|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$518.5M
568.93%
YoY
|
$77.51M
-83.75%
YoY
|
$476.9M
-15.75%
YoY
|
$566.0M
55.65%
YoY
|
$363.6M
-393.8%
YoY
|
| Depreciation, Depletion And Amortization |
$456.6M
-0.09%
YoY
|
$457.0M
11.59%
YoY
|
$409.6M
10.76%
YoY
|
$369.8M
10.29%
YoY
|
$335.3M
9.52%
YoY
|
| Cash From Operating Activities |
$1.100B
3.2%
YoY
|
$1.066B
-13.83%
YoY
|
$1.237B
52.25%
YoY
|
$812.5M
2.65%
YoY
|
$791.6M
6.85%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$912.8M
-1.98%
YoY
|
$931.2M
-7.79%
YoY
|
$1.010B
-224.39%
YoY
|
-$811.8M
-207.99%
YoY
|
$751.7M
4.97%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$21.12M
691.35%
YoY
|
$2.669M
-121.74%
YoY
|
-$12.28M
-104.19%
YoY
|
$293.1M
-2203.49%
YoY
|
-$13.94M
-1256.43%
YoY
|
| Cash From Investing Activities |
-$891.7M
-4.52%
YoY
|
-$933.9M
-16.04%
YoY
|
-$1.112B
114.45%
YoY
|
-$518.7M
-18.08%
YoY
|
-$633.2M
-48.25%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$59.09M
-192.2%
YoY
|
$64.09M
N/A
|
$0.00
-100.0%
YoY
|
-$9.590M
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$1.004B
N/A
|
$0.00
-100.0%
YoY
|
$549.0M
N/A
|
$0.00
-100.0%
YoY
|
$515.7M
N/A
|
| Cash From Financing Activities |
-$203.4M
36.24%
YoY
|
-$149.3M
-27.88%
YoY
|
-$207.0M
-25.06%
YoY
|
-$276.2M
370.28%
YoY
|
-$58.74M
-112.34%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.100B
3.2%
YoY
|
$1.066B
-13.83%
YoY
|
$1.237B
52.25%
YoY
|
$812.5M
2.65%
YoY
|
$791.6M
6.85%
YoY
|
| Cash From Investing Activities |
-$891.7M
-4.52%
YoY
|
-$933.9M
-16.04%
YoY
|
-$1.112B
114.45%
YoY
|
-$518.7M
-18.08%
YoY
|
-$633.2M
-48.25%
YoY
|
| Cash From Financing Activities |
-$203.4M
36.24%
YoY
|
-$149.3M
-27.88%
YoY
|
-$207.0M
-25.06%
YoY
|
-$276.2M
370.28%
YoY
|
-$58.74M
-112.34%
YoY
|
| Net Change In Cash |
$4.944M
-128.7%
YoY
|
-$17.23M
-79.06%
YoY
|
-$82.27M
-567.98%
YoY
|
$17.58M
-82.35%
YoY
|
$99.60M
-1582.32%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.100B
3.2%
YoY
|
$1.066B
-13.83%
YoY
|
$1.237B
52.25%
YoY
|
$812.5M
2.65%
YoY
|
$791.6M
6.85%
YoY
|
| Capital Expenditures |
$912.8M
-1.98%
YoY
|
$931.2M
-7.79%
YoY
|
$1.010B
-224.39%
YoY
|
-$811.8M
-207.99%
YoY
|
$751.7M
4.97%
YoY
|
| Free Cash Flow |
$187.2M
38.95%
YoY
|
$134.7M
-40.7%
YoY
|
$227.2M
-86.01%
YoY
|
$1.624B
3979.33%
YoY
|
$39.82M
61.5%
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 |
$247.7M
14.47%
YoY
|
$181.6M
303.78%
YoY
|
$518.5M
-409.33%
YoY
|
$149.8M
-376.63%
YoY
|
$216.4M
30.12%
YoY
|
$44.99M
-66.18%
YoY
|
-$167.6M
-327.44%
YoY
|
-$54.16M
-158.47%
YoY
|
$166.3M
18.02%
YoY
|
$133.0M
-21.61%
YoY
|
$73.70M
-53.4%
YoY
|
$92.62M
-14.37%
YoY
|
$140.9M
-15.81%
YoY
|
$169.7M
28.17%
YoY
|
$158.1M
81.85%
YoY
|
$108.2M
25.07%
YoY
|
$167.3M
48.82%
YoY
|
$132.4M
70.23%
YoY
|
$86.96M
-159.75%
YoY
|
| Depreciation, Depletion And Amortization |
$119.3M
7.24%
YoY
|
$122.0M
11.57%
YoY
|
$119.5M
9.82%
YoY
|
$116.4M
2.6%
YoY
|
$111.3M
-6.44%
YoY
|
$109.4M
-5.54%
YoY
|
$108.8M
-0.69%
YoY
|
$113.5M
10.79%
YoY
|
$118.9M
17.8%
YoY
|
$115.8M
19.87%
YoY
|
$109.6M
16.46%
YoY
|
$102.4M
6.84%
YoY
|
$101.0M
10.65%
YoY
|
$96.60M
9.06%
YoY
|
$94.11M
12.48%
YoY
|
$95.86M
13.88%
YoY
|
$91.25M
8.18%
YoY
|
$88.58M
6.57%
YoY
|
$83.67M
4.46%
YoY
|
| Cash From Operating Activities |
$382.4M
50.66%
YoY
|
$274.9M
24.91%
YoY
|
$237.8M
20.11%
YoY
|
$388.4M
37.85%
YoY
|
$253.8M
-19.52%
YoY
|
$220.1M
-18.77%
YoY
|
$197.9M
8.76%
YoY
|
$281.8M
-18.07%
YoY
|
$315.3M
-17.86%
YoY
|
$270.9M
-17.23%
YoY
|
$182.0M
14.82%
YoY
|
$343.9M
50.57%
YoY
|
$383.9M
51.05%
YoY
|
$327.3M
90.89%
YoY
|
$158.5M
32.37%
YoY
|
$228.4M
-10.33%
YoY
|
$254.1M
19.65%
YoY
|
$171.5M
-16.24%
YoY
|
$119.7M
2.43%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$220.6M
13.83%
YoY
|
$277.6M
15.47%
YoY
|
$285.5M
15.57%
YoY
|
$193.1M
-4.54%
YoY
|
$193.8M
-17.52%
YoY
|
$240.4M
-2.64%
YoY
|
$247.0M
-12.46%
YoY
|
$202.2M
-12.59%
YoY
|
$235.0M
-10.6%
YoY
|
$246.9M
5.77%
YoY
|
$282.2M
-228.66%
YoY
|
$231.4M
-230.67%
YoY
|
$262.9M
-230.19%
YoY
|
$233.5M
9.36%
YoY
|
-$219.3M
-8.21%
YoY
|
-$177.1M
1.84%
YoY
|
-$201.9M
29.77%
YoY
|
$213.5M
16.47%
YoY
|
-$239.0M
44.65%
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 |
$1.778M
-40.79%
YoY
|
$1.255M
-121.35%
YoY
|
$11.77M
-1006.7%
YoY
|
$471.0K
-358.79%
YoY
|
$3.003M
-1216.36%
YoY
|
-$5.878M
-738.91%
YoY
|
-$1.298M
18.0%
YoY
|
-$182.0K
-99.84%
YoY
|
-$269.0K
-97.92%
YoY
|
$920.0K
-106.29%
YoY
|
-$1.100M
-77.3%
YoY
|
-$113.1M
-146.97%
YoY
|
-$12.92M
-196.21%
YoY
|
-$14.64M
6.21%
YoY
|
-$4.845M
-278.65%
YoY
|
$240.8M
-26999.78%
YoY
|
$13.43M
4377.67%
YoY
|
-$13.78M
16.31%
YoY
|
$2.712M
-100.56%
YoY
|
| Cash From Investing Activities |
-$218.9M
14.69%
YoY
|
-$278.9M
18.9%
YoY
|
-$273.7M
10.23%
YoY
|
-$192.6M
-4.86%
YoY
|
-$190.8M
-18.9%
YoY
|
-$234.5M
-5.37%
YoY
|
-$248.3M
-12.31%
YoY
|
-$202.4M
-41.23%
YoY
|
-$235.3M
-14.69%
YoY
|
-$247.9M
18.69%
YoY
|
-$283.2M
26.32%
YoY
|
-$344.5M
-640.9%
YoY
|
-$275.8M
46.33%
YoY
|
-$208.8M
23.05%
YoY
|
-$224.2M
-5.11%
YoY
|
$63.68M
-136.44%
YoY
|
-$188.5M
21.37%
YoY
|
-$169.7M
153.79%
YoY
|
-$236.2M
-63.64%
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
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$347.1M
-1135.4%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$33.52M
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
|
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$150.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
| Cash From Financing Activities |
-$408.3M
1907.38%
YoY
|
$232.2M
831.28%
YoY
|
$39.83M
453.56%
YoY
|
-$247.8M
409.01%
YoY
|
-$20.34M
-71.33%
YoY
|
$24.93M
-167.66%
YoY
|
$7.196M
-93.03%
YoY
|
-$48.69M
177.08%
YoY
|
-$70.94M
-74.9%
YoY
|
-$36.85M
263.18%
YoY
|
$103.3M
-126.93%
YoY
|
-$17.57M
-112.55%
YoY
|
-$282.6M
-2862.72%
YoY
|
-$10.15M
-76.32%
YoY
|
-$383.6M
-428.13%
YoY
|
$140.0M
-444.4%
YoY
|
$10.23M
-111.89%
YoY
|
-$42.85M
-12.56%
YoY
|
$116.9M
-1192.71%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$382.4M
50.66%
YoY
|
$274.9M
24.91%
YoY
|
$237.8M
20.11%
YoY
|
$388.4M
37.85%
YoY
|
$253.8M
-19.52%
YoY
|
$220.1M
-18.77%
YoY
|
$197.9M
8.76%
YoY
|
$281.8M
-18.07%
YoY
|
$315.3M
-17.86%
YoY
|
$270.9M
-17.23%
YoY
|
$182.0M
14.82%
YoY
|
$343.9M
50.57%
YoY
|
$383.9M
51.05%
YoY
|
$327.3M
90.89%
YoY
|
$158.5M
32.37%
YoY
|
$228.4M
-10.33%
YoY
|
$254.1M
19.65%
YoY
|
$171.5M
-16.24%
YoY
|
$119.7M
2.43%
YoY
|
| Cash From Investing Activities |
-$218.9M
14.69%
YoY
|
-$278.9M
18.9%
YoY
|
-$273.7M
10.23%
YoY
|
-$192.6M
-4.86%
YoY
|
-$190.8M
-18.9%
YoY
|
-$234.5M
-5.37%
YoY
|
-$248.3M
-12.31%
YoY
|
-$202.4M
-41.23%
YoY
|
-$235.3M
-14.69%
YoY
|
-$247.9M
18.69%
YoY
|
-$283.2M
26.32%
YoY
|
-$344.5M
-640.9%
YoY
|
-$275.8M
46.33%
YoY
|
-$208.8M
23.05%
YoY
|
-$224.2M
-5.11%
YoY
|
$63.68M
-136.44%
YoY
|
-$188.5M
21.37%
YoY
|
-$169.7M
153.79%
YoY
|
-$236.2M
-63.64%
YoY
|
| Cash From Financing Activities |
-$408.3M
1907.38%
YoY
|
$232.2M
831.28%
YoY
|
$39.83M
453.56%
YoY
|
-$247.8M
409.01%
YoY
|
-$20.34M
-71.33%
YoY
|
$24.93M
-167.66%
YoY
|
$7.196M
-93.03%
YoY
|
-$48.69M
177.08%
YoY
|
-$70.94M
-74.9%
YoY
|
-$36.85M
263.18%
YoY
|
$103.3M
-126.93%
YoY
|
-$17.57M
-112.55%
YoY
|
-$282.6M
-2862.72%
YoY
|
-$10.15M
-76.32%
YoY
|
-$383.6M
-428.13%
YoY
|
$140.0M
-444.4%
YoY
|
$10.23M
-111.89%
YoY
|
-$42.85M
-12.56%
YoY
|
$116.9M
-1192.71%
YoY
|
| Net Change In Cash |
-$244.8M
-674.49%
YoY
|
$228.2M
2079.45%
YoY
|
$3.849M
-108.91%
YoY
|
-$51.99M
-269.65%
YoY
|
$42.61M
369.09%
YoY
|
$10.47M
-176.09%
YoY
|
-$43.19M
-2156.76%
YoY
|
$30.65M
-269.14%
YoY
|
$9.084M
-105.2%
YoY
|
-$13.76M
-112.7%
YoY
|
$2.100M
-100.47%
YoY
|
-$18.12M
-104.19%
YoY
|
-$174.5M
-330.04%
YoY
|
$108.4M
-363.82%
YoY
|
-$449.3M
-108111.54%
YoY
|
$432.1M
1000.04%
YoY
|
$75.87M
-362.54%
YoY
|
-$41.07M
-146.22%
YoY
|
$416.0K
-100.08%
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
|
| Cash From Operating Activities |
$382.4M
50.66%
YoY
|
$274.9M
24.91%
YoY
|
$237.8M
20.11%
YoY
|
$388.4M
37.85%
YoY
|
$253.8M
-19.52%
YoY
|
$220.1M
-18.77%
YoY
|
$197.9M
8.76%
YoY
|
$281.8M
-18.07%
YoY
|
$315.3M
-17.86%
YoY
|
$270.9M
-17.23%
YoY
|
$182.0M
14.82%
YoY
|
$343.9M
50.57%
YoY
|
$383.9M
51.05%
YoY
|
$327.3M
90.89%
YoY
|
$158.5M
32.37%
YoY
|
$228.4M
-10.33%
YoY
|
$254.1M
19.65%
YoY
|
$171.5M
-16.24%
YoY
|
$119.7M
2.43%
YoY
|
| Capital Expenditures |
$220.6M
13.83%
YoY
|
$277.6M
15.47%
YoY
|
$285.5M
15.57%
YoY
|
$193.1M
-4.54%
YoY
|
$193.8M
-17.52%
YoY
|
$240.4M
-2.64%
YoY
|
$247.0M
-12.46%
YoY
|
$202.2M
-12.59%
YoY
|
$235.0M
-10.6%
YoY
|
$246.9M
5.77%
YoY
|
$282.2M
-228.66%
YoY
|
$231.4M
-230.67%
YoY
|
$262.9M
-230.19%
YoY
|
$233.5M
9.36%
YoY
|
-$219.3M
-8.21%
YoY
|
-$177.1M
1.84%
YoY
|
-$201.9M
29.77%
YoY
|
$213.5M
16.47%
YoY
|
-$239.0M
44.65%
YoY
|
| Free Cash Flow |
$161.7M
169.77%
YoY
|
-$2.710M
-86.68%
YoY
|
-$47.75M
-2.72%
YoY
|
$195.4M
145.69%
YoY
|
$59.95M
-25.34%
YoY
|
-$20.34M
-184.72%
YoY
|
-$49.09M
-51.01%
YoY
|
$79.51M
-29.34%
YoY
|
$80.30M
-33.63%
YoY
|
$24.01M
-74.43%
YoY
|
-$100.2M
-126.52%
YoY
|
$112.5M
-72.25%
YoY
|
$121.0M
-73.47%
YoY
|
$93.87M
-323.45%
YoY
|
$377.8M
5.34%
YoY
|
$405.5M
-5.39%
YoY
|
$456.1M
23.93%
YoY
|
-$42.01M
-295.91%
YoY
|
$358.7M
27.15%
YoY
|
Loading...