|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$363.0M
-3.46%
YoY
|
$376.0M
-33.33%
YoY
|
$564.0M
7.63%
YoY
|
$524.0M
-14.38%
YoY
|
$612.0M
-65.35%
YoY
|
| Depreciation, Depletion And Amortization |
$511.0M
31.7%
YoY
|
$388.0M
72.44%
YoY
|
$225.0M
13.64%
YoY
|
$198.0M
-7.04%
YoY
|
$213.0M
-41.16%
YoY
|
| Cash From Operating Activities |
$865.0M
41.8%
YoY
|
$610.0M
-6.58%
YoY
|
$653.0M
-5.36%
YoY
|
$690.0M
4.55%
YoY
|
$660.0M
522.64%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$322.0M
26.27%
YoY
|
$255.0M
37.84%
YoY
|
$185.0M
-51.19%
YoY
|
$379.0M
95.36%
YoY
|
$194.0M
-512.77%
YoY
|
| Acquisitions |
$440.0M
-48.42%
YoY
|
$853.0M
16960.0%
YoY
|
$5.000M
-70.59%
YoY
|
$17.00M
-67.31%
YoY
|
$52.00M
N/A
|
| Other Investing Activities |
$6.000M
-14.29%
YoY
|
$7.000M
75.0%
YoY
|
$4.000M
100.0%
YoY
|
$2.000M
0.0%
YoY
|
$2.000M
-80.0%
YoY
|
| Cash From Investing Activities |
-$725.0M
-32.68%
YoY
|
-$1.077B
515.43%
YoY
|
-$175.0M
-44.79%
YoY
|
-$317.0M
96.89%
YoY
|
-$161.0M
335.14%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$136.0M
20.35%
YoY
|
$113.0M
39.51%
YoY
|
$81.00M
37.29%
YoY
|
$59.00M
321.43%
YoY
|
$14.00M
N/A
|
| Common Stock Issuance & Retirement, Net |
-$374.0M
-296.84%
YoY
|
$190.0M
34.75%
YoY
|
$141.0M
-54.81%
YoY
|
$312.0M
113.7%
YoY
|
$146.0M
-67.26%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$380.0M
-210.79%
YoY
|
$343.0M
-218.69%
YoY
|
-$289.0M
-22.1%
YoY
|
-$371.0M
67.12%
YoY
|
-$222.0M
282.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$865.0M
41.8%
YoY
|
$610.0M
-6.58%
YoY
|
$653.0M
-5.36%
YoY
|
$690.0M
4.55%
YoY
|
$660.0M
522.64%
YoY
|
| Cash From Investing Activities |
-$725.0M
-32.68%
YoY
|
-$1.077B
515.43%
YoY
|
-$175.0M
-44.79%
YoY
|
-$317.0M
96.89%
YoY
|
-$161.0M
335.14%
YoY
|
| Cash From Financing Activities |
-$380.0M
-210.79%
YoY
|
$343.0M
-218.69%
YoY
|
-$289.0M
-22.1%
YoY
|
-$371.0M
67.12%
YoY
|
-$222.0M
282.76%
YoY
|
| Net Change In Cash |
-$240.0M
93.55%
YoY
|
-$124.0M
-165.61%
YoY
|
$189.0M
9350.0%
YoY
|
$2.000M
-99.28%
YoY
|
$277.0M
2418.18%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$865.0M
41.8%
YoY
|
$610.0M
-6.58%
YoY
|
$653.0M
-5.36%
YoY
|
$690.0M
4.55%
YoY
|
$660.0M
522.64%
YoY
|
| Capital Expenditures |
$322.0M
26.27%
YoY
|
$255.0M
37.84%
YoY
|
$185.0M
-51.19%
YoY
|
$379.0M
95.36%
YoY
|
$194.0M
-512.77%
YoY
|
| Free Cash Flow |
$543.0M
52.96%
YoY
|
$355.0M
-24.15%
YoY
|
$468.0M
50.48%
YoY
|
$311.0M
-33.26%
YoY
|
$466.0M
204.58%
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 |
-$711.0M
-718.26%
YoY
|
$12.00M
-63.64%
YoY
|
$64.00M
-81.45%
YoY
|
$172.0M
2050.0%
YoY
|
$115.0M
-1250.0%
YoY
|
$33.00M
-82.45%
YoY
|
$345.0M
-1668.18%
YoY
|
$8.000M
-91.75%
YoY
|
-$10.00M
-103.32%
YoY
|
$188.0M
126.51%
YoY
|
-$22.00M
-105.16%
YoY
|
$97.00M
-48.95%
YoY
|
$301.0M
-272.0%
YoY
|
$83.00M
-88.38%
YoY
|
$426.0M
313.59%
YoY
|
$190.0M
-271.17%
YoY
|
-$175.0M
86.17%
YoY
|
$714.0M
-680.49%
YoY
|
$103.0M
-455.17%
YoY
|
-$111.0M
-59.04%
YoY
|
| Depreciation, Depletion And Amortization |
$133.0M
1.53%
YoY
|
$129.0M
-9.15%
YoY
|
$123.0M
-12.14%
YoY
|
$128.0M
141.51%
YoY
|
$131.0M
147.17%
YoY
|
$142.0M
158.18%
YoY
|
$140.0M
150.0%
YoY
|
$53.00M
-5.36%
YoY
|
$53.00M
-8.62%
YoY
|
$55.00M
12.24%
YoY
|
$56.00M
12.0%
YoY
|
$56.00M
12.0%
YoY
|
$58.00M
18.37%
YoY
|
$49.00M
-7.55%
YoY
|
$50.00M
-7.41%
YoY
|
$50.00M
-7.41%
YoY
|
$49.00M
-5.77%
YoY
|
$53.00M
55.88%
YoY
|
$54.00M
-39.33%
YoY
|
$54.00M
-38.64%
YoY
|
| Cash From Operating Activities |
$99.00M
-46.77%
YoY
|
$235.0M
14.08%
YoY
|
$279.0M
26.82%
YoY
|
$165.0M
70.1%
YoY
|
$186.0M
113.79%
YoY
|
$206.0M
57.25%
YoY
|
$220.0M
111.54%
YoY
|
$97.00M
-10.19%
YoY
|
$87.00M
-71.94%
YoY
|
$131.0M
14.91%
YoY
|
$104.0M
-55.74%
YoY
|
$108.0M
-40.33%
YoY
|
$310.0M
93.75%
YoY
|
$114.0M
-44.12%
YoY
|
$235.0M
29.12%
YoY
|
$181.0M
42.52%
YoY
|
$160.0M
8.84%
YoY
|
$204.0M
-1800.0%
YoY
|
$182.0M
279.17%
YoY
|
$127.0M
-194.07%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$131.0M
138.18%
YoY
|
$120.0M
36.36%
YoY
|
$91.00M
15.19%
YoY
|
$56.00M
64.71%
YoY
|
$55.00M
1.85%
YoY
|
$88.00M
33.33%
YoY
|
$79.00M
139.39%
YoY
|
$34.00M
-12.82%
YoY
|
$54.00M
14.89%
YoY
|
$66.00M
-12.0%
YoY
|
$33.00M
-69.16%
YoY
|
$39.00M
-60.2%
YoY
|
$47.00M
-52.53%
YoY
|
$75.00M
-213.64%
YoY
|
$107.0M
109.8%
YoY
|
$98.00M
96.0%
YoY
|
$99.00M
266.67%
YoY
|
-$66.00M
-1042.86%
YoY
|
$51.00M
1175.0%
YoY
|
$50.00M
1566.67%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$853.0M
N/A
|
$6.000M
500.0%
YoY
|
N/A
|
N/A
|
$0.00
N/A
|
$1.000M
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$17.00M
N/A
|
N/A
|
$53.00M
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$3.000M
0.0%
YoY
|
-$388.0M
-1947.62%
YoY
|
$2.000M
0.0%
YoY
|
$2.000M
100.0%
YoY
|
$3.000M
200.0%
YoY
|
$21.00M
-12.5%
YoY
|
$2.000M
N/A
|
$1.000M
-50.0%
YoY
|
$1.000M
0.0%
YoY
|
$24.00M
-700.0%
YoY
|
$0.00
-100.0%
YoY
|
$2.000M
N/A
|
$1.000M
-97.83%
YoY
|
-$4.000M
-107.14%
YoY
|
$1.000M
N/A
|
$0.00
-100.0%
YoY
|
$46.00M
N/A
|
$56.00M
-5700.0%
YoY
|
$0.00
N/A
|
$1.000M
-66.67%
YoY
|
| Cash From Investing Activities |
-$136.0M
72.15%
YoY
|
-$508.0M
658.21%
YoY
|
-$87.00M
-90.63%
YoY
|
-$51.00M
54.55%
YoY
|
-$79.00M
61.22%
YoY
|
-$67.00M
59.52%
YoY
|
-$928.0M
3214.29%
YoY
|
-$33.00M
-25.0%
YoY
|
-$49.00M
-19.67%
YoY
|
-$42.00M
-46.84%
YoY
|
-$28.00M
-74.31%
YoY
|
-$44.00M
-42.11%
YoY
|
-$61.00M
15.09%
YoY
|
-$79.00M
690.0%
YoY
|
-$109.0M
23.86%
YoY
|
-$76.00M
76.74%
YoY
|
-$53.00M
165.0%
YoY
|
-$10.00M
42.86%
YoY
|
-$88.00M
8700.0%
YoY
|
-$43.00M
186.67%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$36.00M
2.86%
YoY
|
N/A
|
$32.00M
-5.88%
YoY
|
$35.00M
59.09%
YoY
|
$35.00M
66.67%
YoY
|
N/A
|
$34.00M
78.95%
YoY
|
$22.00M
10.0%
YoY
|
$21.00M
5.0%
YoY
|
N/A
|
$19.00M
46.15%
YoY
|
$20.00M
53.85%
YoY
|
$20.00M
53.85%
YoY
|
N/A
|
$13.00M
N/A
|
$13.00M
N/A
|
$13.00M
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$10.00M
-89.47%
YoY
|
N/A
N/A
|
-$34.00M
-180.95%
YoY
|
-$221.0M
-769.7%
YoY
|
-$95.00M
66.67%
YoY
|
N/A
N/A
|
$42.00M
110.0%
YoY
|
$33.00M
-48.44%
YoY
|
-$57.00M
-1.72%
YoY
|
N/A
N/A
|
$20.00M
-74.68%
YoY
|
$64.00M
-33.33%
YoY
|
-$58.00M
-181.69%
YoY
|
N/A
N/A
|
$79.00M
102.56%
YoY
|
$96.00M
113.33%
YoY
|
$71.00M
N/A
|
N/A
N/A
|
$39.00M
N/A
|
$45.00M
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
|
N/A
|
| Cash From Financing Activities |
-$55.00M
-79.25%
YoY
|
$209.0M
-2712.5%
YoY
|
-$68.00M
-17.07%
YoY
|
-$256.0M
-145.39%
YoY
|
-$265.0M
102.29%
YoY
|
-$8.000M
-88.89%
YoY
|
-$82.00M
82.22%
YoY
|
$564.0M
-706.45%
YoY
|
-$131.0M
65.82%
YoY
|
-$72.00M
-16.28%
YoY
|
-$45.00M
-51.09%
YoY
|
-$93.00M
-14.68%
YoY
|
-$79.00M
-5.95%
YoY
|
-$86.00M
10.26%
YoY
|
-$92.00M
64.29%
YoY
|
-$109.0M
73.02%
YoY
|
-$84.00M
236.0%
YoY
|
-$78.00M
-50.0%
YoY
|
-$56.00M
9.8%
YoY
|
-$63.00M
-131.66%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$99.00M
-46.77%
YoY
|
$235.0M
14.08%
YoY
|
$279.0M
26.82%
YoY
|
$165.0M
70.1%
YoY
|
$186.0M
113.79%
YoY
|
$206.0M
57.25%
YoY
|
$220.0M
111.54%
YoY
|
$97.00M
-10.19%
YoY
|
$87.00M
-71.94%
YoY
|
$131.0M
14.91%
YoY
|
$104.0M
-55.74%
YoY
|
$108.0M
-40.33%
YoY
|
$310.0M
93.75%
YoY
|
$114.0M
-44.12%
YoY
|
$235.0M
29.12%
YoY
|
$181.0M
42.52%
YoY
|
$160.0M
8.84%
YoY
|
$204.0M
-1800.0%
YoY
|
$182.0M
279.17%
YoY
|
$127.0M
-194.07%
YoY
|
| Cash From Investing Activities |
-$136.0M
72.15%
YoY
|
-$508.0M
658.21%
YoY
|
-$87.00M
-90.63%
YoY
|
-$51.00M
54.55%
YoY
|
-$79.00M
61.22%
YoY
|
-$67.00M
59.52%
YoY
|
-$928.0M
3214.29%
YoY
|
-$33.00M
-25.0%
YoY
|
-$49.00M
-19.67%
YoY
|
-$42.00M
-46.84%
YoY
|
-$28.00M
-74.31%
YoY
|
-$44.00M
-42.11%
YoY
|
-$61.00M
15.09%
YoY
|
-$79.00M
690.0%
YoY
|
-$109.0M
23.86%
YoY
|
-$76.00M
76.74%
YoY
|
-$53.00M
165.0%
YoY
|
-$10.00M
42.86%
YoY
|
-$88.00M
8700.0%
YoY
|
-$43.00M
186.67%
YoY
|
| Cash From Financing Activities |
-$55.00M
-79.25%
YoY
|
$209.0M
-2712.5%
YoY
|
-$68.00M
-17.07%
YoY
|
-$256.0M
-145.39%
YoY
|
-$265.0M
102.29%
YoY
|
-$8.000M
-88.89%
YoY
|
-$82.00M
82.22%
YoY
|
$564.0M
-706.45%
YoY
|
-$131.0M
65.82%
YoY
|
-$72.00M
-16.28%
YoY
|
-$45.00M
-51.09%
YoY
|
-$93.00M
-14.68%
YoY
|
-$79.00M
-5.95%
YoY
|
-$86.00M
10.26%
YoY
|
-$92.00M
64.29%
YoY
|
-$109.0M
73.02%
YoY
|
-$84.00M
236.0%
YoY
|
-$78.00M
-50.0%
YoY
|
-$56.00M
9.8%
YoY
|
-$63.00M
-131.66%
YoY
|
| Net Change In Cash |
-$92.00M
-41.77%
YoY
|
-$64.00M
-148.85%
YoY
|
$124.0M
-115.7%
YoY
|
-$142.0M
-122.61%
YoY
|
-$158.0M
69.89%
YoY
|
$131.0M
670.59%
YoY
|
-$790.0M
-2648.39%
YoY
|
$628.0M
-2265.52%
YoY
|
-$93.00M
-154.71%
YoY
|
$17.00M
-133.33%
YoY
|
$31.00M
-8.82%
YoY
|
-$29.00M
625.0%
YoY
|
$170.0M
639.13%
YoY
|
-$51.00M
-143.97%
YoY
|
$34.00M
-10.53%
YoY
|
-$4.000M
-119.05%
YoY
|
$23.00M
-77.45%
YoY
|
$116.0M
-166.29%
YoY
|
$38.00M
-1050.0%
YoY
|
$21.00M
-57.14%
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 |
$99.00M
-46.77%
YoY
|
$235.0M
14.08%
YoY
|
$279.0M
26.82%
YoY
|
$165.0M
70.1%
YoY
|
$186.0M
113.79%
YoY
|
$206.0M
57.25%
YoY
|
$220.0M
111.54%
YoY
|
$97.00M
-10.19%
YoY
|
$87.00M
-71.94%
YoY
|
$131.0M
14.91%
YoY
|
$104.0M
-55.74%
YoY
|
$108.0M
-40.33%
YoY
|
$310.0M
93.75%
YoY
|
$114.0M
-44.12%
YoY
|
$235.0M
29.12%
YoY
|
$181.0M
42.52%
YoY
|
$160.0M
8.84%
YoY
|
$204.0M
-1800.0%
YoY
|
$182.0M
279.17%
YoY
|
$127.0M
-194.07%
YoY
|
| Capital Expenditures |
$131.0M
138.18%
YoY
|
$120.0M
36.36%
YoY
|
$91.00M
15.19%
YoY
|
$56.00M
64.71%
YoY
|
$55.00M
1.85%
YoY
|
$88.00M
33.33%
YoY
|
$79.00M
139.39%
YoY
|
$34.00M
-12.82%
YoY
|
$54.00M
14.89%
YoY
|
$66.00M
-12.0%
YoY
|
$33.00M
-69.16%
YoY
|
$39.00M
-60.2%
YoY
|
$47.00M
-52.53%
YoY
|
$75.00M
-213.64%
YoY
|
$107.0M
109.8%
YoY
|
$98.00M
96.0%
YoY
|
$99.00M
266.67%
YoY
|
-$66.00M
-1042.86%
YoY
|
$51.00M
1175.0%
YoY
|
$50.00M
1566.67%
YoY
|
| Free Cash Flow |
-$32.00M
-124.43%
YoY
|
$115.0M
-2.54%
YoY
|
$188.0M
33.33%
YoY
|
$109.0M
73.02%
YoY
|
$131.0M
296.97%
YoY
|
$118.0M
81.54%
YoY
|
$141.0M
98.59%
YoY
|
$63.00M
-8.7%
YoY
|
$33.00M
-87.45%
YoY
|
$65.00M
66.67%
YoY
|
$71.00M
-44.53%
YoY
|
$69.00M
-16.87%
YoY
|
$263.0M
331.15%
YoY
|
$39.00M
-85.56%
YoY
|
$128.0M
-2.29%
YoY
|
$83.00M
7.79%
YoY
|
$61.00M
-49.17%
YoY
|
$270.0M
-1521.05%
YoY
|
$131.0M
197.73%
YoY
|
$77.00M
-155.8%
YoY
|
Loading...