|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$746.8M
-20.24%
YoY
|
$936.3M
35.4%
YoY
|
$691.5M
23.4%
YoY
|
$560.4M
-42.73%
YoY
|
$978.5M
26.47%
YoY
|
| Depreciation, Depletion And Amortization |
$708.3M
-1.14%
YoY
|
$716.4M
-2.73%
YoY
|
$736.5M
2.13%
YoY
|
$721.1M
7.99%
YoY
|
$667.8M
8.29%
YoY
|
| Cash From Operating Activities |
$1.887B
-6.7%
YoY
|
$2.022B
-1.8%
YoY
|
$2.059B
31.6%
YoY
|
$1.565B
-18.97%
YoY
|
$1.931B
-2.43%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$575.9M
3.68%
YoY
|
$555.4M
-2.21%
YoY
|
$568.0M
-5.87%
YoY
|
$603.4M
-5.93%
YoY
|
$641.5M
-4.9%
YoY
|
| Acquisitions |
$117.5M
-52.26%
YoY
|
$246.1M
832.29%
YoY
|
$26.39M
-53.94%
YoY
|
$57.31M
N/A
|
N/A
|
| Other Investing Activities |
-$79.09M
-63.38%
YoY
|
-$216.0M
5.97%
YoY
|
-$203.8M
657.17%
YoY
|
-$26.92M
-81.21%
YoY
|
-$143.3M
-4.99%
YoY
|
| Cash From Investing Activities |
-$654.9M
-15.1%
YoY
|
-$771.4M
-0.05%
YoY
|
-$771.8M
22.44%
YoY
|
-$630.3M
-19.67%
YoY
|
-$784.7M
-4.92%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.308B
-5.6%
YoY
|
$1.386B
409.12%
YoY
|
$272.2M
-66.07%
YoY
|
$802.2M
-47.86%
YoY
|
$1.539B
5.5%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.375B
68.28%
YoY
|
-$816.9M
-30.21%
YoY
|
-$1.170B
4.4%
YoY
|
-$1.121B
3.52%
YoY
|
-$1.083B
-41.36%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.887B
-6.7%
YoY
|
$2.022B
-1.8%
YoY
|
$2.059B
31.6%
YoY
|
$1.565B
-18.97%
YoY
|
$1.931B
-2.43%
YoY
|
| Cash From Investing Activities |
-$654.9M
-15.1%
YoY
|
-$771.4M
-0.05%
YoY
|
-$771.8M
22.44%
YoY
|
-$630.3M
-19.67%
YoY
|
-$784.7M
-4.92%
YoY
|
| Cash From Financing Activities |
-$1.375B
68.28%
YoY
|
-$816.9M
-30.21%
YoY
|
-$1.170B
4.4%
YoY
|
-$1.121B
3.52%
YoY
|
-$1.083B
-41.36%
YoY
|
| Net Change In Cash |
-$122.1M
-129.4%
YoY
|
$415.2M
230.45%
YoY
|
$125.6M
-158.18%
YoY
|
-$216.0M
-506.19%
YoY
|
$53.17M
-107.52%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.887B
-6.7%
YoY
|
$2.022B
-1.8%
YoY
|
$2.059B
31.6%
YoY
|
$1.565B
-18.97%
YoY
|
$1.931B
-2.43%
YoY
|
| Capital Expenditures |
$575.9M
3.68%
YoY
|
$555.4M
-2.21%
YoY
|
$568.0M
-5.87%
YoY
|
$603.4M
-5.93%
YoY
|
$641.5M
-4.9%
YoY
|
| Free Cash Flow |
$1.311B
-10.63%
YoY
|
$1.467B
-1.64%
YoY
|
$1.491B
55.13%
YoY
|
$961.1M
-25.46%
YoY
|
$1.289B
-1.16%
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 |
$197.5M
21.25%
YoY
|
$234.2M
-9.68%
YoY
|
$150.3M
-29.98%
YoY
|
$199.3M
-10.48%
YoY
|
$162.9M
-32.02%
YoY
|
$259.3M
72.12%
YoY
|
$214.7M
-12.95%
YoY
|
$222.7M
24.62%
YoY
|
$239.6M
107.4%
YoY
|
$150.7M
121.23%
YoY
|
$246.6M
134.07%
YoY
|
$178.7M
-20.51%
YoY
|
$115.5M
-28.73%
YoY
|
$68.10M
-63.67%
YoY
|
$105.4M
-59.44%
YoY
|
$224.8M
-23.49%
YoY
|
$162.1M
-31.71%
YoY
|
$187.5M
7.88%
YoY
|
$259.8M
63.7%
YoY
|
| Depreciation, Depletion And Amortization |
$177.8M
0.78%
YoY
|
$186.7M
7.24%
YoY
|
$177.5M
-5.09%
YoY
|
$174.7M
-0.54%
YoY
|
$176.5M
-5.68%
YoY
|
$174.1M
-10.84%
YoY
|
$187.0M
-0.77%
YoY
|
$175.7M
-4.36%
YoY
|
$187.1M
5.06%
YoY
|
$195.3M
0.62%
YoY
|
$188.5M
-3.06%
YoY
|
$183.7M
7.3%
YoY
|
$178.1M
2.96%
YoY
|
$194.1M
11.05%
YoY
|
$194.4M
14.05%
YoY
|
$171.2M
0.88%
YoY
|
$172.9M
4.37%
YoY
|
$174.8M
8.21%
YoY
|
$170.5M
8.71%
YoY
|
| Cash From Operating Activities |
$320.8M
78.23%
YoY
|
$540.7M
-1.26%
YoY
|
$841.5M
3.84%
YoY
|
$324.2M
-59.41%
YoY
|
$180.0M
-233.5%
YoY
|
$547.6M
12.87%
YoY
|
$810.4M
22.58%
YoY
|
$798.8M
77.48%
YoY
|
-$134.8M
-129.15%
YoY
|
$485.2M
41.16%
YoY
|
$661.1M
-6.95%
YoY
|
$450.1M
139.26%
YoY
|
$462.6M
43.56%
YoY
|
$343.7M
-35.13%
YoY
|
$710.5M
25.32%
YoY
|
$188.1M
-72.32%
YoY
|
$322.2M
108.81%
YoY
|
$529.9M
9.3%
YoY
|
$567.0M
17.45%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$102.0M
-28.79%
YoY
|
$145.4M
-14.78%
YoY
|
$166.1M
19.45%
YoY
|
$121.1M
-2.91%
YoY
|
$143.3M
18.38%
YoY
|
$170.7M
7.35%
YoY
|
$139.0M
1.63%
YoY
|
$124.7M
0.18%
YoY
|
$121.0M
-18.07%
YoY
|
$159.0M
-18.07%
YoY
|
$136.8M
-195.05%
YoY
|
$124.5M
-187.46%
YoY
|
$147.7M
19.98%
YoY
|
$194.0M
-202.77%
YoY
|
-$143.9M
-9.03%
YoY
|
-$142.4M
-4.8%
YoY
|
$123.1M
-15.05%
YoY
|
-$188.8M
-15.93%
YoY
|
-$158.2M
0.01%
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 |
-$37.07M
96.36%
YoY
|
-$17.70M
-77.11%
YoY
|
-$96.44M
1195.3%
YoY
|
$53.93M
-245.62%
YoY
|
-$18.88M
-79.96%
YoY
|
-$77.32M
729.4%
YoY
|
-$7.445M
148.75%
YoY
|
-$37.03M
-83.36%
YoY
|
-$94.19M
-402.27%
YoY
|
-$9.322M
-51.51%
YoY
|
-$2.993M
-69.83%
YoY
|
-$222.6M
8758.5%
YoY
|
$31.16M
557.13%
YoY
|
-$19.23M
-86.99%
YoY
|
-$9.921M
58.23%
YoY
|
-$2.513M
-74.25%
YoY
|
$4.742M
-76.87%
YoY
|
-$147.7M
30.28%
YoY
|
-$6.270M
-108.03%
YoY
|
| Cash From Investing Activities |
-$139.1M
-14.21%
YoY
|
-$163.1M
-34.22%
YoY
|
-$262.5M
79.21%
YoY
|
-$67.17M
-58.48%
YoY
|
-$162.1M
-24.66%
YoY
|
-$248.0M
47.34%
YoY
|
-$146.5M
4.78%
YoY
|
-$161.8M
-53.4%
YoY
|
-$215.2M
84.66%
YoY
|
-$168.3M
-21.09%
YoY
|
-$139.8M
-9.13%
YoY
|
-$347.1M
139.61%
YoY
|
-$116.5M
-1.54%
YoY
|
-$213.3M
-36.63%
YoY
|
-$153.9M
-6.47%
YoY
|
-$144.9M
-9.06%
YoY
|
-$118.4M
-4.82%
YoY
|
-$336.5M
-0.46%
YoY
|
-$164.5M
105.09%
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 |
$196.4M
-61.51%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$510.2M
103.28%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$251.0M
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
|
$236.2M
-25.3%
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 |
-$213.3M
-44.23%
YoY
|
-$414.5M
-26.65%
YoY
|
-$582.2M
7308.56%
YoY
|
$4.446M
-100.79%
YoY
|
-$382.5M
-219.8%
YoY
|
-$565.1M
40.14%
YoY
|
-$7.858M
-98.01%
YoY
|
-$563.3M
481.7%
YoY
|
$319.3M
-215.73%
YoY
|
-$403.2M
74.64%
YoY
|
-$394.5M
-11.39%
YoY
|
-$96.84M
-6.34%
YoY
|
-$275.9M
-19.22%
YoY
|
-$230.9M
-70.18%
YoY
|
-$445.3M
-4.07%
YoY
|
-$103.4M
-72.92%
YoY
|
-$341.6M
-163.57%
YoY
|
-$774.4M
66.49%
YoY
|
-$464.2M
-82.29%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$320.8M
78.23%
YoY
|
$540.7M
-1.26%
YoY
|
$841.5M
3.84%
YoY
|
$324.2M
-59.41%
YoY
|
$180.0M
-233.5%
YoY
|
$547.6M
12.87%
YoY
|
$810.4M
22.58%
YoY
|
$798.8M
77.48%
YoY
|
-$134.8M
-129.15%
YoY
|
$485.2M
41.16%
YoY
|
$661.1M
-6.95%
YoY
|
$450.1M
139.26%
YoY
|
$462.6M
43.56%
YoY
|
$343.7M
-35.13%
YoY
|
$710.5M
25.32%
YoY
|
$188.1M
-72.32%
YoY
|
$322.2M
108.81%
YoY
|
$529.9M
9.3%
YoY
|
$567.0M
17.45%
YoY
|
| Cash From Investing Activities |
-$139.1M
-14.21%
YoY
|
-$163.1M
-34.22%
YoY
|
-$262.5M
79.21%
YoY
|
-$67.17M
-58.48%
YoY
|
-$162.1M
-24.66%
YoY
|
-$248.0M
47.34%
YoY
|
-$146.5M
4.78%
YoY
|
-$161.8M
-53.4%
YoY
|
-$215.2M
84.66%
YoY
|
-$168.3M
-21.09%
YoY
|
-$139.8M
-9.13%
YoY
|
-$347.1M
139.61%
YoY
|
-$116.5M
-1.54%
YoY
|
-$213.3M
-36.63%
YoY
|
-$153.9M
-6.47%
YoY
|
-$144.9M
-9.06%
YoY
|
-$118.4M
-4.82%
YoY
|
-$336.5M
-0.46%
YoY
|
-$164.5M
105.09%
YoY
|
| Cash From Financing Activities |
-$213.3M
-44.23%
YoY
|
-$414.5M
-26.65%
YoY
|
-$582.2M
7308.56%
YoY
|
$4.446M
-100.79%
YoY
|
-$382.5M
-219.8%
YoY
|
-$565.1M
40.14%
YoY
|
-$7.858M
-98.01%
YoY
|
-$563.3M
481.7%
YoY
|
$319.3M
-215.73%
YoY
|
-$403.2M
74.64%
YoY
|
-$394.5M
-11.39%
YoY
|
-$96.84M
-6.34%
YoY
|
-$275.9M
-19.22%
YoY
|
-$230.9M
-70.18%
YoY
|
-$445.3M
-4.07%
YoY
|
-$103.4M
-72.92%
YoY
|
-$341.6M
-163.57%
YoY
|
-$774.4M
66.49%
YoY
|
-$464.2M
-82.29%
YoY
|
| Net Change In Cash |
-$31.34M
-91.18%
YoY
|
-$36.92M
-86.09%
YoY
|
-$3.156M
-100.48%
YoY
|
$261.5M
254.39%
YoY
|
-$355.3M
949.4%
YoY
|
-$265.5M
207.46%
YoY
|
$656.1M
417.5%
YoY
|
$73.79M
1098.33%
YoY
|
-$33.85M
-146.75%
YoY
|
-$86.34M
-14.04%
YoY
|
$126.8M
13.78%
YoY
|
$6.158M
-110.24%
YoY
|
$72.41M
-153.88%
YoY
|
-$100.4M
-82.71%
YoY
|
$111.4M
-280.62%
YoY
|
-$60.14M
-143.36%
YoY
|
-$134.4M
-124.03%
YoY
|
-$581.0M
82.48%
YoY
|
-$61.68M
-97.22%
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 |
$320.8M
78.23%
YoY
|
$540.7M
-1.26%
YoY
|
$841.5M
3.84%
YoY
|
$324.2M
-59.41%
YoY
|
$180.0M
-233.5%
YoY
|
$547.6M
12.87%
YoY
|
$810.4M
22.58%
YoY
|
$798.8M
77.48%
YoY
|
-$134.8M
-129.15%
YoY
|
$485.2M
41.16%
YoY
|
$661.1M
-6.95%
YoY
|
$450.1M
139.26%
YoY
|
$462.6M
43.56%
YoY
|
$343.7M
-35.13%
YoY
|
$710.5M
25.32%
YoY
|
$188.1M
-72.32%
YoY
|
$322.2M
108.81%
YoY
|
$529.9M
9.3%
YoY
|
$567.0M
17.45%
YoY
|
| Capital Expenditures |
$102.0M
-28.79%
YoY
|
$145.4M
-14.78%
YoY
|
$166.1M
19.45%
YoY
|
$121.1M
-2.91%
YoY
|
$143.3M
18.38%
YoY
|
$170.7M
7.35%
YoY
|
$139.0M
1.63%
YoY
|
$124.7M
0.18%
YoY
|
$121.0M
-18.07%
YoY
|
$159.0M
-18.07%
YoY
|
$136.8M
-195.05%
YoY
|
$124.5M
-187.46%
YoY
|
$147.7M
19.98%
YoY
|
$194.0M
-202.77%
YoY
|
-$143.9M
-9.03%
YoY
|
-$142.4M
-4.8%
YoY
|
$123.1M
-15.05%
YoY
|
-$188.8M
-15.93%
YoY
|
-$158.2M
0.01%
YoY
|
| Free Cash Flow |
$218.8M
495.39%
YoY
|
$395.3M
4.86%
YoY
|
$675.4M
0.61%
YoY
|
$203.1M
-69.87%
YoY
|
$36.75M
-114.36%
YoY
|
$377.0M
15.55%
YoY
|
$671.4M
28.04%
YoY
|
$674.1M
107.03%
YoY
|
-$255.9M
-181.26%
YoY
|
$326.2M
117.95%
YoY
|
$524.3M
-38.64%
YoY
|
$325.6M
-1.47%
YoY
|
$314.9M
58.15%
YoY
|
$149.7M
-79.17%
YoY
|
$854.5M
17.83%
YoY
|
$330.5M
-60.15%
YoY
|
$199.1M
2019.98%
YoY
|
$718.7M
1.31%
YoY
|
$725.2M
13.15%
YoY
|
Loading...