|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$322.4M
-183.61%
YoY
|
$385.6M
-125.89%
YoY
|
-$1.489B
-831.84%
YoY
|
$203.5M
-52.53%
YoY
|
$428.7M
92.67%
YoY
|
| Depreciation, Depletion And Amortization |
$135.5M
-16.87%
YoY
|
$163.0M
96.39%
YoY
|
$83.00M
-64.3%
YoY
|
$232.5M
-16.99%
YoY
|
$280.1M
5.7%
YoY
|
| Cash From Operating Activities |
$893.2M
5.4%
YoY
|
$847.4M
16.79%
YoY
|
$725.6M
94.58%
YoY
|
$372.9M
-54.41%
YoY
|
$817.9M
-16.22%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$63.30M
-27.41%
YoY
|
$87.20M
-58.34%
YoY
|
$209.3M
20.15%
YoY
|
$174.2M
31.27%
YoY
|
$132.7M
5.48%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$146.3M
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
-$19.30M
-411.29%
YoY
|
$6.200M
-98.1%
YoY
|
$326.9M
-4458.67%
YoY
|
-$7.500M
-297.37%
YoY
|
$3.800M
-109.87%
YoY
|
| Cash From Investing Activities |
-$284.4M
39.62%
YoY
|
-$203.7M
-273.21%
YoY
|
$117.6M
-137.57%
YoY
|
-$313.0M
-229.34%
YoY
|
$242.0M
-105.38%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$392.5M
0.67%
YoY
|
$389.9M
0.49%
YoY
|
$388.0M
0.7%
YoY
|
$385.3M
2.88%
YoY
|
$374.5M
0.48%
YoY
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$125.0M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$118.2M
-79.67%
YoY
|
$581.3M
61.65%
YoY
|
$359.6M
74.56%
YoY
|
$206.0M
-83.12%
YoY
|
$1.220B
342.87%
YoY
|
| Cash From Financing Activities |
-$531.3M
6.79%
YoY
|
-$497.5M
-39.19%
YoY
|
-$818.1M
47.86%
YoY
|
-$553.3M
-62.1%
YoY
|
-$1.460B
-459.65%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$893.2M
5.4%
YoY
|
$847.4M
16.79%
YoY
|
$725.6M
94.58%
YoY
|
$372.9M
-54.41%
YoY
|
$817.9M
-16.22%
YoY
|
| Cash From Investing Activities |
-$284.4M
39.62%
YoY
|
-$203.7M
-273.21%
YoY
|
$117.6M
-137.57%
YoY
|
-$313.0M
-229.34%
YoY
|
$242.0M
-105.38%
YoY
|
| Cash From Financing Activities |
-$531.3M
6.79%
YoY
|
-$497.5M
-39.19%
YoY
|
-$818.1M
47.86%
YoY
|
-$553.3M
-62.1%
YoY
|
-$1.460B
-459.65%
YoY
|
| Net Change In Cash |
$81.60M
-45.45%
YoY
|
$149.6M
496.02%
YoY
|
$25.10M
-104.96%
YoY
|
-$506.1M
17.56%
YoY
|
-$430.5M
-86.25%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$893.2M
5.4%
YoY
|
$847.4M
16.79%
YoY
|
$725.6M
94.58%
YoY
|
$372.9M
-54.41%
YoY
|
$817.9M
-16.22%
YoY
|
| Capital Expenditures |
$63.30M
-27.41%
YoY
|
$87.20M
-58.34%
YoY
|
$209.3M
20.15%
YoY
|
$174.2M
31.27%
YoY
|
$132.7M
5.48%
YoY
|
| Free Cash Flow |
$829.9M
9.17%
YoY
|
$760.2M
47.24%
YoY
|
$516.3M
159.84%
YoY
|
$198.7M
-71.0%
YoY
|
$685.2M
-19.44%
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 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$198.4M
101.22%
YoY
|
$201.6M
-687.76%
YoY
|
$233.2M
4.48%
YoY
|
-$855.8M
-717.91%
YoY
|
$98.60M
69.42%
YoY
|
-$34.30M
-79.95%
YoY
|
$223.2M
-194.98%
YoY
|
$138.5M
-726.7%
YoY
|
$58.20M
N/A
|
-$171.1M
32.74%
YoY
|
-$235.0M
-281.89%
YoY
|
-$22.10M
-115.56%
YoY
|
-$128.9M
-256.81%
YoY
|
$129.2M
-48.97%
YoY
|
$142.0M
-720.09%
YoY
|
$61.20M
-47.33%
YoY
|
$82.20M
-21.84%
YoY
|
$253.2M
14.62%
YoY
|
| Depreciation, Depletion And Amortization |
$11.30M
-33.53%
YoY
|
$28.40M
-24.87%
YoY
|
$17.20M
0.58%
YoY
|
$31.90M
86.55%
YoY
|
$17.00M
-20.19%
YoY
|
$37.80M
-28.14%
YoY
|
$17.10M
-68.04%
YoY
|
$17.10M
-63.62%
YoY
|
$21.30M
N/A
|
$52.60M
-7.72%
YoY
|
$53.50M
98.88%
YoY
|
$47.00M
-26.33%
YoY
|
$57.00M
-22.55%
YoY
|
$26.90M
-64.74%
YoY
|
$63.80M
-11.76%
YoY
|
$25.10M
0.4%
YoY
|
$73.60M
16.64%
YoY
|
$76.30M
3.53%
YoY
|
| Cash From Operating Activities |
$337.7M
144.53%
YoY
|
$403.2M
55.2%
YoY
|
$280.6M
26.11%
YoY
|
$71.30M
-61.93%
YoY
|
$138.1M
-22.33%
YoY
|
$259.8M
78.8%
YoY
|
$222.5M
631.91%
YoY
|
$187.3M
110.92%
YoY
|
$177.8M
N/A
|
$145.3M
25.8%
YoY
|
$30.40M
-72.26%
YoY
|
$88.80M
577.86%
YoY
|
$115.5M
-12.7%
YoY
|
$109.6M
-13.5%
YoY
|
$13.10M
-92.77%
YoY
|
$134.7M
-64.33%
YoY
|
$132.3M
-72.55%
YoY
|
$126.7M
-46.31%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$22.20M
-48.61%
YoY
|
$50.10M
-2.34%
YoY
|
$56.50M
16.49%
YoY
|
$48.50M
-6.55%
YoY
|
$43.20M
-5.68%
YoY
|
$51.30M
6.21%
YoY
|
$48.50M
-17.66%
YoY
|
$51.90M
-2.44%
YoY
|
$45.80M
N/A
|
$48.30M
11.03%
YoY
|
$58.90M
-207.29%
YoY
|
$53.20M
-214.16%
YoY
|
$43.50M
-225.72%
YoY
|
-$54.90M
56.86%
YoY
|
-$46.60M
18.88%
YoY
|
$29.20M
22.18%
YoY
|
-$34.60M
2.67%
YoY
|
-$35.00M
24.56%
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
|
| Other Investing Activities |
-$800.0K
-91.3%
YoY
|
-$42.50M
-108.8%
YoY
|
-$46.10M
300.87%
YoY
|
$11.70M
-102.46%
YoY
|
-$9.200M
-500.0%
YoY
|
$483.0M
32100.0%
YoY
|
-$11.50M
784.62%
YoY
|
-$475.4M
19708.33%
YoY
|
$2.300M
N/A
|
$1.500M
-140.54%
YoY
|
-$1.300M
-176.47%
YoY
|
-$2.400M
-98.31%
YoY
|
-$3.700M
311.11%
YoY
|
$1.700M
-99.55%
YoY
|
-$142.1M
8781.25%
YoY
|
-$5.300M
-431.25%
YoY
|
-$900.0K
-117.65%
YoY
|
$378.8M
3282.14%
YoY
|
| Cash From Investing Activities |
-$472.1M
800.95%
YoY
|
-$92.60M
-121.45%
YoY
|
-$102.6M
71.0%
YoY
|
-$36.80M
-93.02%
YoY
|
-$52.40M
8.94%
YoY
|
$431.7M
-1022.44%
YoY
|
-$60.00M
-0.33%
YoY
|
-$527.3M
848.38%
YoY
|
-$48.10M
N/A
|
-$46.80M
-0.85%
YoY
|
-$60.20M
13.16%
YoY
|
-$55.60M
-70.54%
YoY
|
-$47.20M
32.96%
YoY
|
-$53.20M
-115.47%
YoY
|
-$188.7M
362.5%
YoY
|
-$23.90M
-6.27%
YoY
|
-$35.50M
24.56%
YoY
|
$343.8M
-2134.32%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$98.50M
0.61%
YoY
|
N/A
|
N/A
|
N/A
|
$97.90M
0.72%
YoY
|
N/A
|
N/A
|
N/A
|
$97.20M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$94.50M
1.18%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$7.700M
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
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$68.40M
39.02%
YoY
|
N/A
|
N/A
|
N/A
|
$49.20M
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
|
| Cash From Financing Activities |
$215.1M
-232.45%
YoY
|
-$156.2M
-77.31%
YoY
|
-$100.5M
2.87%
YoY
|
-$112.2M
-128.23%
YoY
|
-$162.4M
49.13%
YoY
|
-$688.3M
465.11%
YoY
|
-$97.70M
-30.01%
YoY
|
$397.4M
-353.77%
YoY
|
-$108.9M
N/A
|
-$121.8M
10.43%
YoY
|
-$139.6M
13.4%
YoY
|
-$156.6M
-35.4%
YoY
|
-$110.3M
-53.32%
YoY
|
-$123.1M
-75.63%
YoY
|
-$242.4M
-30.26%
YoY
|
-$77.50M
-79.1%
YoY
|
-$236.3M
63.42%
YoY
|
-$505.1M
294.61%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$337.7M
144.53%
YoY
|
$403.2M
55.2%
YoY
|
$280.6M
26.11%
YoY
|
$71.30M
-61.93%
YoY
|
$138.1M
-22.33%
YoY
|
$259.8M
78.8%
YoY
|
$222.5M
631.91%
YoY
|
$187.3M
110.92%
YoY
|
$177.8M
N/A
|
$145.3M
25.8%
YoY
|
$30.40M
-72.26%
YoY
|
$88.80M
577.86%
YoY
|
$115.5M
-12.7%
YoY
|
$109.6M
-13.5%
YoY
|
$13.10M
-92.77%
YoY
|
$134.7M
-64.33%
YoY
|
$132.3M
-72.55%
YoY
|
$126.7M
-46.31%
YoY
|
| Cash From Investing Activities |
-$472.1M
800.95%
YoY
|
-$92.60M
-121.45%
YoY
|
-$102.6M
71.0%
YoY
|
-$36.80M
-93.02%
YoY
|
-$52.40M
8.94%
YoY
|
$431.7M
-1022.44%
YoY
|
-$60.00M
-0.33%
YoY
|
-$527.3M
848.38%
YoY
|
-$48.10M
N/A
|
-$46.80M
-0.85%
YoY
|
-$60.20M
13.16%
YoY
|
-$55.60M
-70.54%
YoY
|
-$47.20M
32.96%
YoY
|
-$53.20M
-115.47%
YoY
|
-$188.7M
362.5%
YoY
|
-$23.90M
-6.27%
YoY
|
-$35.50M
24.56%
YoY
|
$343.8M
-2134.32%
YoY
|
| Cash From Financing Activities |
$215.1M
-232.45%
YoY
|
-$156.2M
-77.31%
YoY
|
-$100.5M
2.87%
YoY
|
-$112.2M
-128.23%
YoY
|
-$162.4M
49.13%
YoY
|
-$688.3M
465.11%
YoY
|
-$97.70M
-30.01%
YoY
|
$397.4M
-353.77%
YoY
|
-$108.9M
N/A
|
-$121.8M
10.43%
YoY
|
-$139.6M
13.4%
YoY
|
-$156.6M
-35.4%
YoY
|
-$110.3M
-53.32%
YoY
|
-$123.1M
-75.63%
YoY
|
-$242.4M
-30.26%
YoY
|
-$77.50M
-79.1%
YoY
|
-$236.3M
63.42%
YoY
|
-$505.1M
294.61%
YoY
|
| Net Change In Cash |
$80.70M
-205.22%
YoY
|
$154.4M
4725.0%
YoY
|
$77.50M
19.6%
YoY
|
-$77.70M
-235.37%
YoY
|
-$76.70M
-468.75%
YoY
|
$3.200M
-113.73%
YoY
|
$64.80M
-138.25%
YoY
|
$57.40M
-146.52%
YoY
|
$20.80M
N/A
|
-$23.30M
-44.52%
YoY
|
-$169.4M
153.97%
YoY
|
-$123.4M
-70.48%
YoY
|
-$42.00M
-69.89%
YoY
|
-$66.70M
92.77%
YoY
|
-$418.0M
101.83%
YoY
|
$38.70M
-300.52%
YoY
|
-$139.5M
-145.16%
YoY
|
-$34.60M
-137.98%
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 |
$337.7M
144.53%
YoY
|
$403.2M
55.2%
YoY
|
$280.6M
26.11%
YoY
|
$71.30M
-61.93%
YoY
|
$138.1M
-22.33%
YoY
|
$259.8M
78.8%
YoY
|
$222.5M
631.91%
YoY
|
$187.3M
110.92%
YoY
|
$177.8M
N/A
|
$145.3M
25.8%
YoY
|
$30.40M
-72.26%
YoY
|
$88.80M
577.86%
YoY
|
$115.5M
-12.7%
YoY
|
$109.6M
-13.5%
YoY
|
$13.10M
-92.77%
YoY
|
$134.7M
-64.33%
YoY
|
$132.3M
-72.55%
YoY
|
$126.7M
-46.31%
YoY
|
| Capital Expenditures |
$22.20M
-48.61%
YoY
|
$50.10M
-2.34%
YoY
|
$56.50M
16.49%
YoY
|
$48.50M
-6.55%
YoY
|
$43.20M
-5.68%
YoY
|
$51.30M
6.21%
YoY
|
$48.50M
-17.66%
YoY
|
$51.90M
-2.44%
YoY
|
$45.80M
N/A
|
$48.30M
11.03%
YoY
|
$58.90M
-207.29%
YoY
|
$53.20M
-214.16%
YoY
|
$43.50M
-225.72%
YoY
|
-$54.90M
56.86%
YoY
|
-$46.60M
18.88%
YoY
|
$29.20M
22.18%
YoY
|
-$34.60M
2.67%
YoY
|
-$35.00M
24.56%
YoY
|
| Free Cash Flow |
$315.5M
232.46%
YoY
|
$353.1M
69.35%
YoY
|
$224.1M
28.79%
YoY
|
$22.80M
-83.16%
YoY
|
$94.90M
-28.11%
YoY
|
$208.5M
114.95%
YoY
|
$174.0M
-710.53%
YoY
|
$135.4M
280.34%
YoY
|
$132.0M
N/A
|
$97.00M
34.72%
YoY
|
-$28.50M
-117.33%
YoY
|
$35.60M
-40.37%
YoY
|
$72.00M
-56.86%
YoY
|
$164.5M
1.73%
YoY
|
$59.70M
-72.93%
YoY
|
$105.5M
-70.17%
YoY
|
$166.9M
-67.64%
YoY
|
$161.7M
-38.77%
YoY
|
Loading...