|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.258B
9.37%
YoY
|
$1.151B
-0.38%
YoY
|
$1.155B
6.27%
YoY
|
$1.087B
17.5%
YoY
|
$925.0M
7.67%
YoY
|
| Depreciation, Depletion And Amortization |
$168.5M
-3.93%
YoY
|
$175.4M
5.28%
YoY
|
$166.6M
-5.66%
YoY
|
$176.6M
10.44%
YoY
|
$159.9M
4.31%
YoY
|
| Cash From Operating Activities |
$1.296B
10.45%
YoY
|
$1.173B
-18.11%
YoY
|
$1.433B
52.25%
YoY
|
$941.0M
22.19%
YoY
|
$770.1M
-30.11%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$245.3M
8.3%
YoY
|
$226.5M
31.08%
YoY
|
$172.8M
-199.42%
YoY
|
-$173.8M
-210.98%
YoY
|
$156.6M
-6.84%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
$500.0K
25.0%
YoY
|
$400.0K
-33.33%
YoY
|
$600.0K
-94.44%
YoY
|
$10.80M
3500.0%
YoY
|
$300.0K
-137.5%
YoY
|
| Cash From Investing Activities |
-$231.0M
7.69%
YoY
|
-$214.5M
33.06%
YoY
|
-$161.2M
-1.1%
YoY
|
-$163.0M
9.76%
YoY
|
-$148.5M
-47.28%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$1.004B
12.41%
YoY
|
$893.3M
-12.15%
YoY
|
$1.017B
42.95%
YoY
|
$711.3M
10.5%
YoY
|
$643.7M
-19.88%
YoY
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$228.6M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$1.180B
41.32%
YoY
|
$835.0M
-28.94%
YoY
|
$1.175B
-27.91%
YoY
|
$1.630B
201.85%
YoY
|
$540.0M
-42.55%
YoY
|
| Cash From Financing Activities |
-$1.055B
15.45%
YoY
|
-$913.7M
-28.71%
YoY
|
-$1.282B
65.4%
YoY
|
-$774.9M
23.57%
YoY
|
-$627.1M
-16.87%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.296B
10.45%
YoY
|
$1.173B
-18.11%
YoY
|
$1.433B
52.25%
YoY
|
$941.0M
22.19%
YoY
|
$770.1M
-30.11%
YoY
|
| Cash From Investing Activities |
-$231.0M
7.69%
YoY
|
-$214.5M
33.06%
YoY
|
-$161.2M
-1.1%
YoY
|
-$163.0M
9.76%
YoY
|
-$148.5M
-47.28%
YoY
|
| Cash From Financing Activities |
-$1.055B
15.45%
YoY
|
-$913.7M
-28.71%
YoY
|
-$1.282B
65.4%
YoY
|
-$774.9M
23.57%
YoY
|
-$627.1M
-16.87%
YoY
|
| Net Change In Cash |
$1.296B
3656.23%
YoY
|
$34.50M
-492.05%
YoY
|
-$8.800M
-383.87%
YoY
|
$3.100M
-132.63%
YoY
|
-$9.500M
-113.42%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.296B
10.45%
YoY
|
$1.173B
-18.11%
YoY
|
$1.433B
52.25%
YoY
|
$941.0M
22.19%
YoY
|
$770.1M
-30.11%
YoY
|
| Capital Expenditures |
$245.3M
8.3%
YoY
|
$226.5M
31.08%
YoY
|
$172.8M
-199.42%
YoY
|
-$173.8M
-210.98%
YoY
|
$156.6M
-6.84%
YoY
|
| Free Cash Flow |
$1.051B
10.96%
YoY
|
$946.8M
-24.85%
YoY
|
$1.260B
13.02%
YoY
|
$1.115B
81.71%
YoY
|
$613.5M
-34.29%
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 |
$339.8M
13.76%
YoY
|
$294.1M
12.21%
YoY
|
$335.5M
12.55%
YoY
|
$330.3M
12.85%
YoY
|
$298.7M
0.34%
YoY
|
$262.1M
-1.61%
YoY
|
$298.1M
0.88%
YoY
|
$292.7M
-1.78%
YoY
|
$297.7M
0.88%
YoY
|
$266.4M
8.47%
YoY
|
$295.5M
3.83%
YoY
|
$298.0M
3.8%
YoY
|
$295.1M
9.46%
YoY
|
$245.6M
6.23%
YoY
|
$284.6M
16.88%
YoY
|
$287.1M
19.77%
YoY
|
$269.6M
28.02%
YoY
|
$231.2M
17.9%
YoY
|
$243.5M
9.93%
YoY
|
| Depreciation, Depletion And Amortization |
$41.90M
-6.26%
YoY
|
$44.50M
0.23%
YoY
|
$42.30M
-4.73%
YoY
|
$42.40M
-2.97%
YoY
|
$44.70M
11.19%
YoY
|
$44.40M
2.78%
YoY
|
$44.40M
5.46%
YoY
|
$43.70M
-2.67%
YoY
|
$40.20M
-9.66%
YoY
|
$43.20M
-3.36%
YoY
|
$42.10M
-4.54%
YoY
|
$44.90M
8.98%
YoY
|
$44.50M
8.01%
YoY
|
$44.70M
2.52%
YoY
|
$44.10M
3.04%
YoY
|
$41.20M
4.04%
YoY
|
$41.20M
4.83%
YoY
|
$43.60M
3.81%
YoY
|
$42.80M
4.14%
YoY
|
| Cash From Operating Activities |
$378.4M
46.33%
YoY
|
$368.1M
30.16%
YoY
|
$386.9M
30.31%
YoY
|
$278.6M
7.98%
YoY
|
$258.6M
-22.94%
YoY
|
$282.8M
-20.11%
YoY
|
$296.9M
-23.5%
YoY
|
$258.0M
-14.6%
YoY
|
$335.6M
-13.62%
YoY
|
$354.0M
17.26%
YoY
|
$388.1M
50.48%
YoY
|
$302.1M
99.8%
YoY
|
$388.5M
68.91%
YoY
|
$301.9M
93.03%
YoY
|
$257.9M
54.06%
YoY
|
$151.2M
-11.84%
YoY
|
$230.0M
-16.3%
YoY
|
$156.4M
-51.28%
YoY
|
$167.4M
-42.08%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$58.90M
5.75%
YoY
|
$60.00M
-0.33%
YoY
|
$60.30M
1.52%
YoY
|
$69.30M
23.53%
YoY
|
$55.70M
9.65%
YoY
|
$60.20M
65.84%
YoY
|
$59.40M
26.65%
YoY
|
$56.10M
0.36%
YoY
|
$50.80M
50.74%
YoY
|
$36.30M
-184.81%
YoY
|
$46.90M
-197.71%
YoY
|
$55.90M
17.68%
YoY
|
$33.70M
-5.07%
YoY
|
-$42.80M
2.15%
YoY
|
-$48.00M
1.27%
YoY
|
$47.50M
37.28%
YoY
|
$35.50M
8.56%
YoY
|
-$41.90M
-6.05%
YoY
|
-$47.40M
41.49%
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 |
$0.00
-100.0%
YoY
|
$2.100M
-22.22%
YoY
|
$100.0K
-97.14%
YoY
|
$100.0K
-97.06%
YoY
|
$1.900M
1800.0%
YoY
|
$2.700M
-18.18%
YoY
|
$3.500M
3400.0%
YoY
|
$3.400M
100.0%
YoY
|
$100.0K
-96.3%
YoY
|
$3.300M
135.71%
YoY
|
$100.0K
-97.14%
YoY
|
$1.700M
240.0%
YoY
|
$2.700M
2600.0%
YoY
|
$1.400M
250.0%
YoY
|
$3.500M
94.44%
YoY
|
$500.0K
N/A
|
$100.0K
-200.0%
YoY
|
$400.0K
-76.47%
YoY
|
$1.800M
-47.06%
YoY
|
| Cash From Investing Activities |
-$57.60M
7.06%
YoY
|
-$57.90M
0.7%
YoY
|
-$54.80M
-1.97%
YoY
|
-$64.40M
22.2%
YoY
|
-$53.80M
11.16%
YoY
|
-$57.50M
74.24%
YoY
|
-$55.90M
30.0%
YoY
|
-$52.70M
-2.77%
YoY
|
-$48.40M
56.13%
YoY
|
-$33.00M
-20.29%
YoY
|
-$43.00M
-3.37%
YoY
|
-$54.20M
23.46%
YoY
|
-$31.00M
-6.63%
YoY
|
-$41.40M
-0.24%
YoY
|
-$44.50M
-2.41%
YoY
|
-$43.90M
39.37%
YoY
|
-$33.20M
11.04%
YoY
|
-$41.50M
-3.26%
YoY
|
-$45.60M
51.5%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$275.6M
11.71%
YoY
|
N/A
|
$252.5M
13.03%
YoY
|
$252.5M
13.08%
YoY
|
$246.7M
10.53%
YoY
|
N/A
|
$223.4M
11.81%
YoY
|
$223.3M
11.71%
YoY
|
$223.2M
11.71%
YoY
|
N/A
|
$199.8M
12.56%
YoY
|
$199.9M
11.99%
YoY
|
$199.8M
12.0%
YoY
|
N/A
|
$177.5M
10.25%
YoY
|
$178.5M
11.01%
YoY
|
$178.4M
10.95%
YoY
|
N/A
|
$161.0M
N/A
|
| Common Stock Issuance & Retirement, Net |
$20.30M
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
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
$95.30M
N/A
|
$49.30M
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$47.00M
-69.68%
YoY
|
N/A
|
$400.0M
100.0%
YoY
|
$490.0M
157.89%
YoY
|
$155.0M
-29.55%
YoY
|
N/A
|
$200.0M
-18.37%
YoY
|
$190.0M
-58.24%
YoY
|
$220.0M
-42.86%
YoY
|
N/A
|
$245.0M
-62.02%
YoY
|
$455.0M
42.19%
YoY
|
$385.0M
48.08%
YoY
|
N/A
|
$645.0M
268.57%
YoY
|
$320.0M
481.82%
YoY
|
$260.0M
136.36%
YoY
|
N/A
|
$175.0M
N/A
|
| Cash From Financing Activities |
-$288.3M
22.42%
YoY
|
-$322.2M
28.83%
YoY
|
-$280.9M
33.32%
YoY
|
-$216.4M
16.66%
YoY
|
-$235.5M
-11.93%
YoY
|
-$250.1M
-37.88%
YoY
|
-$210.7M
-26.56%
YoY
|
-$185.5M
-23.76%
YoY
|
-$267.4M
-23.36%
YoY
|
-$402.6M
49.83%
YoY
|
-$286.9M
29.94%
YoY
|
-$243.3M
183.24%
YoY
|
-$348.9M
74.89%
YoY
|
-$268.7M
108.46%
YoY
|
-$220.8M
16.09%
YoY
|
-$85.90M
-44.15%
YoY
|
-$199.5M
29.38%
YoY
|
-$128.9M
-65.21%
YoY
|
-$190.2M
44.75%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$378.4M
46.33%
YoY
|
$368.1M
30.16%
YoY
|
$386.9M
30.31%
YoY
|
$278.6M
7.98%
YoY
|
$258.6M
-22.94%
YoY
|
$282.8M
-20.11%
YoY
|
$296.9M
-23.5%
YoY
|
$258.0M
-14.6%
YoY
|
$335.6M
-13.62%
YoY
|
$354.0M
17.26%
YoY
|
$388.1M
50.48%
YoY
|
$302.1M
99.8%
YoY
|
$388.5M
68.91%
YoY
|
$301.9M
93.03%
YoY
|
$257.9M
54.06%
YoY
|
$151.2M
-11.84%
YoY
|
$230.0M
-16.3%
YoY
|
$156.4M
-51.28%
YoY
|
$167.4M
-42.08%
YoY
|
| Cash From Investing Activities |
-$57.60M
7.06%
YoY
|
-$57.90M
0.7%
YoY
|
-$54.80M
-1.97%
YoY
|
-$64.40M
22.2%
YoY
|
-$53.80M
11.16%
YoY
|
-$57.50M
74.24%
YoY
|
-$55.90M
30.0%
YoY
|
-$52.70M
-2.77%
YoY
|
-$48.40M
56.13%
YoY
|
-$33.00M
-20.29%
YoY
|
-$43.00M
-3.37%
YoY
|
-$54.20M
23.46%
YoY
|
-$31.00M
-6.63%
YoY
|
-$41.40M
-0.24%
YoY
|
-$44.50M
-2.41%
YoY
|
-$43.90M
39.37%
YoY
|
-$33.20M
11.04%
YoY
|
-$41.50M
-3.26%
YoY
|
-$45.60M
51.5%
YoY
|
| Cash From Financing Activities |
-$288.3M
22.42%
YoY
|
-$322.2M
28.83%
YoY
|
-$280.9M
33.32%
YoY
|
-$216.4M
16.66%
YoY
|
-$235.5M
-11.93%
YoY
|
-$250.1M
-37.88%
YoY
|
-$210.7M
-26.56%
YoY
|
-$185.5M
-23.76%
YoY
|
-$267.4M
-23.36%
YoY
|
-$402.6M
49.83%
YoY
|
-$286.9M
29.94%
YoY
|
-$243.3M
183.24%
YoY
|
-$348.9M
74.89%
YoY
|
-$268.7M
108.46%
YoY
|
-$220.8M
16.09%
YoY
|
-$85.90M
-44.15%
YoY
|
-$199.5M
29.38%
YoY
|
-$128.9M
-65.21%
YoY
|
-$190.2M
44.75%
YoY
|
| Net Change In Cash |
$31.90M
-203.91%
YoY
|
-$12.00M
-51.61%
YoY
|
$50.30M
66.01%
YoY
|
$6.000M
-69.7%
YoY
|
-$30.70M
-294.3%
YoY
|
-$24.80M
-69.61%
YoY
|
$30.30M
-43.78%
YoY
|
$19.80M
330.43%
YoY
|
$15.80M
83.72%
YoY
|
-$81.60M
895.12%
YoY
|
$53.90M
-828.38%
YoY
|
$4.600M
-66.42%
YoY
|
$8.600M
-530.0%
YoY
|
-$8.200M
-41.43%
YoY
|
-$7.400M
-89.18%
YoY
|
$13.70M
-213.22%
YoY
|
-$2.000M
-102.27%
YoY
|
-$14.00M
-84.85%
YoY
|
-$68.40M
-153.65%
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 |
$378.4M
46.33%
YoY
|
$368.1M
30.16%
YoY
|
$386.9M
30.31%
YoY
|
$278.6M
7.98%
YoY
|
$258.6M
-22.94%
YoY
|
$282.8M
-20.11%
YoY
|
$296.9M
-23.5%
YoY
|
$258.0M
-14.6%
YoY
|
$335.6M
-13.62%
YoY
|
$354.0M
17.26%
YoY
|
$388.1M
50.48%
YoY
|
$302.1M
99.8%
YoY
|
$388.5M
68.91%
YoY
|
$301.9M
93.03%
YoY
|
$257.9M
54.06%
YoY
|
$151.2M
-11.84%
YoY
|
$230.0M
-16.3%
YoY
|
$156.4M
-51.28%
YoY
|
$167.4M
-42.08%
YoY
|
| Capital Expenditures |
$58.90M
5.75%
YoY
|
$60.00M
-0.33%
YoY
|
$60.30M
1.52%
YoY
|
$69.30M
23.53%
YoY
|
$55.70M
9.65%
YoY
|
$60.20M
65.84%
YoY
|
$59.40M
26.65%
YoY
|
$56.10M
0.36%
YoY
|
$50.80M
50.74%
YoY
|
$36.30M
-184.81%
YoY
|
$46.90M
-197.71%
YoY
|
$55.90M
17.68%
YoY
|
$33.70M
-5.07%
YoY
|
-$42.80M
2.15%
YoY
|
-$48.00M
1.27%
YoY
|
$47.50M
37.28%
YoY
|
$35.50M
8.56%
YoY
|
-$41.90M
-6.05%
YoY
|
-$47.40M
41.49%
YoY
|
| Free Cash Flow |
$319.5M
57.47%
YoY
|
$308.1M
38.41%
YoY
|
$326.6M
37.52%
YoY
|
$209.3M
3.67%
YoY
|
$202.9M
-28.76%
YoY
|
$222.6M
-29.93%
YoY
|
$237.5M
-30.39%
YoY
|
$201.9M
-17.99%
YoY
|
$284.8M
-19.73%
YoY
|
$317.7M
-7.83%
YoY
|
$341.2M
11.54%
YoY
|
$246.2M
137.42%
YoY
|
$354.8M
82.42%
YoY
|
$344.7M
73.83%
YoY
|
$305.9M
42.41%
YoY
|
$103.7M
-24.25%
YoY
|
$194.5M
-19.66%
YoY
|
$198.3M
-45.76%
YoY
|
$214.8M
-33.4%
YoY
|
Loading...