|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$819.6M
2.19%
YoY
|
$802.0M
-19.86%
YoY
|
$1.001B
-20.0%
YoY
|
$1.251B
18.01%
YoY
|
$1.060B
125.41%
YoY
|
| Depreciation, Depletion And Amortization |
$323.6M
9.58%
YoY
|
$295.3M
50.82%
YoY
|
$195.8M
13.38%
YoY
|
$172.7M
35.66%
YoY
|
$127.3M
37.77%
YoY
|
| Cash From Operating Activities |
$356.7M
-16.09%
YoY
|
$425.1M
-189.99%
YoY
|
-$472.4M
-22.57%
YoY
|
-$610.1M
-133.95%
YoY
|
$1.797B
230.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$350.9M
-0.14%
YoY
|
$351.4M
52.65%
YoY
|
$230.2M
-24.05%
YoY
|
$303.1M
16.4%
YoY
|
$260.4M
55.18%
YoY
|
| Acquisitions |
$886.4M
-29.0%
YoY
|
$1.249B
5.35%
YoY
|
$1.185B
-4.7%
YoY
|
$1.244B
-53.93%
YoY
|
$2.699B
79.56%
YoY
|
| Other Investing Activities |
-$677.0M
-54.96%
YoY
|
-$1.503B
44.51%
YoY
|
-$1.040B
1.31%
YoY
|
-$1.027B
-60.96%
YoY
|
-$2.630B
82.89%
YoY
|
| Cash From Investing Activities |
-$1.028B
-44.57%
YoY
|
-$1.854B
45.98%
YoY
|
-$1.270B
-4.47%
YoY
|
-$1.330B
-53.99%
YoY
|
-$2.890B
80.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$55.30M
-2.12%
YoY
|
$56.50M
7.01%
YoY
|
$52.80M
16.81%
YoY
|
$45.20M
16.49%
YoY
|
$38.80M
33.33%
YoY
|
| Common Stock Issuance & Retirement, Net |
-$933.4M
-375.66%
YoY
|
$338.6M
-1863.54%
YoY
|
-$19.20M
-102.94%
YoY
|
$652.2M
-172.03%
YoY
|
-$905.5M
22.4%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$612.1M
-32.56%
YoY
|
$907.6M
-62.34%
YoY
|
$2.410B
18.37%
YoY
|
$2.036B
83.96%
YoY
|
$1.107B
-2.9%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$356.7M
-16.09%
YoY
|
$425.1M
-189.99%
YoY
|
-$472.4M
-22.57%
YoY
|
-$610.1M
-133.95%
YoY
|
$1.797B
230.0%
YoY
|
| Cash From Investing Activities |
-$1.028B
-44.57%
YoY
|
-$1.854B
45.98%
YoY
|
-$1.270B
-4.47%
YoY
|
-$1.330B
-53.99%
YoY
|
-$2.890B
80.0%
YoY
|
| Cash From Financing Activities |
$612.1M
-32.56%
YoY
|
$907.6M
-62.34%
YoY
|
$2.410B
18.37%
YoY
|
$2.036B
83.96%
YoY
|
$1.107B
-2.9%
YoY
|
| Net Change In Cash |
-$54.50M
-89.64%
YoY
|
-$526.2M
-178.88%
YoY
|
$667.1M
617.31%
YoY
|
$93.00M
481.25%
YoY
|
$16.00M
-79.64%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$356.7M
-16.09%
YoY
|
$425.1M
-189.99%
YoY
|
-$472.4M
-22.57%
YoY
|
-$610.1M
-133.95%
YoY
|
$1.797B
230.0%
YoY
|
| Capital Expenditures |
$350.9M
-0.14%
YoY
|
$351.4M
52.65%
YoY
|
$230.2M
-24.05%
YoY
|
$303.1M
16.4%
YoY
|
$260.4M
55.18%
YoY
|
| Free Cash Flow |
$5.800M
-92.13%
YoY
|
$73.70M
-110.49%
YoY
|
-$702.6M
-23.06%
YoY
|
-$913.2M
-159.42%
YoY
|
$1.537B
307.86%
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 |
$100.4M
-52.08%
YoY
|
$136.9M
-36.68%
YoY
|
$217.1M
3.83%
YoY
|
$256.1M
19.56%
YoY
|
$209.5M
28.84%
YoY
|
$216.2M
1.26%
YoY
|
$209.1M
-20.04%
YoY
|
$214.2M
-27.93%
YoY
|
$162.6M
-28.9%
YoY
|
$213.5M
-13.77%
YoY
|
$261.5M
-20.66%
YoY
|
$297.2M
-10.29%
YoY
|
$228.7M
-33.17%
YoY
|
$247.6M
-14.94%
YoY
|
$329.6M
7.05%
YoY
|
$331.3M
8.66%
YoY
|
$342.2M
119.08%
YoY
|
$291.1M
55.17%
YoY
|
$307.9M
93.89%
YoY
|
| Depreciation, Depletion And Amortization |
$86.30M
11.07%
YoY
|
$84.10M
11.24%
YoY
|
$65.50M
3.15%
YoY
|
$65.20M
4.65%
YoY
|
$77.70M
2.37%
YoY
|
$75.60M
53.04%
YoY
|
$63.50M
15.66%
YoY
|
$62.30M
28.72%
YoY
|
$75.90M
60.47%
YoY
|
$49.40M
-2.37%
YoY
|
$54.90M
31.03%
YoY
|
$48.40M
18.05%
YoY
|
$47.30M
20.66%
YoY
|
$50.60M
41.34%
YoY
|
$41.90M
21.8%
YoY
|
$41.00M
35.31%
YoY
|
$39.20M
46.27%
YoY
|
$35.80M
42.63%
YoY
|
$34.40M
49.57%
YoY
|
| Cash From Operating Activities |
-$108.4M
-133.65%
YoY
|
$123.7M
100.16%
YoY
|
-$98.40M
-144.87%
YoY
|
$9.300M
-106.27%
YoY
|
$322.1M
10.16%
YoY
|
$61.80M
-120.93%
YoY
|
$219.3M
80.49%
YoY
|
-$148.4M
-40.57%
YoY
|
$292.4M
-696.73%
YoY
|
-$295.2M
218.79%
YoY
|
$121.5M
-147.76%
YoY
|
-$249.7M
-13.72%
YoY
|
-$49.00M
-286.31%
YoY
|
-$92.60M
-51.77%
YoY
|
-$254.4M
-135.06%
YoY
|
-$289.4M
-137.73%
YoY
|
$26.30M
-94.73%
YoY
|
-$192.0M
-25.67%
YoY
|
$725.7M
6746.23%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$97.10M
41.34%
YoY
|
$93.20M
17.23%
YoY
|
$108.9M
75.08%
YoY
|
$80.10M
-38.43%
YoY
|
$68.70M
-13.69%
YoY
|
$79.50M
19.55%
YoY
|
$62.20M
-6.61%
YoY
|
$130.1M
123.54%
YoY
|
$79.60M
104.63%
YoY
|
$66.50M
-28.72%
YoY
|
$66.60M
-190.98%
YoY
|
$58.20M
-176.68%
YoY
|
$38.90M
-35.91%
YoY
|
$93.30M
-240.72%
YoY
|
-$73.20M
-9.74%
YoY
|
-$75.90M
20.48%
YoY
|
$60.70M
21.4%
YoY
|
-$66.30M
57.11%
YoY
|
-$81.10M
71.46%
YoY
|
| Acquisitions |
$145.3M
71.95%
YoY
|
N/A
|
N/A
|
N/A
|
$84.50M
-92.14%
YoY
|
N/A
|
N/A
|
N/A
|
$1.074B
177.34%
YoY
|
N/A
|
N/A
|
N/A
|
$387.4M
18.65%
YoY
|
N/A
|
N/A
|
N/A
|
$326.5M
-14.86%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$143.4M
196.28%
YoY
|
-$455.3M
-1091.94%
YoY
|
-$55.00M
-77.41%
YoY
|
-$118.3M
-0.67%
YoY
|
-$48.40M
-95.92%
YoY
|
$45.90M
25.75%
YoY
|
-$243.5M
40.35%
YoY
|
-$119.1M
-77.45%
YoY
|
-$1.186B
216.35%
YoY
|
$36.50M
-116.65%
YoY
|
-$173.5M
7.5%
YoY
|
-$528.1M
51.1%
YoY
|
-$375.0M
26.43%
YoY
|
-$219.2M
-16.02%
YoY
|
-$161.4M
-75.58%
YoY
|
-$349.5M
-73.43%
YoY
|
-$296.6M
-24.49%
YoY
|
-$261.0M
-68.75%
YoY
|
-$660.9M
28.6%
YoY
|
| Cash From Investing Activities |
-$240.5M
105.38%
YoY
|
-$548.5M
1532.44%
YoY
|
-$163.9M
-46.39%
YoY
|
-$198.4M
-20.39%
YoY
|
-$117.1M
-90.75%
YoY
|
-$33.60M
12.0%
YoY
|
-$305.7M
27.32%
YoY
|
-$249.2M
-57.5%
YoY
|
-$1.266B
205.85%
YoY
|
-$30.00M
-90.4%
YoY
|
-$240.1M
2.34%
YoY
|
-$586.3M
37.82%
YoY
|
-$413.9M
15.84%
YoY
|
-$312.5M
-4.52%
YoY
|
-$234.6M
-68.38%
YoY
|
-$425.4M
-69.14%
YoY
|
-$357.3M
-19.31%
YoY
|
-$327.3M
-62.7%
YoY
|
-$742.0M
32.22%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$12.80M
-7.91%
YoY
|
N/A
|
N/A
|
N/A
|
$13.90M
0.72%
YoY
|
N/A
|
N/A
|
N/A
|
$13.80M
20.0%
YoY
|
N/A
|
N/A
|
N/A
|
$11.50M
11.65%
YoY
|
N/A
|
N/A
|
N/A
|
$10.30M
25.61%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$291.2M
111.32%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$137.8M
1381.72%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$9.300M
12.05%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$8.300M
-115.63%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$53.10M
353.85%
YoY
|
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 |
$432.0M
-349.71%
YoY
|
$347.6M
1168.61%
YoY
|
$278.0M
-217.1%
YoY
|
$159.5M
-76.29%
YoY
|
-$173.0M
-138.88%
YoY
|
$27.40M
-97.21%
YoY
|
-$237.4M
-233.0%
YoY
|
$672.6M
-8.94%
YoY
|
$445.0M
-12.73%
YoY
|
$982.8M
125.46%
YoY
|
$178.5M
-70.99%
YoY
|
$738.6M
10.47%
YoY
|
$509.9M
61.36%
YoY
|
$435.9M
-21.6%
YoY
|
$615.4M
-198.06%
YoY
|
$668.6M
-45.28%
YoY
|
$316.0M
-826.44%
YoY
|
$556.0M
-55.12%
YoY
|
-$627.6M
-228.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$108.4M
-133.65%
YoY
|
$123.7M
100.16%
YoY
|
-$98.40M
-144.87%
YoY
|
$9.300M
-106.27%
YoY
|
$322.1M
10.16%
YoY
|
$61.80M
-120.93%
YoY
|
$219.3M
80.49%
YoY
|
-$148.4M
-40.57%
YoY
|
$292.4M
-696.73%
YoY
|
-$295.2M
218.79%
YoY
|
$121.5M
-147.76%
YoY
|
-$249.7M
-13.72%
YoY
|
-$49.00M
-286.31%
YoY
|
-$92.60M
-51.77%
YoY
|
-$254.4M
-135.06%
YoY
|
-$289.4M
-137.73%
YoY
|
$26.30M
-94.73%
YoY
|
-$192.0M
-25.67%
YoY
|
$725.7M
6746.23%
YoY
|
| Cash From Investing Activities |
-$240.5M
105.38%
YoY
|
-$548.5M
1532.44%
YoY
|
-$163.9M
-46.39%
YoY
|
-$198.4M
-20.39%
YoY
|
-$117.1M
-90.75%
YoY
|
-$33.60M
12.0%
YoY
|
-$305.7M
27.32%
YoY
|
-$249.2M
-57.5%
YoY
|
-$1.266B
205.85%
YoY
|
-$30.00M
-90.4%
YoY
|
-$240.1M
2.34%
YoY
|
-$586.3M
37.82%
YoY
|
-$413.9M
15.84%
YoY
|
-$312.5M
-4.52%
YoY
|
-$234.6M
-68.38%
YoY
|
-$425.4M
-69.14%
YoY
|
-$357.3M
-19.31%
YoY
|
-$327.3M
-62.7%
YoY
|
-$742.0M
32.22%
YoY
|
| Cash From Financing Activities |
$432.0M
-349.71%
YoY
|
$347.6M
1168.61%
YoY
|
$278.0M
-217.1%
YoY
|
$159.5M
-76.29%
YoY
|
-$173.0M
-138.88%
YoY
|
$27.40M
-97.21%
YoY
|
-$237.4M
-233.0%
YoY
|
$672.6M
-8.94%
YoY
|
$445.0M
-12.73%
YoY
|
$982.8M
125.46%
YoY
|
$178.5M
-70.99%
YoY
|
$738.6M
10.47%
YoY
|
$509.9M
61.36%
YoY
|
$435.9M
-21.6%
YoY
|
$615.4M
-198.06%
YoY
|
$668.6M
-45.28%
YoY
|
$316.0M
-826.44%
YoY
|
$556.0M
-55.12%
YoY
|
-$627.6M
-228.76%
YoY
|
| Net Change In Cash |
$81.40M
152.01%
YoY
|
-$77.20M
-238.85%
YoY
|
$15.70M
-104.85%
YoY
|
-$29.60M
-110.76%
YoY
|
$32.30M
-106.08%
YoY
|
$55.60M
-91.55%
YoY
|
-$323.8M
-640.57%
YoY
|
$275.0M
-382.34%
YoY
|
-$531.5M
-1099.06%
YoY
|
$657.6M
2035.06%
YoY
|
$59.90M
-52.61%
YoY
|
-$97.40M
110.82%
YoY
|
$53.20M
-500.0%
YoY
|
$30.80M
-16.08%
YoY
|
$126.4M
-119.63%
YoY
|
-$46.20M
-107.57%
YoY
|
-$13.30M
-199.25%
YoY
|
$36.70M
-64.4%
YoY
|
-$643.9M
918.83%
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 |
-$108.4M
-133.65%
YoY
|
$123.7M
100.16%
YoY
|
-$98.40M
-144.87%
YoY
|
$9.300M
-106.27%
YoY
|
$322.1M
10.16%
YoY
|
$61.80M
-120.93%
YoY
|
$219.3M
80.49%
YoY
|
-$148.4M
-40.57%
YoY
|
$292.4M
-696.73%
YoY
|
-$295.2M
218.79%
YoY
|
$121.5M
-147.76%
YoY
|
-$249.7M
-13.72%
YoY
|
-$49.00M
-286.31%
YoY
|
-$92.60M
-51.77%
YoY
|
-$254.4M
-135.06%
YoY
|
-$289.4M
-137.73%
YoY
|
$26.30M
-94.73%
YoY
|
-$192.0M
-25.67%
YoY
|
$725.7M
6746.23%
YoY
|
| Capital Expenditures |
$97.10M
41.34%
YoY
|
$93.20M
17.23%
YoY
|
$108.9M
75.08%
YoY
|
$80.10M
-38.43%
YoY
|
$68.70M
-13.69%
YoY
|
$79.50M
19.55%
YoY
|
$62.20M
-6.61%
YoY
|
$130.1M
123.54%
YoY
|
$79.60M
104.63%
YoY
|
$66.50M
-28.72%
YoY
|
$66.60M
-190.98%
YoY
|
$58.20M
-176.68%
YoY
|
$38.90M
-35.91%
YoY
|
$93.30M
-240.72%
YoY
|
-$73.20M
-9.74%
YoY
|
-$75.90M
20.48%
YoY
|
$60.70M
21.4%
YoY
|
-$66.30M
57.11%
YoY
|
-$81.10M
71.46%
YoY
|
| Free Cash Flow |
-$205.5M
-181.1%
YoY
|
$30.50M
-272.32%
YoY
|
-$207.3M
-231.95%
YoY
|
-$70.80M
-74.58%
YoY
|
$253.4M
19.08%
YoY
|
-$17.70M
-95.11%
YoY
|
$157.1M
186.16%
YoY
|
-$278.5M
-9.55%
YoY
|
$212.8M
-342.09%
YoY
|
-$361.7M
94.57%
YoY
|
$54.90M
-130.3%
YoY
|
-$307.9M
44.22%
YoY
|
-$87.90M
155.52%
YoY
|
-$185.9M
47.89%
YoY
|
-$181.2M
-122.46%
YoY
|
-$213.5M
-125.72%
YoY
|
-$34.40M
-107.65%
YoY
|
-$125.7M
-41.83%
YoY
|
$806.8M
1293.44%
YoY
|
Loading...