|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$602.0M
6.17%
YoY
|
$567.0M
-33.92%
YoY
|
$858.0M
13.34%
YoY
|
$757.0M
-24.45%
YoY
|
$1.002B
-38.45%
YoY
|
| Depreciation, Depletion And Amortization |
$434.0M
5.6%
YoY
|
$411.0M
6.2%
YoY
|
$387.0M
14.84%
YoY
|
$337.0M
6.31%
YoY
|
$317.0M
-3.35%
YoY
|
| Cash From Operating Activities |
$1.131B
-4.56%
YoY
|
$1.185B
3.67%
YoY
|
$1.143B
-3.22%
YoY
|
$1.181B
14.11%
YoY
|
$1.035B
-25.86%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$426.0M
-17.6%
YoY
|
$517.0M
39.73%
YoY
|
$370.0M
-252.89%
YoY
|
-$242.0M
-188.0%
YoY
|
$275.0M
-8.03%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$2.617B
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$239.0M
-109.15%
YoY
|
-$2.611B
-8803.33%
YoY
|
$30.00M
150.0%
YoY
|
$12.00M
-250.0%
YoY
|
-$8.000M
100.0%
YoY
|
| Cash From Investing Activities |
-$187.0M
-94.02%
YoY
|
-$3.128B
820.0%
YoY
|
-$340.0M
47.83%
YoY
|
-$230.0M
45.57%
YoY
|
-$158.0M
-106.95%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$62.00M
-4.62%
YoY
|
-$65.00M
-45.83%
YoY
|
-$120.0M
-26.83%
YoY
|
-$164.0M
-555.56%
YoY
|
$36.00M
N/A
|
| Debt Paid & Issued, Net |
$1.550B
1450.0%
YoY
|
$100.0M
-82.33%
YoY
|
$566.0M
N/A
|
$0.00
-100.0%
YoY
|
$921.0M
84.57%
YoY
|
| Cash From Financing Activities |
-$919.0M
-149.33%
YoY
|
$1.863B
-357.68%
YoY
|
-$723.0M
-20.55%
YoY
|
-$910.0M
-45.48%
YoY
|
-$1.669B
-44.12%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.131B
-4.56%
YoY
|
$1.185B
3.67%
YoY
|
$1.143B
-3.22%
YoY
|
$1.181B
14.11%
YoY
|
$1.035B
-25.86%
YoY
|
| Cash From Investing Activities |
-$187.0M
-94.02%
YoY
|
-$3.128B
820.0%
YoY
|
-$340.0M
47.83%
YoY
|
-$230.0M
45.57%
YoY
|
-$158.0M
-106.95%
YoY
|
| Cash From Financing Activities |
-$919.0M
-149.33%
YoY
|
$1.863B
-357.68%
YoY
|
-$723.0M
-20.55%
YoY
|
-$910.0M
-45.48%
YoY
|
-$1.669B
-44.12%
YoY
|
| Net Change In Cash |
$25.00M
-131.25%
YoY
|
-$80.00M
-200.0%
YoY
|
$80.00M
95.12%
YoY
|
$41.00M
-105.19%
YoY
|
-$790.0M
-216.18%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.131B
-4.56%
YoY
|
$1.185B
3.67%
YoY
|
$1.143B
-3.22%
YoY
|
$1.181B
14.11%
YoY
|
$1.035B
-25.86%
YoY
|
| Capital Expenditures |
$426.0M
-17.6%
YoY
|
$517.0M
39.73%
YoY
|
$370.0M
-252.89%
YoY
|
-$242.0M
-188.0%
YoY
|
$275.0M
-8.03%
YoY
|
| Free Cash Flow |
$705.0M
5.54%
YoY
|
$668.0M
-13.58%
YoY
|
$773.0M
-45.68%
YoY
|
$1.423B
87.24%
YoY
|
$760.0M
-30.72%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$145.0M
-16.18%
YoY
|
$194.0M
-11.01%
YoY
|
$145.0M
-4933.33%
YoY
|
$66.00M
-50.38%
YoY
|
$173.0M
-14.78%
YoY
|
$218.0M
-6.84%
YoY
|
-$3.000M
-101.78%
YoY
|
$133.0M
-16.88%
YoY
|
$203.0M
-12.5%
YoY
|
$234.0M
-21.21%
YoY
|
$169.0M
76.04%
YoY
|
$160.0M
-14.89%
YoY
|
$232.0M
9.43%
YoY
|
$297.0M
13.79%
YoY
|
$96.00M
-66.67%
YoY
|
$188.0M
17.5%
YoY
|
$212.0M
-13.47%
YoY
|
$261.0M
-15.53%
YoY
|
$288.0M
234.88%
YoY
|
$160.0M
-4.76%
YoY
|
| Depreciation, Depletion And Amortization |
$102.0M
-7.27%
YoY
|
$99.00M
-9.17%
YoY
|
$106.0M
-6.19%
YoY
|
$109.0M
2.83%
YoY
|
$110.0M
14.58%
YoY
|
$109.0M
13.54%
YoY
|
$113.0M
9.71%
YoY
|
$106.0M
-1.85%
YoY
|
$96.00M
12.94%
YoY
|
$96.00M
5.49%
YoY
|
$103.0M
19.77%
YoY
|
$108.0M
27.06%
YoY
|
$85.00M
2.41%
YoY
|
$91.00M
9.64%
YoY
|
$86.00M
2.38%
YoY
|
$85.00M
7.59%
YoY
|
$83.00M
6.41%
YoY
|
$83.00M
9.21%
YoY
|
$84.00M
-3.45%
YoY
|
$79.00M
0.0%
YoY
|
| Cash From Operating Activities |
$516.0M
0.78%
YoY
|
$224.0M
-0.44%
YoY
|
$259.0M
-10.07%
YoY
|
$135.0M
-36.62%
YoY
|
$512.0M
0.39%
YoY
|
$225.0M
29.31%
YoY
|
$288.0M
28.0%
YoY
|
$213.0M
14.52%
YoY
|
$510.0M
0.99%
YoY
|
$174.0M
-23.35%
YoY
|
$225.0M
181.25%
YoY
|
$186.0M
-44.48%
YoY
|
$505.0M
5.65%
YoY
|
$227.0M
-21.18%
YoY
|
$80.00M
-48.05%
YoY
|
$335.0M
24.07%
YoY
|
$478.0M
10.9%
YoY
|
$288.0M
60.0%
YoY
|
$154.0M
-43.17%
YoY
|
$270.0M
-41.56%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$100.0M
-0.99%
YoY
|
$127.0M
15.45%
YoY
|
$130.0M
-7.8%
YoY
|
$85.00M
-24.78%
YoY
|
$101.0M
-15.83%
YoY
|
$110.0M
-23.08%
YoY
|
$141.0M
24.78%
YoY
|
$113.0M
10.78%
YoY
|
$120.0M
53.85%
YoY
|
$143.0M
85.71%
YoY
|
$113.0M
-279.37%
YoY
|
$102.0M
-304.0%
YoY
|
$78.00M
-230.0%
YoY
|
$77.00M
11.59%
YoY
|
-$63.00M
-25.88%
YoY
|
-$50.00M
-13.79%
YoY
|
-$60.00M
3.45%
YoY
|
$69.00M
-6.76%
YoY
|
-$85.00M
7.59%
YoY
|
-$58.00M
9.43%
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
|
N/A
|
| Other Investing Activities |
$3.000M
-111.11%
YoY
|
$0.00
-100.0%
YoY
|
$23.00M
N/A
|
$180.0M
-106.88%
YoY
|
-$27.00M
-2800.0%
YoY
|
$5.000M
-16.67%
YoY
|
$0.00
-100.0%
YoY
|
-$2.618B
28988.89%
YoY
|
$1.000M
-150.0%
YoY
|
$6.000M
-700.0%
YoY
|
$42.00M
4100.0%
YoY
|
-$9.000M
-228.57%
YoY
|
-$2.000M
-166.67%
YoY
|
-$1.000M
-200.0%
YoY
|
$1.000M
-99.04%
YoY
|
$7.000M
600.0%
YoY
|
$3.000M
-70.0%
YoY
|
$1.000M
-50.0%
YoY
|
$104.0M
215.15%
YoY
|
$1.000M
-66.67%
YoY
|
| Cash From Investing Activities |
-$97.00M
-24.22%
YoY
|
-$137.0M
191.49%
YoY
|
-$107.0M
-24.11%
YoY
|
$95.00M
-103.48%
YoY
|
-$128.0M
7.56%
YoY
|
-$47.00M
-65.69%
YoY
|
-$141.0M
98.59%
YoY
|
-$2.731B
2360.36%
YoY
|
-$119.0M
48.75%
YoY
|
-$137.0M
75.64%
YoY
|
-$71.00M
14.52%
YoY
|
-$111.0M
158.14%
YoY
|
-$80.00M
40.35%
YoY
|
-$78.00M
14.71%
YoY
|
-$62.00M
-426.32%
YoY
|
-$43.00M
-24.56%
YoY
|
-$57.00M
18.75%
YoY
|
-$68.00M
-5.56%
YoY
|
$19.00M
-141.3%
YoY
|
-$57.00M
14.0%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$24.00M
-55.56%
YoY
|
-$2.000M
-89.47%
YoY
|
N/A
N/A
|
N/A
N/A
|
$54.00M
92.86%
YoY
|
-$19.00M
1800.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
$28.00M
-31.71%
YoY
|
-$1.000M
-97.96%
YoY
|
N/A
N/A
|
N/A
N/A
|
$41.00M
-34.92%
YoY
|
-$49.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
$63.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$200.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
$566.0M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$27.00M
-92.56%
YoY
|
-$51.00M
-109.75%
YoY
|
-$164.0M
13.1%
YoY
|
-$915.0M
-137.26%
YoY
|
-$363.0M
15.97%
YoY
|
$523.0M
-487.41%
YoY
|
-$145.0M
-22.87%
YoY
|
$2.456B
-24660.0%
YoY
|
-$313.0M
-21.36%
YoY
|
-$135.0M
6.3%
YoY
|
-$188.0M
79.05%
YoY
|
-$10.00M
-97.79%
YoY
|
-$398.0M
201.52%
YoY
|
-$127.0M
-42.27%
YoY
|
-$105.0M
-66.45%
YoY
|
-$453.0M
-52.37%
YoY
|
-$132.0M
-17.5%
YoY
|
-$220.0M
-10.2%
YoY
|
-$313.0M
-48.6%
YoY
|
-$951.0M
-222.87%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$516.0M
0.78%
YoY
|
$224.0M
-0.44%
YoY
|
$259.0M
-10.07%
YoY
|
$135.0M
-36.62%
YoY
|
$512.0M
0.39%
YoY
|
$225.0M
29.31%
YoY
|
$288.0M
28.0%
YoY
|
$213.0M
14.52%
YoY
|
$510.0M
0.99%
YoY
|
$174.0M
-23.35%
YoY
|
$225.0M
181.25%
YoY
|
$186.0M
-44.48%
YoY
|
$505.0M
5.65%
YoY
|
$227.0M
-21.18%
YoY
|
$80.00M
-48.05%
YoY
|
$335.0M
24.07%
YoY
|
$478.0M
10.9%
YoY
|
$288.0M
60.0%
YoY
|
$154.0M
-43.17%
YoY
|
$270.0M
-41.56%
YoY
|
| Cash From Investing Activities |
-$97.00M
-24.22%
YoY
|
-$137.0M
191.49%
YoY
|
-$107.0M
-24.11%
YoY
|
$95.00M
-103.48%
YoY
|
-$128.0M
7.56%
YoY
|
-$47.00M
-65.69%
YoY
|
-$141.0M
98.59%
YoY
|
-$2.731B
2360.36%
YoY
|
-$119.0M
48.75%
YoY
|
-$137.0M
75.64%
YoY
|
-$71.00M
14.52%
YoY
|
-$111.0M
158.14%
YoY
|
-$80.00M
40.35%
YoY
|
-$78.00M
14.71%
YoY
|
-$62.00M
-426.32%
YoY
|
-$43.00M
-24.56%
YoY
|
-$57.00M
18.75%
YoY
|
-$68.00M
-5.56%
YoY
|
$19.00M
-141.3%
YoY
|
-$57.00M
14.0%
YoY
|
| Cash From Financing Activities |
-$27.00M
-92.56%
YoY
|
-$51.00M
-109.75%
YoY
|
-$164.0M
13.1%
YoY
|
-$915.0M
-137.26%
YoY
|
-$363.0M
15.97%
YoY
|
$523.0M
-487.41%
YoY
|
-$145.0M
-22.87%
YoY
|
$2.456B
-24660.0%
YoY
|
-$313.0M
-21.36%
YoY
|
-$135.0M
6.3%
YoY
|
-$188.0M
79.05%
YoY
|
-$10.00M
-97.79%
YoY
|
-$398.0M
201.52%
YoY
|
-$127.0M
-42.27%
YoY
|
-$105.0M
-66.45%
YoY
|
-$453.0M
-52.37%
YoY
|
-$132.0M
-17.5%
YoY
|
-$220.0M
-10.2%
YoY
|
-$313.0M
-48.6%
YoY
|
-$951.0M
-222.87%
YoY
|
| Net Change In Cash |
$392.0M
1766.67%
YoY
|
$36.00M
-94.86%
YoY
|
-$12.00M
-700.0%
YoY
|
-$685.0M
1004.84%
YoY
|
$21.00M
-73.08%
YoY
|
$700.0M
-814.29%
YoY
|
$2.000M
-105.88%
YoY
|
-$62.00M
-195.38%
YoY
|
$78.00M
188.89%
YoY
|
-$98.00M
-566.67%
YoY
|
-$34.00M
-60.92%
YoY
|
$65.00M
-140.37%
YoY
|
$27.00M
-90.66%
YoY
|
$21.00M
N/A
|
-$87.00M
-37.86%
YoY
|
-$161.0M
-78.18%
YoY
|
$289.0M
29.6%
YoY
|
$0.00
-100.0%
YoY
|
-$140.0M
-63.54%
YoY
|
-$738.0M
-162.23%
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
|
N/A
|
| Cash From Operating Activities |
$516.0M
0.78%
YoY
|
$224.0M
-0.44%
YoY
|
$259.0M
-10.07%
YoY
|
$135.0M
-36.62%
YoY
|
$512.0M
0.39%
YoY
|
$225.0M
29.31%
YoY
|
$288.0M
28.0%
YoY
|
$213.0M
14.52%
YoY
|
$510.0M
0.99%
YoY
|
$174.0M
-23.35%
YoY
|
$225.0M
181.25%
YoY
|
$186.0M
-44.48%
YoY
|
$505.0M
5.65%
YoY
|
$227.0M
-21.18%
YoY
|
$80.00M
-48.05%
YoY
|
$335.0M
24.07%
YoY
|
$478.0M
10.9%
YoY
|
$288.0M
60.0%
YoY
|
$154.0M
-43.17%
YoY
|
$270.0M
-41.56%
YoY
|
| Capital Expenditures |
$100.0M
-0.99%
YoY
|
$127.0M
15.45%
YoY
|
$130.0M
-7.8%
YoY
|
$85.00M
-24.78%
YoY
|
$101.0M
-15.83%
YoY
|
$110.0M
-23.08%
YoY
|
$141.0M
24.78%
YoY
|
$113.0M
10.78%
YoY
|
$120.0M
53.85%
YoY
|
$143.0M
85.71%
YoY
|
$113.0M
-279.37%
YoY
|
$102.0M
-304.0%
YoY
|
$78.00M
-230.0%
YoY
|
$77.00M
11.59%
YoY
|
-$63.00M
-25.88%
YoY
|
-$50.00M
-13.79%
YoY
|
-$60.00M
3.45%
YoY
|
$69.00M
-6.76%
YoY
|
-$85.00M
7.59%
YoY
|
-$58.00M
9.43%
YoY
|
| Free Cash Flow |
$416.0M
1.22%
YoY
|
$97.00M
-15.65%
YoY
|
$129.0M
-12.24%
YoY
|
$50.00M
-50.0%
YoY
|
$411.0M
5.38%
YoY
|
$115.0M
270.97%
YoY
|
$147.0M
31.25%
YoY
|
$100.0M
19.05%
YoY
|
$390.0M
-8.67%
YoY
|
$31.00M
-79.33%
YoY
|
$112.0M
-21.68%
YoY
|
$84.00M
-78.18%
YoY
|
$427.0M
-20.63%
YoY
|
$150.0M
-31.51%
YoY
|
$143.0M
-40.17%
YoY
|
$385.0M
17.38%
YoY
|
$538.0M
10.02%
YoY
|
$219.0M
106.6%
YoY
|
$239.0M
-31.71%
YoY
|
$328.0M
-36.31%
YoY
|
Loading...