|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$511.0M
-30.0%
YoY
|
$730.0M
-30.34%
YoY
|
$1.048B
30.19%
YoY
|
$805.0M
-14.27%
YoY
|
$939.0M
53.43%
YoY
|
| Depreciation, Depletion And Amortization |
$722.0M
21.34%
YoY
|
$595.0M
1.54%
YoY
|
$586.0M
-6.24%
YoY
|
$625.0M
8.89%
YoY
|
$574.0M
-11.96%
YoY
|
| Cash From Operating Activities |
$1.390B
5.22%
YoY
|
$1.321B
4.76%
YoY
|
$1.261B
-17.37%
YoY
|
$1.526B
4.45%
YoY
|
$1.461B
5.56%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$580.0M
17.89%
YoY
|
$492.0M
-6.46%
YoY
|
$526.0M
-199.81%
YoY
|
-$527.0M
12.61%
YoY
|
-$468.0M
17.15%
YoY
|
| Acquisitions |
$1.653B
8165.0%
YoY
|
$20.00M
-83.47%
YoY
|
$121.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Other Investing Activities |
-$1.522B
-9612.5%
YoY
|
$16.00M
-92.63%
YoY
|
$217.0M
N/A
|
$0.00
-100.0%
YoY
|
$235.0M
-46.27%
YoY
|
| Cash From Investing Activities |
-$2.102B
341.6%
YoY
|
-$476.0M
54.05%
YoY
|
-$309.0M
-41.37%
YoY
|
-$527.0M
126.18%
YoY
|
-$233.0M
-713.16%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$15.00M
-50.0%
YoY
|
$30.00M
-89.93%
YoY
|
$298.0M
-38.81%
YoY
|
$487.0M
51.71%
YoY
|
$321.0M
-40.11%
YoY
|
| Debt Paid & Issued, Net |
$506.0M
3062.5%
YoY
|
$16.00M
-95.15%
YoY
|
$330.0M
-73.45%
YoY
|
$1.243B
134.53%
YoY
|
$530.0M
-87.46%
YoY
|
| Cash From Financing Activities |
$910.0M
-206.18%
YoY
|
-$857.0M
-16.39%
YoY
|
-$1.025B
15.04%
YoY
|
-$891.0M
-24.43%
YoY
|
-$1.179B
-4.61%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.390B
5.22%
YoY
|
$1.321B
4.76%
YoY
|
$1.261B
-17.37%
YoY
|
$1.526B
4.45%
YoY
|
$1.461B
5.56%
YoY
|
| Cash From Investing Activities |
-$2.102B
341.6%
YoY
|
-$476.0M
54.05%
YoY
|
-$309.0M
-41.37%
YoY
|
-$527.0M
126.18%
YoY
|
-$233.0M
-713.16%
YoY
|
| Cash From Financing Activities |
$910.0M
-206.18%
YoY
|
-$857.0M
-16.39%
YoY
|
-$1.025B
15.04%
YoY
|
-$891.0M
-24.43%
YoY
|
-$1.179B
-4.61%
YoY
|
| Net Change In Cash |
$239.0M
-336.63%
YoY
|
-$101.0M
-37.27%
YoY
|
-$161.0M
114.67%
YoY
|
-$75.00M
-170.09%
YoY
|
$107.0M
-24.11%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.390B
5.22%
YoY
|
$1.321B
4.76%
YoY
|
$1.261B
-17.37%
YoY
|
$1.526B
4.45%
YoY
|
$1.461B
5.56%
YoY
|
| Capital Expenditures |
$580.0M
17.89%
YoY
|
$492.0M
-6.46%
YoY
|
$526.0M
-199.81%
YoY
|
-$527.0M
12.61%
YoY
|
-$468.0M
17.15%
YoY
|
| Free Cash Flow |
$810.0M
-2.29%
YoY
|
$829.0M
12.79%
YoY
|
$735.0M
-64.2%
YoY
|
$2.053B
6.43%
YoY
|
$1.929B
8.16%
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 |
$278.0M
41.84%
YoY
|
$177.0M
8.59%
YoY
|
$262.0M
37.17%
YoY
|
-$39.00M
-115.23%
YoY
|
$196.0M
4.81%
YoY
|
$163.0M
21.64%
YoY
|
$191.0M
25.66%
YoY
|
$256.0M
43.02%
YoY
|
$187.0M
5.65%
YoY
|
$134.0M
-70.81%
YoY
|
$152.0M
-34.48%
YoY
|
$179.0M
64.22%
YoY
|
$177.0M
-34.2%
YoY
|
$459.0M
104.0%
YoY
|
$232.0M
14.85%
YoY
|
$109.0M
-57.25%
YoY
|
$269.0M
0.75%
YoY
|
$225.0M
2.74%
YoY
|
$202.0M
2.02%
YoY
|
| Depreciation, Depletion And Amortization |
$377.0M
185.61%
YoY
|
$373.0M
196.03%
YoY
|
$364.0M
158.16%
YoY
|
$323.0M
119.73%
YoY
|
$132.0M
-13.73%
YoY
|
$126.0M
-13.7%
YoY
|
$141.0M
-5.37%
YoY
|
$147.0M
-6.96%
YoY
|
$153.0M
6.25%
YoY
|
$146.0M
9.77%
YoY
|
$149.0M
-1.32%
YoY
|
$158.0M
8.22%
YoY
|
$144.0M
-2.04%
YoY
|
$133.0M
-14.19%
YoY
|
$151.0M
-14.69%
YoY
|
$146.0M
-1.35%
YoY
|
$147.0M
5.76%
YoY
|
$155.0M
9.15%
YoY
|
$177.0M
22.07%
YoY
|
| Cash From Operating Activities |
$169.0M
44.44%
YoY
|
$503.0M
17.52%
YoY
|
-$133.0M
-50.56%
YoY
|
$1.114B
18.13%
YoY
|
$117.0M
-22.0%
YoY
|
$428.0M
17.91%
YoY
|
-$269.0M
99.26%
YoY
|
$943.0M
1.18%
YoY
|
$150.0M
-18.48%
YoY
|
$363.0M
-5.47%
YoY
|
-$135.0M
-48.08%
YoY
|
$932.0M
8.12%
YoY
|
$184.0M
-30.83%
YoY
|
$384.0M
-11.72%
YoY
|
-$260.0M
132.14%
YoY
|
$862.0M
2.13%
YoY
|
$266.0M
52.0%
YoY
|
$435.0M
-21.2%
YoY
|
-$112.0M
1.82%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$228.0M
94.87%
YoY
|
$221.0M
125.51%
YoY
|
$238.0M
64.14%
YoY
|
$220.0M
64.18%
YoY
|
$117.0M
3.54%
YoY
|
$98.00M
-19.01%
YoY
|
$145.0M
16.94%
YoY
|
$134.0M
-6.94%
YoY
|
$113.0M
-14.39%
YoY
|
$121.0M
23.47%
YoY
|
$124.0M
-181.58%
YoY
|
$144.0M
-193.51%
YoY
|
$132.0M
-211.86%
YoY
|
$98.00M
-189.09%
YoY
|
-$152.0M
4.83%
YoY
|
-$154.0M
15.79%
YoY
|
-$118.0M
0.85%
YoY
|
-$110.0M
5.77%
YoY
|
-$145.0M
27.19%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$16.00M
45.45%
YoY
|
N/A
|
N/A
|
N/A
|
$11.00M
-42.11%
YoY
|
N/A
|
N/A
|
N/A
|
$19.00M
-64.81%
YoY
|
N/A
|
N/A
|
N/A
|
$54.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$73.00M
3550.0%
YoY
|
$6.000M
-94.96%
YoY
|
$12.00M
-220.0%
YoY
|
-$1.633B
-6148.15%
YoY
|
$2.000M
N/A
|
$119.0M
1600.0%
YoY
|
-$10.00M
-44.44%
YoY
|
$27.00M
-268.75%
YoY
|
$0.00
-100.0%
YoY
|
$7.000M
-98.07%
YoY
|
-$18.00M
-79.55%
YoY
|
-$16.00M
-260.0%
YoY
|
-$41.00M
N/A
|
$362.0M
-3720.0%
YoY
|
-$88.00M
N/A
|
$10.00M
-33.33%
YoY
|
$0.00
-100.0%
YoY
|
-$10.00M
-1100.0%
YoY
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$155.0M
34.78%
YoY
|
-$215.0M
-1123.81%
YoY
|
-$226.0M
45.81%
YoY
|
-$1.853B
1631.78%
YoY
|
-$115.0M
1.77%
YoY
|
$21.00M
-118.42%
YoY
|
-$155.0M
9.15%
YoY
|
-$107.0M
-33.13%
YoY
|
-$113.0M
-34.68%
YoY
|
-$114.0M
-143.18%
YoY
|
-$142.0M
-40.83%
YoY
|
-$160.0M
11.11%
YoY
|
-$173.0M
46.61%
YoY
|
$264.0M
-320.0%
YoY
|
-$240.0M
65.52%
YoY
|
-$144.0M
22.03%
YoY
|
-$118.0M
202.56%
YoY
|
-$120.0M
16.5%
YoY
|
-$145.0M
-637.04%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$13.00M
-143.33%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$30.00M
-131.25%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$96.00M
-633.33%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$18.00M
260.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
$2.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
-88.24%
YoY
|
N/A
|
N/A
|
N/A
|
$17.00M
-29.17%
YoY
|
N/A
|
N/A
|
N/A
|
$24.00M
-94.01%
YoY
|
N/A
|
N/A
|
N/A
|
$401.0M
228.69%
YoY
|
| Cash From Financing Activities |
$528.0M
-66.81%
YoY
|
-$67.00M
-82.37%
YoY
|
$358.0M
51.05%
YoY
|
-$538.0M
-17.36%
YoY
|
$1.591B
-10706.67%
YoY
|
-$380.0M
14.46%
YoY
|
$237.0M
68.09%
YoY
|
-$651.0M
-0.31%
YoY
|
-$15.00M
-94.68%
YoY
|
-$332.0M
-20.19%
YoY
|
$141.0M
-56.75%
YoY
|
-$653.0M
-30.75%
YoY
|
-$282.0M
-198.26%
YoY
|
-$416.0M
37.75%
YoY
|
$326.0M
386.57%
YoY
|
-$943.0M
63.15%
YoY
|
$287.0M
-249.48%
YoY
|
-$302.0M
-37.73%
YoY
|
$67.00M
-11.84%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$169.0M
44.44%
YoY
|
$503.0M
17.52%
YoY
|
-$133.0M
-50.56%
YoY
|
$1.114B
18.13%
YoY
|
$117.0M
-22.0%
YoY
|
$428.0M
17.91%
YoY
|
-$269.0M
99.26%
YoY
|
$943.0M
1.18%
YoY
|
$150.0M
-18.48%
YoY
|
$363.0M
-5.47%
YoY
|
-$135.0M
-48.08%
YoY
|
$932.0M
8.12%
YoY
|
$184.0M
-30.83%
YoY
|
$384.0M
-11.72%
YoY
|
-$260.0M
132.14%
YoY
|
$862.0M
2.13%
YoY
|
$266.0M
52.0%
YoY
|
$435.0M
-21.2%
YoY
|
-$112.0M
1.82%
YoY
|
| Cash From Investing Activities |
-$155.0M
34.78%
YoY
|
-$215.0M
-1123.81%
YoY
|
-$226.0M
45.81%
YoY
|
-$1.853B
1631.78%
YoY
|
-$115.0M
1.77%
YoY
|
$21.00M
-118.42%
YoY
|
-$155.0M
9.15%
YoY
|
-$107.0M
-33.13%
YoY
|
-$113.0M
-34.68%
YoY
|
-$114.0M
-143.18%
YoY
|
-$142.0M
-40.83%
YoY
|
-$160.0M
11.11%
YoY
|
-$173.0M
46.61%
YoY
|
$264.0M
-320.0%
YoY
|
-$240.0M
65.52%
YoY
|
-$144.0M
22.03%
YoY
|
-$118.0M
202.56%
YoY
|
-$120.0M
16.5%
YoY
|
-$145.0M
-637.04%
YoY
|
| Cash From Financing Activities |
$528.0M
-66.81%
YoY
|
-$67.00M
-82.37%
YoY
|
$358.0M
51.05%
YoY
|
-$538.0M
-17.36%
YoY
|
$1.591B
-10706.67%
YoY
|
-$380.0M
14.46%
YoY
|
$237.0M
68.09%
YoY
|
-$651.0M
-0.31%
YoY
|
-$15.00M
-94.68%
YoY
|
-$332.0M
-20.19%
YoY
|
$141.0M
-56.75%
YoY
|
-$653.0M
-30.75%
YoY
|
-$282.0M
-198.26%
YoY
|
-$416.0M
37.75%
YoY
|
$326.0M
386.57%
YoY
|
-$943.0M
63.15%
YoY
|
$287.0M
-249.48%
YoY
|
-$302.0M
-37.73%
YoY
|
$67.00M
-11.84%
YoY
|
| Net Change In Cash |
$542.0M
-65.98%
YoY
|
$221.0M
220.29%
YoY
|
-$2.000M
-98.72%
YoY
|
-$1.277B
-790.27%
YoY
|
$1.593B
7140.91%
YoY
|
$69.00M
-183.13%
YoY
|
-$156.0M
-5.45%
YoY
|
$185.0M
55.46%
YoY
|
$22.00M
-108.12%
YoY
|
-$83.00M
-135.78%
YoY
|
-$165.0M
-22.54%
YoY
|
$119.0M
-152.89%
YoY
|
-$271.0M
-162.3%
YoY
|
$232.0M
1684.62%
YoY
|
-$213.0M
-1.84%
YoY
|
-$225.0M
-252.03%
YoY
|
$435.0M
-876.79%
YoY
|
$13.00M
-136.11%
YoY
|
-$217.0M
-1650.0%
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 |
$169.0M
44.44%
YoY
|
$503.0M
17.52%
YoY
|
-$133.0M
-50.56%
YoY
|
$1.114B
18.13%
YoY
|
$117.0M
-22.0%
YoY
|
$428.0M
17.91%
YoY
|
-$269.0M
99.26%
YoY
|
$943.0M
1.18%
YoY
|
$150.0M
-18.48%
YoY
|
$363.0M
-5.47%
YoY
|
-$135.0M
-48.08%
YoY
|
$932.0M
8.12%
YoY
|
$184.0M
-30.83%
YoY
|
$384.0M
-11.72%
YoY
|
-$260.0M
132.14%
YoY
|
$862.0M
2.13%
YoY
|
$266.0M
52.0%
YoY
|
$435.0M
-21.2%
YoY
|
-$112.0M
1.82%
YoY
|
| Capital Expenditures |
$228.0M
94.87%
YoY
|
$221.0M
125.51%
YoY
|
$238.0M
64.14%
YoY
|
$220.0M
64.18%
YoY
|
$117.0M
3.54%
YoY
|
$98.00M
-19.01%
YoY
|
$145.0M
16.94%
YoY
|
$134.0M
-6.94%
YoY
|
$113.0M
-14.39%
YoY
|
$121.0M
23.47%
YoY
|
$124.0M
-181.58%
YoY
|
$144.0M
-193.51%
YoY
|
$132.0M
-211.86%
YoY
|
$98.00M
-189.09%
YoY
|
-$152.0M
4.83%
YoY
|
-$154.0M
15.79%
YoY
|
-$118.0M
0.85%
YoY
|
-$110.0M
5.77%
YoY
|
-$145.0M
27.19%
YoY
|
| Free Cash Flow |
-$59.00M
N/A
|
$282.0M
-14.55%
YoY
|
-$371.0M
-10.39%
YoY
|
$894.0M
10.51%
YoY
|
$0.00
-100.0%
YoY
|
$330.0M
36.36%
YoY
|
-$414.0M
59.85%
YoY
|
$809.0M
2.66%
YoY
|
$37.00M
-28.85%
YoY
|
$242.0M
-15.38%
YoY
|
-$259.0M
139.81%
YoY
|
$788.0M
-22.44%
YoY
|
$52.00M
-86.46%
YoY
|
$286.0M
-47.52%
YoY
|
-$108.0M
-427.27%
YoY
|
$1.016B
3.99%
YoY
|
$384.0M
31.51%
YoY
|
$545.0M
-16.92%
YoY
|
$33.00M
725.0%
YoY
|
Loading...