|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.070B
6.58%
YoY
|
$1.004B
2.23%
YoY
|
$981.9M
2.89%
YoY
|
$954.3M
13.68%
YoY
|
$839.5M
19.21%
YoY
|
| Depreciation, Depletion And Amortization |
$131.2M
9.24%
YoY
|
$120.1M
-64.32%
YoY
|
$336.6M
265.87%
YoY
|
$92.00M
21.69%
YoY
|
$75.60M
15.95%
YoY
|
| Cash From Operating Activities |
$1.500B
-22.71%
YoY
|
$1.941B
9.01%
YoY
|
$1.780B
135.86%
YoY
|
$754.8M
-36.95%
YoY
|
$1.197B
-18.71%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$200.8M
14.6%
YoY
|
$175.2M
13.88%
YoY
|
$153.8M
1.58%
YoY
|
$151.4M
35.77%
YoY
|
$111.5M
42.21%
YoY
|
| Acquisitions |
-$1.934B
-335.28%
YoY
|
$821.9M
91.89%
YoY
|
$428.3M
97.46%
YoY
|
$216.9M
-63.97%
YoY
|
$602.1M
645.32%
YoY
|
| Other Investing Activities |
-$14.57M
253.95%
YoY
|
-$4.117M
-98.19%
YoY
|
-$226.9M
N/A
|
$0.00
-100.0%
YoY
|
$2.281M
N/A
|
| Cash From Investing Activities |
$1.227B
-252.0%
YoY
|
-$807.5M
112.09%
YoY
|
-$380.7M
3.36%
YoY
|
-$368.3M
-48.55%
YoY
|
-$715.9M
573.82%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$715.0M
-183.17%
YoY
|
$859.8M
-250.02%
YoY
|
-$573.1M
-142.27%
YoY
|
$1.356B
3.74%
YoY
|
$1.307B
83.27%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$1.562B
285.63%
YoY
|
$405.0M
-145.09%
YoY
|
-$898.2M
188.6%
YoY
|
-$311.2M
-190.49%
YoY
|
$343.9M
-124.27%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.500B
-22.71%
YoY
|
$1.941B
9.01%
YoY
|
$1.780B
135.86%
YoY
|
$754.8M
-36.95%
YoY
|
$1.197B
-18.71%
YoY
|
| Cash From Investing Activities |
$1.227B
-252.0%
YoY
|
-$807.5M
112.09%
YoY
|
-$380.7M
3.36%
YoY
|
-$368.3M
-48.55%
YoY
|
-$715.9M
573.82%
YoY
|
| Cash From Financing Activities |
$1.562B
285.63%
YoY
|
$405.0M
-145.09%
YoY
|
-$898.2M
188.6%
YoY
|
-$311.2M
-190.49%
YoY
|
$343.9M
-124.27%
YoY
|
| Net Change In Cash |
$4.536B
244.96%
YoY
|
$1.315B
162.27%
YoY
|
$501.3M
1202.61%
YoY
|
$38.49M
-95.03%
YoY
|
$774.1M
-489.73%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.500B
-22.71%
YoY
|
$1.941B
9.01%
YoY
|
$1.780B
135.86%
YoY
|
$754.8M
-36.95%
YoY
|
$1.197B
-18.71%
YoY
|
| Capital Expenditures |
$200.8M
14.6%
YoY
|
$175.2M
13.88%
YoY
|
$153.8M
1.58%
YoY
|
$151.4M
35.77%
YoY
|
$111.5M
42.21%
YoY
|
| Free Cash Flow |
$1.299B
-26.41%
YoY
|
$1.765B
8.54%
YoY
|
$1.626B
169.56%
YoY
|
$603.4M
-44.42%
YoY
|
$1.086B
-22.14%
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 |
$350.1M
43.92%
YoY
|
$264.5M
7.53%
YoY
|
$277.9M
0.56%
YoY
|
$284.2M
12.93%
YoY
|
$243.2M
5.86%
YoY
|
$246.0M
-3.87%
YoY
|
$276.4M
1.81%
YoY
|
$251.6M
4.97%
YoY
|
$229.8M
6.95%
YoY
|
$255.9M
13.55%
YoY
|
$271.5M
9.08%
YoY
|
$239.7M
-8.57%
YoY
|
$214.8M
-1.43%
YoY
|
$225.3M
0.14%
YoY
|
$248.9M
6.36%
YoY
|
$262.2M
33.59%
YoY
|
$218.0M
18.3%
YoY
|
$225.0M
7.22%
YoY
|
$234.0M
23.93%
YoY
|
| Depreciation, Depletion And Amortization |
$35.38M
24.58%
YoY
|
$116.6M
26.14%
YoY
|
$93.16M
4.04%
YoY
|
$91.35M
8.31%
YoY
|
$28.40M
-1.85%
YoY
|
$92.44M
10.04%
YoY
|
$89.55M
5.72%
YoY
|
$84.34M
0.8%
YoY
|
$28.93M
-65.65%
YoY
|
$84.00M
-6.45%
YoY
|
$84.70M
9.7%
YoY
|
$83.68M
6.63%
YoY
|
$84.23M
298.45%
YoY
|
$89.79M
19.7%
YoY
|
$77.21M
4.01%
YoY
|
$78.47M
13.32%
YoY
|
$21.14M
19.95%
YoY
|
$75.01M
16.12%
YoY
|
$74.24M
16.72%
YoY
|
| Cash From Operating Activities |
-$56.62M
-23.64%
YoY
|
$812.7M
25.29%
YoY
|
-$378.9M
-194.55%
YoY
|
$1.140B
110.8%
YoY
|
-$74.15M
-121.17%
YoY
|
$648.7M
-25.98%
YoY
|
$400.8M
419.16%
YoY
|
$540.9M
8.4%
YoY
|
$350.2M
6.87%
YoY
|
$876.3M
177.16%
YoY
|
$77.20M
-80.54%
YoY
|
$499.0M
223.81%
YoY
|
$327.7M
-391.9%
YoY
|
$316.2M
-47.08%
YoY
|
$396.8M
63.21%
YoY
|
$154.1M
-44.67%
YoY
|
-$112.3M
-244.19%
YoY
|
$597.5M
131.69%
YoY
|
$243.1M
-41.07%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$51.09M
14.12%
YoY
|
$52.44M
18.89%
YoY
|
$50.91M
11.21%
YoY
|
$52.64M
19.37%
YoY
|
$44.77M
8.69%
YoY
|
$44.11M
20.44%
YoY
|
$45.78M
19.52%
YoY
|
$44.10M
4.53%
YoY
|
$41.19M
12.13%
YoY
|
$36.62M
-16.38%
YoY
|
$38.30M
-193.41%
YoY
|
$42.18M
-219.7%
YoY
|
$36.74M
17.05%
YoY
|
$43.80M
-218.13%
YoY
|
-$41.00M
-242.91%
YoY
|
-$35.24M
-234.32%
YoY
|
$31.39M
60.74%
YoY
|
-$37.08M
58.44%
YoY
|
$28.69M
58.08%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$153.7M
172.91%
YoY
|
N/A
|
N/A
|
N/A
|
$56.33M
-55.54%
YoY
|
N/A
|
N/A
|
N/A
|
$126.7M
253.25%
YoY
|
N/A
|
N/A
|
N/A
|
$35.86M
-17.98%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$1.563B
-505.77%
YoY
|
-$9.374M
-94.96%
YoY
|
$13.91M
-8142.77%
YoY
|
-$14.57M
-401.95%
YoY
|
-$385.1M
-24185.62%
YoY
|
-$185.8M
75.0%
YoY
|
-$173.0K
5666.67%
YoY
|
$4.826M
-103.95%
YoY
|
$1.599M
-102.82%
YoY
|
-$106.2M
-15.96%
YoY
|
-$3.000K
-100.14%
YoY
|
-$122.3M
240.98%
YoY
|
-$56.80M
-0.47%
YoY
|
-$126.4M
-70.61%
YoY
|
$2.120M
-102.88%
YoY
|
-$35.86M
-17.93%
YoY
|
-$57.07M
595.95%
YoY
|
-$430.1M
2151.61%
YoY
|
| Cash From Investing Activities |
$369.1M
-300.7%
YoY
|
$1.510B
-451.85%
YoY
|
-$60.28M
-73.97%
YoY
|
-$38.72M
-12.53%
YoY
|
-$183.9M
79.71%
YoY
|
-$429.2M
1122.1%
YoY
|
-$231.6M
60.41%
YoY
|
-$44.27M
4.93%
YoY
|
-$102.3M
-35.64%
YoY
|
-$35.12M
-65.09%
YoY
|
-$144.4M
-13.73%
YoY
|
-$42.19M
27.37%
YoY
|
-$159.0M
136.47%
YoY
|
-$100.6M
6.86%
YoY
|
-$167.4M
-63.51%
YoY
|
-$33.12M
-66.82%
YoY
|
-$67.25M
6.34%
YoY
|
-$94.14M
197.92%
YoY
|
-$458.7M
1133.19%
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 |
-$774.3M
2806.46%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$26.64M
-86.55%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$198.0M
-931.84%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$23.80M
-94.25%
YoY
|
N/A
N/A
|
-$497.1M
N/A
|
N/A
N/A
|
$413.9M
207.3%
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 |
-$416.2M
-392.47%
YoY
|
$1.664B
627.44%
YoY
|
-$180.6M
-143.48%
YoY
|
-$63.94M
-20.75%
YoY
|
$142.3M
-189.75%
YoY
|
$228.8M
-157.66%
YoY
|
$415.5M
-259.98%
YoY
|
-$80.69M
234.86%
YoY
|
-$158.6M
-27.17%
YoY
|
-$396.7M
46.33%
YoY
|
-$259.7M
59.8%
YoY
|
-$24.10M
-113.99%
YoY
|
-$217.7M
336.99%
YoY
|
-$271.1M
15.22%
YoY
|
-$162.5M
-173.69%
YoY
|
$172.2M
-54.11%
YoY
|
-$49.82M
200.51%
YoY
|
-$235.3M
20.73%
YoY
|
$220.6M
-216.39%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$56.62M
-23.64%
YoY
|
$812.7M
25.29%
YoY
|
-$378.9M
-194.55%
YoY
|
$1.140B
110.8%
YoY
|
-$74.15M
-121.17%
YoY
|
$648.7M
-25.98%
YoY
|
$400.8M
419.16%
YoY
|
$540.9M
8.4%
YoY
|
$350.2M
6.87%
YoY
|
$876.3M
177.16%
YoY
|
$77.20M
-80.54%
YoY
|
$499.0M
223.81%
YoY
|
$327.7M
-391.9%
YoY
|
$316.2M
-47.08%
YoY
|
$396.8M
63.21%
YoY
|
$154.1M
-44.67%
YoY
|
-$112.3M
-244.19%
YoY
|
$597.5M
131.69%
YoY
|
$243.1M
-41.07%
YoY
|
| Cash From Investing Activities |
$369.1M
-300.7%
YoY
|
$1.510B
-451.85%
YoY
|
-$60.28M
-73.97%
YoY
|
-$38.72M
-12.53%
YoY
|
-$183.9M
79.71%
YoY
|
-$429.2M
1122.1%
YoY
|
-$231.6M
60.41%
YoY
|
-$44.27M
4.93%
YoY
|
-$102.3M
-35.64%
YoY
|
-$35.12M
-65.09%
YoY
|
-$144.4M
-13.73%
YoY
|
-$42.19M
27.37%
YoY
|
-$159.0M
136.47%
YoY
|
-$100.6M
6.86%
YoY
|
-$167.4M
-63.51%
YoY
|
-$33.12M
-66.82%
YoY
|
-$67.25M
6.34%
YoY
|
-$94.14M
197.92%
YoY
|
-$458.7M
1133.19%
YoY
|
| Cash From Financing Activities |
-$416.2M
-392.47%
YoY
|
$1.664B
627.44%
YoY
|
-$180.6M
-143.48%
YoY
|
-$63.94M
-20.75%
YoY
|
$142.3M
-189.75%
YoY
|
$228.8M
-157.66%
YoY
|
$415.5M
-259.98%
YoY
|
-$80.69M
234.86%
YoY
|
-$158.6M
-27.17%
YoY
|
-$396.7M
46.33%
YoY
|
-$259.7M
59.8%
YoY
|
-$24.10M
-113.99%
YoY
|
-$217.7M
336.99%
YoY
|
-$271.1M
15.22%
YoY
|
-$162.5M
-173.69%
YoY
|
$172.2M
-54.11%
YoY
|
-$49.82M
200.51%
YoY
|
-$235.3M
20.73%
YoY
|
$220.6M
-216.39%
YoY
|
| Net Change In Cash |
-$175.6M
140.82%
YoY
|
$3.987B
789.6%
YoY
|
-$619.9M
-206.02%
YoY
|
$1.038B
149.44%
YoY
|
-$72.92M
-219.27%
YoY
|
$448.2M
0.83%
YoY
|
$584.6M
-278.84%
YoY
|
$416.0M
-3.87%
YoY
|
$61.14M
-224.58%
YoY
|
$444.5M
-900.75%
YoY
|
-$326.9M
-588.9%
YoY
|
$432.7M
47.59%
YoY
|
-$49.08M
-69.57%
YoY
|
-$55.51M
-120.71%
YoY
|
$66.86M
1263.74%
YoY
|
$293.2M
-47.07%
YoY
|
-$161.3M
257.58%
YoY
|
$268.1M
753.76%
YoY
|
$4.903M
-97.36%
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 |
-$56.62M
-23.64%
YoY
|
$812.7M
25.29%
YoY
|
-$378.9M
-194.55%
YoY
|
$1.140B
110.8%
YoY
|
-$74.15M
-121.17%
YoY
|
$648.7M
-25.98%
YoY
|
$400.8M
419.16%
YoY
|
$540.9M
8.4%
YoY
|
$350.2M
6.87%
YoY
|
$876.3M
177.16%
YoY
|
$77.20M
-80.54%
YoY
|
$499.0M
223.81%
YoY
|
$327.7M
-391.9%
YoY
|
$316.2M
-47.08%
YoY
|
$396.8M
63.21%
YoY
|
$154.1M
-44.67%
YoY
|
-$112.3M
-244.19%
YoY
|
$597.5M
131.69%
YoY
|
$243.1M
-41.07%
YoY
|
| Capital Expenditures |
$51.09M
14.12%
YoY
|
$52.44M
18.89%
YoY
|
$50.91M
11.21%
YoY
|
$52.64M
19.37%
YoY
|
$44.77M
8.69%
YoY
|
$44.11M
20.44%
YoY
|
$45.78M
19.52%
YoY
|
$44.10M
4.53%
YoY
|
$41.19M
12.13%
YoY
|
$36.62M
-16.38%
YoY
|
$38.30M
-193.41%
YoY
|
$42.18M
-219.7%
YoY
|
$36.74M
17.05%
YoY
|
$43.80M
-218.13%
YoY
|
-$41.00M
-242.91%
YoY
|
-$35.24M
-234.32%
YoY
|
$31.39M
60.74%
YoY
|
-$37.08M
58.44%
YoY
|
$28.69M
58.08%
YoY
|
| Free Cash Flow |
-$107.7M
-9.43%
YoY
|
$760.3M
25.76%
YoY
|
-$429.8M
-221.08%
YoY
|
$1.088B
118.91%
YoY
|
-$118.9M
-138.49%
YoY
|
$604.6M
-28.0%
YoY
|
$355.0M
812.62%
YoY
|
$496.8M
8.75%
YoY
|
$309.0M
6.21%
YoY
|
$839.7M
208.28%
YoY
|
$38.90M
-91.11%
YoY
|
$456.8M
141.26%
YoY
|
$290.9M
-302.54%
YoY
|
$272.4M
-57.08%
YoY
|
$437.8M
104.17%
YoY
|
$189.3M
-24.95%
YoY
|
-$143.6M
-346.28%
YoY
|
$634.6M
125.59%
YoY
|
$214.4M
-45.63%
YoY
|
Loading...