|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$493.7M
0.2%
YoY
|
$492.7M
-16.97%
YoY
|
$593.4M
1.28%
YoY
|
$585.9M
-11.47%
YoY
|
$661.8M
91.16%
YoY
|
| Depreciation, Depletion And Amortization |
$171.4M
10.3%
YoY
|
$155.4M
13.18%
YoY
|
$137.3M
13.85%
YoY
|
$120.6M
-1.39%
YoY
|
$122.3M
12.1%
YoY
|
| Cash From Operating Activities |
$754.8M
15.52%
YoY
|
$653.4M
-15.85%
YoY
|
$776.5M
7.25%
YoY
|
$724.0M
23.97%
YoY
|
$584.0M
23.6%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$285.9M
-24.16%
YoY
|
$377.0M
4.14%
YoY
|
$362.0M
27.2%
YoY
|
$284.6M
12.31%
YoY
|
$253.4M
45.3%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$1.700M
-74.63%
YoY
|
$6.700M
86.11%
YoY
|
$3.600M
-244.0%
YoY
|
-$2.500M
-149.02%
YoY
|
| Cash From Investing Activities |
-$285.9M
-24.5%
YoY
|
-$378.7M
2.71%
YoY
|
-$368.7M
27.93%
YoY
|
-$288.2M
13.87%
YoY
|
-$253.1M
41.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$134.0M
-76.11%
YoY
|
$560.9M
27.97%
YoY
|
$438.3M
116.12%
YoY
|
$202.8M
47.92%
YoY
|
$137.1M
18.7%
YoY
|
| Debt Paid & Issued, Net |
$0.00
-100.0%
YoY
|
$169.0M
7247.83%
YoY
|
$2.300M
91.67%
YoY
|
$1.200M
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
-$185.1M
-70.27%
YoY
|
-$622.6M
35.47%
YoY
|
-$459.6M
56.54%
YoY
|
-$293.6M
74.66%
YoY
|
-$168.1M
22.61%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$754.8M
15.52%
YoY
|
$653.4M
-15.85%
YoY
|
$776.5M
7.25%
YoY
|
$724.0M
23.97%
YoY
|
$584.0M
23.6%
YoY
|
| Cash From Investing Activities |
-$285.9M
-24.5%
YoY
|
-$378.7M
2.71%
YoY
|
-$368.7M
27.93%
YoY
|
-$288.2M
13.87%
YoY
|
-$253.1M
41.0%
YoY
|
| Cash From Financing Activities |
-$185.1M
-70.27%
YoY
|
-$622.6M
35.47%
YoY
|
-$459.6M
56.54%
YoY
|
-$293.6M
74.66%
YoY
|
-$168.1M
22.61%
YoY
|
| Net Change In Cash |
$306.7M
-183.05%
YoY
|
-$369.3M
814.11%
YoY
|
-$40.40M
-130.68%
YoY
|
$131.7M
-10.47%
YoY
|
$147.1M
-16.61%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$754.8M
15.52%
YoY
|
$653.4M
-15.85%
YoY
|
$776.5M
7.25%
YoY
|
$724.0M
23.97%
YoY
|
$584.0M
23.6%
YoY
|
| Capital Expenditures |
$285.9M
-24.16%
YoY
|
$377.0M
4.14%
YoY
|
$362.0M
27.2%
YoY
|
$284.6M
12.31%
YoY
|
$253.4M
45.3%
YoY
|
| Free Cash Flow |
$468.9M
69.65%
YoY
|
$276.4M
-33.32%
YoY
|
$414.5M
-5.67%
YoY
|
$439.4M
32.91%
YoY
|
$330.6M
10.9%
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$138.8M
54.57%
YoY
|
$132.1M
1.54%
YoY
|
$140.0M
2.94%
YoY
|
$131.8M
18.42%
YoY
|
$89.80M
-22.12%
YoY
|
$130.1M
-5.04%
YoY
|
$136.0M
-15.69%
YoY
|
$111.3M
-28.24%
YoY
|
$115.3M
-17.64%
YoY
|
$137.0M
33.01%
YoY
|
$161.3M
33.75%
YoY
|
$155.1M
-17.72%
YoY
|
$140.0M
-19.45%
YoY
|
$103.0M
-30.26%
YoY
|
$120.6M
-31.32%
YoY
|
$188.5M
0.64%
YoY
|
$173.8M
14.95%
YoY
|
$147.7M
50.1%
YoY
|
$175.6M
113.37%
YoY
|
| Depreciation, Depletion And Amortization |
$44.60M
11.5%
YoY
|
$47.00M
15.48%
YoY
|
$43.00M
6.97%
YoY
|
$41.40M
6.43%
YoY
|
$40.00M
12.36%
YoY
|
$40.70M
13.37%
YoY
|
$40.20M
12.61%
YoY
|
$38.90M
14.08%
YoY
|
$35.60M
15.96%
YoY
|
$35.90M
15.43%
YoY
|
$35.70M
19.8%
YoY
|
$34.10M
13.29%
YoY
|
$30.70M
6.97%
YoY
|
$31.10M
-9.59%
YoY
|
$29.80M
-0.67%
YoY
|
$30.10M
-48.01%
YoY
|
$28.70M
2.5%
YoY
|
$34.40M
20.7%
YoY
|
$30.00M
5.63%
YoY
|
| Cash From Operating Activities |
$89.90M
-30.53%
YoY
|
$251.1M
32.09%
YoY
|
$197.2M
9.49%
YoY
|
$177.1M
7.33%
YoY
|
$129.4M
9.48%
YoY
|
$190.1M
-20.49%
YoY
|
$180.1M
-21.73%
YoY
|
$165.0M
-2.48%
YoY
|
$118.2M
-14.41%
YoY
|
$239.1M
3.6%
YoY
|
$230.1M
36.23%
YoY
|
$169.2M
-2.25%
YoY
|
$138.1M
-8.66%
YoY
|
$230.8M
43.53%
YoY
|
$168.9M
-11.15%
YoY
|
$173.1M
-25.74%
YoY
|
$151.2M
70.46%
YoY
|
$160.8M
8.14%
YoY
|
$190.1M
60.29%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$42.70M
-40.11%
YoY
|
$76.10M
-27.45%
YoY
|
$63.30M
-22.14%
YoY
|
$75.20M
-24.95%
YoY
|
$71.30M
-21.3%
YoY
|
$104.9M
-3.5%
YoY
|
$81.30M
-15.14%
YoY
|
$100.2M
32.89%
YoY
|
$90.60M
10.35%
YoY
|
$108.7M
14.54%
YoY
|
$95.80M
-265.74%
YoY
|
$75.40M
-214.07%
YoY
|
$82.10M
24.77%
YoY
|
$94.90M
-224.05%
YoY
|
-$57.80M
-11.49%
YoY
|
-$66.10M
-40.77%
YoY
|
$65.80M
20.29%
YoY
|
-$76.50M
-241.93%
YoY
|
-$65.30M
-237.47%
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
|
| Other Investing Activities |
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
N/A
|
$100.0K
-200.0%
YoY
|
-$800.0K
-900.0%
YoY
|
-$1.000M
-85.07%
YoY
|
N/A
|
-$100.0K
-200.0%
YoY
|
$100.0K
-107.69%
YoY
|
-$6.700M
-6800.0%
YoY
|
$0.00
-100.0%
YoY
|
$100.0K
-111.11%
YoY
|
-$1.300M
N/A
|
$100.0K
-91.67%
YoY
|
$2.500M
-1350.0%
YoY
|
-$900.0K
-75.68%
YoY
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$42.70M
-40.11%
YoY
|
-$76.10M
-27.39%
YoY
|
-$63.30M
-22.9%
YoY
|
-$75.20M
-25.69%
YoY
|
-$71.30M
-21.3%
YoY
|
-$104.8M
-3.68%
YoY
|
-$82.10M
-14.21%
YoY
|
-$101.2M
23.26%
YoY
|
-$90.60M
10.35%
YoY
|
-$108.8M
14.77%
YoY
|
-$95.70M
61.93%
YoY
|
-$82.10M
24.39%
YoY
|
-$82.10M
20.2%
YoY
|
-$94.80M
22.48%
YoY
|
-$59.10M
-9.49%
YoY
|
-$66.00M
-40.22%
YoY
|
-$68.30M
25.32%
YoY
|
-$77.40M
34.38%
YoY
|
-$65.30M
32.99%
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
|
| Common Stock Issuance & Retirement, Net |
$297.6M
122.92%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$133.5M
-50.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$267.0M
344.26%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$60.10M
-59.14%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$147.1M
7.29%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$600.0K
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 |
-$308.7M
110.0%
YoY
|
-$11.70M
-83.02%
YoY
|
-$11.50M
-82.14%
YoY
|
-$14.90M
-93.17%
YoY
|
-$147.0M
-45.76%
YoY
|
-$68.90M
-63.64%
YoY
|
-$64.40M
188.79%
YoY
|
-$218.3M
23.47%
YoY
|
-$271.0M
281.69%
YoY
|
-$189.5M
1894.74%
YoY
|
-$22.30M
-70.35%
YoY
|
-$176.8M
388.4%
YoY
|
-$71.00M
-58.89%
YoY
|
-$9.500M
53.23%
YoY
|
-$75.20M
1196.55%
YoY
|
-$36.20M
-76.81%
YoY
|
-$172.7M
10.42%
YoY
|
-$6.200M
-28.74%
YoY
|
-$5.800M
-19.44%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$89.90M
-30.53%
YoY
|
$251.1M
32.09%
YoY
|
$197.2M
9.49%
YoY
|
$177.1M
7.33%
YoY
|
$129.4M
9.48%
YoY
|
$190.1M
-20.49%
YoY
|
$180.1M
-21.73%
YoY
|
$165.0M
-2.48%
YoY
|
$118.2M
-14.41%
YoY
|
$239.1M
3.6%
YoY
|
$230.1M
36.23%
YoY
|
$169.2M
-2.25%
YoY
|
$138.1M
-8.66%
YoY
|
$230.8M
43.53%
YoY
|
$168.9M
-11.15%
YoY
|
$173.1M
-25.74%
YoY
|
$151.2M
70.46%
YoY
|
$160.8M
8.14%
YoY
|
$190.1M
60.29%
YoY
|
| Cash From Investing Activities |
-$42.70M
-40.11%
YoY
|
-$76.10M
-27.39%
YoY
|
-$63.30M
-22.9%
YoY
|
-$75.20M
-25.69%
YoY
|
-$71.30M
-21.3%
YoY
|
-$104.8M
-3.68%
YoY
|
-$82.10M
-14.21%
YoY
|
-$101.2M
23.26%
YoY
|
-$90.60M
10.35%
YoY
|
-$108.8M
14.77%
YoY
|
-$95.70M
61.93%
YoY
|
-$82.10M
24.39%
YoY
|
-$82.10M
20.2%
YoY
|
-$94.80M
22.48%
YoY
|
-$59.10M
-9.49%
YoY
|
-$66.00M
-40.22%
YoY
|
-$68.30M
25.32%
YoY
|
-$77.40M
34.38%
YoY
|
-$65.30M
32.99%
YoY
|
| Cash From Financing Activities |
-$308.7M
110.0%
YoY
|
-$11.70M
-83.02%
YoY
|
-$11.50M
-82.14%
YoY
|
-$14.90M
-93.17%
YoY
|
-$147.0M
-45.76%
YoY
|
-$68.90M
-63.64%
YoY
|
-$64.40M
188.79%
YoY
|
-$218.3M
23.47%
YoY
|
-$271.0M
281.69%
YoY
|
-$189.5M
1894.74%
YoY
|
-$22.30M
-70.35%
YoY
|
-$176.8M
388.4%
YoY
|
-$71.00M
-58.89%
YoY
|
-$9.500M
53.23%
YoY
|
-$75.20M
1196.55%
YoY
|
-$36.20M
-76.81%
YoY
|
-$172.7M
10.42%
YoY
|
-$6.200M
-28.74%
YoY
|
-$5.800M
-19.44%
YoY
|
| Net Change In Cash |
-$269.9M
235.7%
YoY
|
$163.3M
895.73%
YoY
|
$122.4M
264.29%
YoY
|
$87.00M
-156.31%
YoY
|
-$80.40M
-66.97%
YoY
|
$16.40M
-127.7%
YoY
|
$33.60M
-70.03%
YoY
|
-$154.5M
72.24%
YoY
|
-$243.4M
2942.5%
YoY
|
-$59.20M
-146.8%
YoY
|
$112.1M
223.99%
YoY
|
-$89.70M
-226.52%
YoY
|
-$8.000M
-91.57%
YoY
|
$126.5M
63.86%
YoY
|
$34.60M
-70.92%
YoY
|
$70.90M
-312.28%
YoY
|
-$94.90M
-28.0%
YoY
|
$77.20M
-6.31%
YoY
|
$119.0M
91.01%
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
|
| Cash From Operating Activities |
$89.90M
-30.53%
YoY
|
$251.1M
32.09%
YoY
|
$197.2M
9.49%
YoY
|
$177.1M
7.33%
YoY
|
$129.4M
9.48%
YoY
|
$190.1M
-20.49%
YoY
|
$180.1M
-21.73%
YoY
|
$165.0M
-2.48%
YoY
|
$118.2M
-14.41%
YoY
|
$239.1M
3.6%
YoY
|
$230.1M
36.23%
YoY
|
$169.2M
-2.25%
YoY
|
$138.1M
-8.66%
YoY
|
$230.8M
43.53%
YoY
|
$168.9M
-11.15%
YoY
|
$173.1M
-25.74%
YoY
|
$151.2M
70.46%
YoY
|
$160.8M
8.14%
YoY
|
$190.1M
60.29%
YoY
|
| Capital Expenditures |
$42.70M
-40.11%
YoY
|
$76.10M
-27.45%
YoY
|
$63.30M
-22.14%
YoY
|
$75.20M
-24.95%
YoY
|
$71.30M
-21.3%
YoY
|
$104.9M
-3.5%
YoY
|
$81.30M
-15.14%
YoY
|
$100.2M
32.89%
YoY
|
$90.60M
10.35%
YoY
|
$108.7M
14.54%
YoY
|
$95.80M
-265.74%
YoY
|
$75.40M
-214.07%
YoY
|
$82.10M
24.77%
YoY
|
$94.90M
-224.05%
YoY
|
-$57.80M
-11.49%
YoY
|
-$66.10M
-40.77%
YoY
|
$65.80M
20.29%
YoY
|
-$76.50M
-241.93%
YoY
|
-$65.30M
-237.47%
YoY
|
| Free Cash Flow |
$47.20M
-18.76%
YoY
|
$175.0M
105.4%
YoY
|
$133.9M
35.53%
YoY
|
$101.9M
57.25%
YoY
|
$58.10M
110.51%
YoY
|
$85.20M
-34.66%
YoY
|
$98.80M
-26.43%
YoY
|
$64.80M
-30.92%
YoY
|
$27.60M
-50.71%
YoY
|
$130.4M
-4.05%
YoY
|
$134.3M
-40.76%
YoY
|
$93.80M
-60.79%
YoY
|
$56.00M
-34.43%
YoY
|
$135.9M
-42.73%
YoY
|
$226.7M
-11.24%
YoY
|
$239.2M
-30.61%
YoY
|
$85.40M
151.18%
YoY
|
$237.3M
150.32%
YoY
|
$255.4M
259.21%
YoY
|
Loading...