activities |
-$140.2M
-36.0%
YoY
|
-$130.9M
30.03%
YoY
|
-$49.39M
105.41%
YoY
|
-$74.65M
-55.78%
YoY
|
-$219.1M
277.93%
YoY
|
-$100.7M
80.77%
YoY
|
-$24.04M
-75.59%
YoY
|
-$168.8M
42.95%
YoY
|
-$57.97M
31.34%
YoY
|
-$55.70M
29.92%
YoY
|
-$98.51M
50.6%
YoY
|
-$118.1M
152.8%
YoY
|
-$44.14M
-13.09%
YoY
|
-$42.87M
-13.39%
YoY
|
-$65.41M
-22.2%
YoY
|
-$46.71M
1775.11%
YoY
|
-$50.79M
100.73%
YoY
|
-$49.50M
N/A
|
-$84.07M
-52.26%
YoY
|
| Net Change In Cash |
-$6.089M
-129.67%
YoY
|
-$64.59M
45.1%
YoY
|
$61.98M
-53.13%
YoY
|
-$24.24M
-82.03%
YoY
|
$20.52M
-81.43%
YoY
|
-$44.51M
470.67%
YoY
|
$132.2M
-475.84%
YoY
|
-$134.9M
-8254.72%
YoY
|
$110.5M
-583.31%
YoY
|
-$7.800M
-128.57%
YoY
|
-$35.19M
-0.45%
YoY
|
$1.654M
-97.91%
YoY
|
-$22.86M
52.27%
YoY
|
$27.30M
-30.46%
YoY
|
-$35.35M
1.03%
YoY
|
$79.09M
-8.4%
YoY
|
-$15.01M
-146.48%
YoY
|
$39.26M
N/A
|
-$34.99M
-81.62%
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 |
$235.3M
-21.33%
YoY
|
$138.5M
10.94%
YoY
|
$167.1M
-20.05%
YoY
|
$111.2M
21.45%
YoY
|
$299.1M
36.14%
YoY
|
$124.9M
9.34%
YoY
|
$209.1M
81.85%
YoY
|
$91.60M
-49.06%
YoY
|
$219.7M
240.41%
YoY
|
$114.2M
16.74%
YoY
|
$115.0M
105.53%
YoY
|
$179.8M
17.51%
YoY
|
$64.54M
-5.28%
YoY
|
$97.83M
-18.04%
YoY
|
$55.93M
-22.21%
YoY
|
$153.0M
45.14%
YoY
|
$68.14M
-18.59%
YoY
|
$119.4M
N/A
|
$71.91M
322.97%
YoY
|
| Capital Expenditures |
$101.2M
70.06%
YoY
|
$72.19M
5.09%
YoY
|
$55.76M
5.69%
YoY
|
$60.84M
5.47%
YoY
|
$59.48M
16.08%
YoY
|
$68.69M
3.6%
YoY
|
$52.76M
2.17%
YoY
|
$57.68M
22.62%
YoY
|
$51.24M
18.45%
YoY
|
$66.30M
-339.77%
YoY
|
$51.64M
-299.6%
YoY
|
$47.04M
72.78%
YoY
|
$43.26M
-233.65%
YoY
|
-$27.65M
-9.6%
YoY
|
-$25.87M
13.36%
YoY
|
$27.23M
63.97%
YoY
|
-$32.37M
24.02%
YoY
|
-$30.59M
N/A
|
-$22.82M
-27.09%
YoY
|
| Free Cash Flow |
$134.1M
-44.02%
YoY
|
$66.34M
18.1%
YoY
|
$111.4M
-28.74%
YoY
|
$50.41M
48.63%
YoY
|
$239.6M
42.24%
YoY
|
$56.18M
17.28%
YoY
|
$156.3M
146.82%
YoY
|
$33.92M
-74.46%
YoY
|
$168.5M
691.68%
YoY
|
$47.90M
-61.83%
YoY
|
$63.32M
-22.59%
YoY
|
$132.8M
5.54%
YoY
|
$21.28M
-78.83%
YoY
|
$125.5M
-16.32%
YoY
|
$81.81M
-13.64%
YoY
|
$125.8M
41.62%
YoY
|
$100.5M
-8.46%
YoY
|
$149.9M
N/A
|
$94.73M
96.12%
YoY
|
Loading...