|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$810.0M
17.39%
YoY
|
$690.0M
-1.85%
YoY
|
$703.0M
2.48%
YoY
|
$686.0M
1.78%
YoY
|
$674.0M
8.01%
YoY
|
| Depreciation, Depletion And Amortization |
$846.0M
9.59%
YoY
|
$772.0M
14.2%
YoY
|
$676.0M
0.75%
YoY
|
$671.0M
2.13%
YoY
|
$657.0M
6.83%
YoY
|
| Cash From Operating Activities |
$1.169B
0.17%
YoY
|
$1.167B
34.6%
YoY
|
$867.0M
78.4%
YoY
|
$486.0M
-16.49%
YoY
|
$582.0M
16.17%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.483B
21.0%
YoY
|
$2.052B
18.54%
YoY
|
$1.731B
16.64%
YoY
|
$1.484B
26.95%
YoY
|
$1.169B
-14.42%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$41.00M
192.86%
YoY
|
$14.00M
-88.33%
YoY
|
$120.0M
155.32%
YoY
|
$47.00M
-22.95%
YoY
|
$61.00M
41.86%
YoY
|
| Cash From Investing Activities |
-$1.896B
22.56%
YoY
|
-$1.547B
10.42%
YoY
|
-$1.401B
50.16%
YoY
|
-$933.0M
28.16%
YoY
|
-$728.0M
-23.45%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$23.00M
0.0%
YoY
|
$23.00M
-90.65%
YoY
|
$246.0M
884.0%
YoY
|
$25.00M
-10.71%
YoY
|
$28.00M
-88.66%
YoY
|
| Debt Paid & Issued, Net |
$300.0M
-62.92%
YoY
|
$809.0M
59.25%
YoY
|
$508.0M
-19.75%
YoY
|
$633.0M
7812.5%
YoY
|
$8.000M
-98.78%
YoY
|
| Cash From Financing Activities |
$1.202B
202.01%
YoY
|
$398.0M
-30.54%
YoY
|
$573.0M
32.95%
YoY
|
$431.0M
231.54%
YoY
|
$130.0M
-73.36%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.169B
0.17%
YoY
|
$1.167B
34.6%
YoY
|
$867.0M
78.4%
YoY
|
$486.0M
-16.49%
YoY
|
$582.0M
16.17%
YoY
|
| Cash From Investing Activities |
-$1.896B
22.56%
YoY
|
-$1.547B
10.42%
YoY
|
-$1.401B
50.16%
YoY
|
-$933.0M
28.16%
YoY
|
-$728.0M
-23.45%
YoY
|
| Cash From Financing Activities |
$1.202B
202.01%
YoY
|
$398.0M
-30.54%
YoY
|
$573.0M
32.95%
YoY
|
$431.0M
231.54%
YoY
|
$130.0M
-73.36%
YoY
|
| Net Change In Cash |
$475.0M
2538.89%
YoY
|
$18.00M
-53.85%
YoY
|
$39.00M
-343.75%
YoY
|
-$16.00M
0.0%
YoY
|
-$16.00M
-142.11%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.169B
0.17%
YoY
|
$1.167B
34.6%
YoY
|
$867.0M
78.4%
YoY
|
$486.0M
-16.49%
YoY
|
$582.0M
16.17%
YoY
|
| Capital Expenditures |
$2.483B
21.0%
YoY
|
$2.052B
18.54%
YoY
|
$1.731B
16.64%
YoY
|
$1.484B
26.95%
YoY
|
$1.169B
-14.42%
YoY
|
| Free Cash Flow |
-$1.314B
48.47%
YoY
|
-$885.0M
2.43%
YoY
|
-$864.0M
-13.43%
YoY
|
-$998.0M
70.02%
YoY
|
-$587.0M
-32.14%
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 |
$224.0M
5.16%
YoY
|
$142.0M
-5.33%
YoY
|
$281.0M
-4.75%
YoY
|
$174.0M
100.0%
YoY
|
$213.0M
34.81%
YoY
|
$150.0M
23.97%
YoY
|
$295.0M
13.9%
YoY
|
$87.00M
-45.63%
YoY
|
$158.0M
-3.07%
YoY
|
$121.0M
13.08%
YoY
|
$259.0M
14.1%
YoY
|
$160.0M
0.63%
YoY
|
$163.0M
-15.1%
YoY
|
$107.0M
12.63%
YoY
|
$227.0M
-12.36%
YoY
|
$159.0M
8.9%
YoY
|
$192.0M
10.34%
YoY
|
$95.00M
43.94%
YoY
|
$259.0M
4.02%
YoY
|
$146.0M
7.35%
YoY
|
| Depreciation, Depletion And Amortization |
$223.0M
5.69%
YoY
|
$215.0M
6.97%
YoY
|
$211.0M
8.21%
YoY
|
$208.0M
11.23%
YoY
|
$211.0M
11.64%
YoY
|
$201.0M
15.52%
YoY
|
$195.0M
14.71%
YoY
|
$187.0M
11.98%
YoY
|
$189.0M
13.86%
YoY
|
$174.0M
2.35%
YoY
|
$170.0M
0.59%
YoY
|
$167.0M
0.6%
YoY
|
$166.0M
0.0%
YoY
|
$170.0M
4.29%
YoY
|
$169.0M
2.42%
YoY
|
$166.0M
0.61%
YoY
|
$166.0M
1.22%
YoY
|
$163.0M
1.24%
YoY
|
$165.0M
6.04%
YoY
|
$165.0M
8.48%
YoY
|
| Cash From Operating Activities |
$368.0M
47.79%
YoY
|
$269.0M
5.91%
YoY
|
$408.0M
16.24%
YoY
|
$243.0M
-4.71%
YoY
|
$249.0M
-18.89%
YoY
|
$254.0M
3.67%
YoY
|
$351.0M
12.86%
YoY
|
$255.0M
107.32%
YoY
|
$307.0M
63.3%
YoY
|
$245.0M
24400.0%
YoY
|
$311.0M
68.11%
YoY
|
$123.0M
151.02%
YoY
|
$188.0M
-25.1%
YoY
|
$1.000M
-99.05%
YoY
|
$185.0M
-31.48%
YoY
|
$49.00M
-20.97%
YoY
|
$251.0M
73.1%
YoY
|
$105.0M
61.54%
YoY
|
$270.0M
132.16%
YoY
|
$62.00M
-61.13%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$342.0M
-38.27%
YoY
|
$835.0M
8.16%
YoY
|
$511.0M
24.63%
YoY
|
$422.0M
7.65%
YoY
|
$554.0M
15.9%
YoY
|
$772.0M
45.66%
YoY
|
$410.0M
-7.45%
YoY
|
$392.0M
14.96%
YoY
|
$478.0M
14.63%
YoY
|
$530.0M
2.12%
YoY
|
$443.0M
-237.15%
YoY
|
$341.0M
-240.33%
YoY
|
$417.0M
-235.83%
YoY
|
$519.0M
-274.16%
YoY
|
-$323.0M
-6.65%
YoY
|
-$243.0M
14.62%
YoY
|
-$307.0M
-243.46%
YoY
|
-$298.0M
-16.76%
YoY
|
-$346.0M
-1.42%
YoY
|
-$212.0M
-30.74%
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 |
$4.000M
-71.43%
YoY
|
$544.0M
229.7%
YoY
|
-$200.0M
-6766.67%
YoY
|
-$68.00M
-132.08%
YoY
|
$14.00M
-800.0%
YoY
|
$165.0M
103.7%
YoY
|
$3.000M
-111.11%
YoY
|
$212.0M
73.77%
YoY
|
-$2.000M
-120.0%
YoY
|
$81.00M
-56.22%
YoY
|
-$27.00M
-128.72%
YoY
|
$122.0M
27.08%
YoY
|
$10.00M
-88.1%
YoY
|
$185.0M
740.91%
YoY
|
$94.00M
11.9%
YoY
|
$96.00M
60.0%
YoY
|
$84.00M
425.0%
YoY
|
$22.00M
-74.42%
YoY
|
$84.00M
30.64%
YoY
|
$60.00M
-35.76%
YoY
|
| Cash From Investing Activities |
-$393.0M
-2.72%
YoY
|
-$291.0M
-52.06%
YoY
|
-$711.0M
74.69%
YoY
|
-$490.0M
172.22%
YoY
|
-$404.0M
14.45%
YoY
|
-$607.0M
35.19%
YoY
|
-$407.0M
-13.4%
YoY
|
-$180.0M
-17.81%
YoY
|
-$353.0M
34.22%
YoY
|
-$449.0M
34.43%
YoY
|
-$470.0M
105.24%
YoY
|
-$219.0M
48.98%
YoY
|
-$263.0M
17.94%
YoY
|
-$334.0M
21.01%
YoY
|
-$229.0M
-12.6%
YoY
|
-$147.0M
-3.29%
YoY
|
-$223.0M
486.84%
YoY
|
-$276.0M
1.47%
YoY
|
-$262.0M
-8.62%
YoY
|
-$152.0M
-28.54%
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 |
$6.000M
0.0%
YoY
|
N/A
N/A
|
$6.000M
0.0%
YoY
|
$6.000M
0.0%
YoY
|
$6.000M
0.0%
YoY
|
N/A
N/A
|
$6.000M
-95.2%
YoY
|
$6.000M
-91.43%
YoY
|
$6.000M
0.0%
YoY
|
N/A
N/A
|
$125.0M
1983.33%
YoY
|
$70.00M
1066.67%
YoY
|
$6.000M
-14.29%
YoY
|
N/A
N/A
|
$6.000M
0.0%
YoY
|
$6.000M
-14.29%
YoY
|
$7.000M
-12.5%
YoY
|
N/A
N/A
|
$6.000M
0.0%
YoY
|
$7.000M
0.0%
YoY
|
| Debt Paid & Issued, Net |
$1.075B
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$300.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$300.0M
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$416.0M
-520.2%
YoY
|
$75.00M
-118.94%
YoY
|
$477.0M
-39.85%
YoY
|
$551.0M
-3341.18%
YoY
|
$99.00M
450.0%
YoY
|
-$396.0M
-782.76%
YoY
|
$793.0M
124.01%
YoY
|
-$17.00M
-66.67%
YoY
|
$18.00M
-91.51%
YoY
|
$58.00M
480.0%
YoY
|
$354.0M
-4.58%
YoY
|
-$51.00M
-208.51%
YoY
|
$212.0M
6966.67%
YoY
|
$10.00M
-94.65%
YoY
|
$371.0M
N/A
|
$47.00M
-46.59%
YoY
|
$3.000M
-102.07%
YoY
|
$187.0M
171.01%
YoY
|
$0.00
-100.0%
YoY
|
$88.00M
-56.86%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$368.0M
47.79%
YoY
|
$269.0M
5.91%
YoY
|
$408.0M
16.24%
YoY
|
$243.0M
-4.71%
YoY
|
$249.0M
-18.89%
YoY
|
$254.0M
3.67%
YoY
|
$351.0M
12.86%
YoY
|
$255.0M
107.32%
YoY
|
$307.0M
63.3%
YoY
|
$245.0M
24400.0%
YoY
|
$311.0M
68.11%
YoY
|
$123.0M
151.02%
YoY
|
$188.0M
-25.1%
YoY
|
$1.000M
-99.05%
YoY
|
$185.0M
-31.48%
YoY
|
$49.00M
-20.97%
YoY
|
$251.0M
73.1%
YoY
|
$105.0M
61.54%
YoY
|
$270.0M
132.16%
YoY
|
$62.00M
-61.13%
YoY
|
| Cash From Investing Activities |
-$393.0M
-2.72%
YoY
|
-$291.0M
-52.06%
YoY
|
-$711.0M
74.69%
YoY
|
-$490.0M
172.22%
YoY
|
-$404.0M
14.45%
YoY
|
-$607.0M
35.19%
YoY
|
-$407.0M
-13.4%
YoY
|
-$180.0M
-17.81%
YoY
|
-$353.0M
34.22%
YoY
|
-$449.0M
34.43%
YoY
|
-$470.0M
105.24%
YoY
|
-$219.0M
48.98%
YoY
|
-$263.0M
17.94%
YoY
|
-$334.0M
21.01%
YoY
|
-$229.0M
-12.6%
YoY
|
-$147.0M
-3.29%
YoY
|
-$223.0M
486.84%
YoY
|
-$276.0M
1.47%
YoY
|
-$262.0M
-8.62%
YoY
|
-$152.0M
-28.54%
YoY
|
| Cash From Financing Activities |
-$416.0M
-520.2%
YoY
|
$75.00M
-118.94%
YoY
|
$477.0M
-39.85%
YoY
|
$551.0M
-3341.18%
YoY
|
$99.00M
450.0%
YoY
|
-$396.0M
-782.76%
YoY
|
$793.0M
124.01%
YoY
|
-$17.00M
-66.67%
YoY
|
$18.00M
-91.51%
YoY
|
$58.00M
480.0%
YoY
|
$354.0M
-4.58%
YoY
|
-$51.00M
-208.51%
YoY
|
$212.0M
6966.67%
YoY
|
$10.00M
-94.65%
YoY
|
$371.0M
N/A
|
$47.00M
-46.59%
YoY
|
$3.000M
-102.07%
YoY
|
$187.0M
171.01%
YoY
|
$0.00
-100.0%
YoY
|
$88.00M
-56.86%
YoY
|
| Net Change In Cash |
-$441.0M
687.5%
YoY
|
$53.00M
-107.08%
YoY
|
$174.0M
-76.39%
YoY
|
$304.0M
424.14%
YoY
|
-$56.00M
100.0%
YoY
|
-$749.0M
413.01%
YoY
|
$737.0M
277.95%
YoY
|
$58.00M
-139.46%
YoY
|
-$28.00M
-120.44%
YoY
|
-$146.0M
-54.8%
YoY
|
$195.0M
-40.37%
YoY
|
-$147.0M
188.24%
YoY
|
$137.0M
341.94%
YoY
|
-$323.0M
-2118.75%
YoY
|
$327.0M
3987.5%
YoY
|
-$51.00M
2450.0%
YoY
|
$31.00M
-181.58%
YoY
|
$16.00M
-111.59%
YoY
|
$8.000M
-150.96%
YoY
|
-$2.000M
-101.33%
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 |
$368.0M
47.79%
YoY
|
$269.0M
5.91%
YoY
|
$408.0M
16.24%
YoY
|
$243.0M
-4.71%
YoY
|
$249.0M
-18.89%
YoY
|
$254.0M
3.67%
YoY
|
$351.0M
12.86%
YoY
|
$255.0M
107.32%
YoY
|
$307.0M
63.3%
YoY
|
$245.0M
24400.0%
YoY
|
$311.0M
68.11%
YoY
|
$123.0M
151.02%
YoY
|
$188.0M
-25.1%
YoY
|
$1.000M
-99.05%
YoY
|
$185.0M
-31.48%
YoY
|
$49.00M
-20.97%
YoY
|
$251.0M
73.1%
YoY
|
$105.0M
61.54%
YoY
|
$270.0M
132.16%
YoY
|
$62.00M
-61.13%
YoY
|
| Capital Expenditures |
$342.0M
-38.27%
YoY
|
$835.0M
8.16%
YoY
|
$511.0M
24.63%
YoY
|
$422.0M
7.65%
YoY
|
$554.0M
15.9%
YoY
|
$772.0M
45.66%
YoY
|
$410.0M
-7.45%
YoY
|
$392.0M
14.96%
YoY
|
$478.0M
14.63%
YoY
|
$530.0M
2.12%
YoY
|
$443.0M
-237.15%
YoY
|
$341.0M
-240.33%
YoY
|
$417.0M
-235.83%
YoY
|
$519.0M
-274.16%
YoY
|
-$323.0M
-6.65%
YoY
|
-$243.0M
14.62%
YoY
|
-$307.0M
-243.46%
YoY
|
-$298.0M
-16.76%
YoY
|
-$346.0M
-1.42%
YoY
|
-$212.0M
-30.74%
YoY
|
| Free Cash Flow |
$26.00M
-108.52%
YoY
|
-$566.0M
9.27%
YoY
|
-$103.0M
74.58%
YoY
|
-$179.0M
30.66%
YoY
|
-$305.0M
78.36%
YoY
|
-$518.0M
81.75%
YoY
|
-$59.00M
-55.3%
YoY
|
-$137.0M
-37.16%
YoY
|
-$171.0M
-25.33%
YoY
|
-$285.0M
-44.98%
YoY
|
-$132.0M
-125.98%
YoY
|
-$218.0M
-174.66%
YoY
|
-$229.0M
-141.04%
YoY
|
-$518.0M
-228.54%
YoY
|
$508.0M
-17.53%
YoY
|
$292.0M
6.57%
YoY
|
$558.0M
-908.7%
YoY
|
$403.0M
-4.73%
YoY
|
$616.0M
31.82%
YoY
|
$274.0M
-41.15%
YoY
|
Loading...