|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$564.7M
14.5%
YoY
|
$493.2M
-8.79%
YoY
|
$540.7M
-1.6%
YoY
|
$549.5M
-20.17%
YoY
|
$688.4M
38.28%
YoY
|
| Depreciation, Depletion And Amortization |
$128.8M
0.0%
YoY
|
$128.8M
0.61%
YoY
|
$128.0M
-42.98%
YoY
|
$224.5M
7.52%
YoY
|
$208.8M
5.26%
YoY
|
| Cash From Operating Activities |
$749.1M
3.41%
YoY
|
$724.4M
-11.94%
YoY
|
$822.6M
8.71%
YoY
|
$756.7M
-18.26%
YoY
|
$925.8M
40.68%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$104.0M
-1.46%
YoY
|
$105.5M
-15.17%
YoY
|
$124.4M
-154.73%
YoY
|
-$227.2M
7.97%
YoY
|
-$210.4M
2.4%
YoY
|
| Acquisitions |
$86.32M
-0.58%
YoY
|
$86.82M
-28.73%
YoY
|
$121.8M
398.64%
YoY
|
$24.43M
-82.88%
YoY
|
$142.7M
-42.77%
YoY
|
| Other Investing Activities |
$101.9M
-2017.05%
YoY
|
-$5.315M
-223.58%
YoY
|
$4.301M
-49.55%
YoY
|
$8.525M
-107.19%
YoY
|
-$118.6M
-53.72%
YoY
|
| Cash From Investing Activities |
-$2.061M
-98.38%
YoY
|
-$127.4M
-43.25%
YoY
|
-$224.5M
-14.48%
YoY
|
-$262.5M
-20.21%
YoY
|
-$329.0M
-28.74%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$224.4M
5.86%
YoY
|
$212.0M
6.27%
YoY
|
$199.5M
7.19%
YoY
|
$186.1M
4.85%
YoY
|
$177.5M
8.17%
YoY
|
| Common Stock Issuance & Retirement, Net |
$551.3M
-2.09%
YoY
|
$563.1M
15.03%
YoY
|
$489.5M
-3.73%
YoY
|
$508.5M
-186.04%
YoY
|
-$590.9M
124.61%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$768.1M
-0.38%
YoY
|
-$771.0M
18.36%
YoY
|
-$651.4M
3.42%
YoY
|
-$629.9M
-27.67%
YoY
|
-$870.9M
-376.4%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$749.1M
3.41%
YoY
|
$724.4M
-11.94%
YoY
|
$822.6M
8.71%
YoY
|
$756.7M
-18.26%
YoY
|
$925.8M
40.68%
YoY
|
| Cash From Investing Activities |
-$2.061M
-98.38%
YoY
|
-$127.4M
-43.25%
YoY
|
-$224.5M
-14.48%
YoY
|
-$262.5M
-20.21%
YoY
|
-$329.0M
-28.74%
YoY
|
| Cash From Financing Activities |
-$768.1M
-0.38%
YoY
|
-$771.0M
18.36%
YoY
|
-$651.4M
3.42%
YoY
|
-$629.9M
-27.67%
YoY
|
-$870.9M
-376.4%
YoY
|
| Net Change In Cash |
-$21.09M
-87.88%
YoY
|
-$174.0M
226.46%
YoY
|
-$53.30M
-60.72%
YoY
|
-$135.7M
-50.5%
YoY
|
-$274.1M
-153.59%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$749.1M
3.41%
YoY
|
$724.4M
-11.94%
YoY
|
$822.6M
8.71%
YoY
|
$756.7M
-18.26%
YoY
|
$925.8M
40.68%
YoY
|
| Capital Expenditures |
$104.0M
-1.46%
YoY
|
$105.5M
-15.17%
YoY
|
$124.4M
-154.73%
YoY
|
-$227.2M
7.97%
YoY
|
-$210.4M
2.4%
YoY
|
| Free Cash Flow |
$645.1M
4.23%
YoY
|
$618.9M
-11.36%
YoY
|
$698.3M
-29.03%
YoY
|
$983.9M
-13.4%
YoY
|
$1.136B
31.57%
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 |
$135.0M
-15.69%
YoY
|
$154.5M
4.17%
YoY
|
$96.33M
11.44%
YoY
|
$151.1M
9.82%
YoY
|
$160.2M
37.78%
YoY
|
$148.3M
0.77%
YoY
|
$86.44M
-15.26%
YoY
|
$137.6M
-12.16%
YoY
|
$116.2M
-20.94%
YoY
|
$147.2M
15.32%
YoY
|
$102.0M
-20.88%
YoY
|
$156.6M
21.92%
YoY
|
$147.0M
-7.24%
YoY
|
$127.7M
-4.45%
YoY
|
$128.9M
4.38%
YoY
|
$128.5M
-12.1%
YoY
|
$158.5M
33.08%
YoY
|
$133.6M
-55.41%
YoY
|
$123.5M
-8.16%
YoY
|
$146.2M
21.39%
YoY
|
| Depreciation, Depletion And Amortization |
$53.01M
14.23%
YoY
|
$50.74M
9.31%
YoY
|
$52.98M
7.4%
YoY
|
$49.64M
8.17%
YoY
|
$46.41M
-10.74%
YoY
|
$46.42M
1.21%
YoY
|
$49.33M
4.31%
YoY
|
$45.89M
1.24%
YoY
|
$51.99M
23.74%
YoY
|
$45.86M
-24.91%
YoY
|
$47.29M
-5.09%
YoY
|
$45.33M
-38.45%
YoY
|
$42.02M
-16.3%
YoY
|
$61.07M
20.04%
YoY
|
$49.82M
-3.83%
YoY
|
$73.64M
32.15%
YoY
|
$50.20M
1.2%
YoY
|
$50.88M
-1.59%
YoY
|
$51.81M
-3.53%
YoY
|
$55.72M
19.58%
YoY
|
| Cash From Operating Activities |
$101.6M
-41.1%
YoY
|
$220.2M
108.59%
YoY
|
$229.8M
5.47%
YoY
|
$241.2M
26.0%
YoY
|
$172.5M
30.0%
YoY
|
$105.6M
-42.13%
YoY
|
$217.9M
-19.99%
YoY
|
$191.5M
10.96%
YoY
|
$132.7M
-54.95%
YoY
|
$182.4M
119.15%
YoY
|
$272.4M
25.56%
YoY
|
$172.6M
3.44%
YoY
|
$294.5M
74.39%
YoY
|
$83.23M
-59.23%
YoY
|
$216.9M
8.62%
YoY
|
$166.8M
-12.15%
YoY
|
$168.9M
41.07%
YoY
|
$204.1M
-50.99%
YoY
|
$199.7M
-2.39%
YoY
|
$189.9M
1.71%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$21.24M
33.03%
YoY
|
$32.24M
17.85%
YoY
|
$31.21M
20.92%
YoY
|
$29.42M
80.09%
YoY
|
$15.96M
-18.56%
YoY
|
$27.36M
-37.46%
YoY
|
$25.81M
-2.81%
YoY
|
$16.34M
-43.63%
YoY
|
$19.60M
-44.18%
YoY
|
$43.74M
29.79%
YoY
|
$26.56M
-132.46%
YoY
|
$28.98M
-170.86%
YoY
|
$35.12M
-174.29%
YoY
|
$33.70M
-158.9%
YoY
|
-$81.82M
34.41%
YoY
|
-$40.90M
-18.62%
YoY
|
-$47.27M
-3.92%
YoY
|
-$57.23M
14.22%
YoY
|
-$60.87M
2.31%
YoY
|
-$50.27M
21.71%
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 |
-$13.17M
-121.99%
YoY
|
-$192.6M
2512.46%
YoY
|
$51.81M
155.5%
YoY
|
-$2.442M
-110.5%
YoY
|
$59.90M
2368.11%
YoY
|
-$7.374M
-89.13%
YoY
|
$20.28M
-170.34%
YoY
|
$23.25M
-129.41%
YoY
|
$2.427M
-50.14%
YoY
|
-$67.87M
-2441.05%
YoY
|
-$28.83M
1712.89%
YoY
|
-$79.08M
-1715.13%
YoY
|
$4.868M
-67.28%
YoY
|
$2.899M
-105.42%
YoY
|
-$1.590M
-98.43%
YoY
|
$4.896M
-119.22%
YoY
|
$14.88M
-114.95%
YoY
|
-$53.47M
-149.78%
YoY
|
-$101.0M
-54.45%
YoY
|
-$25.47M
-18.38%
YoY
|
| Cash From Investing Activities |
-$34.41M
-178.31%
YoY
|
-$224.9M
547.53%
YoY
|
$20.59M
-472.0%
YoY
|
-$31.86M
-560.71%
YoY
|
$43.94M
-355.8%
YoY
|
-$34.73M
-68.88%
YoY
|
-$5.536M
-90.0%
YoY
|
$6.916M
-106.4%
YoY
|
-$17.18M
-43.22%
YoY
|
-$111.6M
262.32%
YoY
|
-$55.38M
-33.6%
YoY
|
-$108.1M
200.1%
YoY
|
-$30.25M
-6.61%
YoY
|
-$30.80M
-72.17%
YoY
|
-$83.41M
-48.47%
YoY
|
-$36.01M
-52.45%
YoY
|
-$32.39M
-78.22%
YoY
|
-$110.7M
-293.18%
YoY
|
-$161.9M
-42.44%
YoY
|
-$75.73M
4.46%
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 |
-$136.9M
6.73%
YoY
|
-$144.5M
3.14%
YoY
|
N/A
N/A
|
-$128.5M
-22.72%
YoY
|
-$128.2M
23.55%
YoY
|
-$140.1M
-9.1%
YoY
|
N/A
N/A
|
-$166.3M
41.27%
YoY
|
-$103.8M
21.58%
YoY
|
-$154.1M
80.37%
YoY
|
N/A
N/A
|
-$117.7M
51.74%
YoY
|
-$85.37M
-0.14%
YoY
|
-$85.43M
-48.19%
YoY
|
N/A
N/A
|
-$77.59M
-7.52%
YoY
|
-$85.49M
-70.95%
YoY
|
-$164.9M
113.31%
YoY
|
-$135.4M
52.19%
YoY
|
-$83.89M
141.77%
YoY
|
| 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 |
-$100.6M
-45.0%
YoY
|
-$72.42M
-64.34%
YoY
|
-$192.7M
4.59%
YoY
|
-$189.5M
-15.16%
YoY
|
-$182.8M
17.62%
YoY
|
-$203.1M
-2.35%
YoY
|
-$184.3M
-14.11%
YoY
|
-$223.3M
31.17%
YoY
|
-$155.5M
16.88%
YoY
|
-$208.0M
55.64%
YoY
|
-$214.6M
35.89%
YoY
|
-$170.2M
34.99%
YoY
|
-$133.0M
2.39%
YoY
|
-$133.6M
-38.14%
YoY
|
-$157.9M
-13.28%
YoY
|
-$126.1M
-45.13%
YoY
|
-$129.9M
-61.64%
YoY
|
-$216.0M
79.4%
YoY
|
-$182.1M
35.48%
YoY
|
-$229.8M
-172.44%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$101.6M
-41.1%
YoY
|
$220.2M
108.59%
YoY
|
$229.8M
5.47%
YoY
|
$241.2M
26.0%
YoY
|
$172.5M
30.0%
YoY
|
$105.6M
-42.13%
YoY
|
$217.9M
-19.99%
YoY
|
$191.5M
10.96%
YoY
|
$132.7M
-54.95%
YoY
|
$182.4M
119.15%
YoY
|
$272.4M
25.56%
YoY
|
$172.6M
3.44%
YoY
|
$294.5M
74.39%
YoY
|
$83.23M
-59.23%
YoY
|
$216.9M
8.62%
YoY
|
$166.8M
-12.15%
YoY
|
$168.9M
41.07%
YoY
|
$204.1M
-50.99%
YoY
|
$199.7M
-2.39%
YoY
|
$189.9M
1.71%
YoY
|
| Cash From Investing Activities |
-$34.41M
-178.31%
YoY
|
-$224.9M
547.53%
YoY
|
$20.59M
-472.0%
YoY
|
-$31.86M
-560.71%
YoY
|
$43.94M
-355.8%
YoY
|
-$34.73M
-68.88%
YoY
|
-$5.536M
-90.0%
YoY
|
$6.916M
-106.4%
YoY
|
-$17.18M
-43.22%
YoY
|
-$111.6M
262.32%
YoY
|
-$55.38M
-33.6%
YoY
|
-$108.1M
200.1%
YoY
|
-$30.25M
-6.61%
YoY
|
-$30.80M
-72.17%
YoY
|
-$83.41M
-48.47%
YoY
|
-$36.01M
-52.45%
YoY
|
-$32.39M
-78.22%
YoY
|
-$110.7M
-293.18%
YoY
|
-$161.9M
-42.44%
YoY
|
-$75.73M
4.46%
YoY
|
| Cash From Financing Activities |
-$100.6M
-45.0%
YoY
|
-$72.42M
-64.34%
YoY
|
-$192.7M
4.59%
YoY
|
-$189.5M
-15.16%
YoY
|
-$182.8M
17.62%
YoY
|
-$203.1M
-2.35%
YoY
|
-$184.3M
-14.11%
YoY
|
-$223.3M
31.17%
YoY
|
-$155.5M
16.88%
YoY
|
-$208.0M
55.64%
YoY
|
-$214.6M
35.89%
YoY
|
-$170.2M
34.99%
YoY
|
-$133.0M
2.39%
YoY
|
-$133.6M
-38.14%
YoY
|
-$157.9M
-13.28%
YoY
|
-$126.1M
-45.13%
YoY
|
-$129.9M
-61.64%
YoY
|
-$216.0M
79.4%
YoY
|
-$182.1M
35.48%
YoY
|
-$229.8M
-172.44%
YoY
|
| Net Change In Cash |
-$33.38M
-199.47%
YoY
|
-$77.12M
-41.68%
YoY
|
$57.69M
105.32%
YoY
|
$19.92M
-179.92%
YoY
|
$33.56M
-183.96%
YoY
|
-$132.3M
-3.6%
YoY
|
$28.10M
1059.55%
YoY
|
-$24.93M
-76.43%
YoY
|
-$39.97M
-130.46%
YoY
|
-$137.2M
68.96%
YoY
|
$2.423M
-109.94%
YoY
|
-$105.7M
-2347.55%
YoY
|
$131.2M
1898.55%
YoY
|
-$81.20M
-33.76%
YoY
|
-$24.38M
-83.09%
YoY
|
$4.705M
-104.07%
YoY
|
$6.566M
-101.79%
YoY
|
-$122.6M
-134.68%
YoY
|
-$144.2M
-31.64%
YoY
|
-$115.7M
-126.81%
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 |
$101.6M
-41.1%
YoY
|
$220.2M
108.59%
YoY
|
$229.8M
5.47%
YoY
|
$241.2M
26.0%
YoY
|
$172.5M
30.0%
YoY
|
$105.6M
-42.13%
YoY
|
$217.9M
-19.99%
YoY
|
$191.5M
10.96%
YoY
|
$132.7M
-54.95%
YoY
|
$182.4M
119.15%
YoY
|
$272.4M
25.56%
YoY
|
$172.6M
3.44%
YoY
|
$294.5M
74.39%
YoY
|
$83.23M
-59.23%
YoY
|
$216.9M
8.62%
YoY
|
$166.8M
-12.15%
YoY
|
$168.9M
41.07%
YoY
|
$204.1M
-50.99%
YoY
|
$199.7M
-2.39%
YoY
|
$189.9M
1.71%
YoY
|
| Capital Expenditures |
$21.24M
33.03%
YoY
|
$32.24M
17.85%
YoY
|
$31.21M
20.92%
YoY
|
$29.42M
80.09%
YoY
|
$15.96M
-18.56%
YoY
|
$27.36M
-37.46%
YoY
|
$25.81M
-2.81%
YoY
|
$16.34M
-43.63%
YoY
|
$19.60M
-44.18%
YoY
|
$43.74M
29.79%
YoY
|
$26.56M
-132.46%
YoY
|
$28.98M
-170.86%
YoY
|
$35.12M
-174.29%
YoY
|
$33.70M
-158.9%
YoY
|
-$81.82M
34.41%
YoY
|
-$40.90M
-18.62%
YoY
|
-$47.27M
-3.92%
YoY
|
-$57.23M
14.22%
YoY
|
-$60.87M
2.31%
YoY
|
-$50.27M
21.71%
YoY
|
| Free Cash Flow |
$80.35M
-48.66%
YoY
|
$187.9M
140.34%
YoY
|
$198.6M
3.39%
YoY
|
$211.8M
20.95%
YoY
|
$156.5M
38.42%
YoY
|
$78.20M
-43.6%
YoY
|
$192.1M
-21.85%
YoY
|
$175.1M
21.98%
YoY
|
$113.1M
-56.41%
YoY
|
$138.6M
179.96%
YoY
|
$245.8M
-17.72%
YoY
|
$143.6M
-30.88%
YoY
|
$259.4M
20.0%
YoY
|
$49.52M
-81.05%
YoY
|
$298.7M
14.64%
YoY
|
$207.7M
-13.5%
YoY
|
$216.1M
27.96%
YoY
|
$261.3M
-43.99%
YoY
|
$260.6M
-1.33%
YoY
|
$240.2M
5.33%
YoY
|
Loading...