|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$286.0M
-53.23%
YoY
|
$611.5M
-5.63%
YoY
|
$648.0M
15.17%
YoY
|
$562.6M
-1436.69%
YoY
|
-$42.09M
-147.77%
YoY
|
| Depreciation, Depletion And Amortization |
$214.5M
11.72%
YoY
|
$192.0M
28.59%
YoY
|
$149.3M
7.4%
YoY
|
$139.0M
6.25%
YoY
|
$130.9M
7.32%
YoY
|
| Cash From Operating Activities |
$498.9M
-39.66%
YoY
|
$826.8M
2.7%
YoY
|
$805.1M
60.4%
YoY
|
$501.9M
946.79%
YoY
|
$47.95M
-79.67%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$310.3M
-46.82%
YoY
|
$583.5M
14.37%
YoY
|
$510.2M
325.3%
YoY
|
$120.0M
-137.51%
YoY
|
-$319.8M
84.79%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$157.7M
11.53%
YoY
|
$141.4M
1.27%
YoY
|
$139.6M
6.39%
YoY
|
$131.2M
349.53%
YoY
|
$29.19M
-45.17%
YoY
|
| Cash From Investing Activities |
-$152.6M
-65.48%
YoY
|
-$442.1M
19.3%
YoY
|
-$370.6M
-3387.23%
YoY
|
$11.27M
-103.88%
YoY
|
-$290.6M
142.56%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.863M
-611.25%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$460.1M
21.62%
YoY
|
-$378.3M
-22.7%
YoY
|
-$489.4M
44.97%
YoY
|
-$337.6M
-213.29%
YoY
|
$298.0M
-457.58%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$498.9M
-39.66%
YoY
|
$826.8M
2.7%
YoY
|
$805.1M
60.4%
YoY
|
$501.9M
946.79%
YoY
|
$47.95M
-79.67%
YoY
|
| Cash From Investing Activities |
-$152.6M
-65.48%
YoY
|
-$442.1M
19.3%
YoY
|
-$370.6M
-3387.23%
YoY
|
$11.27M
-103.88%
YoY
|
-$290.6M
142.56%
YoY
|
| Cash From Financing Activities |
-$460.1M
21.62%
YoY
|
-$378.3M
-22.7%
YoY
|
-$489.4M
44.97%
YoY
|
-$337.6M
-213.29%
YoY
|
$298.0M
-457.58%
YoY
|
| Net Change In Cash |
-$113.8M
-1878.13%
YoY
|
$6.400M
-111.65%
YoY
|
-$54.91M
-131.27%
YoY
|
$175.6M
217.39%
YoY
|
$55.33M
69.38%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$498.9M
-39.66%
YoY
|
$826.8M
2.7%
YoY
|
$805.1M
60.4%
YoY
|
$501.9M
946.79%
YoY
|
$47.95M
-79.67%
YoY
|
| Capital Expenditures |
$310.3M
-46.82%
YoY
|
$583.5M
14.37%
YoY
|
$510.2M
325.3%
YoY
|
$120.0M
-137.51%
YoY
|
-$319.8M
84.79%
YoY
|
| Free Cash Flow |
$188.6M
-22.48%
YoY
|
$243.3M
-17.49%
YoY
|
$294.9M
-22.8%
YoY
|
$382.0M
3.87%
YoY
|
$367.7M
-10.06%
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 |
$86.80M
11.71%
YoY
|
$77.60M
-40.54%
YoY
|
$58.60M
-69.87%
YoY
|
$62.30M
-70.29%
YoY
|
$77.70M
-57.9%
YoY
|
$130.5M
4.99%
YoY
|
$194.5M
4.68%
YoY
|
$209.7M
36.52%
YoY
|
$184.6M
-19.28%
YoY
|
$124.3M
-42.75%
YoY
|
$185.8M
74.3%
YoY
|
$153.6M
1376.92%
YoY
|
$228.7M
-2892.21%
YoY
|
$217.1M
-1576.87%
YoY
|
$106.6M
4976.19%
YoY
|
$10.40M
-148.83%
YoY
|
-$8.189M
-79.52%
YoY
|
-$14.70M
-2550.0%
YoY
|
$2.100M
-97.05%
YoY
|
-$21.30M
-137.77%
YoY
|
| Depreciation, Depletion And Amortization |
$56.00M
6.26%
YoY
|
$53.10M
7.49%
YoY
|
$52.10M
11.32%
YoY
|
$53.30M
23.67%
YoY
|
$52.70M
35.09%
YoY
|
$49.40M
29.32%
YoY
|
$46.80M
26.15%
YoY
|
$43.10M
23.14%
YoY
|
$39.01M
9.82%
YoY
|
$38.20M
13.02%
YoY
|
$37.10M
7.54%
YoY
|
$35.00M
-0.57%
YoY
|
$35.52M
2.22%
YoY
|
$33.80M
-0.88%
YoY
|
$34.50M
9.52%
YoY
|
$35.20M
15.41%
YoY
|
$34.75M
14.23%
YoY
|
$34.10M
15.59%
YoY
|
$31.50M
2.94%
YoY
|
$30.50M
-2.87%
YoY
|
| Cash From Operating Activities |
$135.0M
11.85%
YoY
|
$119.5M
-49.73%
YoY
|
$161.3M
-42.76%
YoY
|
$83.10M
-55.47%
YoY
|
$120.7M
-38.09%
YoY
|
$237.7M
17.21%
YoY
|
$281.8M
46.31%
YoY
|
$186.6M
-13.09%
YoY
|
$194.9M
-21.27%
YoY
|
$202.8M
22.69%
YoY
|
$192.6M
170.89%
YoY
|
$214.7M
1099.44%
YoY
|
$247.6M
1842.38%
YoY
|
$165.3M
1277.5%
YoY
|
$71.10M
430.6%
YoY
|
$17.90M
82.65%
YoY
|
$12.75M
-36.58%
YoY
|
$12.00M
-77.19%
YoY
|
$13.40M
-88.17%
YoY
|
$9.800M
-80.32%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$217.7M
48.7%
YoY
|
$36.50M
-79.01%
YoY
|
$28.10M
30.7%
YoY
|
$28.00M
-88.42%
YoY
|
$146.4M
-4.0%
YoY
|
$173.9M
627.62%
YoY
|
$21.50M
-81.89%
YoY
|
$241.7M
12.37%
YoY
|
$152.5M
1049.85%
YoY
|
$23.90M
-150.74%
YoY
|
$118.7M
-1034.65%
YoY
|
$215.1M
-558.64%
YoY
|
$13.26M
-127.93%
YoY
|
-$47.10M
-23.79%
YoY
|
-$12.70M
-92.51%
YoY
|
-$46.90M
14.39%
YoY
|
-$47.49M
25.79%
YoY
|
-$61.80M
226.98%
YoY
|
-$169.5M
254.6%
YoY
|
-$41.00M
-40.23%
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 |
$20.20M
380.95%
YoY
|
$32.90M
37.08%
YoY
|
$33.20M
2.47%
YoY
|
$71.40M
-11.63%
YoY
|
$4.200M
-96.83%
YoY
|
$24.00M
34.83%
YoY
|
$32.40M
103.77%
YoY
|
$80.80M
-404.91%
YoY
|
$132.4M
1058.06%
YoY
|
$17.80M
-76.08%
YoY
|
$15.90M
-58.38%
YoY
|
-$26.50M
-468.06%
YoY
|
$11.44M
-153.92%
YoY
|
$74.40M
4860.0%
YoY
|
$38.20M
-4.02%
YoY
|
$7.200M
-20.88%
YoY
|
-$21.21M
-1947.21%
YoY
|
$1.500M
-96.02%
YoY
|
$39.80M
347.19%
YoY
|
$9.100M
65.45%
YoY
|
| Cash From Investing Activities |
-$197.5M
38.89%
YoY
|
-$3.600M
-97.6%
YoY
|
$5.100M
-53.21%
YoY
|
$43.40M
-126.97%
YoY
|
-$142.2M
608.56%
YoY
|
-$149.9M
2357.38%
YoY
|
$10.90M
-110.6%
YoY
|
-$160.9M
-33.4%
YoY
|
-$20.07M
998.47%
YoY
|
-$6.100M
-122.34%
YoY
|
-$102.8M
-503.14%
YoY
|
-$241.6M
508.56%
YoY
|
-$1.827M
-97.34%
YoY
|
$27.30M
-145.27%
YoY
|
$25.50M
-119.66%
YoY
|
-$39.70M
24.45%
YoY
|
-$68.69M
87.68%
YoY
|
-$60.30M
-420.74%
YoY
|
-$129.7M
233.42%
YoY
|
-$31.90M
-49.45%
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 |
N/A
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$200.0K
-95.83%
YoY
|
N/A
N/A
|
$1.700M
N/A
|
$5.800M
866.67%
YoY
|
$4.800M
-14.29%
YoY
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$600.0K
-85.37%
YoY
|
$5.600M
330.77%
YoY
|
N/A
N/A
|
$1.300M
30.0%
YoY
|
$4.100M
1950.0%
YoY
|
$1.300M
62.5%
YoY
|
$863.0K
516.43%
YoY
|
$1.000M
N/A
|
$200.0K
-60.0%
YoY
|
$800.0K
-166.67%
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 |
$11.30M
-111.33%
YoY
|
-$266.4M
20.11%
YoY
|
-$157.7M
-49.06%
YoY
|
-$47.30M
-118.71%
YoY
|
-$99.70M
-33.35%
YoY
|
-$221.8M
13.39%
YoY
|
-$309.6M
33.74%
YoY
|
$252.8M
189.58%
YoY
|
-$149.6M
0.15%
YoY
|
-$195.6M
91.95%
YoY
|
-$231.5M
506.02%
YoY
|
$87.30M
-281.5%
YoY
|
-$149.4M
-254.67%
YoY
|
-$101.9M
-310.97%
YoY
|
-$38.20M
-127.11%
YoY
|
-$48.10M
-494.26%
YoY
|
$96.58M
-544.39%
YoY
|
$48.30M
-146.13%
YoY
|
$140.9M
-704.72%
YoY
|
$12.20M
-81.63%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$135.0M
11.85%
YoY
|
$119.5M
-49.73%
YoY
|
$161.3M
-42.76%
YoY
|
$83.10M
-55.47%
YoY
|
$120.7M
-38.09%
YoY
|
$237.7M
17.21%
YoY
|
$281.8M
46.31%
YoY
|
$186.6M
-13.09%
YoY
|
$194.9M
-21.27%
YoY
|
$202.8M
22.69%
YoY
|
$192.6M
170.89%
YoY
|
$214.7M
1099.44%
YoY
|
$247.6M
1842.38%
YoY
|
$165.3M
1277.5%
YoY
|
$71.10M
430.6%
YoY
|
$17.90M
82.65%
YoY
|
$12.75M
-36.58%
YoY
|
$12.00M
-77.19%
YoY
|
$13.40M
-88.17%
YoY
|
$9.800M
-80.32%
YoY
|
| Cash From Investing Activities |
-$197.5M
38.89%
YoY
|
-$3.600M
-97.6%
YoY
|
$5.100M
-53.21%
YoY
|
$43.40M
-126.97%
YoY
|
-$142.2M
608.56%
YoY
|
-$149.9M
2357.38%
YoY
|
$10.90M
-110.6%
YoY
|
-$160.9M
-33.4%
YoY
|
-$20.07M
998.47%
YoY
|
-$6.100M
-122.34%
YoY
|
-$102.8M
-503.14%
YoY
|
-$241.6M
508.56%
YoY
|
-$1.827M
-97.34%
YoY
|
$27.30M
-145.27%
YoY
|
$25.50M
-119.66%
YoY
|
-$39.70M
24.45%
YoY
|
-$68.69M
87.68%
YoY
|
-$60.30M
-420.74%
YoY
|
-$129.7M
233.42%
YoY
|
-$31.90M
-49.45%
YoY
|
| Cash From Financing Activities |
$11.30M
-111.33%
YoY
|
-$266.4M
20.11%
YoY
|
-$157.7M
-49.06%
YoY
|
-$47.30M
-118.71%
YoY
|
-$99.70M
-33.35%
YoY
|
-$221.8M
13.39%
YoY
|
-$309.6M
33.74%
YoY
|
$252.8M
189.58%
YoY
|
-$149.6M
0.15%
YoY
|
-$195.6M
91.95%
YoY
|
-$231.5M
506.02%
YoY
|
$87.30M
-281.5%
YoY
|
-$149.4M
-254.67%
YoY
|
-$101.9M
-310.97%
YoY
|
-$38.20M
-127.11%
YoY
|
-$48.10M
-494.26%
YoY
|
$96.58M
-544.39%
YoY
|
$48.30M
-146.13%
YoY
|
$140.9M
-704.72%
YoY
|
$12.20M
-81.63%
YoY
|
| Net Change In Cash |
-$51.20M
-57.76%
YoY
|
-$150.5M
12.31%
YoY
|
$8.700M
-151.48%
YoY
|
$79.20M
-71.56%
YoY
|
-$121.2M
-579.3%
YoY
|
-$134.0M
-12281.82%
YoY
|
-$16.90M
-88.07%
YoY
|
$278.5M
361.09%
YoY
|
$25.29M
-73.77%
YoY
|
$1.100M
-98.79%
YoY
|
-$141.7M
-342.64%
YoY
|
$60.40M
-186.41%
YoY
|
$96.41M
137.29%
YoY
|
$90.70M
N/A
|
$58.40M
137.4%
YoY
|
-$69.90M
606.06%
YoY
|
$40.63M
-206.27%
YoY
|
$0.00
-100.0%
YoY
|
$24.60M
-51.86%
YoY
|
-$9.900M
-118.64%
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 |
$135.0M
11.85%
YoY
|
$119.5M
-49.73%
YoY
|
$161.3M
-42.76%
YoY
|
$83.10M
-55.47%
YoY
|
$120.7M
-38.09%
YoY
|
$237.7M
17.21%
YoY
|
$281.8M
46.31%
YoY
|
$186.6M
-13.09%
YoY
|
$194.9M
-21.27%
YoY
|
$202.8M
22.69%
YoY
|
$192.6M
170.89%
YoY
|
$214.7M
1099.44%
YoY
|
$247.6M
1842.38%
YoY
|
$165.3M
1277.5%
YoY
|
$71.10M
430.6%
YoY
|
$17.90M
82.65%
YoY
|
$12.75M
-36.58%
YoY
|
$12.00M
-77.19%
YoY
|
$13.40M
-88.17%
YoY
|
$9.800M
-80.32%
YoY
|
| Capital Expenditures |
$217.7M
48.7%
YoY
|
$36.50M
-79.01%
YoY
|
$28.10M
30.7%
YoY
|
$28.00M
-88.42%
YoY
|
$146.4M
-4.0%
YoY
|
$173.9M
627.62%
YoY
|
$21.50M
-81.89%
YoY
|
$241.7M
12.37%
YoY
|
$152.5M
1049.85%
YoY
|
$23.90M
-150.74%
YoY
|
$118.7M
-1034.65%
YoY
|
$215.1M
-558.64%
YoY
|
$13.26M
-127.93%
YoY
|
-$47.10M
-23.79%
YoY
|
-$12.70M
-92.51%
YoY
|
-$46.90M
14.39%
YoY
|
-$47.49M
25.79%
YoY
|
-$61.80M
226.98%
YoY
|
-$169.5M
254.6%
YoY
|
-$41.00M
-40.23%
YoY
|
| Free Cash Flow |
-$82.70M
221.79%
YoY
|
$83.00M
30.09%
YoY
|
$133.2M
-48.83%
YoY
|
$55.10M
-200.0%
YoY
|
-$25.70M
-160.53%
YoY
|
$63.80M
-64.34%
YoY
|
$260.3M
252.23%
YoY
|
-$55.10M
13675.0%
YoY
|
$42.46M
-81.88%
YoY
|
$178.9M
-15.77%
YoY
|
$73.90M
-11.81%
YoY
|
-$400.0K
-100.62%
YoY
|
$234.4M
289.06%
YoY
|
$212.4M
187.8%
YoY
|
$83.80M
-54.18%
YoY
|
$64.80M
27.56%
YoY
|
$60.23M
4.12%
YoY
|
$73.80M
3.22%
YoY
|
$182.9M
13.53%
YoY
|
$50.80M
-57.09%
YoY
|
Loading...