|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$992.0M
13.89%
YoY
|
$871.0M
2.47%
YoY
|
$850.0M
-9.77%
YoY
|
$942.0M
-52.78%
YoY
|
$1.995B
39.41%
YoY
|
| Depreciation, Depletion And Amortization |
$570.0M
15.62%
YoY
|
$493.0M
12.3%
YoY
|
$439.0M
0.46%
YoY
|
$437.0M
7.11%
YoY
|
$408.0M
13.02%
YoY
|
| Cash From Operating Activities |
$1.886B
41.38%
YoY
|
$1.334B
4.87%
YoY
|
$1.272B
-25.96%
YoY
|
$1.718B
-23.06%
YoY
|
$2.233B
11.37%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$527.0M
24.0%
YoY
|
$425.0M
4.17%
YoY
|
$408.0M
-200.99%
YoY
|
-$404.0M
-200.25%
YoY
|
$403.0M
-3.59%
YoY
|
| Acquisitions |
$101.0M
-95.33%
YoY
|
$2.164B
254.17%
YoY
|
$611.0M
324.31%
YoY
|
$144.0M
-56.5%
YoY
|
$331.0M
0.3%
YoY
|
| Other Investing Activities |
$3.000M
-107.32%
YoY
|
-$41.00M
-93.72%
YoY
|
-$653.0M
369.78%
YoY
|
-$139.0M
-4733.33%
YoY
|
$3.000M
-88.89%
YoY
|
| Cash From Investing Activities |
-$631.0M
-75.24%
YoY
|
-$2.548B
140.15%
YoY
|
-$1.061B
95.4%
YoY
|
-$543.0M
-2685.71%
YoY
|
$21.00M
-102.72%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$450.0M
198.01%
YoY
|
$151.0M
-174.38%
YoY
|
-$203.0M
-84.2%
YoY
|
-$1.285B
-158.44%
YoY
|
$2.199B
576.62%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.388B
-228.04%
YoY
|
$1.084B
577.5%
YoY
|
$160.0M
-109.24%
YoY
|
-$1.732B
-31.81%
YoY
|
-$2.540B
100.47%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.886B
41.38%
YoY
|
$1.334B
4.87%
YoY
|
$1.272B
-25.96%
YoY
|
$1.718B
-23.06%
YoY
|
$2.233B
11.37%
YoY
|
| Cash From Investing Activities |
-$631.0M
-75.24%
YoY
|
-$2.548B
140.15%
YoY
|
-$1.061B
95.4%
YoY
|
-$543.0M
-2685.71%
YoY
|
$21.00M
-102.72%
YoY
|
| Cash From Financing Activities |
-$1.388B
-228.04%
YoY
|
$1.084B
577.5%
YoY
|
$160.0M
-109.24%
YoY
|
-$1.732B
-31.81%
YoY
|
-$2.540B
100.47%
YoY
|
| Net Change In Cash |
-$129.0M
-5.84%
YoY
|
-$137.0M
-136.93%
YoY
|
$371.0M
-166.61%
YoY
|
-$557.0M
94.76%
YoY
|
-$286.0M
741.18%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.886B
41.38%
YoY
|
$1.334B
4.87%
YoY
|
$1.272B
-25.96%
YoY
|
$1.718B
-23.06%
YoY
|
$2.233B
11.37%
YoY
|
| Capital Expenditures |
$527.0M
24.0%
YoY
|
$425.0M
4.17%
YoY
|
$408.0M
-200.99%
YoY
|
-$404.0M
-200.25%
YoY
|
$403.0M
-3.59%
YoY
|
| Free Cash Flow |
$1.359B
49.5%
YoY
|
$909.0M
5.21%
YoY
|
$864.0M
-59.28%
YoY
|
$2.122B
15.96%
YoY
|
$1.830B
15.31%
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 |
$252.0M
14.55%
YoY
|
$245.0M
11.36%
YoY
|
$245.0M
8.41%
YoY
|
$282.0M
23.14%
YoY
|
$220.0M
13.99%
YoY
|
$220.0M
14.58%
YoY
|
$226.0M
0.44%
YoY
|
$229.0M
-2.14%
YoY
|
$193.0M
-4.46%
YoY
|
$192.0M
90.1%
YoY
|
$225.0M
-12.11%
YoY
|
$234.0M
0.0%
YoY
|
$202.0M
-43.1%
YoY
|
$101.0M
-74.1%
YoY
|
$256.0M
-49.31%
YoY
|
$234.0M
-62.92%
YoY
|
$355.0M
-24.31%
YoY
|
$390.0M
-32.64%
YoY
|
$505.0M
-11.09%
YoY
|
| Depreciation, Depletion And Amortization |
$147.0M
5.0%
YoY
|
$145.0M
7.41%
YoY
|
$142.0M
13.6%
YoY
|
$143.0M
22.22%
YoY
|
$140.0M
20.69%
YoY
|
$135.0M
23.85%
YoY
|
$125.0M
12.61%
YoY
|
$117.0M
4.46%
YoY
|
$116.0M
8.41%
YoY
|
$109.0M
-6.03%
YoY
|
$111.0M
2.78%
YoY
|
$112.0M
4.67%
YoY
|
$107.0M
0.94%
YoY
|
$116.0M
9.43%
YoY
|
$108.0M
6.93%
YoY
|
$107.0M
7.0%
YoY
|
$106.0M
4.95%
YoY
|
$106.0M
8.16%
YoY
|
$101.0M
13.48%
YoY
|
| Cash From Operating Activities |
$278.0M
-11.46%
YoY
|
$465.0M
0.22%
YoY
|
$563.0M
58.15%
YoY
|
$544.0M
51.11%
YoY
|
$314.0M
103.9%
YoY
|
$464.0M
-11.95%
YoY
|
$356.0M
71.98%
YoY
|
$360.0M
-18.92%
YoY
|
$154.0M
63.83%
YoY
|
$527.0M
57.78%
YoY
|
$207.0M
-58.76%
YoY
|
$444.0M
10.45%
YoY
|
$94.00M
-80.42%
YoY
|
$334.0M
-30.56%
YoY
|
$502.0M
-10.52%
YoY
|
$402.0M
-12.61%
YoY
|
$480.0M
-34.34%
YoY
|
$481.0M
-11.09%
YoY
|
$561.0M
-34.92%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$114.0M
-2.56%
YoY
|
$158.0M
28.46%
YoY
|
$144.0M
35.85%
YoY
|
$108.0M
17.39%
YoY
|
$117.0M
12.5%
YoY
|
$123.0M
70.83%
YoY
|
$106.0M
0.95%
YoY
|
$92.00M
-11.54%
YoY
|
$104.0M
-18.11%
YoY
|
$72.00M
-148.98%
YoY
|
$105.0M
-188.98%
YoY
|
$104.0M
-236.84%
YoY
|
$127.0M
101.59%
YoY
|
-$147.0M
2.08%
YoY
|
-$118.0M
32.58%
YoY
|
-$76.00M
-9.52%
YoY
|
$63.00M
-26.74%
YoY
|
-$144.0M
-11.11%
YoY
|
-$89.00M
-2.2%
YoY
|
| Acquisitions |
$38.00M
N/A
|
N/A
|
$34.00M
-97.78%
YoY
|
$17.00M
-83.96%
YoY
|
$0.00
-100.0%
YoY
|
N/A
|
$1.533B
76550.0%
YoY
|
$106.0M
-81.66%
YoY
|
$142.0M
358.06%
YoY
|
N/A
|
$2.000M
N/A
|
$578.0M
57700.0%
YoY
|
$31.00M
-70.48%
YoY
|
N/A
|
$0.00
-100.0%
YoY
|
$1.000M
-99.57%
YoY
|
$105.0M
N/A
|
N/A
|
$20.00M
-80.2%
YoY
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
-$33.00M
-91.29%
YoY
|
-$57.00M
-96.27%
YoY
|
-$16.00M
-85.19%
YoY
|
-$2.000M
-98.17%
YoY
|
-$379.0M
802.38%
YoY
|
-$1.527B
76250.0%
YoY
|
-$108.0M
-81.31%
YoY
|
-$109.0M
N/A
|
-$42.00M
55.56%
YoY
|
-$2.000M
N/A
|
-$578.0M
9533.33%
YoY
|
$0.00
-100.0%
YoY
|
-$27.00M
-67.47%
YoY
|
$0.00
-100.0%
YoY
|
-$6.000M
-101.15%
YoY
|
$1.000M
-85.71%
YoY
|
-$83.00M
1283.33%
YoY
|
-$7.000M
-93.14%
YoY
|
| Cash From Investing Activities |
-$152.0M
32.17%
YoY
|
-$191.0M
-61.95%
YoY
|
-$201.0M
-87.69%
YoY
|
-$124.0M
-38.0%
YoY
|
-$115.0M
-46.01%
YoY
|
-$502.0M
340.35%
YoY
|
-$1.633B
1426.17%
YoY
|
-$200.0M
-70.67%
YoY
|
-$213.0M
34.81%
YoY
|
-$114.0M
-34.48%
YoY
|
-$107.0M
-9.32%
YoY
|
-$682.0M
731.71%
YoY
|
-$158.0M
-6.51%
YoY
|
-$174.0M
-23.35%
YoY
|
-$118.0M
22.92%
YoY
|
-$82.00M
-118.76%
YoY
|
-$169.0M
81.72%
YoY
|
-$227.0M
35.12%
YoY
|
-$96.00M
-50.26%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$373.0M
-9.02%
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 |
-$152.0M
-72.91%
YoY
|
-$287.0M
68.82%
YoY
|
-$247.0M
-113.95%
YoY
|
-$293.0M
-19.28%
YoY
|
-$561.0M
266.67%
YoY
|
-$170.0M
-230.77%
YoY
|
$1.770B
-2232.53%
YoY
|
-$363.0M
-292.06%
YoY
|
-$153.0M
101.32%
YoY
|
$130.0M
-123.85%
YoY
|
-$83.00M
-82.49%
YoY
|
$189.0M
-178.1%
YoY
|
-$76.00M
-83.86%
YoY
|
-$545.0M
47.7%
YoY
|
-$474.0M
1147.37%
YoY
|
-$242.0M
-84.56%
YoY
|
-$471.0M
-16.78%
YoY
|
-$369.0M
-55.0%
YoY
|
-$38.00M
-26.92%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$278.0M
-11.46%
YoY
|
$465.0M
0.22%
YoY
|
$563.0M
58.15%
YoY
|
$544.0M
51.11%
YoY
|
$314.0M
103.9%
YoY
|
$464.0M
-11.95%
YoY
|
$356.0M
71.98%
YoY
|
$360.0M
-18.92%
YoY
|
$154.0M
63.83%
YoY
|
$527.0M
57.78%
YoY
|
$207.0M
-58.76%
YoY
|
$444.0M
10.45%
YoY
|
$94.00M
-80.42%
YoY
|
$334.0M
-30.56%
YoY
|
$502.0M
-10.52%
YoY
|
$402.0M
-12.61%
YoY
|
$480.0M
-34.34%
YoY
|
$481.0M
-11.09%
YoY
|
$561.0M
-34.92%
YoY
|
| Cash From Investing Activities |
-$152.0M
32.17%
YoY
|
-$191.0M
-61.95%
YoY
|
-$201.0M
-87.69%
YoY
|
-$124.0M
-38.0%
YoY
|
-$115.0M
-46.01%
YoY
|
-$502.0M
340.35%
YoY
|
-$1.633B
1426.17%
YoY
|
-$200.0M
-70.67%
YoY
|
-$213.0M
34.81%
YoY
|
-$114.0M
-34.48%
YoY
|
-$107.0M
-9.32%
YoY
|
-$682.0M
731.71%
YoY
|
-$158.0M
-6.51%
YoY
|
-$174.0M
-23.35%
YoY
|
-$118.0M
22.92%
YoY
|
-$82.00M
-118.76%
YoY
|
-$169.0M
81.72%
YoY
|
-$227.0M
35.12%
YoY
|
-$96.00M
-50.26%
YoY
|
| Cash From Financing Activities |
-$152.0M
-72.91%
YoY
|
-$287.0M
68.82%
YoY
|
-$247.0M
-113.95%
YoY
|
-$293.0M
-19.28%
YoY
|
-$561.0M
266.67%
YoY
|
-$170.0M
-230.77%
YoY
|
$1.770B
-2232.53%
YoY
|
-$363.0M
-292.06%
YoY
|
-$153.0M
101.32%
YoY
|
$130.0M
-123.85%
YoY
|
-$83.00M
-82.49%
YoY
|
$189.0M
-178.1%
YoY
|
-$76.00M
-83.86%
YoY
|
-$545.0M
47.7%
YoY
|
-$474.0M
1147.37%
YoY
|
-$242.0M
-84.56%
YoY
|
-$471.0M
-16.78%
YoY
|
-$369.0M
-55.0%
YoY
|
-$38.00M
-26.92%
YoY
|
| Net Change In Cash |
-$27.00M
-92.52%
YoY
|
-$13.00M
-93.75%
YoY
|
$115.0M
-76.67%
YoY
|
$127.0M
-162.56%
YoY
|
-$361.0M
70.28%
YoY
|
-$208.0M
-138.31%
YoY
|
$493.0M
2800.0%
YoY
|
-$203.0M
314.29%
YoY
|
-$212.0M
51.43%
YoY
|
$543.0M
-241.04%
YoY
|
$17.00M
-118.89%
YoY
|
-$49.00M
-162.82%
YoY
|
-$140.0M
-12.5%
YoY
|
-$385.0M
234.78%
YoY
|
-$90.00M
-121.08%
YoY
|
$78.00M
-111.64%
YoY
|
-$160.0M
-322.22%
YoY
|
-$115.0M
-74.27%
YoY
|
$427.0M
-30.79%
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 |
$278.0M
-11.46%
YoY
|
$465.0M
0.22%
YoY
|
$563.0M
58.15%
YoY
|
$544.0M
51.11%
YoY
|
$314.0M
103.9%
YoY
|
$464.0M
-11.95%
YoY
|
$356.0M
71.98%
YoY
|
$360.0M
-18.92%
YoY
|
$154.0M
63.83%
YoY
|
$527.0M
57.78%
YoY
|
$207.0M
-58.76%
YoY
|
$444.0M
10.45%
YoY
|
$94.00M
-80.42%
YoY
|
$334.0M
-30.56%
YoY
|
$502.0M
-10.52%
YoY
|
$402.0M
-12.61%
YoY
|
$480.0M
-34.34%
YoY
|
$481.0M
-11.09%
YoY
|
$561.0M
-34.92%
YoY
|
| Capital Expenditures |
$114.0M
-2.56%
YoY
|
$158.0M
28.46%
YoY
|
$144.0M
35.85%
YoY
|
$108.0M
17.39%
YoY
|
$117.0M
12.5%
YoY
|
$123.0M
70.83%
YoY
|
$106.0M
0.95%
YoY
|
$92.00M
-11.54%
YoY
|
$104.0M
-18.11%
YoY
|
$72.00M
-148.98%
YoY
|
$105.0M
-188.98%
YoY
|
$104.0M
-236.84%
YoY
|
$127.0M
101.59%
YoY
|
-$147.0M
2.08%
YoY
|
-$118.0M
32.58%
YoY
|
-$76.00M
-9.52%
YoY
|
$63.00M
-26.74%
YoY
|
-$144.0M
-11.11%
YoY
|
-$89.00M
-2.2%
YoY
|
| Free Cash Flow |
$164.0M
-16.75%
YoY
|
$307.0M
-9.97%
YoY
|
$419.0M
67.6%
YoY
|
$436.0M
62.69%
YoY
|
$197.0M
294.0%
YoY
|
$341.0M
-25.05%
YoY
|
$250.0M
145.1%
YoY
|
$268.0M
-21.18%
YoY
|
$50.00M
-251.52%
YoY
|
$455.0M
-5.41%
YoY
|
$102.0M
-83.55%
YoY
|
$340.0M
-28.87%
YoY
|
-$33.00M
-107.91%
YoY
|
$481.0M
-23.04%
YoY
|
$620.0M
-4.62%
YoY
|
$478.0M
-12.13%
YoY
|
$417.0M
-35.35%
YoY
|
$625.0M
-11.1%
YoY
|
$650.0M
-31.79%
YoY
|
Loading...