|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$812.8M
62.07%
YoY
|
$501.5M
37.63%
YoY
|
$364.4M
17.8%
YoY
|
$309.3M
36.38%
YoY
|
$226.8M
36.4%
YoY
|
| Depreciation, Depletion And Amortization |
$250.2M
13.72%
YoY
|
$220.0M
18.69%
YoY
|
$185.4M
3.62%
YoY
|
$178.9M
4.42%
YoY
|
$171.3M
11.38%
YoY
|
| Cash From Operating Activities |
$1.168B
30.06%
YoY
|
$897.7M
20.33%
YoY
|
$746.1M
17.9%
YoY
|
$632.8M
9.48%
YoY
|
$578.0M
30.41%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$40.55M
-1.0%
YoY
|
$40.96M
121.06%
YoY
|
$18.53M
-20.18%
YoY
|
$23.21M
37.54%
YoY
|
$16.88M
46.89%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$860.1M
1133.83%
YoY
|
$69.71M
N/A
|
$0.00
-100.0%
YoY
|
$207.8M
N/A
|
| Other Investing Activities |
-$23.44M
-97.34%
YoY
|
-$880.3M
1139.87%
YoY
|
-$71.00M
N/A
|
$0.00
-100.0%
YoY
|
-$207.8M
938.81%
YoY
|
| Cash From Investing Activities |
-$126.5M
-86.94%
YoY
|
-$969.2M
630.0%
YoY
|
-$132.8M
120.92%
YoY
|
-$60.10M
-76.81%
YoY
|
-$259.1M
314.34%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$104.2M
76.41%
YoY
|
$59.05M
67.74%
YoY
|
$35.21M
-64.56%
YoY
|
$99.32M
31.25%
YoY
|
$75.68M
-112.08%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$307.5M
5.93%
YoY
|
-$290.3M
72.6%
YoY
|
-$168.2M
-39.22%
YoY
|
-$276.7M
103.31%
YoY
|
-$136.1M
158.29%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.168B
30.06%
YoY
|
$897.7M
20.33%
YoY
|
$746.1M
17.9%
YoY
|
$632.8M
9.48%
YoY
|
$578.0M
30.41%
YoY
|
| Cash From Investing Activities |
-$126.5M
-86.94%
YoY
|
-$969.2M
630.0%
YoY
|
-$132.8M
120.92%
YoY
|
-$60.10M
-76.81%
YoY
|
-$259.1M
314.34%
YoY
|
| Cash From Financing Activities |
-$307.5M
5.93%
YoY
|
-$290.3M
72.6%
YoY
|
-$168.2M
-39.22%
YoY
|
-$276.7M
103.31%
YoY
|
-$136.1M
158.29%
YoY
|
| Net Change In Cash |
$744.4M
-303.31%
YoY
|
-$366.2M
-181.51%
YoY
|
$449.2M
57.53%
YoY
|
$285.2M
57.76%
YoY
|
$180.8M
-45.32%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.168B
30.06%
YoY
|
$897.7M
20.33%
YoY
|
$746.1M
17.9%
YoY
|
$632.8M
9.48%
YoY
|
$578.0M
30.41%
YoY
|
| Capital Expenditures |
$40.55M
-1.0%
YoY
|
$40.96M
121.06%
YoY
|
$18.53M
-20.18%
YoY
|
$23.21M
37.54%
YoY
|
$16.88M
46.89%
YoY
|
| Free Cash Flow |
$1.127B
31.55%
YoY
|
$856.8M
17.76%
YoY
|
$727.6M
19.35%
YoY
|
$609.6M
8.64%
YoY
|
$561.1M
29.97%
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 |
$205.3M
38.35%
YoY
|
$325.4M
129.04%
YoY
|
$185.6M
62.96%
YoY
|
$153.8M
28.97%
YoY
|
$148.4M
17.63%
YoY
|
$142.1M
59.26%
YoY
|
$113.9M
15.52%
YoY
|
$119.2M
34.01%
YoY
|
$126.1M
43.58%
YoY
|
$89.20M
0.43%
YoY
|
$98.61M
42.75%
YoY
|
$88.98M
30.19%
YoY
|
$87.86M
5.9%
YoY
|
$88.81M
81.66%
YoY
|
$69.08M
26.15%
YoY
|
$68.34M
23.55%
YoY
|
$82.97M
22.26%
YoY
|
$48.89M
-11.21%
YoY
|
$54.76M
48.76%
YoY
|
$55.32M
81.39%
YoY
|
| Depreciation, Depletion And Amortization |
$60.71M
-3.17%
YoY
|
$60.09M
-4.4%
YoY
|
$64.35M
11.2%
YoY
|
$63.05M
26.26%
YoY
|
$62.70M
27.08%
YoY
|
$62.85M
32.32%
YoY
|
$57.87M
24.19%
YoY
|
$49.94M
8.82%
YoY
|
$49.34M
8.66%
YoY
|
$47.50M
5.84%
YoY
|
$46.60M
4.07%
YoY
|
$45.89M
2.49%
YoY
|
$45.40M
2.15%
YoY
|
$44.88M
2.82%
YoY
|
$44.78M
-0.1%
YoY
|
$44.77M
7.02%
YoY
|
$44.45M
8.41%
YoY
|
$43.65M
9.68%
YoY
|
$44.82M
15.23%
YoY
|
$41.83M
10.38%
YoY
|
| Cash From Operating Activities |
$103.8M
72.45%
YoY
|
$355.9M
26.21%
YoY
|
$342.3M
17.17%
YoY
|
$409.2M
43.24%
YoY
|
$60.21M
58.8%
YoY
|
$282.0M
15.21%
YoY
|
$292.1M
34.38%
YoY
|
$285.7M
34.06%
YoY
|
$37.91M
-46.48%
YoY
|
$244.8M
17.69%
YoY
|
$217.4M
7.89%
YoY
|
$213.1M
19.67%
YoY
|
$70.84M
56.58%
YoY
|
$208.0M
8.53%
YoY
|
$201.5M
10.5%
YoY
|
$178.1M
19.99%
YoY
|
$45.24M
-18.59%
YoY
|
$191.7M
37.19%
YoY
|
$182.4M
31.29%
YoY
|
$148.4M
-20.38%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$9.596M
483.34%
YoY
|
$34.81M
-8.3%
YoY
|
$31.41M
84.6%
YoY
|
$22.06M
32.65%
YoY
|
$1.645M
-75.03%
YoY
|
$37.96M
212.05%
YoY
|
$17.02M
-4.94%
YoY
|
$16.63M
11.17%
YoY
|
$6.589M
-4.22%
YoY
|
$12.16M
-17.07%
YoY
|
$17.90M
-245.03%
YoY
|
$14.96M
-199.4%
YoY
|
$6.879M
-24.08%
YoY
|
$14.67M
-192.71%
YoY
|
-$12.34M
23.21%
YoY
|
-$15.05M
16.55%
YoY
|
$9.061M
107.87%
YoY
|
-$15.82M
19.86%
YoY
|
-$10.02M
-0.82%
YoY
|
-$12.91M
19.54%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$89.22M
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
|
| Other Investing Activities |
-$50.19M
N/A
|
$0.00
-100.0%
YoY
|
-$3.440M
-99.55%
YoY
|
-$20.00M
80.42%
YoY
|
$0.00
-100.0%
YoY
|
-$8.329M
8146.53%
YoY
|
-$771.2M
1025.81%
YoY
|
-$11.08M
364.0%
YoY
|
-$89.72M
N/A
|
-$101.0K
N/A
|
-$68.50M
N/A
|
-$2.389M
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
$1.095M
-105.47%
YoY
|
$0.00
N/A
|
-$208.9M
N/A
|
| Cash From Investing Activities |
-$77.30M
421.7%
YoY
|
-$34.81M
-24.8%
YoY
|
-$34.85M
-95.58%
YoY
|
-$42.06M
51.76%
YoY
|
-$14.82M
-86.15%
YoY
|
-$46.29M
277.39%
YoY
|
-$788.2M
812.27%
YoY
|
-$27.71M
59.77%
YoY
|
-$107.0M
540.13%
YoY
|
-$12.26M
-16.38%
YoY
|
-$86.40M
600.05%
YoY
|
-$17.35M
15.28%
YoY
|
-$16.71M
-7.35%
YoY
|
-$14.67M
-0.4%
YoY
|
-$12.34M
23.21%
YoY
|
-$15.05M
-93.21%
YoY
|
-$18.04M
42.89%
YoY
|
-$14.73M
-55.64%
YoY
|
-$10.02M
-0.82%
YoY
|
-$221.8M
1953.4%
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 |
$53.33M
6218.84%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$844.0K
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$6.055M
N/A
|
$20.81M
-56.02%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$47.32M
590.95%
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
|
N/A
|
| Cash From Financing Activities |
-$172.1M
107.34%
YoY
|
-$145.3M
140.72%
YoY
|
-$28.46M
-48.29%
YoY
|
-$50.73M
-39.69%
YoY
|
-$83.03M
-8.53%
YoY
|
-$60.35M
151.71%
YoY
|
-$55.04M
78.11%
YoY
|
-$84.11M
156.12%
YoY
|
-$90.77M
12.82%
YoY
|
-$23.97M
-56.29%
YoY
|
-$30.90M
7.58%
YoY
|
-$32.84M
31.08%
YoY
|
-$80.46M
-52.13%
YoY
|
-$54.85M
113.77%
YoY
|
-$28.72M
-4.04%
YoY
|
-$25.05M
-55.27%
YoY
|
-$168.1M
587.45%
YoY
|
-$25.66M
-854.59%
YoY
|
-$29.93M
115.33%
YoY
|
-$56.01M
40.38%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$103.8M
72.45%
YoY
|
$355.9M
26.21%
YoY
|
$342.3M
17.17%
YoY
|
$409.2M
43.24%
YoY
|
$60.21M
58.8%
YoY
|
$282.0M
15.21%
YoY
|
$292.1M
34.38%
YoY
|
$285.7M
34.06%
YoY
|
$37.91M
-46.48%
YoY
|
$244.8M
17.69%
YoY
|
$217.4M
7.89%
YoY
|
$213.1M
19.67%
YoY
|
$70.84M
56.58%
YoY
|
$208.0M
8.53%
YoY
|
$201.5M
10.5%
YoY
|
$178.1M
19.99%
YoY
|
$45.24M
-18.59%
YoY
|
$191.7M
37.19%
YoY
|
$182.4M
31.29%
YoY
|
$148.4M
-20.38%
YoY
|
| Cash From Investing Activities |
-$77.30M
421.7%
YoY
|
-$34.81M
-24.8%
YoY
|
-$34.85M
-95.58%
YoY
|
-$42.06M
51.76%
YoY
|
-$14.82M
-86.15%
YoY
|
-$46.29M
277.39%
YoY
|
-$788.2M
812.27%
YoY
|
-$27.71M
59.77%
YoY
|
-$107.0M
540.13%
YoY
|
-$12.26M
-16.38%
YoY
|
-$86.40M
600.05%
YoY
|
-$17.35M
15.28%
YoY
|
-$16.71M
-7.35%
YoY
|
-$14.67M
-0.4%
YoY
|
-$12.34M
23.21%
YoY
|
-$15.05M
-93.21%
YoY
|
-$18.04M
42.89%
YoY
|
-$14.73M
-55.64%
YoY
|
-$10.02M
-0.82%
YoY
|
-$221.8M
1953.4%
YoY
|
| Cash From Financing Activities |
-$172.1M
107.34%
YoY
|
-$145.3M
140.72%
YoY
|
-$28.46M
-48.29%
YoY
|
-$50.73M
-39.69%
YoY
|
-$83.03M
-8.53%
YoY
|
-$60.35M
151.71%
YoY
|
-$55.04M
78.11%
YoY
|
-$84.11M
156.12%
YoY
|
-$90.77M
12.82%
YoY
|
-$23.97M
-56.29%
YoY
|
-$30.90M
7.58%
YoY
|
-$32.84M
31.08%
YoY
|
-$80.46M
-52.13%
YoY
|
-$54.85M
113.77%
YoY
|
-$28.72M
-4.04%
YoY
|
-$25.05M
-55.27%
YoY
|
-$168.1M
587.45%
YoY
|
-$25.66M
-854.59%
YoY
|
-$29.93M
115.33%
YoY
|
-$56.01M
40.38%
YoY
|
| Net Change In Cash |
-$147.4M
335.6%
YoY
|
$175.9M
0.28%
YoY
|
$279.0M
-150.62%
YoY
|
$316.4M
82.0%
YoY
|
-$33.85M
-79.05%
YoY
|
$175.4M
-15.9%
YoY
|
-$551.1M
-650.55%
YoY
|
$173.8M
6.71%
YoY
|
-$161.6M
558.09%
YoY
|
$208.6M
50.59%
YoY
|
$100.1M
-37.61%
YoY
|
$162.9M
18.08%
YoY
|
-$24.55M
-82.95%
YoY
|
$138.5M
-8.45%
YoY
|
$160.4M
12.66%
YoY
|
$138.0M
-206.65%
YoY
|
-$144.0M
-871.72%
YoY
|
$151.3M
37.64%
YoY
|
$142.4M
23.95%
YoY
|
-$129.4M
-195.34%
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 |
$103.8M
72.45%
YoY
|
$355.9M
26.21%
YoY
|
$342.3M
17.17%
YoY
|
$409.2M
43.24%
YoY
|
$60.21M
58.8%
YoY
|
$282.0M
15.21%
YoY
|
$292.1M
34.38%
YoY
|
$285.7M
34.06%
YoY
|
$37.91M
-46.48%
YoY
|
$244.8M
17.69%
YoY
|
$217.4M
7.89%
YoY
|
$213.1M
19.67%
YoY
|
$70.84M
56.58%
YoY
|
$208.0M
8.53%
YoY
|
$201.5M
10.5%
YoY
|
$178.1M
19.99%
YoY
|
$45.24M
-18.59%
YoY
|
$191.7M
37.19%
YoY
|
$182.4M
31.29%
YoY
|
$148.4M
-20.38%
YoY
|
| Capital Expenditures |
$9.596M
483.34%
YoY
|
$34.81M
-8.3%
YoY
|
$31.41M
84.6%
YoY
|
$22.06M
32.65%
YoY
|
$1.645M
-75.03%
YoY
|
$37.96M
212.05%
YoY
|
$17.02M
-4.94%
YoY
|
$16.63M
11.17%
YoY
|
$6.589M
-4.22%
YoY
|
$12.16M
-17.07%
YoY
|
$17.90M
-245.03%
YoY
|
$14.96M
-199.4%
YoY
|
$6.879M
-24.08%
YoY
|
$14.67M
-192.71%
YoY
|
-$12.34M
23.21%
YoY
|
-$15.05M
16.55%
YoY
|
$9.061M
107.87%
YoY
|
-$15.82M
19.86%
YoY
|
-$10.02M
-0.82%
YoY
|
-$12.91M
19.54%
YoY
|
| Free Cash Flow |
$94.23M
60.91%
YoY
|
$321.1M
31.58%
YoY
|
$310.9M
13.0%
YoY
|
$387.1M
43.89%
YoY
|
$58.56M
86.95%
YoY
|
$244.1M
4.92%
YoY
|
$275.1M
37.9%
YoY
|
$269.0M
35.78%
YoY
|
$31.33M
-51.02%
YoY
|
$232.6M
20.32%
YoY
|
$199.5M
-6.71%
YoY
|
$198.1M
2.6%
YoY
|
$63.96M
76.78%
YoY
|
$193.3M
-6.81%
YoY
|
$213.8M
11.16%
YoY
|
$193.1M
19.71%
YoY
|
$36.18M
-29.35%
YoY
|
$207.5M
35.69%
YoY
|
$192.4M
29.11%
YoY
|
$161.3M
-18.2%
YoY
|
Loading...