|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$974.0M
13.96%
YoY
|
$854.7M
6.41%
YoY
|
$803.2M
-6.68%
YoY
|
$860.7M
3.99%
YoY
|
$827.6M
71.79%
YoY
|
| Depreciation, Depletion And Amortization |
$715.2M
-8.66%
YoY
|
$783.0M
54.73%
YoY
|
$506.1M
75.52%
YoY
|
$288.3M
19.2%
YoY
|
$241.9M
7.79%
YoY
|
| Cash From Operating Activities |
$1.850B
-1.97%
YoY
|
$1.887B
34.58%
YoY
|
$1.402B
13.27%
YoY
|
$1.238B
30.0%
YoY
|
$952.4M
23.5%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.090B
36.36%
YoY
|
$799.7M
83.04%
YoY
|
$436.9M
-68.26%
YoY
|
$1.376B
-206.43%
YoY
|
-$1.293B
227.8%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$157.3M
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$276.2M
-132.6%
YoY
|
-$847.3M
-38.67%
YoY
|
-$1.381B
407.64%
YoY
|
-$272.1M
-159.72%
YoY
|
$455.6M
-181.23%
YoY
|
| Cash From Investing Activities |
-$814.2M
-50.56%
YoY
|
-$1.647B
-9.42%
YoY
|
-$1.818B
10.3%
YoY
|
-$1.648B
96.82%
YoY
|
-$837.5M
-12.34%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$149.5M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$63.01M
-123.06%
YoY
|
-$273.2M
667.49%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.036B
412.19%
YoY
|
-$202.3M
-147.81%
YoY
|
$423.1M
-2.02%
YoY
|
$431.9M
-359.05%
YoY
|
-$166.7M
-169.04%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.850B
-1.97%
YoY
|
$1.887B
34.58%
YoY
|
$1.402B
13.27%
YoY
|
$1.238B
30.0%
YoY
|
$952.4M
23.5%
YoY
|
| Cash From Investing Activities |
-$814.2M
-50.56%
YoY
|
-$1.647B
-9.42%
YoY
|
-$1.818B
10.3%
YoY
|
-$1.648B
96.82%
YoY
|
-$837.5M
-12.34%
YoY
|
| Cash From Financing Activities |
-$1.036B
412.19%
YoY
|
-$202.3M
-147.81%
YoY
|
$423.1M
-2.02%
YoY
|
$431.9M
-359.05%
YoY
|
-$166.7M
-169.04%
YoY
|
| Net Change In Cash |
-$123.0K
-100.32%
YoY
|
$38.22M
420.14%
YoY
|
$7.348M
-65.89%
YoY
|
$21.54M
-141.57%
YoY
|
-$51.82M
-190.47%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.850B
-1.97%
YoY
|
$1.887B
34.58%
YoY
|
$1.402B
13.27%
YoY
|
$1.238B
30.0%
YoY
|
$952.4M
23.5%
YoY
|
| Capital Expenditures |
$1.090B
36.36%
YoY
|
$799.7M
83.04%
YoY
|
$436.9M
-68.26%
YoY
|
$1.376B
-206.43%
YoY
|
-$1.293B
227.8%
YoY
|
| Free Cash Flow |
$759.8M
-30.15%
YoY
|
$1.088B
12.65%
YoY
|
$965.6M
-798.67%
YoY
|
-$138.2M
-106.15%
YoY
|
$2.246B
92.64%
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 |
$241.0M
-11.04%
YoY
|
$287.0M
9.47%
YoY
|
$166.0M
-14.08%
YoY
|
$249.7M
34.36%
YoY
|
$270.9M
27.1%
YoY
|
$262.1M
21.45%
YoY
|
$193.2M
2.58%
YoY
|
$185.9M
-8.17%
YoY
|
$213.1M
8.56%
YoY
|
$215.8M
5.82%
YoY
|
$188.4M
-14.67%
YoY
|
$202.4M
-12.8%
YoY
|
$196.3M
-3.57%
YoY
|
$204.0M
-24.01%
YoY
|
$220.7M
17.23%
YoY
|
$232.1M
38.22%
YoY
|
$203.6M
0.29%
YoY
|
$268.4M
71.96%
YoY
|
$188.3M
64.24%
YoY
|
| Depreciation, Depletion And Amortization |
$185.8M
3.02%
YoY
|
$180.1M
-8.21%
YoY
|
$177.5M
-9.01%
YoY
|
$177.3M
-9.01%
YoY
|
$180.4M
-8.43%
YoY
|
$196.2M
0.03%
YoY
|
$195.0M
28.04%
YoY
|
$194.8M
146.33%
YoY
|
$197.0M
150.94%
YoY
|
$196.1M
145.42%
YoY
|
$152.3M
113.29%
YoY
|
$79.09M
14.51%
YoY
|
$78.49M
15.59%
YoY
|
$79.92M
28.5%
YoY
|
$71.42M
16.1%
YoY
|
$69.07M
15.94%
YoY
|
$67.91M
15.88%
YoY
|
$62.19M
9.69%
YoY
|
$61.52M
9.05%
YoY
|
| Cash From Operating Activities |
$489.9M
1.76%
YoY
|
$367.8M
-9.92%
YoY
|
$457.1M
-2.4%
YoY
|
$543.9M
-0.25%
YoY
|
$481.4M
3.4%
YoY
|
$408.3M
12.01%
YoY
|
$468.4M
14.65%
YoY
|
$545.2M
56.73%
YoY
|
$465.6M
65.3%
YoY
|
$364.5M
25.64%
YoY
|
$408.5M
32.79%
YoY
|
$347.9M
-1.43%
YoY
|
$281.6M
-2.02%
YoY
|
$290.1M
30.0%
YoY
|
$307.6M
15.83%
YoY
|
$352.9M
35.85%
YoY
|
$287.5M
41.0%
YoY
|
$223.2M
18.77%
YoY
|
$265.6M
38.9%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$103.7M
-58.19%
YoY
|
$376.1M
16.69%
YoY
|
$161.8M
-32.84%
YoY
|
$304.3M
195.81%
YoY
|
$248.1M
85.9%
YoY
|
$322.3M
97.13%
YoY
|
$241.0M
134.42%
YoY
|
$102.9M
0.3%
YoY
|
$133.5M
96.32%
YoY
|
$163.5M
-18.42%
YoY
|
$102.8M
-114.71%
YoY
|
$102.6M
-139.67%
YoY
|
$67.99M
-131.11%
YoY
|
$200.4M
-130.46%
YoY
|
-$698.9M
201.12%
YoY
|
-$258.5M
14.12%
YoY
|
-$218.5M
23.8%
YoY
|
-$658.0M
239.71%
YoY
|
-$232.1M
89.0%
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 |
$56.24M
-159.89%
YoY
|
$259.6M
-158.06%
YoY
|
$78.43M
-38.84%
YoY
|
$32.13M
-108.46%
YoY
|
-$93.91M
-36.8%
YoY
|
-$447.1M
2291.02%
YoY
|
$128.2M
-110.91%
YoY
|
-$379.8M
125.18%
YoY
|
-$148.6M
709.73%
YoY
|
-$18.70M
-90.91%
YoY
|
-$1.176B
-4513.62%
YoY
|
-$168.7M
-11.28%
YoY
|
-$18.35M
-118.89%
YoY
|
-$205.8M
-186.36%
YoY
|
$26.64M
-165.94%
YoY
|
-$190.1M
-591.66%
YoY
|
$97.13M
-55.67%
YoY
|
$238.3M
-159.9%
YoY
|
-$40.40M
-68.73%
YoY
|
| Cash From Investing Activities |
-$47.50M
-86.11%
YoY
|
-$116.6M
-84.85%
YoY
|
-$83.41M
-26.02%
YoY
|
-$272.2M
-43.6%
YoY
|
-$342.0M
21.26%
YoY
|
-$769.4M
322.28%
YoY
|
-$112.7M
-91.18%
YoY
|
-$482.7M
77.95%
YoY
|
-$282.1M
226.7%
YoY
|
-$182.2M
-55.14%
YoY
|
-$1.279B
90.19%
YoY
|
-$271.2M
-39.54%
YoY
|
-$86.34M
-28.86%
YoY
|
-$406.2M
-3.23%
YoY
|
-$672.2M
146.7%
YoY
|
-$448.7M
138.77%
YoY
|
-$121.4M
-384.94%
YoY
|
-$419.7M
-29.05%
YoY
|
-$272.5M
8.17%
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 |
$1.443M
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 |
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 |
-$442.1M
176.99%
YoY
|
-$224.3M
-154.69%
YoY
|
-$386.2M
12.64%
YoY
|
-$266.0M
630.98%
YoY
|
-$159.6M
-31.55%
YoY
|
$410.1M
-236.55%
YoY
|
-$342.8M
-132.96%
YoY
|
-$36.39M
-50.93%
YoY
|
-$233.2M
-3.88%
YoY
|
-$300.3M
-351.41%
YoY
|
$1.040B
167.58%
YoY
|
-$74.16M
-179.54%
YoY
|
-$242.6M
43.03%
YoY
|
$119.5M
-37.61%
YoY
|
$388.8M
1266.92%
YoY
|
$93.23M
-224.4%
YoY
|
-$169.6M
-45.58%
YoY
|
$191.5M
-57.55%
YoY
|
$28.44M
-64.27%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$489.9M
1.76%
YoY
|
$367.8M
-9.92%
YoY
|
$457.1M
-2.4%
YoY
|
$543.9M
-0.25%
YoY
|
$481.4M
3.4%
YoY
|
$408.3M
12.01%
YoY
|
$468.4M
14.65%
YoY
|
$545.2M
56.73%
YoY
|
$465.6M
65.3%
YoY
|
$364.5M
25.64%
YoY
|
$408.5M
32.79%
YoY
|
$347.9M
-1.43%
YoY
|
$281.6M
-2.02%
YoY
|
$290.1M
30.0%
YoY
|
$307.6M
15.83%
YoY
|
$352.9M
35.85%
YoY
|
$287.5M
41.0%
YoY
|
$223.2M
18.77%
YoY
|
$265.6M
38.9%
YoY
|
| Cash From Investing Activities |
-$47.50M
-86.11%
YoY
|
-$116.6M
-84.85%
YoY
|
-$83.41M
-26.02%
YoY
|
-$272.2M
-43.6%
YoY
|
-$342.0M
21.26%
YoY
|
-$769.4M
322.28%
YoY
|
-$112.7M
-91.18%
YoY
|
-$482.7M
77.95%
YoY
|
-$282.1M
226.7%
YoY
|
-$182.2M
-55.14%
YoY
|
-$1.279B
90.19%
YoY
|
-$271.2M
-39.54%
YoY
|
-$86.34M
-28.86%
YoY
|
-$406.2M
-3.23%
YoY
|
-$672.2M
146.7%
YoY
|
-$448.7M
138.77%
YoY
|
-$121.4M
-384.94%
YoY
|
-$419.7M
-29.05%
YoY
|
-$272.5M
8.17%
YoY
|
| Cash From Financing Activities |
-$442.1M
176.99%
YoY
|
-$224.3M
-154.69%
YoY
|
-$386.2M
12.64%
YoY
|
-$266.0M
630.98%
YoY
|
-$159.6M
-31.55%
YoY
|
$410.1M
-236.55%
YoY
|
-$342.8M
-132.96%
YoY
|
-$36.39M
-50.93%
YoY
|
-$233.2M
-3.88%
YoY
|
-$300.3M
-351.41%
YoY
|
$1.040B
167.58%
YoY
|
-$74.16M
-179.54%
YoY
|
-$242.6M
43.03%
YoY
|
$119.5M
-37.61%
YoY
|
$388.8M
1266.92%
YoY
|
$93.23M
-224.4%
YoY
|
-$169.6M
-45.58%
YoY
|
$191.5M
-57.55%
YoY
|
$28.44M
-64.27%
YoY
|
| Net Change In Cash |
$225.0K
-101.11%
YoY
|
$26.95M
-44.98%
YoY
|
-$12.45M
-197.44%
YoY
|
$5.640M
-78.44%
YoY
|
-$20.26M
-59.24%
YoY
|
$48.98M
-141.49%
YoY
|
$12.78M
-92.5%
YoY
|
$26.16M
958.6%
YoY
|
-$49.70M
5.08%
YoY
|
-$118.0M
-3591.22%
YoY
|
$170.3M
604.07%
YoY
|
$2.471M
-198.84%
YoY
|
-$47.29M
1240.5%
YoY
|
$3.381M
-166.46%
YoY
|
$24.19M
12.34%
YoY
|
-$2.500M
-18.3%
YoY
|
-$3.528M
-94.59%
YoY
|
-$5.087M
-110.73%
YoY
|
$21.53M
13.93%
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 |
$489.9M
1.76%
YoY
|
$367.8M
-9.92%
YoY
|
$457.1M
-2.4%
YoY
|
$543.9M
-0.25%
YoY
|
$481.4M
3.4%
YoY
|
$408.3M
12.01%
YoY
|
$468.4M
14.65%
YoY
|
$545.2M
56.73%
YoY
|
$465.6M
65.3%
YoY
|
$364.5M
25.64%
YoY
|
$408.5M
32.79%
YoY
|
$347.9M
-1.43%
YoY
|
$281.6M
-2.02%
YoY
|
$290.1M
30.0%
YoY
|
$307.6M
15.83%
YoY
|
$352.9M
35.85%
YoY
|
$287.5M
41.0%
YoY
|
$223.2M
18.77%
YoY
|
$265.6M
38.9%
YoY
|
| Capital Expenditures |
$103.7M
-58.19%
YoY
|
$376.1M
16.69%
YoY
|
$161.8M
-32.84%
YoY
|
$304.3M
195.81%
YoY
|
$248.1M
85.9%
YoY
|
$322.3M
97.13%
YoY
|
$241.0M
134.42%
YoY
|
$102.9M
0.3%
YoY
|
$133.5M
96.32%
YoY
|
$163.5M
-18.42%
YoY
|
$102.8M
-114.71%
YoY
|
$102.6M
-139.67%
YoY
|
$67.99M
-131.11%
YoY
|
$200.4M
-130.46%
YoY
|
-$698.9M
201.12%
YoY
|
-$258.5M
14.12%
YoY
|
-$218.5M
23.8%
YoY
|
-$658.0M
239.71%
YoY
|
-$232.1M
89.0%
YoY
|
| Free Cash Flow |
$386.1M
65.52%
YoY
|
-$8.316M
-109.67%
YoY
|
$295.3M
29.87%
YoY
|
$239.5M
-45.86%
YoY
|
$233.3M
-29.75%
YoY
|
$85.96M
-57.24%
YoY
|
$227.4M
-25.62%
YoY
|
$442.4M
80.33%
YoY
|
$332.1M
55.42%
YoY
|
$201.0M
124.1%
YoY
|
$305.7M
-69.63%
YoY
|
$245.3M
-59.88%
YoY
|
$213.7M
-57.77%
YoY
|
$89.69M
-89.82%
YoY
|
$1.006B
102.24%
YoY
|
$611.5M
25.72%
YoY
|
$506.0M
33.02%
YoY
|
$881.2M
130.92%
YoY
|
$497.7M
58.49%
YoY
|
Loading...