|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$466.4M
1.2%
YoY
|
$460.8M
-34.94%
YoY
|
$708.3M
18.23%
YoY
|
$599.1M
46.14%
YoY
|
$410.0M
-9.96%
YoY
|
| Depreciation, Depletion And Amortization |
$537.6M
6.02%
YoY
|
$507.1M
-11.69%
YoY
|
$574.2M
10.48%
YoY
|
$519.7M
5.91%
YoY
|
$490.7M
7.57%
YoY
|
| Cash From Operating Activities |
$1.282B
-30.05%
YoY
|
$1.833B
70.77%
YoY
|
$1.073B
6.96%
YoY
|
$1.004B
8.32%
YoY
|
$926.5M
15.59%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.849B
46.23%
YoY
|
$1.264B
-5.17%
YoY
|
$1.333B
6.63%
YoY
|
$1.250B
-188.01%
YoY
|
-$1.420B
64.48%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$8.820M
-172.47%
YoY
|
$12.17M
-50.3%
YoY
|
$24.49M
23.88%
YoY
|
$19.77M
0.69%
YoY
|
$19.63M
-1785.06%
YoY
|
| Cash From Investing Activities |
-$960.1M
-15.32%
YoY
|
-$1.134B
25.17%
YoY
|
-$905.9M
-13.93%
YoY
|
-$1.053B
-32.82%
YoY
|
-$1.567B
190.17%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$218.1M
-35.85%
YoY
|
$340.0M
-215269.62%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$761.7M
10.64%
YoY
|
-$688.5M
-335.32%
YoY
|
$292.6M
405.4%
YoY
|
$57.89M
-89.61%
YoY
|
$557.0M
-364.36%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.282B
-30.05%
YoY
|
$1.833B
70.77%
YoY
|
$1.073B
6.96%
YoY
|
$1.004B
8.32%
YoY
|
$926.5M
15.59%
YoY
|
| Cash From Investing Activities |
-$960.1M
-15.32%
YoY
|
-$1.134B
25.17%
YoY
|
-$905.9M
-13.93%
YoY
|
-$1.053B
-32.82%
YoY
|
-$1.567B
190.17%
YoY
|
| Cash From Financing Activities |
-$761.7M
10.64%
YoY
|
-$688.5M
-335.32%
YoY
|
$292.6M
405.4%
YoY
|
$57.89M
-89.61%
YoY
|
$557.0M
-364.36%
YoY
|
| Net Change In Cash |
-$418.3M
32837.72%
YoY
|
-$1.270M
-100.27%
YoY
|
$467.8M
7456.61%
YoY
|
$6.191M
-106.6%
YoY
|
-$93.83M
-255.7%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.282B
-30.05%
YoY
|
$1.833B
70.77%
YoY
|
$1.073B
6.96%
YoY
|
$1.004B
8.32%
YoY
|
$926.5M
15.59%
YoY
|
| Capital Expenditures |
$1.849B
46.23%
YoY
|
$1.264B
-5.17%
YoY
|
$1.333B
6.63%
YoY
|
$1.250B
-188.01%
YoY
|
-$1.420B
64.48%
YoY
|
| Free Cash Flow |
-$566.2M
-199.52%
YoY
|
$569.0M
-319.18%
YoY
|
-$259.6M
5.26%
YoY
|
-$246.6M
-110.51%
YoY
|
$2.347B
40.95%
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 |
$176.3M
40.12%
YoY
|
$148.3M
215.42%
YoY
|
$141.0M
26.23%
YoY
|
$51.22M
-64.16%
YoY
|
$125.8M
-20.98%
YoY
|
$47.02M
-67.41%
YoY
|
$111.7M
-10.67%
YoY
|
$142.9M
-1.19%
YoY
|
$159.2M
-45.91%
YoY
|
$144.3M
-31.14%
YoY
|
$125.0M
19.17%
YoY
|
$144.6M
13.27%
YoY
|
$294.4M
87.51%
YoY
|
$209.5M
110.46%
YoY
|
$104.9M
-24.27%
YoY
|
$127.7M
6.18%
YoY
|
$157.0M
204.05%
YoY
|
$99.56M
-26.02%
YoY
|
$138.5M
-7.26%
YoY
|
| Depreciation, Depletion And Amortization |
N/A
|
$148.9M
23.3%
YoY
|
$125.6M
4.06%
YoY
|
$125.0M
-9.05%
YoY
|
$129.6M
9.13%
YoY
|
$120.8M
-6.74%
YoY
|
$120.7M
-19.46%
YoY
|
$137.5M
-7.53%
YoY
|
$118.8M
-24.07%
YoY
|
$129.5M
-11.06%
YoY
|
$149.8M
9.78%
YoY
|
$148.7M
25.43%
YoY
|
$156.4M
31.29%
YoY
|
$145.6M
4.57%
YoY
|
$136.5M
14.32%
YoY
|
$118.5M
0.36%
YoY
|
$119.1M
4.51%
YoY
|
$139.2M
21.69%
YoY
|
$119.4M
6.98%
YoY
|
| Cash From Operating Activities |
$283.2M
3.67%
YoY
|
$304.6M
2.8%
YoY
|
$300.5M
7.25%
YoY
|
$404.0M
82.76%
YoY
|
$273.2M
-73.62%
YoY
|
$296.3M
13.65%
YoY
|
$280.2M
-0.77%
YoY
|
$221.0M
-10.73%
YoY
|
$1.036B
266.27%
YoY
|
$260.7M
-13.38%
YoY
|
$282.4M
10.45%
YoY
|
$247.6M
17.35%
YoY
|
$282.7M
19.86%
YoY
|
$301.0M
-0.02%
YoY
|
$255.6M
12.79%
YoY
|
$211.0M
0.31%
YoY
|
$235.9M
25.17%
YoY
|
$301.1M
22.94%
YoY
|
$226.6M
4.69%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
$699.5M
13.48%
YoY
|
$554.2M
263.56%
YoY
|
$390.7M
38.56%
YoY
|
$204.1M
-4.3%
YoY
|
$616.4M
84.22%
YoY
|
$152.4M
269.54%
YoY
|
$282.0M
-63.77%
YoY
|
$213.3M
19.25%
YoY
|
$334.6M
119.41%
YoY
|
$41.25M
-109.67%
YoY
|
$778.3M
-302.71%
YoY
|
$178.9M
-162.28%
YoY
|
$152.5M
-146.48%
YoY
|
-$426.5M
112.2%
YoY
|
-$383.9M
-46.01%
YoY
|
-$287.2M
59.37%
YoY
|
-$328.1M
-4.63%
YoY
|
-$201.0M
47.36%
YoY
|
| Acquisitions |
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
|
| Other Investing Activities |
$9.531M
-268.42%
YoY
|
$496.3M
-709.2%
YoY
|
$339.1M
227.35%
YoY
|
$22.77M
-82.73%
YoY
|
-$5.659M
-916.59%
YoY
|
-$81.47M
-136.82%
YoY
|
$103.6M
-32.89%
YoY
|
$131.8M
-71.34%
YoY
|
$693.0K
-162.94%
YoY
|
$221.2M
85.3%
YoY
|
$154.3M
-576.85%
YoY
|
$460.0M
776.54%
YoY
|
-$1.101M
-118.32%
YoY
|
$119.4M
-164.41%
YoY
|
-$32.37M
-196.28%
YoY
|
$52.47M
-153.44%
YoY
|
$6.011M
-28.82%
YoY
|
-$185.4M
-326.62%
YoY
|
$33.62M
-44.8%
YoY
|
| Cash From Investing Activities |
-$462.8M
166.15%
YoY
|
-$203.2M
-70.89%
YoY
|
-$215.1M
340.33%
YoY
|
-$368.0M
145.0%
YoY
|
-$173.9M
-26.63%
YoY
|
-$697.9M
515.64%
YoY
|
-$48.86M
-143.2%
YoY
|
-$150.2M
-52.82%
YoY
|
-$237.0M
-59.65%
YoY
|
-$113.4M
242.41%
YoY
|
$113.1M
-124.64%
YoY
|
-$318.3M
-3.96%
YoY
|
-$587.3M
156.39%
YoY
|
-$33.11M
-93.55%
YoY
|
-$458.9M
174.16%
YoY
|
-$331.5M
-59.05%
YoY
|
-$229.1M
199.55%
YoY
|
-$513.5M
95.98%
YoY
|
-$167.4M
121.7%
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 |
$247.1M
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$249.9M
39.64%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$179.0M
27.65%
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 |
$211.0M
-136.3%
YoY
|
-$179.4M
-179.35%
YoY
|
-$162.1M
-72.83%
YoY
|
$160.9M
163.74%
YoY
|
-$581.2M
53.33%
YoY
|
$226.0M
-29.8%
YoY
|
-$596.5M
28.29%
YoY
|
$61.02M
-52.46%
YoY
|
-$379.0M
-223.4%
YoY
|
$322.0M
-205.16%
YoY
|
-$464.9M
-280.54%
YoY
|
$128.3M
81.19%
YoY
|
$307.2M
760.5%
YoY
|
-$306.2M
-221.89%
YoY
|
$257.5M
-376.66%
YoY
|
$70.83M
-86.68%
YoY
|
$35.70M
-126.88%
YoY
|
$251.2M
149.44%
YoY
|
-$93.08M
-27.17%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$283.2M
3.67%
YoY
|
$304.6M
2.8%
YoY
|
$300.5M
7.25%
YoY
|
$404.0M
82.76%
YoY
|
$273.2M
-73.62%
YoY
|
$296.3M
13.65%
YoY
|
$280.2M
-0.77%
YoY
|
$221.0M
-10.73%
YoY
|
$1.036B
266.27%
YoY
|
$260.7M
-13.38%
YoY
|
$282.4M
10.45%
YoY
|
$247.6M
17.35%
YoY
|
$282.7M
19.86%
YoY
|
$301.0M
-0.02%
YoY
|
$255.6M
12.79%
YoY
|
$211.0M
0.31%
YoY
|
$235.9M
25.17%
YoY
|
$301.1M
22.94%
YoY
|
$226.6M
4.69%
YoY
|
| Cash From Investing Activities |
-$462.8M
166.15%
YoY
|
-$203.2M
-70.89%
YoY
|
-$215.1M
340.33%
YoY
|
-$368.0M
145.0%
YoY
|
-$173.9M
-26.63%
YoY
|
-$697.9M
515.64%
YoY
|
-$48.86M
-143.2%
YoY
|
-$150.2M
-52.82%
YoY
|
-$237.0M
-59.65%
YoY
|
-$113.4M
242.41%
YoY
|
$113.1M
-124.64%
YoY
|
-$318.3M
-3.96%
YoY
|
-$587.3M
156.39%
YoY
|
-$33.11M
-93.55%
YoY
|
-$458.9M
174.16%
YoY
|
-$331.5M
-59.05%
YoY
|
-$229.1M
199.55%
YoY
|
-$513.5M
95.98%
YoY
|
-$167.4M
121.7%
YoY
|
| Cash From Financing Activities |
$211.0M
-136.3%
YoY
|
-$179.4M
-179.35%
YoY
|
-$162.1M
-72.83%
YoY
|
$160.9M
163.74%
YoY
|
-$581.2M
53.33%
YoY
|
$226.0M
-29.8%
YoY
|
-$596.5M
28.29%
YoY
|
$61.02M
-52.46%
YoY
|
-$379.0M
-223.4%
YoY
|
$322.0M
-205.16%
YoY
|
-$464.9M
-280.54%
YoY
|
$128.3M
81.19%
YoY
|
$307.2M
760.5%
YoY
|
-$306.2M
-221.89%
YoY
|
$257.5M
-376.66%
YoY
|
$70.83M
-86.68%
YoY
|
$35.70M
-126.88%
YoY
|
$251.2M
149.44%
YoY
|
-$93.08M
-27.17%
YoY
|
| Net Change In Cash |
$15.32M
-103.24%
YoY
|
-$77.89M
-55.62%
YoY
|
-$76.74M
-78.99%
YoY
|
$196.9M
49.34%
YoY
|
-$473.1M
-214.81%
YoY
|
-$175.5M
-137.39%
YoY
|
-$365.2M
425.45%
YoY
|
$131.9M
128.92%
YoY
|
$412.1M
6059.22%
YoY
|
$469.4M
-1327.18%
YoY
|
-$69.50M
-228.05%
YoY
|
$57.61M
-216.06%
YoY
|
$6.690M
-83.55%
YoY
|
-$38.25M
-198.56%
YoY
|
$54.27M
-260.47%
YoY
|
-$49.64M
-26.23%
YoY
|
$40.68M
-249.12%
YoY
|
$38.81M
-53.58%
YoY
|
-$33.82M
-356.2%
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 |
$283.2M
3.67%
YoY
|
$304.6M
2.8%
YoY
|
$300.5M
7.25%
YoY
|
$404.0M
82.76%
YoY
|
$273.2M
-73.62%
YoY
|
$296.3M
13.65%
YoY
|
$280.2M
-0.77%
YoY
|
$221.0M
-10.73%
YoY
|
$1.036B
266.27%
YoY
|
$260.7M
-13.38%
YoY
|
$282.4M
10.45%
YoY
|
$247.6M
17.35%
YoY
|
$282.7M
19.86%
YoY
|
$301.0M
-0.02%
YoY
|
$255.6M
12.79%
YoY
|
$211.0M
0.31%
YoY
|
$235.9M
25.17%
YoY
|
$301.1M
22.94%
YoY
|
$226.6M
4.69%
YoY
|
| Capital Expenditures |
N/A
|
$699.5M
13.48%
YoY
|
$554.2M
263.56%
YoY
|
$390.7M
38.56%
YoY
|
$204.1M
-4.3%
YoY
|
$616.4M
84.22%
YoY
|
$152.4M
269.54%
YoY
|
$282.0M
-63.77%
YoY
|
$213.3M
19.25%
YoY
|
$334.6M
119.41%
YoY
|
$41.25M
-109.67%
YoY
|
$778.3M
-302.71%
YoY
|
$178.9M
-162.28%
YoY
|
$152.5M
-146.48%
YoY
|
-$426.5M
112.2%
YoY
|
-$383.9M
-46.01%
YoY
|
-$287.2M
59.37%
YoY
|
-$328.1M
-4.63%
YoY
|
-$201.0M
47.36%
YoY
|
| Free Cash Flow |
N/A
|
-$394.8M
23.37%
YoY
|
-$253.7M
-298.64%
YoY
|
$13.24M
-121.73%
YoY
|
$69.09M
-91.6%
YoY
|
-$320.1M
333.34%
YoY
|
$127.7M
-47.02%
YoY
|
-$60.95M
-88.52%
YoY
|
$822.2M
691.68%
YoY
|
-$73.86M
-149.73%
YoY
|
$241.1M
-64.66%
YoY
|
-$530.7M
-189.2%
YoY
|
$103.9M
-80.14%
YoY
|
$148.5M
-76.39%
YoY
|
$682.2M
59.52%
YoY
|
$594.9M
-35.44%
YoY
|
$523.1M
41.89%
YoY
|
$629.2M
6.84%
YoY
|
$427.7M
21.18%
YoY
|
Loading...