|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$587.9M
29.52%
YoY
|
$453.9M
-12.62%
YoY
|
$519.5M
35.52%
YoY
|
$383.3M
46.63%
YoY
|
$261.4M
33.24%
YoY
|
| Depreciation, Depletion And Amortization |
$746.9M
4.56%
YoY
|
$714.3M
5.94%
YoY
|
$674.3M
5.67%
YoY
|
$638.1M
7.76%
YoY
|
$592.1M
7.17%
YoY
|
| Cash From Operating Activities |
$1.206B
11.5%
YoY
|
$1.082B
-2.28%
YoY
|
$1.107B
8.16%
YoY
|
$1.024B
12.77%
YoY
|
$907.7M
30.28%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.016B
6.37%
YoY
|
$955.0M
-19.8%
YoY
|
$1.191B
54.09%
YoY
|
$772.8M
-159.92%
YoY
|
-$1.290B
648.5%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$77.50M
19.07%
YoY
|
$65.09M
140.53%
YoY
|
$27.06M
-29.78%
YoY
|
$38.54M
84.9%
YoY
|
$20.84M
852.61%
YoY
|
| Cash From Investing Activities |
-$652.6M
40.07%
YoY
|
-$465.9M
-39.78%
YoY
|
-$773.6M
-5.02%
YoY
|
-$814.4M
-29.77%
YoY
|
-$1.160B
172.74%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$712.8M
3.42%
YoY
|
$689.2M
8.01%
YoY
|
$638.1M
18.38%
YoY
|
$539.0M
36.88%
YoY
|
$393.8M
18.56%
YoY
|
| Common Stock Issuance & Retirement, Net |
$53.21M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$98.37M
-89.47%
YoY
|
$933.8M
35.98%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$618.5M
-43.45%
YoY
|
-$1.094B
-1094.11%
YoY
|
$110.0M
-119.16%
YoY
|
-$574.1M
-187.12%
YoY
|
$659.0M
-551.26%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.206B
11.5%
YoY
|
$1.082B
-2.28%
YoY
|
$1.107B
8.16%
YoY
|
$1.024B
12.77%
YoY
|
$907.7M
30.28%
YoY
|
| Cash From Investing Activities |
-$652.6M
40.07%
YoY
|
-$465.9M
-39.78%
YoY
|
-$773.6M
-5.02%
YoY
|
-$814.4M
-29.77%
YoY
|
-$1.160B
172.74%
YoY
|
| Cash From Financing Activities |
-$618.5M
-43.45%
YoY
|
-$1.094B
-1094.11%
YoY
|
$110.0M
-119.16%
YoY
|
-$574.1M
-187.12%
YoY
|
$659.0M
-551.26%
YoY
|
| Net Change In Cash |
-$64.83M
-86.43%
YoY
|
-$477.8M
-207.72%
YoY
|
$443.6M
-221.55%
YoY
|
-$364.9M
-189.64%
YoY
|
$407.1M
224.32%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.206B
11.5%
YoY
|
$1.082B
-2.28%
YoY
|
$1.107B
8.16%
YoY
|
$1.024B
12.77%
YoY
|
$907.7M
30.28%
YoY
|
| Capital Expenditures |
$1.016B
6.37%
YoY
|
$955.0M
-19.8%
YoY
|
$1.191B
54.09%
YoY
|
$772.8M
-159.92%
YoY
|
-$1.290B
648.5%
YoY
|
| Free Cash Flow |
$190.4M
50.19%
YoY
|
$126.8M
-251.48%
YoY
|
-$83.68M
-133.37%
YoY
|
$250.8M
-88.59%
YoY
|
$2.197B
152.85%
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 |
$160.5M
-3.16%
YoY
|
$144.3M
0.96%
YoY
|
$136.7M
43.53%
YoY
|
$140.9M
92.5%
YoY
|
$165.7M
16.59%
YoY
|
$142.9M
10.49%
YoY
|
$95.27M
-27.73%
YoY
|
$73.19M
-46.85%
YoY
|
$142.2M
18.23%
YoY
|
$129.4M
28.82%
YoY
|
$131.8M
66.48%
YoY
|
$137.7M
24.09%
YoY
|
$120.2M
29.83%
YoY
|
$100.4M
34.72%
YoY
|
$79.18M
14.46%
YoY
|
$111.0M
83.9%
YoY
|
$92.62M
61.44%
YoY
|
$74.54M
5.44%
YoY
|
$69.18M
111.85%
YoY
|
| Depreciation, Depletion And Amortization |
$193.1M
5.46%
YoY
|
$189.9M
4.41%
YoY
|
$188.5M
4.42%
YoY
|
$185.5M
5.0%
YoY
|
$183.1M
4.47%
YoY
|
$181.9M
5.04%
YoY
|
$180.5M
5.73%
YoY
|
$176.6M
6.55%
YoY
|
$175.3M
6.46%
YoY
|
$173.2M
6.04%
YoY
|
$170.7M
6.4%
YoY
|
$165.8M
4.53%
YoY
|
$164.7M
5.7%
YoY
|
$163.3M
7.69%
YoY
|
$160.4M
6.46%
YoY
|
$158.6M
9.15%
YoY
|
$155.8M
7.82%
YoY
|
$151.7M
6.73%
YoY
|
$150.7M
9.08%
YoY
|
| Cash From Operating Activities |
$293.0M
-2.49%
YoY
|
$128.7M
-3.13%
YoY
|
$395.0M
25.95%
YoY
|
$382.5M
3.42%
YoY
|
$300.5M
13.15%
YoY
|
$132.8M
51.63%
YoY
|
$313.6M
-25.47%
YoY
|
$369.8M
31.62%
YoY
|
$265.6M
-16.43%
YoY
|
$87.59M
-26.79%
YoY
|
$420.8M
19.58%
YoY
|
$281.0M
-11.38%
YoY
|
$317.8M
35.21%
YoY
|
$119.6M
-4.55%
YoY
|
$351.9M
12.71%
YoY
|
$317.0M
38.14%
YoY
|
$235.0M
-2.31%
YoY
|
$125.3M
76.54%
YoY
|
$312.2M
35.86%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$228.6M
-5.46%
YoY
|
$151.1M
-38.17%
YoY
|
$243.0M
-33.83%
YoY
|
$379.9M
101.03%
YoY
|
$241.8M
56.5%
YoY
|
$244.3M
100.97%
YoY
|
$367.2M
-56.66%
YoY
|
$189.0M
68.83%
YoY
|
$154.5M
40.58%
YoY
|
$121.6M
8.89%
YoY
|
$847.4M
-651.81%
YoY
|
$111.9M
-142.37%
YoY
|
$109.9M
-145.15%
YoY
|
$111.7M
-126.05%
YoY
|
-$153.6M
-68.21%
YoY
|
-$264.2M
-23.01%
YoY
|
-$243.4M
597.38%
YoY
|
-$428.5M
860.85%
YoY
|
-$483.1M
1005.46%
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 |
-$2.438M
-109.61%
YoY
|
$69.49M
-74.37%
YoY
|
$89.00M
19.06%
YoY
|
$77.25M
464.25%
YoY
|
$25.38M
-80.41%
YoY
|
$271.2M
130.53%
YoY
|
$74.75M
-55.98%
YoY
|
$13.69M
-84.75%
YoY
|
$129.6M
884.41%
YoY
|
$117.6M
120.56%
YoY
|
$169.8M
-877.51%
YoY
|
$89.80M
-429.14%
YoY
|
$13.16M
4.81%
YoY
|
$53.33M
-2067.06%
YoY
|
-$21.84M
-158.01%
YoY
|
-$27.28M
-114.92%
YoY
|
$12.56M
8682.52%
YoY
|
-$2.711M
-98.54%
YoY
|
$37.65M
-161.52%
YoY
|
| Cash From Investing Activities |
-$52.28M
-54.23%
YoY
|
-$81.57M
-404.07%
YoY
|
-$154.0M
-47.35%
YoY
|
-$302.7M
72.67%
YoY
|
-$114.2M
358.8%
YoY
|
$26.83M
-778.82%
YoY
|
-$292.5M
-56.83%
YoY
|
-$175.3M
691.65%
YoY
|
-$24.90M
-64.35%
YoY
|
-$3.952M
-93.22%
YoY
|
-$677.6M
286.31%
YoY
|
-$22.14M
-92.4%
YoY
|
-$69.84M
-75.85%
YoY
|
-$58.32M
-86.48%
YoY
|
-$175.4M
-60.62%
YoY
|
-$291.5M
81.85%
YoY
|
-$289.2M
135.99%
YoY
|
-$431.2M
86.85%
YoY
|
-$445.4M
324.63%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$184.5M
3.52%
YoY
|
N/A
|
N/A
|
N/A
|
$178.2M
2.89%
YoY
|
N/A
|
N/A
|
N/A
|
$173.2M
8.08%
YoY
|
N/A
|
N/A
|
N/A
|
$160.3M
18.89%
YoY
|
N/A
|
N/A
|
N/A
|
$134.8M
38.67%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$447.2M
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$83.96M
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 |
-$222.6M
-22.52%
YoY
|
-$87.88M
-91.08%
YoY
|
-$129.0M
-149.39%
YoY
|
-$114.7M
-35.83%
YoY
|
-$287.4M
50.63%
YoY
|
-$985.4M
493.7%
YoY
|
$261.2M
-57.68%
YoY
|
-$178.7M
6.66%
YoY
|
-$190.8M
9.9%
YoY
|
-$166.0M
34.63%
YoY
|
$617.2M
-540.28%
YoY
|
-$167.6M
-26.86%
YoY
|
-$173.6M
112.94%
YoY
|
-$123.3M
-140.61%
YoY
|
-$140.2M
-123.91%
YoY
|
-$229.1M
104.84%
YoY
|
-$81.52M
-31.49%
YoY
|
$303.6M
-227.89%
YoY
|
$586.2M
-625.77%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$293.0M
-2.49%
YoY
|
$128.7M
-3.13%
YoY
|
$395.0M
25.95%
YoY
|
$382.5M
3.42%
YoY
|
$300.5M
13.15%
YoY
|
$132.8M
51.63%
YoY
|
$313.6M
-25.47%
YoY
|
$369.8M
31.62%
YoY
|
$265.6M
-16.43%
YoY
|
$87.59M
-26.79%
YoY
|
$420.8M
19.58%
YoY
|
$281.0M
-11.38%
YoY
|
$317.8M
35.21%
YoY
|
$119.6M
-4.55%
YoY
|
$351.9M
12.71%
YoY
|
$317.0M
38.14%
YoY
|
$235.0M
-2.31%
YoY
|
$125.3M
76.54%
YoY
|
$312.2M
35.86%
YoY
|
| Cash From Investing Activities |
-$52.28M
-54.23%
YoY
|
-$81.57M
-404.07%
YoY
|
-$154.0M
-47.35%
YoY
|
-$302.7M
72.67%
YoY
|
-$114.2M
358.8%
YoY
|
$26.83M
-778.82%
YoY
|
-$292.5M
-56.83%
YoY
|
-$175.3M
691.65%
YoY
|
-$24.90M
-64.35%
YoY
|
-$3.952M
-93.22%
YoY
|
-$677.6M
286.31%
YoY
|
-$22.14M
-92.4%
YoY
|
-$69.84M
-75.85%
YoY
|
-$58.32M
-86.48%
YoY
|
-$175.4M
-60.62%
YoY
|
-$291.5M
81.85%
YoY
|
-$289.2M
135.99%
YoY
|
-$431.2M
86.85%
YoY
|
-$445.4M
324.63%
YoY
|
| Cash From Financing Activities |
-$222.6M
-22.52%
YoY
|
-$87.88M
-91.08%
YoY
|
-$129.0M
-149.39%
YoY
|
-$114.7M
-35.83%
YoY
|
-$287.4M
50.63%
YoY
|
-$985.4M
493.7%
YoY
|
$261.2M
-57.68%
YoY
|
-$178.7M
6.66%
YoY
|
-$190.8M
9.9%
YoY
|
-$166.0M
34.63%
YoY
|
$617.2M
-540.28%
YoY
|
-$167.6M
-26.86%
YoY
|
-$173.6M
112.94%
YoY
|
-$123.3M
-140.61%
YoY
|
-$140.2M
-123.91%
YoY
|
-$229.1M
104.84%
YoY
|
-$81.52M
-31.49%
YoY
|
$303.6M
-227.89%
YoY
|
$586.2M
-625.77%
YoY
|
| Net Change In Cash |
$18.11M
-117.92%
YoY
|
-$40.80M
-95.06%
YoY
|
$112.0M
-60.33%
YoY
|
-$34.91M
-321.32%
YoY
|
-$101.1M
-302.44%
YoY
|
-$825.8M
902.85%
YoY
|
$282.3M
-21.67%
YoY
|
$15.77M
-82.71%
YoY
|
$49.92M
-32.87%
YoY
|
-$82.34M
32.88%
YoY
|
$360.4M
892.84%
YoY
|
$91.24M
-144.82%
YoY
|
$74.37M
-154.8%
YoY
|
-$61.97M
2603.71%
YoY
|
$36.30M
-91.99%
YoY
|
-$203.6M
377.55%
YoY
|
-$135.7M
14230.41%
YoY
|
-$2.292M
-99.42%
YoY
|
$453.0M
3280.64%
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 |
$293.0M
-2.49%
YoY
|
$128.7M
-3.13%
YoY
|
$395.0M
25.95%
YoY
|
$382.5M
3.42%
YoY
|
$300.5M
13.15%
YoY
|
$132.8M
51.63%
YoY
|
$313.6M
-25.47%
YoY
|
$369.8M
31.62%
YoY
|
$265.6M
-16.43%
YoY
|
$87.59M
-26.79%
YoY
|
$420.8M
19.58%
YoY
|
$281.0M
-11.38%
YoY
|
$317.8M
35.21%
YoY
|
$119.6M
-4.55%
YoY
|
$351.9M
12.71%
YoY
|
$317.0M
38.14%
YoY
|
$235.0M
-2.31%
YoY
|
$125.3M
76.54%
YoY
|
$312.2M
35.86%
YoY
|
| Capital Expenditures |
$228.6M
-5.46%
YoY
|
$151.1M
-38.17%
YoY
|
$243.0M
-33.83%
YoY
|
$379.9M
101.03%
YoY
|
$241.8M
56.5%
YoY
|
$244.3M
100.97%
YoY
|
$367.2M
-56.66%
YoY
|
$189.0M
68.83%
YoY
|
$154.5M
40.58%
YoY
|
$121.6M
8.89%
YoY
|
$847.4M
-651.81%
YoY
|
$111.9M
-142.37%
YoY
|
$109.9M
-145.15%
YoY
|
$111.7M
-126.05%
YoY
|
-$153.6M
-68.21%
YoY
|
-$264.2M
-23.01%
YoY
|
-$243.4M
597.38%
YoY
|
-$428.5M
860.85%
YoY
|
-$483.1M
1005.46%
YoY
|
| Free Cash Flow |
$64.50M
9.76%
YoY
|
-$22.41M
-79.9%
YoY
|
$152.0M
-383.41%
YoY
|
$2.519M
-98.61%
YoY
|
$58.76M
-47.12%
YoY
|
-$111.5M
228.15%
YoY
|
-$53.63M
-87.43%
YoY
|
$180.8M
6.98%
YoY
|
$111.1M
-46.56%
YoY
|
-$33.98M
-525.33%
YoY
|
-$426.6M
-184.4%
YoY
|
$169.0M
-70.92%
YoY
|
$207.9M
-56.54%
YoY
|
$7.990M
-98.56%
YoY
|
$505.5M
-36.44%
YoY
|
$581.2M
1.5%
YoY
|
$478.4M
73.66%
YoY
|
$553.9M
379.14%
YoY
|
$795.3M
190.79%
YoY
|
Loading...