|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$414.3M
-6.75%
YoY
|
$444.3M
45.75%
YoY
|
$304.9M
12.99%
YoY
|
$269.8M
10.0%
YoY
|
$245.3M
684.82%
YoY
|
| Depreciation, Depletion And Amortization |
$206.6M
15.99%
YoY
|
$178.2M
16.29%
YoY
|
$153.2M
11.63%
YoY
|
$137.2M
8.26%
YoY
|
$126.8M
7.54%
YoY
|
| Cash From Operating Activities |
$730.1M
-3.13%
YoY
|
$753.6M
33.39%
YoY
|
$565.0M
10.41%
YoY
|
$511.7M
9.15%
YoY
|
$468.8M
103.45%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$388.0M
9.5%
YoY
|
$354.3M
2.11%
YoY
|
$347.0M
41.0%
YoY
|
$246.1M
22.64%
YoY
|
$200.7M
29.98%
YoY
|
| Acquisitions |
$107.5M
N/A
|
$0.00
-100.0%
YoY
|
$39.15M
18.4%
YoY
|
$33.07M
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
-$88.82M
-609.28%
YoY
|
$17.44M
-186.62%
YoY
|
-$20.13M
14.31%
YoY
|
-$17.61M
-415.19%
YoY
|
$5.588M
-183.4%
YoY
|
| Cash From Investing Activities |
-$482.8M
43.31%
YoY
|
-$336.9M
-8.24%
YoY
|
-$367.2M
39.22%
YoY
|
-$263.7M
35.18%
YoY
|
-$195.1M
21.1%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$150.4M
88.04%
YoY
|
$80.00M
-260.03%
YoY
|
-$49.99M
-123.48%
YoY
|
$212.9M
312.6%
YoY
|
$51.60M
309.52%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$357.8M
29.74%
YoY
|
-$275.7M
3.11%
YoY
|
-$267.4M
-34.74%
YoY
|
-$409.8M
36.03%
YoY
|
-$301.2M
-262.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$730.1M
-3.13%
YoY
|
$753.6M
33.39%
YoY
|
$565.0M
10.41%
YoY
|
$511.7M
9.15%
YoY
|
$468.8M
103.45%
YoY
|
| Cash From Investing Activities |
-$482.8M
43.31%
YoY
|
-$336.9M
-8.24%
YoY
|
-$367.2M
39.22%
YoY
|
-$263.7M
35.18%
YoY
|
-$195.1M
21.1%
YoY
|
| Cash From Financing Activities |
-$357.8M
29.74%
YoY
|
-$275.7M
3.11%
YoY
|
-$267.4M
-34.74%
YoY
|
-$409.8M
36.03%
YoY
|
-$301.2M
-262.0%
YoY
|
| Net Change In Cash |
-$110.5M
-178.39%
YoY
|
$141.0M
-302.51%
YoY
|
-$69.62M
-56.97%
YoY
|
-$161.8M
488.09%
YoY
|
-$27.51M
-110.78%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$730.1M
-3.13%
YoY
|
$753.6M
33.39%
YoY
|
$565.0M
10.41%
YoY
|
$511.7M
9.15%
YoY
|
$468.8M
103.45%
YoY
|
| Capital Expenditures |
$388.0M
9.5%
YoY
|
$354.3M
2.11%
YoY
|
$347.0M
41.0%
YoY
|
$246.1M
22.64%
YoY
|
$200.7M
29.98%
YoY
|
| Free Cash Flow |
$342.1M
-14.33%
YoY
|
$399.3M
83.2%
YoY
|
$218.0M
-17.94%
YoY
|
$265.6M
-0.94%
YoY
|
$268.1M
252.64%
YoY
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 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 |
$126.0M
N/A
|
$84.64M
-26.93%
YoY
|
$126.7M
50.09%
YoY
|
$116.1M
-5.7%
YoY
|
$115.8M
59.92%
YoY
|
$84.41M
28.63%
YoY
|
$123.1M
49.6%
YoY
|
$116.0M
34.27%
YoY
|
$72.43M
20.98%
YoY
|
$65.62M
5.29%
YoY
|
$82.27M
13.6%
YoY
|
$86.39M
14.87%
YoY
|
$59.87M
12.84%
YoY
|
$62.33M
18.48%
YoY
|
$72.42M
-4.06%
YoY
|
$75.20M
17.23%
YoY
|
$53.06M
171.41%
YoY
|
$52.61M
79.97%
YoY
|
| Depreciation, Depletion And Amortization |
$56.84M
N/A
|
$54.47M
10.62%
YoY
|
$50.74M
14.01%
YoY
|
$48.80M
13.71%
YoY
|
$49.24M
21.87%
YoY
|
$44.51M
13.77%
YoY
|
$42.92M
14.71%
YoY
|
$41.49M
14.54%
YoY
|
$40.40M
13.93%
YoY
|
$39.12M
15.97%
YoY
|
$37.41M
8.7%
YoY
|
$36.23M
7.75%
YoY
|
$35.46M
8.73%
YoY
|
$33.74M
6.67%
YoY
|
$34.42M
8.75%
YoY
|
$33.62M
8.91%
YoY
|
$32.61M
6.93%
YoY
|
$31.63M
7.71%
YoY
|
| Cash From Operating Activities |
$259.1M
N/A
|
$220.5M
-7.19%
YoY
|
$128.2M
-7.57%
YoY
|
$237.7M
77.54%
YoY
|
$237.5M
36.29%
YoY
|
$138.7M
35.36%
YoY
|
$133.9M
34.92%
YoY
|
$243.4M
28.82%
YoY
|
$174.3M
49.38%
YoY
|
$102.5M
6.38%
YoY
|
$99.25M
-10.53%
YoY
|
$189.0M
0.65%
YoY
|
$116.7M
-2.87%
YoY
|
$96.35M
85.79%
YoY
|
$110.9M
-6.66%
YoY
|
$187.8M
5.48%
YoY
|
$120.1M
42.32%
YoY
|
$51.86M
-38.4%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$80.17M
N/A
|
$95.19M
-11.7%
YoY
|
$92.52M
1.61%
YoY
|
$77.39M
-0.54%
YoY
|
$107.8M
4.53%
YoY
|
$91.06M
1.97%
YoY
|
$77.81M
-11.43%
YoY
|
$77.67M
16.39%
YoY
|
$103.1M
43.39%
YoY
|
$89.30M
-236.07%
YoY
|
$87.85M
47.55%
YoY
|
$66.73M
36.11%
YoY
|
$71.93M
-216.59%
YoY
|
-$65.63M
21.68%
YoY
|
$59.54M
28.31%
YoY
|
$49.03M
26.8%
YoY
|
-$61.69M
67.18%
YoY
|
-$53.93M
51.07%
YoY
|
| Acquisitions |
$71.78M
N/A
|
N/A
|
N/A
|
$78.30M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$39.11M
47.94%
YoY
|
N/A
|
N/A
|
N/A
|
$26.44M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$66.59M
N/A
|
-$3.424M
-142.18%
YoY
|
-$11.45M
N/A
|
-$78.17M
-1332.35%
YoY
|
$8.117M
-14.26%
YoY
|
$0.00
-100.0%
YoY
|
$6.343M
23.33%
YoY
|
$2.980M
-108.15%
YoY
|
$9.467M
149.13%
YoY
|
$1.800M
-80.33%
YoY
|
$5.143M
-181.43%
YoY
|
-$36.57M
50.8%
YoY
|
$3.800M
N/A
|
$9.152M
297.39%
YoY
|
-$6.316M
-682.12%
YoY
|
-$24.25M
-1202.23%
YoY
|
$0.00
-100.0%
YoY
|
$2.303M
N/A
|
| Cash From Investing Activities |
-$146.8M
N/A
|
-$98.61M
-1.08%
YoY
|
-$104.0M
14.18%
YoY
|
-$155.6M
117.67%
YoY
|
-$99.69M
6.42%
YoY
|
-$91.06M
4.07%
YoY
|
-$71.46M
-13.59%
YoY
|
-$74.69M
-27.69%
YoY
|
-$93.67M
37.49%
YoY
|
-$87.50M
54.94%
YoY
|
-$82.70M
25.59%
YoY
|
-$103.3M
40.97%
YoY
|
-$68.13M
10.43%
YoY
|
-$56.47M
9.38%
YoY
|
-$65.85M
45.43%
YoY
|
-$73.28M
100.9%
YoY
|
-$61.69M
34.7%
YoY
|
-$51.63M
45.03%
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
|
| Common Stock Issuance & Retirement, Net |
$28.20M
N/A
|
N/A
N/A
|
N/A
N/A
|
$50.15M
91.42%
YoY
|
N/A
N/A
|
$9.600M
-20.66%
YoY
|
$26.20M
11.97%
YoY
|
$8.900M
-7.29%
YoY
|
N/A
N/A
|
$12.10M
N/A
|
$23.40M
-81.73%
YoY
|
$9.600M
-88.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
$128.1M
N/A
|
$84.70M
N/A
|
N/A
N/A
|
$14.68M
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
|
| Cash From Financing Activities |
-$32.48M
N/A
|
-$95.32M
16.47%
YoY
|
-$68.55M
22.57%
YoY
|
-$106.3M
35.58%
YoY
|
-$81.84M
79.34%
YoY
|
-$55.93M
5.53%
YoY
|
-$78.42M
19.97%
YoY
|
-$59.57M
-42.39%
YoY
|
-$45.63M
-23.94%
YoY
|
-$53.00M
51.54%
YoY
|
-$65.37M
-65.67%
YoY
|
-$103.4M
-16.89%
YoY
|
-$60.00M
-62.35%
YoY
|
-$34.97M
-25.73%
YoY
|
-$190.4M
121.9%
YoY
|
-$124.4M
1275.03%
YoY
|
-$159.3M
3786.44%
YoY
|
-$47.09M
1862.04%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$259.1M
N/A
|
$220.5M
-7.19%
YoY
|
$128.2M
-7.57%
YoY
|
$237.7M
77.54%
YoY
|
$237.5M
36.29%
YoY
|
$138.7M
35.36%
YoY
|
$133.9M
34.92%
YoY
|
$243.4M
28.82%
YoY
|
$174.3M
49.38%
YoY
|
$102.5M
6.38%
YoY
|
$99.25M
-10.53%
YoY
|
$189.0M
0.65%
YoY
|
$116.7M
-2.87%
YoY
|
$96.35M
85.79%
YoY
|
$110.9M
-6.66%
YoY
|
$187.8M
5.48%
YoY
|
$120.1M
42.32%
YoY
|
$51.86M
-38.4%
YoY
|
| Cash From Investing Activities |
-$146.8M
N/A
|
-$98.61M
-1.08%
YoY
|
-$104.0M
14.18%
YoY
|
-$155.6M
117.67%
YoY
|
-$99.69M
6.42%
YoY
|
-$91.06M
4.07%
YoY
|
-$71.46M
-13.59%
YoY
|
-$74.69M
-27.69%
YoY
|
-$93.67M
37.49%
YoY
|
-$87.50M
54.94%
YoY
|
-$82.70M
25.59%
YoY
|
-$103.3M
40.97%
YoY
|
-$68.13M
10.43%
YoY
|
-$56.47M
9.38%
YoY
|
-$65.85M
45.43%
YoY
|
-$73.28M
100.9%
YoY
|
-$61.69M
34.7%
YoY
|
-$51.63M
45.03%
YoY
|
| Cash From Financing Activities |
-$32.48M
N/A
|
-$95.32M
16.47%
YoY
|
-$68.55M
22.57%
YoY
|
-$106.3M
35.58%
YoY
|
-$81.84M
79.34%
YoY
|
-$55.93M
5.53%
YoY
|
-$78.42M
19.97%
YoY
|
-$59.57M
-42.39%
YoY
|
-$45.63M
-23.94%
YoY
|
-$53.00M
51.54%
YoY
|
-$65.37M
-65.67%
YoY
|
-$103.4M
-16.89%
YoY
|
-$60.00M
-62.35%
YoY
|
-$34.97M
-25.73%
YoY
|
-$190.4M
121.9%
YoY
|
-$124.4M
1275.03%
YoY
|
-$159.3M
3786.44%
YoY
|
-$47.09M
1862.04%
YoY
|
| Net Change In Cash |
$79.85M
N/A
|
$26.54M
-52.63%
YoY
|
-$44.28M
436.84%
YoY
|
-$24.14M
51.12%
YoY
|
$56.02M
60.13%
YoY
|
-$8.249M
-78.29%
YoY
|
-$15.97M
-67.28%
YoY
|
$109.2M
-716.22%
YoY
|
$34.99M
-405.44%
YoY
|
-$38.00M
-874.88%
YoY
|
-$48.82M
-66.4%
YoY
|
-$17.72M
78.57%
YoY
|
-$11.45M
-88.65%
YoY
|
$4.904M
-110.47%
YoY
|
-$145.3M
1087.58%
YoY
|
-$9.922M
-107.49%
YoY
|
-$100.9M
-392.52%
YoY
|
-$46.86M
-201.42%
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
|
| Cash From Operating Activities |
$259.1M
N/A
|
$220.5M
-7.19%
YoY
|
$128.2M
-7.57%
YoY
|
$237.7M
77.54%
YoY
|
$237.5M
36.29%
YoY
|
$138.7M
35.36%
YoY
|
$133.9M
34.92%
YoY
|
$243.4M
28.82%
YoY
|
$174.3M
49.38%
YoY
|
$102.5M
6.38%
YoY
|
$99.25M
-10.53%
YoY
|
$189.0M
0.65%
YoY
|
$116.7M
-2.87%
YoY
|
$96.35M
85.79%
YoY
|
$110.9M
-6.66%
YoY
|
$187.8M
5.48%
YoY
|
$120.1M
42.32%
YoY
|
$51.86M
-38.4%
YoY
|
| Capital Expenditures |
$80.17M
N/A
|
$95.19M
-11.7%
YoY
|
$92.52M
1.61%
YoY
|
$77.39M
-0.54%
YoY
|
$107.8M
4.53%
YoY
|
$91.06M
1.97%
YoY
|
$77.81M
-11.43%
YoY
|
$77.67M
16.39%
YoY
|
$103.1M
43.39%
YoY
|
$89.30M
-236.07%
YoY
|
$87.85M
47.55%
YoY
|
$66.73M
36.11%
YoY
|
$71.93M
-216.59%
YoY
|
-$65.63M
21.68%
YoY
|
$59.54M
28.31%
YoY
|
$49.03M
26.8%
YoY
|
-$61.69M
67.18%
YoY
|
-$53.93M
51.07%
YoY
|
| Free Cash Flow |
$178.9M
N/A
|
$125.3M
-3.44%
YoY
|
$35.72M
-25.09%
YoY
|
$160.4M
185.82%
YoY
|
$129.7M
82.34%
YoY
|
$47.68M
261.22%
YoY
|
$56.10M
391.91%
YoY
|
$165.8M
35.6%
YoY
|
$71.15M
59.03%
YoY
|
$13.20M
-91.85%
YoY
|
$11.41M
-77.81%
YoY
|
$122.2M
-11.89%
YoY
|
$44.74M
-75.39%
YoY
|
$162.0M
53.11%
YoY
|
$51.40M
-29.05%
YoY
|
$138.7M
-0.44%
YoY
|
$181.8M
49.88%
YoY
|
$105.8M
-11.76%
YoY
|
Loading...