|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$825.1M
5.16%
YoY
|
$784.6M
6.86%
YoY
|
$734.3M
7.25%
YoY
|
$684.7M
28.2%
YoY
|
$534.0M
5.6%
YoY
|
| Depreciation, Depletion And Amortization |
$282.9M
3.48%
YoY
|
$273.4M
-1.09%
YoY
|
$276.4M
8.59%
YoY
|
$254.5M
0.99%
YoY
|
$252.0M
3.73%
YoY
|
| Cash From Operating Activities |
$1.129B
5.28%
YoY
|
$1.073B
6.28%
YoY
|
$1.009B
9.7%
YoY
|
$920.1M
14.48%
YoY
|
$803.8M
87.76%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$589.4M
-13.39%
YoY
|
$680.6M
33.28%
YoY
|
$510.6M
36.48%
YoY
|
$374.2M
2586.7%
YoY
|
$13.93M
2837.97%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$280.7M
-130.33%
YoY
|
-$925.4M
560.04%
YoY
|
-$140.2M
-813.06%
YoY
|
$19.66M
-103.73%
YoY
|
-$527.2M
N/A
|
| Cash From Investing Activities |
-$308.8M
-80.77%
YoY
|
-$1.606B
146.76%
YoY
|
-$650.8M
83.6%
YoY
|
-$354.5M
-65.61%
YoY
|
-$1.031B
10765.75%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$871.9M
4.95%
YoY
|
$830.7M
-0.39%
YoY
|
$834.0M
8.19%
YoY
|
$770.9M
21.61%
YoY
|
$633.9M
174.99%
YoY
|
| 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
|
| Debt Paid & Issued, Net |
$1.826B
293.86%
YoY
|
$463.6M
-20.77%
YoY
|
$585.1M
-53.96%
YoY
|
$1.271B
249.78%
YoY
|
$363.4M
-82.5%
YoY
|
| Cash From Financing Activities |
-$1.059B
-439.61%
YoY
|
$311.8M
261.1%
YoY
|
$86.35M
-108.22%
YoY
|
-$1.051B
-337.24%
YoY
|
$443.1M
601.4%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.129B
5.28%
YoY
|
$1.073B
6.28%
YoY
|
$1.009B
9.7%
YoY
|
$920.1M
14.48%
YoY
|
$803.8M
87.76%
YoY
|
| Cash From Investing Activities |
-$308.8M
-80.77%
YoY
|
-$1.606B
146.76%
YoY
|
-$650.8M
83.6%
YoY
|
-$354.5M
-65.61%
YoY
|
-$1.031B
10765.75%
YoY
|
| Cash From Financing Activities |
-$1.059B
-439.61%
YoY
|
$311.8M
261.1%
YoY
|
$86.35M
-108.22%
YoY
|
-$1.051B
-337.24%
YoY
|
$443.1M
601.4%
YoY
|
| Net Change In Cash |
-$238.3M
7.67%
YoY
|
-$221.4M
-149.75%
YoY
|
$444.9M
-191.64%
YoY
|
-$485.5M
-303.87%
YoY
|
$238.1M
-48.19%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.129B
5.28%
YoY
|
$1.073B
6.28%
YoY
|
$1.009B
9.7%
YoY
|
$920.1M
14.48%
YoY
|
$803.8M
87.76%
YoY
|
| Capital Expenditures |
$589.4M
-13.39%
YoY
|
$680.6M
33.28%
YoY
|
$510.6M
36.48%
YoY
|
$374.2M
2586.7%
YoY
|
$13.93M
2837.97%
YoY
|
| Free Cash Flow |
$540.0M
37.67%
YoY
|
$392.2M
-21.36%
YoY
|
$498.7M
-8.65%
YoY
|
$546.0M
-30.88%
YoY
|
$789.9M
84.72%
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 |
$231.8M
40.35%
YoY
|
$267.1M
23.07%
YoY
|
$241.2M
30.59%
YoY
|
$151.4M
-27.28%
YoY
|
$165.2M
-5.28%
YoY
|
$217.1M
2.79%
YoY
|
$184.7M
0.37%
YoY
|
$208.3M
33.89%
YoY
|
$174.4M
-4.89%
YoY
|
$211.2M
8.86%
YoY
|
$184.0M
-16.34%
YoY
|
$155.5M
2.79%
YoY
|
$183.4M
53.73%
YoY
|
$194.0M
62.2%
YoY
|
$220.0M
47.56%
YoY
|
$151.3M
9.48%
YoY
|
$119.3M
-6.22%
YoY
|
$119.6M
-29.36%
YoY
|
$149.1M
17.25%
YoY
|
| Depreciation, Depletion And Amortization |
$69.31M
0.04%
YoY
|
$64.14M
-0.95%
YoY
|
$67.47M
4.17%
YoY
|
$69.24M
6.09%
YoY
|
$69.28M
6.0%
YoY
|
$64.76M
-1.49%
YoY
|
$64.77M
-1.63%
YoY
|
$65.26M
-0.71%
YoY
|
$65.36M
-5.06%
YoY
|
$65.74M
10.1%
YoY
|
$65.85M
9.95%
YoY
|
$65.73M
9.62%
YoY
|
$68.84M
5.72%
YoY
|
$59.71M
0.52%
YoY
|
$59.89M
-0.49%
YoY
|
$59.96M
3.12%
YoY
|
$65.12M
5.81%
YoY
|
$59.40M
0.68%
YoY
|
$60.18M
3.62%
YoY
|
| Cash From Operating Activities |
$270.2M
7.02%
YoY
|
$343.2M
17.38%
YoY
|
$240.3M
-11.13%
YoY
|
$293.4M
16.38%
YoY
|
$252.5M
-2.09%
YoY
|
$292.4M
11.19%
YoY
|
$270.4M
6.75%
YoY
|
$252.1M
0.06%
YoY
|
$257.9M
6.92%
YoY
|
$263.0M
19.19%
YoY
|
$253.3M
5.1%
YoY
|
$251.9M
11.83%
YoY
|
$241.2M
3.43%
YoY
|
$220.7M
6.97%
YoY
|
$241.0M
9.29%
YoY
|
$225.3M
11.29%
YoY
|
$233.2M
13.63%
YoY
|
$206.3M
116.22%
YoY
|
$220.5M
172.91%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$799.5M
6094.17%
YoY
|
$397.0M
-7.11%
YoY
|
$153.4M
-37.17%
YoY
|
$26.19M
191.3%
YoY
|
$12.91M
12431.07%
YoY
|
$427.4M
2651.35%
YoY
|
$244.1M
396.12%
YoY
|
$8.991M
-62.22%
YoY
|
$103.0K
-99.98%
YoY
|
$15.53M
106.31%
YoY
|
$49.20M
-123.82%
YoY
|
$23.80M
-115.1%
YoY
|
$422.1M
-17533.95%
YoY
|
$7.529M
-158.22%
YoY
|
-$206.5M
25118.68%
YoY
|
-$157.7M
-67.75%
YoY
|
-$2.421M
-499.5%
YoY
|
-$12.93M
63.68%
YoY
|
-$819.0K
63.8%
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 |
-$54.06M
-109.88%
YoY
|
-$245.2M
17050.14%
YoY
|
-$13.52M
-95.88%
YoY
|
-$7.460M
-94.94%
YoY
|
$546.9M
-222.0%
YoY
|
-$1.430M
71400.0%
YoY
|
-$328.3M
134.17%
YoY
|
-$147.4M
N/A
|
-$448.3M
N/A
|
-$2.000K
N/A
|
-$140.2M
-194.31%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$148.7M
353.09%
YoY
|
$0.00
-100.0%
YoY
|
-$129.0M
N/A
|
-$560.1M
N/A
|
$32.81M
N/A
|
| Cash From Investing Activities |
-$853.5M
-259.84%
YoY
|
-$642.2M
49.78%
YoY
|
-$166.9M
-70.85%
YoY
|
-$33.65M
-78.48%
YoY
|
$534.0M
-219.09%
YoY
|
-$428.8M
2660.55%
YoY
|
-$572.4M
202.21%
YoY
|
-$156.4M
556.93%
YoY
|
-$448.4M
6.24%
YoY
|
-$15.53M
106.31%
YoY
|
-$189.4M
227.21%
YoY
|
-$23.80M
-84.9%
YoY
|
-$422.1M
221.17%
YoY
|
-$7.529M
-98.69%
YoY
|
-$57.88M
-280.94%
YoY
|
-$157.7M
-67.75%
YoY
|
-$131.4M
12487.84%
YoY
|
-$573.0M
7153.13%
YoY
|
$31.99M
-6498.2%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$221.1M
5.74%
YoY
|
N/A
|
N/A
|
N/A
|
$209.1M
1.2%
YoY
|
N/A
|
N/A
|
N/A
|
$206.6M
-18.92%
YoY
|
N/A
|
N/A
|
N/A
|
$254.8M
10.58%
YoY
|
N/A
|
N/A
|
N/A
|
$230.4M
52.08%
YoY
|
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
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$351.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$1.280B
50.57%
YoY
|
N/A
|
N/A
|
N/A
|
$850.1M
1238.65%
YoY
|
N/A
|
N/A
|
N/A
|
$63.50M
-87.3%
YoY
|
N/A
|
N/A
|
N/A
|
$500.0M
18.23%
YoY
|
N/A
|
N/A
|
N/A
|
$422.9M
1281496.97%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$633.5M
-158.64%
YoY
|
-$228.4M
-317.78%
YoY
|
$74.12M
-89.44%
YoY
|
$175.6M
-182.51%
YoY
|
-$1.080B
283.18%
YoY
|
$104.9M
-70.49%
YoY
|
$701.6M
8781.41%
YoY
|
-$212.8M
-5.65%
YoY
|
-$281.9M
448.83%
YoY
|
$355.4M
-1174.47%
YoY
|
$7.900M
-106.06%
YoY
|
-$225.5M
3.75%
YoY
|
-$51.37M
-92.34%
YoY
|
-$33.07M
-104.95%
YoY
|
-$130.4M
-663.69%
YoY
|
-$217.4M
150.54%
YoY
|
-$670.3M
315.38%
YoY
|
$668.1M
128.02%
YoY
|
$23.13M
-147.79%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$270.2M
7.02%
YoY
|
$343.2M
17.38%
YoY
|
$240.3M
-11.13%
YoY
|
$293.4M
16.38%
YoY
|
$252.5M
-2.09%
YoY
|
$292.4M
11.19%
YoY
|
$270.4M
6.75%
YoY
|
$252.1M
0.06%
YoY
|
$257.9M
6.92%
YoY
|
$263.0M
19.19%
YoY
|
$253.3M
5.1%
YoY
|
$251.9M
11.83%
YoY
|
$241.2M
3.43%
YoY
|
$220.7M
6.97%
YoY
|
$241.0M
9.29%
YoY
|
$225.3M
11.29%
YoY
|
$233.2M
13.63%
YoY
|
$206.3M
116.22%
YoY
|
$220.5M
172.91%
YoY
|
| Cash From Investing Activities |
-$853.5M
-259.84%
YoY
|
-$642.2M
49.78%
YoY
|
-$166.9M
-70.85%
YoY
|
-$33.65M
-78.48%
YoY
|
$534.0M
-219.09%
YoY
|
-$428.8M
2660.55%
YoY
|
-$572.4M
202.21%
YoY
|
-$156.4M
556.93%
YoY
|
-$448.4M
6.24%
YoY
|
-$15.53M
106.31%
YoY
|
-$189.4M
227.21%
YoY
|
-$23.80M
-84.9%
YoY
|
-$422.1M
221.17%
YoY
|
-$7.529M
-98.69%
YoY
|
-$57.88M
-280.94%
YoY
|
-$157.7M
-67.75%
YoY
|
-$131.4M
12487.84%
YoY
|
-$573.0M
7153.13%
YoY
|
$31.99M
-6498.2%
YoY
|
| Cash From Financing Activities |
$633.5M
-158.64%
YoY
|
-$228.4M
-317.78%
YoY
|
$74.12M
-89.44%
YoY
|
$175.6M
-182.51%
YoY
|
-$1.080B
283.18%
YoY
|
$104.9M
-70.49%
YoY
|
$701.6M
8781.41%
YoY
|
-$212.8M
-5.65%
YoY
|
-$281.9M
448.83%
YoY
|
$355.4M
-1174.47%
YoY
|
$7.900M
-106.06%
YoY
|
-$225.5M
3.75%
YoY
|
-$51.37M
-92.34%
YoY
|
-$33.07M
-104.95%
YoY
|
-$130.4M
-663.69%
YoY
|
-$217.4M
150.54%
YoY
|
-$670.3M
315.38%
YoY
|
$668.1M
128.02%
YoY
|
$23.13M
-147.79%
YoY
|
| Net Change In Cash |
$50.20M
-117.09%
YoY
|
-$527.4M
1574.13%
YoY
|
$147.6M
-63.08%
YoY
|
$435.3M
-471.92%
YoY
|
-$293.8M
-37.82%
YoY
|
-$31.50M
-105.23%
YoY
|
$399.6M
456.6%
YoY
|
-$117.0M
-4553.54%
YoY
|
-$472.5M
103.41%
YoY
|
$602.8M
234.8%
YoY
|
$71.80M
36.14%
YoY
|
$2.628M
-101.76%
YoY
|
-$232.3M
-59.15%
YoY
|
$180.1M
-40.25%
YoY
|
$52.74M
-183.41%
YoY
|
-$149.7M
-55.81%
YoY
|
-$568.6M
-1758.18%
YoY
|
$301.4M
-20.8%
YoY
|
-$63.23M
-179.96%
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 |
$270.2M
7.02%
YoY
|
$343.2M
17.38%
YoY
|
$240.3M
-11.13%
YoY
|
$293.4M
16.38%
YoY
|
$252.5M
-2.09%
YoY
|
$292.4M
11.19%
YoY
|
$270.4M
6.75%
YoY
|
$252.1M
0.06%
YoY
|
$257.9M
6.92%
YoY
|
$263.0M
19.19%
YoY
|
$253.3M
5.1%
YoY
|
$251.9M
11.83%
YoY
|
$241.2M
3.43%
YoY
|
$220.7M
6.97%
YoY
|
$241.0M
9.29%
YoY
|
$225.3M
11.29%
YoY
|
$233.2M
13.63%
YoY
|
$206.3M
116.22%
YoY
|
$220.5M
172.91%
YoY
|
| Capital Expenditures |
$799.5M
6094.17%
YoY
|
$397.0M
-7.11%
YoY
|
$153.4M
-37.17%
YoY
|
$26.19M
191.3%
YoY
|
$12.91M
12431.07%
YoY
|
$427.4M
2651.35%
YoY
|
$244.1M
396.12%
YoY
|
$8.991M
-62.22%
YoY
|
$103.0K
-99.98%
YoY
|
$15.53M
106.31%
YoY
|
$49.20M
-123.82%
YoY
|
$23.80M
-115.1%
YoY
|
$422.1M
-17533.95%
YoY
|
$7.529M
-158.22%
YoY
|
-$206.5M
25118.68%
YoY
|
-$157.7M
-67.75%
YoY
|
-$2.421M
-499.5%
YoY
|
-$12.93M
63.68%
YoY
|
-$819.0K
63.8%
YoY
|
| Free Cash Flow |
-$529.3M
-320.9%
YoY
|
-$53.75M
-60.17%
YoY
|
$86.95M
230.49%
YoY
|
$267.2M
9.91%
YoY
|
$239.6M
-7.05%
YoY
|
-$135.0M
-154.54%
YoY
|
$26.31M
-87.11%
YoY
|
$243.1M
6.56%
YoY
|
$257.8M
-242.5%
YoY
|
$247.5M
16.11%
YoY
|
$204.1M
-54.4%
YoY
|
$228.1M
-40.43%
YoY
|
-$180.9M
-176.78%
YoY
|
$213.1M
-2.77%
YoY
|
$447.5M
102.21%
YoY
|
$382.9M
-44.61%
YoY
|
$235.6M
15.15%
YoY
|
$219.2M
112.2%
YoY
|
$221.3M
172.24%
YoY
|
Loading...