|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$310.6M
-26.49%
YoY
|
$422.5M
-16.32%
YoY
|
$504.9M
-38.67%
YoY
|
$823.2M
23.91%
YoY
|
$664.4M
140.97%
YoY
|
| Depreciation, Depletion And Amortization |
$610.5M
4.89%
YoY
|
$582.1M
31.7%
YoY
|
$442.0M
2.64%
YoY
|
$430.6M
9.56%
YoY
|
$393.0M
31.36%
YoY
|
| Cash From Operating Activities |
$977.8M
-7.99%
YoY
|
$1.063B
4.81%
YoY
|
$1.014B
4.34%
YoY
|
$971.6M
13.6%
YoY
|
$855.4M
40.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$282.9M
-29.11%
YoY
|
$399.1M
9.54%
YoY
|
$364.3M
2.07%
YoY
|
$356.9M
-229.42%
YoY
|
-$275.8M
91.0%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$78.95M
-90.66%
YoY
|
-$845.5M
95.27%
YoY
|
-$433.0M
-174.61%
YoY
|
$580.4M
-165.44%
YoY
|
-$886.9M
278.84%
YoY
|
| Cash From Investing Activities |
-$361.9M
-70.92%
YoY
|
-$1.245B
56.1%
YoY
|
-$797.3M
-456.87%
YoY
|
$223.4M
-119.22%
YoY
|
-$1.163B
207.17%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$236.2M
154.99%
YoY
|
-$92.65M
-71.21%
YoY
|
-$321.8M
-41.64%
YoY
|
-$551.5M
209.75%
YoY
|
-$178.0M
-143.56%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$402.5M
144.77%
YoY
|
-$164.4M
485.86%
YoY
|
-$28.07M
-97.37%
YoY
|
-$1.067B
-431.13%
YoY
|
$322.3M
-241.3%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$977.8M
-7.99%
YoY
|
$1.063B
4.81%
YoY
|
$1.014B
4.34%
YoY
|
$971.6M
13.6%
YoY
|
$855.4M
40.01%
YoY
|
| Cash From Investing Activities |
-$361.9M
-70.92%
YoY
|
-$1.245B
56.1%
YoY
|
-$797.3M
-456.87%
YoY
|
$223.4M
-119.22%
YoY
|
-$1.163B
207.17%
YoY
|
| Cash From Financing Activities |
-$402.5M
144.77%
YoY
|
-$164.4M
485.86%
YoY
|
-$28.07M
-97.37%
YoY
|
-$1.067B
-431.13%
YoY
|
$322.3M
-241.3%
YoY
|
| Net Change In Cash |
$213.4M
-161.61%
YoY
|
-$346.4M
-283.83%
YoY
|
$188.4M
47.42%
YoY
|
$127.8M
752.45%
YoY
|
$15.00M
248.72%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$977.8M
-7.99%
YoY
|
$1.063B
4.81%
YoY
|
$1.014B
4.34%
YoY
|
$971.6M
13.6%
YoY
|
$855.4M
40.01%
YoY
|
| Capital Expenditures |
$282.9M
-29.11%
YoY
|
$399.1M
9.54%
YoY
|
$364.3M
2.07%
YoY
|
$356.9M
-229.42%
YoY
|
-$275.8M
91.0%
YoY
|
| Free Cash Flow |
$694.9M
4.72%
YoY
|
$663.6M
2.16%
YoY
|
$649.5M
5.66%
YoY
|
$614.7M
-45.66%
YoY
|
$1.131B
49.76%
YoY
|
|
Concept
|
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 | 2021 Q2 | 2021 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$71.65M
-14.58%
YoY
|
$84.69M
-33.83%
YoY
|
$98.18M
-16.63%
YoY
|
$56.03M
-39.65%
YoY
|
$83.88M
-36.16%
YoY
|
$128.0M
-4.01%
YoY
|
$117.8M
-8.16%
YoY
|
$92.85M
-17.04%
YoY
|
$131.4M
-14.4%
YoY
|
$133.3M
-45.62%
YoY
|
$128.2M
-53.68%
YoY
|
$111.9M
-24.24%
YoY
|
$153.5M
-28.12%
YoY
|
$245.2M
84.58%
YoY
|
$276.8M
-32.77%
YoY
|
$147.7M
120.81%
YoY
|
$213.5M
148.59%
YoY
|
$132.8M
59.86%
YoY
|
$411.8M
720.25%
YoY
|
$66.90M
19.89%
YoY
|
| Depreciation, Depletion And Amortization |
$149.8M
-5.66%
YoY
|
$153.0M
-0.47%
YoY
|
$156.4M
2.54%
YoY
|
$151.3M
29.3%
YoY
|
$158.8M
37.3%
YoY
|
$153.7M
34.74%
YoY
|
$152.5M
41.01%
YoY
|
$117.0M
12.45%
YoY
|
$115.7M
13.39%
YoY
|
$114.1M
7.07%
YoY
|
$108.2M
-3.25%
YoY
|
$104.1M
-5.6%
YoY
|
$102.0M
-7.39%
YoY
|
$106.6M
0.06%
YoY
|
$111.8M
14.08%
YoY
|
$110.2M
40.6%
YoY
|
$110.1M
39.41%
YoY
|
$106.5M
43.32%
YoY
|
$98.01M
35.18%
YoY
|
$78.40M
6.81%
YoY
|
| Cash From Operating Activities |
$282.2M
7.56%
YoY
|
$255.4M
-27.26%
YoY
|
$246.7M
-0.75%
YoY
|
$193.6M
-3.55%
YoY
|
$262.4M
-13.29%
YoY
|
$351.1M
25.94%
YoY
|
$248.5M
24.03%
YoY
|
$200.7M
-13.55%
YoY
|
$302.6M
21.84%
YoY
|
$278.7M
-17.48%
YoY
|
$200.4M
-19.14%
YoY
|
$232.1M
68.59%
YoY
|
$248.3M
30.48%
YoY
|
$337.8M
59.96%
YoY
|
$247.8M
-17.02%
YoY
|
$137.7M
-11.28%
YoY
|
$190.3M
18.37%
YoY
|
$211.2M
48.19%
YoY
|
$298.7M
75.26%
YoY
|
$155.2M
13.12%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$84.07M
13.78%
YoY
|
$73.19M
-41.19%
YoY
|
$84.96M
-30.79%
YoY
|
$40.71M
-47.81%
YoY
|
$73.89M
-8.92%
YoY
|
$124.4M
2.72%
YoY
|
$122.8M
44.75%
YoY
|
$78.00M
0.99%
YoY
|
$81.13M
-28.58%
YoY
|
$121.1M
-260.1%
YoY
|
$84.81M
-211.85%
YoY
|
$77.24M
-184.08%
YoY
|
$113.6M
-208.93%
YoY
|
-$75.67M
7.04%
YoY
|
-$75.82M
21.26%
YoY
|
-$91.87M
139.86%
YoY
|
-$104.3M
70.95%
YoY
|
-$70.69M
86.53%
YoY
|
-$62.53M
208.02%
YoY
|
-$38.30M
51.98%
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 |
-$104.7M
-3627.08%
YoY
|
$16.00M
42.51%
YoY
|
-$21.26M
-97.29%
YoY
|
$31.03M
-141.39%
YoY
|
$2.969M
-265.96%
YoY
|
$11.22M
-102.43%
YoY
|
-$784.7M
-1183.01%
YoY
|
-$74.98M
80.26%
YoY
|
-$1.789M
-105.3%
YoY
|
-$462.1M
-194.21%
YoY
|
$72.46M
18.53%
YoY
|
-$41.59M
735.22%
YoY
|
$33.74M
-259.28%
YoY
|
$490.5M
-1534.1%
YoY
|
$61.13M
-107.31%
YoY
|
-$4.980M
-213.18%
YoY
|
-$21.18M
-90.31%
YoY
|
-$34.20M
187.4%
YoY
|
-$835.9M
2640.57%
YoY
|
$4.400M
-83.7%
YoY
|
| Cash From Investing Activities |
-$188.8M
166.19%
YoY
|
-$57.19M
-49.49%
YoY
|
-$106.2M
-88.3%
YoY
|
-$9.676M
-93.67%
YoY
|
-$70.92M
-14.47%
YoY
|
-$113.2M
-80.59%
YoY
|
-$907.5M
7249.3%
YoY
|
-$153.0M
28.74%
YoY
|
-$82.92M
3.84%
YoY
|
-$583.2M
-240.6%
YoY
|
-$12.35M
-15.93%
YoY
|
-$118.8M
22.7%
YoY
|
-$79.85M
-36.35%
YoY
|
$414.8M
-495.45%
YoY
|
-$14.69M
-98.37%
YoY
|
-$96.85M
184.84%
YoY
|
-$125.5M
-55.16%
YoY
|
-$104.9M
110.63%
YoY
|
-$898.3M
1671.8%
YoY
|
-$34.00M
-1988.89%
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 |
-$15.77M
-61.26%
YoY
|
-$67.23M
-23524.74%
YoY
|
-$82.73M
203.9%
YoY
|
-$70.52M
181.83%
YoY
|
-$40.69M
-75.91%
YoY
|
$287.0K
-92.19%
YoY
|
-$27.22M
-75.41%
YoY
|
-$25.02M
-3649.08%
YoY
|
-$168.9M
116.61%
YoY
|
$3.675M
-101.89%
YoY
|
-$110.7M
-47.1%
YoY
|
$705.0K
-101.01%
YoY
|
-$77.99M
-25.56%
YoY
|
-$194.4M
3405.39%
YoY
|
-$209.3M
553.52%
YoY
|
-$69.83M
95.59%
YoY
|
-$104.8M
-1061.22%
YoY
|
-$5.546M
-102.62%
YoY
|
-$32.02M
4474.29%
YoY
|
-$35.70M
-119.12%
YoY
|
| 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
|
N/A
|
| Cash From Financing Activities |
$87.67M
-135.34%
YoY
|
-$194.6M
-6.75%
YoY
|
-$128.2M
-41.54%
YoY
|
-$167.4M
-132.71%
YoY
|
-$248.1M
-997.97%
YoY
|
-$208.7M
-197.22%
YoY
|
-$219.4M
49.97%
YoY
|
$511.7M
-512.43%
YoY
|
$27.63M
-117.88%
YoY
|
$214.6M
-133.83%
YoY
|
-$146.3M
-38.75%
YoY
|
-$124.1M
213.83%
YoY
|
-$154.5M
42.35%
YoY
|
-$634.4M
305.87%
YoY
|
-$238.8M
-176.87%
YoY
|
-$39.53M
-114.3%
YoY
|
-$108.5M
-28.35%
YoY
|
-$156.3M
-190.24%
YoY
|
$310.6M
-252.28%
YoY
|
$276.5M
-703.71%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$282.2M
7.56%
YoY
|
$255.4M
-27.26%
YoY
|
$246.7M
-0.75%
YoY
|
$193.6M
-3.55%
YoY
|
$262.4M
-13.29%
YoY
|
$351.1M
25.94%
YoY
|
$248.5M
24.03%
YoY
|
$200.7M
-13.55%
YoY
|
$302.6M
21.84%
YoY
|
$278.7M
-17.48%
YoY
|
$200.4M
-19.14%
YoY
|
$232.1M
68.59%
YoY
|
$248.3M
30.48%
YoY
|
$337.8M
59.96%
YoY
|
$247.8M
-17.02%
YoY
|
$137.7M
-11.28%
YoY
|
$190.3M
18.37%
YoY
|
$211.2M
48.19%
YoY
|
$298.7M
75.26%
YoY
|
$155.2M
13.12%
YoY
|
| Cash From Investing Activities |
-$188.8M
166.19%
YoY
|
-$57.19M
-49.49%
YoY
|
-$106.2M
-88.3%
YoY
|
-$9.676M
-93.67%
YoY
|
-$70.92M
-14.47%
YoY
|
-$113.2M
-80.59%
YoY
|
-$907.5M
7249.3%
YoY
|
-$153.0M
28.74%
YoY
|
-$82.92M
3.84%
YoY
|
-$583.2M
-240.6%
YoY
|
-$12.35M
-15.93%
YoY
|
-$118.8M
22.7%
YoY
|
-$79.85M
-36.35%
YoY
|
$414.8M
-495.45%
YoY
|
-$14.69M
-98.37%
YoY
|
-$96.85M
184.84%
YoY
|
-$125.5M
-55.16%
YoY
|
-$104.9M
110.63%
YoY
|
-$898.3M
1671.8%
YoY
|
-$34.00M
-1988.89%
YoY
|
| Cash From Financing Activities |
$87.67M
-135.34%
YoY
|
-$194.6M
-6.75%
YoY
|
-$128.2M
-41.54%
YoY
|
-$167.4M
-132.71%
YoY
|
-$248.1M
-997.97%
YoY
|
-$208.7M
-197.22%
YoY
|
-$219.4M
49.97%
YoY
|
$511.7M
-512.43%
YoY
|
$27.63M
-117.88%
YoY
|
$214.6M
-133.83%
YoY
|
-$146.3M
-38.75%
YoY
|
-$124.1M
213.83%
YoY
|
-$154.5M
42.35%
YoY
|
-$634.4M
305.87%
YoY
|
-$238.8M
-176.87%
YoY
|
-$39.53M
-114.3%
YoY
|
-$108.5M
-28.35%
YoY
|
-$156.3M
-190.24%
YoY
|
$310.6M
-252.28%
YoY
|
$276.5M
-703.71%
YoY
|
| Net Change In Cash |
$181.1M
-419.64%
YoY
|
$3.597M
-87.67%
YoY
|
$12.22M
-101.39%
YoY
|
$16.52M
-97.05%
YoY
|
-$56.65M
-122.91%
YoY
|
$29.18M
-132.47%
YoY
|
-$878.3M
-2202.51%
YoY
|
$559.4M
-5300.04%
YoY
|
$247.3M
1669.28%
YoY
|
-$89.87M
-176.03%
YoY
|
$41.77M
-837.27%
YoY
|
-$10.76M
-918.65%
YoY
|
$13.98M
-132.0%
YoY
|
$118.2M
-336.27%
YoY
|
-$5.666M
-98.04%
YoY
|
$1.314M
-99.67%
YoY
|
-$43.67M
-83.85%
YoY
|
-$50.03M
-118.81%
YoY
|
-$289.0M
242.83%
YoY
|
$397.7M
326.72%
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 |
$282.2M
7.56%
YoY
|
$255.4M
-27.26%
YoY
|
$246.7M
-0.75%
YoY
|
$193.6M
-3.55%
YoY
|
$262.4M
-13.29%
YoY
|
$351.1M
25.94%
YoY
|
$248.5M
24.03%
YoY
|
$200.7M
-13.55%
YoY
|
$302.6M
21.84%
YoY
|
$278.7M
-17.48%
YoY
|
$200.4M
-19.14%
YoY
|
$232.1M
68.59%
YoY
|
$248.3M
30.48%
YoY
|
$337.8M
59.96%
YoY
|
$247.8M
-17.02%
YoY
|
$137.7M
-11.28%
YoY
|
$190.3M
18.37%
YoY
|
$211.2M
48.19%
YoY
|
$298.7M
75.26%
YoY
|
$155.2M
13.12%
YoY
|
| Capital Expenditures |
$84.07M
13.78%
YoY
|
$73.19M
-41.19%
YoY
|
$84.96M
-30.79%
YoY
|
$40.71M
-47.81%
YoY
|
$73.89M
-8.92%
YoY
|
$124.4M
2.72%
YoY
|
$122.8M
44.75%
YoY
|
$78.00M
0.99%
YoY
|
$81.13M
-28.58%
YoY
|
$121.1M
-260.1%
YoY
|
$84.81M
-211.85%
YoY
|
$77.24M
-184.08%
YoY
|
$113.6M
-208.93%
YoY
|
-$75.67M
7.04%
YoY
|
-$75.82M
21.26%
YoY
|
-$91.87M
139.86%
YoY
|
-$104.3M
70.95%
YoY
|
-$70.69M
86.53%
YoY
|
-$62.53M
208.02%
YoY
|
-$38.30M
51.98%
YoY
|
| Free Cash Flow |
$198.1M
5.12%
YoY
|
$182.2M
-19.61%
YoY
|
$161.7M
28.57%
YoY
|
$152.8M
24.58%
YoY
|
$188.5M
-14.89%
YoY
|
$226.6M
43.8%
YoY
|
$125.8M
8.83%
YoY
|
$122.7M
-20.79%
YoY
|
$221.5M
64.33%
YoY
|
$157.6M
-61.88%
YoY
|
$115.6M
-64.29%
YoY
|
$154.9M
-32.52%
YoY
|
$134.8M
-54.26%
YoY
|
$413.5M
46.69%
YoY
|
$323.6M
-10.39%
YoY
|
$229.6M
18.63%
YoY
|
$294.6M
32.83%
YoY
|
$281.9M
56.24%
YoY
|
$361.2M
89.4%
YoY
|
$193.5M
19.15%
YoY
|
Loading...