|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$373.9M
5.62%
YoY
|
$354.0M
-1.61%
YoY
|
$359.8M
-53.02%
YoY
|
$765.8M
19.1%
YoY
|
$643.0M
90.16%
YoY
|
| Depreciation, Depletion And Amortization |
$642.0M
7.96%
YoY
|
$594.7M
-5.83%
YoY
|
$631.5M
3.07%
YoY
|
$612.7M
8.72%
YoY
|
$563.6M
10.42%
YoY
|
| Cash From Operating Activities |
$1.096B
0.62%
YoY
|
$1.089B
-14.26%
YoY
|
$1.270B
15.59%
YoY
|
$1.099B
-2.01%
YoY
|
$1.121B
45.62%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$904.6M
21.62%
YoY
|
$743.8M
-0.76%
YoY
|
$749.5M
-17.49%
YoY
|
$908.3M
16.48%
YoY
|
$779.8M
41.0%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$6.389M
-37.25%
YoY
|
-$10.18M
-94.97%
YoY
|
-$202.4M
6627.92%
YoY
|
-$3.009M
-62.95%
YoY
|
-$8.122M
77.57%
YoY
|
| Cash From Investing Activities |
-$885.0M
10.59%
YoY
|
-$800.3M
-15.92%
YoY
|
-$951.9M
-5.49%
YoY
|
-$1.007B
6.71%
YoY
|
-$943.9M
47.78%
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
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$98.70M
-137.9%
YoY
|
-$260.4M
74.54%
YoY
|
-$149.2M
-368.37%
YoY
|
$55.60M
-284.7%
YoY
|
-$30.10M
-90.98%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.096B
0.62%
YoY
|
$1.089B
-14.26%
YoY
|
$1.270B
15.59%
YoY
|
$1.099B
-2.01%
YoY
|
$1.121B
45.62%
YoY
|
| Cash From Investing Activities |
-$885.0M
10.59%
YoY
|
-$800.3M
-15.92%
YoY
|
-$951.9M
-5.49%
YoY
|
-$1.007B
6.71%
YoY
|
-$943.9M
47.78%
YoY
|
| Cash From Financing Activities |
$98.70M
-137.9%
YoY
|
-$260.4M
74.54%
YoY
|
-$149.2M
-368.37%
YoY
|
$55.60M
-284.7%
YoY
|
-$30.10M
-90.98%
YoY
|
| Net Change In Cash |
$311.8M
2176.82%
YoY
|
$13.70M
-91.89%
YoY
|
$168.9M
29.05%
YoY
|
$130.9M
1.21%
YoY
|
$129.3M
-165.87%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.096B
0.62%
YoY
|
$1.089B
-14.26%
YoY
|
$1.270B
15.59%
YoY
|
$1.099B
-2.01%
YoY
|
$1.121B
45.62%
YoY
|
| Capital Expenditures |
$904.6M
21.62%
YoY
|
$743.8M
-0.76%
YoY
|
$749.5M
-17.49%
YoY
|
$908.3M
16.48%
YoY
|
$779.8M
41.0%
YoY
|
| Free Cash Flow |
$191.0M
-44.65%
YoY
|
$345.1M
-33.71%
YoY
|
$520.6M
173.31%
YoY
|
$190.5M
-44.23%
YoY
|
$341.5M
57.37%
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 |
$83.35M
294.5%
YoY
|
$171.8M
62.58%
YoY
|
$126.6M
3.28%
YoY
|
$54.42M
-18.66%
YoY
|
$21.13M
-64.13%
YoY
|
$105.6M
-10.13%
YoY
|
$122.6M
-7.57%
YoY
|
$66.90M
4.06%
YoY
|
$58.90M
29.87%
YoY
|
$117.6M
-28.45%
YoY
|
$132.6M
-56.67%
YoY
|
$64.29M
-48.48%
YoY
|
$45.35M
-73.43%
YoY
|
$164.3M
-24.12%
YoY
|
$306.1M
69.24%
YoY
|
$124.8M
-0.82%
YoY
|
$170.7M
42.45%
YoY
|
$216.5M
70.93%
YoY
|
$180.9M
96.26%
YoY
|
| Depreciation, Depletion And Amortization |
$170.9M
11.11%
YoY
|
$165.7M
11.08%
YoY
|
$163.6M
8.74%
YoY
|
$158.8M
6.02%
YoY
|
$153.8M
6.14%
YoY
|
$149.2M
-6.23%
YoY
|
$150.5M
-4.53%
YoY
|
$149.8M
-5.11%
YoY
|
$144.9M
-7.55%
YoY
|
$159.1M
1.33%
YoY
|
$157.6M
0.91%
YoY
|
$157.9M
4.56%
YoY
|
$156.8M
5.78%
YoY
|
$157.0M
10.11%
YoY
|
$156.2M
7.11%
YoY
|
$151.0M
8.29%
YoY
|
$148.2M
9.46%
YoY
|
$142.6M
7.47%
YoY
|
$145.8M
12.58%
YoY
|
| Cash From Operating Activities |
$145.1M
500.8%
YoY
|
$644.5M
19.88%
YoY
|
$168.5M
2.63%
YoY
|
$258.5M
15.0%
YoY
|
$24.15M
-85.12%
YoY
|
$537.6M
-6.31%
YoY
|
$164.2M
-39.99%
YoY
|
$224.8M
-8.94%
YoY
|
$162.3M
-7.64%
YoY
|
$573.8M
3.77%
YoY
|
$273.6M
227.68%
YoY
|
$246.8M
-16.64%
YoY
|
$175.7M
5.76%
YoY
|
$553.0M
12.93%
YoY
|
$83.50M
-52.37%
YoY
|
$296.1M
5.92%
YoY
|
$166.2M
-6.0%
YoY
|
$489.7M
45.74%
YoY
|
$175.3M
-8.51%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$224.6M
181.12%
YoY
|
$432.1M
51.22%
YoY
|
$246.4M
26.04%
YoY
|
$146.2M
-12.13%
YoY
|
$79.90M
-16.92%
YoY
|
$285.7M
20.17%
YoY
|
$195.5M
-14.77%
YoY
|
$166.4M
-9.62%
YoY
|
$96.17M
-2.09%
YoY
|
$237.8M
-28.55%
YoY
|
$229.4M
-197.5%
YoY
|
$184.1M
-201.12%
YoY
|
$98.22M
-37.89%
YoY
|
$332.8M
-215.41%
YoY
|
-$235.3M
8.03%
YoY
|
-$182.1M
11.54%
YoY
|
$158.2M
43.32%
YoY
|
-$288.4M
3.91%
YoY
|
-$217.8M
54.25%
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 |
-$1.036M
-31.03%
YoY
|
$101.6M
-890.75%
YoY
|
-$102.3M
228.13%
YoY
|
$3.446M
-115.26%
YoY
|
-$1.502M
-114.92%
YoY
|
-$12.84M
-25.52%
YoY
|
-$31.17M
-35.87%
YoY
|
-$22.58M
-71.45%
YoY
|
$10.07M
-6237.8%
YoY
|
-$17.24M
-135.31%
YoY
|
-$48.60M
-225.42%
YoY
|
-$79.08M
-24.4%
YoY
|
-$164.0K
-64.11%
YoY
|
$48.84M
-354.95%
YoY
|
$38.75M
-139.92%
YoY
|
-$104.6M
-1808.74%
YoY
|
-$457.0K
1475.86%
YoY
|
-$19.16M
-107.66%
YoY
|
-$97.07M
177.33%
YoY
|
| Cash From Investing Activities |
-$334.7M
430.84%
YoY
|
-$330.5M
10.7%
YoY
|
-$348.7M
53.83%
YoY
|
-$142.7M
-24.46%
YoY
|
-$63.05M
-26.77%
YoY
|
-$298.6M
17.08%
YoY
|
-$226.7M
-18.46%
YoY
|
-$189.0M
-28.2%
YoY
|
-$86.10M
-44.7%
YoY
|
-$255.0M
-10.19%
YoY
|
-$278.0M
41.44%
YoY
|
-$263.2M
-8.2%
YoY
|
-$155.7M
-35.13%
YoY
|
-$284.0M
-7.66%
YoY
|
-$196.5M
-37.58%
YoY
|
-$286.7M
82.48%
YoY
|
-$240.0M
46.02%
YoY
|
-$307.5M
1022.3%
YoY
|
-$314.9M
78.7%
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 |
$27.74M
8.8%
YoY
|
N/A
|
N/A
|
N/A
|
$25.49M
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 |
-$67.05M
58.69%
YoY
|
-$420.2M
691.25%
YoY
|
$210.6M
-405.93%
YoY
|
$350.5M
-610.89%
YoY
|
-$42.25M
-39.54%
YoY
|
-$53.10M
-196.21%
YoY
|
-$68.85M
9.99%
YoY
|
-$68.60M
-9.2%
YoY
|
-$69.88M
5.54%
YoY
|
$55.19M
12.97%
YoY
|
-$62.60M
-645.96%
YoY
|
-$75.55M
-33.7%
YoY
|
-$66.21M
-160.61%
YoY
|
$48.86M
-54.15%
YoY
|
$11.47M
-129.32%
YoY
|
-$114.0M
136.73%
YoY
|
$109.2M
-320.93%
YoY
|
$106.5M
-159.03%
YoY
|
-$39.11M
-83.41%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$145.1M
500.8%
YoY
|
$644.5M
19.88%
YoY
|
$168.5M
2.63%
YoY
|
$258.5M
15.0%
YoY
|
$24.15M
-85.12%
YoY
|
$537.6M
-6.31%
YoY
|
$164.2M
-39.99%
YoY
|
$224.8M
-8.94%
YoY
|
$162.3M
-7.64%
YoY
|
$573.8M
3.77%
YoY
|
$273.6M
227.68%
YoY
|
$246.8M
-16.64%
YoY
|
$175.7M
5.76%
YoY
|
$553.0M
12.93%
YoY
|
$83.50M
-52.37%
YoY
|
$296.1M
5.92%
YoY
|
$166.2M
-6.0%
YoY
|
$489.7M
45.74%
YoY
|
$175.3M
-8.51%
YoY
|
| Cash From Investing Activities |
-$334.7M
430.84%
YoY
|
-$330.5M
10.7%
YoY
|
-$348.7M
53.83%
YoY
|
-$142.7M
-24.46%
YoY
|
-$63.05M
-26.77%
YoY
|
-$298.6M
17.08%
YoY
|
-$226.7M
-18.46%
YoY
|
-$189.0M
-28.2%
YoY
|
-$86.10M
-44.7%
YoY
|
-$255.0M
-10.19%
YoY
|
-$278.0M
41.44%
YoY
|
-$263.2M
-8.2%
YoY
|
-$155.7M
-35.13%
YoY
|
-$284.0M
-7.66%
YoY
|
-$196.5M
-37.58%
YoY
|
-$286.7M
82.48%
YoY
|
-$240.0M
46.02%
YoY
|
-$307.5M
1022.3%
YoY
|
-$314.9M
78.7%
YoY
|
| Cash From Financing Activities |
-$67.05M
58.69%
YoY
|
-$420.2M
691.25%
YoY
|
$210.6M
-405.93%
YoY
|
$350.5M
-610.89%
YoY
|
-$42.25M
-39.54%
YoY
|
-$53.10M
-196.21%
YoY
|
-$68.85M
9.99%
YoY
|
-$68.60M
-9.2%
YoY
|
-$69.88M
5.54%
YoY
|
$55.19M
12.97%
YoY
|
-$62.60M
-645.96%
YoY
|
-$75.55M
-33.7%
YoY
|
-$66.21M
-160.61%
YoY
|
$48.86M
-54.15%
YoY
|
$11.47M
-129.32%
YoY
|
-$114.0M
136.73%
YoY
|
$109.2M
-320.93%
YoY
|
$106.5M
-159.03%
YoY
|
-$39.11M
-83.41%
YoY
|
| Net Change In Cash |
-$257.0M
238.18%
YoY
|
-$106.2M
-157.12%
YoY
|
$30.44M
-123.17%
YoY
|
$466.2M
-1521.31%
YoY
|
-$75.98M
-1300.0%
YoY
|
$185.9M
-50.29%
YoY
|
-$131.4M
96.05%
YoY
|
-$32.80M
-64.3%
YoY
|
$6.332M
-112.89%
YoY
|
$374.0M
17.65%
YoY
|
-$67.00M
-34.04%
YoY
|
-$91.89M
-12.1%
YoY
|
-$49.11M
-277.86%
YoY
|
$317.9M
10.11%
YoY
|
-$101.6M
-43.15%
YoY
|
-$104.5M
-240.7%
YoY
|
$27.61M
-158.22%
YoY
|
$288.7M
125.38%
YoY
|
-$178.7M
-18.89%
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 |
$145.1M
500.8%
YoY
|
$644.5M
19.88%
YoY
|
$168.5M
2.63%
YoY
|
$258.5M
15.0%
YoY
|
$24.15M
-85.12%
YoY
|
$537.6M
-6.31%
YoY
|
$164.2M
-39.99%
YoY
|
$224.8M
-8.94%
YoY
|
$162.3M
-7.64%
YoY
|
$573.8M
3.77%
YoY
|
$273.6M
227.68%
YoY
|
$246.8M
-16.64%
YoY
|
$175.7M
5.76%
YoY
|
$553.0M
12.93%
YoY
|
$83.50M
-52.37%
YoY
|
$296.1M
5.92%
YoY
|
$166.2M
-6.0%
YoY
|
$489.7M
45.74%
YoY
|
$175.3M
-8.51%
YoY
|
| Capital Expenditures |
$224.6M
181.12%
YoY
|
$432.1M
51.22%
YoY
|
$246.4M
26.04%
YoY
|
$146.2M
-12.13%
YoY
|
$79.90M
-16.92%
YoY
|
$285.7M
20.17%
YoY
|
$195.5M
-14.77%
YoY
|
$166.4M
-9.62%
YoY
|
$96.17M
-2.09%
YoY
|
$237.8M
-28.55%
YoY
|
$229.4M
-197.5%
YoY
|
$184.1M
-201.12%
YoY
|
$98.22M
-37.89%
YoY
|
$332.8M
-215.41%
YoY
|
-$235.3M
8.03%
YoY
|
-$182.1M
11.54%
YoY
|
$158.2M
43.32%
YoY
|
-$288.4M
3.91%
YoY
|
-$217.8M
54.25%
YoY
|
| Free Cash Flow |
-$79.52M
42.64%
YoY
|
$212.4M
-15.67%
YoY
|
-$77.93M
148.73%
YoY
|
$112.3M
92.31%
YoY
|
-$55.75M
-184.28%
YoY
|
$251.9M
-25.05%
YoY
|
-$31.33M
-170.89%
YoY
|
$58.38M
-6.96%
YoY
|
$66.14M
-14.68%
YoY
|
$336.1M
52.61%
YoY
|
$44.20M
-86.14%
YoY
|
$62.75M
-86.88%
YoY
|
$77.52M
866.13%
YoY
|
$220.2M
-71.7%
YoY
|
$318.8M
-18.9%
YoY
|
$478.1M
7.99%
YoY
|
$8.024M
-87.92%
YoY
|
$778.0M
26.82%
YoY
|
$393.1M
18.12%
YoY
|
Loading...