|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$474.0M
-47.62%
YoY
|
$905.0M
1.23%
YoY
|
$894.0M
12.74%
YoY
|
$793.0M
-7.47%
YoY
|
$857.0M
79.29%
YoY
|
| Depreciation, Depletion And Amortization |
$513.0M
0.79%
YoY
|
$509.0M
2.21%
YoY
|
$498.0M
4.4%
YoY
|
$477.0M
-11.34%
YoY
|
$538.0M
-6.27%
YoY
|
| Cash From Operating Activities |
$970.0M
-24.63%
YoY
|
$1.287B
-6.33%
YoY
|
$1.374B
40.92%
YoY
|
$975.0M
-39.78%
YoY
|
$1.619B
11.27%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$546.0M
-8.85%
YoY
|
$599.0M
-28.09%
YoY
|
$833.0M
-233.49%
YoY
|
-$624.0M
-212.43%
YoY
|
$555.0M
44.91%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$77.00M
7600.0%
YoY
|
$1.000M
-99.12%
YoY
|
$114.0M
11300.0%
YoY
|
| Other Investing Activities |
-$25.00M
38.89%
YoY
|
-$18.00M
-104.49%
YoY
|
$401.0M
-60.53%
YoY
|
$1.016B
25300.0%
YoY
|
$4.000M
-233.33%
YoY
|
| Cash From Investing Activities |
-$462.0M
-13.48%
YoY
|
-$534.0M
23.61%
YoY
|
-$432.0M
-210.2%
YoY
|
$392.0M
-1451.72%
YoY
|
-$29.00M
-92.64%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$381.0M
0.53%
YoY
|
$379.0M
0.8%
YoY
|
$376.0M
-1.31%
YoY
|
$381.0M
1.6%
YoY
|
$375.0M
4.75%
YoY
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
-$174.0M
-82.87%
YoY
|
-$1.016B
-212.89%
YoY
|
$900.0M
N/A
|
| Debt Paid & Issued, Net |
$550.0M
-47.06%
YoY
|
$1.039B
28.59%
YoY
|
$808.0M
7.73%
YoY
|
$750.0M
150.0%
YoY
|
$300.0M
-31.03%
YoY
|
| Cash From Financing Activities |
-$797.0M
75.55%
YoY
|
-$454.0M
-48.87%
YoY
|
-$888.0M
-32.78%
YoY
|
-$1.321B
-21.83%
YoY
|
-$1.690B
140.06%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$970.0M
-24.63%
YoY
|
$1.287B
-6.33%
YoY
|
$1.374B
40.92%
YoY
|
$975.0M
-39.78%
YoY
|
$1.619B
11.27%
YoY
|
| Cash From Investing Activities |
-$462.0M
-13.48%
YoY
|
-$534.0M
23.61%
YoY
|
-$432.0M
-210.2%
YoY
|
$392.0M
-1451.72%
YoY
|
-$29.00M
-92.64%
YoY
|
| Cash From Financing Activities |
-$797.0M
75.55%
YoY
|
-$454.0M
-48.87%
YoY
|
-$888.0M
-32.78%
YoY
|
-$1.321B
-21.83%
YoY
|
-$1.690B
140.06%
YoY
|
| Net Change In Cash |
-$271.0M
-193.77%
YoY
|
$289.0M
435.19%
YoY
|
$54.00M
17.39%
YoY
|
$46.00M
-146.0%
YoY
|
-$100.0M
-128.01%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$970.0M
-24.63%
YoY
|
$1.287B
-6.33%
YoY
|
$1.374B
40.92%
YoY
|
$975.0M
-39.78%
YoY
|
$1.619B
11.27%
YoY
|
| Capital Expenditures |
$546.0M
-8.85%
YoY
|
$599.0M
-28.09%
YoY
|
$833.0M
-233.49%
YoY
|
-$624.0M
-212.43%
YoY
|
$555.0M
44.91%
YoY
|
| Free Cash Flow |
$424.0M
-38.37%
YoY
|
$688.0M
27.17%
YoY
|
$541.0M
-66.17%
YoY
|
$1.599B
50.28%
YoY
|
$1.064B
-0.75%
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 |
$107.0M
-41.21%
YoY
|
$105.0M
-68.18%
YoY
|
$47.00M
-73.89%
YoY
|
$140.0M
-39.13%
YoY
|
$182.0M
10.3%
YoY
|
$330.0M
6.45%
YoY
|
$180.0M
1.12%
YoY
|
$230.0M
-15.44%
YoY
|
$165.0M
23.13%
YoY
|
$310.0M
30900.0%
YoY
|
$178.0M
-40.86%
YoY
|
$272.0M
6.25%
YoY
|
$134.0M
-42.98%
YoY
|
$1.000M
-99.74%
YoY
|
$301.0M
-14.25%
YoY
|
$256.0M
-275.34%
YoY
|
$235.0M
-14.23%
YoY
|
$378.0M
1081.25%
YoY
|
$351.0M
118.01%
YoY
|
-$146.0M
-640.74%
YoY
|
| Depreciation, Depletion And Amortization |
$131.0M
3.97%
YoY
|
$131.0M
1.55%
YoY
|
$129.0M
1.57%
YoY
|
$127.0M
0.79%
YoY
|
$126.0M
-0.79%
YoY
|
$129.0M
9.32%
YoY
|
$127.0M
5.83%
YoY
|
$126.0M
5.88%
YoY
|
$127.0M
-9.93%
YoY
|
$118.0M
0.85%
YoY
|
$120.0M
2.56%
YoY
|
$119.0M
-2.46%
YoY
|
$141.0M
16.53%
YoY
|
$117.0M
-4.1%
YoY
|
$117.0M
-7.87%
YoY
|
$122.0M
-12.86%
YoY
|
$121.0M
-18.79%
YoY
|
$122.0M
-15.86%
YoY
|
$127.0M
-14.77%
YoY
|
$140.0M
-0.71%
YoY
|
| Cash From Operating Activities |
-$137.0M
-17.96%
YoY
|
$502.0M
-7.04%
YoY
|
$402.0M
1.52%
YoY
|
$233.0M
-36.51%
YoY
|
-$167.0M
943.75%
YoY
|
$540.0M
19.47%
YoY
|
$396.0M
-22.96%
YoY
|
$367.0M
-10.49%
YoY
|
-$16.00M
700.0%
YoY
|
$452.0M
-1.09%
YoY
|
$514.0M
100.78%
YoY
|
$410.0M
67.35%
YoY
|
-$2.000M
-111.76%
YoY
|
$457.0M
6.28%
YoY
|
$256.0M
-53.2%
YoY
|
$245.0M
-42.49%
YoY
|
$17.00M
-92.13%
YoY
|
$430.0M
5.91%
YoY
|
$547.0M
23.76%
YoY
|
$426.0M
-2.29%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$103.0M
-29.93%
YoY
|
$112.0M
-37.43%
YoY
|
$137.0M
10.48%
YoY
|
$150.0M
27.12%
YoY
|
$147.0M
-20.54%
YoY
|
$179.0M
-0.56%
YoY
|
$124.0M
-47.46%
YoY
|
$118.0M
-51.04%
YoY
|
$185.0M
6.32%
YoY
|
$180.0M
-187.38%
YoY
|
$236.0M
-243.9%
YoY
|
$241.0M
-273.38%
YoY
|
$174.0M
55.36%
YoY
|
-$206.0M
-7.21%
YoY
|
-$164.0M
33.33%
YoY
|
-$139.0M
23.01%
YoY
|
$112.0M
23.08%
YoY
|
-$222.0M
111.43%
YoY
|
-$123.0M
50.0%
YoY
|
-$113.0M
16.49%
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
|
$73.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$4.000M
-180.0%
YoY
|
$65.00M
38.3%
YoY
|
$0.00
-100.0%
YoY
|
$3.000M
-200.0%
YoY
|
-$5.000M
-28.57%
YoY
|
$47.00M
-89.02%
YoY
|
$22.00M
-59.26%
YoY
|
-$3.000M
-40.0%
YoY
|
-$7.000M
-136.84%
YoY
|
$428.0M
N/A
|
$54.00M
800.0%
YoY
|
-$5.000M
-100.49%
YoY
|
$19.00M
850.0%
YoY
|
$0.00
-100.0%
YoY
|
$6.000M
-112.77%
YoY
|
$1.012B
-1656.92%
YoY
|
$2.000M
0.0%
YoY
|
$640.0M
-9242.86%
YoY
|
-$47.00M
-4800.0%
YoY
|
-$65.00M
2066.67%
YoY
|
| Cash From Investing Activities |
-$104.0M
-20.61%
YoY
|
-$47.00M
-64.39%
YoY
|
-$137.0M
34.31%
YoY
|
-$147.0M
21.49%
YoY
|
-$131.0M
-26.82%
YoY
|
-$132.0M
-153.23%
YoY
|
-$102.0M
-43.96%
YoY
|
-$121.0M
-50.81%
YoY
|
-$179.0M
-28.97%
YoY
|
$248.0M
-220.39%
YoY
|
-$182.0M
15.19%
YoY
|
-$246.0M
-128.18%
YoY
|
-$252.0M
115.38%
YoY
|
-$206.0M
-149.28%
YoY
|
-$158.0M
-7.06%
YoY
|
$873.0M
-590.45%
YoY
|
-$117.0M
18.18%
YoY
|
$418.0M
-473.21%
YoY
|
-$170.0M
109.88%
YoY
|
-$178.0M
78.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$96.00M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$96.00M
1.05%
YoY
|
N/A
|
N/A
|
N/A
|
$95.00M
1.06%
YoY
|
N/A
|
N/A
|
N/A
|
$94.00M
-4.08%
YoY
|
N/A
|
N/A
|
N/A
|
$98.00M
4.26%
YoY
|
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
|
-$100.0M
-2.91%
YoY
|
N/A
N/A
|
-$54.00M
N/A
|
N/A
N/A
|
-$103.0M
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
|
| Debt Paid & Issued, Net |
$150.0M
-72.73%
YoY
|
N/A
|
N/A
|
N/A
|
$550.0M
10.44%
YoY
|
N/A
|
N/A
|
N/A
|
$498.0M
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
|
| Cash From Financing Activities |
$341.0M
-375.0%
YoY
|
-$382.0M
111.05%
YoY
|
-$201.0M
3.61%
YoY
|
-$90.00M
-60.35%
YoY
|
-$124.0M
-183.78%
YoY
|
-$181.0M
-69.48%
YoY
|
-$194.0M
-35.12%
YoY
|
-$227.0M
-35.69%
YoY
|
$148.0M
-58.54%
YoY
|
-$593.0M
165.92%
YoY
|
-$299.0M
239.77%
YoY
|
-$353.0M
-69.01%
YoY
|
$357.0M
176.74%
YoY
|
-$223.0M
-79.84%
YoY
|
-$88.00M
-67.29%
YoY
|
-$1.139B
539.89%
YoY
|
$129.0M
-194.16%
YoY
|
-$1.106B
189.53%
YoY
|
-$269.0M
-35.34%
YoY
|
-$178.0M
-43.31%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$137.0M
-17.96%
YoY
|
$502.0M
-7.04%
YoY
|
$402.0M
1.52%
YoY
|
$233.0M
-36.51%
YoY
|
-$167.0M
943.75%
YoY
|
$540.0M
19.47%
YoY
|
$396.0M
-22.96%
YoY
|
$367.0M
-10.49%
YoY
|
-$16.00M
700.0%
YoY
|
$452.0M
-1.09%
YoY
|
$514.0M
100.78%
YoY
|
$410.0M
67.35%
YoY
|
-$2.000M
-111.76%
YoY
|
$457.0M
6.28%
YoY
|
$256.0M
-53.2%
YoY
|
$245.0M
-42.49%
YoY
|
$17.00M
-92.13%
YoY
|
$430.0M
5.91%
YoY
|
$547.0M
23.76%
YoY
|
$426.0M
-2.29%
YoY
|
| Cash From Investing Activities |
-$104.0M
-20.61%
YoY
|
-$47.00M
-64.39%
YoY
|
-$137.0M
34.31%
YoY
|
-$147.0M
21.49%
YoY
|
-$131.0M
-26.82%
YoY
|
-$132.0M
-153.23%
YoY
|
-$102.0M
-43.96%
YoY
|
-$121.0M
-50.81%
YoY
|
-$179.0M
-28.97%
YoY
|
$248.0M
-220.39%
YoY
|
-$182.0M
15.19%
YoY
|
-$246.0M
-128.18%
YoY
|
-$252.0M
115.38%
YoY
|
-$206.0M
-149.28%
YoY
|
-$158.0M
-7.06%
YoY
|
$873.0M
-590.45%
YoY
|
-$117.0M
18.18%
YoY
|
$418.0M
-473.21%
YoY
|
-$170.0M
109.88%
YoY
|
-$178.0M
78.0%
YoY
|
| Cash From Financing Activities |
$341.0M
-375.0%
YoY
|
-$382.0M
111.05%
YoY
|
-$201.0M
3.61%
YoY
|
-$90.00M
-60.35%
YoY
|
-$124.0M
-183.78%
YoY
|
-$181.0M
-69.48%
YoY
|
-$194.0M
-35.12%
YoY
|
-$227.0M
-35.69%
YoY
|
$148.0M
-58.54%
YoY
|
-$593.0M
165.92%
YoY
|
-$299.0M
239.77%
YoY
|
-$353.0M
-69.01%
YoY
|
$357.0M
176.74%
YoY
|
-$223.0M
-79.84%
YoY
|
-$88.00M
-67.29%
YoY
|
-$1.139B
539.89%
YoY
|
$129.0M
-194.16%
YoY
|
-$1.106B
189.53%
YoY
|
-$269.0M
-35.34%
YoY
|
-$178.0M
-43.31%
YoY
|
| Net Change In Cash |
$99.00M
-123.63%
YoY
|
$73.00M
-67.84%
YoY
|
$64.00M
-36.0%
YoY
|
-$4.000M
-121.05%
YoY
|
-$419.0M
755.1%
YoY
|
$227.0M
112.15%
YoY
|
$100.0M
203.03%
YoY
|
$19.00M
-110.05%
YoY
|
-$49.00M
-146.23%
YoY
|
$107.0M
282.14%
YoY
|
$33.00M
230.0%
YoY
|
-$189.0M
800.0%
YoY
|
$106.0M
278.57%
YoY
|
$28.00M
-110.85%
YoY
|
$10.00M
-90.74%
YoY
|
-$21.00M
-130.0%
YoY
|
$28.00M
-216.67%
YoY
|
-$258.0M
193.18%
YoY
|
$108.0M
-296.36%
YoY
|
$70.00M
218.18%
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 |
-$137.0M
-17.96%
YoY
|
$502.0M
-7.04%
YoY
|
$402.0M
1.52%
YoY
|
$233.0M
-36.51%
YoY
|
-$167.0M
943.75%
YoY
|
$540.0M
19.47%
YoY
|
$396.0M
-22.96%
YoY
|
$367.0M
-10.49%
YoY
|
-$16.00M
700.0%
YoY
|
$452.0M
-1.09%
YoY
|
$514.0M
100.78%
YoY
|
$410.0M
67.35%
YoY
|
-$2.000M
-111.76%
YoY
|
$457.0M
6.28%
YoY
|
$256.0M
-53.2%
YoY
|
$245.0M
-42.49%
YoY
|
$17.00M
-92.13%
YoY
|
$430.0M
5.91%
YoY
|
$547.0M
23.76%
YoY
|
$426.0M
-2.29%
YoY
|
| Capital Expenditures |
$103.0M
-29.93%
YoY
|
$112.0M
-37.43%
YoY
|
$137.0M
10.48%
YoY
|
$150.0M
27.12%
YoY
|
$147.0M
-20.54%
YoY
|
$179.0M
-0.56%
YoY
|
$124.0M
-47.46%
YoY
|
$118.0M
-51.04%
YoY
|
$185.0M
6.32%
YoY
|
$180.0M
-187.38%
YoY
|
$236.0M
-243.9%
YoY
|
$241.0M
-273.38%
YoY
|
$174.0M
55.36%
YoY
|
-$206.0M
-7.21%
YoY
|
-$164.0M
33.33%
YoY
|
-$139.0M
23.01%
YoY
|
$112.0M
23.08%
YoY
|
-$222.0M
111.43%
YoY
|
-$123.0M
50.0%
YoY
|
-$113.0M
16.49%
YoY
|
| Free Cash Flow |
-$240.0M
-23.57%
YoY
|
$390.0M
8.03%
YoY
|
$265.0M
-2.57%
YoY
|
$83.00M
-66.67%
YoY
|
-$314.0M
56.22%
YoY
|
$361.0M
32.72%
YoY
|
$272.0M
-2.16%
YoY
|
$249.0M
47.34%
YoY
|
-$201.0M
14.2%
YoY
|
$272.0M
-58.97%
YoY
|
$278.0M
-33.81%
YoY
|
$169.0M
-55.99%
YoY
|
-$176.0M
85.26%
YoY
|
$663.0M
1.69%
YoY
|
$420.0M
-37.31%
YoY
|
$384.0M
-28.76%
YoY
|
-$95.00M
-176.0%
YoY
|
$652.0M
27.59%
YoY
|
$670.0M
27.86%
YoY
|
$539.0M
1.13%
YoY
|
Loading...