|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$598.3M
4.8%
YoY
|
$570.9M
-21.61%
YoY
|
$728.3M
-24.87%
YoY
|
$969.4M
27.41%
YoY
|
$760.8M
50.35%
YoY
|
| Depreciation, Depletion And Amortization |
$714.8M
-6.09%
YoY
|
$761.1M
3.14%
YoY
|
$738.0M
14.5%
YoY
|
$644.5M
15.69%
YoY
|
$557.1M
5.64%
YoY
|
| Cash From Operating Activities |
$1.678B
13.16%
YoY
|
$1.483B
-14.99%
YoY
|
$1.745B
-1.82%
YoY
|
$1.777B
45.18%
YoY
|
$1.224B
9.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$730.7M
-15.56%
YoY
|
$865.4M
-53.54%
YoY
|
$1.862B
20.87%
YoY
|
$1.541B
62.61%
YoY
|
$947.6M
28.3%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
-$3.785M
-104.45%
YoY
|
$85.00M
-28.07%
YoY
|
$118.2M
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
$155.9M
-22.69%
YoY
|
$201.7M
13.81%
YoY
|
$177.2M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$574.8M
-13.4%
YoY
|
-$663.7M
-60.62%
YoY
|
-$1.685B
8.72%
YoY
|
-$1.550B
76.74%
YoY
|
-$877.0M
43.08%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$171.0M
-2.56%
YoY
|
$175.5M
0.95%
YoY
|
$173.9M
4.3%
YoY
|
$166.7M
33.98%
YoY
|
$124.4M
8.94%
YoY
|
| Common Stock Issuance & Retirement, Net |
$923.3M
79.66%
YoY
|
$513.9M
222.06%
YoY
|
$159.6M
-46.81%
YoY
|
$300.0M
97.75%
YoY
|
$151.7M
63.94%
YoY
|
| Debt Paid & Issued, Net |
$500.0M
100.0%
YoY
|
$250.0M
N/A
|
$0.00
-100.0%
YoY
|
$350.0M
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
-$1.133B
37.22%
YoY
|
-$825.8M
1324.18%
YoY
|
-$57.99M
-89.07%
YoY
|
-$530.4M
74.12%
YoY
|
-$304.6M
31.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.678B
13.16%
YoY
|
$1.483B
-14.99%
YoY
|
$1.745B
-1.82%
YoY
|
$1.777B
45.18%
YoY
|
$1.224B
9.0%
YoY
|
| Cash From Investing Activities |
-$574.8M
-13.4%
YoY
|
-$663.7M
-60.62%
YoY
|
-$1.685B
8.72%
YoY
|
-$1.550B
76.74%
YoY
|
-$877.0M
43.08%
YoY
|
| Cash From Financing Activities |
-$1.133B
37.22%
YoY
|
-$825.8M
1324.18%
YoY
|
-$57.99M
-89.07%
YoY
|
-$530.4M
74.12%
YoY
|
-$304.6M
31.53%
YoY
|
| Net Change In Cash |
-$29.70M
366.89%
YoY
|
-$6.361M
-548.91%
YoY
|
$1.417M
-100.47%
YoY
|
-$303.6M
-818.68%
YoY
|
$42.25M
-84.82%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.678B
13.16%
YoY
|
$1.483B
-14.99%
YoY
|
$1.745B
-1.82%
YoY
|
$1.777B
45.18%
YoY
|
$1.224B
9.0%
YoY
|
| Capital Expenditures |
$730.7M
-15.56%
YoY
|
$865.4M
-53.54%
YoY
|
$1.862B
20.87%
YoY
|
$1.541B
62.61%
YoY
|
$947.6M
28.3%
YoY
|
| Free Cash Flow |
$947.6M
53.38%
YoY
|
$617.8M
-624.38%
YoY
|
-$117.8M
-149.9%
YoY
|
$236.1M
-14.57%
YoY
|
$276.3M
-28.1%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$141.6M
20.23%
YoY
|
$181.1M
16.48%
YoY
|
$170.8M
12.35%
YoY
|
$128.6M
-5.34%
YoY
|
$117.7M
-7.65%
YoY
|
$155.5M
1.25%
YoY
|
$152.1M
-18.87%
YoY
|
$135.9M
-28.32%
YoY
|
$127.5M
-35.53%
YoY
|
$153.5M
-23.73%
YoY
|
$187.4M
-30.42%
YoY
|
$189.6M
-25.77%
YoY
|
$197.8M
-18.72%
YoY
|
$201.3M
-16.89%
YoY
|
$269.4M
34.81%
YoY
|
$255.3M
48.31%
YoY
|
$243.3M
65.97%
YoY
|
$242.2M
57.27%
YoY
|
$199.8M
59.23%
YoY
|
$172.2M
41.47%
YoY
|
| Depreciation, Depletion And Amortization |
$179.4M
-0.04%
YoY
|
$179.2M
-12.8%
YoY
|
$179.1M
-4.71%
YoY
|
$177.0M
-4.16%
YoY
|
$179.5M
-1.92%
YoY
|
$205.5M
5.68%
YoY
|
$188.0M
0.15%
YoY
|
$184.7M
2.6%
YoY
|
$183.0M
4.09%
YoY
|
$194.5M
13.32%
YoY
|
$187.7M
12.68%
YoY
|
$180.0M
14.22%
YoY
|
$175.8M
18.18%
YoY
|
$171.6M
21.49%
YoY
|
$166.6M
19.91%
YoY
|
$157.6M
13.02%
YoY
|
$148.8M
8.16%
YoY
|
$141.3M
4.94%
YoY
|
$138.9M
4.93%
YoY
|
$139.4M
7.0%
YoY
|
| Cash From Operating Activities |
$353.0M
-12.66%
YoY
|
$385.6M
21.4%
YoY
|
$486.4M
43.7%
YoY
|
$402.1M
11.51%
YoY
|
$404.2M
-13.35%
YoY
|
$317.6M
47.73%
YoY
|
$338.5M
-21.7%
YoY
|
$360.6M
-40.86%
YoY
|
$466.5M
-4.34%
YoY
|
$215.0M
-48.99%
YoY
|
$432.3M
-24.27%
YoY
|
$609.7M
23.73%
YoY
|
$487.6M
67.12%
YoY
|
$421.5M
65.9%
YoY
|
$570.9M
89.6%
YoY
|
$492.7M
62.06%
YoY
|
$291.8M
-19.98%
YoY
|
$254.0M
19.89%
YoY
|
$301.1M
11.11%
YoY
|
$304.0M
-22.2%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$110.3M
-55.14%
YoY
|
$134.3M
-40.11%
YoY
|
$134.1M
-23.55%
YoY
|
$216.5M
-17.47%
YoY
|
$245.8M
20.86%
YoY
|
$224.3M
-26.18%
YoY
|
$175.4M
-64.9%
YoY
|
$262.3M
-56.11%
YoY
|
$203.4M
-55.91%
YoY
|
$303.8M
-32.91%
YoY
|
$499.6M
-218.91%
YoY
|
$597.7M
-266.75%
YoY
|
$461.3M
49.13%
YoY
|
$452.9M
-220.83%
YoY
|
-$420.1M
57.95%
YoY
|
-$358.4M
81.08%
YoY
|
$309.3M
184.38%
YoY
|
-$374.8M
109.76%
YoY
|
-$266.0M
22.29%
YoY
|
-$197.9M
12.78%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
-$3.785M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$86.94M
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$39.54M
90.44%
YoY
|
$50.47M
32.42%
YoY
|
$42.23M
-58.97%
YoY
|
$42.45M
116.12%
YoY
|
$20.76M
-49.35%
YoY
|
$38.11M
61.94%
YoY
|
$102.9M
-299.88%
YoY
|
$19.64M
-84.12%
YoY
|
$40.99M
-49.7%
YoY
|
$23.53M
-98.41%
YoY
|
-$51.50M
66.36%
YoY
|
$123.7M
150.24%
YoY
|
$81.48M
N/A
|
$1.480B
16378.99%
YoY
|
-$30.96M
-298.0%
YoY
|
$49.44M
114.68%
YoY
|
$0.00
-100.0%
YoY
|
$8.982M
-38.06%
YoY
|
$15.64M
-53.05%
YoY
|
$23.03M
-41.99%
YoY
|
| Cash From Investing Activities |
-$70.73M
-68.57%
YoY
|
-$83.86M
-54.96%
YoY
|
-$91.84M
26.77%
YoY
|
-$174.0M
-28.29%
YoY
|
-$225.1M
38.58%
YoY
|
-$186.2M
-33.58%
YoY
|
-$72.45M
-86.85%
YoY
|
-$242.7M
-48.8%
YoY
|
-$162.4M
-57.24%
YoY
|
-$280.3M
-110.92%
YoY
|
-$551.1M
22.17%
YoY
|
-$473.9M
53.4%
YoY
|
-$379.8M
1.0%
YoY
|
$2.568B
-801.91%
YoY
|
-$451.1M
80.18%
YoY
|
-$309.0M
76.66%
YoY
|
-$376.1M
338.05%
YoY
|
-$365.9M
122.68%
YoY
|
-$250.4M
35.91%
YoY
|
-$174.9M
28.79%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$42.60M
-3.2%
YoY
|
N/A
|
N/A
|
N/A
|
$44.00M
-0.93%
YoY
|
N/A
|
N/A
|
N/A
|
$44.42M
1.91%
YoY
|
N/A
|
N/A
|
N/A
|
$43.58M
3.92%
YoY
|
N/A
|
N/A
|
N/A
|
$41.94M
41.7%
YoY
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$80.06M
-65.8%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$234.1M
831.3%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$25.14M
-18.51%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$52.07M
N/A
|
$30.85M
-58.88%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$75.02M
1331.91%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$700.0M
40.0%
YoY
|
N/A
|
N/A
|
N/A
|
$500.0M
100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$250.0M
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
|
| Cash From Financing Activities |
-$295.0M
61.47%
YoY
|
-$336.7M
64.69%
YoY
|
-$393.2M
97.04%
YoY
|
-$220.5M
71.53%
YoY
|
-$182.7M
-37.69%
YoY
|
-$204.5M
-570.6%
YoY
|
-$199.6M
95.84%
YoY
|
-$128.6M
-219.48%
YoY
|
-$293.2M
173.76%
YoY
|
$43.45M
-208.78%
YoY
|
-$101.9M
-36.03%
YoY
|
$107.6M
-152.63%
YoY
|
-$107.1M
-15.49%
YoY
|
-$39.94M
-35.82%
YoY
|
-$159.3M
73.01%
YoY
|
-$204.5M
83.81%
YoY
|
-$126.7M
223.81%
YoY
|
-$62.23M
17.86%
YoY
|
-$92.07M
114.11%
YoY
|
-$111.2M
286.23%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$353.0M
-12.66%
YoY
|
$385.6M
21.4%
YoY
|
$486.4M
43.7%
YoY
|
$402.1M
11.51%
YoY
|
$404.2M
-13.35%
YoY
|
$317.6M
47.73%
YoY
|
$338.5M
-21.7%
YoY
|
$360.6M
-40.86%
YoY
|
$466.5M
-4.34%
YoY
|
$215.0M
-48.99%
YoY
|
$432.3M
-24.27%
YoY
|
$609.7M
23.73%
YoY
|
$487.6M
67.12%
YoY
|
$421.5M
65.9%
YoY
|
$570.9M
89.6%
YoY
|
$492.7M
62.06%
YoY
|
$291.8M
-19.98%
YoY
|
$254.0M
19.89%
YoY
|
$301.1M
11.11%
YoY
|
$304.0M
-22.2%
YoY
|
| Cash From Investing Activities |
-$70.73M
-68.57%
YoY
|
-$83.86M
-54.96%
YoY
|
-$91.84M
26.77%
YoY
|
-$174.0M
-28.29%
YoY
|
-$225.1M
38.58%
YoY
|
-$186.2M
-33.58%
YoY
|
-$72.45M
-86.85%
YoY
|
-$242.7M
-48.8%
YoY
|
-$162.4M
-57.24%
YoY
|
-$280.3M
-110.92%
YoY
|
-$551.1M
22.17%
YoY
|
-$473.9M
53.4%
YoY
|
-$379.8M
1.0%
YoY
|
$2.568B
-801.91%
YoY
|
-$451.1M
80.18%
YoY
|
-$309.0M
76.66%
YoY
|
-$376.1M
338.05%
YoY
|
-$365.9M
122.68%
YoY
|
-$250.4M
35.91%
YoY
|
-$174.9M
28.79%
YoY
|
| Cash From Financing Activities |
-$295.0M
61.47%
YoY
|
-$336.7M
64.69%
YoY
|
-$393.2M
97.04%
YoY
|
-$220.5M
71.53%
YoY
|
-$182.7M
-37.69%
YoY
|
-$204.5M
-570.6%
YoY
|
-$199.6M
95.84%
YoY
|
-$128.6M
-219.48%
YoY
|
-$293.2M
173.76%
YoY
|
$43.45M
-208.78%
YoY
|
-$101.9M
-36.03%
YoY
|
$107.6M
-152.63%
YoY
|
-$107.1M
-15.49%
YoY
|
-$39.94M
-35.82%
YoY
|
-$159.3M
73.01%
YoY
|
-$204.5M
83.81%
YoY
|
-$126.7M
223.81%
YoY
|
-$62.23M
17.86%
YoY
|
-$92.07M
114.11%
YoY
|
-$111.2M
286.23%
YoY
|
| Net Change In Cash |
-$12.72M
255.73%
YoY
|
-$35.01M
-52.06%
YoY
|
$1.389M
-97.91%
YoY
|
$7.494M
-170.17%
YoY
|
-$3.576M
-132.99%
YoY
|
-$73.02M
234.12%
YoY
|
$66.50M
-130.13%
YoY
|
-$10.68M
-104.39%
YoY
|
$10.84M
1501.33%
YoY
|
-$21.85M
-100.73%
YoY
|
-$220.7M
458.64%
YoY
|
$243.3M
-1276.16%
YoY
|
$677.0K
-100.32%
YoY
|
$2.990B
-1817.65%
YoY
|
-$39.51M
-4.39%
YoY
|
-$20.69M
-215.47%
YoY
|
-$211.0M
-188.05%
YoY
|
-$174.0M
3247.04%
YoY
|
-$41.32M
-194.34%
YoY
|
$17.92M
-92.08%
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 |
$353.0M
-12.66%
YoY
|
$385.6M
21.4%
YoY
|
$486.4M
43.7%
YoY
|
$402.1M
11.51%
YoY
|
$404.2M
-13.35%
YoY
|
$317.6M
47.73%
YoY
|
$338.5M
-21.7%
YoY
|
$360.6M
-40.86%
YoY
|
$466.5M
-4.34%
YoY
|
$215.0M
-48.99%
YoY
|
$432.3M
-24.27%
YoY
|
$609.7M
23.73%
YoY
|
$487.6M
67.12%
YoY
|
$421.5M
65.9%
YoY
|
$570.9M
89.6%
YoY
|
$492.7M
62.06%
YoY
|
$291.8M
-19.98%
YoY
|
$254.0M
19.89%
YoY
|
$301.1M
11.11%
YoY
|
$304.0M
-22.2%
YoY
|
| Capital Expenditures |
$110.3M
-55.14%
YoY
|
$134.3M
-40.11%
YoY
|
$134.1M
-23.55%
YoY
|
$216.5M
-17.47%
YoY
|
$245.8M
20.86%
YoY
|
$224.3M
-26.18%
YoY
|
$175.4M
-64.9%
YoY
|
$262.3M
-56.11%
YoY
|
$203.4M
-55.91%
YoY
|
$303.8M
-32.91%
YoY
|
$499.6M
-218.91%
YoY
|
$597.7M
-266.75%
YoY
|
$461.3M
49.13%
YoY
|
$452.9M
-220.83%
YoY
|
-$420.1M
57.95%
YoY
|
-$358.4M
81.08%
YoY
|
$309.3M
184.38%
YoY
|
-$374.8M
109.76%
YoY
|
-$266.0M
22.29%
YoY
|
-$197.9M
12.78%
YoY
|
| Free Cash Flow |
$242.8M
53.28%
YoY
|
$251.3M
169.19%
YoY
|
$352.4M
116.02%
YoY
|
$185.6M
88.9%
YoY
|
$158.4M
-39.8%
YoY
|
$93.35M
-205.07%
YoY
|
$163.1M
-342.37%
YoY
|
$98.24M
717.79%
YoY
|
$263.1M
900.04%
YoY
|
-$88.84M
182.57%
YoY
|
-$67.30M
-106.79%
YoY
|
$12.01M
-98.59%
YoY
|
$26.31M
-249.87%
YoY
|
-$31.44M
-105.0%
YoY
|
$991.0M
74.75%
YoY
|
$851.1M
69.56%
YoY
|
-$17.55M
-106.86%
YoY
|
$628.9M
61.01%
YoY
|
$567.1M
16.09%
YoY
|
$502.0M
-11.36%
YoY
|
Loading...