|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$883.3M
-60.24%
YoY
|
$2.221B
19.31%
YoY
|
$1.862B
13.19%
YoY
|
$1.645B
11.32%
YoY
|
$1.478B
15.55%
YoY
|
| Depreciation, Depletion And Amortization |
$503.7M
10.64%
YoY
|
$455.3M
8.44%
YoY
|
$419.8M
10.78%
YoY
|
$379.0M
20.3%
YoY
|
$315.0M
6.81%
YoY
|
| Cash From Operating Activities |
$2.277B
-10.04%
YoY
|
$2.532B
8.97%
YoY
|
$2.323B
-0.2%
YoY
|
$2.328B
11.76%
YoY
|
$2.083B
22.55%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$454.6M
-24.97%
YoY
|
$605.9M
-21.42%
YoY
|
$771.1M
48.44%
YoY
|
$519.5M
4.76%
YoY
|
$495.9M
12.28%
YoY
|
| Acquisitions |
$756.1M
901.5%
YoY
|
$75.50M
-54.47%
YoY
|
$165.8M
N/A
|
$0.00
-100.0%
YoY
|
$1.601B
N/A
|
| Other Investing Activities |
$6.241M
-194.18%
YoY
|
-$6.627M
-234.31%
YoY
|
$4.934M
-164.59%
YoY
|
-$7.639M
200.87%
YoY
|
-$2.539M
-203.93%
YoY
|
| Cash From Investing Activities |
-$1.279B
33.16%
YoY
|
-$960.3M
-19.89%
YoY
|
-$1.199B
52.24%
YoY
|
-$787.4M
-64.58%
YoY
|
-$2.223B
318.39%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$494.2M
86.55%
YoY
|
$264.9M
-31.89%
YoY
|
$389.0M
-15.06%
YoY
|
$457.9M
116.83%
YoY
|
| Debt Paid & Issued, Net |
$606.4M
97.94%
YoY
|
$306.4M
-59.44%
YoY
|
$755.4M
15833.64%
YoY
|
$4.741M
-98.92%
YoY
|
$439.4M
-37.62%
YoY
|
| Cash From Financing Activities |
-$803.4M
-38.04%
YoY
|
-$1.297B
12.91%
YoY
|
-$1.148B
-18.89%
YoY
|
-$1.416B
107.85%
YoY
|
-$681.1M
36.44%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.277B
-10.04%
YoY
|
$2.532B
8.97%
YoY
|
$2.323B
-0.2%
YoY
|
$2.328B
11.76%
YoY
|
$2.083B
22.55%
YoY
|
| Cash From Investing Activities |
-$1.279B
33.16%
YoY
|
-$960.3M
-19.89%
YoY
|
-$1.199B
52.24%
YoY
|
-$787.4M
-64.58%
YoY
|
-$2.223B
318.39%
YoY
|
| Cash From Financing Activities |
-$803.4M
-38.04%
YoY
|
-$1.297B
12.91%
YoY
|
-$1.148B
-18.89%
YoY
|
-$1.416B
107.85%
YoY
|
-$681.1M
36.44%
YoY
|
| Net Change In Cash |
$195.1M
-40.67%
YoY
|
$328.8M
-630.5%
YoY
|
-$61.99M
-146.04%
YoY
|
$134.6M
-116.52%
YoY
|
-$814.7M
-225.2%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.277B
-10.04%
YoY
|
$2.532B
8.97%
YoY
|
$2.323B
-0.2%
YoY
|
$2.328B
11.76%
YoY
|
$2.083B
22.55%
YoY
|
| Capital Expenditures |
$454.6M
-24.97%
YoY
|
$605.9M
-21.42%
YoY
|
$771.1M
48.44%
YoY
|
$519.5M
4.76%
YoY
|
$495.9M
12.28%
YoY
|
| Free Cash Flow |
$1.823B
-5.34%
YoY
|
$1.926B
24.07%
YoY
|
$1.552B
-14.17%
YoY
|
$1.808B
13.95%
YoY
|
$1.587B
26.15%
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 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2020 Q4 | 2020 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$435.1M
94.07%
YoY
|
$320.0M
-59.83%
YoY
|
$276.3M
-38.09%
YoY
|
$62.72M
-65.33%
YoY
|
$224.2M
-71.89%
YoY
|
$796.6M
53.61%
YoY
|
$446.3M
9.66%
YoY
|
$180.9M
-69.19%
YoY
|
$797.5M
N/A
|
$518.6M
29.81%
YoY
|
$407.0M
28.97%
YoY
|
$587.2M
10.07%
YoY
|
$399.5M
-10.21%
YoY
|
$315.6M
4.76%
YoY
|
$533.5M
34.79%
YoY
|
$444.9M
52.69%
YoY
|
$301.2M
-32.65%
YoY
|
$395.8M
47.19%
YoY
|
$291.4M
40.64%
YoY
|
$447.3M
37.5%
YoY
|
| Depreciation, Depletion And Amortization |
$133.0M
11.24%
YoY
|
$132.5M
7.03%
YoY
|
$127.8M
12.83%
YoY
|
$123.8M
12.15%
YoY
|
$119.6M
10.95%
YoY
|
$123.8M
19.85%
YoY
|
$113.3M
11.48%
YoY
|
$110.4M
12.45%
YoY
|
$107.8M
N/A
|
$103.3M
9.67%
YoY
|
$101.6M
8.25%
YoY
|
$98.20M
7.87%
YoY
|
$94.20M
20.73%
YoY
|
$93.85M
23.43%
YoY
|
$91.04M
16.87%
YoY
|
$78.02M
1.07%
YoY
|
$76.03M
1.15%
YoY
|
$77.90M
8.34%
YoY
|
$77.20M
6.19%
YoY
|
$75.17M
0.9%
YoY
|
| Cash From Operating Activities |
$468.8M
18.18%
YoY
|
$926.6M
-1.6%
YoY
|
$841.9M
21.09%
YoY
|
$112.2M
-65.54%
YoY
|
$396.7M
-30.3%
YoY
|
$941.6M
82.59%
YoY
|
$695.3M
136.15%
YoY
|
$325.6M
-56.9%
YoY
|
$569.1M
N/A
|
$515.7M
15.52%
YoY
|
$294.4M
-35.62%
YoY
|
$755.4M
15.07%
YoY
|
$446.4M
15.63%
YoY
|
$457.3M
12.09%
YoY
|
$656.5M
7.68%
YoY
|
$386.1M
-36.04%
YoY
|
$408.0M
-15.21%
YoY
|
$609.6M
65.57%
YoY
|
$603.6M
-21.66%
YoY
|
$481.2M
53.2%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$114.6M
-21.25%
YoY
|
$138.1M
2.64%
YoY
|
$85.92M
-32.85%
YoY
|
$158.7M
21.92%
YoY
|
$145.5M
-31.77%
YoY
|
$134.5M
-38.32%
YoY
|
$128.0M
-17.13%
YoY
|
$130.2M
-26.09%
YoY
|
$213.3M
N/A
|
$218.1M
-283.23%
YoY
|
$154.4M
-254.57%
YoY
|
$176.1M
24.83%
YoY
|
-$119.0M
-0.68%
YoY
|
-$99.90M
-11.68%
YoY
|
$141.1M
23.23%
YoY
|
-$119.8M
-19.84%
YoY
|
-$113.1M
6.4%
YoY
|
$114.5M
-232.18%
YoY
|
-$149.5M
83.21%
YoY
|
-$106.3M
76.29%
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
|
N/A
|
| Other Investing Activities |
$6.174M
23.06%
YoY
|
-$758.5M
174.34%
YoY
|
$5.521M
-117.45%
YoY
|
$3.890M
-112.15%
YoY
|
$5.017M
1462.93%
YoY
|
-$276.5M
19647.36%
YoY
|
-$31.63M
-81.75%
YoY
|
-$32.01M
37558.82%
YoY
|
$321.0K
N/A
|
-$1.400M
-96.5%
YoY
|
-$173.3M
98.92%
YoY
|
-$85.00K
-121.25%
YoY
|
-$39.96M
102.05%
YoY
|
-$87.12M
-80.64%
YoY
|
$400.0K
-115.81%
YoY
|
-$19.78M
-51.17%
YoY
|
-$450.0M
1685.77%
YoY
|
-$2.530M
-79.76%
YoY
|
-$40.50M
3015.38%
YoY
|
-$25.20M
-94.15%
YoY
|
| Cash From Investing Activities |
-$117.1M
-20.32%
YoY
|
-$896.5M
118.14%
YoY
|
-$80.40M
-49.62%
YoY
|
-$154.8M
-4.54%
YoY
|
-$147.0M
-35.41%
YoY
|
-$411.0M
87.24%
YoY
|
-$159.6M
-51.3%
YoY
|
-$162.2M
-13.89%
YoY
|
-$227.6M
N/A
|
-$219.5M
38.06%
YoY
|
-$327.7M
75.23%
YoY
|
-$188.3M
14.85%
YoY
|
-$159.0M
13.87%
YoY
|
-$187.0M
-66.79%
YoY
|
-$164.0M
19.68%
YoY
|
-$139.6M
-26.52%
YoY
|
-$563.1M
328.23%
YoY
|
-$137.0M
38.25%
YoY
|
-$190.0M
129.19%
YoY
|
-$131.5M
-73.23%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$69.27M
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
|
$494.2M
N/A
|
N/A
N/A
|
N/A
N/A
|
$239.9M
17.98%
YoY
|
N/A
N/A
|
N/A
N/A
|
$203.4M
-15.4%
YoY
|
N/A
N/A
|
N/A
N/A
|
$240.4M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$1.606M
-10.63%
YoY
|
N/A
|
N/A
|
N/A
|
$1.797M
14.6%
YoY
|
N/A
|
N/A
|
N/A
|
$1.568M
N/A
|
N/A
|
N/A
|
$1.187M
13.05%
YoY
|
N/A
|
N/A
|
$1.050M
-98.78%
YoY
|
N/A
|
N/A
|
$85.86M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$402.8M
-175.01%
YoY
|
-$266.9M
-40.62%
YoY
|
-$514.0M
30.41%
YoY
|
-$559.6M
142.01%
YoY
|
$537.1M
-342.3%
YoY
|
-$449.5M
61.88%
YoY
|
-$394.1M
-964.83%
YoY
|
-$231.2M
-58.13%
YoY
|
-$221.7M
N/A
|
-$277.7M
-13.39%
YoY
|
$45.57M
-115.61%
YoY
|
-$552.2M
19.16%
YoY
|
-$320.6M
-8395.63%
YoY
|
-$292.0M
-46.9%
YoY
|
-$463.5M
-5.78%
YoY
|
$3.865M
-100.81%
YoY
|
-$549.8M
74.04%
YoY
|
-$491.9M
146.3%
YoY
|
-$479.2M
-3.91%
YoY
|
-$315.9M
-372.56%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$468.8M
18.18%
YoY
|
$926.6M
-1.6%
YoY
|
$841.9M
21.09%
YoY
|
$112.2M
-65.54%
YoY
|
$396.7M
-30.3%
YoY
|
$941.6M
82.59%
YoY
|
$695.3M
136.15%
YoY
|
$325.6M
-56.9%
YoY
|
$569.1M
N/A
|
$515.7M
15.52%
YoY
|
$294.4M
-35.62%
YoY
|
$755.4M
15.07%
YoY
|
$446.4M
15.63%
YoY
|
$457.3M
12.09%
YoY
|
$656.5M
7.68%
YoY
|
$386.1M
-36.04%
YoY
|
$408.0M
-15.21%
YoY
|
$609.6M
65.57%
YoY
|
$603.6M
-21.66%
YoY
|
$481.2M
53.2%
YoY
|
| Cash From Investing Activities |
-$117.1M
-20.32%
YoY
|
-$896.5M
118.14%
YoY
|
-$80.40M
-49.62%
YoY
|
-$154.8M
-4.54%
YoY
|
-$147.0M
-35.41%
YoY
|
-$411.0M
87.24%
YoY
|
-$159.6M
-51.3%
YoY
|
-$162.2M
-13.89%
YoY
|
-$227.6M
N/A
|
-$219.5M
38.06%
YoY
|
-$327.7M
75.23%
YoY
|
-$188.3M
14.85%
YoY
|
-$159.0M
13.87%
YoY
|
-$187.0M
-66.79%
YoY
|
-$164.0M
19.68%
YoY
|
-$139.6M
-26.52%
YoY
|
-$563.1M
328.23%
YoY
|
-$137.0M
38.25%
YoY
|
-$190.0M
129.19%
YoY
|
-$131.5M
-73.23%
YoY
|
| Cash From Financing Activities |
-$402.8M
-175.01%
YoY
|
-$266.9M
-40.62%
YoY
|
-$514.0M
30.41%
YoY
|
-$559.6M
142.01%
YoY
|
$537.1M
-342.3%
YoY
|
-$449.5M
61.88%
YoY
|
-$394.1M
-964.83%
YoY
|
-$231.2M
-58.13%
YoY
|
-$221.7M
N/A
|
-$277.7M
-13.39%
YoY
|
$45.57M
-115.61%
YoY
|
-$552.2M
19.16%
YoY
|
-$320.6M
-8395.63%
YoY
|
-$292.0M
-46.9%
YoY
|
-$463.5M
-5.78%
YoY
|
$3.865M
-100.81%
YoY
|
-$549.8M
74.04%
YoY
|
-$491.9M
146.3%
YoY
|
-$479.2M
-3.91%
YoY
|
-$315.9M
-372.56%
YoY
|
| Net Change In Cash |
-$48.88M
-106.23%
YoY
|
-$236.9M
-392.18%
YoY
|
$247.6M
74.87%
YoY
|
-$602.1M
788.44%
YoY
|
$784.5M
562.02%
YoY
|
$81.08M
338.27%
YoY
|
$141.6M
1053.95%
YoY
|
-$67.78M
1812.96%
YoY
|
$118.5M
N/A
|
$18.50M
-155.73%
YoY
|
$12.27M
-156.63%
YoY
|
-$3.543M
-140.31%
YoY
|
-$33.20M
-113.26%
YoY
|
-$21.66M
-96.93%
YoY
|
$8.789M
-174.83%
YoY
|
$250.3M
-481.57%
YoY
|
-$704.9M
-2185.58%
YoY
|
-$11.75M
-116.92%
YoY
|
-$65.60M
-134.73%
YoY
|
$33.80M
-155.23%
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
|
N/A
|
| Cash From Operating Activities |
$468.8M
18.18%
YoY
|
$926.6M
-1.6%
YoY
|
$841.9M
21.09%
YoY
|
$112.2M
-65.54%
YoY
|
$396.7M
-30.3%
YoY
|
$941.6M
82.59%
YoY
|
$695.3M
136.15%
YoY
|
$325.6M
-56.9%
YoY
|
$569.1M
N/A
|
$515.7M
15.52%
YoY
|
$294.4M
-35.62%
YoY
|
$755.4M
15.07%
YoY
|
$446.4M
15.63%
YoY
|
$457.3M
12.09%
YoY
|
$656.5M
7.68%
YoY
|
$386.1M
-36.04%
YoY
|
$408.0M
-15.21%
YoY
|
$609.6M
65.57%
YoY
|
$603.6M
-21.66%
YoY
|
$481.2M
53.2%
YoY
|
| Capital Expenditures |
$114.6M
-21.25%
YoY
|
$138.1M
2.64%
YoY
|
$85.92M
-32.85%
YoY
|
$158.7M
21.92%
YoY
|
$145.5M
-31.77%
YoY
|
$134.5M
-38.32%
YoY
|
$128.0M
-17.13%
YoY
|
$130.2M
-26.09%
YoY
|
$213.3M
N/A
|
$218.1M
-283.23%
YoY
|
$154.4M
-254.57%
YoY
|
$176.1M
24.83%
YoY
|
-$119.0M
-0.68%
YoY
|
-$99.90M
-11.68%
YoY
|
$141.1M
23.23%
YoY
|
-$119.8M
-19.84%
YoY
|
-$113.1M
6.4%
YoY
|
$114.5M
-232.18%
YoY
|
-$149.5M
83.21%
YoY
|
-$106.3M
76.29%
YoY
|
| Free Cash Flow |
$354.2M
41.03%
YoY
|
$788.5M
-2.31%
YoY
|
$756.0M
33.26%
YoY
|
-$46.47M
-123.78%
YoY
|
$251.2M
-29.42%
YoY
|
$807.1M
171.19%
YoY
|
$567.3M
305.21%
YoY
|
$195.5M
-66.26%
YoY
|
$355.8M
N/A
|
$297.6M
-47.37%
YoY
|
$140.0M
-74.87%
YoY
|
$579.3M
12.4%
YoY
|
$565.5M
11.77%
YoY
|
$557.2M
6.93%
YoY
|
$515.4M
4.09%
YoY
|
$505.9M
-32.82%
YoY
|
$521.1M
-11.3%
YoY
|
$495.2M
8.88%
YoY
|
$753.1M
-11.62%
YoY
|
$587.5M
56.92%
YoY
|
Loading...