|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$739.4M
-15.79%
YoY
|
$878.0M
-34.28%
YoY
|
$1.336B
-27.56%
YoY
|
$1.844B
30.11%
YoY
|
$1.417B
280.61%
YoY
|
| Depreciation, Depletion And Amortization |
$278.2M
3.54%
YoY
|
$268.7M
9.49%
YoY
|
$245.4M
2.16%
YoY
|
$240.2M
4.34%
YoY
|
$230.2M
1.28%
YoY
|
| Cash From Operating Activities |
$831.4M
-41.85%
YoY
|
$1.430B
-14.45%
YoY
|
$1.671B
-21.11%
YoY
|
$2.119B
165.02%
YoY
|
$799.4M
-31.85%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$328.9M
-23.62%
YoY
|
$430.6M
-8.15%
YoY
|
$468.8M
37.16%
YoY
|
$341.8M
44.46%
YoY
|
$236.6M
37.56%
YoY
|
| Acquisitions |
$2.800M
-99.23%
YoY
|
$364.6M
1419.17%
YoY
|
$24.00M
N/A
|
N/A
|
$439.3M
6266.67%
YoY
|
| Other Investing Activities |
$7.300M
-44.7%
YoY
|
$13.20M
-187.42%
YoY
|
-$15.10M
-185.8%
YoY
|
$17.60M
41.94%
YoY
|
$12.40M
-23.46%
YoY
|
| Cash From Investing Activities |
-$321.8M
-59.96%
YoY
|
-$803.7M
66.09%
YoY
|
-$483.9M
38.85%
YoY
|
-$348.5M
-46.57%
YoY
|
-$652.3M
246.23%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$594.1M
-45.68%
YoY
|
$1.094B
-328.09%
YoY
|
-$479.5M
-176.07%
YoY
|
$630.3M
94.84%
YoY
|
$323.5M
-4.09%
YoY
|
| Debt Paid & Issued, Net |
$2.424B
265.49%
YoY
|
$663.3M
31.06%
YoY
|
$506.1M
168600.0%
YoY
|
$300.0K
-98.55%
YoY
|
$20.70M
-98.72%
YoY
|
| Cash From Financing Activities |
-$620.2M
-54.94%
YoY
|
-$1.376B
7.34%
YoY
|
-$1.282B
43.66%
YoY
|
-$892.6M
68.77%
YoY
|
-$528.9M
9.5%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$831.4M
-41.85%
YoY
|
$1.430B
-14.45%
YoY
|
$1.671B
-21.11%
YoY
|
$2.119B
165.02%
YoY
|
$799.4M
-31.85%
YoY
|
| Cash From Investing Activities |
-$321.8M
-59.96%
YoY
|
-$803.7M
66.09%
YoY
|
-$483.9M
38.85%
YoY
|
-$348.5M
-46.57%
YoY
|
-$652.3M
246.23%
YoY
|
| Cash From Financing Activities |
-$620.2M
-54.94%
YoY
|
-$1.376B
7.34%
YoY
|
-$1.282B
43.66%
YoY
|
-$892.6M
68.77%
YoY
|
-$528.9M
9.5%
YoY
|
| Net Change In Cash |
-$101.5M
-86.68%
YoY
|
-$762.1M
703.06%
YoY
|
-$94.90M
-110.87%
YoY
|
$872.9M
-327.91%
YoY
|
-$383.0M
-175.22%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$831.4M
-41.85%
YoY
|
$1.430B
-14.45%
YoY
|
$1.671B
-21.11%
YoY
|
$2.119B
165.02%
YoY
|
$799.4M
-31.85%
YoY
|
| Capital Expenditures |
$328.9M
-23.62%
YoY
|
$430.6M
-8.15%
YoY
|
$468.8M
37.16%
YoY
|
$341.8M
44.46%
YoY
|
$236.6M
37.56%
YoY
|
| Free Cash Flow |
$502.5M
-49.71%
YoY
|
$999.2M
-16.91%
YoY
|
$1.203B
-32.32%
YoY
|
$1.777B
215.71%
YoY
|
$562.8M
-43.78%
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 |
$264.9M
32.65%
YoY
|
$116.5M
10.64%
YoY
|
$189.5M
-4.87%
YoY
|
$234.2M
-12.55%
YoY
|
$199.7M
-34.27%
YoY
|
$105.3M
-61.39%
YoY
|
$199.2M
-32.7%
YoY
|
$267.8M
-30.46%
YoY
|
$303.8M
-20.7%
YoY
|
$272.7M
-22.2%
YoY
|
$296.0M
-24.78%
YoY
|
$385.1M
-32.9%
YoY
|
$383.1M
-26.97%
YoY
|
$350.5M
-16.81%
YoY
|
$393.5M
-0.81%
YoY
|
$573.9M
73.8%
YoY
|
$524.6M
95.6%
YoY
|
$421.3M
222.84%
YoY
|
$396.7M
303.56%
YoY
|
| Depreciation, Depletion And Amortization |
$69.20M
0.73%
YoY
|
$69.30M
-1.84%
YoY
|
$70.50M
3.83%
YoY
|
$69.70M
4.65%
YoY
|
$68.70M
8.02%
YoY
|
$70.60M
12.24%
YoY
|
$67.90M
12.05%
YoY
|
$66.60M
9.54%
YoY
|
$63.60M
4.09%
YoY
|
$62.90M
2.44%
YoY
|
$60.60M
0.33%
YoY
|
$60.80M
2.53%
YoY
|
$61.10M
3.38%
YoY
|
$61.40M
5.68%
YoY
|
$60.40M
6.53%
YoY
|
$59.30M
1.37%
YoY
|
$59.10M
3.87%
YoY
|
$58.10M
2.83%
YoY
|
$56.70M
0.53%
YoY
|
| Cash From Operating Activities |
$151.4M
134.73%
YoY
|
$276.1M
-41.66%
YoY
|
$261.8M
-43.57%
YoY
|
$229.0M
-37.48%
YoY
|
$64.50M
-48.93%
YoY
|
$473.3M
-9.95%
YoY
|
$463.9M
-0.45%
YoY
|
$366.3M
24.13%
YoY
|
$126.3M
-67.16%
YoY
|
$525.6M
-35.01%
YoY
|
$466.0M
-26.69%
YoY
|
$295.1M
9.22%
YoY
|
$384.6M
-4.8%
YoY
|
$808.7M
105.36%
YoY
|
$635.7M
347.05%
YoY
|
$270.2M
165.94%
YoY
|
$404.0M
149.69%
YoY
|
$393.8M
71.07%
YoY
|
$142.2M
-52.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$64.20M
-26.12%
YoY
|
$73.20M
-33.99%
YoY
|
$81.20M
-28.01%
YoY
|
$87.60M
-10.79%
YoY
|
$86.90M
-20.06%
YoY
|
$110.9M
0.64%
YoY
|
$112.8M
-10.12%
YoY
|
$98.20M
-24.58%
YoY
|
$108.7M
5.64%
YoY
|
$110.2M
19.65%
YoY
|
$125.5M
-231.41%
YoY
|
$130.2M
-248.8%
YoY
|
$102.9M
54.27%
YoY
|
$92.10M
-259.62%
YoY
|
-$95.50M
73.32%
YoY
|
-$87.50M
9.24%
YoY
|
$66.70M
52.63%
YoY
|
-$57.70M
54.69%
YoY
|
-$55.10M
44.24%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$53.70M
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 |
-$5.800M
728.57%
YoY
|
-$15.90M
-18.04%
YoY
|
$7.300M
421.43%
YoY
|
$16.40M
-105.73%
YoY
|
-$700.0K
-104.67%
YoY
|
-$19.40M
228.81%
YoY
|
$1.400M
-88.98%
YoY
|
-$286.4M
1190.09%
YoY
|
$15.00M
4900.0%
YoY
|
-$5.900M
-50.83%
YoY
|
$12.70M
2440.0%
YoY
|
-$22.20M
-1685.71%
YoY
|
$300.0K
-93.75%
YoY
|
-$12.00M
-97.31%
YoY
|
$500.0K
-90.91%
YoY
|
$1.400M
-84.78%
YoY
|
$4.800M
4.35%
YoY
|
-$446.4M
1807.69%
YoY
|
$5.500M
-20.29%
YoY
|
| Cash From Investing Activities |
-$70.00M
-20.09%
YoY
|
-$89.10M
-31.62%
YoY
|
-$73.90M
-33.66%
YoY
|
-$71.20M
-81.49%
YoY
|
-$87.60M
-50.62%
YoY
|
-$130.3M
12.23%
YoY
|
-$111.4M
-1.24%
YoY
|
-$384.6M
152.36%
YoY
|
-$177.4M
72.9%
YoY
|
-$116.1M
11.53%
YoY
|
-$112.8M
18.74%
YoY
|
-$152.4M
77.0%
YoY
|
-$102.6M
62.09%
YoY
|
-$104.1M
-79.35%
YoY
|
-$95.00M
91.53%
YoY
|
-$86.10M
21.44%
YoY
|
-$63.30M
128.52%
YoY
|
-$504.1M
730.48%
YoY
|
-$49.60M
58.47%
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 |
$234.2M
-7.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$253.2M
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
|
$38.90M
127.49%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$17.10M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$652.7M
42.51%
YoY
|
N/A
|
N/A
|
N/A
|
$458.0M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$500.0M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$46.60M
150.54%
YoY
|
-$233.0M
-28.9%
YoY
|
-$165.2M
-58.13%
YoY
|
-$203.4M
-63.92%
YoY
|
-$18.60M
-79.4%
YoY
|
-$327.7M
5.17%
YoY
|
-$394.6M
107.36%
YoY
|
-$563.8M
299.29%
YoY
|
-$90.30M
-85.87%
YoY
|
-$311.6M
71.68%
YoY
|
-$190.3M
-51.77%
YoY
|
-$141.2M
-37.1%
YoY
|
-$639.2M
594.78%
YoY
|
-$181.5M
-20.08%
YoY
|
-$394.6M
119.96%
YoY
|
-$224.5M
240.15%
YoY
|
-$92.00M
63.12%
YoY
|
-$227.1M
157.78%
YoY
|
-$179.4M
-281.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$151.4M
134.73%
YoY
|
$276.1M
-41.66%
YoY
|
$261.8M
-43.57%
YoY
|
$229.0M
-37.48%
YoY
|
$64.50M
-48.93%
YoY
|
$473.3M
-9.95%
YoY
|
$463.9M
-0.45%
YoY
|
$366.3M
24.13%
YoY
|
$126.3M
-67.16%
YoY
|
$525.6M
-35.01%
YoY
|
$466.0M
-26.69%
YoY
|
$295.1M
9.22%
YoY
|
$384.6M
-4.8%
YoY
|
$808.7M
105.36%
YoY
|
$635.7M
347.05%
YoY
|
$270.2M
165.94%
YoY
|
$404.0M
149.69%
YoY
|
$393.8M
71.07%
YoY
|
$142.2M
-52.01%
YoY
|
| Cash From Investing Activities |
-$70.00M
-20.09%
YoY
|
-$89.10M
-31.62%
YoY
|
-$73.90M
-33.66%
YoY
|
-$71.20M
-81.49%
YoY
|
-$87.60M
-50.62%
YoY
|
-$130.3M
12.23%
YoY
|
-$111.4M
-1.24%
YoY
|
-$384.6M
152.36%
YoY
|
-$177.4M
72.9%
YoY
|
-$116.1M
11.53%
YoY
|
-$112.8M
18.74%
YoY
|
-$152.4M
77.0%
YoY
|
-$102.6M
62.09%
YoY
|
-$104.1M
-79.35%
YoY
|
-$95.00M
91.53%
YoY
|
-$86.10M
21.44%
YoY
|
-$63.30M
128.52%
YoY
|
-$504.1M
730.48%
YoY
|
-$49.60M
58.47%
YoY
|
| Cash From Financing Activities |
-$46.60M
150.54%
YoY
|
-$233.0M
-28.9%
YoY
|
-$165.2M
-58.13%
YoY
|
-$203.4M
-63.92%
YoY
|
-$18.60M
-79.4%
YoY
|
-$327.7M
5.17%
YoY
|
-$394.6M
107.36%
YoY
|
-$563.8M
299.29%
YoY
|
-$90.30M
-85.87%
YoY
|
-$311.6M
71.68%
YoY
|
-$190.3M
-51.77%
YoY
|
-$141.2M
-37.1%
YoY
|
-$639.2M
594.78%
YoY
|
-$181.5M
-20.08%
YoY
|
-$394.6M
119.96%
YoY
|
-$224.5M
240.15%
YoY
|
-$92.00M
63.12%
YoY
|
-$227.1M
157.78%
YoY
|
-$179.4M
-281.76%
YoY
|
| Net Change In Cash |
$34.80M
-183.45%
YoY
|
-$46.00M
-400.65%
YoY
|
$22.70M
-153.92%
YoY
|
-$45.60M
-92.17%
YoY
|
-$41.70M
-71.3%
YoY
|
$15.30M
-84.37%
YoY
|
-$42.10M
-125.84%
YoY
|
-$582.1M
-38906.67%
YoY
|
-$145.3M
-59.32%
YoY
|
$97.90M
-81.28%
YoY
|
$162.9M
11.5%
YoY
|
$1.500M
-103.71%
YoY
|
-$357.2M
-244.32%
YoY
|
$523.1M
-255.04%
YoY
|
$146.1M
-268.32%
YoY
|
-$40.40M
14.45%
YoY
|
$247.5M
222.27%
YoY
|
-$337.4M
-514.5%
YoY
|
-$86.80M
-123.87%
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 |
$151.4M
134.73%
YoY
|
$276.1M
-41.66%
YoY
|
$261.8M
-43.57%
YoY
|
$229.0M
-37.48%
YoY
|
$64.50M
-48.93%
YoY
|
$473.3M
-9.95%
YoY
|
$463.9M
-0.45%
YoY
|
$366.3M
24.13%
YoY
|
$126.3M
-67.16%
YoY
|
$525.6M
-35.01%
YoY
|
$466.0M
-26.69%
YoY
|
$295.1M
9.22%
YoY
|
$384.6M
-4.8%
YoY
|
$808.7M
105.36%
YoY
|
$635.7M
347.05%
YoY
|
$270.2M
165.94%
YoY
|
$404.0M
149.69%
YoY
|
$393.8M
71.07%
YoY
|
$142.2M
-52.01%
YoY
|
| Capital Expenditures |
$64.20M
-26.12%
YoY
|
$73.20M
-33.99%
YoY
|
$81.20M
-28.01%
YoY
|
$87.60M
-10.79%
YoY
|
$86.90M
-20.06%
YoY
|
$110.9M
0.64%
YoY
|
$112.8M
-10.12%
YoY
|
$98.20M
-24.58%
YoY
|
$108.7M
5.64%
YoY
|
$110.2M
19.65%
YoY
|
$125.5M
-231.41%
YoY
|
$130.2M
-248.8%
YoY
|
$102.9M
54.27%
YoY
|
$92.10M
-259.62%
YoY
|
-$95.50M
73.32%
YoY
|
-$87.50M
9.24%
YoY
|
$66.70M
52.63%
YoY
|
-$57.70M
54.69%
YoY
|
-$55.10M
44.24%
YoY
|
| Free Cash Flow |
$87.20M
-489.29%
YoY
|
$202.9M
-44.01%
YoY
|
$180.6M
-48.56%
YoY
|
$141.4M
-47.26%
YoY
|
-$22.40M
-227.27%
YoY
|
$362.4M
-12.76%
YoY
|
$351.1M
3.11%
YoY
|
$268.1M
62.58%
YoY
|
$17.60M
-93.75%
YoY
|
$415.4M
-42.03%
YoY
|
$340.5M
-53.43%
YoY
|
$164.9M
-53.9%
YoY
|
$281.7M
-16.48%
YoY
|
$716.6M
58.72%
YoY
|
$731.2M
270.6%
YoY
|
$357.7M
96.86%
YoY
|
$337.3M
185.61%
YoY
|
$451.5M
68.79%
YoY
|
$197.3M
-41.02%
YoY
|
Loading...