|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$842.0M
-5.07%
YoY
|
$887.0M
4.11%
YoY
|
$852.0M
-5.12%
YoY
|
$898.0M
-54.99%
YoY
|
$1.995B
172.54%
YoY
|
| Depreciation, Depletion And Amortization |
$775.0M
1.17%
YoY
|
$766.0M
6.39%
YoY
|
$720.0M
12.32%
YoY
|
$641.0M
10.52%
YoY
|
$580.0M
-5.69%
YoY
|
| Cash From Operating Activities |
$1.533B
33.07%
YoY
|
$1.152B
-41.52%
YoY
|
$1.970B
70.86%
YoY
|
$1.153B
-32.73%
YoY
|
$1.714B
-21.48%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$135.0M
1.5%
YoY
|
$133.0M
84.72%
YoY
|
$72.00M
-16.28%
YoY
|
$86.00M
-238.71%
YoY
|
-$62.00M
3.33%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$7.000M
-240.0%
YoY
|
$5.000M
-16.67%
YoY
|
$6.000M
50.0%
YoY
|
$4.000M
-112.5%
YoY
|
-$32.00M
-3300.0%
YoY
|
| Cash From Investing Activities |
-$835.0M
-978.95%
YoY
|
$95.00M
-77.05%
YoY
|
$414.0M
-139.39%
YoY
|
-$1.051B
141.06%
YoY
|
-$436.0M
-72.12%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$87.00M
411.76%
YoY
|
-$17.00M
-91.41%
YoY
|
-$198.0M
3860.0%
YoY
|
-$5.000M
-101.98%
YoY
|
$253.0M
-13.06%
YoY
|
| Debt Paid & Issued, Net |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$21.00M
-95.6%
YoY
|
$477.0M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
-$377.0M
-64.63%
YoY
|
-$1.066B
-47.51%
YoY
|
-$2.031B
49.23%
YoY
|
-$1.361B
-30.45%
YoY
|
-$1.957B
1491.06%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.533B
33.07%
YoY
|
$1.152B
-41.52%
YoY
|
$1.970B
70.86%
YoY
|
$1.153B
-32.73%
YoY
|
$1.714B
-21.48%
YoY
|
| Cash From Investing Activities |
-$835.0M
-978.95%
YoY
|
$95.00M
-77.05%
YoY
|
$414.0M
-139.39%
YoY
|
-$1.051B
141.06%
YoY
|
-$436.0M
-72.12%
YoY
|
| Cash From Financing Activities |
-$377.0M
-64.63%
YoY
|
-$1.066B
-47.51%
YoY
|
-$2.031B
49.23%
YoY
|
-$1.361B
-30.45%
YoY
|
-$1.957B
1491.06%
YoY
|
| Net Change In Cash |
$321.0M
77.35%
YoY
|
$181.0M
-48.73%
YoY
|
$353.0M
-128.04%
YoY
|
-$1.259B
85.42%
YoY
|
-$679.0M
-236.9%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.533B
33.07%
YoY
|
$1.152B
-41.52%
YoY
|
$1.970B
70.86%
YoY
|
$1.153B
-32.73%
YoY
|
$1.714B
-21.48%
YoY
|
| Capital Expenditures |
$135.0M
1.5%
YoY
|
$133.0M
84.72%
YoY
|
$72.00M
-16.28%
YoY
|
$86.00M
-238.71%
YoY
|
-$62.00M
3.33%
YoY
|
| Free Cash Flow |
$1.398B
37.19%
YoY
|
$1.019B
-46.31%
YoY
|
$1.898B
77.88%
YoY
|
$1.067B
-39.92%
YoY
|
$1.776B
-20.82%
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 |
$191.0M
24.03%
YoY
|
$299.0M
17.25%
YoY
|
$215.0M
18.78%
YoY
|
$174.0M
-16.75%
YoY
|
$154.0M
-36.36%
YoY
|
$255.0M
-3.04%
YoY
|
$181.0M
2.26%
YoY
|
$209.0M
4.5%
YoY
|
$242.0M
14.15%
YoY
|
$263.0M
-4.71%
YoY
|
$177.0M
7.27%
YoY
|
$200.0M
19.76%
YoY
|
$212.0M
-26.9%
YoY
|
$276.0M
-22.25%
YoY
|
$165.0M
-24.66%
YoY
|
$167.0M
-83.33%
YoY
|
$290.0M
-30.79%
YoY
|
$355.0M
-48.7%
YoY
|
$219.0M
33.54%
YoY
|
| Depreciation, Depletion And Amortization |
$25.00M
13.64%
YoY
|
$22.00M
4.76%
YoY
|
$20.00M
-4.76%
YoY
|
$22.00M
15.79%
YoY
|
$22.00M
10.0%
YoY
|
$21.00M
16.67%
YoY
|
$21.00M
0.0%
YoY
|
$19.00M
0.0%
YoY
|
$20.00M
0.0%
YoY
|
$18.00M
-18.18%
YoY
|
$21.00M
-16.0%
YoY
|
$19.00M
-29.63%
YoY
|
$20.00M
-23.08%
YoY
|
$22.00M
-18.52%
YoY
|
$25.00M
-7.41%
YoY
|
$27.00M
-20.59%
YoY
|
$26.00M
-73.74%
YoY
|
$27.00M
-47.06%
YoY
|
$27.00M
-84.02%
YoY
|
| Cash From Operating Activities |
$474.0M
38.6%
YoY
|
$784.0M
16.32%
YoY
|
$216.0M
-52.94%
YoY
|
$191.0M
-317.05%
YoY
|
$342.0M
219.63%
YoY
|
$674.0M
-10.85%
YoY
|
$459.0M
-34.05%
YoY
|
-$88.00M
-176.52%
YoY
|
$107.0M
-73.45%
YoY
|
$756.0M
587.27%
YoY
|
$696.0M
31.57%
YoY
|
$115.0M
945.45%
YoY
|
$403.0M
-19.88%
YoY
|
$110.0M
-61.94%
YoY
|
$529.0M
16.26%
YoY
|
$11.00M
-96.79%
YoY
|
$503.0M
-19.78%
YoY
|
$289.0M
-40.66%
YoY
|
$455.0M
-25.29%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$17.00M
-32.0%
YoY
|
$36.00M
9.09%
YoY
|
$41.00M
41.38%
YoY
|
$33.00M
0.0%
YoY
|
$25.00M
-34.21%
YoY
|
$33.00M
3.13%
YoY
|
$29.00M
314.29%
YoY
|
$33.00M
65.0%
YoY
|
$38.00M
192.31%
YoY
|
$32.00M
128.57%
YoY
|
$7.000M
-150.0%
YoY
|
$20.00M
-157.14%
YoY
|
$13.00M
-156.52%
YoY
|
$14.00M
-255.56%
YoY
|
-$14.00M
-48.15%
YoY
|
-$35.00M
169.23%
YoY
|
-$23.00M
76.92%
YoY
|
-$9.000M
-52.63%
YoY
|
-$27.00M
28.57%
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 |
$0.00
-100.0%
YoY
|
-$728.0M
-6166.67%
YoY
|
-$89.00M
-158.94%
YoY
|
$69.00M
-62.09%
YoY
|
$1.000M
-100.85%
YoY
|
$12.00M
-192.31%
YoY
|
$151.0M
54.08%
YoY
|
$182.0M
-42.22%
YoY
|
-$117.0M
N/A
|
-$13.00M
-152.0%
YoY
|
$98.00M
-117.92%
YoY
|
$315.0M
-51.16%
YoY
|
$0.00
-100.0%
YoY
|
$25.00M
-107.72%
YoY
|
-$547.0M
-25.78%
YoY
|
$645.0M
-59.99%
YoY
|
$5.000M
-266.67%
YoY
|
-$324.0M
-58.09%
YoY
|
-$737.0M
-235.23%
YoY
|
| Cash From Investing Activities |
-$613.0M
-2765.22%
YoY
|
-$764.0M
3538.1%
YoY
|
-$130.0M
-206.56%
YoY
|
$36.00M
-75.84%
YoY
|
$23.00M
-114.84%
YoY
|
-$21.00M
-53.33%
YoY
|
$122.0M
34.07%
YoY
|
$149.0M
-49.49%
YoY
|
-$155.0M
-312.33%
YoY
|
-$45.00M
-509.09%
YoY
|
$91.00M
-116.22%
YoY
|
$295.0M
-51.64%
YoY
|
$73.00M
-106.57%
YoY
|
$11.00M
-103.3%
YoY
|
-$561.0M
-26.57%
YoY
|
$610.0M
-61.85%
YoY
|
-$1.111B
18.44%
YoY
|
-$333.0M
-57.95%
YoY
|
-$764.0M
-245.8%
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 |
-$58.00M
5.45%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$55.00M
-1016.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$6.000M
-130.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$20.00M
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
|
| Debt Paid & Issued, Net |
N/A
|
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
|
$16.00M
-68.0%
YoY
|
N/A
|
N/A
|
N/A
|
$50.00M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$235.0M
-52.53%
YoY
|
-$135.0M
-76.27%
YoY
|
$488.0M
-228.42%
YoY
|
-$235.0M
770.37%
YoY
|
-$495.0M
450.0%
YoY
|
-$569.0M
-19.52%
YoY
|
-$380.0M
-31.41%
YoY
|
-$27.00M
-90.32%
YoY
|
-$90.00M
-81.67%
YoY
|
-$707.0M
1544.19%
YoY
|
-$554.0M
292.91%
YoY
|
-$279.0M
-66.59%
YoY
|
-$491.0M
43.57%
YoY
|
-$43.00M
-93.47%
YoY
|
-$141.0M
-36.77%
YoY
|
-$835.0M
-7.63%
YoY
|
-$342.0M
98.84%
YoY
|
-$658.0M
4.11%
YoY
|
-$223.0M
165.48%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$474.0M
38.6%
YoY
|
$784.0M
16.32%
YoY
|
$216.0M
-52.94%
YoY
|
$191.0M
-317.05%
YoY
|
$342.0M
219.63%
YoY
|
$674.0M
-10.85%
YoY
|
$459.0M
-34.05%
YoY
|
-$88.00M
-176.52%
YoY
|
$107.0M
-73.45%
YoY
|
$756.0M
587.27%
YoY
|
$696.0M
31.57%
YoY
|
$115.0M
945.45%
YoY
|
$403.0M
-19.88%
YoY
|
$110.0M
-61.94%
YoY
|
$529.0M
16.26%
YoY
|
$11.00M
-96.79%
YoY
|
$503.0M
-19.78%
YoY
|
$289.0M
-40.66%
YoY
|
$455.0M
-25.29%
YoY
|
| Cash From Investing Activities |
-$613.0M
-2765.22%
YoY
|
-$764.0M
3538.1%
YoY
|
-$130.0M
-206.56%
YoY
|
$36.00M
-75.84%
YoY
|
$23.00M
-114.84%
YoY
|
-$21.00M
-53.33%
YoY
|
$122.0M
34.07%
YoY
|
$149.0M
-49.49%
YoY
|
-$155.0M
-312.33%
YoY
|
-$45.00M
-509.09%
YoY
|
$91.00M
-116.22%
YoY
|
$295.0M
-51.64%
YoY
|
$73.00M
-106.57%
YoY
|
$11.00M
-103.3%
YoY
|
-$561.0M
-26.57%
YoY
|
$610.0M
-61.85%
YoY
|
-$1.111B
18.44%
YoY
|
-$333.0M
-57.95%
YoY
|
-$764.0M
-245.8%
YoY
|
| Cash From Financing Activities |
-$235.0M
-52.53%
YoY
|
-$135.0M
-76.27%
YoY
|
$488.0M
-228.42%
YoY
|
-$235.0M
770.37%
YoY
|
-$495.0M
450.0%
YoY
|
-$569.0M
-19.52%
YoY
|
-$380.0M
-31.41%
YoY
|
-$27.00M
-90.32%
YoY
|
-$90.00M
-81.67%
YoY
|
-$707.0M
1544.19%
YoY
|
-$554.0M
292.91%
YoY
|
-$279.0M
-66.59%
YoY
|
-$491.0M
43.57%
YoY
|
-$43.00M
-93.47%
YoY
|
-$141.0M
-36.77%
YoY
|
-$835.0M
-7.63%
YoY
|
-$342.0M
98.84%
YoY
|
-$658.0M
4.11%
YoY
|
-$223.0M
165.48%
YoY
|
| Net Change In Cash |
-$374.0M
187.69%
YoY
|
-$115.0M
-236.9%
YoY
|
$574.0M
185.57%
YoY
|
-$8.000M
-123.53%
YoY
|
-$130.0M
-5.8%
YoY
|
$84.00M
2000.0%
YoY
|
$201.0M
-13.73%
YoY
|
$34.00M
-74.05%
YoY
|
-$138.0M
820.0%
YoY
|
$4.000M
-94.87%
YoY
|
$233.0M
-234.68%
YoY
|
$131.0M
-161.21%
YoY
|
-$15.00M
-98.42%
YoY
|
$78.00M
-111.11%
YoY
|
-$173.0M
-67.48%
YoY
|
-$214.0M
-120.62%
YoY
|
-$950.0M
96.69%
YoY
|
-$702.0M
-25.08%
YoY
|
-$532.0M
-150.71%
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 |
$474.0M
38.6%
YoY
|
$784.0M
16.32%
YoY
|
$216.0M
-52.94%
YoY
|
$191.0M
-317.05%
YoY
|
$342.0M
219.63%
YoY
|
$674.0M
-10.85%
YoY
|
$459.0M
-34.05%
YoY
|
-$88.00M
-176.52%
YoY
|
$107.0M
-73.45%
YoY
|
$756.0M
587.27%
YoY
|
$696.0M
31.57%
YoY
|
$115.0M
945.45%
YoY
|
$403.0M
-19.88%
YoY
|
$110.0M
-61.94%
YoY
|
$529.0M
16.26%
YoY
|
$11.00M
-96.79%
YoY
|
$503.0M
-19.78%
YoY
|
$289.0M
-40.66%
YoY
|
$455.0M
-25.29%
YoY
|
| Capital Expenditures |
$17.00M
-32.0%
YoY
|
$36.00M
9.09%
YoY
|
$41.00M
41.38%
YoY
|
$33.00M
0.0%
YoY
|
$25.00M
-34.21%
YoY
|
$33.00M
3.13%
YoY
|
$29.00M
314.29%
YoY
|
$33.00M
65.0%
YoY
|
$38.00M
192.31%
YoY
|
$32.00M
128.57%
YoY
|
$7.000M
-150.0%
YoY
|
$20.00M
-157.14%
YoY
|
$13.00M
-156.52%
YoY
|
$14.00M
-255.56%
YoY
|
-$14.00M
-48.15%
YoY
|
-$35.00M
169.23%
YoY
|
-$23.00M
76.92%
YoY
|
-$9.000M
-52.63%
YoY
|
-$27.00M
28.57%
YoY
|
| Free Cash Flow |
$457.0M
44.16%
YoY
|
$748.0M
16.69%
YoY
|
$175.0M
-59.3%
YoY
|
$158.0M
-230.58%
YoY
|
$317.0M
359.42%
YoY
|
$641.0M
-11.46%
YoY
|
$430.0M
-37.59%
YoY
|
-$121.0M
-227.37%
YoY
|
$69.00M
-82.31%
YoY
|
$724.0M
654.17%
YoY
|
$689.0M
26.89%
YoY
|
$95.00M
106.52%
YoY
|
$390.0M
-25.86%
YoY
|
$96.00M
-67.79%
YoY
|
$543.0M
12.66%
YoY
|
$46.00M
-87.08%
YoY
|
$526.0M
-17.81%
YoY
|
$298.0M
-41.11%
YoY
|
$482.0M
-23.49%
YoY
|
Loading...