|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$869.0M
-8.77%
YoY
|
$952.5M
-31.35%
YoY
|
$1.387B
48.83%
YoY
|
$932.2M
-31.36%
YoY
|
$1.358B
32.7%
YoY
|
| Depreciation, Depletion And Amortization |
$325.0M
2.39%
YoY
|
$317.4M
26.76%
YoY
|
$250.4M
4.81%
YoY
|
$238.9M
25.87%
YoY
|
$189.8M
9.9%
YoY
|
| Cash From Operating Activities |
$1.544B
78.75%
YoY
|
$863.8M
-37.16%
YoY
|
$1.375B
67.0%
YoY
|
$823.1M
-34.73%
YoY
|
$1.261B
12.54%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$186.0M
-17.22%
YoY
|
$224.7M
40.0%
YoY
|
$160.5M
13.75%
YoY
|
$141.1M
17.29%
YoY
|
$120.3M
5.62%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$749.2M
344.89%
YoY
|
$168.4M
914.46%
YoY
|
$16.60M
-99.33%
YoY
|
$2.489B
351.72%
YoY
|
| Other Investing Activities |
$16.00M
-1433.33%
YoY
|
-$1.200M
-1300.0%
YoY
|
$100.0K
-90.91%
YoY
|
$1.100M
-78.85%
YoY
|
$5.200M
300.0%
YoY
|
| Cash From Investing Activities |
-$216.0M
-78.02%
YoY
|
-$982.5M
-215.01%
YoY
|
$854.3M
-11052.56%
YoY
|
-$7.800M
-99.7%
YoY
|
-$2.627B
325.02%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$591.0M
3.5%
YoY
|
$571.0M
5.27%
YoY
|
$542.4M
4.43%
YoY
|
$519.4M
4.49%
YoY
|
$497.1M
5.14%
YoY
|
| Common Stock Issuance & Retirement, Net |
$425.0M
-28.56%
YoY
|
$594.9M
90.98%
YoY
|
$311.5M
3.39%
YoY
|
$301.3M
0.53%
YoY
|
$299.7M
13.44%
YoY
|
| Debt Paid & Issued, Net |
$303.0M
N/A
|
$0.00
-100.0%
YoY
|
$599.8M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
-$1.335B
165.51%
YoY
|
-$502.8M
-69.99%
YoY
|
-$1.676B
79.36%
YoY
|
-$934.2M
-171.98%
YoY
|
$1.298B
-262.45%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.544B
78.75%
YoY
|
$863.8M
-37.16%
YoY
|
$1.375B
67.0%
YoY
|
$823.1M
-34.73%
YoY
|
$1.261B
12.54%
YoY
|
| Cash From Investing Activities |
-$216.0M
-78.02%
YoY
|
-$982.5M
-215.01%
YoY
|
$854.3M
-11052.56%
YoY
|
-$7.800M
-99.7%
YoY
|
-$2.627B
325.02%
YoY
|
| Cash From Financing Activities |
-$1.335B
165.51%
YoY
|
-$502.8M
-69.99%
YoY
|
-$1.676B
79.36%
YoY
|
-$934.2M
-171.98%
YoY
|
$1.298B
-262.45%
YoY
|
| Net Change In Cash |
-$3.000M
-99.51%
YoY
|
-$609.4M
-206.45%
YoY
|
$572.5M
-433.82%
YoY
|
-$171.5M
236.27%
YoY
|
-$51.00M
-82.29%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.544B
78.75%
YoY
|
$863.8M
-37.16%
YoY
|
$1.375B
67.0%
YoY
|
$823.1M
-34.73%
YoY
|
$1.261B
12.54%
YoY
|
| Capital Expenditures |
$186.0M
-17.22%
YoY
|
$224.7M
40.0%
YoY
|
$160.5M
13.75%
YoY
|
$141.1M
17.29%
YoY
|
$120.3M
5.62%
YoY
|
| Free Cash Flow |
$1.358B
112.49%
YoY
|
$639.1M
-47.36%
YoY
|
$1.214B
78.02%
YoY
|
$682.0M
-40.21%
YoY
|
$1.141B
13.32%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$350.0M
38.89%
YoY
|
$305.0M
65.76%
YoY
|
$139.0M
-41.6%
YoY
|
$295.0M
27.16%
YoY
|
$252.0M
-5.33%
YoY
|
$184.0M
-14.5%
YoY
|
$238.0M
-21.09%
YoY
|
$232.0M
-41.78%
YoY
|
$266.2M
-11.36%
YoY
|
$215.2M
-43.96%
YoY
|
$301.6M
-11.01%
YoY
|
$398.5M
33.77%
YoY
|
$300.3M
457.14%
YoY
|
$384.0M
59.01%
YoY
|
$338.9M
331.72%
YoY
|
$297.9M
9.8%
YoY
|
$53.90M
-87.01%
YoY
|
$241.5M
-59.3%
YoY
|
$78.50M
-70.12%
YoY
|
$271.3M
-14.63%
YoY
|
| Depreciation, Depletion And Amortization |
$79.00M
-2.47%
YoY
|
$44.00M
10.0%
YoY
|
$85.00M
-56.77%
YoY
|
$81.00M
3.18%
YoY
|
$81.00M
0.25%
YoY
|
$40.00M
3.09%
YoY
|
$196.6M
187.43%
YoY
|
$78.50M
26.41%
YoY
|
$80.80M
30.11%
YoY
|
$38.80M
33.79%
YoY
|
$68.40M
12.69%
YoY
|
$62.10M
9.33%
YoY
|
$62.10M
-0.64%
YoY
|
$29.00M
-7.64%
YoY
|
$60.70M
12.2%
YoY
|
$56.80M
24.02%
YoY
|
$62.50M
36.17%
YoY
|
$31.40M
5.02%
YoY
|
$54.10M
20.22%
YoY
|
$45.80M
5.29%
YoY
|
| Cash From Operating Activities |
$312.0M
56.78%
YoY
|
$234.0M
-35.71%
YoY
|
$454.0M
5.02%
YoY
|
$527.0M
88.82%
YoY
|
$199.0M
66.11%
YoY
|
$364.0M
1016.56%
YoY
|
$432.3M
-48.51%
YoY
|
$279.1M
-0.92%
YoY
|
$119.8M
-35.97%
YoY
|
$32.60M
-50.83%
YoY
|
$839.5M
110.19%
YoY
|
$281.7M
-18.32%
YoY
|
$187.1M
106.06%
YoY
|
$66.30M
-652.5%
YoY
|
$399.4M
95.69%
YoY
|
$344.9M
-25.27%
YoY
|
$90.80M
-63.52%
YoY
|
-$12.00M
-103.46%
YoY
|
$204.1M
-37.35%
YoY
|
$461.5M
33.3%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$45.00M
60.71%
YoY
|
$63.00M
-11.27%
YoY
|
$49.00M
-24.5%
YoY
|
$38.00M
-6.63%
YoY
|
$28.00M
-45.31%
YoY
|
$71.00M
4.57%
YoY
|
$64.90M
2.69%
YoY
|
$40.70M
-2.16%
YoY
|
$51.20M
62.54%
YoY
|
$67.90M
180.58%
YoY
|
$63.20M
-254.9%
YoY
|
$41.60M
-327.32%
YoY
|
$31.50M
-170.16%
YoY
|
$24.20M
-34.77%
YoY
|
-$40.80M
-6.64%
YoY
|
-$18.30M
-25.31%
YoY
|
-$44.90M
79.6%
YoY
|
$37.10M
36.9%
YoY
|
-$43.70M
98.64%
YoY
|
-$24.50M
-30.59%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$748.7M
459.57%
YoY
|
N/A
|
N/A
|
N/A
|
$133.8M
1174.29%
YoY
|
N/A
|
N/A
|
N/A
|
$10.50M
-96.29%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$5.000M
-54.55%
YoY
|
$0.00
-100.0%
YoY
|
-$2.000M
-183.33%
YoY
|
-$5.000M
66.67%
YoY
|
-$11.00M
42.86%
YoY
|
$12.00M
1400.0%
YoY
|
$2.400M
-99.71%
YoY
|
-$3.000M
-102.0%
YoY
|
-$7.700M
-125.41%
YoY
|
$800.0K
-84.31%
YoY
|
$828.9M
527.0%
YoY
|
$149.7M
134.64%
YoY
|
$30.30M
-159.3%
YoY
|
$5.100M
-143.97%
YoY
|
$132.2M
-105.98%
YoY
|
$63.80M
-680.0%
YoY
|
-$51.10M
3093.75%
YoY
|
-$11.60M
-95.9%
YoY
|
-$2.211B
45016.33%
YoY
|
-$11.00M
-96.1%
YoY
|
| Cash From Investing Activities |
-$50.00M
28.21%
YoY
|
-$69.00M
-16.87%
YoY
|
-$51.00M
-18.4%
YoY
|
-$43.00M
-1.6%
YoY
|
-$39.00M
-33.79%
YoY
|
-$83.00M
-89.85%
YoY
|
-$62.50M
-108.16%
YoY
|
-$43.70M
-140.43%
YoY
|
-$58.90M
4808.33%
YoY
|
-$817.4M
4366.67%
YoY
|
$765.7M
737.75%
YoY
|
$108.1M
137.58%
YoY
|
-$1.200M
-98.75%
YoY
|
-$18.30M
-62.42%
YoY
|
$91.40M
-104.05%
YoY
|
$45.50M
-228.17%
YoY
|
-$96.00M
260.9%
YoY
|
-$48.70M
-84.3%
YoY
|
-$2.254B
8280.67%
YoY
|
-$35.50M
-88.82%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
$156.0M
4.7%
YoY
|
N/A
|
N/A
|
N/A
|
$149.0M
3.47%
YoY
|
N/A
|
N/A
|
N/A
|
$144.0M
5.96%
YoY
|
N/A
|
N/A
|
N/A
|
$135.9M
4.46%
YoY
|
N/A
|
N/A
|
N/A
|
$130.1M
4.67%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$418.0M
N/A
|
$153.0M
53.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$100.0M
-16.87%
YoY
|
-$111.2M
N/A
|
N/A
N/A
|
N/A
N/A
|
$120.3M
-23.28%
YoY
|
N/A
N/A
|
-$35.20M
N/A
|
N/A
N/A
|
$156.8M
214.86%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$49.80M
-40.36%
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$283.0M
48.17%
YoY
|
-$153.0M
-39.76%
YoY
|
-$431.0M
36.48%
YoY
|
-$459.0M
55.28%
YoY
|
-$191.0M
646.09%
YoY
|
-$254.0M
-289.27%
YoY
|
-$315.8M
-67.32%
YoY
|
-$295.6M
-28.37%
YoY
|
-$25.60M
-86.61%
YoY
|
$134.2M
-227.45%
YoY
|
-$966.4M
112.07%
YoY
|
-$412.7M
22.83%
YoY
|
-$191.2M
111.27%
YoY
|
-$105.3M
102.5%
YoY
|
-$455.7M
-125.31%
YoY
|
-$336.0M
105.25%
YoY
|
-$90.50M
-70.02%
YoY
|
-$52.00M
39.78%
YoY
|
$1.801B
-467.02%
YoY
|
-$163.7M
-172.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$312.0M
56.78%
YoY
|
$234.0M
-35.71%
YoY
|
$454.0M
5.02%
YoY
|
$527.0M
88.82%
YoY
|
$199.0M
66.11%
YoY
|
$364.0M
1016.56%
YoY
|
$432.3M
-48.51%
YoY
|
$279.1M
-0.92%
YoY
|
$119.8M
-35.97%
YoY
|
$32.60M
-50.83%
YoY
|
$839.5M
110.19%
YoY
|
$281.7M
-18.32%
YoY
|
$187.1M
106.06%
YoY
|
$66.30M
-652.5%
YoY
|
$399.4M
95.69%
YoY
|
$344.9M
-25.27%
YoY
|
$90.80M
-63.52%
YoY
|
-$12.00M
-103.46%
YoY
|
$204.1M
-37.35%
YoY
|
$461.5M
33.3%
YoY
|
| Cash From Investing Activities |
-$50.00M
28.21%
YoY
|
-$69.00M
-16.87%
YoY
|
-$51.00M
-18.4%
YoY
|
-$43.00M
-1.6%
YoY
|
-$39.00M
-33.79%
YoY
|
-$83.00M
-89.85%
YoY
|
-$62.50M
-108.16%
YoY
|
-$43.70M
-140.43%
YoY
|
-$58.90M
4808.33%
YoY
|
-$817.4M
4366.67%
YoY
|
$765.7M
737.75%
YoY
|
$108.1M
137.58%
YoY
|
-$1.200M
-98.75%
YoY
|
-$18.30M
-62.42%
YoY
|
$91.40M
-104.05%
YoY
|
$45.50M
-228.17%
YoY
|
-$96.00M
260.9%
YoY
|
-$48.70M
-84.3%
YoY
|
-$2.254B
8280.67%
YoY
|
-$35.50M
-88.82%
YoY
|
| Cash From Financing Activities |
-$283.0M
48.17%
YoY
|
-$153.0M
-39.76%
YoY
|
-$431.0M
36.48%
YoY
|
-$459.0M
55.28%
YoY
|
-$191.0M
646.09%
YoY
|
-$254.0M
-289.27%
YoY
|
-$315.8M
-67.32%
YoY
|
-$295.6M
-28.37%
YoY
|
-$25.60M
-86.61%
YoY
|
$134.2M
-227.45%
YoY
|
-$966.4M
112.07%
YoY
|
-$412.7M
22.83%
YoY
|
-$191.2M
111.27%
YoY
|
-$105.3M
102.5%
YoY
|
-$455.7M
-125.31%
YoY
|
-$336.0M
105.25%
YoY
|
-$90.50M
-70.02%
YoY
|
-$52.00M
39.78%
YoY
|
$1.801B
-467.02%
YoY
|
-$163.7M
-172.53%
YoY
|
| Net Change In Cash |
-$21.00M
-32.26%
YoY
|
$15.00M
N/A
|
-$28.00M
-151.85%
YoY
|
$25.00M
-141.53%
YoY
|
-$31.00M
-187.82%
YoY
|
$0.00
-100.0%
YoY
|
$54.00M
-91.55%
YoY
|
-$60.20M
162.88%
YoY
|
$35.30M
-766.04%
YoY
|
-$640.9M
1530.79%
YoY
|
$638.8M
1719.94%
YoY
|
-$22.90M
-142.1%
YoY
|
-$5.300M
-94.46%
YoY
|
-$39.30M
-67.84%
YoY
|
$35.10M
-114.06%
YoY
|
$54.40M
-79.26%
YoY
|
-$95.70M
20.23%
YoY
|
-$122.2M
-573.64%
YoY
|
-$249.7M
30.26%
YoY
|
$262.3M
3.11%
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
|
N/A
|
| Cash From Operating Activities |
$312.0M
56.78%
YoY
|
$234.0M
-35.71%
YoY
|
$454.0M
5.02%
YoY
|
$527.0M
88.82%
YoY
|
$199.0M
66.11%
YoY
|
$364.0M
1016.56%
YoY
|
$432.3M
-48.51%
YoY
|
$279.1M
-0.92%
YoY
|
$119.8M
-35.97%
YoY
|
$32.60M
-50.83%
YoY
|
$839.5M
110.19%
YoY
|
$281.7M
-18.32%
YoY
|
$187.1M
106.06%
YoY
|
$66.30M
-652.5%
YoY
|
$399.4M
95.69%
YoY
|
$344.9M
-25.27%
YoY
|
$90.80M
-63.52%
YoY
|
-$12.00M
-103.46%
YoY
|
$204.1M
-37.35%
YoY
|
$461.5M
33.3%
YoY
|
| Capital Expenditures |
$45.00M
60.71%
YoY
|
$63.00M
-11.27%
YoY
|
$49.00M
-24.5%
YoY
|
$38.00M
-6.63%
YoY
|
$28.00M
-45.31%
YoY
|
$71.00M
4.57%
YoY
|
$64.90M
2.69%
YoY
|
$40.70M
-2.16%
YoY
|
$51.20M
62.54%
YoY
|
$67.90M
180.58%
YoY
|
$63.20M
-254.9%
YoY
|
$41.60M
-327.32%
YoY
|
$31.50M
-170.16%
YoY
|
$24.20M
-34.77%
YoY
|
-$40.80M
-6.64%
YoY
|
-$18.30M
-25.31%
YoY
|
-$44.90M
79.6%
YoY
|
$37.10M
36.9%
YoY
|
-$43.70M
98.64%
YoY
|
-$24.50M
-30.59%
YoY
|
| Free Cash Flow |
$267.0M
56.14%
YoY
|
$171.0M
-41.64%
YoY
|
$405.0M
10.23%
YoY
|
$489.0M
105.12%
YoY
|
$171.0M
149.27%
YoY
|
$293.0M
-930.03%
YoY
|
$367.4M
-52.67%
YoY
|
$238.4M
-0.71%
YoY
|
$68.60M
-55.91%
YoY
|
-$35.30M
-183.85%
YoY
|
$776.3M
76.35%
YoY
|
$240.1M
-33.89%
YoY
|
$155.6M
14.66%
YoY
|
$42.10M
-185.74%
YoY
|
$440.2M
77.64%
YoY
|
$363.2M
-25.27%
YoY
|
$135.7M
-50.46%
YoY
|
-$49.10M
-115.37%
YoY
|
$247.8M
-28.75%
YoY
|
$486.0M
27.39%
YoY
|
Loading...