|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$774.1M
-3.85%
YoY
|
$805.1M
6.07%
YoY
|
$759.0M
-25.73%
YoY
|
$1.022B
21.5%
YoY
|
$841.1M
82.45%
YoY
|
| Depreciation, Depletion And Amortization |
$652.8M
24.2%
YoY
|
$525.6M
1.53%
YoY
|
$517.7M
13.33%
YoY
|
$456.8M
9.41%
YoY
|
$417.5M
1.83%
YoY
|
| Cash From Operating Activities |
$1.558B
30.75%
YoY
|
$1.191B
-9.42%
YoY
|
$1.315B
-12.03%
YoY
|
$1.495B
36.64%
YoY
|
$1.094B
5.94%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$828.9M
23.77%
YoY
|
$669.7M
42.58%
YoY
|
$469.7M
-43.01%
YoY
|
$824.2M
36.21%
YoY
|
$605.1M
43.66%
YoY
|
| Acquisitions |
$1.804B
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$194.9M
N/A
|
| Other Investing Activities |
-$1.742B
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$1.900M
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
-$2.573B
826.17%
YoY
|
-$277.8M
-68.26%
YoY
|
-$875.1M
4.97%
YoY
|
-$833.7M
4.95%
YoY
|
-$794.4M
86.44%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$153.0M
N/A
|
$0.00
-100.0%
YoY
|
$41.50M
-92.06%
YoY
|
$522.6M
170.78%
YoY
|
$193.0M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$859.4M
-198.06%
YoY
|
-$876.4M
682.5%
YoY
|
-$112.0M
-88.33%
YoY
|
-$960.0M
46.43%
YoY
|
-$655.6M
110.4%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.558B
30.75%
YoY
|
$1.191B
-9.42%
YoY
|
$1.315B
-12.03%
YoY
|
$1.495B
36.64%
YoY
|
$1.094B
5.94%
YoY
|
| Cash From Investing Activities |
-$2.573B
826.17%
YoY
|
-$277.8M
-68.26%
YoY
|
-$875.1M
4.97%
YoY
|
-$833.7M
4.95%
YoY
|
-$794.4M
86.44%
YoY
|
| Cash From Financing Activities |
$859.4M
-198.06%
YoY
|
-$876.4M
682.5%
YoY
|
-$112.0M
-88.33%
YoY
|
-$960.0M
46.43%
YoY
|
-$655.6M
110.4%
YoY
|
| Net Change In Cash |
-$156.0M
-521.62%
YoY
|
$37.00M
-88.72%
YoY
|
$328.0M
-209.81%
YoY
|
-$298.7M
-16.07%
YoY
|
-$355.9M
-220.6%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.558B
30.75%
YoY
|
$1.191B
-9.42%
YoY
|
$1.315B
-12.03%
YoY
|
$1.495B
36.64%
YoY
|
$1.094B
5.94%
YoY
|
| Capital Expenditures |
$828.9M
23.77%
YoY
|
$669.7M
42.58%
YoY
|
$469.7M
-43.01%
YoY
|
$824.2M
36.21%
YoY
|
$605.1M
43.66%
YoY
|
| Free Cash Flow |
$728.6M
39.71%
YoY
|
$521.5M
-38.31%
YoY
|
$845.4M
26.03%
YoY
|
$670.8M
37.18%
YoY
|
$489.0M
-20.05%
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 |
$169.8M
-16.11%
YoY
|
$101.1M
-53.96%
YoY
|
$226.9M
-4.02%
YoY
|
$239.9M
21.47%
YoY
|
$202.4M
38.73%
YoY
|
$219.6M
16.93%
YoY
|
$236.4M
29.04%
YoY
|
$197.5M
-1.64%
YoY
|
$145.9M
-23.25%
YoY
|
$187.8M
-10.61%
YoY
|
$183.2M
-30.21%
YoY
|
$200.8M
-33.4%
YoY
|
$190.1M
-25.22%
YoY
|
$210.1M
-2.96%
YoY
|
$262.5M
4.71%
YoY
|
$301.5M
45.44%
YoY
|
$254.2M
52.67%
YoY
|
$216.5M
75.3%
YoY
|
$250.7M
80.23%
YoY
|
| Depreciation, Depletion And Amortization |
$225.2M
63.19%
YoY
|
$221.6M
62.94%
YoY
|
$152.6M
24.37%
YoY
|
$140.7M
18.53%
YoY
|
$138.0M
16.85%
YoY
|
$136.0M
3.9%
YoY
|
$122.7M
3.46%
YoY
|
$118.7M
-7.19%
YoY
|
$118.1M
-0.59%
YoY
|
$130.9M
10.19%
YoY
|
$118.6M
14.92%
YoY
|
$127.9M
23.57%
YoY
|
$118.8M
20.61%
YoY
|
$118.8M
11.65%
YoY
|
$103.2M
8.06%
YoY
|
$103.5M
9.52%
YoY
|
$98.50M
9.44%
YoY
|
$106.4M
5.45%
YoY
|
$95.50M
6.58%
YoY
|
| Cash From Operating Activities |
$329.3M
-2.89%
YoY
|
$446.6M
37.25%
YoY
|
$472.2M
44.36%
YoY
|
$299.6M
7.65%
YoY
|
$339.1M
30.22%
YoY
|
$325.4M
-2.95%
YoY
|
$327.1M
-3.65%
YoY
|
$278.3M
-22.67%
YoY
|
$260.4M
-7.13%
YoY
|
$335.3M
-20.19%
YoY
|
$339.5M
-21.16%
YoY
|
$359.9M
12.82%
YoY
|
$280.4M
-13.8%
YoY
|
$420.1M
7.52%
YoY
|
$430.6M
51.83%
YoY
|
$319.0M
39.79%
YoY
|
$325.3M
69.78%
YoY
|
$390.7M
44.12%
YoY
|
$283.6M
-4.9%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$164.7M
11.21%
YoY
|
$319.3M
58.62%
YoY
|
$192.3M
30.91%
YoY
|
$170.0M
-30.7%
YoY
|
$148.1M
93.09%
YoY
|
$201.3M
42.56%
YoY
|
$146.9M
63.04%
YoY
|
$245.3M
93.15%
YoY
|
$76.70M
-31.76%
YoY
|
$141.2M
-42.95%
YoY
|
$90.10M
-149.29%
YoY
|
$127.0M
-168.83%
YoY
|
$112.4M
-47.28%
YoY
|
$247.5M
-203.6%
YoY
|
-$182.8M
21.95%
YoY
|
-$184.5M
40.09%
YoY
|
$213.2M
150.53%
YoY
|
-$238.9M
42.29%
YoY
|
-$149.9M
44.97%
YoY
|
| Acquisitions |
$14.80M
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
|
| Other Investing Activities |
-$94.30M
-1814.55%
YoY
|
$33.80M
-1790.0%
YoY
|
-$1.808B
-556.36%
YoY
|
$27.20M
988.0%
YoY
|
$5.500M
-289.66%
YoY
|
-$2.000M
-99.5%
YoY
|
$396.2M
32916.67%
YoY
|
$2.500M
1150.0%
YoY
|
-$2.900M
107.14%
YoY
|
-$402.8M
9267.44%
YoY
|
$1.200M
-220.0%
YoY
|
$200.0K
-97.37%
YoY
|
-$1.400M
-75.0%
YoY
|
-$4.300M
-97.74%
YoY
|
-$1.000M
-119.61%
YoY
|
$7.600M
-860.0%
YoY
|
-$5.600M
409.09%
YoY
|
-$190.5M
8182.61%
YoY
|
$5.100M
-121.52%
YoY
|
| Cash From Investing Activities |
-$260.9M
80.93%
YoY
|
-$285.5M
40.43%
YoY
|
-$2.000B
-902.41%
YoY
|
-$142.8M
-41.19%
YoY
|
-$144.2M
78.02%
YoY
|
-$203.3M
-62.63%
YoY
|
$249.3M
-380.43%
YoY
|
-$242.8M
91.48%
YoY
|
-$81.00M
-29.81%
YoY
|
-$544.0M
116.04%
YoY
|
-$88.90M
-51.63%
YoY
|
-$126.8M
-28.32%
YoY
|
-$115.4M
-47.83%
YoY
|
-$251.8M
-41.36%
YoY
|
-$183.8M
26.93%
YoY
|
-$176.9M
33.31%
YoY
|
-$221.2M
152.8%
YoY
|
-$429.4M
152.29%
YoY
|
-$144.8M
13.93%
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 |
$58.80M
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
|
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$200.3M
56.24%
YoY
|
-$266.1M
134.04%
YoY
|
$1.374B
-367.69%
YoY
|
-$120.6M
5.51%
YoY
|
-$128.2M
-5.04%
YoY
|
-$113.7M
-140.11%
YoY
|
-$513.4M
232.3%
YoY
|
-$114.3M
-7.6%
YoY
|
-$135.0M
15.09%
YoY
|
$283.5M
-157.04%
YoY
|
-$154.5M
-41.79%
YoY
|
-$123.7M
19.63%
YoY
|
-$117.3M
24.52%
YoY
|
-$497.0M
-52.46%
YoY
|
-$265.4M
-144.84%
YoY
|
-$103.4M
-3.09%
YoY
|
-$94.20M
-1.15%
YoY
|
-$1.046B
1286.6%
YoY
|
$591.9M
-886.06%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$329.3M
-2.89%
YoY
|
$446.6M
37.25%
YoY
|
$472.2M
44.36%
YoY
|
$299.6M
7.65%
YoY
|
$339.1M
30.22%
YoY
|
$325.4M
-2.95%
YoY
|
$327.1M
-3.65%
YoY
|
$278.3M
-22.67%
YoY
|
$260.4M
-7.13%
YoY
|
$335.3M
-20.19%
YoY
|
$339.5M
-21.16%
YoY
|
$359.9M
12.82%
YoY
|
$280.4M
-13.8%
YoY
|
$420.1M
7.52%
YoY
|
$430.6M
51.83%
YoY
|
$319.0M
39.79%
YoY
|
$325.3M
69.78%
YoY
|
$390.7M
44.12%
YoY
|
$283.6M
-4.9%
YoY
|
| Cash From Investing Activities |
-$260.9M
80.93%
YoY
|
-$285.5M
40.43%
YoY
|
-$2.000B
-902.41%
YoY
|
-$142.8M
-41.19%
YoY
|
-$144.2M
78.02%
YoY
|
-$203.3M
-62.63%
YoY
|
$249.3M
-380.43%
YoY
|
-$242.8M
91.48%
YoY
|
-$81.00M
-29.81%
YoY
|
-$544.0M
116.04%
YoY
|
-$88.90M
-51.63%
YoY
|
-$126.8M
-28.32%
YoY
|
-$115.4M
-47.83%
YoY
|
-$251.8M
-41.36%
YoY
|
-$183.8M
26.93%
YoY
|
-$176.9M
33.31%
YoY
|
-$221.2M
152.8%
YoY
|
-$429.4M
152.29%
YoY
|
-$144.8M
13.93%
YoY
|
| Cash From Financing Activities |
-$200.3M
56.24%
YoY
|
-$266.1M
134.04%
YoY
|
$1.374B
-367.69%
YoY
|
-$120.6M
5.51%
YoY
|
-$128.2M
-5.04%
YoY
|
-$113.7M
-140.11%
YoY
|
-$513.4M
232.3%
YoY
|
-$114.3M
-7.6%
YoY
|
-$135.0M
15.09%
YoY
|
$283.5M
-157.04%
YoY
|
-$154.5M
-41.79%
YoY
|
-$123.7M
19.63%
YoY
|
-$117.3M
24.52%
YoY
|
-$497.0M
-52.46%
YoY
|
-$265.4M
-144.84%
YoY
|
-$103.4M
-3.09%
YoY
|
-$94.20M
-1.15%
YoY
|
-$1.046B
1286.6%
YoY
|
$591.9M
-886.06%
YoY
|
| Net Change In Cash |
-$131.9M
-297.75%
YoY
|
-$105.0M
-1350.0%
YoY
|
-$153.9M
-344.29%
YoY
|
$36.20M
-145.94%
YoY
|
$66.70M
50.23%
YoY
|
$8.400M
-88.77%
YoY
|
$63.00M
-34.44%
YoY
|
-$78.80M
-172.03%
YoY
|
$44.40M
-6.92%
YoY
|
$74.80M
-122.76%
YoY
|
$96.10M
-616.67%
YoY
|
$109.4M
182.69%
YoY
|
$47.70M
381.82%
YoY
|
-$328.7M
-69.68%
YoY
|
-$18.60M
-102.55%
YoY
|
$38.70M
-445.54%
YoY
|
$9.900M
12.5%
YoY
|
-$1.084B
-4351.76%
YoY
|
$730.7M
662.73%
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 |
$329.3M
-2.89%
YoY
|
$446.6M
37.25%
YoY
|
$472.2M
44.36%
YoY
|
$299.6M
7.65%
YoY
|
$339.1M
30.22%
YoY
|
$325.4M
-2.95%
YoY
|
$327.1M
-3.65%
YoY
|
$278.3M
-22.67%
YoY
|
$260.4M
-7.13%
YoY
|
$335.3M
-20.19%
YoY
|
$339.5M
-21.16%
YoY
|
$359.9M
12.82%
YoY
|
$280.4M
-13.8%
YoY
|
$420.1M
7.52%
YoY
|
$430.6M
51.83%
YoY
|
$319.0M
39.79%
YoY
|
$325.3M
69.78%
YoY
|
$390.7M
44.12%
YoY
|
$283.6M
-4.9%
YoY
|
| Capital Expenditures |
$164.7M
11.21%
YoY
|
$319.3M
58.62%
YoY
|
$192.3M
30.91%
YoY
|
$170.0M
-30.7%
YoY
|
$148.1M
93.09%
YoY
|
$201.3M
42.56%
YoY
|
$146.9M
63.04%
YoY
|
$245.3M
93.15%
YoY
|
$76.70M
-31.76%
YoY
|
$141.2M
-42.95%
YoY
|
$90.10M
-149.29%
YoY
|
$127.0M
-168.83%
YoY
|
$112.4M
-47.28%
YoY
|
$247.5M
-203.6%
YoY
|
-$182.8M
21.95%
YoY
|
-$184.5M
40.09%
YoY
|
$213.2M
150.53%
YoY
|
-$238.9M
42.29%
YoY
|
-$149.9M
44.97%
YoY
|
| Free Cash Flow |
$164.6M
-13.82%
YoY
|
$127.3M
2.58%
YoY
|
$279.9M
55.33%
YoY
|
$129.6M
292.73%
YoY
|
$191.0M
3.97%
YoY
|
$124.1M
-36.06%
YoY
|
$180.2M
-27.75%
YoY
|
$33.00M
-85.83%
YoY
|
$183.7M
9.35%
YoY
|
$194.1M
12.46%
YoY
|
$249.4M
-59.34%
YoY
|
$232.9M
-53.74%
YoY
|
$168.0M
49.87%
YoY
|
$172.6M
-72.59%
YoY
|
$613.4M
41.5%
YoY
|
$503.5M
39.9%
YoY
|
$112.1M
5.26%
YoY
|
$629.6M
43.42%
YoY
|
$433.5M
7.94%
YoY
|
Loading...