|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$735.0M
18.55%
YoY
|
$620.0M
2.14%
YoY
|
$607.0M
18.79%
YoY
|
$511.0M
19.67%
YoY
|
$427.0M
11.78%
YoY
|
| Depreciation, Depletion And Amortization |
$652.0M
5.33%
YoY
|
$619.0M
11.13%
YoY
|
$557.0M
8.37%
YoY
|
$514.0M
9.13%
YoY
|
$471.0M
8.53%
YoY
|
| Cash From Operating Activities |
$1.498B
9.42%
YoY
|
$1.369B
24.68%
YoY
|
$1.098B
4.77%
YoY
|
$1.048B
58.31%
YoY
|
$662.0M
-2.5%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.481B
0.95%
YoY
|
$1.467B
-15.25%
YoY
|
$1.731B
8.12%
YoY
|
$1.601B
-211.8%
YoY
|
-$1.432B
-1.04%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$3.000M
-400.0%
YoY
|
$1.000M
-150.0%
YoY
|
-$2.000M
100.0%
YoY
|
-$1.000M
-80.0%
YoY
|
-$5.000M
-266.67%
YoY
|
| Cash From Investing Activities |
-$1.484B
1.23%
YoY
|
-$1.466B
-15.41%
YoY
|
-$1.733B
8.18%
YoY
|
-$1.602B
11.48%
YoY
|
-$1.437B
-0.48%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$13.00M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$28.00M
-83.03%
YoY
|
$165.0M
-75.66%
YoY
|
$678.0M
10.78%
YoY
|
$612.0M
-19.58%
YoY
|
$761.0M
-3.3%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.498B
9.42%
YoY
|
$1.369B
24.68%
YoY
|
$1.098B
4.77%
YoY
|
$1.048B
58.31%
YoY
|
$662.0M
-2.5%
YoY
|
| Cash From Investing Activities |
-$1.484B
1.23%
YoY
|
-$1.466B
-15.41%
YoY
|
-$1.733B
8.18%
YoY
|
-$1.602B
11.48%
YoY
|
-$1.437B
-0.48%
YoY
|
| Cash From Financing Activities |
$28.00M
-83.03%
YoY
|
$165.0M
-75.66%
YoY
|
$678.0M
10.78%
YoY
|
$612.0M
-19.58%
YoY
|
$761.0M
-3.3%
YoY
|
| Net Change In Cash |
$42.00M
-38.24%
YoY
|
$68.00M
58.14%
YoY
|
$43.00M
-25.86%
YoY
|
$58.00M
-514.29%
YoY
|
-$14.00M
-163.64%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.498B
9.42%
YoY
|
$1.369B
24.68%
YoY
|
$1.098B
4.77%
YoY
|
$1.048B
58.31%
YoY
|
$662.0M
-2.5%
YoY
|
| Capital Expenditures |
$1.481B
0.95%
YoY
|
$1.467B
-15.25%
YoY
|
$1.731B
8.12%
YoY
|
$1.601B
-211.8%
YoY
|
-$1.432B
-1.04%
YoY
|
| Free Cash Flow |
$17.00M
-117.35%
YoY
|
-$98.00M
-84.52%
YoY
|
-$633.0M
14.47%
YoY
|
-$553.0M
-126.41%
YoY
|
$2.094B
-1.51%
YoY
|
|
Concept
|
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 | 2021 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$214.0M
28.14%
YoY
|
$148.0M
29.82%
YoY
|
$137.0M
10.48%
YoY
|
$236.0M
9.77%
YoY
|
$167.0M
7.74%
YoY
|
$114.0M
-8.8%
YoY
|
$124.0M
-3.88%
YoY
|
$215.0M
8.59%
YoY
|
$155.0M
15.67%
YoY
|
$125.0M
21.36%
YoY
|
$129.0M
-37.68%
YoY
|
$198.0M
17.16%
YoY
|
$134.0M
19.64%
YoY
|
$103.0M
30.38%
YoY
|
$207.0M
140.7%
YoY
|
$169.0M
12.67%
YoY
|
$112.0M
12.0%
YoY
|
$79.00M
2.6%
YoY
|
$86.00M
2.38%
YoY
|
$150.0M
23.97%
YoY
|
| Depreciation, Depletion And Amortization |
$168.0M
6.33%
YoY
|
$164.0M
6.49%
YoY
|
$161.0M
4.55%
YoY
|
$159.0M
3.92%
YoY
|
$158.0M
7.48%
YoY
|
$154.0M
10.79%
YoY
|
$154.0M
11.59%
YoY
|
$153.0M
15.04%
YoY
|
$147.0M
-197.35%
YoY
|
$139.0M
6.92%
YoY
|
$138.0M
-74.49%
YoY
|
$133.0M
7.26%
YoY
|
-$151.0M
-223.77%
YoY
|
$130.0M
10.17%
YoY
|
$541.0M
366.38%
YoY
|
$124.0M
7.83%
YoY
|
$122.0M
8.93%
YoY
|
$118.0M
9.26%
YoY
|
$116.0M
7.41%
YoY
|
$115.0M
8.49%
YoY
|
| Cash From Operating Activities |
$381.0M
26.16%
YoY
|
$445.0M
18.35%
YoY
|
$330.0M
19.57%
YoY
|
$342.0M
-17.59%
YoY
|
$302.0M
319.44%
YoY
|
$376.0M
-3.34%
YoY
|
$276.0M
4.55%
YoY
|
$415.0M
11.26%
YoY
|
$72.00M
-59.09%
YoY
|
$389.0M
143.13%
YoY
|
$264.0M
-50.19%
YoY
|
$373.0M
9.06%
YoY
|
$176.0M
13.55%
YoY
|
$160.0M
-27.6%
YoY
|
$530.0M
94.14%
YoY
|
$342.0M
2530.77%
YoY
|
$155.0M
-5.49%
YoY
|
$221.0M
26.29%
YoY
|
$273.0M
152.78%
YoY
|
$13.00M
-94.4%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$354.0M
-5.85%
YoY
|
$385.0M
2.94%
YoY
|
$379.0M
10.17%
YoY
|
$363.0M
-2.68%
YoY
|
$376.0M
-25.54%
YoY
|
$374.0M
-2.09%
YoY
|
$344.0M
-21.28%
YoY
|
$373.0M
-8.35%
YoY
|
$505.0M
701.59%
YoY
|
$382.0M
-14.35%
YoY
|
$437.0M
-63.46%
YoY
|
$407.0M
-219.01%
YoY
|
$63.00M
-115.52%
YoY
|
$446.0M
-217.37%
YoY
|
$1.196B
-487.06%
YoY
|
-$342.0M
1.48%
YoY
|
-$406.0M
-2.4%
YoY
|
-$380.0M
2.7%
YoY
|
-$309.0M
-8.31%
YoY
|
-$337.0M
4.01%
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
|
N/A
|
| Other Investing Activities |
$51.00M
N/A
|
-$52.00M
-300.0%
YoY
|
-$2.000M
-92.31%
YoY
|
N/A
|
$0.00
-100.0%
YoY
|
$26.00M
-2700.0%
YoY
|
-$26.00M
1200.0%
YoY
|
$1.000M
N/A
|
$1.000M
-92.31%
YoY
|
-$1.000M
N/A
|
-$2.000M
-85.71%
YoY
|
N/A
|
$13.00M
-69.77%
YoY
|
$0.00
-100.0%
YoY
|
-$14.00M
-36.36%
YoY
|
N/A
|
$43.00M
2050.0%
YoY
|
-$26.00M
2500.0%
YoY
|
-$22.00M
-2300.0%
YoY
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$303.0M
-19.41%
YoY
|
-$437.0M
25.57%
YoY
|
-$381.0M
2.97%
YoY
|
-$363.0M
-2.42%
YoY
|
-$376.0M
-25.4%
YoY
|
-$348.0M
-9.14%
YoY
|
-$370.0M
-15.72%
YoY
|
-$372.0M
-8.6%
YoY
|
-$504.0M
908.0%
YoY
|
-$383.0M
-14.13%
YoY
|
-$439.0M
-63.72%
YoY
|
-$407.0M
19.01%
YoY
|
-$50.00M
-86.23%
YoY
|
-$446.0M
9.85%
YoY
|
-$1.210B
265.56%
YoY
|
-$342.0M
1.48%
YoY
|
-$363.0M
-12.32%
YoY
|
-$406.0M
9.43%
YoY
|
-$331.0M
-1.49%
YoY
|
-$337.0M
4.33%
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 |
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
N/A
|
N/A
N/A
|
N/A
N/A
|
$17.00M
N/A
|
N/A
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
-$13.00M
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 |
-$64.00M
-177.11%
YoY
|
$2.000M
-125.0%
YoY
|
$55.00M
-51.33%
YoY
|
$35.00M
-252.17%
YoY
|
$83.00M
-81.18%
YoY
|
-$8.000M
-20.0%
YoY
|
$113.0M
-39.57%
YoY
|
-$23.00M
-138.33%
YoY
|
$441.0M
-695.95%
YoY
|
-$10.00M
-103.27%
YoY
|
$187.0M
-72.58%
YoY
|
$60.00M
1400.0%
YoY
|
-$74.00M
-133.79%
YoY
|
$306.0M
370.77%
YoY
|
$682.0M
351.66%
YoY
|
$4.000M
-98.77%
YoY
|
$219.0M
-12.4%
YoY
|
$65.00M
-67.66%
YoY
|
$151.0M
-34.35%
YoY
|
$326.0M
207.55%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$381.0M
26.16%
YoY
|
$445.0M
18.35%
YoY
|
$330.0M
19.57%
YoY
|
$342.0M
-17.59%
YoY
|
$302.0M
319.44%
YoY
|
$376.0M
-3.34%
YoY
|
$276.0M
4.55%
YoY
|
$415.0M
11.26%
YoY
|
$72.00M
-59.09%
YoY
|
$389.0M
143.13%
YoY
|
$264.0M
-50.19%
YoY
|
$373.0M
9.06%
YoY
|
$176.0M
13.55%
YoY
|
$160.0M
-27.6%
YoY
|
$530.0M
94.14%
YoY
|
$342.0M
2530.77%
YoY
|
$155.0M
-5.49%
YoY
|
$221.0M
26.29%
YoY
|
$273.0M
152.78%
YoY
|
$13.00M
-94.4%
YoY
|
| Cash From Investing Activities |
-$303.0M
-19.41%
YoY
|
-$437.0M
25.57%
YoY
|
-$381.0M
2.97%
YoY
|
-$363.0M
-2.42%
YoY
|
-$376.0M
-25.4%
YoY
|
-$348.0M
-9.14%
YoY
|
-$370.0M
-15.72%
YoY
|
-$372.0M
-8.6%
YoY
|
-$504.0M
908.0%
YoY
|
-$383.0M
-14.13%
YoY
|
-$439.0M
-63.72%
YoY
|
-$407.0M
19.01%
YoY
|
-$50.00M
-86.23%
YoY
|
-$446.0M
9.85%
YoY
|
-$1.210B
265.56%
YoY
|
-$342.0M
1.48%
YoY
|
-$363.0M
-12.32%
YoY
|
-$406.0M
9.43%
YoY
|
-$331.0M
-1.49%
YoY
|
-$337.0M
4.33%
YoY
|
| Cash From Financing Activities |
-$64.00M
-177.11%
YoY
|
$2.000M
-125.0%
YoY
|
$55.00M
-51.33%
YoY
|
$35.00M
-252.17%
YoY
|
$83.00M
-81.18%
YoY
|
-$8.000M
-20.0%
YoY
|
$113.0M
-39.57%
YoY
|
-$23.00M
-138.33%
YoY
|
$441.0M
-695.95%
YoY
|
-$10.00M
-103.27%
YoY
|
$187.0M
-72.58%
YoY
|
$60.00M
1400.0%
YoY
|
-$74.00M
-133.79%
YoY
|
$306.0M
370.77%
YoY
|
$682.0M
351.66%
YoY
|
$4.000M
-98.77%
YoY
|
$219.0M
-12.4%
YoY
|
$65.00M
-67.66%
YoY
|
$151.0M
-34.35%
YoY
|
$326.0M
207.55%
YoY
|
| Net Change In Cash |
$14.00M
55.56%
YoY
|
$10.00M
-50.0%
YoY
|
$4.000M
-78.95%
YoY
|
$14.00M
-30.0%
YoY
|
$9.000M
0.0%
YoY
|
$20.00M
-600.0%
YoY
|
$19.00M
58.33%
YoY
|
$20.00M
-23.08%
YoY
|
$9.000M
-82.69%
YoY
|
-$4.000M
-120.0%
YoY
|
$12.00M
500.0%
YoY
|
$26.00M
550.0%
YoY
|
$52.00M
372.73%
YoY
|
$20.00M
-116.67%
YoY
|
$2.000M
-97.85%
YoY
|
$4.000M
100.0%
YoY
|
$11.00M
N/A
|
-$120.0M
-2500.0%
YoY
|
$93.00M
4550.0%
YoY
|
$2.000M
-86.67%
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 |
$381.0M
26.16%
YoY
|
$445.0M
18.35%
YoY
|
$330.0M
19.57%
YoY
|
$342.0M
-17.59%
YoY
|
$302.0M
319.44%
YoY
|
$376.0M
-3.34%
YoY
|
$276.0M
4.55%
YoY
|
$415.0M
11.26%
YoY
|
$72.00M
-59.09%
YoY
|
$389.0M
143.13%
YoY
|
$264.0M
-50.19%
YoY
|
$373.0M
9.06%
YoY
|
$176.0M
13.55%
YoY
|
$160.0M
-27.6%
YoY
|
$530.0M
94.14%
YoY
|
$342.0M
2530.77%
YoY
|
$155.0M
-5.49%
YoY
|
$221.0M
26.29%
YoY
|
$273.0M
152.78%
YoY
|
$13.00M
-94.4%
YoY
|
| Capital Expenditures |
$354.0M
-5.85%
YoY
|
$385.0M
2.94%
YoY
|
$379.0M
10.17%
YoY
|
$363.0M
-2.68%
YoY
|
$376.0M
-25.54%
YoY
|
$374.0M
-2.09%
YoY
|
$344.0M
-21.28%
YoY
|
$373.0M
-8.35%
YoY
|
$505.0M
701.59%
YoY
|
$382.0M
-14.35%
YoY
|
$437.0M
-63.46%
YoY
|
$407.0M
-219.01%
YoY
|
$63.00M
-115.52%
YoY
|
$446.0M
-217.37%
YoY
|
$1.196B
-487.06%
YoY
|
-$342.0M
1.48%
YoY
|
-$406.0M
-2.4%
YoY
|
-$380.0M
2.7%
YoY
|
-$309.0M
-8.31%
YoY
|
-$337.0M
4.01%
YoY
|
| Free Cash Flow |
$27.00M
-136.49%
YoY
|
$60.00M
2900.0%
YoY
|
-$49.00M
-27.94%
YoY
|
-$21.00M
-150.0%
YoY
|
-$74.00M
-82.91%
YoY
|
$2.000M
-71.43%
YoY
|
-$68.00M
-60.69%
YoY
|
$42.00M
-223.53%
YoY
|
-$433.0M
-483.19%
YoY
|
$7.000M
-102.45%
YoY
|
-$173.0M
-74.02%
YoY
|
-$34.00M
-104.97%
YoY
|
$113.0M
-79.86%
YoY
|
-$286.0M
-147.59%
YoY
|
-$666.0M
-214.43%
YoY
|
$684.0M
95.43%
YoY
|
$561.0M
-3.28%
YoY
|
$601.0M
10.28%
YoY
|
$582.0M
30.79%
YoY
|
$350.0M
-37.05%
YoY
|
Loading...