|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.170B
10.8%
YoY
|
$1.056B
29.57%
YoY
|
$815.0M
28.75%
YoY
|
$633.0M
13.44%
YoY
|
$558.0M
34.78%
YoY
|
| Depreciation, Depletion And Amortization |
$195.0M
-0.51%
YoY
|
$196.0M
-3.92%
YoY
|
$204.0M
12.09%
YoY
|
$182.0M
-8.08%
YoY
|
$198.0M
8.2%
YoY
|
| Cash From Operating Activities |
$1.759B
-4.09%
YoY
|
$1.834B
52.71%
YoY
|
$1.201B
15.7%
YoY
|
$1.038B
-3.26%
YoY
|
$1.073B
36.86%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$260.0M
25.6%
YoY
|
$207.0M
11.29%
YoY
|
$186.0M
24.83%
YoY
|
$149.0M
14.62%
YoY
|
$130.0M
-4.41%
YoY
|
| Acquisitions |
$2.520B
1400.0%
YoY
|
$168.0M
-45.45%
YoY
|
$308.0M
246.07%
YoY
|
$89.00M
-79.54%
YoY
|
$435.0M
987.5%
YoY
|
| Other Investing Activities |
-$2.487B
1728.68%
YoY
|
-$136.0M
-55.56%
YoY
|
-$306.0M
255.81%
YoY
|
-$86.00M
-79.02%
YoY
|
-$410.0M
N/A
|
| Cash From Investing Activities |
-$2.747B
700.87%
YoY
|
-$343.0M
-30.28%
YoY
|
-$492.0M
109.36%
YoY
|
-$235.0M
-56.48%
YoY
|
-$540.0M
248.39%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$223.0M
-79.67%
YoY
|
$1.097B
168.22%
YoY
|
$409.0M
-13.53%
YoY
|
$473.0M
57.67%
YoY
|
$300.0M
44.93%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$1.031B
-175.2%
YoY
|
-$1.371B
116.59%
YoY
|
-$633.0M
-10.59%
YoY
|
-$708.0M
8.42%
YoY
|
-$653.0M
5.49%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.759B
-4.09%
YoY
|
$1.834B
52.71%
YoY
|
$1.201B
15.7%
YoY
|
$1.038B
-3.26%
YoY
|
$1.073B
36.86%
YoY
|
| Cash From Investing Activities |
-$2.747B
700.87%
YoY
|
-$343.0M
-30.28%
YoY
|
-$492.0M
109.36%
YoY
|
-$235.0M
-56.48%
YoY
|
-$540.0M
248.39%
YoY
|
| Cash From Financing Activities |
$1.031B
-175.2%
YoY
|
-$1.371B
116.59%
YoY
|
-$633.0M
-10.59%
YoY
|
-$708.0M
8.42%
YoY
|
-$653.0M
5.49%
YoY
|
| Net Change In Cash |
$74.00M
-22.11%
YoY
|
$95.00M
20.25%
YoY
|
$79.00M
16.18%
YoY
|
$68.00M
-153.97%
YoY
|
-$126.0M
2420.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.759B
-4.09%
YoY
|
$1.834B
52.71%
YoY
|
$1.201B
15.7%
YoY
|
$1.038B
-3.26%
YoY
|
$1.073B
36.86%
YoY
|
| Capital Expenditures |
$260.0M
25.6%
YoY
|
$207.0M
11.29%
YoY
|
$186.0M
24.83%
YoY
|
$149.0M
14.62%
YoY
|
$130.0M
-4.41%
YoY
|
| Free Cash Flow |
$1.499B
-7.87%
YoY
|
$1.627B
60.3%
YoY
|
$1.015B
14.17%
YoY
|
$889.0M
-5.73%
YoY
|
$943.0M
45.52%
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 |
$362.0M
12.42%
YoY
|
$202.0M
-4.72%
YoY
|
$310.0M
9.54%
YoY
|
$336.0M
16.26%
YoY
|
$322.0M
18.38%
YoY
|
$212.0M
-1.4%
YoY
|
$283.0M
17.92%
YoY
|
$289.0M
51.31%
YoY
|
$272.0M
60.95%
YoY
|
$215.0M
36.08%
YoY
|
$240.0M
50.0%
YoY
|
$191.0M
15.06%
YoY
|
$169.0M
13.42%
YoY
|
$158.0M
-16.93%
YoY
|
$160.0M
22.51%
YoY
|
$166.0M
32.8%
YoY
|
$149.0M
33.04%
YoY
|
$190.2M
116.38%
YoY
|
$130.6M
1.95%
YoY
|
| Depreciation, Depletion And Amortization |
$139.0M
15.83%
YoY
|
$136.0M
6.25%
YoY
|
$128.0M
-4.48%
YoY
|
$117.0M
-0.85%
YoY
|
$120.0M
-2.44%
YoY
|
$128.0M
-20.0%
YoY
|
$134.0M
7.2%
YoY
|
$118.0M
-4.07%
YoY
|
$123.0M
0.0%
YoY
|
$160.0M
33.33%
YoY
|
$125.0M
71.23%
YoY
|
$123.0M
4.24%
YoY
|
$123.0M
0.82%
YoY
|
$120.0M
-1.96%
YoY
|
$73.00M
-40.31%
YoY
|
$118.0M
-6.57%
YoY
|
$122.0M
1.67%
YoY
|
$122.4M
2.0%
YoY
|
$122.3M
2.26%
YoY
|
| Cash From Operating Activities |
$199.0M
4.19%
YoY
|
$992.0M
37.21%
YoY
|
$367.0M
-32.29%
YoY
|
$209.0M
-11.06%
YoY
|
$191.0M
-42.81%
YoY
|
$723.0M
5.39%
YoY
|
$542.0M
27.53%
YoY
|
$235.0M
104.35%
YoY
|
$334.0M
-1436.0%
YoY
|
$686.0M
67.32%
YoY
|
$425.0M
108.33%
YoY
|
$115.0M
-56.27%
YoY
|
-$25.00M
-115.53%
YoY
|
$410.0M
30.7%
YoY
|
$204.0M
-16.36%
YoY
|
$263.0M
17.83%
YoY
|
$161.0M
-44.86%
YoY
|
$313.7M
-3.65%
YoY
|
$243.9M
6.27%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$46.00M
4.55%
YoY
|
$122.0M
45.24%
YoY
|
$55.00M
19.57%
YoY
|
$39.00M
-15.22%
YoY
|
$44.00M
41.94%
YoY
|
$84.00M
9.09%
YoY
|
$46.00M
17.95%
YoY
|
$46.00M
21.05%
YoY
|
$31.00M
-3.13%
YoY
|
$77.00M
14.93%
YoY
|
$39.00M
-221.88%
YoY
|
$38.00M
-226.67%
YoY
|
$32.00M
60.0%
YoY
|
$67.00M
-230.1%
YoY
|
-$32.00M
39.13%
YoY
|
-$30.00M
3.45%
YoY
|
$20.00M
-25.93%
YoY
|
-$51.50M
36.6%
YoY
|
-$23.00M
-26.05%
YoY
|
| Acquisitions |
$1.062B
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$3.000M
N/A
|
-$738.0M
382.35%
YoY
|
-$1.734B
57700.0%
YoY
|
-$15.00M
-287.5%
YoY
|
$0.00
-100.0%
YoY
|
-$153.0M
93.67%
YoY
|
-$3.000M
-25.0%
YoY
|
$8.000M
-103.59%
YoY
|
$12.00M
N/A
|
-$79.00M
315.79%
YoY
|
-$4.000M
-95.12%
YoY
|
-$223.0M
223.19%
YoY
|
$0.00
-100.0%
YoY
|
-$19.00M
43.94%
YoY
|
-$82.00M
-82100.0%
YoY
|
-$69.00M
4828.57%
YoY
|
$2.000M
-100.51%
YoY
|
-$13.20M
-700.0%
YoY
|
$100.0K
-98.94%
YoY
|
| Cash From Investing Activities |
-$1.105B
2411.36%
YoY
|
-$860.0M
262.87%
YoY
|
-$1.789B
3551.02%
YoY
|
-$54.00M
42.11%
YoY
|
-$44.00M
131.58%
YoY
|
-$237.0M
51.92%
YoY
|
-$49.00M
13.95%
YoY
|
-$38.00M
-85.44%
YoY
|
-$19.00M
-40.63%
YoY
|
-$156.0M
81.4%
YoY
|
-$43.00M
34.38%
YoY
|
-$261.0M
163.64%
YoY
|
-$32.00M
77.78%
YoY
|
-$86.00M
32.92%
YoY
|
-$32.00M
39.74%
YoY
|
-$99.00M
225.66%
YoY
|
-$18.00M
-95.73%
YoY
|
-$64.70M
82.25%
YoY
|
-$22.90M
5.53%
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 |
$242.0M
146.94%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$98.00M
-44.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$175.0M
-1.69%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$178.0M
-39.86%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$296.0M
29500.0%
YoY
|
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$656.0M
-481.4%
YoY
|
$124.0M
-176.54%
YoY
|
$453.0M
-166.03%
YoY
|
$626.0M
-367.52%
YoY
|
-$172.0M
-40.48%
YoY
|
-$162.0M
-47.74%
YoY
|
-$686.0M
94.33%
YoY
|
-$234.0M
-329.41%
YoY
|
-$289.0M
301.39%
YoY
|
-$310.0M
-0.96%
YoY
|
-$353.0M
153.96%
YoY
|
$102.0M
-182.93%
YoY
|
-$72.00M
-45.86%
YoY
|
-$313.0M
42.47%
YoY
|
-$139.0M
-37.05%
YoY
|
-$123.0M
-44.14%
YoY
|
-$133.0M
-1762.5%
YoY
|
-$219.7M
-14.91%
YoY
|
-$220.8M
-6.95%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$199.0M
4.19%
YoY
|
$992.0M
37.21%
YoY
|
$367.0M
-32.29%
YoY
|
$209.0M
-11.06%
YoY
|
$191.0M
-42.81%
YoY
|
$723.0M
5.39%
YoY
|
$542.0M
27.53%
YoY
|
$235.0M
104.35%
YoY
|
$334.0M
-1436.0%
YoY
|
$686.0M
67.32%
YoY
|
$425.0M
108.33%
YoY
|
$115.0M
-56.27%
YoY
|
-$25.00M
-115.53%
YoY
|
$410.0M
30.7%
YoY
|
$204.0M
-16.36%
YoY
|
$263.0M
17.83%
YoY
|
$161.0M
-44.86%
YoY
|
$313.7M
-3.65%
YoY
|
$243.9M
6.27%
YoY
|
| Cash From Investing Activities |
-$1.105B
2411.36%
YoY
|
-$860.0M
262.87%
YoY
|
-$1.789B
3551.02%
YoY
|
-$54.00M
42.11%
YoY
|
-$44.00M
131.58%
YoY
|
-$237.0M
51.92%
YoY
|
-$49.00M
13.95%
YoY
|
-$38.00M
-85.44%
YoY
|
-$19.00M
-40.63%
YoY
|
-$156.0M
81.4%
YoY
|
-$43.00M
34.38%
YoY
|
-$261.0M
163.64%
YoY
|
-$32.00M
77.78%
YoY
|
-$86.00M
32.92%
YoY
|
-$32.00M
39.74%
YoY
|
-$99.00M
225.66%
YoY
|
-$18.00M
-95.73%
YoY
|
-$64.70M
82.25%
YoY
|
-$22.90M
5.53%
YoY
|
| Cash From Financing Activities |
$656.0M
-481.4%
YoY
|
$124.0M
-176.54%
YoY
|
$453.0M
-166.03%
YoY
|
$626.0M
-367.52%
YoY
|
-$172.0M
-40.48%
YoY
|
-$162.0M
-47.74%
YoY
|
-$686.0M
94.33%
YoY
|
-$234.0M
-329.41%
YoY
|
-$289.0M
301.39%
YoY
|
-$310.0M
-0.96%
YoY
|
-$353.0M
153.96%
YoY
|
$102.0M
-182.93%
YoY
|
-$72.00M
-45.86%
YoY
|
-$313.0M
42.47%
YoY
|
-$139.0M
-37.05%
YoY
|
-$123.0M
-44.14%
YoY
|
-$133.0M
-1762.5%
YoY
|
-$219.7M
-14.91%
YoY
|
-$220.8M
-6.95%
YoY
|
| Net Change In Cash |
-$258.0M
1417.65%
YoY
|
$256.0M
-20.99%
YoY
|
-$969.0M
402.07%
YoY
|
$781.0M
-2210.81%
YoY
|
-$17.00M
-165.38%
YoY
|
$324.0M
47.27%
YoY
|
-$193.0M
-765.52%
YoY
|
-$37.00M
-15.91%
YoY
|
$26.00M
-120.97%
YoY
|
$220.0M
1900.0%
YoY
|
$29.00M
-12.12%
YoY
|
-$44.00M
-207.32%
YoY
|
-$124.0M
-926.67%
YoY
|
$11.00M
-62.46%
YoY
|
$33.00M
16400.0%
YoY
|
$41.00M
-249.64%
YoY
|
$15.00M
-113.04%
YoY
|
$29.30M
-8.15%
YoY
|
$200.0K
-100.68%
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 |
$199.0M
4.19%
YoY
|
$992.0M
37.21%
YoY
|
$367.0M
-32.29%
YoY
|
$209.0M
-11.06%
YoY
|
$191.0M
-42.81%
YoY
|
$723.0M
5.39%
YoY
|
$542.0M
27.53%
YoY
|
$235.0M
104.35%
YoY
|
$334.0M
-1436.0%
YoY
|
$686.0M
67.32%
YoY
|
$425.0M
108.33%
YoY
|
$115.0M
-56.27%
YoY
|
-$25.00M
-115.53%
YoY
|
$410.0M
30.7%
YoY
|
$204.0M
-16.36%
YoY
|
$263.0M
17.83%
YoY
|
$161.0M
-44.86%
YoY
|
$313.7M
-3.65%
YoY
|
$243.9M
6.27%
YoY
|
| Capital Expenditures |
$46.00M
4.55%
YoY
|
$122.0M
45.24%
YoY
|
$55.00M
19.57%
YoY
|
$39.00M
-15.22%
YoY
|
$44.00M
41.94%
YoY
|
$84.00M
9.09%
YoY
|
$46.00M
17.95%
YoY
|
$46.00M
21.05%
YoY
|
$31.00M
-3.13%
YoY
|
$77.00M
14.93%
YoY
|
$39.00M
-221.88%
YoY
|
$38.00M
-226.67%
YoY
|
$32.00M
60.0%
YoY
|
$67.00M
-230.1%
YoY
|
-$32.00M
39.13%
YoY
|
-$30.00M
3.45%
YoY
|
$20.00M
-25.93%
YoY
|
-$51.50M
36.6%
YoY
|
-$23.00M
-26.05%
YoY
|
| Free Cash Flow |
$153.0M
4.08%
YoY
|
$870.0M
36.15%
YoY
|
$312.0M
-37.1%
YoY
|
$170.0M
-10.05%
YoY
|
$147.0M
-51.49%
YoY
|
$639.0M
4.93%
YoY
|
$496.0M
28.5%
YoY
|
$189.0M
145.45%
YoY
|
$303.0M
-631.58%
YoY
|
$609.0M
77.55%
YoY
|
$386.0M
63.56%
YoY
|
$77.00M
-73.72%
YoY
|
-$57.00M
-140.43%
YoY
|
$343.0M
-6.08%
YoY
|
$236.0M
-11.58%
YoY
|
$293.0M
16.18%
YoY
|
$141.0M
-46.79%
YoY
|
$365.2M
0.52%
YoY
|
$266.9M
2.42%
YoY
|
Loading...