|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$625.0M
51.7%
YoY
|
$412.0M
56.65%
YoY
|
$263.0M
17.94%
YoY
|
$223.0M
-57.44%
YoY
|
$524.0M
16.96%
YoY
|
| Depreciation, Depletion And Amortization |
$573.0M
-11.16%
YoY
|
$645.0M
-7.99%
YoY
|
$701.0M
11.62%
YoY
|
$628.0M
10.76%
YoY
|
$567.0M
0.89%
YoY
|
| Cash From Operating Activities |
$1.285B
30.19%
YoY
|
$987.0M
62.34%
YoY
|
$608.0M
29.91%
YoY
|
$468.0M
-46.64%
YoY
|
$877.0M
-6.2%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$433.0M
13.65%
YoY
|
$381.0M
-10.77%
YoY
|
$427.0M
19.27%
YoY
|
$358.0M
-187.75%
YoY
|
-$408.0M
-7.9%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$27.00M
-114.36%
YoY
|
-$188.0M
795.24%
YoY
|
-$21.00M
-81.58%
YoY
|
-$114.0M
-59.72%
YoY
|
-$283.0M
73.62%
YoY
|
| Cash From Investing Activities |
-$406.0M
-28.65%
YoY
|
-$569.0M
27.01%
YoY
|
-$448.0M
-5.08%
YoY
|
-$472.0M
-31.69%
YoY
|
-$691.0M
14.03%
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
|
$0.00
N/A
|
N/A
N/A
|
$14.00M
-380.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$955.0M
1010.47%
YoY
|
-$86.00M
-57.0%
YoY
|
-$200.0M
-78.4%
YoY
|
-$926.0M
43.57%
YoY
|
-$645.0M
-155.41%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.285B
30.19%
YoY
|
$987.0M
62.34%
YoY
|
$608.0M
29.91%
YoY
|
$468.0M
-46.64%
YoY
|
$877.0M
-6.2%
YoY
|
| Cash From Investing Activities |
-$406.0M
-28.65%
YoY
|
-$569.0M
27.01%
YoY
|
-$448.0M
-5.08%
YoY
|
-$472.0M
-31.69%
YoY
|
-$691.0M
14.03%
YoY
|
| Cash From Financing Activities |
-$955.0M
1010.47%
YoY
|
-$86.00M
-57.0%
YoY
|
-$200.0M
-78.4%
YoY
|
-$926.0M
43.57%
YoY
|
-$645.0M
-155.41%
YoY
|
| Net Change In Cash |
-$76.00M
-122.89%
YoY
|
$332.0M
-930.0%
YoY
|
-$40.00M
-95.7%
YoY
|
-$930.0M
102.61%
YoY
|
-$459.0M
-130.74%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.285B
30.19%
YoY
|
$987.0M
62.34%
YoY
|
$608.0M
29.91%
YoY
|
$468.0M
-46.64%
YoY
|
$877.0M
-6.2%
YoY
|
| Capital Expenditures |
$433.0M
13.65%
YoY
|
$381.0M
-10.77%
YoY
|
$427.0M
19.27%
YoY
|
$358.0M
-187.75%
YoY
|
-$408.0M
-7.9%
YoY
|
| Free Cash Flow |
$852.0M
40.59%
YoY
|
$606.0M
234.81%
YoY
|
$181.0M
64.55%
YoY
|
$110.0M
-91.44%
YoY
|
$1.285B
-6.75%
YoY
|
|
Concept
|
2025 Q4 | 2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q3 | 2022 Q4 | 2022 Q3 | 2021 Q4 | 2021 Q3 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$332.0M
67.68%
YoY
|
$293.0M
36.92%
YoY
|
$198.0M
117.58%
YoY
|
$214.0M
N/A
|
$91.00M
97.83%
YoY
|
$172.0M
-2.82%
YoY
|
$46.00M
-85.58%
YoY
|
$177.0M
-13.66%
YoY
|
$319.0M
-8.33%
YoY
|
$205.0M
N/A
|
$348.0M
19.59%
YoY
|
$100.0M
-67.64%
YoY
|
$291.0M
-25.19%
YoY
|
$309.0M
12.77%
YoY
|
$389.0M
N/A
|
$274.0M
N/A
|
$160.0M
-1.23%
YoY
|
$102.0M
-16.39%
YoY
|
$89.00M
-31.01%
YoY
|
$150.0M
4.9%
YoY
|
| Depreciation, Depletion And Amortization |
$300.0M
-19.35%
YoY
|
$273.0M
0.0%
YoY
|
$372.0M
-7.92%
YoY
|
$273.0M
N/A
|
$404.0M
26.65%
YoY
|
$297.0M
-3.88%
YoY
|
$319.0M
16.85%
YoY
|
$309.0M
5.1%
YoY
|
$273.0M
-6.19%
YoY
|
$294.0M
N/A
|
$291.0M
14.57%
YoY
|
$271.0M
9.27%
YoY
|
$254.0M
22.71%
YoY
|
$248.0M
8.77%
YoY
|
$207.0M
N/A
|
$228.0M
N/A
|
$119.0M
9.17%
YoY
|
$114.0M
22.58%
YoY
|
$101.0M
9.78%
YoY
|
$93.00M
3.33%
YoY
|
| Cash From Operating Activities |
$889.0M
18.69%
YoY
|
$396.0M
66.39%
YoY
|
$749.0M
51.31%
YoY
|
$238.0M
N/A
|
$495.0M
89.66%
YoY
|
$113.0M
-45.41%
YoY
|
$261.0M
-49.22%
YoY
|
$207.0M
-42.98%
YoY
|
$514.0M
-40.37%
YoY
|
$363.0M
N/A
|
$862.0M
20.22%
YoY
|
$73.00M
-83.81%
YoY
|
$717.0M
13.09%
YoY
|
$451.0M
51.85%
YoY
|
$634.0M
N/A
|
$297.0M
N/A
|
$302.0M
-5.92%
YoY
|
$148.0M
-25.63%
YoY
|
$142.0M
-8.39%
YoY
|
$91.00M
-52.6%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$294.0M
40.67%
YoY
|
$139.0M
-19.19%
YoY
|
$209.0M
-19.62%
YoY
|
$172.0M
N/A
|
$260.0M
40.54%
YoY
|
$167.0M
-196.53%
YoY
|
$185.0M
-179.4%
YoY
|
-$173.0M
-1.14%
YoY
|
-$233.0M
-8.63%
YoY
|
-$175.0M
N/A
|
-$255.0M
0.0%
YoY
|
-$188.0M
22.88%
YoY
|
-$255.0M
50.89%
YoY
|
-$153.0M
-14.04%
YoY
|
-$169.0M
N/A
|
-$178.0M
N/A
|
-$118.0M
-5.6%
YoY
|
-$96.00M
29.73%
YoY
|
-$96.00M
11.63%
YoY
|
-$65.00M
18.18%
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 |
$23.00M
N/A
|
$4.000M
-102.13%
YoY
|
$0.00
-100.0%
YoY
|
-$188.0M
N/A
|
-$6.000M
-68.42%
YoY
|
-$15.00M
-84.21%
YoY
|
-$19.00M
-29.63%
YoY
|
-$95.00M
-62.89%
YoY
|
-$27.00M
8.0%
YoY
|
-$256.0M
N/A
|
-$25.00M
-19.35%
YoY
|
-$138.0M
-83.0%
YoY
|
-$31.00M
210.0%
YoY
|
-$812.0M
3766.67%
YoY
|
-$10.00M
N/A
|
-$21.00M
N/A
|
$203.0M
-374.32%
YoY
|
-$1.000M
N/A
|
-$1.572B
-22557.14%
YoY
|
N/A
|
| Cash From Investing Activities |
-$271.0M
29.67%
YoY
|
-$135.0M
-62.5%
YoY
|
-$209.0M
-21.43%
YoY
|
-$360.0M
N/A
|
-$266.0M
30.39%
YoY
|
-$182.0M
-32.09%
YoY
|
-$204.0M
-21.54%
YoY
|
-$268.0M
-37.82%
YoY
|
-$260.0M
-7.14%
YoY
|
-$431.0M
N/A
|
-$280.0M
-2.1%
YoY
|
-$326.0M
-66.22%
YoY
|
-$286.0M
59.78%
YoY
|
-$965.0M
384.92%
YoY
|
-$179.0M
N/A
|
-$199.0M
N/A
|
$85.00M
-142.71%
YoY
|
-$97.00M
31.08%
YoY
|
-$1.668B
2011.39%
YoY
|
-$65.00M
18.18%
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
|
$1.000M
0.0%
YoY
|
N/A
N/A
|
$1.000M
N/A
|
-$1.000M
N/A
|
$1.000M
-100.79%
YoY
|
N/A
N/A
|
-$127.0M
-2216.67%
YoY
|
$8.000M
0.0%
YoY
|
$6.000M
N/A
|
$8.000M
-166.67%
YoY
|
-$13.00M
-67.5%
YoY
|
-$12.00M
100.0%
YoY
|
-$40.00M
37.93%
YoY
|
-$6.000M
N/A
|
-$29.00M
N/A
|
-$8.000M
-86.67%
YoY
|
-$16.00M
-75.76%
YoY
|
-$18.00M
-73.53%
YoY
|
$11.00M
-21.43%
YoY
|
| 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 |
-$738.0M
61.14%
YoY
|
-$217.0M
-158.33%
YoY
|
-$458.0M
301.75%
YoY
|
$372.0M
N/A
|
-$114.0M
-48.65%
YoY
|
-$86.00M
-87.78%
YoY
|
-$222.0M
-35.28%
YoY
|
-$704.0M
133.11%
YoY
|
-$343.0M
-140.88%
YoY
|
-$302.0M
N/A
|
$839.0M
-383.45%
YoY
|
$325.0M
7.26%
YoY
|
-$296.0M
46.53%
YoY
|
$303.0M
-279.29%
YoY
|
-$202.0M
N/A
|
-$169.0M
N/A
|
-$426.0M
280.36%
YoY
|
-$72.00M
-30.1%
YoY
|
$1.508B
-1739.13%
YoY
|
-$2.000M
-98.95%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$889.0M
18.69%
YoY
|
$396.0M
66.39%
YoY
|
$749.0M
51.31%
YoY
|
$238.0M
N/A
|
$495.0M
89.66%
YoY
|
$113.0M
-45.41%
YoY
|
$261.0M
-49.22%
YoY
|
$207.0M
-42.98%
YoY
|
$514.0M
-40.37%
YoY
|
$363.0M
N/A
|
$862.0M
20.22%
YoY
|
$73.00M
-83.81%
YoY
|
$717.0M
13.09%
YoY
|
$451.0M
51.85%
YoY
|
$634.0M
N/A
|
$297.0M
N/A
|
$302.0M
-5.92%
YoY
|
$148.0M
-25.63%
YoY
|
$142.0M
-8.39%
YoY
|
$91.00M
-52.6%
YoY
|
| Cash From Investing Activities |
-$271.0M
29.67%
YoY
|
-$135.0M
-62.5%
YoY
|
-$209.0M
-21.43%
YoY
|
-$360.0M
N/A
|
-$266.0M
30.39%
YoY
|
-$182.0M
-32.09%
YoY
|
-$204.0M
-21.54%
YoY
|
-$268.0M
-37.82%
YoY
|
-$260.0M
-7.14%
YoY
|
-$431.0M
N/A
|
-$280.0M
-2.1%
YoY
|
-$326.0M
-66.22%
YoY
|
-$286.0M
59.78%
YoY
|
-$965.0M
384.92%
YoY
|
-$179.0M
N/A
|
-$199.0M
N/A
|
$85.00M
-142.71%
YoY
|
-$97.00M
31.08%
YoY
|
-$1.668B
2011.39%
YoY
|
-$65.00M
18.18%
YoY
|
| Cash From Financing Activities |
-$738.0M
61.14%
YoY
|
-$217.0M
-158.33%
YoY
|
-$458.0M
301.75%
YoY
|
$372.0M
N/A
|
-$114.0M
-48.65%
YoY
|
-$86.00M
-87.78%
YoY
|
-$222.0M
-35.28%
YoY
|
-$704.0M
133.11%
YoY
|
-$343.0M
-140.88%
YoY
|
-$302.0M
N/A
|
$839.0M
-383.45%
YoY
|
$325.0M
7.26%
YoY
|
-$296.0M
46.53%
YoY
|
$303.0M
-279.29%
YoY
|
-$202.0M
N/A
|
-$169.0M
N/A
|
-$426.0M
280.36%
YoY
|
-$72.00M
-30.1%
YoY
|
$1.508B
-1739.13%
YoY
|
-$2.000M
-98.95%
YoY
|
| Net Change In Cash |
-$120.0M
-246.34%
YoY
|
$44.00M
-82.4%
YoY
|
$82.00M
-28.7%
YoY
|
$250.0M
N/A
|
$115.0M
-169.7%
YoY
|
-$155.0M
-79.74%
YoY
|
-$165.0M
85.39%
YoY
|
-$765.0M
106.76%
YoY
|
-$89.00M
-106.26%
YoY
|
-$370.0M
N/A
|
$1.421B
952.59%
YoY
|
$72.00M
-134.12%
YoY
|
$135.0M
-46.64%
YoY
|
-$211.0M
197.18%
YoY
|
$253.0M
N/A
|
-$71.00M
N/A
|
-$39.00M
-490.0%
YoY
|
-$21.00M
-195.45%
YoY
|
-$18.00M
12.5%
YoY
|
$24.00M
-144.44%
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 |
$889.0M
18.69%
YoY
|
$396.0M
66.39%
YoY
|
$749.0M
51.31%
YoY
|
$238.0M
N/A
|
$495.0M
89.66%
YoY
|
$113.0M
-45.41%
YoY
|
$261.0M
-49.22%
YoY
|
$207.0M
-42.98%
YoY
|
$514.0M
-40.37%
YoY
|
$363.0M
N/A
|
$862.0M
20.22%
YoY
|
$73.00M
-83.81%
YoY
|
$717.0M
13.09%
YoY
|
$451.0M
51.85%
YoY
|
$634.0M
N/A
|
$297.0M
N/A
|
$302.0M
-5.92%
YoY
|
$148.0M
-25.63%
YoY
|
$142.0M
-8.39%
YoY
|
$91.00M
-52.6%
YoY
|
| Capital Expenditures |
$294.0M
40.67%
YoY
|
$139.0M
-19.19%
YoY
|
$209.0M
-19.62%
YoY
|
$172.0M
N/A
|
$260.0M
40.54%
YoY
|
$167.0M
-196.53%
YoY
|
$185.0M
-179.4%
YoY
|
-$173.0M
-1.14%
YoY
|
-$233.0M
-8.63%
YoY
|
-$175.0M
N/A
|
-$255.0M
0.0%
YoY
|
-$188.0M
22.88%
YoY
|
-$255.0M
50.89%
YoY
|
-$153.0M
-14.04%
YoY
|
-$169.0M
N/A
|
-$178.0M
N/A
|
-$118.0M
-5.6%
YoY
|
-$96.00M
29.73%
YoY
|
-$96.00M
11.63%
YoY
|
-$65.00M
18.18%
YoY
|
| Free Cash Flow |
$595.0M
10.19%
YoY
|
$257.0M
289.39%
YoY
|
$540.0M
129.79%
YoY
|
$66.00M
N/A
|
$235.0M
209.21%
YoY
|
-$54.00M
-114.21%
YoY
|
$76.00M
-89.83%
YoY
|
$380.0M
-29.37%
YoY
|
$747.0M
-33.12%
YoY
|
$538.0M
N/A
|
$1.117B
14.92%
YoY
|
$261.0M
-56.79%
YoY
|
$972.0M
21.05%
YoY
|
$604.0M
27.16%
YoY
|
$803.0M
N/A
|
$475.0M
N/A
|
$420.0M
-5.83%
YoY
|
$244.0M
-10.62%
YoY
|
$238.0M
-1.24%
YoY
|
$156.0M
-36.84%
YoY
|
Loading...