|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$384.5M
135.44%
YoY
|
$163.3M
-59.51%
YoY
|
$403.3M
-38.3%
YoY
|
$653.6M
115.07%
YoY
|
$303.9M
145.26%
YoY
|
| Depreciation, Depletion And Amortization |
$611.0M
4.98%
YoY
|
$582.0M
1.25%
YoY
|
$574.8M
-0.38%
YoY
|
$577.0M
37.16%
YoY
|
$420.7M
14.58%
YoY
|
| Cash From Operating Activities |
$826.6M
6.68%
YoY
|
$774.9M
-2.53%
YoY
|
$795.0M
6.75%
YoY
|
$744.7M
28.96%
YoY
|
$577.5M
11.2%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$440.4M
11.85%
YoY
|
$393.7M
-4.19%
YoY
|
$410.9M
-8.57%
YoY
|
$449.4M
-204.83%
YoY
|
-$428.7M
0.35%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$3.372M
55.46%
YoY
|
$2.169M
72.28%
YoY
|
$1.259M
-81.57%
YoY
|
$6.831M
-289.91%
YoY
|
-$3.597M
-18.06%
YoY
|
| Cash From Investing Activities |
-$499.5M
75.14%
YoY
|
-$285.2M
124.37%
YoY
|
-$127.1M
-91.27%
YoY
|
-$1.456B
81.03%
YoY
|
-$804.4M
87.24%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$461.0M
2.21%
YoY
|
$451.0M
3.7%
YoY
|
$434.9M
9.59%
YoY
|
$396.8M
15.68%
YoY
|
$343.0M
2.9%
YoY
|
| Common Stock Issuance & Retirement, Net |
$270.7M
441.34%
YoY
|
$50.00M
N/A
|
$0.00
-100.0%
YoY
|
$516.8M
-31.93%
YoY
|
$759.2M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$322.0M
-55.61%
YoY
|
-$725.5M
73.89%
YoY
|
-$417.2M
-479.53%
YoY
|
$109.9M
-73.91%
YoY
|
$421.4M
37.11%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$826.6M
6.68%
YoY
|
$774.9M
-2.53%
YoY
|
$795.0M
6.75%
YoY
|
$744.7M
28.96%
YoY
|
$577.5M
11.2%
YoY
|
| Cash From Investing Activities |
-$499.5M
75.14%
YoY
|
-$285.2M
124.37%
YoY
|
-$127.1M
-91.27%
YoY
|
-$1.456B
81.03%
YoY
|
-$804.4M
87.24%
YoY
|
| Cash From Financing Activities |
-$322.0M
-55.61%
YoY
|
-$725.5M
73.89%
YoY
|
-$417.2M
-479.53%
YoY
|
$109.9M
-73.91%
YoY
|
$421.4M
37.11%
YoY
|
| Net Change In Cash |
$5.033M
-102.13%
YoY
|
-$235.8M
-194.11%
YoY
|
$250.6M
-141.66%
YoY
|
-$601.5M
-409.36%
YoY
|
$194.4M
-51.03%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$826.6M
6.68%
YoY
|
$774.9M
-2.53%
YoY
|
$795.0M
6.75%
YoY
|
$744.7M
28.96%
YoY
|
$577.5M
11.2%
YoY
|
| Capital Expenditures |
$440.4M
11.85%
YoY
|
$393.7M
-4.19%
YoY
|
$410.9M
-8.57%
YoY
|
$449.4M
-204.83%
YoY
|
-$428.7M
0.35%
YoY
|
| Free Cash Flow |
$386.2M
1.33%
YoY
|
$381.1M
-0.75%
YoY
|
$384.0M
30.05%
YoY
|
$295.3M
-70.65%
YoY
|
$1.006B
6.3%
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 |
$42.45M
9.34%
YoY
|
$155.7M
283.34%
YoY
|
$108.9M
-2691.2%
YoY
|
$80.67M
87.97%
YoY
|
$38.82M
-53.72%
YoY
|
$40.62M
-81.7%
YoY
|
-$4.204M
-108.77%
YoY
|
$42.92M
-52.89%
YoY
|
$83.89M
100.13%
YoY
|
$222.0M
386.29%
YoY
|
$47.96M
60.71%
YoY
|
$91.10M
-81.68%
YoY
|
$41.92M
-48.09%
YoY
|
$45.65M
-78.56%
YoY
|
$29.84M
1.22%
YoY
|
$497.3M
1547.88%
YoY
|
$80.75M
157.58%
YoY
|
$212.9M
629.1%
YoY
|
$29.48M
-15.66%
YoY
|
| Depreciation, Depletion And Amortization |
$150.0M
0.5%
YoY
|
$150.2M
3.24%
YoY
|
$159.5M
9.35%
YoY
|
$152.1M
4.26%
YoY
|
$149.3M
3.07%
YoY
|
$145.5M
0.36%
YoY
|
$145.8M
1.03%
YoY
|
$145.9M
1.99%
YoY
|
$144.8M
1.66%
YoY
|
$145.0M
-1.57%
YoY
|
$144.4M
-9.14%
YoY
|
$143.1M
-9.31%
YoY
|
$142.4M
25.9%
YoY
|
$147.3M
26.41%
YoY
|
$158.9M
42.54%
YoY
|
$157.7M
58.32%
YoY
|
$113.1M
21.47%
YoY
|
$116.5M
26.63%
YoY
|
$111.5M
23.16%
YoY
|
| Cash From Operating Activities |
$148.1M
-0.07%
YoY
|
$196.8M
29.18%
YoY
|
$250.9M
-4.07%
YoY
|
$230.7M
2.49%
YoY
|
$148.2M
9.07%
YoY
|
$152.4M
-20.64%
YoY
|
$261.6M
10.68%
YoY
|
$225.1M
-0.82%
YoY
|
$135.9M
-2.73%
YoY
|
$192.0M
14.15%
YoY
|
$236.3M
-3.89%
YoY
|
$226.9M
8.92%
YoY
|
$139.7M
14.25%
YoY
|
$168.2M
18.9%
YoY
|
$245.9M
27.84%
YoY
|
$208.3M
34.27%
YoY
|
$122.3M
38.25%
YoY
|
$141.4M
33.44%
YoY
|
$192.4M
17.94%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$94.02M
19.93%
YoY
|
$130.0M
49.23%
YoY
|
$115.2M
19.81%
YoY
|
$116.8M
11.91%
YoY
|
$78.40M
-26.11%
YoY
|
$87.12M
-25.29%
YoY
|
$96.13M
-1.96%
YoY
|
$104.4M
0.02%
YoY
|
$106.1M
15.44%
YoY
|
$116.6M
9.09%
YoY
|
$98.05M
-207.11%
YoY
|
$104.4M
-165.04%
YoY
|
$91.91M
-201.52%
YoY
|
$106.9M
-171.74%
YoY
|
-$91.54M
0.02%
YoY
|
-$160.5M
63.95%
YoY
|
-$90.53M
0.26%
YoY
|
-$149.0M
12.21%
YoY
|
-$91.53M
-3.45%
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 |
$2.703M
126.57%
YoY
|
$109.0M
-5380.39%
YoY
|
$110.1M
19277.29%
YoY
|
-$80.69M
2605.97%
YoY
|
$1.193M
-19.93%
YoY
|
-$2.065M
-100.9%
YoY
|
$568.0K
-119.34%
YoY
|
-$2.982M
-105.12%
YoY
|
$1.490M
-8.42%
YoY
|
$230.2M
-19169.51%
YoY
|
-$2.937M
44.68%
YoY
|
$58.20M
-105.57%
YoY
|
$1.627M
-71.44%
YoY
|
-$1.207M
-101.2%
YoY
|
-$2.030M
-98.88%
YoY
|
-$1.045B
256.66%
YoY
|
$5.696M
236.84%
YoY
|
$100.4M
7621.46%
YoY
|
-$181.3M
-7983.43%
YoY
|
| Cash From Investing Activities |
-$20.03M
-92.74%
YoY
|
-$20.97M
-76.48%
YoY
|
-$5.108M
-94.65%
YoY
|
-$197.5M
83.96%
YoY
|
-$275.9M
-4105.01%
YoY
|
-$89.19M
-178.54%
YoY
|
-$95.56M
-5.37%
YoY
|
-$107.4M
132.59%
YoY
|
$6.890M
-107.37%
YoY
|
$113.6M
-205.04%
YoY
|
-$101.0M
7.92%
YoY
|
-$46.16M
-96.17%
YoY
|
-$93.54M
91.24%
YoY
|
-$108.1M
122.27%
YoY
|
-$93.57M
-65.7%
YoY
|
-$1.206B
208.49%
YoY
|
-$48.91M
-46.88%
YoY
|
-$48.64M
-63.01%
YoY
|
-$272.8M
194.97%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$114.9M
1.24%
YoY
|
N/A
|
N/A
|
N/A
|
$113.5M
2.82%
YoY
|
N/A
|
N/A
|
N/A
|
$110.4M
6.59%
YoY
|
N/A
|
N/A
|
N/A
|
$103.6M
16.68%
YoY
|
N/A
|
N/A
|
N/A
|
$88.79M
5.51%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$262.8M
N/A
|
N/A
N/A
|
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
|
$45.68M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
$490.6M
36.72%
YoY
|
$26.17M
N/A
|
N/A
N/A
|
$220.7M
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 |
-$35.02M
-126.27%
YoY
|
-$175.9M
139.96%
YoY
|
-$253.1M
12.19%
YoY
|
-$26.40M
-77.39%
YoY
|
$133.3M
-143.02%
YoY
|
-$73.31M
21.25%
YoY
|
-$225.6M
59.7%
YoY
|
-$116.7M
-34.86%
YoY
|
-$309.9M
752.98%
YoY
|
-$60.46M
-45.56%
YoY
|
-$141.2M
-13.12%
YoY
|
-$179.2M
200.72%
YoY
|
-$36.33M
-108.2%
YoY
|
-$111.1M
-219.9%
YoY
|
-$162.6M
-220.66%
YoY
|
-$59.59M
-121.48%
YoY
|
$443.1M
-631.24%
YoY
|
$92.63M
-164.55%
YoY
|
$134.7M
-262.71%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$148.1M
-0.07%
YoY
|
$196.8M
29.18%
YoY
|
$250.9M
-4.07%
YoY
|
$230.7M
2.49%
YoY
|
$148.2M
9.07%
YoY
|
$152.4M
-20.64%
YoY
|
$261.6M
10.68%
YoY
|
$225.1M
-0.82%
YoY
|
$135.9M
-2.73%
YoY
|
$192.0M
14.15%
YoY
|
$236.3M
-3.89%
YoY
|
$226.9M
8.92%
YoY
|
$139.7M
14.25%
YoY
|
$168.2M
18.9%
YoY
|
$245.9M
27.84%
YoY
|
$208.3M
34.27%
YoY
|
$122.3M
38.25%
YoY
|
$141.4M
33.44%
YoY
|
$192.4M
17.94%
YoY
|
| Cash From Investing Activities |
-$20.03M
-92.74%
YoY
|
-$20.97M
-76.48%
YoY
|
-$5.108M
-94.65%
YoY
|
-$197.5M
83.96%
YoY
|
-$275.9M
-4105.01%
YoY
|
-$89.19M
-178.54%
YoY
|
-$95.56M
-5.37%
YoY
|
-$107.4M
132.59%
YoY
|
$6.890M
-107.37%
YoY
|
$113.6M
-205.04%
YoY
|
-$101.0M
7.92%
YoY
|
-$46.16M
-96.17%
YoY
|
-$93.54M
91.24%
YoY
|
-$108.1M
122.27%
YoY
|
-$93.57M
-65.7%
YoY
|
-$1.206B
208.49%
YoY
|
-$48.91M
-46.88%
YoY
|
-$48.64M
-63.01%
YoY
|
-$272.8M
194.97%
YoY
|
| Cash From Financing Activities |
-$35.02M
-126.27%
YoY
|
-$175.9M
139.96%
YoY
|
-$253.1M
12.19%
YoY
|
-$26.40M
-77.39%
YoY
|
$133.3M
-143.02%
YoY
|
-$73.31M
21.25%
YoY
|
-$225.6M
59.7%
YoY
|
-$116.7M
-34.86%
YoY
|
-$309.9M
752.98%
YoY
|
-$60.46M
-45.56%
YoY
|
-$141.2M
-13.12%
YoY
|
-$179.2M
200.72%
YoY
|
-$36.33M
-108.2%
YoY
|
-$111.1M
-219.9%
YoY
|
-$162.6M
-220.66%
YoY
|
-$59.59M
-121.48%
YoY
|
$443.1M
-631.24%
YoY
|
$92.63M
-164.55%
YoY
|
$134.7M
-262.71%
YoY
|
| Net Change In Cash |
$93.05M
1567.6%
YoY
|
-$67.00K
-99.34%
YoY
|
-$7.236M
-87.85%
YoY
|
$6.756M
590.8%
YoY
|
$5.580M
-103.34%
YoY
|
-$10.14M
-104.14%
YoY
|
-$59.56M
911.46%
YoY
|
$978.0K
-37.9%
YoY
|
-$167.1M
-1797.72%
YoY
|
$245.1M
-580.74%
YoY
|
-$5.888M
-42.51%
YoY
|
$1.575M
-100.15%
YoY
|
$9.844M
-98.09%
YoY
|
-$50.98M
-127.49%
YoY
|
-$10.24M
-118.88%
YoY
|
-$1.057B
-2629.22%
YoY
|
$516.5M
-693.52%
YoY
|
$185.4M
-209.72%
YoY
|
$54.23M
-544.5%
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 |
$148.1M
-0.07%
YoY
|
$196.8M
29.18%
YoY
|
$250.9M
-4.07%
YoY
|
$230.7M
2.49%
YoY
|
$148.2M
9.07%
YoY
|
$152.4M
-20.64%
YoY
|
$261.6M
10.68%
YoY
|
$225.1M
-0.82%
YoY
|
$135.9M
-2.73%
YoY
|
$192.0M
14.15%
YoY
|
$236.3M
-3.89%
YoY
|
$226.9M
8.92%
YoY
|
$139.7M
14.25%
YoY
|
$168.2M
18.9%
YoY
|
$245.9M
27.84%
YoY
|
$208.3M
34.27%
YoY
|
$122.3M
38.25%
YoY
|
$141.4M
33.44%
YoY
|
$192.4M
17.94%
YoY
|
| Capital Expenditures |
$94.02M
19.93%
YoY
|
$130.0M
49.23%
YoY
|
$115.2M
19.81%
YoY
|
$116.8M
11.91%
YoY
|
$78.40M
-26.11%
YoY
|
$87.12M
-25.29%
YoY
|
$96.13M
-1.96%
YoY
|
$104.4M
0.02%
YoY
|
$106.1M
15.44%
YoY
|
$116.6M
9.09%
YoY
|
$98.05M
-207.11%
YoY
|
$104.4M
-165.04%
YoY
|
$91.91M
-201.52%
YoY
|
$106.9M
-171.74%
YoY
|
-$91.54M
0.02%
YoY
|
-$160.5M
63.95%
YoY
|
-$90.53M
0.26%
YoY
|
-$149.0M
12.21%
YoY
|
-$91.53M
-3.45%
YoY
|
| Free Cash Flow |
$54.08M
-22.54%
YoY
|
$66.80M
2.4%
YoY
|
$135.8M
-17.94%
YoY
|
$113.8M
-5.67%
YoY
|
$69.82M
134.32%
YoY
|
$65.24M
-13.44%
YoY
|
$165.4M
19.63%
YoY
|
$120.7M
-1.54%
YoY
|
$29.80M
-37.67%
YoY
|
$75.37M
22.98%
YoY
|
$138.3M
-59.02%
YoY
|
$122.6M
-66.77%
YoY
|
$47.80M
-77.54%
YoY
|
$61.28M
-78.9%
YoY
|
$337.4M
18.87%
YoY
|
$368.8M
45.75%
YoY
|
$212.8M
19.06%
YoY
|
$290.5M
21.63%
YoY
|
$283.9M
10.07%
YoY
|
Loading...