|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$436.8M
-13.78%
YoY
|
$506.6M
-11.51%
YoY
|
$572.5M
74.7%
YoY
|
$327.7M
-12.36%
YoY
|
$373.9M
135.9%
YoY
|
| Depreciation, Depletion And Amortization |
$604.1M
-2.67%
YoY
|
$620.7M
2.7%
YoY
|
$604.4M
4.84%
YoY
|
$576.5M
0.45%
YoY
|
$573.9M
6.3%
YoY
|
| Cash From Operating Activities |
$1.089B
-2.79%
YoY
|
$1.120B
-10.34%
YoY
|
$1.249B
22.31%
YoY
|
$1.021B
52.43%
YoY
|
$670.1M
1.06%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$561.6M
0.52%
YoY
|
$558.7M
-10.82%
YoY
|
$626.5M
-1.83%
YoY
|
$638.2M
9.08%
YoY
|
$585.1M
29.36%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$800.0K
-99.54%
YoY
|
$174.5M
-7.33%
YoY
|
$188.3M
N/A
|
$0.00
N/A
|
| Other Investing Activities |
-$44.80M
171.52%
YoY
|
-$16.50M
-58.23%
YoY
|
-$39.50M
-1139.47%
YoY
|
$3.800M
-93.83%
YoY
|
$61.60M
273.33%
YoY
|
| Cash From Investing Activities |
-$516.8M
-4.83%
YoY
|
-$543.0M
-28.69%
YoY
|
-$761.5M
-8.29%
YoY
|
-$830.3M
28.39%
YoY
|
-$646.7M
37.95%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$325.2M
-21.96%
YoY
|
$416.7M
40.54%
YoY
|
$296.5M
195.61%
YoY
|
$100.3M
0.0%
YoY
|
$100.3M
43.29%
YoY
|
| Debt Paid & Issued, Net |
$50.00M
0.0%
YoY
|
$50.00M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
| Cash From Financing Activities |
-$618.5M
-10.87%
YoY
|
-$693.9M
65.41%
YoY
|
-$419.5M
8.31%
YoY
|
-$387.3M
2747.79%
YoY
|
-$13.60M
-96.7%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.089B
-2.79%
YoY
|
$1.120B
-10.34%
YoY
|
$1.249B
22.31%
YoY
|
$1.021B
52.43%
YoY
|
$670.1M
1.06%
YoY
|
| Cash From Investing Activities |
-$516.8M
-4.83%
YoY
|
-$543.0M
-28.69%
YoY
|
-$761.5M
-8.29%
YoY
|
-$830.3M
28.39%
YoY
|
-$646.7M
37.95%
YoY
|
| Cash From Financing Activities |
-$618.5M
-10.87%
YoY
|
-$693.9M
65.41%
YoY
|
-$419.5M
8.31%
YoY
|
-$387.3M
2747.79%
YoY
|
-$13.60M
-96.7%
YoY
|
| Net Change In Cash |
-$20.10M
-85.95%
YoY
|
-$143.1M
-276.45%
YoY
|
$81.10M
-139.77%
YoY
|
-$203.9M
-3098.53%
YoY
|
$6.800M
-103.47%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.089B
-2.79%
YoY
|
$1.120B
-10.34%
YoY
|
$1.249B
22.31%
YoY
|
$1.021B
52.43%
YoY
|
$670.1M
1.06%
YoY
|
| Capital Expenditures |
$561.6M
0.52%
YoY
|
$558.7M
-10.82%
YoY
|
$626.5M
-1.83%
YoY
|
$638.2M
9.08%
YoY
|
$585.1M
29.36%
YoY
|
| Free Cash Flow |
$527.2M
-6.09%
YoY
|
$561.4M
-9.86%
YoY
|
$622.8M
62.53%
YoY
|
$383.2M
350.82%
YoY
|
$85.00M
-59.68%
YoY
|
|
Concept
|
2026 Q2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$172.3M
4.3%
YoY
|
$82.70M
-6.13%
YoY
|
$108.2M
-20.32%
YoY
|
$165.2M
-4.56%
YoY
|
$80.70M
-26.37%
YoY
|
$88.10M
-30.79%
YoY
|
$135.8M
-19.5%
YoY
|
$173.1M
20.54%
YoY
|
$109.6M
N/A
|
$127.3M
37.92%
YoY
|
$168.7M
146.28%
YoY
|
$143.6M
190.69%
YoY
|
$92.30M
-448.3%
YoY
|
$68.50M
-60.9%
YoY
|
$49.40M
-75.75%
YoY
|
-$26.50M
-115.19%
YoY
|
$175.2M
-159.61%
YoY
|
| Depreciation, Depletion And Amortization |
$149.9M
4.46%
YoY
|
$155.9M
-2.01%
YoY
|
$147.5M
-3.22%
YoY
|
$143.5M
-6.76%
YoY
|
$147.7M
-4.89%
YoY
|
$159.1M
3.24%
YoY
|
$152.4M
0.79%
YoY
|
$153.9M
4.55%
YoY
|
$155.3M
N/A
|
$154.1M
10.62%
YoY
|
$151.2M
-0.26%
YoY
|
$147.2M
2.65%
YoY
|
$139.3M
-0.78%
YoY
|
$151.6M
0.93%
YoY
|
$143.4M
1.85%
YoY
|
$140.4M
3.01%
YoY
|
$150.2M
15.27%
YoY
|
| Cash From Operating Activities |
$98.10M
-66.88%
YoY
|
$475.9M
-30.1%
YoY
|
$444.4M
143.24%
YoY
|
$296.2M
1.72%
YoY
|
-$127.7M
269.08%
YoY
|
$680.8M
19.5%
YoY
|
$182.7M
-41.33%
YoY
|
$291.2M
-917.98%
YoY
|
-$34.60M
N/A
|
$569.7M
125.98%
YoY
|
$311.4M
2631.58%
YoY
|
-$35.60M
-116.13%
YoY
|
$252.1M
-5829.55%
YoY
|
$11.40M
-95.62%
YoY
|
$220.7M
-10.83%
YoY
|
-$4.400M
-100.78%
YoY
|
$260.1M
-149.59%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$124.6M
-0.64%
YoY
|
$194.8M
1.41%
YoY
|
$137.4M
3.93%
YoY
|
$125.4M
3.81%
YoY
|
$104.0M
-8.45%
YoY
|
$192.1M
-0.57%
YoY
|
$132.2M
-21.45%
YoY
|
$120.8M
8.05%
YoY
|
$113.6M
N/A
|
$193.2M
37.61%
YoY
|
$168.3M
-2.26%
YoY
|
$111.8M
-14.2%
YoY
|
$140.4M
-7.99%
YoY
|
$172.2M
23.0%
YoY
|
$130.3M
15.41%
YoY
|
$152.6M
69.37%
YoY
|
$140.0M
62.6%
YoY
|
| Acquisitions |
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
|
$184.2M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$5.900M
-326.92%
YoY
|
$3.600M
-78.82%
YoY
|
$1.600M
-127.59%
YoY
|
$2.600M
44.44%
YoY
|
-$37.00M
-1470.37%
YoY
|
$17.00M
-51.15%
YoY
|
-$5.800M
-96.63%
YoY
|
$1.800M
-178.26%
YoY
|
$2.700M
N/A
|
$34.80M
304.65%
YoY
|
-$172.1M
1603.96%
YoY
|
-$2.300M
-80.67%
YoY
|
$8.600M
-120.48%
YoY
|
-$10.10M
3266.67%
YoY
|
-$11.90M
-139.67%
YoY
|
-$42.00M
35.48%
YoY
|
-$300.0K
-250.0%
YoY
|
| Cash From Investing Activities |
-$118.7M
-3.34%
YoY
|
-$191.2M
9.19%
YoY
|
-$135.8M
-1.59%
YoY
|
-$122.8M
3.19%
YoY
|
-$67.00M
-39.59%
YoY
|
-$175.1M
10.54%
YoY
|
-$138.0M
-59.46%
YoY
|
-$119.0M
8.68%
YoY
|
-$110.9M
N/A
|
-$158.4M
20.18%
YoY
|
-$340.4M
86.73%
YoY
|
-$109.5M
-63.81%
YoY
|
-$131.8M
-32.27%
YoY
|
-$182.3M
29.94%
YoY
|
-$302.6M
111.76%
YoY
|
-$194.6M
60.69%
YoY
|
-$140.3M
63.33%
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
|
| Common Stock Issuance & Retirement, Net |
$75.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$25.00M
-43.95%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$44.60M
N/A
|
N/A
N/A
|
-$28.20M
N/A
|
$25.10M
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
|
| Cash From Financing Activities |
-$137.6M
82.49%
YoY
|
-$269.7M
43.76%
YoY
|
-$189.4M
-25.81%
YoY
|
-$75.40M
-48.74%
YoY
|
-$84.00M
-19.15%
YoY
|
-$187.6M
-11.38%
YoY
|
-$255.3M
-837.86%
YoY
|
-$147.1M
78.3%
YoY
|
-$103.9M
N/A
|
-$211.7M
130.86%
YoY
|
$34.60M
-123.02%
YoY
|
-$82.50M
15.87%
YoY
|
-$91.70M
-8.02%
YoY
|
-$150.3M
46.49%
YoY
|
-$71.20M
139.73%
YoY
|
-$99.70M
-90.16%
YoY
|
-$102.6M
108.11%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$98.10M
-66.88%
YoY
|
$475.9M
-30.1%
YoY
|
$444.4M
143.24%
YoY
|
$296.2M
1.72%
YoY
|
-$127.7M
269.08%
YoY
|
$680.8M
19.5%
YoY
|
$182.7M
-41.33%
YoY
|
$291.2M
-917.98%
YoY
|
-$34.60M
N/A
|
$569.7M
125.98%
YoY
|
$311.4M
2631.58%
YoY
|
-$35.60M
-116.13%
YoY
|
$252.1M
-5829.55%
YoY
|
$11.40M
-95.62%
YoY
|
$220.7M
-10.83%
YoY
|
-$4.400M
-100.78%
YoY
|
$260.1M
-149.59%
YoY
|
| Cash From Investing Activities |
-$118.7M
-3.34%
YoY
|
-$191.2M
9.19%
YoY
|
-$135.8M
-1.59%
YoY
|
-$122.8M
3.19%
YoY
|
-$67.00M
-39.59%
YoY
|
-$175.1M
10.54%
YoY
|
-$138.0M
-59.46%
YoY
|
-$119.0M
8.68%
YoY
|
-$110.9M
N/A
|
-$158.4M
20.18%
YoY
|
-$340.4M
86.73%
YoY
|
-$109.5M
-63.81%
YoY
|
-$131.8M
-32.27%
YoY
|
-$182.3M
29.94%
YoY
|
-$302.6M
111.76%
YoY
|
-$194.6M
60.69%
YoY
|
-$140.3M
63.33%
YoY
|
| Cash From Financing Activities |
-$137.6M
82.49%
YoY
|
-$269.7M
43.76%
YoY
|
-$189.4M
-25.81%
YoY
|
-$75.40M
-48.74%
YoY
|
-$84.00M
-19.15%
YoY
|
-$187.6M
-11.38%
YoY
|
-$255.3M
-837.86%
YoY
|
-$147.1M
78.3%
YoY
|
-$103.9M
N/A
|
-$211.7M
130.86%
YoY
|
$34.60M
-123.02%
YoY
|
-$82.50M
15.87%
YoY
|
-$91.70M
-8.02%
YoY
|
-$150.3M
46.49%
YoY
|
-$71.20M
139.73%
YoY
|
-$99.70M
-90.16%
YoY
|
-$102.6M
108.11%
YoY
|
| Net Change In Cash |
-$150.8M
-253.88%
YoY
|
$15.00M
-95.28%
YoY
|
$119.2M
-156.6%
YoY
|
$98.00M
290.44%
YoY
|
-$272.7M
9.34%
YoY
|
$318.1M
59.37%
YoY
|
-$210.6M
-3860.71%
YoY
|
$25.10M
-111.59%
YoY
|
-$249.4M
N/A
|
$199.6M
597.9%
YoY
|
$5.600M
-101.74%
YoY
|
-$216.6M
38.4%
YoY
|
$28.60M
-109.57%
YoY
|
-$321.2M
-1967.44%
YoY
|
-$156.5M
-344.53%
YoY
|
-$298.7M
-47.57%
YoY
|
$17.20M
-102.61%
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
|
| Cash From Operating Activities |
$98.10M
-66.88%
YoY
|
$475.9M
-30.1%
YoY
|
$444.4M
143.24%
YoY
|
$296.2M
1.72%
YoY
|
-$127.7M
269.08%
YoY
|
$680.8M
19.5%
YoY
|
$182.7M
-41.33%
YoY
|
$291.2M
-917.98%
YoY
|
-$34.60M
N/A
|
$569.7M
125.98%
YoY
|
$311.4M
2631.58%
YoY
|
-$35.60M
-116.13%
YoY
|
$252.1M
-5829.55%
YoY
|
$11.40M
-95.62%
YoY
|
$220.7M
-10.83%
YoY
|
-$4.400M
-100.78%
YoY
|
$260.1M
-149.59%
YoY
|
| Capital Expenditures |
$124.6M
-0.64%
YoY
|
$194.8M
1.41%
YoY
|
$137.4M
3.93%
YoY
|
$125.4M
3.81%
YoY
|
$104.0M
-8.45%
YoY
|
$192.1M
-0.57%
YoY
|
$132.2M
-21.45%
YoY
|
$120.8M
8.05%
YoY
|
$113.6M
N/A
|
$193.2M
37.61%
YoY
|
$168.3M
-2.26%
YoY
|
$111.8M
-14.2%
YoY
|
$140.4M
-7.99%
YoY
|
$172.2M
23.0%
YoY
|
$130.3M
15.41%
YoY
|
$152.6M
69.37%
YoY
|
$140.0M
62.6%
YoY
|
| Free Cash Flow |
-$26.50M
-115.52%
YoY
|
$281.1M
-42.48%
YoY
|
$307.0M
507.92%
YoY
|
$170.8M
0.23%
YoY
|
-$231.7M
56.34%
YoY
|
$488.7M
29.8%
YoY
|
$50.50M
-64.71%
YoY
|
$170.4M
-215.6%
YoY
|
-$148.2M
N/A
|
$376.5M
237.06%
YoY
|
$143.1M
-188.99%
YoY
|
-$147.4M
-263.05%
YoY
|
$111.7M
-171.15%
YoY
|
-$160.8M
-233.89%
YoY
|
$90.40M
-32.84%
YoY
|
-$157.0M
-133.09%
YoY
|
$120.1M
-119.67%
YoY
|
Loading...