|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$271.7M
8.29%
YoY
|
$250.9M
15.36%
YoY
|
$217.5M
-1.49%
YoY
|
$220.8M
-18.73%
YoY
|
$271.7M
206.66%
YoY
|
| Depreciation, Depletion And Amortization |
$298.2M
7.11%
YoY
|
$278.4M
9.26%
YoY
|
$254.8M
7.37%
YoY
|
$237.3M
11.36%
YoY
|
$213.1M
8.01%
YoY
|
| Cash From Operating Activities |
$578.0M
-36.65%
YoY
|
$912.4M
107.27%
YoY
|
$440.2M
700.36%
YoY
|
$55.00M
-77.98%
YoY
|
$249.8M
-46.84%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$922.4M
7.09%
YoY
|
$861.3M
30.01%
YoY
|
$662.5M
19.97%
YoY
|
$552.2M
-11.62%
YoY
|
$624.8M
-2.13%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$175.9M
375.41%
YoY
|
$37.00M
N/A
|
$0.00
N/A
|
N/A
|
| Other Investing Activities |
-$6.000M
-40.0%
YoY
|
-$10.00M
150.0%
YoY
|
-$4.000M
-27.27%
YoY
|
-$5.500M
-296.43%
YoY
|
$2.800M
-141.18%
YoY
|
| Cash From Investing Activities |
-$916.4M
-10.79%
YoY
|
-$1.027B
47.69%
YoY
|
-$695.5M
27.22%
YoY
|
-$546.7M
-12.11%
YoY
|
-$622.0M
-1.52%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$76.20M
-73.45%
YoY
|
$287.0M
584.96%
YoY
|
$41.90M
-19.27%
YoY
|
$51.90M
5090.0%
YoY
|
$1.000M
-97.57%
YoY
|
| Debt Paid & Issued, Net |
$42.00M
-90.8%
YoY
|
$456.6M
62.38%
YoY
|
$281.2M
403.94%
YoY
|
$55.80M
-51.65%
YoY
|
$115.4M
-21.5%
YoY
|
| Cash From Financing Activities |
$344.7M
178.21%
YoY
|
$123.9M
-52.46%
YoY
|
$260.6M
-47.97%
YoY
|
$500.9M
32.02%
YoY
|
$379.4M
137.13%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$578.0M
-36.65%
YoY
|
$912.4M
107.27%
YoY
|
$440.2M
700.36%
YoY
|
$55.00M
-77.98%
YoY
|
$249.8M
-46.84%
YoY
|
| Cash From Investing Activities |
-$916.4M
-10.79%
YoY
|
-$1.027B
47.69%
YoY
|
-$695.5M
27.22%
YoY
|
-$546.7M
-12.11%
YoY
|
-$622.0M
-1.52%
YoY
|
| Cash From Financing Activities |
$344.7M
178.21%
YoY
|
$123.9M
-52.46%
YoY
|
$260.6M
-47.97%
YoY
|
$500.9M
32.02%
YoY
|
$379.4M
137.13%
YoY
|
| Net Change In Cash |
$6.300M
-30.77%
YoY
|
$9.100M
71.7%
YoY
|
$5.300M
-42.39%
YoY
|
$9.200M
27.78%
YoY
|
$7.200M
-523.53%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$578.0M
-36.65%
YoY
|
$912.4M
107.27%
YoY
|
$440.2M
700.36%
YoY
|
$55.00M
-77.98%
YoY
|
$249.8M
-46.84%
YoY
|
| Capital Expenditures |
$922.4M
7.09%
YoY
|
$861.3M
30.01%
YoY
|
$662.5M
19.97%
YoY
|
$552.2M
-11.62%
YoY
|
$624.8M
-2.13%
YoY
|
| Free Cash Flow |
-$344.4M
-773.97%
YoY
|
$51.10M
-122.99%
YoY
|
-$222.3M
-55.29%
YoY
|
-$497.2M
32.59%
YoY
|
-$375.0M
122.55%
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 |
$282.2M
34.83%
YoY
|
$95.00M
16.85%
YoY
|
-$43.40M
47.12%
YoY
|
$20.90M
-265.87%
YoY
|
$209.3M
4.49%
YoY
|
$81.30M
-4.47%
YoY
|
-$29.50M
-14.99%
YoY
|
-$12.60M
-50.0%
YoY
|
$200.3M
11.77%
YoY
|
$85.10M
-6.48%
YoY
|
-$34.70M
388.73%
YoY
|
-$25.20M
1700.0%
YoY
|
$179.2M
3.23%
YoY
|
$91.00M
63.38%
YoY
|
-$7.100M
-28.28%
YoY
|
-$1.400M
-126.42%
YoY
|
$173.6M
-7.36%
YoY
|
$55.70M
-37.35%
YoY
|
-$9.900M
-49.75%
YoY
|
| Depreciation, Depletion And Amortization |
$87.70M
19.0%
YoY
|
$81.40M
12.59%
YoY
|
$76.50M
7.59%
YoY
|
$75.70M
6.02%
YoY
|
$73.70M
6.97%
YoY
|
$72.30M
7.91%
YoY
|
$71.10M
8.05%
YoY
|
$71.40M
11.04%
YoY
|
$68.90M
10.06%
YoY
|
$67.00M
7.89%
YoY
|
$65.80M
7.69%
YoY
|
$64.30M
6.46%
YoY
|
$62.60M
6.28%
YoY
|
$62.10M
9.14%
YoY
|
$61.10M
5.89%
YoY
|
$60.40M
13.75%
YoY
|
$58.90M
14.37%
YoY
|
$56.90M
12.01%
YoY
|
$57.70M
14.26%
YoY
|
| Cash From Operating Activities |
$410.4M
10.12%
YoY
|
$81.00M
-0.12%
YoY
|
-$4.900M
-105.91%
YoY
|
$129.1M
-52.2%
YoY
|
$372.7M
-23.85%
YoY
|
$81.10M
15.86%
YoY
|
$82.90M
129.64%
YoY
|
$270.1M
20.47%
YoY
|
$489.4M
39.55%
YoY
|
$70.00M
-140.98%
YoY
|
$36.10M
-124.13%
YoY
|
$224.2M
352.93%
YoY
|
$350.7M
-8.91%
YoY
|
-$170.8M
-25.71%
YoY
|
-$149.6M
-614.09%
YoY
|
$49.50M
-19.51%
YoY
|
$385.0M
153.96%
YoY
|
-$229.9M
-3125.0%
YoY
|
$29.10M
80.75%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$192.2M
-12.08%
YoY
|
$202.8M
-22.18%
YoY
|
$222.7M
-3.09%
YoY
|
$220.5M
-0.77%
YoY
|
$218.6M
19.58%
YoY
|
$260.6M
15.06%
YoY
|
$229.8M
28.24%
YoY
|
$222.2M
26.61%
YoY
|
$182.8M
19.48%
YoY
|
$226.5M
46.32%
YoY
|
$179.2M
-219.71%
YoY
|
$175.5M
-238.63%
YoY
|
$153.0M
-217.51%
YoY
|
$154.8M
-206.25%
YoY
|
-$149.7M
-7.36%
YoY
|
-$126.6M
-20.73%
YoY
|
-$130.2M
-6.93%
YoY
|
-$145.7M
-189.06%
YoY
|
-$161.6M
-0.68%
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 |
-$2.473B
-176728.57%
YoY
|
-$1.500M
200.0%
YoY
|
$3.000M
-34.78%
YoY
|
$1.100M
-73.17%
YoY
|
$1.400M
-100.8%
YoY
|
-$500.0K
-61.54%
YoY
|
$4.600M
4500.0%
YoY
|
$4.100M
-2150.0%
YoY
|
-$175.9M
388.61%
YoY
|
-$1.300M
-58.06%
YoY
|
$100.0K
-92.31%
YoY
|
-$200.0K
-113.33%
YoY
|
-$36.00M
-36100.0%
YoY
|
-$3.100M
-219.23%
YoY
|
$1.300M
0.0%
YoY
|
$1.500M
-34.78%
YoY
|
$100.0K
-112.5%
YoY
|
$2.600M
N/A
|
$1.300M
8.33%
YoY
|
| Cash From Investing Activities |
-$2.665B
1126.98%
YoY
|
-$201.3M
-22.61%
YoY
|
-$219.7M
-2.44%
YoY
|
-$219.4M
0.6%
YoY
|
-$217.2M
-39.45%
YoY
|
-$260.1M
15.5%
YoY
|
-$225.2M
25.74%
YoY
|
-$218.1M
24.13%
YoY
|
-$358.7M
89.79%
YoY
|
-$225.2M
48.45%
YoY
|
-$179.1M
20.69%
YoY
|
-$175.7M
40.45%
YoY
|
-$189.0M
45.27%
YoY
|
-$151.7M
6.01%
YoY
|
-$148.4M
-7.42%
YoY
|
-$125.1M
-20.52%
YoY
|
-$130.1M
-7.53%
YoY
|
-$143.1M
-12.53%
YoY
|
-$160.3M
-0.74%
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
|
$300.0K
-99.09%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$32.80M
-71.02%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$113.2M
28200.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$400.0K
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$400.0K
0.0%
YoY
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
$7.500M
7.14%
YoY
|
N/A
|
N/A
|
N/A
|
$7.000M
6.06%
YoY
|
N/A
|
N/A
|
N/A
|
$6.600M
-78.85%
YoY
|
N/A
|
N/A
|
N/A
|
$31.20M
-44.09%
YoY
|
N/A
|
N/A
|
N/A
|
$55.80M
933.33%
YoY
|
N/A
|
| Cash From Financing Activities |
$2.300B
-1619.35%
YoY
|
$119.0M
-36.02%
YoY
|
$217.7M
51.71%
YoY
|
$92.40M
-242.81%
YoY
|
-$151.4M
38.14%
YoY
|
$186.0M
20.23%
YoY
|
$143.5M
-0.21%
YoY
|
-$64.70M
44.74%
YoY
|
-$109.6M
-31.29%
YoY
|
$154.7M
-51.81%
YoY
|
$143.8M
-50.14%
YoY
|
-$44.70M
-149.39%
YoY
|
-$159.5M
-37.43%
YoY
|
$321.0M
-14.83%
YoY
|
$288.4M
143.17%
YoY
|
$90.50M
472.78%
YoY
|
-$254.9M
-384.49%
YoY
|
$376.9M
142.54%
YoY
|
$118.6M
-16.54%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$410.4M
10.12%
YoY
|
$81.00M
-0.12%
YoY
|
-$4.900M
-105.91%
YoY
|
$129.1M
-52.2%
YoY
|
$372.7M
-23.85%
YoY
|
$81.10M
15.86%
YoY
|
$82.90M
129.64%
YoY
|
$270.1M
20.47%
YoY
|
$489.4M
39.55%
YoY
|
$70.00M
-140.98%
YoY
|
$36.10M
-124.13%
YoY
|
$224.2M
352.93%
YoY
|
$350.7M
-8.91%
YoY
|
-$170.8M
-25.71%
YoY
|
-$149.6M
-614.09%
YoY
|
$49.50M
-19.51%
YoY
|
$385.0M
153.96%
YoY
|
-$229.9M
-3125.0%
YoY
|
$29.10M
80.75%
YoY
|
| Cash From Investing Activities |
-$2.665B
1126.98%
YoY
|
-$201.3M
-22.61%
YoY
|
-$219.7M
-2.44%
YoY
|
-$219.4M
0.6%
YoY
|
-$217.2M
-39.45%
YoY
|
-$260.1M
15.5%
YoY
|
-$225.2M
25.74%
YoY
|
-$218.1M
24.13%
YoY
|
-$358.7M
89.79%
YoY
|
-$225.2M
48.45%
YoY
|
-$179.1M
20.69%
YoY
|
-$175.7M
40.45%
YoY
|
-$189.0M
45.27%
YoY
|
-$151.7M
6.01%
YoY
|
-$148.4M
-7.42%
YoY
|
-$125.1M
-20.52%
YoY
|
-$130.1M
-7.53%
YoY
|
-$143.1M
-12.53%
YoY
|
-$160.3M
-0.74%
YoY
|
| Cash From Financing Activities |
$2.300B
-1619.35%
YoY
|
$119.0M
-36.02%
YoY
|
$217.7M
51.71%
YoY
|
$92.40M
-242.81%
YoY
|
-$151.4M
38.14%
YoY
|
$186.0M
20.23%
YoY
|
$143.5M
-0.21%
YoY
|
-$64.70M
44.74%
YoY
|
-$109.6M
-31.29%
YoY
|
$154.7M
-51.81%
YoY
|
$143.8M
-50.14%
YoY
|
-$44.70M
-149.39%
YoY
|
-$159.5M
-37.43%
YoY
|
$321.0M
-14.83%
YoY
|
$288.4M
143.17%
YoY
|
$90.50M
472.78%
YoY
|
-$254.9M
-384.49%
YoY
|
$376.9M
142.54%
YoY
|
$118.6M
-16.54%
YoY
|
| Net Change In Cash |
$45.70M
1014.63%
YoY
|
-$1.300M
-118.57%
YoY
|
-$6.900M
-675.0%
YoY
|
$2.100M
-116.54%
YoY
|
$4.100M
-80.57%
YoY
|
$7.000M
-1500.0%
YoY
|
$1.200M
50.0%
YoY
|
-$12.70M
-434.21%
YoY
|
$21.10M
859.09%
YoY
|
-$500.0K
-66.67%
YoY
|
$800.0K
-108.33%
YoY
|
$3.800M
-74.5%
YoY
|
$2.200M
2.460658346666566e+15%
YoY
|
-$1.500M
-138.46%
YoY
|
-$9.600M
-23.81%
YoY
|
$14.90M
-118.6%
YoY
|
$0.00
-100.0%
YoY
|
$3.900M
-750.0%
YoY
|
-$12.60M
281.82%
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 |
$410.4M
10.12%
YoY
|
$81.00M
-0.12%
YoY
|
-$4.900M
-105.91%
YoY
|
$129.1M
-52.2%
YoY
|
$372.7M
-23.85%
YoY
|
$81.10M
15.86%
YoY
|
$82.90M
129.64%
YoY
|
$270.1M
20.47%
YoY
|
$489.4M
39.55%
YoY
|
$70.00M
-140.98%
YoY
|
$36.10M
-124.13%
YoY
|
$224.2M
352.93%
YoY
|
$350.7M
-8.91%
YoY
|
-$170.8M
-25.71%
YoY
|
-$149.6M
-614.09%
YoY
|
$49.50M
-19.51%
YoY
|
$385.0M
153.96%
YoY
|
-$229.9M
-3125.0%
YoY
|
$29.10M
80.75%
YoY
|
| Capital Expenditures |
$192.2M
-12.08%
YoY
|
$202.8M
-22.18%
YoY
|
$222.7M
-3.09%
YoY
|
$220.5M
-0.77%
YoY
|
$218.6M
19.58%
YoY
|
$260.6M
15.06%
YoY
|
$229.8M
28.24%
YoY
|
$222.2M
26.61%
YoY
|
$182.8M
19.48%
YoY
|
$226.5M
46.32%
YoY
|
$179.2M
-219.71%
YoY
|
$175.5M
-238.63%
YoY
|
$153.0M
-217.51%
YoY
|
$154.8M
-206.25%
YoY
|
-$149.7M
-7.36%
YoY
|
-$126.6M
-20.73%
YoY
|
-$130.2M
-6.93%
YoY
|
-$145.7M
-189.06%
YoY
|
-$161.6M
-0.68%
YoY
|
| Free Cash Flow |
$218.2M
41.6%
YoY
|
-$121.8M
-32.14%
YoY
|
-$227.6M
54.94%
YoY
|
-$91.40M
-290.81%
YoY
|
$154.1M
-49.74%
YoY
|
-$179.5M
14.7%
YoY
|
-$146.9M
2.66%
YoY
|
$47.90M
-1.64%
YoY
|
$306.6M
55.08%
YoY
|
-$156.5M
-51.93%
YoY
|
-$143.1M
-143200.0%
YoY
|
$48.70M
-72.35%
YoY
|
$197.7M
-61.63%
YoY
|
-$325.6M
286.7%
YoY
|
$100.0K
-99.95%
YoY
|
$176.1M
-20.39%
YoY
|
$515.2M
76.74%
YoY
|
-$84.20M
-46.03%
YoY
|
$190.7M
6.66%
YoY
|
Loading...