|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$765.0M
9.76%
YoY
|
$697.0M
-5.81%
YoY
|
$740.0M
16.9%
YoY
|
$633.0M
-5854.55%
YoY
|
-$11.00M
-98.5%
YoY
|
| Depreciation, Depletion And Amortization |
$795.0M
4.33%
YoY
|
$762.0M
9.33%
YoY
|
$697.0M
4.97%
YoY
|
$664.0M
-12.86%
YoY
|
$762.0M
14.59%
YoY
|
| Cash From Operating Activities |
$1.510B
0.8%
YoY
|
$1.498B
3.96%
YoY
|
$1.441B
1.77%
YoY
|
$1.416B
384.93%
YoY
|
$292.0M
-195.11%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$644.0M
17.52%
YoY
|
$548.0M
-15.17%
YoY
|
$646.0M
28.17%
YoY
|
$504.0M
-218.03%
YoY
|
-$427.0M
-14.43%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$137.0M
-109.18%
YoY
|
-$1.492B
-422.25%
YoY
|
$463.0M
-506.14%
YoY
|
-$114.0M
-84.4%
YoY
|
-$731.0M
-340.46%
YoY
|
| Cash From Investing Activities |
-$507.0M
-75.15%
YoY
|
-$2.040B
1014.75%
YoY
|
-$183.0M
-70.39%
YoY
|
-$618.0M
-46.63%
YoY
|
-$1.158B
493.85%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$205.0M
91.59%
YoY
|
$107.0M
-40.88%
YoY
|
$181.0M
596.15%
YoY
|
$26.00M
-118.84%
YoY
|
-$138.0M
-193.88%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$868.0M
6576.92%
YoY
|
-$13.00M
-98.31%
YoY
|
-$771.0M
-11.78%
YoY
|
-$874.0M
33.03%
YoY
|
-$657.0M
-153.37%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.510B
0.8%
YoY
|
$1.498B
3.96%
YoY
|
$1.441B
1.77%
YoY
|
$1.416B
384.93%
YoY
|
$292.0M
-195.11%
YoY
|
| Cash From Investing Activities |
-$507.0M
-75.15%
YoY
|
-$2.040B
1014.75%
YoY
|
-$183.0M
-70.39%
YoY
|
-$618.0M
-46.63%
YoY
|
-$1.158B
493.85%
YoY
|
| Cash From Financing Activities |
-$868.0M
6576.92%
YoY
|
-$13.00M
-98.31%
YoY
|
-$771.0M
-11.78%
YoY
|
-$874.0M
33.03%
YoY
|
-$657.0M
-153.37%
YoY
|
| Net Change In Cash |
$139.0M
-124.6%
YoY
|
-$565.0M
-215.54%
YoY
|
$489.0M
-718.99%
YoY
|
-$79.00M
-94.81%
YoY
|
-$1.523B
-309.78%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.510B
0.8%
YoY
|
$1.498B
3.96%
YoY
|
$1.441B
1.77%
YoY
|
$1.416B
384.93%
YoY
|
$292.0M
-195.11%
YoY
|
| Capital Expenditures |
$644.0M
17.52%
YoY
|
$548.0M
-15.17%
YoY
|
$646.0M
28.17%
YoY
|
$504.0M
-218.03%
YoY
|
-$427.0M
-14.43%
YoY
|
| Free Cash Flow |
$866.0M
-8.84%
YoY
|
$950.0M
19.5%
YoY
|
$795.0M
-12.83%
YoY
|
$912.0M
26.84%
YoY
|
$719.0M
274.48%
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 |
$494.0M
99.19%
YoY
|
$135.0M
25.0%
YoY
|
$161.0M
96.34%
YoY
|
$221.0M
-7.53%
YoY
|
$248.0M
-7.46%
YoY
|
$108.0M
-18.18%
YoY
|
$82.00M
-26.13%
YoY
|
$239.0M
13.81%
YoY
|
$268.0M
-6.62%
YoY
|
$132.0M
-10.2%
YoY
|
$111.0M
-2.63%
YoY
|
$210.0M
-17.97%
YoY
|
$287.0M
147.41%
YoY
|
$147.0M
-54.21%
YoY
|
$114.0M
-195.8%
YoY
|
$256.0M
-526.67%
YoY
|
$116.0M
-176.32%
YoY
|
$321.0M
-601.56%
YoY
|
-$119.0M
-61.98%
YoY
|
| Depreciation, Depletion And Amortization |
$190.0M
-3.06%
YoY
|
$208.0M
5.58%
YoY
|
$196.0M
-0.51%
YoY
|
$195.0M
3.72%
YoY
|
$196.0M
8.89%
YoY
|
$197.0M
5.91%
YoY
|
$197.0M
13.22%
YoY
|
$188.0M
11.9%
YoY
|
$180.0M
6.51%
YoY
|
$186.0M
12.05%
YoY
|
$174.0M
6.1%
YoY
|
$168.0M
3.7%
YoY
|
$169.0M
-1.74%
YoY
|
$166.0M
0.61%
YoY
|
$164.0M
-37.64%
YoY
|
$162.0M
-4.14%
YoY
|
$172.0M
4.24%
YoY
|
$165.0M
-1.2%
YoY
|
$263.0M
58.43%
YoY
|
| Cash From Operating Activities |
$342.0M
12.13%
YoY
|
$543.0M
64.05%
YoY
|
$218.0M
-37.54%
YoY
|
$444.0M
-1.99%
YoY
|
$305.0M
-16.44%
YoY
|
$331.0M
7.82%
YoY
|
$349.0M
11.15%
YoY
|
$453.0M
-11.52%
YoY
|
$365.0M
18.51%
YoY
|
$307.0M
-14.72%
YoY
|
$314.0M
-9.77%
YoY
|
$512.0M
14.54%
YoY
|
$308.0M
18.01%
YoY
|
$360.0M
68.22%
YoY
|
$348.0M
194.92%
YoY
|
$447.0M
4866.67%
YoY
|
$261.0M
-632.65%
YoY
|
$214.0M
-249.65%
YoY
|
$118.0M
-179.19%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$122.0M
-16.44%
YoY
|
$190.0M
9.83%
YoY
|
$156.0M
3.31%
YoY
|
$152.0M
25.62%
YoY
|
$146.0M
41.75%
YoY
|
$173.0M
-0.57%
YoY
|
$151.0M
1.34%
YoY
|
$121.0M
-31.64%
YoY
|
$103.0M
-29.45%
YoY
|
$174.0M
18.37%
YoY
|
$149.0M
-227.35%
YoY
|
$177.0M
-250.0%
YoY
|
$146.0M
-219.67%
YoY
|
$147.0M
-209.7%
YoY
|
-$117.0M
3.54%
YoY
|
-$118.0M
35.63%
YoY
|
-$122.0M
31.18%
YoY
|
-$134.0M
16.52%
YoY
|
-$113.0M
34.52%
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 |
$1.036B
1544.44%
YoY
|
-$17.00M
6.25%
YoY
|
$54.00M
-105.84%
YoY
|
$37.00M
-106.68%
YoY
|
$63.00M
2000.0%
YoY
|
-$16.00M
-106.3%
YoY
|
-$925.0M
-674.53%
YoY
|
-$554.0M
-8014.29%
YoY
|
$3.000M
-92.68%
YoY
|
$254.0M
-184.95%
YoY
|
$161.0M
3120.0%
YoY
|
$7.000M
-95.33%
YoY
|
$41.00M
36.67%
YoY
|
-$299.0M
-162.55%
YoY
|
$5.000M
-101.2%
YoY
|
$150.0M
-124.51%
YoY
|
$30.00M
-116.48%
YoY
|
$478.0M
77.7%
YoY
|
-$415.0M
41400.0%
YoY
|
| Cash From Investing Activities |
$914.0M
-1201.2%
YoY
|
-$207.0M
9.52%
YoY
|
-$102.0M
-90.52%
YoY
|
-$115.0M
-82.96%
YoY
|
-$83.00M
-17.0%
YoY
|
-$189.0M
-336.25%
YoY
|
-$1.076B
-9066.67%
YoY
|
-$675.0M
297.06%
YoY
|
-$100.0M
-4.76%
YoY
|
$80.00M
-117.94%
YoY
|
$12.00M
-110.71%
YoY
|
-$170.0M
-631.25%
YoY
|
-$105.0M
14.13%
YoY
|
-$446.0M
-229.65%
YoY
|
-$112.0M
-78.79%
YoY
|
$32.00M
-104.58%
YoY
|
-$92.00M
-66.55%
YoY
|
$344.0M
123.38%
YoY
|
-$528.0M
521.18%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$75.00M
-25.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$100.0M
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
|
N/A
N/A
|
$50.00M
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
|
| 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 |
-$337.0M
3.06%
YoY
|
-$145.0M
2.11%
YoY
|
-$140.0M
-129.05%
YoY
|
-$256.0M
-17.15%
YoY
|
-$327.0M
643.18%
YoY
|
-$142.0M
-13.94%
YoY
|
$482.0M
-329.52%
YoY
|
-$309.0M
251.14%
YoY
|
-$44.00M
-114.29%
YoY
|
-$165.0M
43.48%
YoY
|
-$210.0M
377.27%
YoY
|
-$88.00M
300.0%
YoY
|
$308.0M
-144.44%
YoY
|
-$115.0M
-85.33%
YoY
|
-$44.00M
N/A
|
-$22.00M
-115.94%
YoY
|
-$693.0M
6200.0%
YoY
|
-$784.0M
639.62%
YoY
|
$0.00
-100.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$342.0M
12.13%
YoY
|
$543.0M
64.05%
YoY
|
$218.0M
-37.54%
YoY
|
$444.0M
-1.99%
YoY
|
$305.0M
-16.44%
YoY
|
$331.0M
7.82%
YoY
|
$349.0M
11.15%
YoY
|
$453.0M
-11.52%
YoY
|
$365.0M
18.51%
YoY
|
$307.0M
-14.72%
YoY
|
$314.0M
-9.77%
YoY
|
$512.0M
14.54%
YoY
|
$308.0M
18.01%
YoY
|
$360.0M
68.22%
YoY
|
$348.0M
194.92%
YoY
|
$447.0M
4866.67%
YoY
|
$261.0M
-632.65%
YoY
|
$214.0M
-249.65%
YoY
|
$118.0M
-179.19%
YoY
|
| Cash From Investing Activities |
$914.0M
-1201.2%
YoY
|
-$207.0M
9.52%
YoY
|
-$102.0M
-90.52%
YoY
|
-$115.0M
-82.96%
YoY
|
-$83.00M
-17.0%
YoY
|
-$189.0M
-336.25%
YoY
|
-$1.076B
-9066.67%
YoY
|
-$675.0M
297.06%
YoY
|
-$100.0M
-4.76%
YoY
|
$80.00M
-117.94%
YoY
|
$12.00M
-110.71%
YoY
|
-$170.0M
-631.25%
YoY
|
-$105.0M
14.13%
YoY
|
-$446.0M
-229.65%
YoY
|
-$112.0M
-78.79%
YoY
|
$32.00M
-104.58%
YoY
|
-$92.00M
-66.55%
YoY
|
$344.0M
123.38%
YoY
|
-$528.0M
521.18%
YoY
|
| Cash From Financing Activities |
-$337.0M
3.06%
YoY
|
-$145.0M
2.11%
YoY
|
-$140.0M
-129.05%
YoY
|
-$256.0M
-17.15%
YoY
|
-$327.0M
643.18%
YoY
|
-$142.0M
-13.94%
YoY
|
$482.0M
-329.52%
YoY
|
-$309.0M
251.14%
YoY
|
-$44.00M
-114.29%
YoY
|
-$165.0M
43.48%
YoY
|
-$210.0M
377.27%
YoY
|
-$88.00M
300.0%
YoY
|
$308.0M
-144.44%
YoY
|
-$115.0M
-85.33%
YoY
|
-$44.00M
N/A
|
-$22.00M
-115.94%
YoY
|
-$693.0M
6200.0%
YoY
|
-$784.0M
639.62%
YoY
|
$0.00
-100.0%
YoY
|
| Net Change In Cash |
$919.0M
-983.65%
YoY
|
$191.0M
N/A
|
-$24.00M
-90.2%
YoY
|
$73.00M
-113.75%
YoY
|
-$104.0M
-147.49%
YoY
|
$0.00
-100.0%
YoY
|
-$245.0M
-311.21%
YoY
|
-$531.0M
-309.06%
YoY
|
$219.0M
-310.58%
YoY
|
$222.0M
-210.45%
YoY
|
$116.0M
-39.58%
YoY
|
$254.0M
-44.42%
YoY
|
-$104.0M
-80.11%
YoY
|
-$201.0M
-11.06%
YoY
|
$192.0M
-146.83%
YoY
|
$457.0M
-182.79%
YoY
|
-$523.0M
56.12%
YoY
|
-$226.0M
137.89%
YoY
|
-$410.0M
-149.1%
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 |
$342.0M
12.13%
YoY
|
$543.0M
64.05%
YoY
|
$218.0M
-37.54%
YoY
|
$444.0M
-1.99%
YoY
|
$305.0M
-16.44%
YoY
|
$331.0M
7.82%
YoY
|
$349.0M
11.15%
YoY
|
$453.0M
-11.52%
YoY
|
$365.0M
18.51%
YoY
|
$307.0M
-14.72%
YoY
|
$314.0M
-9.77%
YoY
|
$512.0M
14.54%
YoY
|
$308.0M
18.01%
YoY
|
$360.0M
68.22%
YoY
|
$348.0M
194.92%
YoY
|
$447.0M
4866.67%
YoY
|
$261.0M
-632.65%
YoY
|
$214.0M
-249.65%
YoY
|
$118.0M
-179.19%
YoY
|
| Capital Expenditures |
$122.0M
-16.44%
YoY
|
$190.0M
9.83%
YoY
|
$156.0M
3.31%
YoY
|
$152.0M
25.62%
YoY
|
$146.0M
41.75%
YoY
|
$173.0M
-0.57%
YoY
|
$151.0M
1.34%
YoY
|
$121.0M
-31.64%
YoY
|
$103.0M
-29.45%
YoY
|
$174.0M
18.37%
YoY
|
$149.0M
-227.35%
YoY
|
$177.0M
-250.0%
YoY
|
$146.0M
-219.67%
YoY
|
$147.0M
-209.7%
YoY
|
-$117.0M
3.54%
YoY
|
-$118.0M
35.63%
YoY
|
-$122.0M
31.18%
YoY
|
-$134.0M
16.52%
YoY
|
-$113.0M
34.52%
YoY
|
| Free Cash Flow |
$220.0M
38.36%
YoY
|
$353.0M
123.42%
YoY
|
$62.00M
-68.69%
YoY
|
$292.0M
-12.05%
YoY
|
$159.0M
-39.31%
YoY
|
$158.0M
18.8%
YoY
|
$198.0M
20.0%
YoY
|
$332.0M
-0.9%
YoY
|
$262.0M
61.73%
YoY
|
$133.0M
-37.56%
YoY
|
$165.0M
-64.52%
YoY
|
$335.0M
-40.71%
YoY
|
$162.0M
-57.7%
YoY
|
$213.0M
-38.79%
YoY
|
$465.0M
101.3%
YoY
|
$565.0M
488.54%
YoY
|
$383.0M
770.45%
YoY
|
$348.0M
-1342.86%
YoY
|
$231.0M
-455.38%
YoY
|
Loading...