|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.489B
30.36%
YoY
|
$1.142B
59.11%
YoY
|
$717.8M
6.24%
YoY
|
$675.6M
-31.59%
YoY
|
$987.6M
4.63%
YoY
|
| Depreciation, Depletion And Amortization |
$594.0M
6.15%
YoY
|
$559.6M
4.48%
YoY
|
$535.6M
-1.54%
YoY
|
$544.0M
8.45%
YoY
|
$501.6M
4.76%
YoY
|
| Cash From Operating Activities |
$1.864B
-9.81%
YoY
|
$2.067B
63.05%
YoY
|
$1.268B
27.29%
YoY
|
$996.0M
12.71%
YoY
|
$883.7M
-62.56%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.015B
7.56%
YoY
|
$943.8M
27.02%
YoY
|
$743.1M
1.23%
YoY
|
$734.0M
-14.22%
YoY
|
$855.7M
-216.54%
YoY
|
| Acquisitions |
$47.80M
151.63%
YoY
|
$19.00M
409.6%
YoY
|
$3.728M
-81.64%
YoY
|
$20.31M
-80.73%
YoY
|
$105.4M
102.69%
YoY
|
| Other Investing Activities |
-$55.47M
-269.61%
YoY
|
$32.70M
-261.73%
YoY
|
-$20.22M
-123.32%
YoY
|
$86.71M
-247.44%
YoY
|
-$58.81M
-14.02%
YoY
|
| Cash From Investing Activities |
-$1.071B
17.51%
YoY
|
-$911.1M
19.37%
YoY
|
-$763.3M
17.92%
YoY
|
-$647.3M
-29.22%
YoY
|
-$914.5M
13.94%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$951.2M
-245.07%
YoY
|
$655.7M
22.85%
YoY
|
$533.7M
-34.82%
YoY
|
$818.9M
-32.19%
YoY
|
$1.208B
-721.14%
YoY
|
| Debt Paid & Issued, Net |
$43.50M
-98.35%
YoY
|
$2.640B
2988.44%
YoY
|
$85.48M
-4.35%
YoY
|
$89.37M
-97.06%
YoY
|
$3.038B
215.6%
YoY
|
| Cash From Financing Activities |
-$749.7M
-34.51%
YoY
|
-$1.145B
131.78%
YoY
|
-$493.9M
55.13%
YoY
|
-$318.4M
-70.21%
YoY
|
-$1.069B
177.75%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.864B
-9.81%
YoY
|
$2.067B
63.05%
YoY
|
$1.268B
27.29%
YoY
|
$996.0M
12.71%
YoY
|
$883.7M
-62.56%
YoY
|
| Cash From Investing Activities |
-$1.071B
17.51%
YoY
|
-$911.1M
19.37%
YoY
|
-$763.3M
17.92%
YoY
|
-$647.3M
-29.22%
YoY
|
-$914.5M
13.94%
YoY
|
| Cash From Financing Activities |
-$749.7M
-34.51%
YoY
|
-$1.145B
131.78%
YoY
|
-$493.9M
55.13%
YoY
|
-$318.4M
-70.21%
YoY
|
-$1.069B
177.75%
YoY
|
| Net Change In Cash |
$46.57M
352.93%
YoY
|
$10.28M
-24.58%
YoY
|
$13.63M
-37.76%
YoY
|
$21.90M
-97.52%
YoY
|
$883.7M
-24.69%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.864B
-9.81%
YoY
|
$2.067B
63.05%
YoY
|
$1.268B
27.29%
YoY
|
$996.0M
12.71%
YoY
|
$883.7M
-62.56%
YoY
|
| Capital Expenditures |
$1.015B
7.56%
YoY
|
$943.8M
27.02%
YoY
|
$743.1M
1.23%
YoY
|
$734.0M
-14.22%
YoY
|
$855.7M
-216.54%
YoY
|
| Free Cash Flow |
$849.2M
-24.4%
YoY
|
$1.123B
114.07%
YoY
|
$524.7M
100.27%
YoY
|
$262.0M
834.59%
YoY
|
$28.04M
-99.09%
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 |
$348.7M
10.11%
YoY
|
$445.9M
34.16%
YoY
|
$373.0M
44.16%
YoY
|
$353.2M
22.16%
YoY
|
$316.7M
20.97%
YoY
|
$332.4M
53.67%
YoY
|
$258.7M
54.93%
YoY
|
$289.2M
68.79%
YoY
|
$261.8M
60.62%
YoY
|
$216.3M
23.84%
YoY
|
$167.0M
-8.66%
YoY
|
$171.3M
4.42%
YoY
|
$163.0M
5.89%
YoY
|
$174.7M
-26.96%
YoY
|
$182.8M
-16.28%
YoY
|
$164.1M
-49.52%
YoY
|
$153.9M
-26.39%
YoY
|
$239.1M
-22.54%
YoY
|
$218.4M
-9.5%
YoY
|
$325.0M
29.01%
YoY
|
| Depreciation, Depletion And Amortization |
$155.4M
4.77%
YoY
|
$163.3M
11.28%
YoY
|
$155.1M
3.67%
YoY
|
$152.0M
3.07%
YoY
|
$148.3M
5.21%
YoY
|
$146.8M
0.89%
YoY
|
$149.6M
9.02%
YoY
|
$147.5M
2.6%
YoY
|
$141.0M
-0.44%
YoY
|
$145.5M
-1.94%
YoY
|
$137.2M
-5.95%
YoY
|
$143.7M
-0.07%
YoY
|
$141.6M
-1.5%
YoY
|
$148.4M
11.24%
YoY
|
$145.9M
8.49%
YoY
|
$143.9M
7.36%
YoY
|
$143.8M
9.42%
YoY
|
$133.4M
-0.4%
YoY
|
$134.5M
6.72%
YoY
|
$134.0M
6.17%
YoY
|
| Cash From Operating Activities |
$401.6M
11.55%
YoY
|
$574.7M
-12.72%
YoY
|
$380.7M
14.33%
YoY
|
$549.0M
-19.18%
YoY
|
$360.0M
-9.17%
YoY
|
$658.4M
45.53%
YoY
|
$333.0M
105.97%
YoY
|
$679.3M
87.16%
YoY
|
$396.4M
36.34%
YoY
|
$452.4M
52.18%
YoY
|
$161.7M
-26.74%
YoY
|
$362.9M
1012.86%
YoY
|
$290.8M
-34.73%
YoY
|
$297.3M
-7.68%
YoY
|
$220.7M
-50.1%
YoY
|
$32.61M
-31.55%
YoY
|
$445.4M
520.42%
YoY
|
$322.0M
126.77%
YoY
|
$442.2M
-42.33%
YoY
|
$47.65M
-94.98%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$217.2M
-9.15%
YoY
|
$281.2M
14.34%
YoY
|
$228.9M
-7.68%
YoY
|
$266.0M
10.2%
YoY
|
$239.0M
14.62%
YoY
|
$245.9M
19.17%
YoY
|
$247.9M
23.97%
YoY
|
$241.4M
43.76%
YoY
|
$208.5M
23.58%
YoY
|
$206.4M
25.51%
YoY
|
$200.0M
-223.77%
YoY
|
$167.9M
-180.74%
YoY
|
$168.8M
-15.62%
YoY
|
$164.4M
-186.72%
YoY
|
-$161.6M
-11.49%
YoY
|
-$208.0M
-11.68%
YoY
|
$200.0M
-19.18%
YoY
|
-$189.6M
4.08%
YoY
|
-$182.6M
-5.41%
YoY
|
-$235.5M
36.1%
YoY
|
| Acquisitions |
$4.857M
-41.58%
YoY
|
N/A
|
N/A
|
N/A
|
$8.314M
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 |
$19.58M
-161.67%
YoY
|
$57.25M
50.86%
YoY
|
-$40.52M
128.87%
YoY
|
-$39.93M
2657.25%
YoY
|
-$31.75M
-328.35%
YoY
|
$37.95M
-216.93%
YoY
|
-$17.71M
-175.08%
YoY
|
-$1.448M
-18.92%
YoY
|
$13.90M
-245.43%
YoY
|
-$32.46M
-61.33%
YoY
|
$23.58M
-73.28%
YoY
|
-$1.786M
-103.48%
YoY
|
-$9.559M
-130.79%
YoY
|
-$83.94M
28.9%
YoY
|
$88.27M
1245.74%
YoY
|
$51.34M
265.25%
YoY
|
$31.04M
-317.08%
YoY
|
-$65.12M
42.5%
YoY
|
$6.559M
-107.73%
YoY
|
$14.06M
24.39%
YoY
|
| Cash From Investing Activities |
-$197.6M
-27.03%
YoY
|
-$224.0M
7.68%
YoY
|
-$269.4M
1.42%
YoY
|
-$305.9M
25.98%
YoY
|
-$270.8M
39.12%
YoY
|
-$208.0M
-12.92%
YoY
|
-$265.6M
50.57%
YoY
|
-$242.8M
43.1%
YoY
|
-$194.6M
9.16%
YoY
|
-$238.8M
-3.84%
YoY
|
-$176.4M
140.6%
YoY
|
-$169.7M
8.35%
YoY
|
-$178.3M
5.53%
YoY
|
-$248.4M
-2.5%
YoY
|
-$73.33M
-58.34%
YoY
|
-$156.6M
-29.26%
YoY
|
-$169.0M
-35.59%
YoY
|
-$254.8M
11.78%
YoY
|
-$176.0M
-36.66%
YoY
|
-$221.4M
36.84%
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 |
-$160.1M
-27.15%
YoY
|
N/A
N/A
|
-$233.4M
30.43%
YoY
|
N/A
N/A
|
-$219.7M
58.26%
YoY
|
N/A
N/A
|
-$179.0M
N/A
|
N/A
N/A
|
-$138.8M
69.22%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$82.05M
-122.67%
YoY
|
N/A
N/A
|
-$154.5M
N/A
|
N/A
N/A
|
$362.0M
8714.27%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$44.73M
390.85%
YoY
|
N/A
|
N/A
|
N/A
|
$9.113M
-85.74%
YoY
|
N/A
|
N/A
|
N/A
|
$63.91M
287.56%
YoY
|
N/A
|
N/A
|
N/A
|
$16.49M
37.8%
YoY
|
N/A
|
N/A
|
N/A
|
$11.97M
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$221.9M
142.72%
YoY
|
-$296.1M
-30.61%
YoY
|
-$134.5M
50.05%
YoY
|
-$227.7M
-45.74%
YoY
|
-$91.42M
-56.25%
YoY
|
-$426.8M
134.08%
YoY
|
-$89.65M
-598.89%
YoY
|
-$419.5M
87.53%
YoY
|
-$208.9M
97.32%
YoY
|
-$182.3M
1085.95%
YoY
|
$17.97M
-110.04%
YoY
|
-$223.7M
-245.26%
YoY
|
-$105.9M
-61.92%
YoY
|
-$15.37M
-88.44%
YoY
|
-$179.0M
-34.71%
YoY
|
$154.0M
-139.29%
YoY
|
-$278.0M
3.02%
YoY
|
-$132.9M
-161.09%
YoY
|
-$274.1M
-481.82%
YoY
|
-$392.0M
29.58%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$401.6M
11.55%
YoY
|
$574.7M
-12.72%
YoY
|
$380.7M
14.33%
YoY
|
$549.0M
-19.18%
YoY
|
$360.0M
-9.17%
YoY
|
$658.4M
45.53%
YoY
|
$333.0M
105.97%
YoY
|
$679.3M
87.16%
YoY
|
$396.4M
36.34%
YoY
|
$452.4M
52.18%
YoY
|
$161.7M
-26.74%
YoY
|
$362.9M
1012.86%
YoY
|
$290.8M
-34.73%
YoY
|
$297.3M
-7.68%
YoY
|
$220.7M
-50.1%
YoY
|
$32.61M
-31.55%
YoY
|
$445.4M
520.42%
YoY
|
$322.0M
126.77%
YoY
|
$442.2M
-42.33%
YoY
|
$47.65M
-94.98%
YoY
|
| Cash From Investing Activities |
-$197.6M
-27.03%
YoY
|
-$224.0M
7.68%
YoY
|
-$269.4M
1.42%
YoY
|
-$305.9M
25.98%
YoY
|
-$270.8M
39.12%
YoY
|
-$208.0M
-12.92%
YoY
|
-$265.6M
50.57%
YoY
|
-$242.8M
43.1%
YoY
|
-$194.6M
9.16%
YoY
|
-$238.8M
-3.84%
YoY
|
-$176.4M
140.6%
YoY
|
-$169.7M
8.35%
YoY
|
-$178.3M
5.53%
YoY
|
-$248.4M
-2.5%
YoY
|
-$73.33M
-58.34%
YoY
|
-$156.6M
-29.26%
YoY
|
-$169.0M
-35.59%
YoY
|
-$254.8M
11.78%
YoY
|
-$176.0M
-36.66%
YoY
|
-$221.4M
36.84%
YoY
|
| Cash From Financing Activities |
-$221.9M
142.72%
YoY
|
-$296.1M
-30.61%
YoY
|
-$134.5M
50.05%
YoY
|
-$227.7M
-45.74%
YoY
|
-$91.42M
-56.25%
YoY
|
-$426.8M
134.08%
YoY
|
-$89.65M
-598.89%
YoY
|
-$419.5M
87.53%
YoY
|
-$208.9M
97.32%
YoY
|
-$182.3M
1085.95%
YoY
|
$17.97M
-110.04%
YoY
|
-$223.7M
-245.26%
YoY
|
-$105.9M
-61.92%
YoY
|
-$15.37M
-88.44%
YoY
|
-$179.0M
-34.71%
YoY
|
$154.0M
-139.29%
YoY
|
-$278.0M
3.02%
YoY
|
-$132.9M
-161.09%
YoY
|
-$274.1M
-481.82%
YoY
|
-$392.0M
29.58%
YoY
|
| Net Change In Cash |
-$18.77M
775.83%
YoY
|
$54.59M
130.5%
YoY
|
-$23.26M
4.24%
YoY
|
$15.39M
-9.05%
YoY
|
-$2.143M
-70.14%
YoY
|
$23.68M
-24.25%
YoY
|
-$22.31M
-793.72%
YoY
|
$16.92M
-155.55%
YoY
|
-$7.178M
-209.57%
YoY
|
$31.27M
-6.78%
YoY
|
$3.216M
-110.16%
YoY
|
-$30.46M
-201.53%
YoY
|
$6.551M
-97.63%
YoY
|
$33.54M
-151.08%
YoY
|
-$31.65M
299.14%
YoY
|
$30.00M
-105.3%
YoY
|
$276.5M
285.09%
YoY
|
-$65.67M
-149.86%
YoY
|
-$7.929M
-101.41%
YoY
|
-$565.7M
-216.64%
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 |
$401.6M
11.55%
YoY
|
$574.7M
-12.72%
YoY
|
$380.7M
14.33%
YoY
|
$549.0M
-19.18%
YoY
|
$360.0M
-9.17%
YoY
|
$658.4M
45.53%
YoY
|
$333.0M
105.97%
YoY
|
$679.3M
87.16%
YoY
|
$396.4M
36.34%
YoY
|
$452.4M
52.18%
YoY
|
$161.7M
-26.74%
YoY
|
$362.9M
1012.86%
YoY
|
$290.8M
-34.73%
YoY
|
$297.3M
-7.68%
YoY
|
$220.7M
-50.1%
YoY
|
$32.61M
-31.55%
YoY
|
$445.4M
520.42%
YoY
|
$322.0M
126.77%
YoY
|
$442.2M
-42.33%
YoY
|
$47.65M
-94.98%
YoY
|
| Capital Expenditures |
$217.2M
-9.15%
YoY
|
$281.2M
14.34%
YoY
|
$228.9M
-7.68%
YoY
|
$266.0M
10.2%
YoY
|
$239.0M
14.62%
YoY
|
$245.9M
19.17%
YoY
|
$247.9M
23.97%
YoY
|
$241.4M
43.76%
YoY
|
$208.5M
23.58%
YoY
|
$206.4M
25.51%
YoY
|
$200.0M
-223.77%
YoY
|
$167.9M
-180.74%
YoY
|
$168.8M
-15.62%
YoY
|
$164.4M
-186.72%
YoY
|
-$161.6M
-11.49%
YoY
|
-$208.0M
-11.68%
YoY
|
$200.0M
-19.18%
YoY
|
-$189.6M
4.08%
YoY
|
-$182.6M
-5.41%
YoY
|
-$235.5M
36.1%
YoY
|
| Free Cash Flow |
$184.5M
52.43%
YoY
|
$293.5M
-28.85%
YoY
|
$151.8M
78.48%
YoY
|
$283.0M
-35.38%
YoY
|
$121.0M
-35.58%
YoY
|
$412.5M
67.65%
YoY
|
$85.05M
-321.84%
YoY
|
$437.9M
124.52%
YoY
|
$187.9M
53.99%
YoY
|
$246.0M
85.19%
YoY
|
-$38.34M
-110.03%
YoY
|
$195.0M
-18.93%
YoY
|
$122.0M
-50.29%
YoY
|
$132.9M
-74.03%
YoY
|
$382.3M
-38.82%
YoY
|
$240.6M
-15.02%
YoY
|
$245.4M
-239.72%
YoY
|
$511.7M
57.82%
YoY
|
$624.8M
-34.9%
YoY
|
$283.1M
-74.77%
YoY
|
Loading...