|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$660.3M
9.3%
YoY
|
$604.1M
10.78%
YoY
|
$545.3M
-21.67%
YoY
|
$696.2M
-6.45%
YoY
|
$744.2M
43.09%
YoY
|
| Depreciation, Depletion And Amortization |
$726.9M
6.8%
YoY
|
$680.6M
9.81%
YoY
|
$619.8M
9.0%
YoY
|
$568.6M
16.14%
YoY
|
$489.6M
22.61%
YoY
|
| Cash From Operating Activities |
$1.616B
21.99%
YoY
|
$1.325B
18.6%
YoY
|
$1.117B
47.51%
YoY
|
$757.1M
-43.28%
YoY
|
$1.335B
41.07%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$481.4M
-5.88%
YoY
|
$511.5M
-14.93%
YoY
|
$601.3M
-3.71%
YoY
|
$624.5M
-233.16%
YoY
|
-$469.0M
11.32%
YoY
|
| Acquisitions |
$74.10M
N/A
|
$0.00
-100.0%
YoY
|
$283.8M
-34.58%
YoY
|
$433.8M
-85.22%
YoY
|
$2.936B
4681.11%
YoY
|
| Other Investing Activities |
-$72.90M
N/A
|
$0.00
-100.0%
YoY
|
-$276.9M
-17.34%
YoY
|
-$335.0M
-88.56%
YoY
|
-$2.929B
4002.52%
YoY
|
| Cash From Investing Activities |
-$554.3M
8.37%
YoY
|
-$511.5M
-41.76%
YoY
|
-$878.2M
-8.47%
YoY
|
-$959.5M
-71.76%
YoY
|
-$3.398B
589.71%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$927.5M
N/A
|
$0.00
-100.0%
YoY
|
$32.30M
N/A
|
$0.00
-100.0%
YoY
|
$69.90M
N/A
|
| Debt Paid & Issued, Net |
$400.2M
-72.32%
YoY
|
$1.446B
149.54%
YoY
|
$579.3M
15.86%
YoY
|
$500.0M
-54.55%
YoY
|
$1.100B
780.16%
YoY
|
| Cash From Financing Activities |
-$1.060B
25.2%
YoY
|
-$846.4M
176.42%
YoY
|
-$306.2M
-211.87%
YoY
|
$273.7M
-55.69%
YoY
|
$617.7M
-23.82%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.616B
21.99%
YoY
|
$1.325B
18.6%
YoY
|
$1.117B
47.51%
YoY
|
$757.1M
-43.28%
YoY
|
$1.335B
41.07%
YoY
|
| Cash From Investing Activities |
-$554.3M
8.37%
YoY
|
-$511.5M
-41.76%
YoY
|
-$878.2M
-8.47%
YoY
|
-$959.5M
-71.76%
YoY
|
-$3.398B
589.71%
YoY
|
| Cash From Financing Activities |
-$1.060B
25.2%
YoY
|
-$846.4M
176.42%
YoY
|
-$306.2M
-211.87%
YoY
|
$273.7M
-55.69%
YoY
|
$617.7M
-23.82%
YoY
|
| Net Change In Cash |
$10.90M
-123.24%
YoY
|
-$46.90M
-30.62%
YoY
|
-$67.60M
-211.74%
YoY
|
$60.50M
-104.14%
YoY
|
-$1.460B
-213.76%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.616B
21.99%
YoY
|
$1.325B
18.6%
YoY
|
$1.117B
47.51%
YoY
|
$757.1M
-43.28%
YoY
|
$1.335B
41.07%
YoY
|
| Capital Expenditures |
$481.4M
-5.88%
YoY
|
$511.5M
-14.93%
YoY
|
$601.3M
-3.71%
YoY
|
$624.5M
-233.16%
YoY
|
-$469.0M
11.32%
YoY
|
| Free Cash Flow |
$1.134B
39.52%
YoY
|
$813.0M
57.71%
YoY
|
$515.5M
288.76%
YoY
|
$132.6M
-92.65%
YoY
|
$1.804B
31.9%
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 |
$171.5M
28.85%
YoY
|
$175.8M
1.03%
YoY
|
$160.2M
13.38%
YoY
|
$191.3M
16.72%
YoY
|
$133.1M
6.57%
YoY
|
$174.0M
31.42%
YoY
|
$141.3M
-12.89%
YoY
|
$163.9M
18.51%
YoY
|
$124.9M
11.12%
YoY
|
$132.4M
22.37%
YoY
|
$162.2M
-2.11%
YoY
|
$138.3M
-31.06%
YoY
|
$112.4M
-49.32%
YoY
|
$108.2M
-11.38%
YoY
|
$165.7M
-19.33%
YoY
|
$200.6M
-6.74%
YoY
|
$221.8M
10.02%
YoY
|
$122.1M
63.89%
YoY
|
$205.4M
-10.11%
YoY
|
| Depreciation, Depletion And Amortization |
$184.8M
4.76%
YoY
|
$186.1M
7.14%
YoY
|
$185.1M
6.75%
YoY
|
$179.3M
7.43%
YoY
|
$176.4M
5.88%
YoY
|
$173.7M
9.38%
YoY
|
$173.4M
10.66%
YoY
|
$166.9M
9.73%
YoY
|
$166.6M
9.46%
YoY
|
$158.8M
9.9%
YoY
|
$156.7M
9.66%
YoY
|
$152.1M
7.19%
YoY
|
$152.2M
9.26%
YoY
|
$144.5M
7.28%
YoY
|
$142.9M
20.59%
YoY
|
$141.9M
18.55%
YoY
|
$139.3M
19.37%
YoY
|
$134.7M
29.39%
YoY
|
$118.5M
14.94%
YoY
|
| Cash From Operating Activities |
$241.9M
8.04%
YoY
|
$470.8M
44.95%
YoY
|
$559.9M
16.77%
YoY
|
$361.1M
34.99%
YoY
|
$223.9M
-11.4%
YoY
|
$324.8M
0.84%
YoY
|
$479.5M
25.62%
YoY
|
$267.5M
2.06%
YoY
|
$252.7M
67.46%
YoY
|
$322.1M
-1.01%
YoY
|
$381.7M
7.55%
YoY
|
$262.1M
-4.79%
YoY
|
$150.9M
-176.02%
YoY
|
$325.4M
-15.55%
YoY
|
$354.9M
-10.92%
YoY
|
$275.3M
-32.47%
YoY
|
-$198.5M
-238.42%
YoY
|
$385.3M
29.64%
YoY
|
$398.4M
8.56%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$120.4M
12.31%
YoY
|
$130.0M
9.34%
YoY
|
$122.0M
-1.61%
YoY
|
$122.2M
-10.61%
YoY
|
$107.2M
-18.73%
YoY
|
$118.9M
-18.39%
YoY
|
$124.0M
-7.67%
YoY
|
$136.7M
-16.13%
YoY
|
$131.9M
-16.68%
YoY
|
$145.7M
-6.66%
YoY
|
$134.3M
-187.78%
YoY
|
$163.0M
-202.58%
YoY
|
$158.3M
-201.15%
YoY
|
$156.1M
-214.7%
YoY
|
-$153.0M
57.08%
YoY
|
-$158.9M
29.71%
YoY
|
-$156.5M
38.5%
YoY
|
-$136.1M
21.74%
YoY
|
-$97.40M
-16.54%
YoY
|
| Acquisitions |
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
|
$4.300M
-96.15%
YoY
|
N/A
|
N/A
|
N/A
|
$111.7M
-87.04%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
-$73.70M
N/A
|
$0.00
N/A
|
$800.0K
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$7.800M
-310.81%
YoY
|
-$271.7M
-16.5%
YoY
|
$6.900M
-92.99%
YoY
|
-$4.300M
-96.15%
YoY
|
$3.700M
-100.2%
YoY
|
-$325.4M
31.58%
YoY
|
$98.40M
24500.0%
YoY
|
-$111.7M
-87.02%
YoY
|
-$1.822B
N/A
|
-$247.3M
1759.4%
YoY
|
| Cash From Investing Activities |
-$120.4M
12.31%
YoY
|
-$203.7M
71.32%
YoY
|
-$122.0M
-1.61%
YoY
|
-$121.4M
-11.19%
YoY
|
-$107.2M
-18.73%
YoY
|
-$118.9M
-22.54%
YoY
|
-$124.0M
-69.46%
YoY
|
-$136.7M
-12.43%
YoY
|
-$131.9M
-18.88%
YoY
|
-$153.5M
0.72%
YoY
|
-$406.0M
-15.13%
YoY
|
-$156.1M
158.02%
YoY
|
-$162.6M
-39.37%
YoY
|
-$152.4M
-92.22%
YoY
|
-$478.4M
38.79%
YoY
|
-$60.50M
-50.45%
YoY
|
-$268.2M
-72.45%
YoY
|
-$1.958B
1651.25%
YoY
|
-$344.7M
165.15%
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 |
$260.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
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
|
| Debt Paid & Issued, Net |
$1.400M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$4.400M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$117.7M
22.86%
YoY
|
-$276.2M
-44.91%
YoY
|
-$436.7M
579.16%
YoY
|
-$251.0M
68.68%
YoY
|
-$95.80M
-27.37%
YoY
|
-$501.4M
35.62%
YoY
|
-$64.30M
-122.91%
YoY
|
-$148.8M
-14.43%
YoY
|
-$131.9M
204.62%
YoY
|
-$369.7M
158.89%
YoY
|
$280.7M
85.28%
YoY
|
-$173.9M
-3.01%
YoY
|
-$43.30M
-109.75%
YoY
|
-$142.8M
-36.45%
YoY
|
$151.5M
-90.05%
YoY
|
-$179.3M
-69.7%
YoY
|
$444.3M
-601.47%
YoY
|
-$224.7M
312.29%
YoY
|
$1.523B
-3085.69%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$241.9M
8.04%
YoY
|
$470.8M
44.95%
YoY
|
$559.9M
16.77%
YoY
|
$361.1M
34.99%
YoY
|
$223.9M
-11.4%
YoY
|
$324.8M
0.84%
YoY
|
$479.5M
25.62%
YoY
|
$267.5M
2.06%
YoY
|
$252.7M
67.46%
YoY
|
$322.1M
-1.01%
YoY
|
$381.7M
7.55%
YoY
|
$262.1M
-4.79%
YoY
|
$150.9M
-176.02%
YoY
|
$325.4M
-15.55%
YoY
|
$354.9M
-10.92%
YoY
|
$275.3M
-32.47%
YoY
|
-$198.5M
-238.42%
YoY
|
$385.3M
29.64%
YoY
|
$398.4M
8.56%
YoY
|
| Cash From Investing Activities |
-$120.4M
12.31%
YoY
|
-$203.7M
71.32%
YoY
|
-$122.0M
-1.61%
YoY
|
-$121.4M
-11.19%
YoY
|
-$107.2M
-18.73%
YoY
|
-$118.9M
-22.54%
YoY
|
-$124.0M
-69.46%
YoY
|
-$136.7M
-12.43%
YoY
|
-$131.9M
-18.88%
YoY
|
-$153.5M
0.72%
YoY
|
-$406.0M
-15.13%
YoY
|
-$156.1M
158.02%
YoY
|
-$162.6M
-39.37%
YoY
|
-$152.4M
-92.22%
YoY
|
-$478.4M
38.79%
YoY
|
-$60.50M
-50.45%
YoY
|
-$268.2M
-72.45%
YoY
|
-$1.958B
1651.25%
YoY
|
-$344.7M
165.15%
YoY
|
| Cash From Financing Activities |
-$117.7M
22.86%
YoY
|
-$276.2M
-44.91%
YoY
|
-$436.7M
579.16%
YoY
|
-$251.0M
68.68%
YoY
|
-$95.80M
-27.37%
YoY
|
-$501.4M
35.62%
YoY
|
-$64.30M
-122.91%
YoY
|
-$148.8M
-14.43%
YoY
|
-$131.9M
204.62%
YoY
|
-$369.7M
158.89%
YoY
|
$280.7M
85.28%
YoY
|
-$173.9M
-3.01%
YoY
|
-$43.30M
-109.75%
YoY
|
-$142.8M
-36.45%
YoY
|
$151.5M
-90.05%
YoY
|
-$179.3M
-69.7%
YoY
|
$444.3M
-601.47%
YoY
|
-$224.7M
312.29%
YoY
|
$1.523B
-3085.69%
YoY
|
| Net Change In Cash |
$2.600M
-89.72%
YoY
|
-$9.100M
-96.92%
YoY
|
$1.200M
-99.59%
YoY
|
-$11.30M
-37.22%
YoY
|
$25.30M
-260.13%
YoY
|
-$295.5M
46.94%
YoY
|
$291.2M
13.57%
YoY
|
-$18.00M
-73.49%
YoY
|
-$15.80M
-70.02%
YoY
|
-$201.1M
-765.89%
YoY
|
$256.4M
815.71%
YoY
|
-$67.90M
-291.27%
YoY
|
-$52.70M
121.43%
YoY
|
$30.20M
-101.68%
YoY
|
$28.00M
-98.22%
YoY
|
$35.50M
-111.6%
YoY
|
-$23.80M
-97.41%
YoY
|
-$1.797B
-1473.03%
YoY
|
$1.576B
747.53%
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 |
$241.9M
8.04%
YoY
|
$470.8M
44.95%
YoY
|
$559.9M
16.77%
YoY
|
$361.1M
34.99%
YoY
|
$223.9M
-11.4%
YoY
|
$324.8M
0.84%
YoY
|
$479.5M
25.62%
YoY
|
$267.5M
2.06%
YoY
|
$252.7M
67.46%
YoY
|
$322.1M
-1.01%
YoY
|
$381.7M
7.55%
YoY
|
$262.1M
-4.79%
YoY
|
$150.9M
-176.02%
YoY
|
$325.4M
-15.55%
YoY
|
$354.9M
-10.92%
YoY
|
$275.3M
-32.47%
YoY
|
-$198.5M
-238.42%
YoY
|
$385.3M
29.64%
YoY
|
$398.4M
8.56%
YoY
|
| Capital Expenditures |
$120.4M
12.31%
YoY
|
$130.0M
9.34%
YoY
|
$122.0M
-1.61%
YoY
|
$122.2M
-10.61%
YoY
|
$107.2M
-18.73%
YoY
|
$118.9M
-18.39%
YoY
|
$124.0M
-7.67%
YoY
|
$136.7M
-16.13%
YoY
|
$131.9M
-16.68%
YoY
|
$145.7M
-6.66%
YoY
|
$134.3M
-187.78%
YoY
|
$163.0M
-202.58%
YoY
|
$158.3M
-201.15%
YoY
|
$156.1M
-214.7%
YoY
|
-$153.0M
57.08%
YoY
|
-$158.9M
29.71%
YoY
|
-$156.5M
38.5%
YoY
|
-$136.1M
21.74%
YoY
|
-$97.40M
-16.54%
YoY
|
| Free Cash Flow |
$121.5M
4.11%
YoY
|
$340.8M
65.52%
YoY
|
$437.9M
23.18%
YoY
|
$238.9M
82.65%
YoY
|
$116.7M
-3.39%
YoY
|
$205.9M
16.72%
YoY
|
$355.5M
43.69%
YoY
|
$130.8M
31.99%
YoY
|
$120.8M
-1732.43%
YoY
|
$176.4M
4.19%
YoY
|
$247.4M
-51.29%
YoY
|
$99.10M
-77.18%
YoY
|
-$7.400M
-82.38%
YoY
|
$169.3M
-67.53%
YoY
|
$507.9M
2.44%
YoY
|
$434.2M
-18.11%
YoY
|
-$42.00M
-116.38%
YoY
|
$521.4M
27.48%
YoY
|
$495.8M
2.5%
YoY
|
Loading...