|
Concept
|
2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$880.0M
5.01%
YoY
|
$838.0M
-16.7%
YoY
|
$1.006B
26.86%
YoY
|
$793.0M
-15.28%
YoY
|
$936.0M
52.69%
YoY
|
| Depreciation, Depletion And Amortization |
$563.0M
4.45%
YoY
|
$539.0M
25.06%
YoY
|
$431.0M
425.61%
YoY
|
$82.00M
-79.95%
YoY
|
$409.0M
-3.08%
YoY
|
| Cash From Operating Activities |
$1.685B
11.96%
YoY
|
$1.505B
13.5%
YoY
|
$1.326B
39.58%
YoY
|
$950.0M
-7.23%
YoY
|
$1.024B
611.11%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$633.0M
44.52%
YoY
|
$438.0M
-17.36%
YoY
|
$530.0M
-16.54%
YoY
|
$635.0M
43.34%
YoY
|
$443.0M
26.21%
YoY
|
| Acquisitions |
$40.00M
-90.12%
YoY
|
$405.0M
N/A
|
$0.00
-100.0%
YoY
|
-$2.000M
-100.37%
YoY
|
$539.0M
N/A
|
| Other Investing Activities |
-$39.00M
-90.25%
YoY
|
-$400.0M
39900.0%
YoY
|
-$1.000M
-85.71%
YoY
|
-$7.000M
-36.36%
YoY
|
-$11.00M
-83.58%
YoY
|
| Cash From Investing Activities |
-$672.0M
-19.81%
YoY
|
-$838.0M
70.33%
YoY
|
-$492.0M
-18.54%
YoY
|
-$604.0M
-36.49%
YoY
|
-$951.0M
370.79%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$944.0M
-24.9%
YoY
|
-$1.257B
-268.5%
YoY
|
$746.0M
108.96%
YoY
|
$357.0M
-47.96%
YoY
|
$686.0M
274.86%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$924.0M
12.55%
YoY
|
-$821.0M
-50.42%
YoY
|
-$1.656B
-82900.0%
YoY
|
$2.000M
-99.29%
YoY
|
$280.0M
-62.31%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.685B
11.96%
YoY
|
$1.505B
13.5%
YoY
|
$1.326B
39.58%
YoY
|
$950.0M
-7.23%
YoY
|
$1.024B
611.11%
YoY
|
| Cash From Investing Activities |
-$672.0M
-19.81%
YoY
|
-$838.0M
70.33%
YoY
|
-$492.0M
-18.54%
YoY
|
-$604.0M
-36.49%
YoY
|
-$951.0M
370.79%
YoY
|
| Cash From Financing Activities |
-$924.0M
12.55%
YoY
|
-$821.0M
-50.42%
YoY
|
-$1.656B
-82900.0%
YoY
|
$2.000M
-99.29%
YoY
|
$280.0M
-62.31%
YoY
|
| Net Change In Cash |
$89.00M
-157.79%
YoY
|
-$154.0M
-81.22%
YoY
|
-$820.0M
-348.48%
YoY
|
$330.0M
0.92%
YoY
|
$327.0M
-54.2%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.685B
11.96%
YoY
|
$1.505B
13.5%
YoY
|
$1.326B
39.58%
YoY
|
$950.0M
-7.23%
YoY
|
$1.024B
611.11%
YoY
|
| Capital Expenditures |
$633.0M
44.52%
YoY
|
$438.0M
-17.36%
YoY
|
$530.0M
-16.54%
YoY
|
$635.0M
43.34%
YoY
|
$443.0M
26.21%
YoY
|
| Free Cash Flow |
$1.052B
-1.41%
YoY
|
$1.067B
34.05%
YoY
|
$796.0M
152.7%
YoY
|
$315.0M
-45.78%
YoY
|
$581.0M
-380.68%
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 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$250.0M
12.61%
YoY
|
$239.0M
-9.13%
YoY
|
$199.0M
-7.01%
YoY
|
$192.0M
38.13%
YoY
|
$222.0M
-43.8%
YoY
|
$263.0M
33.5%
YoY
|
$214.0M
-6.14%
YoY
|
$139.0M
-25.27%
YoY
|
$395.0M
178.17%
YoY
|
$197.0M
-14.35%
YoY
|
$228.0M
20.63%
YoY
|
$186.0M
N/A
|
$142.0M
-15.48%
YoY
|
$230.0M
1.32%
YoY
|
$189.0M
-8.25%
YoY
|
$168.0M
-30.0%
YoY
|
$227.0M
9.13%
YoY
|
$206.0M
82.3%
YoY
|
| Depreciation, Depletion And Amortization |
$130.0M
-5.8%
YoY
|
$135.0M
-6.25%
YoY
|
$114.0M
-12.98%
YoY
|
$142.0M
12.7%
YoY
|
$138.0M
-6.12%
YoY
|
$144.0M
10.77%
YoY
|
$131.0M
3.15%
YoY
|
$126.0M
-5.26%
YoY
|
$147.0M
13.08%
YoY
|
$130.0M
4.84%
YoY
|
$127.0M
2.42%
YoY
|
$133.0M
N/A
|
$130.0M
2.36%
YoY
|
$124.0M
5.08%
YoY
|
$124.0M
5.08%
YoY
|
$127.0M
195.35%
YoY
|
$118.0M
-34.44%
YoY
|
$118.0M
-37.83%
YoY
|
| Cash From Operating Activities |
$413.0M
-4.62%
YoY
|
$420.0M
1.69%
YoY
|
$453.0M
42.01%
YoY
|
$399.0M
17.35%
YoY
|
$433.0M
-36.23%
YoY
|
$413.0M
45.42%
YoY
|
$319.0M
-10.64%
YoY
|
$340.0M
5566.67%
YoY
|
$679.0M
50.89%
YoY
|
$284.0M
-20.89%
YoY
|
$357.0M
839.47%
YoY
|
$6.000M
N/A
|
$450.0M
25.0%
YoY
|
$359.0M
99.44%
YoY
|
$38.00M
-88.62%
YoY
|
$360.0M
123.6%
YoY
|
$180.0M
-48.28%
YoY
|
$334.0M
26.32%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$202.0M
80.36%
YoY
|
$148.0M
32.14%
YoY
|
$150.0M
45.63%
YoY
|
$133.0M
19.82%
YoY
|
$112.0M
38.27%
YoY
|
$112.0M
-13.85%
YoY
|
$103.0M
-32.24%
YoY
|
$111.0M
-33.53%
YoY
|
$81.00M
-55.0%
YoY
|
$130.0M
-181.76%
YoY
|
$152.0M
42.06%
YoY
|
$167.0M
N/A
|
$180.0M
-263.64%
YoY
|
-$159.0M
72.83%
YoY
|
$107.0M
-9.32%
YoY
|
-$110.0M
22.22%
YoY
|
-$92.00M
21.05%
YoY
|
$118.0M
-257.97%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$41.00M
-2150.0%
YoY
|
N/A
|
N/A
|
N/A
|
-$2.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$2.000M
-102.35%
YoY
|
$10.00M
-103.1%
YoY
|
-$5.000M
-76.19%
YoY
|
$7.000M
-75.86%
YoY
|
-$85.00M
-2933.33%
YoY
|
-$323.0M
-2584.62%
YoY
|
-$21.00M
-310.0%
YoY
|
$29.00M
141.67%
YoY
|
$3.000M
200.0%
YoY
|
$13.00M
160.0%
YoY
|
$10.00M
-600.0%
YoY
|
$12.00M
N/A
|
$1.000M
-107.69%
YoY
|
$5.000M
150.0%
YoY
|
-$2.000M
0.0%
YoY
|
-$13.00M
-111.4%
YoY
|
$2.000M
-75.0%
YoY
|
-$2.000M
-111.7%
YoY
|
| Cash From Investing Activities |
-$200.0M
1.52%
YoY
|
-$138.0M
-68.28%
YoY
|
-$155.0M
25.0%
YoY
|
-$179.0M
118.29%
YoY
|
-$197.0M
152.56%
YoY
|
-$435.0M
271.79%
YoY
|
-$124.0M
-12.68%
YoY
|
-$82.00M
-47.1%
YoY
|
-$78.00M
-56.42%
YoY
|
-$117.0M
-24.03%
YoY
|
-$142.0M
59.55%
YoY
|
-$155.0M
N/A
|
-$179.0M
45.53%
YoY
|
-$154.0M
71.11%
YoY
|
-$89.00M
-21.24%
YoY
|
-$123.0M
-612.5%
YoY
|
-$90.00M
32.35%
YoY
|
-$113.0M
96.18%
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
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$247.0M
-45.95%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$457.0M
131.98%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$197.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
$181.0M
11.73%
YoY
|
N/A
N/A
|
N/A
N/A
|
$162.0M
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
|
| Cash From Financing Activities |
-$878.0M
195.62%
YoY
|
$529.0M
-360.59%
YoY
|
-$292.0M
-298.64%
YoY
|
-$283.0M
-39.53%
YoY
|
-$297.0M
-66.55%
YoY
|
-$203.0M
-34.09%
YoY
|
$147.0M
465.38%
YoY
|
-$468.0M
-3.7%
YoY
|
-$888.0M
-295.16%
YoY
|
-$308.0M
96.18%
YoY
|
$26.00M
-112.38%
YoY
|
-$486.0M
N/A
|
$455.0M
164.53%
YoY
|
-$157.0M
-51.09%
YoY
|
-$210.0M
26.51%
YoY
|
$172.0M
-214.67%
YoY
|
-$321.0M
582.98%
YoY
|
-$166.0M
-183.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$413.0M
-4.62%
YoY
|
$420.0M
1.69%
YoY
|
$453.0M
42.01%
YoY
|
$399.0M
17.35%
YoY
|
$433.0M
-36.23%
YoY
|
$413.0M
45.42%
YoY
|
$319.0M
-10.64%
YoY
|
$340.0M
5566.67%
YoY
|
$679.0M
50.89%
YoY
|
$284.0M
-20.89%
YoY
|
$357.0M
839.47%
YoY
|
$6.000M
N/A
|
$450.0M
25.0%
YoY
|
$359.0M
99.44%
YoY
|
$38.00M
-88.62%
YoY
|
$360.0M
123.6%
YoY
|
$180.0M
-48.28%
YoY
|
$334.0M
26.32%
YoY
|
| Cash From Investing Activities |
-$200.0M
1.52%
YoY
|
-$138.0M
-68.28%
YoY
|
-$155.0M
25.0%
YoY
|
-$179.0M
118.29%
YoY
|
-$197.0M
152.56%
YoY
|
-$435.0M
271.79%
YoY
|
-$124.0M
-12.68%
YoY
|
-$82.00M
-47.1%
YoY
|
-$78.00M
-56.42%
YoY
|
-$117.0M
-24.03%
YoY
|
-$142.0M
59.55%
YoY
|
-$155.0M
N/A
|
-$179.0M
45.53%
YoY
|
-$154.0M
71.11%
YoY
|
-$89.00M
-21.24%
YoY
|
-$123.0M
-612.5%
YoY
|
-$90.00M
32.35%
YoY
|
-$113.0M
96.18%
YoY
|
| Cash From Financing Activities |
-$878.0M
195.62%
YoY
|
$529.0M
-360.59%
YoY
|
-$292.0M
-298.64%
YoY
|
-$283.0M
-39.53%
YoY
|
-$297.0M
-66.55%
YoY
|
-$203.0M
-34.09%
YoY
|
$147.0M
465.38%
YoY
|
-$468.0M
-3.7%
YoY
|
-$888.0M
-295.16%
YoY
|
-$308.0M
96.18%
YoY
|
$26.00M
-112.38%
YoY
|
-$486.0M
N/A
|
$455.0M
164.53%
YoY
|
-$157.0M
-51.09%
YoY
|
-$210.0M
26.51%
YoY
|
$172.0M
-214.67%
YoY
|
-$321.0M
582.98%
YoY
|
-$166.0M
-183.33%
YoY
|
| Net Change In Cash |
-$665.0M
990.16%
YoY
|
$811.0M
-460.44%
YoY
|
$6.000M
-98.25%
YoY
|
-$50.00M
-76.19%
YoY
|
-$61.00M
-78.75%
YoY
|
-$225.0M
59.57%
YoY
|
$342.0M
41.91%
YoY
|
-$210.0M
-66.93%
YoY
|
-$287.0M
-139.53%
YoY
|
-$141.0M
-393.75%
YoY
|
$241.0M
-176.03%
YoY
|
-$635.0M
N/A
|
$726.0M
77.51%
YoY
|
$48.00M
-120.78%
YoY
|
-$317.0M
-666.07%
YoY
|
$409.0M
1068.57%
YoY
|
-$231.0M
-199.14%
YoY
|
$56.00M
-86.21%
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
|
| Cash From Operating Activities |
$413.0M
-4.62%
YoY
|
$420.0M
1.69%
YoY
|
$453.0M
42.01%
YoY
|
$399.0M
17.35%
YoY
|
$433.0M
-36.23%
YoY
|
$413.0M
45.42%
YoY
|
$319.0M
-10.64%
YoY
|
$340.0M
5566.67%
YoY
|
$679.0M
50.89%
YoY
|
$284.0M
-20.89%
YoY
|
$357.0M
839.47%
YoY
|
$6.000M
N/A
|
$450.0M
25.0%
YoY
|
$359.0M
99.44%
YoY
|
$38.00M
-88.62%
YoY
|
$360.0M
123.6%
YoY
|
$180.0M
-48.28%
YoY
|
$334.0M
26.32%
YoY
|
| Capital Expenditures |
$202.0M
80.36%
YoY
|
$148.0M
32.14%
YoY
|
$150.0M
45.63%
YoY
|
$133.0M
19.82%
YoY
|
$112.0M
38.27%
YoY
|
$112.0M
-13.85%
YoY
|
$103.0M
-32.24%
YoY
|
$111.0M
-33.53%
YoY
|
$81.00M
-55.0%
YoY
|
$130.0M
-181.76%
YoY
|
$152.0M
42.06%
YoY
|
$167.0M
N/A
|
$180.0M
-263.64%
YoY
|
-$159.0M
72.83%
YoY
|
$107.0M
-9.32%
YoY
|
-$110.0M
22.22%
YoY
|
-$92.00M
21.05%
YoY
|
$118.0M
-257.97%
YoY
|
| Free Cash Flow |
$211.0M
-34.27%
YoY
|
$272.0M
-9.63%
YoY
|
$303.0M
40.28%
YoY
|
$266.0M
16.16%
YoY
|
$321.0M
-46.32%
YoY
|
$301.0M
95.45%
YoY
|
$216.0M
5.37%
YoY
|
$229.0M
-242.24%
YoY
|
$598.0M
121.48%
YoY
|
$154.0M
-70.27%
YoY
|
$205.0M
-397.1%
YoY
|
-$161.0M
N/A
|
$270.0M
-42.55%
YoY
|
$518.0M
90.44%
YoY
|
-$69.00M
-131.94%
YoY
|
$470.0M
87.25%
YoY
|
$272.0M
-35.85%
YoY
|
$216.0M
-36.3%
YoY
|
Loading...