|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$452.0M
-10.47%
YoY
|
$504.9M
-7.8%
YoY
|
$547.6M
4.57%
YoY
|
$523.7M
-19.64%
YoY
|
$651.6M
16.98%
YoY
|
| Depreciation, Depletion And Amortization |
$708.6M
9.28%
YoY
|
$648.4M
13.6%
YoY
|
$570.8M
-3.71%
YoY
|
$592.8M
7.65%
YoY
|
$550.6M
15.1%
YoY
|
| Cash From Operating Activities |
$1.519B
-0.03%
YoY
|
$1.519B
12.66%
YoY
|
$1.348B
5.79%
YoY
|
$1.275B
-9.25%
YoY
|
$1.405B
15.6%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$507.8M
30.06%
YoY
|
$390.4M
-54.12%
YoY
|
$851.0M
252.73%
YoY
|
$241.3M
-26.66%
YoY
|
$329.0M
-36.04%
YoY
|
| Acquisitions |
$55.11M
-87.3%
YoY
|
$434.1M
308.84%
YoY
|
$106.2M
-87.83%
YoY
|
$872.1M
45.63%
YoY
|
$598.8M
367.84%
YoY
|
| Other Investing Activities |
$5.294M
-233.25%
YoY
|
-$3.973M
-99.6%
YoY
|
-$997.2M
-16389.01%
YoY
|
$6.122M
41.65%
YoY
|
$4.322M
-153.22%
YoY
|
| Cash From Investing Activities |
-$540.7M
-32.3%
YoY
|
-$798.7M
-56.79%
YoY
|
-$1.848B
197.0%
YoY
|
-$622.3M
-3.8%
YoY
|
-$646.9M
-37.98%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$800.0M
43.5%
YoY
|
$557.5M
-194.32%
YoY
|
-$591.1M
-197.21%
YoY
|
$608.0M
16.42%
YoY
|
$522.3M
169.78%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$588.0M
-13.48%
YoY
|
-$679.6M
-253.29%
YoY
|
$443.4M
-169.91%
YoY
|
-$634.2M
12.84%
YoY
|
-$562.0M
151.3%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.519B
-0.03%
YoY
|
$1.519B
12.66%
YoY
|
$1.348B
5.79%
YoY
|
$1.275B
-9.25%
YoY
|
$1.405B
15.6%
YoY
|
| Cash From Investing Activities |
-$540.7M
-32.3%
YoY
|
-$798.7M
-56.79%
YoY
|
-$1.848B
197.0%
YoY
|
-$622.3M
-3.8%
YoY
|
-$646.9M
-37.98%
YoY
|
| Cash From Financing Activities |
-$588.0M
-13.48%
YoY
|
-$679.6M
-253.29%
YoY
|
$443.4M
-169.91%
YoY
|
-$634.2M
12.84%
YoY
|
-$562.0M
151.3%
YoY
|
| Net Change In Cash |
$412.2M
1340.64%
YoY
|
$28.61M
-150.72%
YoY
|
-$56.42M
-1170.39%
YoY
|
$5.271M
-97.14%
YoY
|
$184.3M
-553.01%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.519B
-0.03%
YoY
|
$1.519B
12.66%
YoY
|
$1.348B
5.79%
YoY
|
$1.275B
-9.25%
YoY
|
$1.405B
15.6%
YoY
|
| Capital Expenditures |
$507.8M
30.06%
YoY
|
$390.4M
-54.12%
YoY
|
$851.0M
252.73%
YoY
|
$241.3M
-26.66%
YoY
|
$329.0M
-36.04%
YoY
|
| Free Cash Flow |
$1.011B
-10.43%
YoY
|
$1.129B
126.92%
YoY
|
$497.4M
-51.87%
YoY
|
$1.033B
-3.92%
YoY
|
$1.076B
53.51%
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 |
$106.3M
-13.68%
YoY
|
$85.07M
-39.19%
YoY
|
$140.2M
142.06%
YoY
|
$103.6M
-21.32%
YoY
|
$123.2M
-29.78%
YoY
|
$139.9M
-13.19%
YoY
|
$57.91M
-63.93%
YoY
|
$131.7M
2.23%
YoY
|
$175.4M
80.65%
YoY
|
$161.2M
25.17%
YoY
|
$160.5M
48.44%
YoY
|
$128.8M
7.76%
YoY
|
$97.11M
-18.51%
YoY
|
$128.8M
-19.79%
YoY
|
$108.2M
-39.55%
YoY
|
$119.5M
-23.62%
YoY
|
$119.2M
-23.46%
YoY
|
$160.5M
41.6%
YoY
|
$178.9M
12.79%
YoY
|
| Depreciation, Depletion And Amortization |
$183.8M
5.59%
YoY
|
$182.5M
8.67%
YoY
|
$176.6M
6.57%
YoY
|
$175.5M
10.67%
YoY
|
$174.0M
11.42%
YoY
|
$167.9M
13.73%
YoY
|
$165.7M
11.6%
YoY
|
$158.5M
13.96%
YoY
|
$156.2M
15.3%
YoY
|
$147.7M
-0.6%
YoY
|
$148.5M
-1.65%
YoY
|
$139.1M
-7.62%
YoY
|
$135.5M
-5.01%
YoY
|
$148.6M
4.85%
YoY
|
$151.0M
8.04%
YoY
|
$150.6M
9.38%
YoY
|
$142.6M
8.46%
YoY
|
$141.7M
10.96%
YoY
|
$139.7M
17.53%
YoY
|
| Cash From Operating Activities |
$312.5M
24.41%
YoY
|
$366.6M
6.63%
YoY
|
$441.8M
12.56%
YoY
|
$459.1M
6.54%
YoY
|
$251.2M
-28.61%
YoY
|
$343.8M
-11.68%
YoY
|
$392.5M
9.22%
YoY
|
$431.0M
17.65%
YoY
|
$351.9M
50.7%
YoY
|
$389.2M
13.98%
YoY
|
$359.4M
-2.68%
YoY
|
$366.3M
7.29%
YoY
|
$233.5M
4.97%
YoY
|
$341.5M
-11.73%
YoY
|
$369.3M
-5.24%
YoY
|
$341.4M
-9.7%
YoY
|
$222.5M
-10.95%
YoY
|
$386.9M
32.91%
YoY
|
$389.7M
-3.05%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$101.7M
-13.66%
YoY
|
$204.7M
-29.62%
YoY
|
$195.0M
5.31%
YoY
|
$223.8M
32.94%
YoY
|
$117.8M
25.63%
YoY
|
$290.8M
33.09%
YoY
|
$185.2M
-20.86%
YoY
|
$168.3M
-4.51%
YoY
|
$93.75M
-33.84%
YoY
|
$218.5M
97.25%
YoY
|
$234.0M
-338.8%
YoY
|
$176.3M
-249.19%
YoY
|
$141.7M
177.82%
YoY
|
$110.8M
-201.0%
YoY
|
-$97.99M
-15.71%
YoY
|
-$118.2M
-23.56%
YoY
|
$51.01M
-41.52%
YoY
|
-$109.7M
-34.47%
YoY
|
-$116.2M
-49.19%
YoY
|
| Acquisitions |
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
|
$20.07M
-97.7%
YoY
|
N/A
|
N/A
|
N/A
|
$872.1M
5476.79%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$1.798M
-41.83%
YoY
|
-$161.7M
-446.65%
YoY
|
-$173.3M
-351.35%
YoY
|
-$459.1M
287.91%
YoY
|
$3.091M
-131.11%
YoY
|
$46.65M
-147.93%
YoY
|
$68.96M
-107.41%
YoY
|
-$118.3M
64.23%
YoY
|
-$9.935M
-149.02%
YoY
|
-$97.31M
-703.27%
YoY
|
-$930.2M
-37928.39%
YoY
|
-$72.07M
-2550.36%
YoY
|
$20.27M
286.65%
YoY
|
$16.13M
-102.2%
YoY
|
$2.459M
-99.52%
YoY
|
$2.941M
-158.35%
YoY
|
$5.242M
-3028.49%
YoY
|
-$734.3M
62.99%
YoY
|
$509.2M
12320.24%
YoY
|
| Cash From Investing Activities |
-$319.5M
-136.44%
YoY
|
-$366.4M
50.05%
YoY
|
-$368.3M
216.9%
YoY
|
-$682.9M
138.2%
YoY
|
$876.8M
-678.46%
YoY
|
-$244.2M
-22.69%
YoY
|
-$116.2M
-90.02%
YoY
|
-$286.7M
15.43%
YoY
|
-$151.6M
26.44%
YoY
|
-$315.8M
233.67%
YoY
|
-$1.164B
1118.69%
YoY
|
-$248.4M
115.54%
YoY
|
-$119.9M
-62.17%
YoY
|
-$94.66M
-88.78%
YoY
|
-$95.53M
-124.31%
YoY
|
-$115.2M
-27.82%
YoY
|
-$316.9M
772.8%
YoY
|
-$844.0M
36.56%
YoY
|
$393.0M
-274.97%
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 |
$205.9M
-58.82%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$500.0M
298.54%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$125.4M
-64.01%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$348.6M
238.93%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$102.9M
76.6%
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
|
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 |
-$291.7M
-47.18%
YoY
|
-$1.702M
-98.79%
YoY
|
$7.121M
-104.39%
YoY
|
-$41.21M
-74.32%
YoY
|
-$552.3M
155.69%
YoY
|
-$140.8M
147.87%
YoY
|
-$162.4M
-116.66%
YoY
|
-$160.4M
36.9%
YoY
|
-$216.0M
-39.55%
YoY
|
-$56.82M
-68.07%
YoY
|
$974.7M
-524.75%
YoY
|
-$117.2M
-29.36%
YoY
|
-$357.3M
487.31%
YoY
|
-$178.0M
-33.9%
YoY
|
-$229.5M
146.33%
YoY
|
-$165.9M
67.89%
YoY
|
-$60.84M
-39.63%
YoY
|
-$269.2M
279.19%
YoY
|
-$93.16M
778.84%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$312.5M
24.41%
YoY
|
$366.6M
6.63%
YoY
|
$441.8M
12.56%
YoY
|
$459.1M
6.54%
YoY
|
$251.2M
-28.61%
YoY
|
$343.8M
-11.68%
YoY
|
$392.5M
9.22%
YoY
|
$431.0M
17.65%
YoY
|
$351.9M
50.7%
YoY
|
$389.2M
13.98%
YoY
|
$359.4M
-2.68%
YoY
|
$366.3M
7.29%
YoY
|
$233.5M
4.97%
YoY
|
$341.5M
-11.73%
YoY
|
$369.3M
-5.24%
YoY
|
$341.4M
-9.7%
YoY
|
$222.5M
-10.95%
YoY
|
$386.9M
32.91%
YoY
|
$389.7M
-3.05%
YoY
|
| Cash From Investing Activities |
-$319.5M
-136.44%
YoY
|
-$366.4M
50.05%
YoY
|
-$368.3M
216.9%
YoY
|
-$682.9M
138.2%
YoY
|
$876.8M
-678.46%
YoY
|
-$244.2M
-22.69%
YoY
|
-$116.2M
-90.02%
YoY
|
-$286.7M
15.43%
YoY
|
-$151.6M
26.44%
YoY
|
-$315.8M
233.67%
YoY
|
-$1.164B
1118.69%
YoY
|
-$248.4M
115.54%
YoY
|
-$119.9M
-62.17%
YoY
|
-$94.66M
-88.78%
YoY
|
-$95.53M
-124.31%
YoY
|
-$115.2M
-27.82%
YoY
|
-$316.9M
772.8%
YoY
|
-$844.0M
36.56%
YoY
|
$393.0M
-274.97%
YoY
|
| Cash From Financing Activities |
-$291.7M
-47.18%
YoY
|
-$1.702M
-98.79%
YoY
|
$7.121M
-104.39%
YoY
|
-$41.21M
-74.32%
YoY
|
-$552.3M
155.69%
YoY
|
-$140.8M
147.87%
YoY
|
-$162.4M
-116.66%
YoY
|
-$160.4M
36.9%
YoY
|
-$216.0M
-39.55%
YoY
|
-$56.82M
-68.07%
YoY
|
$974.7M
-524.75%
YoY
|
-$117.2M
-29.36%
YoY
|
-$357.3M
487.31%
YoY
|
-$178.0M
-33.9%
YoY
|
-$229.5M
146.33%
YoY
|
-$165.9M
67.89%
YoY
|
-$60.84M
-39.63%
YoY
|
-$269.2M
279.19%
YoY
|
-$93.16M
778.84%
YoY
|
| Net Change In Cash |
-$304.4M
-152.37%
YoY
|
-$1.510M
-96.34%
YoY
|
$80.62M
-29.24%
YoY
|
-$264.9M
1538.96%
YoY
|
$581.2M
-3050.54%
YoY
|
-$41.24M
-348.72%
YoY
|
$113.9M
-32.93%
YoY
|
-$16.16M
-2235.27%
YoY
|
-$19.70M
-91.84%
YoY
|
$16.58M
-75.93%
YoY
|
$169.9M
283.58%
YoY
|
$757.0K
-98.74%
YoY
|
-$241.4M
54.0%
YoY
|
$68.88M
-109.48%
YoY
|
$44.29M
-93.58%
YoY
|
$60.30M
-49.62%
YoY
|
-$156.7M
-248.49%
YoY
|
-$726.3M
82.53%
YoY
|
$689.6M
313.41%
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 |
$312.5M
24.41%
YoY
|
$366.6M
6.63%
YoY
|
$441.8M
12.56%
YoY
|
$459.1M
6.54%
YoY
|
$251.2M
-28.61%
YoY
|
$343.8M
-11.68%
YoY
|
$392.5M
9.22%
YoY
|
$431.0M
17.65%
YoY
|
$351.9M
50.7%
YoY
|
$389.2M
13.98%
YoY
|
$359.4M
-2.68%
YoY
|
$366.3M
7.29%
YoY
|
$233.5M
4.97%
YoY
|
$341.5M
-11.73%
YoY
|
$369.3M
-5.24%
YoY
|
$341.4M
-9.7%
YoY
|
$222.5M
-10.95%
YoY
|
$386.9M
32.91%
YoY
|
$389.7M
-3.05%
YoY
|
| Capital Expenditures |
$101.7M
-13.66%
YoY
|
$204.7M
-29.62%
YoY
|
$195.0M
5.31%
YoY
|
$223.8M
32.94%
YoY
|
$117.8M
25.63%
YoY
|
$290.8M
33.09%
YoY
|
$185.2M
-20.86%
YoY
|
$168.3M
-4.51%
YoY
|
$93.75M
-33.84%
YoY
|
$218.5M
97.25%
YoY
|
$234.0M
-338.8%
YoY
|
$176.3M
-249.19%
YoY
|
$141.7M
177.82%
YoY
|
$110.8M
-201.0%
YoY
|
-$97.99M
-15.71%
YoY
|
-$118.2M
-23.56%
YoY
|
$51.01M
-41.52%
YoY
|
-$109.7M
-34.47%
YoY
|
-$116.2M
-49.19%
YoY
|
| Free Cash Flow |
$210.8M
58.01%
YoY
|
$161.9M
205.7%
YoY
|
$246.8M
19.03%
YoY
|
$235.4M
-10.38%
YoY
|
$133.4M
-48.31%
YoY
|
$52.96M
-68.98%
YoY
|
$207.4M
65.36%
YoY
|
$262.6M
38.21%
YoY
|
$258.1M
181.19%
YoY
|
$170.7M
-26.0%
YoY
|
$125.4M
-73.16%
YoY
|
$190.0M
-58.65%
YoY
|
$91.80M
-46.46%
YoY
|
$230.7M
-53.54%
YoY
|
$467.3M
-7.65%
YoY
|
$459.6M
-13.73%
YoY
|
$171.4M
5.46%
YoY
|
$496.6M
8.31%
YoY
|
$506.0M
-19.79%
YoY
|
Loading...