|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$443.3M
12.78%
YoY
|
$393.1M
119.67%
YoY
|
$178.9M
235.19%
YoY
|
$53.39M
-61.25%
YoY
|
$137.8M
-43.15%
YoY
|
| Depreciation, Depletion And Amortization |
$115.8M
32.34%
YoY
|
$87.49M
8.79%
YoY
|
$80.42M
47.76%
YoY
|
$54.43M
28.91%
YoY
|
$42.22M
47.62%
YoY
|
| Cash From Operating Activities |
$992.7M
34.25%
YoY
|
$739.5M
23.59%
YoY
|
$598.3M
9.04%
YoY
|
$548.7M
44.97%
YoY
|
$378.5M
-6.56%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$209.8M
113.53%
YoY
|
$98.24M
109.96%
YoY
|
$46.79M
-44.4%
YoY
|
$84.16M
53.57%
YoY
|
$54.80M
-26.0%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$82.87M
64.26%
YoY
|
-$50.45M
-4.04%
YoY
|
-$52.57M
-75.26%
YoY
|
-$212.5M
531.19%
YoY
|
-$33.67M
-46.73%
YoY
|
| Cash From Investing Activities |
-$292.6M
85.78%
YoY
|
-$157.5M
46.4%
YoY
|
-$107.6M
-64.65%
YoY
|
-$304.4M
225.05%
YoY
|
-$93.64M
-34.64%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$1.314B
-659.55%
YoY
|
$234.8M
-63.69%
YoY
|
$646.6M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.411B
1211.58%
YoY
|
-$107.6M
-82.81%
YoY
|
-$626.1M
-2057.07%
YoY
|
$31.99M
0.21%
YoY
|
$31.93M
-28.54%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$992.7M
34.25%
YoY
|
$739.5M
23.59%
YoY
|
$598.3M
9.04%
YoY
|
$548.7M
44.97%
YoY
|
$378.5M
-6.56%
YoY
|
| Cash From Investing Activities |
-$292.6M
85.78%
YoY
|
-$157.5M
46.4%
YoY
|
-$107.6M
-64.65%
YoY
|
-$304.4M
225.05%
YoY
|
-$93.64M
-34.64%
YoY
|
| Cash From Financing Activities |
-$1.411B
1211.58%
YoY
|
-$107.6M
-82.81%
YoY
|
-$626.1M
-2057.07%
YoY
|
$31.99M
0.21%
YoY
|
$31.93M
-28.54%
YoY
|
| Net Change In Cash |
-$711.3M
-249.96%
YoY
|
$474.3M
-450.38%
YoY
|
-$135.4M
-148.99%
YoY
|
$276.4M
-12.77%
YoY
|
$316.8M
3.37%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$992.7M
34.25%
YoY
|
$739.5M
23.59%
YoY
|
$598.3M
9.04%
YoY
|
$548.7M
44.97%
YoY
|
$378.5M
-6.56%
YoY
|
| Capital Expenditures |
$209.8M
113.53%
YoY
|
$98.24M
109.96%
YoY
|
$46.79M
-44.4%
YoY
|
$84.16M
53.57%
YoY
|
$54.80M
-26.0%
YoY
|
| Free Cash Flow |
$783.0M
22.1%
YoY
|
$641.2M
16.26%
YoY
|
$551.5M
18.72%
YoY
|
$464.6M
43.52%
YoY
|
$323.7M
-2.21%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$40.00M
-21.08%
YoY
|
$187.0M
2.59%
YoY
|
$115.5M
22.72%
YoY
|
$90.13M
6.0%
YoY
|
$50.68M
60.07%
YoY
|
$182.2M
87.24%
YoY
|
$94.16M
139.27%
YoY
|
$85.03M
158.14%
YoY
|
$31.66M
239.48%
YoY
|
$97.32M
36.71%
YoY
|
$39.35M
147.98%
YoY
|
$32.94M
-272.7%
YoY
|
$9.326M
-163.89%
YoY
|
$71.19M
785.52%
YoY
|
$15.87M
-73.28%
YoY
|
-$19.07M
-139.99%
YoY
|
-$14.60M
-164.47%
YoY
|
$8.039M
-94.71%
YoY
|
$59.38M
43.97%
YoY
|
$47.70M
89.94%
YoY
|
| Depreciation, Depletion And Amortization |
$31.43M
31.04%
YoY
|
$31.96M
32.55%
YoY
|
$33.13M
59.66%
YoY
|
$26.70M
27.88%
YoY
|
$23.99M
10.32%
YoY
|
$24.11M
17.52%
YoY
|
$20.75M
1.24%
YoY
|
$20.88M
4.07%
YoY
|
$21.74M
12.69%
YoY
|
$20.52M
21.81%
YoY
|
$20.50M
58.22%
YoY
|
$20.07M
63.48%
YoY
|
$19.29M
56.22%
YoY
|
$16.84M
37.5%
YoY
|
$12.96M
44.74%
YoY
|
$12.27M
11.41%
YoY
|
$12.35M
23.36%
YoY
|
$12.25M
57.05%
YoY
|
$8.952M
19.36%
YoY
|
$11.02M
62.01%
YoY
|
| Cash From Operating Activities |
$391.8M
34.44%
YoY
|
$311.6M
56.26%
YoY
|
$224.7M
-17.79%
YoY
|
$165.0M
103.07%
YoY
|
$291.4M
57.13%
YoY
|
$199.4M
118.83%
YoY
|
$273.3M
42.73%
YoY
|
$81.26M
-36.56%
YoY
|
$185.5M
-1.12%
YoY
|
$91.12M
-47.47%
YoY
|
$191.5M
39.48%
YoY
|
$128.1M
39.58%
YoY
|
$187.6M
28.31%
YoY
|
$173.5M
6.17%
YoY
|
$137.3M
5.87%
YoY
|
$91.77M
787.4%
YoY
|
$146.2M
94.74%
YoY
|
$163.4M
-2.51%
YoY
|
$129.7M
46.53%
YoY
|
$10.34M
-89.26%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$112.7M
90.72%
YoY
|
$29.98M
34.41%
YoY
|
$69.69M
36.67%
YoY
|
$48.32M
96.57%
YoY
|
$59.11M
718.29%
YoY
|
$22.31M
-18.35%
YoY
|
$50.99M
562.25%
YoY
|
$24.58M
162.95%
YoY
|
$7.224M
-21.1%
YoY
|
$27.32M
-46.07%
YoY
|
$7.700M
-130.24%
YoY
|
$9.348M
-262.52%
YoY
|
$9.156M
8.99%
YoY
|
$50.66M
-509.56%
YoY
|
-$25.46M
-3.67%
YoY
|
-$5.752M
-17.52%
YoY
|
$8.401M
-35.97%
YoY
|
-$12.37M
-31.66%
YoY
|
-$26.43M
20.14%
YoY
|
-$6.974M
-66.31%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$4.350M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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 |
$116.2M
-264.14%
YoY
|
$150.3M
-486.55%
YoY
|
$2.917M
-135.56%
YoY
|
-$165.2M
-2029.12%
YoY
|
-$70.82M
493.25%
YoY
|
-$38.88M
31.02%
YoY
|
-$8.203M
-143.17%
YoY
|
$8.566M
-135.82%
YoY
|
-$11.94M
-33.65%
YoY
|
-$29.67M
-66.26%
YoY
|
$19.00M
-140.67%
YoY
|
-$23.92M
15.42%
YoY
|
-$17.99M
-68.49%
YoY
|
-$87.96M
-636.11%
YoY
|
-$46.72M
535.76%
YoY
|
-$20.72M
0.47%
YoY
|
-$57.09M
158.32%
YoY
|
$16.41M
-125.48%
YoY
|
-$7.349M
-228.93%
YoY
|
-$20.62M
157.79%
YoY
|
| Cash From Investing Activities |
$466.0K
-100.35%
YoY
|
$120.3M
-296.62%
YoY
|
-$66.77M
12.8%
YoY
|
-$213.6M
1233.54%
YoY
|
-$132.6M
527.82%
YoY
|
-$61.18M
7.16%
YoY
|
-$59.20M
-619.26%
YoY
|
-$16.02M
-51.85%
YoY
|
-$21.12M
-26.19%
YoY
|
-$57.09M
-58.81%
YoY
|
$11.40M
-115.79%
YoY
|
-$33.26M
25.66%
YoY
|
-$28.61M
-57.36%
YoY
|
-$138.6M
-3532.81%
YoY
|
-$72.18M
113.69%
YoY
|
-$26.47M
-4.08%
YoY
|
-$67.10M
84.72%
YoY
|
$4.038M
-104.89%
YoY
|
-$33.78M
107.23%
YoY
|
-$27.60M
-3.84%
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 |
$163.5M
-57.67%
YoY
|
-$408.9M
N/A
|
N/A
N/A
|
N/A
N/A
|
$386.3M
208.31%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$125.3M
-57.03%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$6.237M
-118.94%
YoY
|
$291.5M
N/A
|
N/A
N/A
|
N/A
N/A
|
$32.93M
N/A
|
$0.00
N/A
|
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
|
N/A
|
| Cash From Financing Activities |
-$172.1M
-58.01%
YoY
|
-$426.8M
-4468.93%
YoY
|
-$401.2M
19799.11%
YoY
|
-$173.6M
-769.8%
YoY
|
-$409.8M
190.03%
YoY
|
$9.770M
-104.64%
YoY
|
-$2.016M
-97.92%
YoY
|
$25.92M
-219.46%
YoY
|
-$141.3M
-52.39%
YoY
|
-$210.7M
-21448.13%
YoY
|
-$96.90M
2985.0%
YoY
|
-$21.70M
-193.65%
YoY
|
-$296.8M
-2802.77%
YoY
|
$987.0K
-89.93%
YoY
|
-$3.141M
-176.42%
YoY
|
$23.17M
2.91%
YoY
|
$10.98M
-346.24%
YoY
|
$9.806M
-111.94%
YoY
|
$4.110M
-106.4%
YoY
|
$22.51M
-33.01%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$391.8M
34.44%
YoY
|
$311.6M
56.26%
YoY
|
$224.7M
-17.79%
YoY
|
$165.0M
103.07%
YoY
|
$291.4M
57.13%
YoY
|
$199.4M
118.83%
YoY
|
$273.3M
42.73%
YoY
|
$81.26M
-36.56%
YoY
|
$185.5M
-1.12%
YoY
|
$91.12M
-47.47%
YoY
|
$191.5M
39.48%
YoY
|
$128.1M
39.58%
YoY
|
$187.6M
28.31%
YoY
|
$173.5M
6.17%
YoY
|
$137.3M
5.87%
YoY
|
$91.77M
787.4%
YoY
|
$146.2M
94.74%
YoY
|
$163.4M
-2.51%
YoY
|
$129.7M
46.53%
YoY
|
$10.34M
-89.26%
YoY
|
| Cash From Investing Activities |
$466.0K
-100.35%
YoY
|
$120.3M
-296.62%
YoY
|
-$66.77M
12.8%
YoY
|
-$213.6M
1233.54%
YoY
|
-$132.6M
527.82%
YoY
|
-$61.18M
7.16%
YoY
|
-$59.20M
-619.26%
YoY
|
-$16.02M
-51.85%
YoY
|
-$21.12M
-26.19%
YoY
|
-$57.09M
-58.81%
YoY
|
$11.40M
-115.79%
YoY
|
-$33.26M
25.66%
YoY
|
-$28.61M
-57.36%
YoY
|
-$138.6M
-3532.81%
YoY
|
-$72.18M
113.69%
YoY
|
-$26.47M
-4.08%
YoY
|
-$67.10M
84.72%
YoY
|
$4.038M
-104.89%
YoY
|
-$33.78M
107.23%
YoY
|
-$27.60M
-3.84%
YoY
|
| Cash From Financing Activities |
-$172.1M
-58.01%
YoY
|
-$426.8M
-4468.93%
YoY
|
-$401.2M
19799.11%
YoY
|
-$173.6M
-769.8%
YoY
|
-$409.8M
190.03%
YoY
|
$9.770M
-104.64%
YoY
|
-$2.016M
-97.92%
YoY
|
$25.92M
-219.46%
YoY
|
-$141.3M
-52.39%
YoY
|
-$210.7M
-21448.13%
YoY
|
-$96.90M
2985.0%
YoY
|
-$21.70M
-193.65%
YoY
|
-$296.8M
-2802.77%
YoY
|
$987.0K
-89.93%
YoY
|
-$3.141M
-176.42%
YoY
|
$23.17M
2.91%
YoY
|
$10.98M
-346.24%
YoY
|
$9.806M
-111.94%
YoY
|
$4.110M
-106.4%
YoY
|
$22.51M
-33.01%
YoY
|
| Net Change In Cash |
$220.2M
-187.76%
YoY
|
$5.041M
-96.59%
YoY
|
-$243.3M
-214.68%
YoY
|
-$222.2M
-343.69%
YoY
|
-$250.9M
-1187.59%
YoY
|
$148.0M
-183.76%
YoY
|
$212.1M
100.11%
YoY
|
$91.16M
24.66%
YoY
|
$23.07M
-116.74%
YoY
|
-$176.7M
-592.82%
YoY
|
$106.0M
71.04%
YoY
|
$73.13M
-17.33%
YoY
|
-$137.8M
-253.0%
YoY
|
$35.85M
-79.77%
YoY
|
$61.97M
-38.03%
YoY
|
$88.46M
1583.67%
YoY
|
$90.07M
162.71%
YoY
|
$177.2M
5807.93%
YoY
|
$100.0M
1150.11%
YoY
|
$5.254M
-94.81%
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 |
$391.8M
34.44%
YoY
|
$311.6M
56.26%
YoY
|
$224.7M
-17.79%
YoY
|
$165.0M
103.07%
YoY
|
$291.4M
57.13%
YoY
|
$199.4M
118.83%
YoY
|
$273.3M
42.73%
YoY
|
$81.26M
-36.56%
YoY
|
$185.5M
-1.12%
YoY
|
$91.12M
-47.47%
YoY
|
$191.5M
39.48%
YoY
|
$128.1M
39.58%
YoY
|
$187.6M
28.31%
YoY
|
$173.5M
6.17%
YoY
|
$137.3M
5.87%
YoY
|
$91.77M
787.4%
YoY
|
$146.2M
94.74%
YoY
|
$163.4M
-2.51%
YoY
|
$129.7M
46.53%
YoY
|
$10.34M
-89.26%
YoY
|
| Capital Expenditures |
$112.7M
90.72%
YoY
|
$29.98M
34.41%
YoY
|
$69.69M
36.67%
YoY
|
$48.32M
96.57%
YoY
|
$59.11M
718.29%
YoY
|
$22.31M
-18.35%
YoY
|
$50.99M
562.25%
YoY
|
$24.58M
162.95%
YoY
|
$7.224M
-21.1%
YoY
|
$27.32M
-46.07%
YoY
|
$7.700M
-130.24%
YoY
|
$9.348M
-262.52%
YoY
|
$9.156M
8.99%
YoY
|
$50.66M
-509.56%
YoY
|
-$25.46M
-3.67%
YoY
|
-$5.752M
-17.52%
YoY
|
$8.401M
-35.97%
YoY
|
-$12.37M
-31.66%
YoY
|
-$26.43M
20.14%
YoY
|
-$6.974M
-66.31%
YoY
|
| Free Cash Flow |
$279.1M
20.12%
YoY
|
$281.6M
59.01%
YoY
|
$155.0M
-30.29%
YoY
|
$116.7M
105.89%
YoY
|
$232.3M
30.34%
YoY
|
$177.1M
177.57%
YoY
|
$222.3M
20.96%
YoY
|
$56.68M
-52.27%
YoY
|
$178.2M
-0.09%
YoY
|
$63.80M
-48.05%
YoY
|
$183.8M
12.93%
YoY
|
$118.7M
21.76%
YoY
|
$178.4M
29.48%
YoY
|
$122.8M
-30.12%
YoY
|
$162.8M
4.26%
YoY
|
$97.52M
463.2%
YoY
|
$137.8M
122.42%
YoY
|
$175.8M
-5.35%
YoY
|
$156.1M
41.27%
YoY
|
$17.32M
-85.2%
YoY
|
Loading...