|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$623.0M
-14.77%
YoY
|
$731.0M
8.62%
YoY
|
$673.0M
26.74%
YoY
|
$531.0M
20.14%
YoY
|
$442.0M
47.83%
YoY
|
| Depreciation, Depletion And Amortization |
$117.0M
5.41%
YoY
|
$111.0M
1.83%
YoY
|
$109.0M
0.0%
YoY
|
$109.0M
4.81%
YoY
|
$104.0M
8.33%
YoY
|
| Cash From Operating Activities |
$836.0M
4.37%
YoY
|
$801.0M
2.17%
YoY
|
$784.0M
19.33%
YoY
|
$657.0M
3.46%
YoY
|
$635.0M
13.19%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$175.0M
22.38%
YoY
|
$143.0M
14.4%
YoY
|
$125.0M
-25.15%
YoY
|
$167.0M
-4.57%
YoY
|
$175.0M
52.17%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$9.000M
125.0%
YoY
|
-$4.000M
0.0%
YoY
|
-$4.000M
-75.0%
YoY
|
-$16.00M
-56.76%
YoY
|
-$37.00M
-1025.0%
YoY
|
| Cash From Investing Activities |
-$184.0M
25.17%
YoY
|
-$147.0M
13.95%
YoY
|
-$129.0M
-29.51%
YoY
|
-$183.0M
-13.68%
YoY
|
-$212.0M
90.99%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$91.00M
4.6%
YoY
|
$87.00M
4.82%
YoY
|
$83.00M
3.75%
YoY
|
$80.00M
-1.23%
YoY
|
$81.00M
3.85%
YoY
|
| Common Stock Issuance & Retirement, Net |
$328.0M
29.13%
YoY
|
$254.0M
-3.42%
YoY
|
$263.0M
-5.4%
YoY
|
$278.0M
-45.81%
YoY
|
$513.0M
128.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$57.00M
-113.35%
YoY
|
-$427.0M
28.61%
YoY
|
-$332.0M
-9.54%
YoY
|
-$367.0M
-39.24%
YoY
|
-$604.0M
80.3%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$836.0M
4.37%
YoY
|
$801.0M
2.17%
YoY
|
$784.0M
19.33%
YoY
|
$657.0M
3.46%
YoY
|
$635.0M
13.19%
YoY
|
| Cash From Investing Activities |
-$184.0M
25.17%
YoY
|
-$147.0M
13.95%
YoY
|
-$129.0M
-29.51%
YoY
|
-$183.0M
-13.68%
YoY
|
-$212.0M
90.99%
YoY
|
| Cash From Financing Activities |
$57.00M
-113.35%
YoY
|
-$427.0M
28.61%
YoY
|
-$332.0M
-9.54%
YoY
|
-$367.0M
-39.24%
YoY
|
-$604.0M
80.3%
YoY
|
| Net Change In Cash |
$714.0M
215.93%
YoY
|
$226.0M
-30.03%
YoY
|
$323.0M
207.62%
YoY
|
$105.0M
-157.38%
YoY
|
-$183.0M
-255.08%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$836.0M
4.37%
YoY
|
$801.0M
2.17%
YoY
|
$784.0M
19.33%
YoY
|
$657.0M
3.46%
YoY
|
$635.0M
13.19%
YoY
|
| Capital Expenditures |
$175.0M
22.38%
YoY
|
$143.0M
14.4%
YoY
|
$125.0M
-25.15%
YoY
|
$167.0M
-4.57%
YoY
|
$175.0M
52.17%
YoY
|
| Free Cash Flow |
$661.0M
0.46%
YoY
|
$658.0M
-0.15%
YoY
|
$659.0M
34.49%
YoY
|
$490.0M
6.52%
YoY
|
$460.0M
3.14%
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 |
$112.0M
-41.67%
YoY
|
$99.00M
-43.43%
YoY
|
$137.0M
-31.5%
YoY
|
$195.0M
4.28%
YoY
|
$192.0M
13.61%
YoY
|
$175.0M
2.94%
YoY
|
$200.0M
26.58%
YoY
|
$187.0M
6.86%
YoY
|
$169.0M
-0.59%
YoY
|
$170.0M
20.57%
YoY
|
$158.0M
13.67%
YoY
|
$175.0M
43.44%
YoY
|
$170.0M
31.78%
YoY
|
$141.0M
19.49%
YoY
|
$139.0M
47.87%
YoY
|
$122.0M
10.91%
YoY
|
$129.0M
7.5%
YoY
|
$118.0M
96.67%
YoY
|
$94.00M
22.08%
YoY
|
| Depreciation, Depletion And Amortization |
$57.00M
103.57%
YoY
|
$32.00M
3.23%
YoY
|
$30.00M
3.45%
YoY
|
$29.00M
0.0%
YoY
|
$28.00M
-12.5%
YoY
|
$31.00M
-22.5%
YoY
|
$29.00M
-25.64%
YoY
|
$29.00M
-23.68%
YoY
|
$32.00M
23.08%
YoY
|
$40.00M
5.26%
YoY
|
$39.00M
-4.88%
YoY
|
$38.00M
0.0%
YoY
|
$26.00M
-3.7%
YoY
|
$38.00M
0.0%
YoY
|
$41.00M
7.89%
YoY
|
$38.00M
2.7%
YoY
|
$27.00M
8.0%
YoY
|
$38.00M
2.7%
YoY
|
$38.00M
5.56%
YoY
|
| Cash From Operating Activities |
$156.0M
-13.81%
YoY
|
$243.0M
15.17%
YoY
|
$228.0M
-7.32%
YoY
|
$184.0M
7.6%
YoY
|
$181.0M
4.62%
YoY
|
$211.0M
-11.34%
YoY
|
$246.0M
16.04%
YoY
|
$171.0M
21.28%
YoY
|
$173.0M
-10.36%
YoY
|
$238.0M
6.25%
YoY
|
$212.0M
3.92%
YoY
|
$141.0M
113.64%
YoY
|
$193.0M
18.4%
YoY
|
$224.0M
33.33%
YoY
|
$204.0M
4.08%
YoY
|
$66.00M
-53.85%
YoY
|
$163.0M
24.43%
YoY
|
$168.0M
3.07%
YoY
|
$196.0M
24.05%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$53.00M
103.85%
YoY
|
$74.00M
-1.33%
YoY
|
$44.00M
22.22%
YoY
|
$31.00M
47.62%
YoY
|
$26.00M
136.36%
YoY
|
$75.00M
44.23%
YoY
|
$36.00M
20.0%
YoY
|
$21.00M
10.53%
YoY
|
$11.00M
-54.17%
YoY
|
$52.00M
-43.48%
YoY
|
$30.00M
-220.0%
YoY
|
$19.00M
-163.33%
YoY
|
$24.00M
20.0%
YoY
|
$92.00M
-246.03%
YoY
|
-$25.00M
-41.86%
YoY
|
-$30.00M
-37.5%
YoY
|
$20.00M
-16.67%
YoY
|
-$63.00M
80.0%
YoY
|
-$43.00M
38.71%
YoY
|
| Acquisitions |
$2.563B
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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 |
-$2.563B
N/A
|
-$2.000M
0.0%
YoY
|
-$5.000M
150.0%
YoY
|
-$2.000M
-300.0%
YoY
|
$0.00
-100.0%
YoY
|
-$2.000M
-66.67%
YoY
|
-$2.000M
N/A
|
$1.000M
N/A
|
-$1.000M
-150.0%
YoY
|
-$6.000M
-400.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$2.000M
-111.11%
YoY
|
$2.000M
-106.67%
YoY
|
-$75.00M
971.43%
YoY
|
$0.00
N/A
|
-$18.00M
N/A
|
-$30.00M
N/A
|
-$7.000M
N/A
|
| Cash From Investing Activities |
-$2.616B
9961.54%
YoY
|
-$76.00M
-1.3%
YoY
|
-$49.00M
28.95%
YoY
|
-$33.00M
65.0%
YoY
|
-$26.00M
116.67%
YoY
|
-$77.00M
32.76%
YoY
|
-$38.00M
26.67%
YoY
|
-$20.00M
5.26%
YoY
|
-$12.00M
-45.45%
YoY
|
-$58.00M
-35.56%
YoY
|
-$30.00M
20.0%
YoY
|
-$19.00M
-36.67%
YoY
|
-$22.00M
-42.11%
YoY
|
-$90.00M
-3.23%
YoY
|
-$25.00M
-50.0%
YoY
|
-$30.00M
-37.5%
YoY
|
-$38.00M
58.33%
YoY
|
-$93.00M
165.71%
YoY
|
-$50.00M
61.29%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$25.00M
4.17%
YoY
|
N/A
|
N/A
|
N/A
|
$24.00M
9.09%
YoY
|
N/A
|
N/A
|
N/A
|
$22.00M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$22.00M
10.0%
YoY
|
N/A
|
N/A
|
N/A
|
$20.00M
-4.76%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$20.00M
-86.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$150.0M
188.46%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$52.00M
30.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$40.00M
-50.62%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$81.00M
-15.63%
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 |
$1.280B
-795.65%
YoY
|
$425.0M
-403.57%
YoY
|
-$52.00M
-24.64%
YoY
|
-$132.0M
144.44%
YoY
|
-$184.0M
12.2%
YoY
|
-$140.0M
10.24%
YoY
|
-$69.00M
122.58%
YoY
|
-$54.00M
-53.04%
YoY
|
-$164.0M
177.97%
YoY
|
-$127.0M
54.88%
YoY
|
-$31.00M
-74.8%
YoY
|
-$115.0M
105.36%
YoY
|
-$59.00M
-44.34%
YoY
|
-$82.00M
-60.58%
YoY
|
-$123.0M
0.82%
YoY
|
-$56.00M
-63.4%
YoY
|
-$106.0M
-12.4%
YoY
|
-$208.0M
188.89%
YoY
|
-$122.0M
-60.9%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$156.0M
-13.81%
YoY
|
$243.0M
15.17%
YoY
|
$228.0M
-7.32%
YoY
|
$184.0M
7.6%
YoY
|
$181.0M
4.62%
YoY
|
$211.0M
-11.34%
YoY
|
$246.0M
16.04%
YoY
|
$171.0M
21.28%
YoY
|
$173.0M
-10.36%
YoY
|
$238.0M
6.25%
YoY
|
$212.0M
3.92%
YoY
|
$141.0M
113.64%
YoY
|
$193.0M
18.4%
YoY
|
$224.0M
33.33%
YoY
|
$204.0M
4.08%
YoY
|
$66.00M
-53.85%
YoY
|
$163.0M
24.43%
YoY
|
$168.0M
3.07%
YoY
|
$196.0M
24.05%
YoY
|
| Cash From Investing Activities |
-$2.616B
9961.54%
YoY
|
-$76.00M
-1.3%
YoY
|
-$49.00M
28.95%
YoY
|
-$33.00M
65.0%
YoY
|
-$26.00M
116.67%
YoY
|
-$77.00M
32.76%
YoY
|
-$38.00M
26.67%
YoY
|
-$20.00M
5.26%
YoY
|
-$12.00M
-45.45%
YoY
|
-$58.00M
-35.56%
YoY
|
-$30.00M
20.0%
YoY
|
-$19.00M
-36.67%
YoY
|
-$22.00M
-42.11%
YoY
|
-$90.00M
-3.23%
YoY
|
-$25.00M
-50.0%
YoY
|
-$30.00M
-37.5%
YoY
|
-$38.00M
58.33%
YoY
|
-$93.00M
165.71%
YoY
|
-$50.00M
61.29%
YoY
|
| Cash From Financing Activities |
$1.280B
-795.65%
YoY
|
$425.0M
-403.57%
YoY
|
-$52.00M
-24.64%
YoY
|
-$132.0M
144.44%
YoY
|
-$184.0M
12.2%
YoY
|
-$140.0M
10.24%
YoY
|
-$69.00M
122.58%
YoY
|
-$54.00M
-53.04%
YoY
|
-$164.0M
177.97%
YoY
|
-$127.0M
54.88%
YoY
|
-$31.00M
-74.8%
YoY
|
-$115.0M
105.36%
YoY
|
-$59.00M
-44.34%
YoY
|
-$82.00M
-60.58%
YoY
|
-$123.0M
0.82%
YoY
|
-$56.00M
-63.4%
YoY
|
-$106.0M
-12.4%
YoY
|
-$208.0M
188.89%
YoY
|
-$122.0M
-60.9%
YoY
|
| Net Change In Cash |
-$1.184B
4128.57%
YoY
|
$592.0M
-9966.67%
YoY
|
$127.0M
-8.63%
YoY
|
$19.00M
-80.41%
YoY
|
-$28.00M
833.33%
YoY
|
-$6.000M
-111.32%
YoY
|
$139.0M
-7.95%
YoY
|
$97.00M
1285.71%
YoY
|
-$3.000M
-102.68%
YoY
|
$53.00M
1.92%
YoY
|
$151.0M
169.64%
YoY
|
$7.000M
-135.0%
YoY
|
$112.0M
522.22%
YoY
|
$52.00M
-139.1%
YoY
|
$56.00M
133.33%
YoY
|
-$20.00M
-65.52%
YoY
|
$18.00M
-220.0%
YoY
|
-$133.0M
-337.5%
YoY
|
$24.00M
-112.97%
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 |
$156.0M
-13.81%
YoY
|
$243.0M
15.17%
YoY
|
$228.0M
-7.32%
YoY
|
$184.0M
7.6%
YoY
|
$181.0M
4.62%
YoY
|
$211.0M
-11.34%
YoY
|
$246.0M
16.04%
YoY
|
$171.0M
21.28%
YoY
|
$173.0M
-10.36%
YoY
|
$238.0M
6.25%
YoY
|
$212.0M
3.92%
YoY
|
$141.0M
113.64%
YoY
|
$193.0M
18.4%
YoY
|
$224.0M
33.33%
YoY
|
$204.0M
4.08%
YoY
|
$66.00M
-53.85%
YoY
|
$163.0M
24.43%
YoY
|
$168.0M
3.07%
YoY
|
$196.0M
24.05%
YoY
|
| Capital Expenditures |
$53.00M
103.85%
YoY
|
$74.00M
-1.33%
YoY
|
$44.00M
22.22%
YoY
|
$31.00M
47.62%
YoY
|
$26.00M
136.36%
YoY
|
$75.00M
44.23%
YoY
|
$36.00M
20.0%
YoY
|
$21.00M
10.53%
YoY
|
$11.00M
-54.17%
YoY
|
$52.00M
-43.48%
YoY
|
$30.00M
-220.0%
YoY
|
$19.00M
-163.33%
YoY
|
$24.00M
20.0%
YoY
|
$92.00M
-246.03%
YoY
|
-$25.00M
-41.86%
YoY
|
-$30.00M
-37.5%
YoY
|
$20.00M
-16.67%
YoY
|
-$63.00M
80.0%
YoY
|
-$43.00M
38.71%
YoY
|
| Free Cash Flow |
$103.0M
-33.55%
YoY
|
$169.0M
24.26%
YoY
|
$184.0M
-12.38%
YoY
|
$153.0M
2.0%
YoY
|
$155.0M
-4.32%
YoY
|
$136.0M
-26.88%
YoY
|
$210.0M
15.38%
YoY
|
$150.0M
22.95%
YoY
|
$162.0M
-4.14%
YoY
|
$186.0M
40.91%
YoY
|
$182.0M
-20.52%
YoY
|
$122.0M
27.08%
YoY
|
$169.0M
18.18%
YoY
|
$132.0M
-42.86%
YoY
|
$229.0M
-4.18%
YoY
|
$96.00M
-49.74%
YoY
|
$143.0M
33.64%
YoY
|
$231.0M
16.67%
YoY
|
$239.0M
26.46%
YoY
|
Loading...