|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.077B
18.07%
YoY
|
$911.9M
-2.28%
YoY
|
$933.2M
62.13%
YoY
|
$575.6M
-14.19%
YoY
|
$670.8M
14.76%
YoY
|
| Depreciation, Depletion And Amortization |
$748.5M
18.4%
YoY
|
$632.2M
2.46%
YoY
|
$617.0M
5.02%
YoY
|
$587.5M
26.89%
YoY
|
$463.0M
16.68%
YoY
|
| Cash From Operating Activities |
$1.813B
28.62%
YoY
|
$1.410B
-8.28%
YoY
|
$1.537B
33.84%
YoY
|
$1.148B
13.47%
YoY
|
$1.012B
-5.47%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$677.7M
12.29%
YoY
|
$603.5M
-30.84%
YoY
|
$872.6M
42.44%
YoY
|
$612.6M
35.74%
YoY
|
$451.3M
24.6%
YoY
|
| Acquisitions |
$13.50M
-99.4%
YoY
|
$2.266B
-251900.0%
YoY
|
-$900.0K
-100.17%
YoY
|
$529.2M
-67.72%
YoY
|
$1.639B
3694.91%
YoY
|
| Other Investing Activities |
-$10.50M
-10600.0%
YoY
|
$100.0K
N/A
|
$0.00
-100.0%
YoY
|
-$100.0K
0.0%
YoY
|
-$100.0K
-99.12%
YoY
|
| Cash From Investing Activities |
-$529.2M
-81.2%
YoY
|
-$2.815B
1621.65%
YoY
|
-$163.5M
-84.47%
YoY
|
-$1.053B
-43.81%
YoY
|
-$1.874B
391.25%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$438.4M
537.21%
YoY
|
$68.80M
-65.6%
YoY
|
$200.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$400.5M
-27.25%
YoY
|
$550.5M
0.0%
YoY
|
$550.5M
-1.29%
YoY
|
$557.7M
-61.58%
YoY
|
$1.452B
480.68%
YoY
|
| Cash From Financing Activities |
-$1.695B
-260.39%
YoY
|
$1.057B
-280.48%
YoY
|
-$585.6M
234.25%
YoY
|
-$175.2M
85.79%
YoY
|
-$94.30M
-140.2%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.813B
28.62%
YoY
|
$1.410B
-8.28%
YoY
|
$1.537B
33.84%
YoY
|
$1.148B
13.47%
YoY
|
$1.012B
-5.47%
YoY
|
| Cash From Investing Activities |
-$529.2M
-81.2%
YoY
|
-$2.815B
1621.65%
YoY
|
-$163.5M
-84.47%
YoY
|
-$1.053B
-43.81%
YoY
|
-$1.874B
391.25%
YoY
|
| Cash From Financing Activities |
-$1.695B
-260.39%
YoY
|
$1.057B
-280.48%
YoY
|
-$585.6M
234.25%
YoY
|
-$175.2M
85.79%
YoY
|
-$94.30M
-140.2%
YoY
|
| Net Change In Cash |
-$411.4M
18.08%
YoY
|
-$348.4M
-144.23%
YoY
|
$787.7M
-1084.63%
YoY
|
-$80.00M
-91.64%
YoY
|
-$956.5M
-203.57%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.813B
28.62%
YoY
|
$1.410B
-8.28%
YoY
|
$1.537B
33.84%
YoY
|
$1.148B
13.47%
YoY
|
$1.012B
-5.47%
YoY
|
| Capital Expenditures |
$677.7M
12.29%
YoY
|
$603.5M
-30.84%
YoY
|
$872.6M
42.44%
YoY
|
$612.6M
35.74%
YoY
|
$451.3M
24.6%
YoY
|
| Free Cash Flow |
$1.135B
40.84%
YoY
|
$806.1M
21.36%
YoY
|
$664.2M
24.01%
YoY
|
$535.6M
-4.46%
YoY
|
$560.6M
-20.84%
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 |
$165.5M
28.39%
YoY
|
$252.0M
-14.2%
YoY
|
$374.9M
80.59%
YoY
|
$320.9M
4.19%
YoY
|
$128.9M
25.51%
YoY
|
$293.7M
29.1%
YoY
|
$207.6M
-24.92%
YoY
|
$308.0M
-0.19%
YoY
|
$102.7M
-14.91%
YoY
|
$227.5M
90.54%
YoY
|
$276.5M
56.13%
YoY
|
$308.6M
64.76%
YoY
|
$120.7M
31.48%
YoY
|
$119.4M
-13.44%
YoY
|
$177.1M
0.11%
YoY
|
$187.3M
-4.1%
YoY
|
$91.80M
-42.84%
YoY
|
$137.9M
20.45%
YoY
|
$176.9M
-11.45%
YoY
|
| Depreciation, Depletion And Amortization |
$170.3M
-8.64%
YoY
|
$185.3M
13.13%
YoY
|
$191.4M
19.1%
YoY
|
$185.5M
18.3%
YoY
|
$186.4M
23.53%
YoY
|
$163.8M
7.34%
YoY
|
$160.7M
-0.25%
YoY
|
$156.8M
1.23%
YoY
|
$150.9M
1.68%
YoY
|
$152.6M
0.07%
YoY
|
$161.1M
6.69%
YoY
|
$154.9M
8.32%
YoY
|
$148.4M
5.25%
YoY
|
$152.5M
7.39%
YoY
|
$151.0M
28.49%
YoY
|
$143.0M
38.7%
YoY
|
$141.0M
40.44%
YoY
|
$142.0M
40.74%
YoY
|
$117.5M
16.4%
YoY
|
| Cash From Operating Activities |
$241.1M
-4.14%
YoY
|
$543.0M
23.38%
YoY
|
$676.8M
13.75%
YoY
|
$341.7M
69.92%
YoY
|
$251.5M
45.04%
YoY
|
$440.1M
-8.62%
YoY
|
$595.0M
8.64%
YoY
|
$201.1M
-29.73%
YoY
|
$173.4M
-21.64%
YoY
|
$481.6M
20.43%
YoY
|
$547.7M
29.54%
YoY
|
$286.2M
90.93%
YoY
|
$221.3M
26.03%
YoY
|
$399.9M
39.3%
YoY
|
$422.8M
29.32%
YoY
|
$149.9M
-34.42%
YoY
|
$175.6M
3.72%
YoY
|
$287.1M
-1.85%
YoY
|
$326.9M
-7.2%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$176.5M
5.06%
YoY
|
$184.8M
13.72%
YoY
|
$222.0M
129.34%
YoY
|
$102.9M
-46.24%
YoY
|
$168.0M
9.95%
YoY
|
$162.5M
-21.23%
YoY
|
$96.80M
-68.94%
YoY
|
$191.4M
18.88%
YoY
|
$152.8M
-21.07%
YoY
|
$206.3M
27.19%
YoY
|
$311.7M
-295.06%
YoY
|
$161.0M
-223.66%
YoY
|
$193.6M
20.7%
YoY
|
$162.2M
-222.25%
YoY
|
-$159.8M
26.44%
YoY
|
-$130.2M
42.24%
YoY
|
$160.4M
59.29%
YoY
|
-$132.7M
42.36%
YoY
|
-$126.4M
175.35%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
-$4.700M
-138.21%
YoY
|
N/A
|
N/A
|
N/A
|
$12.30M
-2560.0%
YoY
|
N/A
|
N/A
|
N/A
|
-$500.0K
-100.34%
YoY
|
N/A
|
N/A
|
N/A
|
$148.2M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$106.5M
-105.3%
YoY
|
$8.000M
-171.43%
YoY
|
-$7.500M
-95.8%
YoY
|
-$100.0K
-200.0%
YoY
|
-$2.011B
-464.24%
YoY
|
-$11.20M
-296.49%
YoY
|
-$178.6M
-1015.9%
YoY
|
$100.0K
N/A
|
$552.0M
1006.21%
YoY
|
$5.700M
-101.83%
YoY
|
$19.50M
-154.17%
YoY
|
$0.00
-100.0%
YoY
|
$49.90M
160.38%
YoY
|
-$312.2M
-80.88%
YoY
|
-$36.00M
-944.67%
YoY
|
$100.0K
N/A
|
$19.16M
-155.55%
YoY
|
-$1.633B
-14175.22%
YoY
|
| Cash From Investing Activities |
-$174.9M
38.26%
YoY
|
-$78.30M
-96.4%
YoY
|
-$214.0M
98.15%
YoY
|
-$110.4M
-70.16%
YoY
|
-$126.5M
-22.77%
YoY
|
-$2.173B
-728.61%
YoY
|
-$108.0M
-64.71%
YoY
|
-$370.0M
161.48%
YoY
|
-$163.8M
165.48%
YoY
|
$345.7M
-407.84%
YoY
|
-$306.0M
-35.17%
YoY
|
-$141.5M
-14.86%
YoY
|
-$61.70M
-79.6%
YoY
|
-$112.3M
-1.07%
YoY
|
-$472.0M
-73.17%
YoY
|
-$166.2M
90.22%
YoY
|
-$302.5M
-452.56%
YoY
|
-$113.5M
-11.18%
YoY
|
-$1.759B
5043.6%
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 |
$149.5M
292.39%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$38.10M
102.66%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$18.80M
N/A
|
N/A
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$400.0K
-99.9%
YoY
|
N/A
|
N/A
|
N/A
|
$400.4M
-27.25%
YoY
|
N/A
|
N/A
|
N/A
|
$550.4M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$550.4M
23830.43%
YoY
|
N/A
|
N/A
|
N/A
|
$2.300M
-99.54%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$111.9M
-79.0%
YoY
|
-$470.5M
-124.77%
YoY
|
-$618.6M
276.51%
YoY
|
-$73.20M
273.47%
YoY
|
-$532.9M
-19.1%
YoY
|
$1.900B
-951.41%
YoY
|
-$164.3M
153.16%
YoY
|
-$19.60M
-83.18%
YoY
|
-$658.7M
263.72%
YoY
|
-$223.1M
-18.28%
YoY
|
-$64.90M
-189.64%
YoY
|
-$116.5M
-1764.29%
YoY
|
-$181.1M
-1084.24%
YoY
|
-$273.0M
298.63%
YoY
|
$72.40M
-87.94%
YoY
|
$7.000M
-110.97%
YoY
|
$18.40M
-103.27%
YoY
|
-$68.49M
33.5%
YoY
|
$600.2M
-1286.15%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$241.1M
-4.14%
YoY
|
$543.0M
23.38%
YoY
|
$676.8M
13.75%
YoY
|
$341.7M
69.92%
YoY
|
$251.5M
45.04%
YoY
|
$440.1M
-8.62%
YoY
|
$595.0M
8.64%
YoY
|
$201.1M
-29.73%
YoY
|
$173.4M
-21.64%
YoY
|
$481.6M
20.43%
YoY
|
$547.7M
29.54%
YoY
|
$286.2M
90.93%
YoY
|
$221.3M
26.03%
YoY
|
$399.9M
39.3%
YoY
|
$422.8M
29.32%
YoY
|
$149.9M
-34.42%
YoY
|
$175.6M
3.72%
YoY
|
$287.1M
-1.85%
YoY
|
$326.9M
-7.2%
YoY
|
| Cash From Investing Activities |
-$174.9M
38.26%
YoY
|
-$78.30M
-96.4%
YoY
|
-$214.0M
98.15%
YoY
|
-$110.4M
-70.16%
YoY
|
-$126.5M
-22.77%
YoY
|
-$2.173B
-728.61%
YoY
|
-$108.0M
-64.71%
YoY
|
-$370.0M
161.48%
YoY
|
-$163.8M
165.48%
YoY
|
$345.7M
-407.84%
YoY
|
-$306.0M
-35.17%
YoY
|
-$141.5M
-14.86%
YoY
|
-$61.70M
-79.6%
YoY
|
-$112.3M
-1.07%
YoY
|
-$472.0M
-73.17%
YoY
|
-$166.2M
90.22%
YoY
|
-$302.5M
-452.56%
YoY
|
-$113.5M
-11.18%
YoY
|
-$1.759B
5043.6%
YoY
|
| Cash From Financing Activities |
-$111.9M
-79.0%
YoY
|
-$470.5M
-124.77%
YoY
|
-$618.6M
276.51%
YoY
|
-$73.20M
273.47%
YoY
|
-$532.9M
-19.1%
YoY
|
$1.900B
-951.41%
YoY
|
-$164.3M
153.16%
YoY
|
-$19.60M
-83.18%
YoY
|
-$658.7M
263.72%
YoY
|
-$223.1M
-18.28%
YoY
|
-$64.90M
-189.64%
YoY
|
-$116.5M
-1764.29%
YoY
|
-$181.1M
-1084.24%
YoY
|
-$273.0M
298.63%
YoY
|
$72.40M
-87.94%
YoY
|
$7.000M
-110.97%
YoY
|
$18.40M
-103.27%
YoY
|
-$68.49M
33.5%
YoY
|
$600.2M
-1286.15%
YoY
|
| Net Change In Cash |
-$45.70M
-88.8%
YoY
|
-$5.800M
-103.48%
YoY
|
-$155.8M
-148.28%
YoY
|
$158.1M
-183.87%
YoY
|
-$407.9M
-37.16%
YoY
|
$166.5M
-72.44%
YoY
|
$322.7M
82.52%
YoY
|
-$188.5M
-768.44%
YoY
|
-$649.1M
2919.07%
YoY
|
$604.2M
4038.36%
YoY
|
$176.8M
662.07%
YoY
|
$28.20M
-403.23%
YoY
|
-$21.50M
-80.18%
YoY
|
$14.60M
-86.11%
YoY
|
$23.20M
-102.79%
YoY
|
-$9.300M
-112.02%
YoY
|
-$108.5M
-64.67%
YoY
|
$105.1M
-7.33%
YoY
|
-$832.0M
-411.02%
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 |
$241.1M
-4.14%
YoY
|
$543.0M
23.38%
YoY
|
$676.8M
13.75%
YoY
|
$341.7M
69.92%
YoY
|
$251.5M
45.04%
YoY
|
$440.1M
-8.62%
YoY
|
$595.0M
8.64%
YoY
|
$201.1M
-29.73%
YoY
|
$173.4M
-21.64%
YoY
|
$481.6M
20.43%
YoY
|
$547.7M
29.54%
YoY
|
$286.2M
90.93%
YoY
|
$221.3M
26.03%
YoY
|
$399.9M
39.3%
YoY
|
$422.8M
29.32%
YoY
|
$149.9M
-34.42%
YoY
|
$175.6M
3.72%
YoY
|
$287.1M
-1.85%
YoY
|
$326.9M
-7.2%
YoY
|
| Capital Expenditures |
$176.5M
5.06%
YoY
|
$184.8M
13.72%
YoY
|
$222.0M
129.34%
YoY
|
$102.9M
-46.24%
YoY
|
$168.0M
9.95%
YoY
|
$162.5M
-21.23%
YoY
|
$96.80M
-68.94%
YoY
|
$191.4M
18.88%
YoY
|
$152.8M
-21.07%
YoY
|
$206.3M
27.19%
YoY
|
$311.7M
-295.06%
YoY
|
$161.0M
-223.66%
YoY
|
$193.6M
20.7%
YoY
|
$162.2M
-222.25%
YoY
|
-$159.8M
26.44%
YoY
|
-$130.2M
42.24%
YoY
|
$160.4M
59.29%
YoY
|
-$132.7M
42.36%
YoY
|
-$126.4M
175.35%
YoY
|
| Free Cash Flow |
$64.60M
-22.63%
YoY
|
$358.2M
29.03%
YoY
|
$454.8M
-8.71%
YoY
|
$238.8M
2361.86%
YoY
|
$83.50M
305.34%
YoY
|
$277.6M
0.84%
YoY
|
$498.2M
111.1%
YoY
|
$9.700M
-92.25%
YoY
|
$20.60M
-25.63%
YoY
|
$275.3M
15.82%
YoY
|
$236.0M
-59.49%
YoY
|
$125.2M
-55.3%
YoY
|
$27.70M
82.24%
YoY
|
$237.7M
-43.37%
YoY
|
$582.6M
28.52%
YoY
|
$280.1M
-12.5%
YoY
|
$15.20M
-77.84%
YoY
|
$419.8M
8.83%
YoY
|
$453.3M
13.84%
YoY
|
Loading...