|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$935.4M
1.8%
YoY
|
$918.9M
-12.75%
YoY
|
$1.053B
-23.68%
YoY
|
$1.380B
16.18%
YoY
|
$1.188B
118.51%
YoY
|
| Depreciation, Depletion And Amortization |
$172.3M
9.05%
YoY
|
$158.0M
12.06%
YoY
|
$141.0M
10.76%
YoY
|
$127.3M
4.77%
YoY
|
$121.5M
5.19%
YoY
|
| Cash From Operating Activities |
$975.1M
-17.35%
YoY
|
$1.180B
7.88%
YoY
|
$1.094B
-25.04%
YoY
|
$1.459B
12.81%
YoY
|
$1.293B
7.61%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$324.6M
-11.96%
YoY
|
$368.7M
-1.76%
YoY
|
$375.3M
32.85%
YoY
|
$282.5M
-213.5%
YoY
|
-$248.9M
33.89%
YoY
|
| Acquisitions |
$21.50M
-97.27%
YoY
|
$786.2M
265.84%
YoY
|
$214.9M
-45.37%
YoY
|
$393.4M
-8.89%
YoY
|
$431.8M
N/A
|
| Other Investing Activities |
-$7.700M
-169.37%
YoY
|
$11.10M
-13.28%
YoY
|
$12.80M
14.29%
YoY
|
$11.20M
600.0%
YoY
|
$1.600M
-85.45%
YoY
|
| Cash From Investing Activities |
-$175.0M
-83.12%
YoY
|
-$1.037B
81.2%
YoY
|
-$572.3M
-10.82%
YoY
|
-$641.7M
2.99%
YoY
|
-$623.1M
356.48%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$159.1M
171.04%
YoY
|
$58.70M
-83.64%
YoY
|
$358.7M
-58.74%
YoY
|
$869.3M
209.8%
YoY
|
$280.6M
854.42%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$825.5M
401.21%
YoY
|
-$164.7M
-68.99%
YoY
|
-$531.1M
-33.45%
YoY
|
-$798.0M
29.65%
YoY
|
-$615.5M
-41.6%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$975.1M
-17.35%
YoY
|
$1.180B
7.88%
YoY
|
$1.094B
-25.04%
YoY
|
$1.459B
12.81%
YoY
|
$1.293B
7.61%
YoY
|
| Cash From Investing Activities |
-$175.0M
-83.12%
YoY
|
-$1.037B
81.2%
YoY
|
-$572.3M
-10.82%
YoY
|
-$641.7M
2.99%
YoY
|
-$623.1M
356.48%
YoY
|
| Cash From Financing Activities |
-$825.5M
401.21%
YoY
|
-$164.7M
-68.99%
YoY
|
-$531.1M
-33.45%
YoY
|
-$798.0M
29.65%
YoY
|
-$615.5M
-41.6%
YoY
|
| Net Change In Cash |
-$18.90M
-21.25%
YoY
|
-$24.00M
137.62%
YoY
|
-$10.10M
-274.14%
YoY
|
$5.800M
-88.67%
YoY
|
$51.20M
139.25%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$975.1M
-17.35%
YoY
|
$1.180B
7.88%
YoY
|
$1.094B
-25.04%
YoY
|
$1.459B
12.81%
YoY
|
$1.293B
7.61%
YoY
|
| Capital Expenditures |
$324.6M
-11.96%
YoY
|
$368.7M
-1.76%
YoY
|
$375.3M
32.85%
YoY
|
$282.5M
-213.5%
YoY
|
-$248.9M
33.89%
YoY
|
| Free Cash Flow |
$650.5M
-19.8%
YoY
|
$811.1M
12.92%
YoY
|
$718.3M
-38.95%
YoY
|
$1.177B
-23.71%
YoY
|
$1.542B
11.13%
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 |
$234.5M
-4.01%
YoY
|
$186.1M
-21.28%
YoY
|
$213.0M
-5.79%
YoY
|
$250.0M
3.65%
YoY
|
$244.3M
13.52%
YoY
|
$236.4M
23.96%
YoY
|
$226.1M
-14.16%
YoY
|
$241.2M
-19.81%
YoY
|
$215.2M
-27.86%
YoY
|
$190.7M
-36.01%
YoY
|
$263.4M
-22.55%
YoY
|
$300.8M
-19.57%
YoY
|
$298.3M
-18.92%
YoY
|
$298.0M
-4.27%
YoY
|
$340.1M
-4.22%
YoY
|
$374.0M
10.36%
YoY
|
$367.9M
101.59%
YoY
|
$311.3M
55.49%
YoY
|
$355.1M
44.0%
YoY
|
| Depreciation, Depletion And Amortization |
$44.80M
12.28%
YoY
|
$47.40M
15.61%
YoY
|
$42.90M
5.67%
YoY
|
$42.10M
9.07%
YoY
|
$39.90M
5.56%
YoY
|
$41.00M
9.04%
YoY
|
$40.60M
14.69%
YoY
|
$38.60M
13.2%
YoY
|
$37.80M
11.5%
YoY
|
$37.60M
16.77%
YoY
|
$35.40M
12.38%
YoY
|
$34.10M
7.57%
YoY
|
$33.90M
6.27%
YoY
|
$32.20M
1.26%
YoY
|
$31.50M
4.3%
YoY
|
$31.70M
4.97%
YoY
|
$31.90M
8.87%
YoY
|
$31.80M
5.65%
YoY
|
$30.20M
4.14%
YoY
|
| Cash From Operating Activities |
$215.0M
-23.95%
YoY
|
$123.2M
-43.41%
YoY
|
$379.5M
40.04%
YoY
|
$189.7M
-19.31%
YoY
|
$282.7M
-38.0%
YoY
|
$217.7M
204.9%
YoY
|
$271.0M
-35.12%
YoY
|
$235.1M
-19.84%
YoY
|
$456.0M
46.53%
YoY
|
$71.40M
-71.53%
YoY
|
$417.7M
26.96%
YoY
|
$293.3M
-41.18%
YoY
|
$311.2M
-18.23%
YoY
|
$250.8M
-768.8%
YoY
|
$329.0M
-20.53%
YoY
|
$498.6M
-26.41%
YoY
|
$380.6M
59.05%
YoY
|
-$37.50M
-110.65%
YoY
|
$414.0M
534.97%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$62.60M
-18.28%
YoY
|
$98.10M
13.94%
YoY
|
$79.10M
-2.22%
YoY
|
$70.80M
-28.63%
YoY
|
$76.60M
-25.27%
YoY
|
$86.10M
-16.57%
YoY
|
$80.90M
-6.58%
YoY
|
$99.20M
19.37%
YoY
|
$102.5M
0.1%
YoY
|
$103.2M
18.89%
YoY
|
$86.60M
-250.35%
YoY
|
$83.10M
-201.47%
YoY
|
$102.4M
-282.21%
YoY
|
$86.80M
-194.97%
YoY
|
-$57.60M
-13.64%
YoY
|
-$81.90M
69.21%
YoY
|
-$56.20M
32.55%
YoY
|
-$91.40M
27.65%
YoY
|
-$66.70M
77.87%
YoY
|
| Acquisitions |
$669.7M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$243.6M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$93.60M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$400.0K
-123.53%
YoY
|
$39.40M
-158.46%
YoY
|
-$2.300M
-98.48%
YoY
|
$32.40M
-116.22%
YoY
|
$1.700M
-100.68%
YoY
|
-$67.40M
810.81%
YoY
|
-$151.3M
33.07%
YoY
|
-$199.7M
174.31%
YoY
|
-$249.9M
-8161.29%
YoY
|
-$7.400M
-125.17%
YoY
|
-$113.7M
-33.0%
YoY
|
-$72.80M
-41.9%
YoY
|
$3.100M
72.22%
YoY
|
$29.40M
-118.89%
YoY
|
-$169.7M
-864.41%
YoY
|
-$125.3M
-52.7%
YoY
|
$1.800M
200.0%
YoY
|
-$155.6M
-756.54%
YoY
|
$22.20M
-772.73%
YoY
|
| Cash From Investing Activities |
-$634.4M
-18225.71%
YoY
|
-$58.70M
-61.76%
YoY
|
-$81.40M
-64.94%
YoY
|
-$38.40M
-87.15%
YoY
|
$3.500M
-100.99%
YoY
|
-$153.5M
38.79%
YoY
|
-$232.2M
15.93%
YoY
|
-$298.9M
91.73%
YoY
|
-$352.4M
234.03%
YoY
|
-$110.6M
92.68%
YoY
|
-$200.3M
-11.88%
YoY
|
-$155.9M
-24.76%
YoY
|
-$105.5M
-29.57%
YoY
|
-$57.40M
-76.76%
YoY
|
-$227.3M
410.79%
YoY
|
-$207.2M
-33.87%
YoY
|
-$149.8M
718.58%
YoY
|
-$247.0M
415.66%
YoY
|
-$44.50M
9.07%
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 |
$26.30M
-34.09%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$39.90M
21.28%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$32.90M
-70.15%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$110.2M
-7.55%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$119.2M
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
|
N/A
|
N/A
|
| Cash From Financing Activities |
$438.6M
-281.46%
YoY
|
-$91.10M
12.47%
YoY
|
-$373.2M
486.79%
YoY
|
-$119.5M
-292.74%
YoY
|
-$241.7M
194.4%
YoY
|
-$81.00M
-371.81%
YoY
|
-$63.60M
-72.5%
YoY
|
$62.00M
-152.63%
YoY
|
-$82.10M
-61.24%
YoY
|
$29.80M
-116.31%
YoY
|
-$231.3M
47.98%
YoY
|
-$117.8M
-60.72%
YoY
|
-$211.8M
33.12%
YoY
|
-$182.7M
-168.68%
YoY
|
-$156.3M
-62.01%
YoY
|
-$299.9M
1.32%
YoY
|
-$159.1M
-8.62%
YoY
|
$266.0M
-176.09%
YoY
|
-$411.4M
315.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$215.0M
-23.95%
YoY
|
$123.2M
-43.41%
YoY
|
$379.5M
40.04%
YoY
|
$189.7M
-19.31%
YoY
|
$282.7M
-38.0%
YoY
|
$217.7M
204.9%
YoY
|
$271.0M
-35.12%
YoY
|
$235.1M
-19.84%
YoY
|
$456.0M
46.53%
YoY
|
$71.40M
-71.53%
YoY
|
$417.7M
26.96%
YoY
|
$293.3M
-41.18%
YoY
|
$311.2M
-18.23%
YoY
|
$250.8M
-768.8%
YoY
|
$329.0M
-20.53%
YoY
|
$498.6M
-26.41%
YoY
|
$380.6M
59.05%
YoY
|
-$37.50M
-110.65%
YoY
|
$414.0M
534.97%
YoY
|
| Cash From Investing Activities |
-$634.4M
-18225.71%
YoY
|
-$58.70M
-61.76%
YoY
|
-$81.40M
-64.94%
YoY
|
-$38.40M
-87.15%
YoY
|
$3.500M
-100.99%
YoY
|
-$153.5M
38.79%
YoY
|
-$232.2M
15.93%
YoY
|
-$298.9M
91.73%
YoY
|
-$352.4M
234.03%
YoY
|
-$110.6M
92.68%
YoY
|
-$200.3M
-11.88%
YoY
|
-$155.9M
-24.76%
YoY
|
-$105.5M
-29.57%
YoY
|
-$57.40M
-76.76%
YoY
|
-$227.3M
410.79%
YoY
|
-$207.2M
-33.87%
YoY
|
-$149.8M
718.58%
YoY
|
-$247.0M
415.66%
YoY
|
-$44.50M
9.07%
YoY
|
| Cash From Financing Activities |
$438.6M
-281.46%
YoY
|
-$91.10M
12.47%
YoY
|
-$373.2M
486.79%
YoY
|
-$119.5M
-292.74%
YoY
|
-$241.7M
194.4%
YoY
|
-$81.00M
-371.81%
YoY
|
-$63.60M
-72.5%
YoY
|
$62.00M
-152.63%
YoY
|
-$82.10M
-61.24%
YoY
|
$29.80M
-116.31%
YoY
|
-$231.3M
47.98%
YoY
|
-$117.8M
-60.72%
YoY
|
-$211.8M
33.12%
YoY
|
-$182.7M
-168.68%
YoY
|
-$156.3M
-62.01%
YoY
|
-$299.9M
1.32%
YoY
|
-$159.1M
-8.62%
YoY
|
$266.0M
-176.09%
YoY
|
-$411.4M
315.14%
YoY
|
| Net Change In Cash |
$19.00M
-58.7%
YoY
|
-$26.60M
58.33%
YoY
|
-$75.10M
202.82%
YoY
|
$31.80M
-1866.67%
YoY
|
$46.00M
113.95%
YoY
|
-$16.80M
78.72%
YoY
|
-$24.80M
78.42%
YoY
|
-$1.800M
-109.18%
YoY
|
$21.50M
-464.41%
YoY
|
-$9.400M
-187.85%
YoY
|
-$13.90M
-74.54%
YoY
|
$19.60M
-330.59%
YoY
|
-$5.900M
-108.48%
YoY
|
$10.70M
-157.84%
YoY
|
-$54.60M
30.31%
YoY
|
-$8.500M
-112.46%
YoY
|
$69.60M
54.32%
YoY
|
-$18.50M
-59.25%
YoY
|
-$41.90M
-43.91%
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 |
$215.0M
-23.95%
YoY
|
$123.2M
-43.41%
YoY
|
$379.5M
40.04%
YoY
|
$189.7M
-19.31%
YoY
|
$282.7M
-38.0%
YoY
|
$217.7M
204.9%
YoY
|
$271.0M
-35.12%
YoY
|
$235.1M
-19.84%
YoY
|
$456.0M
46.53%
YoY
|
$71.40M
-71.53%
YoY
|
$417.7M
26.96%
YoY
|
$293.3M
-41.18%
YoY
|
$311.2M
-18.23%
YoY
|
$250.8M
-768.8%
YoY
|
$329.0M
-20.53%
YoY
|
$498.6M
-26.41%
YoY
|
$380.6M
59.05%
YoY
|
-$37.50M
-110.65%
YoY
|
$414.0M
534.97%
YoY
|
| Capital Expenditures |
$62.60M
-18.28%
YoY
|
$98.10M
13.94%
YoY
|
$79.10M
-2.22%
YoY
|
$70.80M
-28.63%
YoY
|
$76.60M
-25.27%
YoY
|
$86.10M
-16.57%
YoY
|
$80.90M
-6.58%
YoY
|
$99.20M
19.37%
YoY
|
$102.5M
0.1%
YoY
|
$103.2M
18.89%
YoY
|
$86.60M
-250.35%
YoY
|
$83.10M
-201.47%
YoY
|
$102.4M
-282.21%
YoY
|
$86.80M
-194.97%
YoY
|
-$57.60M
-13.64%
YoY
|
-$81.90M
69.21%
YoY
|
-$56.20M
32.55%
YoY
|
-$91.40M
27.65%
YoY
|
-$66.70M
77.87%
YoY
|
| Free Cash Flow |
$152.4M
-26.06%
YoY
|
$25.10M
-80.93%
YoY
|
$300.4M
58.02%
YoY
|
$118.9M
-12.51%
YoY
|
$206.1M
-41.7%
YoY
|
$131.6M
-513.84%
YoY
|
$190.1M
-42.59%
YoY
|
$135.9M
-35.35%
YoY
|
$353.5M
69.3%
YoY
|
-$31.80M
-119.39%
YoY
|
$331.1M
-14.36%
YoY
|
$210.2M
-63.79%
YoY
|
$208.8M
-52.2%
YoY
|
$164.0M
204.27%
YoY
|
$386.6M
-19.58%
YoY
|
$580.5M
-20.03%
YoY
|
$436.8M
55.06%
YoY
|
$53.90M
-87.28%
YoY
|
$480.7M
368.06%
YoY
|
Loading...