|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$631.6M
0.9%
YoY
|
$626.0M
20.67%
YoY
|
$518.8M
3.59%
YoY
|
$500.8M
-21.25%
YoY
|
$635.9M
11.56%
YoY
|
| Depreciation, Depletion And Amortization |
$969.6M
1.4%
YoY
|
$956.2M
11.95%
YoY
|
$854.1M
4.44%
YoY
|
$817.8M
13.72%
YoY
|
$719.1M
4.79%
YoY
|
| Cash From Operating Activities |
$1.805B
12.13%
YoY
|
$1.610B
33.3%
YoY
|
$1.208B
-2.72%
YoY
|
$1.241B
44.35%
YoY
|
$860.0M
-11.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.625B
16.69%
YoY
|
$2.249B
21.82%
YoY
|
$1.846B
8.13%
YoY
|
$1.707B
-215.88%
YoY
|
-$1.473B
11.07%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$8.912M
5.93%
YoY
|
$8.413M
30.27%
YoY
|
$6.458M
-58.63%
YoY
|
$15.61M
-341.75%
YoY
|
-$6.458M
-18.08%
YoY
|
| Cash From Investing Activities |
-$2.379B
23.02%
YoY
|
-$1.934B
14.13%
YoY
|
-$1.694B
4.71%
YoY
|
-$1.618B
16.66%
YoY
|
-$1.387B
8.54%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
-$4.093M
54.28%
YoY
|
-$2.653M
12.89%
YoY
|
-$2.350M
69.19%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
$32.74M
-78.17%
YoY
|
$150.0M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
$576.3M
78.61%
YoY
|
$322.7M
-33.69%
YoY
|
$486.7M
31.01%
YoY
|
$371.5M
-22.11%
YoY
|
$476.9M
32.06%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.805B
12.13%
YoY
|
$1.610B
33.3%
YoY
|
$1.208B
-2.72%
YoY
|
$1.241B
44.35%
YoY
|
$860.0M
-11.01%
YoY
|
| Cash From Investing Activities |
-$2.379B
23.02%
YoY
|
-$1.934B
14.13%
YoY
|
-$1.694B
4.71%
YoY
|
-$1.618B
16.66%
YoY
|
-$1.387B
8.54%
YoY
|
| Cash From Financing Activities |
$576.3M
78.61%
YoY
|
$322.7M
-33.69%
YoY
|
$486.7M
31.01%
YoY
|
$371.5M
-22.11%
YoY
|
$476.9M
32.06%
YoY
|
| Net Change In Cash |
$2.766M
-347.63%
YoY
|
-$1.117M
-1008.13%
YoY
|
$123.0K
-102.39%
YoY
|
-$5.137M
-89.73%
YoY
|
-$50.00M
-200.63%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.805B
12.13%
YoY
|
$1.610B
33.3%
YoY
|
$1.208B
-2.72%
YoY
|
$1.241B
44.35%
YoY
|
$860.0M
-11.01%
YoY
|
| Capital Expenditures |
$2.625B
16.69%
YoY
|
$2.249B
21.82%
YoY
|
$1.846B
8.13%
YoY
|
$1.707B
-215.88%
YoY
|
-$1.473B
11.07%
YoY
|
| Free Cash Flow |
-$819.5M
28.18%
YoY
|
-$639.4M
0.11%
YoY
|
-$638.7M
37.04%
YoY
|
-$466.0M
-119.97%
YoY
|
$2.333B
1.77%
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 |
$35.11M
-10488.76%
YoY
|
$15.40M
-325.62%
YoY
|
$417.5M
4.57%
YoY
|
$196.9M
-5.4%
YoY
|
-$338.0K
-101.6%
YoY
|
-$6.827M
29582.61%
YoY
|
$399.3M
-0.81%
YoY
|
$208.1M
95.11%
YoY
|
$21.17M
1997.92%
YoY
|
-$23.00K
-99.9%
YoY
|
$402.5M
21.74%
YoY
|
$106.7M
-36.74%
YoY
|
$1.009M
-95.25%
YoY
|
-$23.99M
-186.98%
YoY
|
$330.6M
-3.92%
YoY
|
$168.6M
-23.16%
YoY
|
$21.26M
-47.52%
YoY
|
$27.58M
-242.19%
YoY
|
$344.1M
-2.03%
YoY
|
| Depreciation, Depletion And Amortization |
$259.8M
3.67%
YoY
|
$238.0M
-2.71%
YoY
|
$239.4M
-2.69%
YoY
|
$241.6M
1.02%
YoY
|
$250.7M
10.71%
YoY
|
$244.6M
12.25%
YoY
|
$246.0M
12.05%
YoY
|
$239.1M
15.03%
YoY
|
$226.4M
8.45%
YoY
|
$217.9M
6.37%
YoY
|
$219.6M
5.65%
YoY
|
$207.9M
3.17%
YoY
|
$208.8M
2.52%
YoY
|
$204.9M
9.67%
YoY
|
$207.8M
14.32%
YoY
|
$201.5M
15.71%
YoY
|
$203.6M
15.44%
YoY
|
$186.8M
9.5%
YoY
|
$181.8M
5.39%
YoY
|
| Cash From Operating Activities |
$235.3M
-41.45%
YoY
|
$476.8M
8.48%
YoY
|
$665.0M
5.02%
YoY
|
$261.4M
37.75%
YoY
|
$401.9M
15.7%
YoY
|
$439.5M
17.57%
YoY
|
$633.2M
59.78%
YoY
|
$189.8M
-16.03%
YoY
|
$347.4M
64.15%
YoY
|
$373.8M
78.4%
YoY
|
$396.3M
-10.67%
YoY
|
$226.0M
-8.75%
YoY
|
$211.6M
-37.87%
YoY
|
$209.5M
5.03%
YoY
|
$443.6M
27.42%
YoY
|
$247.7M
124.45%
YoY
|
$340.6M
68.61%
YoY
|
$199.5M
2.62%
YoY
|
$348.2M
-13.61%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$628.4M
0.93%
YoY
|
$669.5M
25.94%
YoY
|
$623.0M
-6.43%
YoY
|
$709.5M
32.88%
YoY
|
$622.6M
20.24%
YoY
|
$531.6M
-0.04%
YoY
|
$665.8M
68.0%
YoY
|
$534.0M
12.88%
YoY
|
$517.8M
16.3%
YoY
|
$531.8M
23.5%
YoY
|
$396.3M
-191.4%
YoY
|
$473.0M
-204.74%
YoY
|
$445.2M
-213.68%
YoY
|
$430.6M
-192.2%
YoY
|
-$433.6M
33.31%
YoY
|
-$451.6M
42.32%
YoY
|
-$391.6M
7.64%
YoY
|
-$467.0M
31.38%
YoY
|
-$325.3M
10.6%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$2.783M
-32.68%
YoY
|
$124.0M
84.14%
YoY
|
$43.25M
-48.29%
YoY
|
$42.30M
-40.38%
YoY
|
$4.134M
340.26%
YoY
|
$67.32M
-8.41%
YoY
|
$83.64M
89.22%
YoY
|
$70.95M
66.97%
YoY
|
$939.0K
-95.29%
YoY
|
$73.50M
113.17%
YoY
|
$44.20M
637.05%
YoY
|
$42.49M
33.93%
YoY
|
$19.94M
204.77%
YoY
|
$34.48M
-18.74%
YoY
|
$5.997M
-52.17%
YoY
|
$31.73M
99.79%
YoY
|
$6.543M
-209.52%
YoY
|
$42.43M
27.41%
YoY
|
$12.54M
-239.32%
YoY
|
| Cash From Investing Activities |
-$551.5M
-5.9%
YoY
|
-$545.6M
17.5%
YoY
|
-$579.8M
-0.42%
YoY
|
-$667.2M
44.1%
YoY
|
-$586.1M
38.2%
YoY
|
-$464.3M
1.3%
YoY
|
-$582.2M
65.34%
YoY
|
-$463.0M
7.55%
YoY
|
-$424.1M
-6.43%
YoY
|
-$458.3M
15.7%
YoY
|
-$352.1M
-17.66%
YoY
|
-$430.5M
2.53%
YoY
|
-$453.2M
21.08%
YoY
|
-$396.2M
-6.7%
YoY
|
-$427.6M
36.74%
YoY
|
-$419.9M
39.29%
YoY
|
-$374.3M
7.55%
YoY
|
-$424.6M
31.75%
YoY
|
-$312.7M
3.22%
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
|
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
|
-$4.500M
110.77%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$2.135M
112.44%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$1.005M
36.18%
YoY
|
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$150.0M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$316.1M
65.97%
YoY
|
$44.50M
-316.88%
YoY
|
-$73.16M
1157.1%
YoY
|
$414.6M
54.92%
YoY
|
$190.4M
133.89%
YoY
|
-$20.52M
-127.58%
YoY
|
-$5.820M
-84.14%
YoY
|
$267.6M
30.39%
YoY
|
$81.42M
-66.6%
YoY
|
$74.39M
-59.66%
YoY
|
-$36.70M
-3.77%
YoY
|
$205.2M
9.48%
YoY
|
$243.8M
546.01%
YoY
|
$184.4M
-11.93%
YoY
|
-$38.14M
59.74%
YoY
|
$187.5M
-0.34%
YoY
|
$37.73M
-63.47%
YoY
|
$209.4M
3389.95%
YoY
|
-$23.88M
-131.79%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$235.3M
-41.45%
YoY
|
$476.8M
8.48%
YoY
|
$665.0M
5.02%
YoY
|
$261.4M
37.75%
YoY
|
$401.9M
15.7%
YoY
|
$439.5M
17.57%
YoY
|
$633.2M
59.78%
YoY
|
$189.8M
-16.03%
YoY
|
$347.4M
64.15%
YoY
|
$373.8M
78.4%
YoY
|
$396.3M
-10.67%
YoY
|
$226.0M
-8.75%
YoY
|
$211.6M
-37.87%
YoY
|
$209.5M
5.03%
YoY
|
$443.6M
27.42%
YoY
|
$247.7M
124.45%
YoY
|
$340.6M
68.61%
YoY
|
$199.5M
2.62%
YoY
|
$348.2M
-13.61%
YoY
|
| Cash From Investing Activities |
-$551.5M
-5.9%
YoY
|
-$545.6M
17.5%
YoY
|
-$579.8M
-0.42%
YoY
|
-$667.2M
44.1%
YoY
|
-$586.1M
38.2%
YoY
|
-$464.3M
1.3%
YoY
|
-$582.2M
65.34%
YoY
|
-$463.0M
7.55%
YoY
|
-$424.1M
-6.43%
YoY
|
-$458.3M
15.7%
YoY
|
-$352.1M
-17.66%
YoY
|
-$430.5M
2.53%
YoY
|
-$453.2M
21.08%
YoY
|
-$396.2M
-6.7%
YoY
|
-$427.6M
36.74%
YoY
|
-$419.9M
39.29%
YoY
|
-$374.3M
7.55%
YoY
|
-$424.6M
31.75%
YoY
|
-$312.7M
3.22%
YoY
|
| Cash From Financing Activities |
$316.1M
65.97%
YoY
|
$44.50M
-316.88%
YoY
|
-$73.16M
1157.1%
YoY
|
$414.6M
54.92%
YoY
|
$190.4M
133.89%
YoY
|
-$20.52M
-127.58%
YoY
|
-$5.820M
-84.14%
YoY
|
$267.6M
30.39%
YoY
|
$81.42M
-66.6%
YoY
|
$74.39M
-59.66%
YoY
|
-$36.70M
-3.77%
YoY
|
$205.2M
9.48%
YoY
|
$243.8M
546.01%
YoY
|
$184.4M
-11.93%
YoY
|
-$38.14M
59.74%
YoY
|
$187.5M
-0.34%
YoY
|
$37.73M
-63.47%
YoY
|
$209.4M
3389.95%
YoY
|
-$23.88M
-131.79%
YoY
|
| Net Change In Cash |
-$195.0K
-103.14%
YoY
|
-$24.28M
-46.44%
YoY
|
$12.04M
-73.33%
YoY
|
$8.794M
-256.28%
YoY
|
$6.209M
32.7%
YoY
|
-$45.33M
346.5%
YoY
|
$45.16M
506.23%
YoY
|
-$5.627M
-895.9%
YoY
|
$4.679M
120.81%
YoY
|
-$10.15M
361.5%
YoY
|
$7.450M
-133.62%
YoY
|
$707.0K
-95.36%
YoY
|
$2.119M
-47.01%
YoY
|
-$2.200M
-86.0%
YoY
|
-$22.16M
-291.97%
YoY
|
$15.22M
-603.67%
YoY
|
$3.999M
-109.35%
YoY
|
-$15.72M
-87.11%
YoY
|
$11.54M
-93.41%
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 |
$235.3M
-41.45%
YoY
|
$476.8M
8.48%
YoY
|
$665.0M
5.02%
YoY
|
$261.4M
37.75%
YoY
|
$401.9M
15.7%
YoY
|
$439.5M
17.57%
YoY
|
$633.2M
59.78%
YoY
|
$189.8M
-16.03%
YoY
|
$347.4M
64.15%
YoY
|
$373.8M
78.4%
YoY
|
$396.3M
-10.67%
YoY
|
$226.0M
-8.75%
YoY
|
$211.6M
-37.87%
YoY
|
$209.5M
5.03%
YoY
|
$443.6M
27.42%
YoY
|
$247.7M
124.45%
YoY
|
$340.6M
68.61%
YoY
|
$199.5M
2.62%
YoY
|
$348.2M
-13.61%
YoY
|
| Capital Expenditures |
$628.4M
0.93%
YoY
|
$669.5M
25.94%
YoY
|
$623.0M
-6.43%
YoY
|
$709.5M
32.88%
YoY
|
$622.6M
20.24%
YoY
|
$531.6M
-0.04%
YoY
|
$665.8M
68.0%
YoY
|
$534.0M
12.88%
YoY
|
$517.8M
16.3%
YoY
|
$531.8M
23.5%
YoY
|
$396.3M
-191.4%
YoY
|
$473.0M
-204.74%
YoY
|
$445.2M
-213.68%
YoY
|
$430.6M
-192.2%
YoY
|
-$433.6M
33.31%
YoY
|
-$451.6M
42.32%
YoY
|
-$391.6M
7.64%
YoY
|
-$467.0M
31.38%
YoY
|
-$325.3M
10.6%
YoY
|
| Free Cash Flow |
-$393.1M
78.13%
YoY
|
-$192.7M
109.2%
YoY
|
$41.96M
-228.49%
YoY
|
-$448.1M
30.19%
YoY
|
-$220.7M
29.49%
YoY
|
-$92.13M
-41.7%
YoY
|
-$32.65M
67927.08%
YoY
|
-$344.2M
39.34%
YoY
|
-$170.4M
-27.04%
YoY
|
-$158.0M
-28.52%
YoY
|
-$48.00K
-100.01%
YoY
|
-$247.0M
-135.32%
YoY
|
-$233.6M
-131.9%
YoY
|
-$221.1M
-133.17%
YoY
|
$877.3M
30.27%
YoY
|
$699.3M
63.51%
YoY
|
$732.2M
29.41%
YoY
|
$666.5M
21.21%
YoY
|
$673.4M
-3.39%
YoY
|
Loading...