|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$470.0M
53.09%
YoY
|
$307.0M
-19.42%
YoY
|
$381.0M
64.22%
YoY
|
$232.0M
-11.85%
YoY
|
$263.2M
41.58%
YoY
|
| Depreciation, Depletion And Amortization |
$563.0M
18.03%
YoY
|
$477.0M
0.42%
YoY
|
$475.0M
20.56%
YoY
|
$394.0M
33.06%
YoY
|
$296.1M
-3.74%
YoY
|
| Cash From Operating Activities |
$972.0M
43.36%
YoY
|
$678.0M
-8.01%
YoY
|
$737.0M
22.83%
YoY
|
$600.0M
6.53%
YoY
|
$563.2M
7.6%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$269.0M
25.12%
YoY
|
$215.0M
1.9%
YoY
|
$211.0M
11.05%
YoY
|
$190.0M
-218.82%
YoY
|
-$159.9M
4.85%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$295.0M
-286.71%
YoY
|
-$158.0M
-22.93%
YoY
|
-$205.0M
-79.64%
YoY
|
-$1.007B
258.11%
YoY
|
-$281.2M
-18.49%
YoY
|
| Cash From Investing Activities |
$26.00M
-106.97%
YoY
|
-$373.0M
-10.34%
YoY
|
-$416.0M
-65.25%
YoY
|
-$1.197B
171.37%
YoY
|
-$441.1M
-11.34%
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
|
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
|
| Cash From Financing Activities |
$27.00M
-103.59%
YoY
|
-$752.0M
108.31%
YoY
|
-$361.0M
-127.29%
YoY
|
$1.323B
-417.19%
YoY
|
-$417.1M
-264.54%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$972.0M
43.36%
YoY
|
$678.0M
-8.01%
YoY
|
$737.0M
22.83%
YoY
|
$600.0M
6.53%
YoY
|
$563.2M
7.6%
YoY
|
| Cash From Investing Activities |
$26.00M
-106.97%
YoY
|
-$373.0M
-10.34%
YoY
|
-$416.0M
-65.25%
YoY
|
-$1.197B
171.37%
YoY
|
-$441.1M
-11.34%
YoY
|
| Cash From Financing Activities |
$27.00M
-103.59%
YoY
|
-$752.0M
108.31%
YoY
|
-$361.0M
-127.29%
YoY
|
$1.323B
-417.19%
YoY
|
-$417.1M
-264.54%
YoY
|
| Net Change In Cash |
$1.025B
-329.31%
YoY
|
-$447.0M
1017.5%
YoY
|
-$40.00M
-105.51%
YoY
|
$726.0M
-346.1%
YoY
|
-$295.0M
-205.58%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$972.0M
43.36%
YoY
|
$678.0M
-8.01%
YoY
|
$737.0M
22.83%
YoY
|
$600.0M
6.53%
YoY
|
$563.2M
7.6%
YoY
|
| Capital Expenditures |
$269.0M
25.12%
YoY
|
$215.0M
1.9%
YoY
|
$211.0M
11.05%
YoY
|
$190.0M
-218.82%
YoY
|
-$159.9M
4.85%
YoY
|
| Free Cash Flow |
$703.0M
51.84%
YoY
|
$463.0M
-11.98%
YoY
|
$526.0M
28.29%
YoY
|
$410.0M
-43.3%
YoY
|
$723.1M
6.98%
YoY
|
|
Concept
|
2025 Q4 | 2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$282.0M
154.05%
YoY
|
$188.0M
-4.08%
YoY
|
$111.0M
-43.37%
YoY
|
$196.0M
5.95%
YoY
|
$196.0M
81.82%
YoY
|
$185.0M
49.07%
YoY
|
$107.8M
-25.14%
YoY
|
$124.1M
4.11%
YoY
|
$144.0M
3.45%
YoY
|
$119.2M
153.08%
YoY
|
$139.2M
-28.91%
YoY
|
$47.10M
-46.48%
YoY
|
$195.8M
-206.07%
YoY
|
$88.00M
N/A
|
-$184.6M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Depreciation, Depletion And Amortization |
$273.0M
15.19%
YoY
|
$290.0M
20.83%
YoY
|
$237.0M
-1.66%
YoY
|
$240.0M
2.56%
YoY
|
$241.0M
0.17%
YoY
|
$234.0M
52.54%
YoY
|
$240.6M
57.56%
YoY
|
$153.4M
5.65%
YoY
|
$152.7M
-3.96%
YoY
|
$145.2M
-4.66%
YoY
|
$159.0M
-2.45%
YoY
|
$152.3M
7.25%
YoY
|
$163.0M
51.91%
YoY
|
$142.0M
40.04%
YoY
|
$107.3M
5.2%
YoY
|
$101.4M
2.53%
YoY
|
$102.0M
-21.66%
YoY
|
$98.90M
-13.17%
YoY
|
$130.2M
23.76%
YoY
|
$113.9M
14.7%
YoY
|
| Cash From Operating Activities |
$503.0M
35.58%
YoY
|
$469.0M
52.77%
YoY
|
$371.0M
-8.4%
YoY
|
$307.0M
-7.53%
YoY
|
$405.0M
19.5%
YoY
|
$332.0M
27.15%
YoY
|
$338.9M
46.46%
YoY
|
$261.1M
-21.31%
YoY
|
$231.4M
-18.12%
YoY
|
$331.8M
37.79%
YoY
|
$282.6M
4.13%
YoY
|
$240.8M
25.74%
YoY
|
$271.4M
31.62%
YoY
|
$191.5M
21.66%
YoY
|
$206.2M
8.99%
YoY
|
$157.4M
-17.42%
YoY
|
$189.2M
-7.03%
YoY
|
$190.6M
19.87%
YoY
|
$203.5M
13.12%
YoY
|
$159.0M
13.49%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$133.0M
20.91%
YoY
|
$136.0M
29.52%
YoY
|
$110.0M
0.92%
YoY
|
$105.0M
2.94%
YoY
|
$109.0M
1.96%
YoY
|
$102.0M
-222.74%
YoY
|
$106.9M
-221.06%
YoY
|
-$83.10M
16.06%
YoY
|
-$88.30M
11.21%
YoY
|
-$71.60M
-2.05%
YoY
|
-$79.40M
-7.35%
YoY
|
-$73.10M
-14.2%
YoY
|
-$85.70M
-2.17%
YoY
|
-$85.20M
3.27%
YoY
|
-$87.60M
11.31%
YoY
|
-$82.50M
-28.07%
YoY
|
-$78.70M
-28.06%
YoY
|
-$114.7M
17.28%
YoY
|
-$109.4M
21.83%
YoY
|
-$97.80M
18.55%
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
|
N/A
|
| Other Investing Activities |
$364.0M
-538.55%
YoY
|
-$69.00M
-8.0%
YoY
|
-$83.00M
159.38%
YoY
|
-$75.00M
-56.65%
YoY
|
-$32.00M
-96.37%
YoY
|
-$173.0M
37.85%
YoY
|
-$881.5M
3025.89%
YoY
|
-$125.5M
-50.4%
YoY
|
-$28.20M
-90.65%
YoY
|
-$253.0M
484.3%
YoY
|
-$301.7M
-242.11%
YoY
|
-$43.30M
-57.76%
YoY
|
$212.3M
-272.32%
YoY
|
-$102.5M
-37.31%
YoY
|
-$123.2M
819.4%
YoY
|
-$163.5M
-185.02%
YoY
|
-$13.40M
-80.44%
YoY
|
$192.3M
-907.98%
YoY
|
-$68.50M
-79.27%
YoY
|
-$23.80M
-18.21%
YoY
|
| Cash From Investing Activities |
$231.0M
-219.69%
YoY
|
-$205.0M
13.89%
YoY
|
-$193.0M
36.88%
YoY
|
-$180.0M
-34.55%
YoY
|
-$141.0M
-85.73%
YoY
|
-$275.0M
31.83%
YoY
|
-$988.4M
748.41%
YoY
|
-$208.6M
-35.74%
YoY
|
-$116.5M
-69.43%
YoY
|
-$324.6M
178.87%
YoY
|
-$381.1M
-401.03%
YoY
|
-$116.4M
-37.99%
YoY
|
$126.6M
-160.06%
YoY
|
-$187.7M
-23.7%
YoY
|
-$210.8M
128.88%
YoY
|
-$246.0M
-417.01%
YoY
|
-$92.10M
-48.23%
YoY
|
$77.60M
-163.82%
YoY
|
-$177.9M
-57.67%
YoY
|
-$121.6M
8.96%
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
|
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
$100.0K
0.0%
YoY
|
N/A
N/A
|
$100.0K
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 |
-$243.0M
-53.36%
YoY
|
$270.0M
-216.88%
YoY
|
-$521.0M
259.31%
YoY
|
-$231.0M
6.94%
YoY
|
-$145.0M
-1.76%
YoY
|
-$216.0M
-114.69%
YoY
|
-$147.6M
-42.37%
YoY
|
$1.471B
-1013.42%
YoY
|
-$256.1M
-3.76%
YoY
|
-$161.0M
-130.99%
YoY
|
-$266.1M
-50.78%
YoY
|
$519.6M
62.73%
YoY
|
-$540.6M
790.61%
YoY
|
$319.3M
-680.55%
YoY
|
-$60.70M
-79.03%
YoY
|
-$55.00M
-144.07%
YoY
|
-$289.4M
651.69%
YoY
|
$124.8M
-520.2%
YoY
|
-$38.50M
-122.29%
YoY
|
-$29.70M
-39.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$503.0M
35.58%
YoY
|
$469.0M
52.77%
YoY
|
$371.0M
-8.4%
YoY
|
$307.0M
-7.53%
YoY
|
$405.0M
19.5%
YoY
|
$332.0M
27.15%
YoY
|
$338.9M
46.46%
YoY
|
$261.1M
-21.31%
YoY
|
$231.4M
-18.12%
YoY
|
$331.8M
37.79%
YoY
|
$282.6M
4.13%
YoY
|
$240.8M
25.74%
YoY
|
$271.4M
31.62%
YoY
|
$191.5M
21.66%
YoY
|
$206.2M
8.99%
YoY
|
$157.4M
-17.42%
YoY
|
$189.2M
-7.03%
YoY
|
$190.6M
19.87%
YoY
|
$203.5M
13.12%
YoY
|
$159.0M
13.49%
YoY
|
| Cash From Investing Activities |
$231.0M
-219.69%
YoY
|
-$205.0M
13.89%
YoY
|
-$193.0M
36.88%
YoY
|
-$180.0M
-34.55%
YoY
|
-$141.0M
-85.73%
YoY
|
-$275.0M
31.83%
YoY
|
-$988.4M
748.41%
YoY
|
-$208.6M
-35.74%
YoY
|
-$116.5M
-69.43%
YoY
|
-$324.6M
178.87%
YoY
|
-$381.1M
-401.03%
YoY
|
-$116.4M
-37.99%
YoY
|
$126.6M
-160.06%
YoY
|
-$187.7M
-23.7%
YoY
|
-$210.8M
128.88%
YoY
|
-$246.0M
-417.01%
YoY
|
-$92.10M
-48.23%
YoY
|
$77.60M
-163.82%
YoY
|
-$177.9M
-57.67%
YoY
|
-$121.6M
8.96%
YoY
|
| Cash From Financing Activities |
-$243.0M
-53.36%
YoY
|
$270.0M
-216.88%
YoY
|
-$521.0M
259.31%
YoY
|
-$231.0M
6.94%
YoY
|
-$145.0M
-1.76%
YoY
|
-$216.0M
-114.69%
YoY
|
-$147.6M
-42.37%
YoY
|
$1.471B
-1013.42%
YoY
|
-$256.1M
-3.76%
YoY
|
-$161.0M
-130.99%
YoY
|
-$266.1M
-50.78%
YoY
|
$519.6M
62.73%
YoY
|
-$540.6M
790.61%
YoY
|
$319.3M
-680.55%
YoY
|
-$60.70M
-79.03%
YoY
|
-$55.00M
-144.07%
YoY
|
-$289.4M
651.69%
YoY
|
$124.8M
-520.2%
YoY
|
-$38.50M
-122.29%
YoY
|
-$29.70M
-39.14%
YoY
|
| Net Change In Cash |
$491.0M
-243.15%
YoY
|
$534.0M
-613.46%
YoY
|
-$343.0M
-388.24%
YoY
|
-$104.0M
-34.59%
YoY
|
$119.0M
-114.93%
YoY
|
-$159.0M
-110.44%
YoY
|
-$797.1M
464.52%
YoY
|
$1.523B
-1090.31%
YoY
|
-$141.2M
-61.27%
YoY
|
-$153.8M
-123.88%
YoY
|
-$364.6M
155.68%
YoY
|
$644.0M
99.32%
YoY
|
-$142.6M
118.38%
YoY
|
$323.1M
-325.0%
YoY
|
-$65.30M
-66.04%
YoY
|
-$143.6M
-136.54%
YoY
|
-$192.3M
1390.7%
YoY
|
$393.0M
5003.9%
YoY
|
-$12.90M
-80.95%
YoY
|
$7.700M
-137.93%
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 |
$503.0M
35.58%
YoY
|
$469.0M
52.77%
YoY
|
$371.0M
-8.4%
YoY
|
$307.0M
-7.53%
YoY
|
$405.0M
19.5%
YoY
|
$332.0M
27.15%
YoY
|
$338.9M
46.46%
YoY
|
$261.1M
-21.31%
YoY
|
$231.4M
-18.12%
YoY
|
$331.8M
37.79%
YoY
|
$282.6M
4.13%
YoY
|
$240.8M
25.74%
YoY
|
$271.4M
31.62%
YoY
|
$191.5M
21.66%
YoY
|
$206.2M
8.99%
YoY
|
$157.4M
-17.42%
YoY
|
$189.2M
-7.03%
YoY
|
$190.6M
19.87%
YoY
|
$203.5M
13.12%
YoY
|
$159.0M
13.49%
YoY
|
| Capital Expenditures |
$133.0M
20.91%
YoY
|
$136.0M
29.52%
YoY
|
$110.0M
0.92%
YoY
|
$105.0M
2.94%
YoY
|
$109.0M
1.96%
YoY
|
$102.0M
-222.74%
YoY
|
$106.9M
-221.06%
YoY
|
-$83.10M
16.06%
YoY
|
-$88.30M
11.21%
YoY
|
-$71.60M
-2.05%
YoY
|
-$79.40M
-7.35%
YoY
|
-$73.10M
-14.2%
YoY
|
-$85.70M
-2.17%
YoY
|
-$85.20M
3.27%
YoY
|
-$87.60M
11.31%
YoY
|
-$82.50M
-28.07%
YoY
|
-$78.70M
-28.06%
YoY
|
-$114.7M
17.28%
YoY
|
-$109.4M
21.83%
YoY
|
-$97.80M
18.55%
YoY
|
| Free Cash Flow |
$370.0M
41.76%
YoY
|
$333.0M
64.85%
YoY
|
$261.0M
-11.82%
YoY
|
$202.0M
-12.17%
YoY
|
$296.0M
27.59%
YoY
|
$230.0M
-33.18%
YoY
|
$232.0M
-27.43%
YoY
|
$344.2M
-14.68%
YoY
|
$319.7M
-11.69%
YoY
|
$403.4M
28.51%
YoY
|
$362.0M
1.37%
YoY
|
$313.9M
13.44%
YoY
|
$357.1M
21.55%
YoY
|
$276.7M
15.34%
YoY
|
$293.8M
9.67%
YoY
|
$239.9M
-21.42%
YoY
|
$267.9M
-14.38%
YoY
|
$305.3M
18.89%
YoY
|
$312.9M
16.02%
YoY
|
$256.8M
15.36%
YoY
|
Loading...