|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$735.0M
13.78%
YoY
|
$646.0M
32.38%
YoY
|
$488.0M
15.37%
YoY
|
$423.0M
-2.76%
YoY
|
$435.0M
132.62%
YoY
|
| Depreciation, Depletion And Amortization |
$407.0M
5.17%
YoY
|
$387.0M
2.38%
YoY
|
$378.0M
4.13%
YoY
|
$363.0M
-7.87%
YoY
|
$394.0M
6.2%
YoY
|
| Cash From Operating Activities |
$1.157B
9.25%
YoY
|
$1.059B
7.73%
YoY
|
$983.0M
37.68%
YoY
|
$714.0M
-5.31%
YoY
|
$754.0M
-11.19%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$441.0M
-23.83%
YoY
|
$579.0M
1.22%
YoY
|
$572.0M
-197.78%
YoY
|
-$585.0M
-227.73%
YoY
|
$458.0M
33.14%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$18.00M
12.5%
YoY
|
$16.00M
433.33%
YoY
|
$3.000M
-97.0%
YoY
|
$100.0M
2400.0%
YoY
|
$4.000M
2.56%
YoY
|
| Cash From Investing Activities |
-$423.0M
-24.87%
YoY
|
-$563.0M
-1.05%
YoY
|
-$569.0M
17.32%
YoY
|
-$485.0M
6.83%
YoY
|
-$454.0M
33.53%
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
|
-$351.0M
205.22%
YoY
|
-$115.0M
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$311.0M
1.63%
YoY
|
$306.0M
-42.59%
YoY
|
$533.0M
869.09%
YoY
|
$55.00M
175.0%
YoY
|
$20.00M
-97.23%
YoY
|
| Cash From Financing Activities |
-$369.0M
-45.74%
YoY
|
-$680.0M
38.78%
YoY
|
-$490.0M
-7.72%
YoY
|
-$531.0M
13.22%
YoY
|
-$469.0M
-393.13%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.157B
9.25%
YoY
|
$1.059B
7.73%
YoY
|
$983.0M
37.68%
YoY
|
$714.0M
-5.31%
YoY
|
$754.0M
-11.19%
YoY
|
| Cash From Investing Activities |
-$423.0M
-24.87%
YoY
|
-$563.0M
-1.05%
YoY
|
-$569.0M
17.32%
YoY
|
-$485.0M
6.83%
YoY
|
-$454.0M
33.53%
YoY
|
| Cash From Financing Activities |
-$369.0M
-45.74%
YoY
|
-$680.0M
38.78%
YoY
|
-$490.0M
-7.72%
YoY
|
-$531.0M
13.22%
YoY
|
-$469.0M
-393.13%
YoY
|
| Net Change In Cash |
$274.0M
-263.1%
YoY
|
-$168.0M
121.05%
YoY
|
-$76.00M
-74.83%
YoY
|
-$302.0M
44.5%
YoY
|
-$209.0M
-128.47%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.157B
9.25%
YoY
|
$1.059B
7.73%
YoY
|
$983.0M
37.68%
YoY
|
$714.0M
-5.31%
YoY
|
$754.0M
-11.19%
YoY
|
| Capital Expenditures |
$441.0M
-23.83%
YoY
|
$579.0M
1.22%
YoY
|
$572.0M
-197.78%
YoY
|
-$585.0M
-227.73%
YoY
|
$458.0M
33.14%
YoY
|
| Free Cash Flow |
$716.0M
49.17%
YoY
|
$480.0M
16.79%
YoY
|
$411.0M
-68.36%
YoY
|
$1.299B
338.85%
YoY
|
$296.0M
-41.39%
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 |
$141.0M
-15.57%
YoY
|
$226.0M
-7.0%
YoY
|
$175.0M
26.81%
YoY
|
$167.0M
21.01%
YoY
|
$167.0M
32.54%
YoY
|
$243.0M
7.05%
YoY
|
$138.0M
2.99%
YoY
|
$138.0M
160.38%
YoY
|
$126.0M
70.27%
YoY
|
$227.0M
45.51%
YoY
|
$134.0M
27.62%
YoY
|
$53.00M
-32.91%
YoY
|
$74.00M
-10.84%
YoY
|
$156.0M
35.65%
YoY
|
$105.0M
75.0%
YoY
|
$79.00M
-24.04%
YoY
|
$83.00M
-47.13%
YoY
|
$115.0M
-38.99%
YoY
|
$60.00M
-38.78%
YoY
|
| Depreciation, Depletion And Amortization |
$107.0M
12.63%
YoY
|
$108.0M
10.2%
YoY
|
$104.0M
7.22%
YoY
|
$100.0M
4.17%
YoY
|
$95.00M
-1.04%
YoY
|
$98.00M
1.03%
YoY
|
$97.00M
2.11%
YoY
|
$96.00M
2.13%
YoY
|
$96.00M
4.35%
YoY
|
$97.00M
7.78%
YoY
|
$95.00M
9.2%
YoY
|
$94.00M
3.3%
YoY
|
$92.00M
-3.16%
YoY
|
$90.00M
-7.22%
YoY
|
$87.00M
-11.22%
YoY
|
$91.00M
-9.0%
YoY
|
$95.00M
-4.04%
YoY
|
$97.00M
-5.64%
YoY
|
$98.00M
5.6%
YoY
|
| Cash From Operating Activities |
-$76.00M
-198.7%
YoY
|
$543.0M
29.29%
YoY
|
$258.0M
45.76%
YoY
|
$278.0M
-18.24%
YoY
|
$77.00M
-36.89%
YoY
|
$420.0M
-6.25%
YoY
|
$177.0M
-12.38%
YoY
|
$340.0M
-10.05%
YoY
|
$122.0M
-365.22%
YoY
|
$448.0M
-3.45%
YoY
|
$202.0M
-12.55%
YoY
|
$378.0M
-826.92%
YoY
|
-$46.00M
-165.71%
YoY
|
$464.0M
46.84%
YoY
|
$231.0M
22.87%
YoY
|
-$52.00M
-182.54%
YoY
|
$70.00M
-62.37%
YoY
|
$316.0M
-32.61%
YoY
|
$188.0M
-46.62%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$85.00M
-16.67%
YoY
|
$118.0M
-15.11%
YoY
|
$106.0M
-27.4%
YoY
|
$115.0M
-25.32%
YoY
|
$102.0M
-27.14%
YoY
|
$139.0M
-8.55%
YoY
|
$146.0M
-3.95%
YoY
|
$154.0M
24.19%
YoY
|
$140.0M
-2.78%
YoY
|
$152.0M
-191.02%
YoY
|
$152.0M
-192.68%
YoY
|
$124.0M
-187.32%
YoY
|
$144.0M
28.57%
YoY
|
-$167.0M
7.74%
YoY
|
-$164.0M
46.43%
YoY
|
-$142.0M
46.39%
YoY
|
$112.0M
19.15%
YoY
|
-$155.0M
38.39%
YoY
|
-$112.0M
43.96%
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 |
$1.000M
-88.89%
YoY
|
$8.000M
14.29%
YoY
|
$1.000M
0.0%
YoY
|
$0.00
-100.0%
YoY
|
$9.000M
N/A
|
$7.000M
250.0%
YoY
|
$1.000M
N/A
|
$8.000M
N/A
|
$0.00
-100.0%
YoY
|
$2.000M
100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
-98.95%
YoY
|
$1.000M
-50.0%
YoY
|
$1.000M
N/A
|
$3.000M
200.0%
YoY
|
$95.00M
9400.0%
YoY
|
$2.000M
122.22%
YoY
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$84.00M
-9.68%
YoY
|
-$110.0M
-16.67%
YoY
|
-$105.0M
-27.59%
YoY
|
-$115.0M
-21.23%
YoY
|
-$93.00M
-33.57%
YoY
|
-$132.0M
-12.0%
YoY
|
-$145.0M
-4.61%
YoY
|
-$146.0M
17.74%
YoY
|
-$140.0M
-2.1%
YoY
|
-$150.0M
-9.64%
YoY
|
-$152.0M
-6.75%
YoY
|
-$124.0M
-10.79%
YoY
|
-$143.0M
741.18%
YoY
|
-$166.0M
8.5%
YoY
|
-$163.0M
45.54%
YoY
|
-$139.0M
44.79%
YoY
|
-$17.00M
-81.72%
YoY
|
-$153.0M
37.71%
YoY
|
-$112.0M
46.6%
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 |
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
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
|
| Debt Paid & Issued, Net |
$2.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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
|
$10.00M
-61.54%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$93.00M
-263.16%
YoY
|
-$53.00M
-87.41%
YoY
|
-$146.0M
-1560.0%
YoY
|
-$227.0M
-37.12%
YoY
|
$57.00M
-38.04%
YoY
|
-$421.0M
63.18%
YoY
|
$10.00M
-115.63%
YoY
|
-$361.0M
-22.86%
YoY
|
$92.00M
-69.33%
YoY
|
-$258.0M
81.69%
YoY
|
-$64.00M
-187.67%
YoY
|
-$468.0M
20.62%
YoY
|
$300.0M
-505.41%
YoY
|
-$142.0M
71.08%
YoY
|
$73.00M
-228.07%
YoY
|
-$388.0M
10.54%
YoY
|
-$74.00M
-436.36%
YoY
|
-$83.00M
-87.76%
YoY
|
-$57.00M
0.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$76.00M
-198.7%
YoY
|
$543.0M
29.29%
YoY
|
$258.0M
45.76%
YoY
|
$278.0M
-18.24%
YoY
|
$77.00M
-36.89%
YoY
|
$420.0M
-6.25%
YoY
|
$177.0M
-12.38%
YoY
|
$340.0M
-10.05%
YoY
|
$122.0M
-365.22%
YoY
|
$448.0M
-3.45%
YoY
|
$202.0M
-12.55%
YoY
|
$378.0M
-826.92%
YoY
|
-$46.00M
-165.71%
YoY
|
$464.0M
46.84%
YoY
|
$231.0M
22.87%
YoY
|
-$52.00M
-182.54%
YoY
|
$70.00M
-62.37%
YoY
|
$316.0M
-32.61%
YoY
|
$188.0M
-46.62%
YoY
|
| Cash From Investing Activities |
-$84.00M
-9.68%
YoY
|
-$110.0M
-16.67%
YoY
|
-$105.0M
-27.59%
YoY
|
-$115.0M
-21.23%
YoY
|
-$93.00M
-33.57%
YoY
|
-$132.0M
-12.0%
YoY
|
-$145.0M
-4.61%
YoY
|
-$146.0M
17.74%
YoY
|
-$140.0M
-2.1%
YoY
|
-$150.0M
-9.64%
YoY
|
-$152.0M
-6.75%
YoY
|
-$124.0M
-10.79%
YoY
|
-$143.0M
741.18%
YoY
|
-$166.0M
8.5%
YoY
|
-$163.0M
45.54%
YoY
|
-$139.0M
44.79%
YoY
|
-$17.00M
-81.72%
YoY
|
-$153.0M
37.71%
YoY
|
-$112.0M
46.6%
YoY
|
| Cash From Financing Activities |
-$93.00M
-263.16%
YoY
|
-$53.00M
-87.41%
YoY
|
-$146.0M
-1560.0%
YoY
|
-$227.0M
-37.12%
YoY
|
$57.00M
-38.04%
YoY
|
-$421.0M
63.18%
YoY
|
$10.00M
-115.63%
YoY
|
-$361.0M
-22.86%
YoY
|
$92.00M
-69.33%
YoY
|
-$258.0M
81.69%
YoY
|
-$64.00M
-187.67%
YoY
|
-$468.0M
20.62%
YoY
|
$300.0M
-505.41%
YoY
|
-$142.0M
71.08%
YoY
|
$73.00M
-228.07%
YoY
|
-$388.0M
10.54%
YoY
|
-$74.00M
-436.36%
YoY
|
-$83.00M
-87.76%
YoY
|
-$57.00M
0.53%
YoY
|
| Net Change In Cash |
-$263.0M
3187.5%
YoY
|
$380.0M
-385.71%
YoY
|
$7.000M
-83.33%
YoY
|
-$64.00M
-61.68%
YoY
|
-$8.000M
-110.81%
YoY
|
-$133.0M
-432.5%
YoY
|
$42.00M
-400.0%
YoY
|
-$167.0M
-21.96%
YoY
|
$74.00M
-37.82%
YoY
|
$40.00M
-74.36%
YoY
|
-$14.00M
-109.93%
YoY
|
-$214.0M
-63.04%
YoY
|
$119.0M
-483.87%
YoY
|
$156.0M
95.0%
YoY
|
$141.0M
642.11%
YoY
|
-$579.0M
50.78%
YoY
|
-$31.00M
-140.79%
YoY
|
$80.00M
-124.99%
YoY
|
$19.00M
-91.33%
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 |
-$76.00M
-198.7%
YoY
|
$543.0M
29.29%
YoY
|
$258.0M
45.76%
YoY
|
$278.0M
-18.24%
YoY
|
$77.00M
-36.89%
YoY
|
$420.0M
-6.25%
YoY
|
$177.0M
-12.38%
YoY
|
$340.0M
-10.05%
YoY
|
$122.0M
-365.22%
YoY
|
$448.0M
-3.45%
YoY
|
$202.0M
-12.55%
YoY
|
$378.0M
-826.92%
YoY
|
-$46.00M
-165.71%
YoY
|
$464.0M
46.84%
YoY
|
$231.0M
22.87%
YoY
|
-$52.00M
-182.54%
YoY
|
$70.00M
-62.37%
YoY
|
$316.0M
-32.61%
YoY
|
$188.0M
-46.62%
YoY
|
| Capital Expenditures |
$85.00M
-16.67%
YoY
|
$118.0M
-15.11%
YoY
|
$106.0M
-27.4%
YoY
|
$115.0M
-25.32%
YoY
|
$102.0M
-27.14%
YoY
|
$139.0M
-8.55%
YoY
|
$146.0M
-3.95%
YoY
|
$154.0M
24.19%
YoY
|
$140.0M
-2.78%
YoY
|
$152.0M
-191.02%
YoY
|
$152.0M
-192.68%
YoY
|
$124.0M
-187.32%
YoY
|
$144.0M
28.57%
YoY
|
-$167.0M
7.74%
YoY
|
-$164.0M
46.43%
YoY
|
-$142.0M
46.39%
YoY
|
$112.0M
19.15%
YoY
|
-$155.0M
38.39%
YoY
|
-$112.0M
43.96%
YoY
|
| Free Cash Flow |
-$161.0M
544.0%
YoY
|
$425.0M
51.25%
YoY
|
$152.0M
390.32%
YoY
|
$163.0M
-12.37%
YoY
|
-$25.00M
38.89%
YoY
|
$281.0M
-5.07%
YoY
|
$31.00M
-38.0%
YoY
|
$186.0M
-26.77%
YoY
|
-$18.00M
-90.53%
YoY
|
$296.0M
-53.09%
YoY
|
$50.00M
-87.34%
YoY
|
$254.0M
182.22%
YoY
|
-$190.0M
352.38%
YoY
|
$631.0M
33.97%
YoY
|
$395.0M
31.67%
YoY
|
$90.00M
-43.75%
YoY
|
-$42.00M
-145.65%
YoY
|
$471.0M
-18.92%
YoY
|
$300.0M
-30.23%
YoY
|
Loading...