|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$796.9M
4.79%
YoY
|
$760.5M
25.27%
YoY
|
$607.1M
-6.63%
YoY
|
$650.2M
-18.73%
YoY
|
$800.0M
27.96%
YoY
|
| Depreciation, Depletion And Amortization |
$703.8M
3.48%
YoY
|
$680.1M
1.45%
YoY
|
$670.4M
-0.18%
YoY
|
$671.6M
0.63%
YoY
|
$667.4M
-7.98%
YoY
|
| Cash From Operating Activities |
$1.745B
25.65%
YoY
|
$1.389B
14.28%
YoY
|
$1.215B
7.12%
YoY
|
$1.134B
-20.62%
YoY
|
$1.429B
20.62%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$80.80M
31.6%
YoY
|
$61.40M
-75.59%
YoY
|
$251.5M
296.69%
YoY
|
$63.40M
23.59%
YoY
|
$51.30M
47.41%
YoY
|
| Acquisitions |
$1.052B
62.57%
YoY
|
$647.1M
1797.65%
YoY
|
$34.10M
-97.92%
YoY
|
$1.636B
-22513.7%
YoY
|
-$7.300M
-106.29%
YoY
|
| Other Investing Activities |
-$1.005B
67.48%
YoY
|
-$600.0M
3450.3%
YoY
|
-$16.90M
-98.91%
YoY
|
-$1.549B
13256.03%
YoY
|
-$11.60M
-88.86%
YoY
|
| Cash From Investing Activities |
-$1.308B
52.81%
YoY
|
-$855.7M
218.82%
YoY
|
-$268.4M
-84.73%
YoY
|
-$1.758B
1085.96%
YoY
|
-$148.2M
-29.6%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.036B
40.47%
YoY
|
$737.5M
-307.05%
YoY
|
-$356.2M
-174.82%
YoY
|
$476.1M
-2.42%
YoY
|
$487.9M
114.27%
YoY
|
| Debt Paid & Issued, Net |
$765.1M
-85.44%
YoY
|
$5.255B
600.96%
YoY
|
$749.7M
24.99%
YoY
|
$599.8M
-32.6%
YoY
|
$889.9M
-13.11%
YoY
|
| Cash From Financing Activities |
-$243.5M
59.88%
YoY
|
-$152.3M
-121.37%
YoY
|
$712.8M
-160.18%
YoY
|
-$1.185B
-312.77%
YoY
|
$556.7M
-138.98%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.745B
25.65%
YoY
|
$1.389B
14.28%
YoY
|
$1.215B
7.12%
YoY
|
$1.134B
-20.62%
YoY
|
$1.429B
20.62%
YoY
|
| Cash From Investing Activities |
-$1.308B
52.81%
YoY
|
-$855.7M
218.82%
YoY
|
-$268.4M
-84.73%
YoY
|
-$1.758B
1085.96%
YoY
|
-$148.2M
-29.6%
YoY
|
| Cash From Financing Activities |
-$243.5M
59.88%
YoY
|
-$152.3M
-121.37%
YoY
|
$712.8M
-160.18%
YoY
|
-$1.185B
-312.77%
YoY
|
$556.7M
-138.98%
YoY
|
| Net Change In Cash |
$203.3M
-45.33%
YoY
|
$371.9M
-77.59%
YoY
|
$1.660B
-190.5%
YoY
|
-$1.834B
-200.02%
YoY
|
$1.834B
-506.09%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.745B
25.65%
YoY
|
$1.389B
14.28%
YoY
|
$1.215B
7.12%
YoY
|
$1.134B
-20.62%
YoY
|
$1.429B
20.62%
YoY
|
| Capital Expenditures |
$80.80M
31.6%
YoY
|
$61.40M
-75.59%
YoY
|
$251.5M
296.69%
YoY
|
$63.40M
23.59%
YoY
|
$51.30M
47.41%
YoY
|
| Free Cash Flow |
$1.664B
25.38%
YoY
|
$1.327B
37.73%
YoY
|
$963.6M
-10.02%
YoY
|
$1.071B
-22.27%
YoY
|
$1.378B
19.81%
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 |
$226.1M
6.15%
YoY
|
$192.2M
-22.56%
YoY
|
$210.0M
27.74%
YoY
|
$180.8M
-4.99%
YoY
|
$213.0M
34.81%
YoY
|
$248.2M
27.67%
YoY
|
$164.4M
5.38%
YoY
|
$190.3M
45.6%
YoY
|
$158.0M
25.4%
YoY
|
$194.4M
-6.31%
YoY
|
$156.0M
-2.5%
YoY
|
$130.7M
18.17%
YoY
|
$126.0M
-26.79%
YoY
|
$207.5M
-17.3%
YoY
|
$160.0M
-13.23%
YoY
|
$110.6M
-41.73%
YoY
|
$172.1M
-1.6%
YoY
|
$250.9M
27.3%
YoY
|
$184.4M
15.68%
YoY
|
| Depreciation, Depletion And Amortization |
$181.0M
5.97%
YoY
|
$182.7M
3.92%
YoY
|
$17.70M
-89.67%
YoY
|
$17.90M
-89.31%
YoY
|
$170.8M
3.2%
YoY
|
$175.8M
3.41%
YoY
|
$171.3M
851.67%
YoY
|
$167.5M
0.96%
YoY
|
$165.5M
-0.24%
YoY
|
$170.0M
-4.17%
YoY
|
$18.00M
-89.06%
YoY
|
$165.9M
773.16%
YoY
|
$165.9M
0.18%
YoY
|
$177.4M
6.1%
YoY
|
$164.6M
809.39%
YoY
|
$19.00M
-2.56%
YoY
|
$165.6M
-2.3%
YoY
|
$167.2M
-7.73%
YoY
|
$18.10M
-30.65%
YoY
|
| Cash From Operating Activities |
$299.7M
10.1%
YoY
|
$643.5M
32.24%
YoY
|
$456.2M
35.53%
YoY
|
$372.9M
-3.12%
YoY
|
$272.2M
50.8%
YoY
|
$486.6M
25.28%
YoY
|
$336.6M
38.8%
YoY
|
$384.9M
16.85%
YoY
|
$180.5M
-29.16%
YoY
|
$388.4M
5.06%
YoY
|
$242.5M
-23.53%
YoY
|
$329.4M
24.77%
YoY
|
$254.8M
38.86%
YoY
|
$369.7M
-23.63%
YoY
|
$317.1M
-17.12%
YoY
|
$264.0M
-29.9%
YoY
|
$183.5M
-1.18%
YoY
|
$484.1M
12.69%
YoY
|
$382.6M
91.88%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$6.000M
-89.95%
YoY
|
$76.90M
19.6%
YoY
|
$90.40M
19.89%
YoY
|
$75.70M
25.75%
YoY
|
$59.70M
6.99%
YoY
|
$64.30M
-8.01%
YoY
|
$75.40M
25.25%
YoY
|
$60.20M
-11.86%
YoY
|
$55.80M
5.08%
YoY
|
$69.90M
49.36%
YoY
|
$60.20M
-179.63%
YoY
|
$68.30M
-235.79%
YoY
|
$53.10M
391.67%
YoY
|
$46.80M
-215.84%
YoY
|
-$75.60M
107.12%
YoY
|
-$50.30M
77.74%
YoY
|
$10.80M
18.68%
YoY
|
-$40.40M
53.03%
YoY
|
-$36.50M
29.89%
YoY
|
| Acquisitions |
$200.0K
-96.77%
YoY
|
N/A
|
N/A
|
N/A
|
$6.200M
785.71%
YoY
|
N/A
|
N/A
|
N/A
|
$700.0K
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.553B
-21375.34%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$19.40M
-638.89%
YoY
|
-$1.001B
-9038.39%
YoY
|
$8.900M
-101.38%
YoY
|
-$9.100M
-133.96%
YoY
|
-$3.600M
-169.23%
YoY
|
$11.20M
-135.67%
YoY
|
-$643.2M
-8676.0%
YoY
|
$26.80M
624.32%
YoY
|
$5.200M
57.58%
YoY
|
-$31.40M
946.67%
YoY
|
$7.500M
-81.88%
YoY
|
$3.700M
-109.3%
YoY
|
$3.300M
-100.21%
YoY
|
-$3.000M
-93.95%
YoY
|
$41.40M
-1189.47%
YoY
|
-$39.80M
-240.64%
YoY
|
-$1.548B
-11565.93%
YoY
|
-$49.60M
-520.34%
YoY
|
-$3.800M
-1366.67%
YoY
|
| Cash From Investing Activities |
-$65.50M
3.48%
YoY
|
-$1.078B
1930.13%
YoY
|
-$81.50M
-88.66%
YoY
|
-$84.80M
153.89%
YoY
|
-$63.30M
25.1%
YoY
|
-$53.10M
-47.58%
YoY
|
-$718.6M
1263.57%
YoY
|
-$33.40M
-48.3%
YoY
|
-$50.60M
1.61%
YoY
|
-$101.3M
103.41%
YoY
|
-$52.70M
54.09%
YoY
|
-$64.60M
-28.3%
YoY
|
-$49.80M
-96.86%
YoY
|
-$49.80M
-44.67%
YoY
|
-$34.20M
-15.14%
YoY
|
-$90.10M
N/A
|
-$1.584B
8746.37%
YoY
|
-$90.00M
516.44%
YoY
|
-$40.30M
44.96%
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
|
| Common Stock Issuance & Retirement, Net |
$168.0M
-18.8%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$206.9M
291.12%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$52.90M
-60.32%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$133.3M
-22.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$170.9M
-5.79%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$165.0M
-5.71%
YoY
|
N/A
|
N/A
|
N/A
|
$175.0M
84.4%
YoY
|
N/A
|
N/A
|
N/A
|
$94.90M
-49.95%
YoY
|
N/A
|
N/A
|
N/A
|
$189.6M
293.36%
YoY
|
N/A
|
N/A
|
N/A
|
$48.20M
-51.51%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$741.1M
-179.24%
YoY
|
$548.4M
-14.02%
YoY
|
$195.9M
-75.74%
YoY
|
-$1.923B
152.47%
YoY
|
$935.3M
-211.89%
YoY
|
$637.8M
-58.19%
YoY
|
$807.5M
196.22%
YoY
|
-$761.7M
130.89%
YoY
|
-$835.9M
10.67%
YoY
|
$1.525B
-452.45%
YoY
|
$272.6M
-133.21%
YoY
|
-$329.9M
-71.84%
YoY
|
-$755.3M
-160.87%
YoY
|
-$432.8M
-691.26%
YoY
|
-$820.9M
18.58%
YoY
|
-$1.172B
-324.42%
YoY
|
$1.241B
89.83%
YoY
|
$73.20M
47.58%
YoY
|
-$692.3M
169.8%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$299.7M
10.1%
YoY
|
$643.5M
32.24%
YoY
|
$456.2M
35.53%
YoY
|
$372.9M
-3.12%
YoY
|
$272.2M
50.8%
YoY
|
$486.6M
25.28%
YoY
|
$336.6M
38.8%
YoY
|
$384.9M
16.85%
YoY
|
$180.5M
-29.16%
YoY
|
$388.4M
5.06%
YoY
|
$242.5M
-23.53%
YoY
|
$329.4M
24.77%
YoY
|
$254.8M
38.86%
YoY
|
$369.7M
-23.63%
YoY
|
$317.1M
-17.12%
YoY
|
$264.0M
-29.9%
YoY
|
$183.5M
-1.18%
YoY
|
$484.1M
12.69%
YoY
|
$382.6M
91.88%
YoY
|
| Cash From Investing Activities |
-$65.50M
3.48%
YoY
|
-$1.078B
1930.13%
YoY
|
-$81.50M
-88.66%
YoY
|
-$84.80M
153.89%
YoY
|
-$63.30M
25.1%
YoY
|
-$53.10M
-47.58%
YoY
|
-$718.6M
1263.57%
YoY
|
-$33.40M
-48.3%
YoY
|
-$50.60M
1.61%
YoY
|
-$101.3M
103.41%
YoY
|
-$52.70M
54.09%
YoY
|
-$64.60M
-28.3%
YoY
|
-$49.80M
-96.86%
YoY
|
-$49.80M
-44.67%
YoY
|
-$34.20M
-15.14%
YoY
|
-$90.10M
N/A
|
-$1.584B
8746.37%
YoY
|
-$90.00M
516.44%
YoY
|
-$40.30M
44.96%
YoY
|
| Cash From Financing Activities |
-$741.1M
-179.24%
YoY
|
$548.4M
-14.02%
YoY
|
$195.9M
-75.74%
YoY
|
-$1.923B
152.47%
YoY
|
$935.3M
-211.89%
YoY
|
$637.8M
-58.19%
YoY
|
$807.5M
196.22%
YoY
|
-$761.7M
130.89%
YoY
|
-$835.9M
10.67%
YoY
|
$1.525B
-452.45%
YoY
|
$272.6M
-133.21%
YoY
|
-$329.9M
-71.84%
YoY
|
-$755.3M
-160.87%
YoY
|
-$432.8M
-691.26%
YoY
|
-$820.9M
18.58%
YoY
|
-$1.172B
-324.42%
YoY
|
$1.241B
89.83%
YoY
|
$73.20M
47.58%
YoY
|
-$692.3M
169.8%
YoY
|
| Net Change In Cash |
-$513.3M
-144.86%
YoY
|
$113.9M
-89.37%
YoY
|
$570.6M
34.1%
YoY
|
-$1.635B
298.59%
YoY
|
$1.144B
-262.07%
YoY
|
$1.071B
-40.89%
YoY
|
$425.5M
-7.98%
YoY
|
-$410.2M
530.11%
YoY
|
-$706.0M
28.29%
YoY
|
$1.813B
-1705.4%
YoY
|
$462.4M
-185.95%
YoY
|
-$65.10M
-93.48%
YoY
|
-$550.3M
236.37%
YoY
|
-$112.9M
-124.16%
YoY
|
-$538.0M
53.71%
YoY
|
-$997.8M
-211.03%
YoY
|
-$163.6M
-119.96%
YoY
|
$467.3M
0.58%
YoY
|
-$350.0M
311.76%
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 |
$299.7M
10.1%
YoY
|
$643.5M
32.24%
YoY
|
$456.2M
35.53%
YoY
|
$372.9M
-3.12%
YoY
|
$272.2M
50.8%
YoY
|
$486.6M
25.28%
YoY
|
$336.6M
38.8%
YoY
|
$384.9M
16.85%
YoY
|
$180.5M
-29.16%
YoY
|
$388.4M
5.06%
YoY
|
$242.5M
-23.53%
YoY
|
$329.4M
24.77%
YoY
|
$254.8M
38.86%
YoY
|
$369.7M
-23.63%
YoY
|
$317.1M
-17.12%
YoY
|
$264.0M
-29.9%
YoY
|
$183.5M
-1.18%
YoY
|
$484.1M
12.69%
YoY
|
$382.6M
91.88%
YoY
|
| Capital Expenditures |
$6.000M
-89.95%
YoY
|
$76.90M
19.6%
YoY
|
$90.40M
19.89%
YoY
|
$75.70M
25.75%
YoY
|
$59.70M
6.99%
YoY
|
$64.30M
-8.01%
YoY
|
$75.40M
25.25%
YoY
|
$60.20M
-11.86%
YoY
|
$55.80M
5.08%
YoY
|
$69.90M
49.36%
YoY
|
$60.20M
-179.63%
YoY
|
$68.30M
-235.79%
YoY
|
$53.10M
391.67%
YoY
|
$46.80M
-215.84%
YoY
|
-$75.60M
107.12%
YoY
|
-$50.30M
77.74%
YoY
|
$10.80M
18.68%
YoY
|
-$40.40M
53.03%
YoY
|
-$36.50M
29.89%
YoY
|
| Free Cash Flow |
$293.7M
38.21%
YoY
|
$566.6M
34.17%
YoY
|
$365.8M
40.05%
YoY
|
$297.2M
-8.47%
YoY
|
$212.5M
70.41%
YoY
|
$422.3M
32.59%
YoY
|
$261.2M
43.28%
YoY
|
$324.7M
24.36%
YoY
|
$124.7M
-38.18%
YoY
|
$318.5M
-1.36%
YoY
|
$182.3M
-53.58%
YoY
|
$261.1M
-16.93%
YoY
|
$201.7M
16.79%
YoY
|
$322.9M
-38.44%
YoY
|
$392.7M
-6.3%
YoY
|
$314.3M
-22.38%
YoY
|
$172.7M
-2.21%
YoY
|
$524.5M
15.02%
YoY
|
$419.1M
84.22%
YoY
|
Loading...