|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$676.0M
36.84%
YoY
|
$494.0M
-2.37%
YoY
|
$506.0M
208.54%
YoY
|
$164.0M
-172.57%
YoY
|
-$226.0M
-11.02%
YoY
|
| Depreciation, Depletion And Amortization |
$462.0M
5.48%
YoY
|
$438.0M
10.89%
YoY
|
$395.0M
4.5%
YoY
|
$378.0M
-10.43%
YoY
|
$422.0M
0.0%
YoY
|
| Cash From Operating Activities |
$1.369B
16.61%
YoY
|
$1.174B
2.98%
YoY
|
$1.140B
172.08%
YoY
|
$419.0M
1.45%
YoY
|
$413.0M
0.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$410.0M
20.23%
YoY
|
$341.0M
10.36%
YoY
|
$309.0M
12.77%
YoY
|
$274.0M
44.97%
YoY
|
$189.0M
0.0%
YoY
|
| Acquisitions |
$131.0M
-38.79%
YoY
|
$214.0M
9.18%
YoY
|
$196.0M
N/A
|
$0.00
-100.0%
YoY
|
$972.0M
N/A
|
| Other Investing Activities |
-$87.00M
-58.77%
YoY
|
-$211.0M
13.44%
YoY
|
-$186.0M
-1650.0%
YoY
|
$12.00M
-101.3%
YoY
|
-$921.0M
0.0%
YoY
|
| Cash From Investing Activities |
-$497.0M
-9.96%
YoY
|
-$552.0M
11.52%
YoY
|
-$495.0M
88.93%
YoY
|
-$262.0M
-76.4%
YoY
|
-$1.110B
0.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$926.0M
-2.32%
YoY
|
$948.0M
222.45%
YoY
|
$294.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$890.0M
7.1%
YoY
|
-$831.0M
41.57%
YoY
|
-$587.0M
-29.87%
YoY
|
-$837.0M
-158.65%
YoY
|
$1.427B
0.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.369B
16.61%
YoY
|
$1.174B
2.98%
YoY
|
$1.140B
172.08%
YoY
|
$419.0M
1.45%
YoY
|
$413.0M
0.0%
YoY
|
| Cash From Investing Activities |
-$497.0M
-9.96%
YoY
|
-$552.0M
11.52%
YoY
|
-$495.0M
88.93%
YoY
|
-$262.0M
-76.4%
YoY
|
-$1.110B
0.0%
YoY
|
| Cash From Financing Activities |
-$890.0M
7.1%
YoY
|
-$831.0M
41.57%
YoY
|
-$587.0M
-29.87%
YoY
|
-$837.0M
-158.65%
YoY
|
$1.427B
0.0%
YoY
|
| Net Change In Cash |
-$18.00M
-91.39%
YoY
|
-$209.0M
-460.34%
YoY
|
$58.00M
-108.53%
YoY
|
-$680.0M
-193.15%
YoY
|
$730.0M
0.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.369B
16.61%
YoY
|
$1.174B
2.98%
YoY
|
$1.140B
172.08%
YoY
|
$419.0M
1.45%
YoY
|
$413.0M
0.0%
YoY
|
| Capital Expenditures |
$410.0M
20.23%
YoY
|
$341.0M
10.36%
YoY
|
$309.0M
12.77%
YoY
|
$274.0M
44.97%
YoY
|
$189.0M
0.0%
YoY
|
| Free Cash Flow |
$959.0M
15.13%
YoY
|
$833.0M
0.24%
YoY
|
$831.0M
473.1%
YoY
|
$145.0M
-35.27%
YoY
|
$224.0M
0.0%
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 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$116.0M
0.87%
YoY
|
$184.0M
178.79%
YoY
|
$153.0M
3.38%
YoY
|
$224.0M
13.13%
YoY
|
$115.0M
40.24%
YoY
|
$66.00M
-55.1%
YoY
|
$148.0M
-18.68%
YoY
|
$198.0M
141.46%
YoY
|
$82.00M
N/A
|
$147.0M
34.86%
YoY
|
$182.0M
160.0%
YoY
|
$82.00M
-1271.43%
YoY
|
$109.0M
70.31%
YoY
|
$70.00M
27.27%
YoY
|
-$7.000M
-70.83%
YoY
|
$69.00M
-790.0%
YoY
|
$64.00M
N/A
|
$55.00M
587.5%
YoY
|
| Depreciation, Depletion And Amortization |
$119.0M
6.25%
YoY
|
$117.0M
5.41%
YoY
|
$103.0M
4.04%
YoY
|
$102.0M
6.25%
YoY
|
$112.0M
6.67%
YoY
|
$111.0M
5.71%
YoY
|
$99.00M
17.86%
YoY
|
$96.00M
-2.04%
YoY
|
$105.0M
N/A
|
$105.0M
29.63%
YoY
|
$84.00M
3.7%
YoY
|
$98.00M
10.11%
YoY
|
$81.00M
2.53%
YoY
|
$81.00M
0.0%
YoY
|
$89.00M
-11.88%
YoY
|
$92.00M
-13.21%
YoY
|
$79.00M
N/A
|
$81.00M
-7.95%
YoY
|
| Cash From Operating Activities |
$294.0M
-24.81%
YoY
|
$293.0M
3.53%
YoY
|
$351.0M
30.0%
YoY
|
$334.0M
-30.71%
YoY
|
$391.0M
181.29%
YoY
|
$283.0M
38.05%
YoY
|
$270.0M
-27.81%
YoY
|
$482.0M
72.76%
YoY
|
$139.0M
N/A
|
$205.0M
-42.09%
YoY
|
$374.0M
270.3%
YoY
|
$279.0M
76.58%
YoY
|
$354.0M
31.11%
YoY
|
$101.0M
36.49%
YoY
|
$158.0M
-10.23%
YoY
|
-$101.0M
-15.83%
YoY
|
$270.0M
N/A
|
$74.00M
-131.22%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$98.00M
16.67%
YoY
|
$134.0M
27.62%
YoY
|
$115.0M
43.75%
YoY
|
$77.00M
11.59%
YoY
|
$84.00M
-3.45%
YoY
|
$105.0M
-26.06%
YoY
|
$80.00M
70.21%
YoY
|
$69.00M
13.11%
YoY
|
$87.00M
N/A
|
$142.0M
-344.83%
YoY
|
$47.00M
-166.2%
YoY
|
$61.00M
-15.28%
YoY
|
-$58.00M
-12.12%
YoY
|
-$71.00M
16.39%
YoY
|
$72.00M
56.52%
YoY
|
-$101.0M
188.57%
YoY
|
-$66.00M
N/A
|
-$61.00M
165.22%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$85.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$1.000M
-102.17%
YoY
|
-$44.00M
N/A
|
$1.000M
0.0%
YoY
|
$2.000M
-100.94%
YoY
|
-$46.00M
-4700.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
0.0%
YoY
|
-$213.0M
-21400.0%
YoY
|
$1.000M
N/A
|
-$52.00M
-5300.0%
YoY
|
$1.000M
0.0%
YoY
|
$1.000M
-50.0%
YoY
|
$1.000M
0.0%
YoY
|
$1.000M
-83.33%
YoY
|
$2.000M
N/A
|
$5.000M
-58.33%
YoY
|
$1.000M
N/A
|
$6.000M
-81.25%
YoY
|
| Cash From Investing Activities |
-$97.00M
-25.38%
YoY
|
-$178.0M
69.52%
YoY
|
-$114.0M
44.3%
YoY
|
-$75.00M
-73.4%
YoY
|
-$130.0M
51.16%
YoY
|
-$105.0M
-45.88%
YoY
|
-$79.00M
71.74%
YoY
|
-$282.0M
370.0%
YoY
|
-$86.00M
N/A
|
-$194.0M
240.35%
YoY
|
-$46.00M
-34.29%
YoY
|
-$60.00M
-14.29%
YoY
|
-$57.00M
-12.31%
YoY
|
-$70.00M
27.27%
YoY
|
-$70.00M
52.17%
YoY
|
-$96.00M
317.39%
YoY
|
-$65.00M
N/A
|
-$55.00M
-711.11%
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
|
| Common Stock Issuance & Retirement, Net |
$75.00M
226.09%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$23.00M
76.92%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$13.00M
N/A
|
N/A
N/A
|
$166.0M
N/A
|
$34.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$100.0M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$189.0M
-13.7%
YoY
|
-$130.0M
-34.67%
YoY
|
-$242.0M
-53.01%
YoY
|
-$299.0M
382.26%
YoY
|
-$219.0M
298.18%
YoY
|
-$199.0M
126.14%
YoY
|
-$515.0M
113.69%
YoY
|
-$62.00M
-55.07%
YoY
|
-$55.00M
N/A
|
-$88.00M
-31.25%
YoY
|
-$241.0M
904.17%
YoY
|
-$138.0M
200.0%
YoY
|
-$128.0M
-3.03%
YoY
|
-$24.00M
-89.66%
YoY
|
-$46.00M
-2.13%
YoY
|
-$426.0M
787.5%
YoY
|
-$132.0M
N/A
|
-$232.0M
-45.92%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$294.0M
-24.81%
YoY
|
$293.0M
3.53%
YoY
|
$351.0M
30.0%
YoY
|
$334.0M
-30.71%
YoY
|
$391.0M
181.29%
YoY
|
$283.0M
38.05%
YoY
|
$270.0M
-27.81%
YoY
|
$482.0M
72.76%
YoY
|
$139.0M
N/A
|
$205.0M
-42.09%
YoY
|
$374.0M
270.3%
YoY
|
$279.0M
76.58%
YoY
|
$354.0M
31.11%
YoY
|
$101.0M
36.49%
YoY
|
$158.0M
-10.23%
YoY
|
-$101.0M
-15.83%
YoY
|
$270.0M
N/A
|
$74.00M
-131.22%
YoY
|
| Cash From Investing Activities |
-$97.00M
-25.38%
YoY
|
-$178.0M
69.52%
YoY
|
-$114.0M
44.3%
YoY
|
-$75.00M
-73.4%
YoY
|
-$130.0M
51.16%
YoY
|
-$105.0M
-45.88%
YoY
|
-$79.00M
71.74%
YoY
|
-$282.0M
370.0%
YoY
|
-$86.00M
N/A
|
-$194.0M
240.35%
YoY
|
-$46.00M
-34.29%
YoY
|
-$60.00M
-14.29%
YoY
|
-$57.00M
-12.31%
YoY
|
-$70.00M
27.27%
YoY
|
-$70.00M
52.17%
YoY
|
-$96.00M
317.39%
YoY
|
-$65.00M
N/A
|
-$55.00M
-711.11%
YoY
|
| Cash From Financing Activities |
-$189.0M
-13.7%
YoY
|
-$130.0M
-34.67%
YoY
|
-$242.0M
-53.01%
YoY
|
-$299.0M
382.26%
YoY
|
-$219.0M
298.18%
YoY
|
-$199.0M
126.14%
YoY
|
-$515.0M
113.69%
YoY
|
-$62.00M
-55.07%
YoY
|
-$55.00M
N/A
|
-$88.00M
-31.25%
YoY
|
-$241.0M
904.17%
YoY
|
-$138.0M
200.0%
YoY
|
-$128.0M
-3.03%
YoY
|
-$24.00M
-89.66%
YoY
|
-$46.00M
-2.13%
YoY
|
-$426.0M
787.5%
YoY
|
-$132.0M
N/A
|
-$232.0M
-45.92%
YoY
|
| Net Change In Cash |
$8.000M
-80.95%
YoY
|
-$15.00M
-28.57%
YoY
|
-$5.000M
-98.46%
YoY
|
-$40.00M
-128.99%
YoY
|
$42.00M
-2200.0%
YoY
|
-$21.00M
-72.73%
YoY
|
-$324.0M
-472.41%
YoY
|
$138.0M
70.37%
YoY
|
-$2.000M
N/A
|
-$77.00M
-145.56%
YoY
|
$87.00M
1142.86%
YoY
|
$81.00M
92.86%
YoY
|
$169.0M
131.51%
YoY
|
$7.000M
-103.29%
YoY
|
$42.00M
-49.4%
YoY
|
-$623.0M
226.18%
YoY
|
$73.00M
N/A
|
-$213.0M
-67.58%
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
|
| Cash From Operating Activities |
$294.0M
-24.81%
YoY
|
$293.0M
3.53%
YoY
|
$351.0M
30.0%
YoY
|
$334.0M
-30.71%
YoY
|
$391.0M
181.29%
YoY
|
$283.0M
38.05%
YoY
|
$270.0M
-27.81%
YoY
|
$482.0M
72.76%
YoY
|
$139.0M
N/A
|
$205.0M
-42.09%
YoY
|
$374.0M
270.3%
YoY
|
$279.0M
76.58%
YoY
|
$354.0M
31.11%
YoY
|
$101.0M
36.49%
YoY
|
$158.0M
-10.23%
YoY
|
-$101.0M
-15.83%
YoY
|
$270.0M
N/A
|
$74.00M
-131.22%
YoY
|
| Capital Expenditures |
$98.00M
16.67%
YoY
|
$134.0M
27.62%
YoY
|
$115.0M
43.75%
YoY
|
$77.00M
11.59%
YoY
|
$84.00M
-3.45%
YoY
|
$105.0M
-26.06%
YoY
|
$80.00M
70.21%
YoY
|
$69.00M
13.11%
YoY
|
$87.00M
N/A
|
$142.0M
-344.83%
YoY
|
$47.00M
-166.2%
YoY
|
$61.00M
-15.28%
YoY
|
-$58.00M
-12.12%
YoY
|
-$71.00M
16.39%
YoY
|
$72.00M
56.52%
YoY
|
-$101.0M
188.57%
YoY
|
-$66.00M
N/A
|
-$61.00M
165.22%
YoY
|
| Free Cash Flow |
$196.0M
-36.16%
YoY
|
$159.0M
-10.67%
YoY
|
$236.0M
24.21%
YoY
|
$257.0M
-37.77%
YoY
|
$307.0M
490.38%
YoY
|
$178.0M
182.54%
YoY
|
$190.0M
-41.9%
YoY
|
$413.0M
89.45%
YoY
|
$52.00M
N/A
|
$63.00M
-84.71%
YoY
|
$327.0M
90.12%
YoY
|
$218.0M
153.49%
YoY
|
$412.0M
22.62%
YoY
|
$172.0M
27.41%
YoY
|
$86.00M
-33.85%
YoY
|
$0.00
-100.0%
YoY
|
$336.0M
N/A
|
$135.0M
-163.08%
YoY
|
Loading...