|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$306.0M
-2.24%
YoY
|
$313.0M
37.28%
YoY
|
$228.0M
-2.15%
YoY
|
$233.0M
-4.51%
YoY
|
$244.0M
57.42%
YoY
|
| Depreciation, Depletion And Amortization |
$578.0M
16.53%
YoY
|
$496.0M
8.3%
YoY
|
$458.0M
9.83%
YoY
|
$417.0M
3.22%
YoY
|
$404.0M
-11.01%
YoY
|
| Cash From Operating Activities |
$1.118B
43.7%
YoY
|
$778.0M
85.24%
YoY
|
$420.0M
-37.69%
YoY
|
$674.0M
26.69%
YoY
|
$532.0M
-6.17%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.189B
-6.23%
YoY
|
$1.268B
-6.63%
YoY
|
$1.358B
77.28%
YoY
|
$766.0M
20.44%
YoY
|
$636.0M
-18.88%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$2.000M
-91.3%
YoY
|
$23.00M
N/A
|
$0.00
-100.0%
YoY
|
$5.000M
-80.77%
YoY
|
$26.00M
333.33%
YoY
|
| Cash From Investing Activities |
-$1.196B
-7.79%
YoY
|
-$1.297B
-4.49%
YoY
|
-$1.358B
79.16%
YoY
|
-$758.0M
15.55%
YoY
|
-$656.0M
-16.65%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$225.0M
12.5%
YoY
|
$200.0M
11.73%
YoY
|
$179.0M
13.29%
YoY
|
$158.0M
5.33%
YoY
|
$150.0M
7.14%
YoY
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$18.00M
50.0%
YoY
|
$12.00M
N/A
|
| Debt Paid & Issued, Net |
$170.0M
30.77%
YoY
|
$130.0M
-50.0%
YoY
|
$260.0M
N/A
|
$0.00
-100.0%
YoY
|
$160.0M
63.27%
YoY
|
| Cash From Financing Activities |
$142.0M
-73.0%
YoY
|
$526.0M
-32.39%
YoY
|
$778.0M
294.92%
YoY
|
$197.0M
-343.21%
YoY
|
-$81.00M
-118.12%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.118B
43.7%
YoY
|
$778.0M
85.24%
YoY
|
$420.0M
-37.69%
YoY
|
$674.0M
26.69%
YoY
|
$532.0M
-6.17%
YoY
|
| Cash From Investing Activities |
-$1.196B
-7.79%
YoY
|
-$1.297B
-4.49%
YoY
|
-$1.358B
79.16%
YoY
|
-$758.0M
15.55%
YoY
|
-$656.0M
-16.65%
YoY
|
| Cash From Financing Activities |
$142.0M
-73.0%
YoY
|
$526.0M
-32.39%
YoY
|
$778.0M
294.92%
YoY
|
$197.0M
-343.21%
YoY
|
-$81.00M
-118.12%
YoY
|
| Net Change In Cash |
$64.00M
814.29%
YoY
|
$7.000M
-104.38%
YoY
|
-$160.0M
-241.59%
YoY
|
$113.0M
-155.12%
YoY
|
-$205.0M
-190.31%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.118B
43.7%
YoY
|
$778.0M
85.24%
YoY
|
$420.0M
-37.69%
YoY
|
$674.0M
26.69%
YoY
|
$532.0M
-6.17%
YoY
|
| Capital Expenditures |
$1.189B
-6.23%
YoY
|
$1.268B
-6.63%
YoY
|
$1.358B
77.28%
YoY
|
$766.0M
20.44%
YoY
|
$636.0M
-18.88%
YoY
|
| Free Cash Flow |
-$71.00M
-85.51%
YoY
|
-$490.0M
-47.76%
YoY
|
-$938.0M
919.57%
YoY
|
-$92.00M
-11.54%
YoY
|
-$104.0M
-52.07%
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 |
$45.00M
-55.0%
YoY
|
$41.00M
7.89%
YoY
|
$103.0M
9.57%
YoY
|
$62.00M
-13.89%
YoY
|
$100.0M
-8.26%
YoY
|
$38.00M
-44.12%
YoY
|
$94.00M
100.0%
YoY
|
$72.00M
84.62%
YoY
|
$109.0M
47.3%
YoY
|
$68.00M
33.33%
YoY
|
$47.00M
-18.97%
YoY
|
$39.00M
-39.06%
YoY
|
$74.00M
23.33%
YoY
|
$51.00M
-22.73%
YoY
|
$58.00M
-3.33%
YoY
|
$64.00M
100.0%
YoY
|
$60.00M
-37.5%
YoY
|
$66.00M
26.92%
YoY
|
$60.00M
-37.5%
YoY
|
| Depreciation, Depletion And Amortization |
$144.0M
2.86%
YoY
|
$151.0M
18.9%
YoY
|
$148.0M
17.46%
YoY
|
$139.0M
13.93%
YoY
|
$140.0M
15.7%
YoY
|
$127.0M
7.63%
YoY
|
$126.0M
8.62%
YoY
|
$122.0M
7.96%
YoY
|
$121.0M
9.01%
YoY
|
$118.0M
10.28%
YoY
|
$116.0M
7.41%
YoY
|
$113.0M
9.71%
YoY
|
$111.0M
12.12%
YoY
|
$107.0M
8.08%
YoY
|
$108.0M
6.93%
YoY
|
$103.0M
1.98%
YoY
|
$99.00M
-3.88%
YoY
|
$99.00M
-26.12%
YoY
|
$101.0M
-6.48%
YoY
|
| Cash From Operating Activities |
$268.0M
16.02%
YoY
|
$148.0M
-12.94%
YoY
|
$403.0M
65.16%
YoY
|
$336.0M
77.78%
YoY
|
$231.0M
32.0%
YoY
|
$170.0M
91.01%
YoY
|
$244.0M
29.79%
YoY
|
$189.0M
3.85%
YoY
|
$175.0M
-548.72%
YoY
|
$89.00M
-11.0%
YoY
|
$188.0M
52.85%
YoY
|
$182.0M
-9.9%
YoY
|
-$39.00M
-115.66%
YoY
|
$100.0M
-300.0%
YoY
|
$123.0M
-59.8%
YoY
|
$202.0M
87.04%
YoY
|
$249.0M
48.21%
YoY
|
-$50.00M
-140.0%
YoY
|
$306.0M
255.81%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$259.0M
-27.86%
YoY
|
$290.0M
-26.02%
YoY
|
$303.0M
19.76%
YoY
|
$237.0M
-20.47%
YoY
|
$359.0M
10.46%
YoY
|
$392.0M
-8.2%
YoY
|
$253.0M
-29.33%
YoY
|
$298.0M
-0.33%
YoY
|
$325.0M
18.61%
YoY
|
$427.0M
89.78%
YoY
|
$358.0M
-282.65%
YoY
|
$299.0M
-267.98%
YoY
|
$274.0M
64.07%
YoY
|
$225.0M
-250.0%
YoY
|
-$196.0M
22.5%
YoY
|
-$178.0M
2.89%
YoY
|
$167.0M
9.15%
YoY
|
-$150.0M
-36.17%
YoY
|
-$160.0M
-10.61%
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 |
$3.000M
-117.65%
YoY
|
$10.00M
-300.0%
YoY
|
-$4.000M
-50.0%
YoY
|
$4.000M
-140.0%
YoY
|
-$17.00M
183.33%
YoY
|
-$5.000M
-600.0%
YoY
|
-$8.000M
N/A
|
-$10.00M
-1100.0%
YoY
|
-$6.000M
-250.0%
YoY
|
$1.000M
-120.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
-150.0%
YoY
|
$4.000M
-500.0%
YoY
|
-$5.000M
25.0%
YoY
|
$2.000M
-140.0%
YoY
|
-$2.000M
0.0%
YoY
|
-$1.000M
-111.11%
YoY
|
-$4.000M
300.0%
YoY
|
-$5.000M
150.0%
YoY
|
| Cash From Investing Activities |
-$262.0M
-30.32%
YoY
|
-$280.0M
-29.47%
YoY
|
-$307.0M
17.62%
YoY
|
-$233.0M
-24.35%
YoY
|
-$376.0M
13.6%
YoY
|
-$397.0M
-6.81%
YoY
|
-$261.0M
-27.09%
YoY
|
-$308.0M
3.36%
YoY
|
-$331.0M
19.93%
YoY
|
-$426.0M
85.22%
YoY
|
-$358.0M
84.54%
YoY
|
-$298.0M
65.56%
YoY
|
-$276.0M
79.22%
YoY
|
-$230.0M
49.35%
YoY
|
-$194.0M
17.58%
YoY
|
-$180.0M
2.86%
YoY
|
-$154.0M
-4.94%
YoY
|
-$154.0M
-34.75%
YoY
|
-$165.0M
-8.84%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$60.00M
9.09%
YoY
|
N/A
|
N/A
|
N/A
|
$55.00M
14.58%
YoY
|
N/A
|
N/A
|
N/A
|
$48.00M
20.0%
YoY
|
N/A
|
N/A
|
N/A
|
$40.00M
5.26%
YoY
|
N/A
|
N/A
|
N/A
|
$38.00M
5.56%
YoY
|
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
|
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
N/A
|
N/A
N/A
|
$18.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$102.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$260.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
$20.00M
N/A
|
| Cash From Financing Activities |
-$74.00M
-151.39%
YoY
|
$71.00M
-65.2%
YoY
|
-$15.00M
-132.61%
YoY
|
-$58.00M
13.73%
YoY
|
$144.0M
-55.96%
YoY
|
$204.0M
-30.85%
YoY
|
$46.00M
-77.45%
YoY
|
-$51.00M
-143.59%
YoY
|
$327.0M
101.85%
YoY
|
$295.0M
6.5%
YoY
|
$204.0M
-10300.0%
YoY
|
$117.0M
-385.37%
YoY
|
$162.0M
-537.84%
YoY
|
$277.0M
-828.95%
YoY
|
-$2.000M
-101.47%
YoY
|
-$41.00M
-19.61%
YoY
|
-$37.00M
-71.09%
YoY
|
-$38.00M
-133.04%
YoY
|
$136.0M
202.22%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$268.0M
16.02%
YoY
|
$148.0M
-12.94%
YoY
|
$403.0M
65.16%
YoY
|
$336.0M
77.78%
YoY
|
$231.0M
32.0%
YoY
|
$170.0M
91.01%
YoY
|
$244.0M
29.79%
YoY
|
$189.0M
3.85%
YoY
|
$175.0M
-548.72%
YoY
|
$89.00M
-11.0%
YoY
|
$188.0M
52.85%
YoY
|
$182.0M
-9.9%
YoY
|
-$39.00M
-115.66%
YoY
|
$100.0M
-300.0%
YoY
|
$123.0M
-59.8%
YoY
|
$202.0M
87.04%
YoY
|
$249.0M
48.21%
YoY
|
-$50.00M
-140.0%
YoY
|
$306.0M
255.81%
YoY
|
| Cash From Investing Activities |
-$262.0M
-30.32%
YoY
|
-$280.0M
-29.47%
YoY
|
-$307.0M
17.62%
YoY
|
-$233.0M
-24.35%
YoY
|
-$376.0M
13.6%
YoY
|
-$397.0M
-6.81%
YoY
|
-$261.0M
-27.09%
YoY
|
-$308.0M
3.36%
YoY
|
-$331.0M
19.93%
YoY
|
-$426.0M
85.22%
YoY
|
-$358.0M
84.54%
YoY
|
-$298.0M
65.56%
YoY
|
-$276.0M
79.22%
YoY
|
-$230.0M
49.35%
YoY
|
-$194.0M
17.58%
YoY
|
-$180.0M
2.86%
YoY
|
-$154.0M
-4.94%
YoY
|
-$154.0M
-34.75%
YoY
|
-$165.0M
-8.84%
YoY
|
| Cash From Financing Activities |
-$74.00M
-151.39%
YoY
|
$71.00M
-65.2%
YoY
|
-$15.00M
-132.61%
YoY
|
-$58.00M
13.73%
YoY
|
$144.0M
-55.96%
YoY
|
$204.0M
-30.85%
YoY
|
$46.00M
-77.45%
YoY
|
-$51.00M
-143.59%
YoY
|
$327.0M
101.85%
YoY
|
$295.0M
6.5%
YoY
|
$204.0M
-10300.0%
YoY
|
$117.0M
-385.37%
YoY
|
$162.0M
-537.84%
YoY
|
$277.0M
-828.95%
YoY
|
-$2.000M
-101.47%
YoY
|
-$41.00M
-19.61%
YoY
|
-$37.00M
-71.09%
YoY
|
-$38.00M
-133.04%
YoY
|
$136.0M
202.22%
YoY
|
| Net Change In Cash |
-$68.00M
6700.0%
YoY
|
-$61.00M
165.22%
YoY
|
$81.00M
179.31%
YoY
|
$45.00M
-126.47%
YoY
|
-$1.000M
-100.58%
YoY
|
-$23.00M
-45.24%
YoY
|
$29.00M
-14.71%
YoY
|
-$170.0M
-17100.0%
YoY
|
$171.0M
-211.76%
YoY
|
-$42.00M
-128.57%
YoY
|
$34.00M
-146.58%
YoY
|
$1.000M
-105.26%
YoY
|
-$153.0M
-363.79%
YoY
|
$147.0M
-160.74%
YoY
|
-$73.00M
-126.35%
YoY
|
-$19.00M
-83.9%
YoY
|
$58.00M
-147.54%
YoY
|
-$242.0M
-6150.0%
YoY
|
$277.0M
-654.0%
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 |
$268.0M
16.02%
YoY
|
$148.0M
-12.94%
YoY
|
$403.0M
65.16%
YoY
|
$336.0M
77.78%
YoY
|
$231.0M
32.0%
YoY
|
$170.0M
91.01%
YoY
|
$244.0M
29.79%
YoY
|
$189.0M
3.85%
YoY
|
$175.0M
-548.72%
YoY
|
$89.00M
-11.0%
YoY
|
$188.0M
52.85%
YoY
|
$182.0M
-9.9%
YoY
|
-$39.00M
-115.66%
YoY
|
$100.0M
-300.0%
YoY
|
$123.0M
-59.8%
YoY
|
$202.0M
87.04%
YoY
|
$249.0M
48.21%
YoY
|
-$50.00M
-140.0%
YoY
|
$306.0M
255.81%
YoY
|
| Capital Expenditures |
$259.0M
-27.86%
YoY
|
$290.0M
-26.02%
YoY
|
$303.0M
19.76%
YoY
|
$237.0M
-20.47%
YoY
|
$359.0M
10.46%
YoY
|
$392.0M
-8.2%
YoY
|
$253.0M
-29.33%
YoY
|
$298.0M
-0.33%
YoY
|
$325.0M
18.61%
YoY
|
$427.0M
89.78%
YoY
|
$358.0M
-282.65%
YoY
|
$299.0M
-267.98%
YoY
|
$274.0M
64.07%
YoY
|
$225.0M
-250.0%
YoY
|
-$196.0M
22.5%
YoY
|
-$178.0M
2.89%
YoY
|
$167.0M
9.15%
YoY
|
-$150.0M
-36.17%
YoY
|
-$160.0M
-10.61%
YoY
|
| Free Cash Flow |
$9.000M
-107.03%
YoY
|
-$142.0M
-36.04%
YoY
|
$100.0M
-1211.11%
YoY
|
$99.00M
-190.83%
YoY
|
-$128.0M
-14.67%
YoY
|
-$222.0M
-34.32%
YoY
|
-$9.000M
-94.71%
YoY
|
-$109.0M
-6.84%
YoY
|
-$150.0M
-52.08%
YoY
|
-$338.0M
170.4%
YoY
|
-$170.0M
-153.29%
YoY
|
-$117.0M
-130.79%
YoY
|
-$313.0M
-481.71%
YoY
|
-$125.0M
-225.0%
YoY
|
$319.0M
-31.55%
YoY
|
$380.0M
35.23%
YoY
|
$82.00M
446.67%
YoY
|
$100.0M
-72.22%
YoY
|
$466.0M
75.85%
YoY
|
Loading...