|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$616.4M
3.54%
YoY
|
$595.3M
19.49%
YoY
|
$498.2M
7.09%
YoY
|
$465.2M
7.79%
YoY
|
$431.6M
51.52%
YoY
|
| Depreciation, Depletion And Amortization |
$417.5M
12.97%
YoY
|
$369.6M
7.52%
YoY
|
$343.7M
7.01%
YoY
|
$321.2M
7.79%
YoY
|
$298.0M
15.91%
YoY
|
| Cash From Operating Activities |
$1.010B
31.17%
YoY
|
$770.3M
-17.49%
YoY
|
$933.6M
55.52%
YoY
|
$600.3M
-6.88%
YoY
|
$644.7M
26.9%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.430B
7.54%
YoY
|
$1.330B
10.9%
YoY
|
$1.199B
12.83%
YoY
|
$1.063B
-204.14%
YoY
|
-$1.021B
22.13%
YoY
|
| Acquisitions |
$71.00M
-82.97%
YoY
|
$417.0M
414.81%
YoY
|
$81.00M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$183.0K
-46.02%
YoY
|
$339.0K
-98.22%
YoY
|
$19.08M
-7140.59%
YoY
|
-$271.0K
-126.26%
YoY
|
$1.032M
-160.85%
YoY
|
| Cash From Investing Activities |
-$1.511B
29.87%
YoY
|
-$1.163B
-4.78%
YoY
|
-$1.222B
3.69%
YoY
|
-$1.178B
11.58%
YoY
|
-$1.056B
-75.63%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$13.02M
-213.9%
YoY
|
-$11.43M
-4.96%
YoY
|
-$12.02M
-1108.72%
YoY
|
$1.192M
-63.78%
YoY
|
$3.291M
-24.6%
YoY
|
| Debt Paid & Issued, Net |
$664.0M
-35.38%
YoY
|
$1.027B
17.24%
YoY
|
$876.4M
-10.32%
YoY
|
$977.2M
26.98%
YoY
|
$769.5M
-57.73%
YoY
|
| Cash From Financing Activities |
$525.9M
32.31%
YoY
|
$397.5M
41.27%
YoY
|
$281.4M
-51.39%
YoY
|
$578.8M
38.77%
YoY
|
$417.1M
-78.74%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.010B
31.17%
YoY
|
$770.3M
-17.49%
YoY
|
$933.6M
55.52%
YoY
|
$600.3M
-6.88%
YoY
|
$644.7M
26.9%
YoY
|
| Cash From Investing Activities |
-$1.511B
29.87%
YoY
|
-$1.163B
-4.78%
YoY
|
-$1.222B
3.69%
YoY
|
-$1.178B
11.58%
YoY
|
-$1.056B
-75.63%
YoY
|
| Cash From Financing Activities |
$525.9M
32.31%
YoY
|
$397.5M
41.27%
YoY
|
$281.4M
-51.39%
YoY
|
$578.8M
38.77%
YoY
|
$417.1M
-78.74%
YoY
|
| Net Change In Cash |
$25.62M
463.86%
YoY
|
$4.544M
-166.96%
YoY
|
-$6.786M
-916.61%
YoY
|
$831.0K
-85.52%
YoY
|
$5.740M
-100.31%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.010B
31.17%
YoY
|
$770.3M
-17.49%
YoY
|
$933.6M
55.52%
YoY
|
$600.3M
-6.88%
YoY
|
$644.7M
26.9%
YoY
|
| Capital Expenditures |
$1.430B
7.54%
YoY
|
$1.330B
10.9%
YoY
|
$1.199B
12.83%
YoY
|
$1.063B
-204.14%
YoY
|
-$1.021B
22.13%
YoY
|
| Free Cash Flow |
-$419.5M
-25.01%
YoY
|
-$559.4M
110.69%
YoY
|
-$265.5M
-42.59%
YoY
|
-$462.5M
-127.77%
YoY
|
$1.665B
23.93%
YoY
|
|
Concept
|
2026 Q2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$105.7M
-1.95%
YoY
|
$224.4M
-20.93%
YoY
|
$132.7M
-28.19%
YoY
|
$92.08M
32.67%
YoY
|
$107.8M
43.04%
YoY
|
$283.8M
6.78%
YoY
|
$184.8M
36.4%
YoY
|
$69.40M
-13.33%
YoY
|
$75.39M
-17.4%
YoY
|
$265.8M
38.83%
YoY
|
$135.4M
17.85%
YoY
|
$80.08M
16.66%
YoY
|
$91.27M
10.91%
YoY
|
$191.4M
-3.98%
YoY
|
$114.9M
-1.35%
YoY
|
$68.64M
35.91%
YoY
|
$82.29M
1.7%
YoY
|
$199.4M
8.54%
YoY
|
$116.5M
13.44%
YoY
|
| Depreciation, Depletion And Amortization |
$109.6M
10.08%
YoY
|
$110.7M
11.42%
YoY
|
$107.5M
11.41%
YoY
|
$103.3M
11.58%
YoY
|
$99.54M
11.12%
YoY
|
$99.38M
10.66%
YoY
|
$96.50M
9.41%
YoY
|
$92.60M
9.78%
YoY
|
$89.58M
4.57%
YoY
|
$89.80M
7.17%
YoY
|
$88.21M
9.0%
YoY
|
$84.35M
4.82%
YoY
|
$85.66M
8.19%
YoY
|
$83.79M
6.95%
YoY
|
$80.93M
6.02%
YoY
|
$80.47M
10.83%
YoY
|
$79.18M
8.81%
YoY
|
$78.35M
7.41%
YoY
|
$76.33M
7.51%
YoY
|
| Cash From Operating Activities |
$323.6M
18.82%
YoY
|
$265.4M
-11.39%
YoY
|
$206.1M
39.42%
YoY
|
$232.5M
18.58%
YoY
|
$272.3M
46.63%
YoY
|
$299.5M
24.43%
YoY
|
$147.8M
14.58%
YoY
|
$196.1M
7.06%
YoY
|
$185.7M
-15.51%
YoY
|
$240.7M
-40.07%
YoY
|
$129.0M
58.99%
YoY
|
$183.1M
78.06%
YoY
|
$219.8M
107.95%
YoY
|
$401.6M
29.31%
YoY
|
$81.15M
-2.03%
YoY
|
$102.9M
-30.96%
YoY
|
$105.7M
-32.83%
YoY
|
$310.6M
21.58%
YoY
|
$82.83M
-5.12%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$392.9M
14.86%
YoY
|
$659.0M
143.59%
YoY
|
$446.9M
12.5%
YoY
|
$370.5M
-3.43%
YoY
|
$342.1M
15.62%
YoY
|
$270.5M
6.93%
YoY
|
$397.2M
22.38%
YoY
|
$383.6M
17.36%
YoY
|
$295.9M
-2.63%
YoY
|
$253.0M
3.8%
YoY
|
$324.6M
-5.38%
YoY
|
$326.9M
-210.79%
YoY
|
$303.9M
-225.92%
YoY
|
$243.7M
-232.95%
YoY
|
$343.1M
-199.54%
YoY
|
-$295.0M
8.76%
YoY
|
-$241.3M
6.52%
YoY
|
-$183.3M
2.99%
YoY
|
-$344.7M
22.44%
YoY
|
| Acquisitions |
N/A
|
$20.00M
566.67%
YoY
|
N/A
|
N/A
|
N/A
|
$3.000M
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 |
-$5.585M
95.35%
YoY
|
$47.00K
62.07%
YoY
|
-$1.929M
-16175.0%
YoY
|
-$58.64M
19251.49%
YoY
|
-$2.859M
-1281.4%
YoY
|
$29.00K
-39.58%
YoY
|
$12.00K
-99.94%
YoY
|
-$303.0K
-98.44%
YoY
|
$242.0K
-100.96%
YoY
|
$48.00K
-114.95%
YoY
|
$21.59M
-277.6%
YoY
|
-$19.42M
-64.04%
YoY
|
-$25.32M
-4770.85%
YoY
|
-$321.0K
301.25%
YoY
|
-$12.16M
2265.37%
YoY
|
-$54.01M
50.87%
YoY
|
$542.0K
13.87%
YoY
|
-$80.00K
-59.39%
YoY
|
-$514.0K
-98.42%
YoY
|
| Cash From Investing Activities |
-$398.5M
15.53%
YoY
|
-$267.5M
-7.09%
YoY
|
-$448.8M
12.99%
YoY
|
-$429.1M
11.76%
YoY
|
-$344.9M
16.68%
YoY
|
-$287.9M
232.87%
YoY
|
-$397.2M
31.09%
YoY
|
-$383.9M
10.86%
YoY
|
-$295.6M
-10.19%
YoY
|
-$86.48M
-64.44%
YoY
|
-$303.0M
-14.7%
YoY
|
-$346.3M
-0.79%
YoY
|
-$329.2M
36.72%
YoY
|
-$243.2M
4.28%
YoY
|
-$355.2M
2.91%
YoY
|
-$349.1M
13.67%
YoY
|
-$240.8M
6.5%
YoY
|
-$233.2M
31.24%
YoY
|
-$345.2M
9.9%
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 |
$15.00M
N/A
|
$867.0K
-45.06%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.578M
-4.42%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.651M
701.46%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$206.0K
-106.63%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$3.105M
245.38%
YoY
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
$3.000M
-99.46%
YoY
|
N/A
|
N/A
|
N/A
|
$551.2M
-6.05%
YoY
|
N/A
|
N/A
|
N/A
|
$586.6M
410.62%
YoY
|
N/A
|
N/A
|
N/A
|
$114.9M
71.42%
YoY
|
N/A
|
N/A
|
N/A
|
$67.02M
44.74%
YoY
|
N/A
|
| Cash From Financing Activities |
$7.636M
-90.07%
YoY
|
$43.20M
-480144.44%
YoY
|
$271.1M
8.38%
YoY
|
$177.9M
0.25%
YoY
|
$76.92M
-17.76%
YoY
|
-$9.000K
-99.99%
YoY
|
$250.1M
47.04%
YoY
|
$177.5M
10.89%
YoY
|
$93.53M
-7.29%
YoY
|
-$123.6M
-17.39%
YoY
|
$170.1M
-35.1%
YoY
|
$160.0M
-37.63%
YoY
|
$100.9M
12.39%
YoY
|
-$149.7M
404.94%
YoY
|
$262.1M
-0.41%
YoY
|
$256.6M
60.93%
YoY
|
$89.76M
51.91%
YoY
|
-$29.64M
-54.08%
YoY
|
$263.2M
18.08%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$323.6M
18.82%
YoY
|
$265.4M
-11.39%
YoY
|
$206.1M
39.42%
YoY
|
$232.5M
18.58%
YoY
|
$272.3M
46.63%
YoY
|
$299.5M
24.43%
YoY
|
$147.8M
14.58%
YoY
|
$196.1M
7.06%
YoY
|
$185.7M
-15.51%
YoY
|
$240.7M
-40.07%
YoY
|
$129.0M
58.99%
YoY
|
$183.1M
78.06%
YoY
|
$219.8M
107.95%
YoY
|
$401.6M
29.31%
YoY
|
$81.15M
-2.03%
YoY
|
$102.9M
-30.96%
YoY
|
$105.7M
-32.83%
YoY
|
$310.6M
21.58%
YoY
|
$82.83M
-5.12%
YoY
|
| Cash From Investing Activities |
-$398.5M
15.53%
YoY
|
-$267.5M
-7.09%
YoY
|
-$448.8M
12.99%
YoY
|
-$429.1M
11.76%
YoY
|
-$344.9M
16.68%
YoY
|
-$287.9M
232.87%
YoY
|
-$397.2M
31.09%
YoY
|
-$383.9M
10.86%
YoY
|
-$295.6M
-10.19%
YoY
|
-$86.48M
-64.44%
YoY
|
-$303.0M
-14.7%
YoY
|
-$346.3M
-0.79%
YoY
|
-$329.2M
36.72%
YoY
|
-$243.2M
4.28%
YoY
|
-$355.2M
2.91%
YoY
|
-$349.1M
13.67%
YoY
|
-$240.8M
6.5%
YoY
|
-$233.2M
31.24%
YoY
|
-$345.2M
9.9%
YoY
|
| Cash From Financing Activities |
$7.636M
-90.07%
YoY
|
$43.20M
-480144.44%
YoY
|
$271.1M
8.38%
YoY
|
$177.9M
0.25%
YoY
|
$76.92M
-17.76%
YoY
|
-$9.000K
-99.99%
YoY
|
$250.1M
47.04%
YoY
|
$177.5M
10.89%
YoY
|
$93.53M
-7.29%
YoY
|
-$123.6M
-17.39%
YoY
|
$170.1M
-35.1%
YoY
|
$160.0M
-37.63%
YoY
|
$100.9M
12.39%
YoY
|
-$149.7M
404.94%
YoY
|
$262.1M
-0.41%
YoY
|
$256.6M
60.93%
YoY
|
$89.76M
51.91%
YoY
|
-$29.64M
-54.08%
YoY
|
$263.2M
18.08%
YoY
|
| Net Change In Cash |
-$67.29M
-1669.68%
YoY
|
$41.15M
253.87%
YoY
|
$28.38M
3841.81%
YoY
|
-$18.67M
79.85%
YoY
|
$4.287M
-126.17%
YoY
|
$11.63M
-61.99%
YoY
|
$720.0K
-118.49%
YoY
|
-$10.38M
230.99%
YoY
|
-$16.38M
92.56%
YoY
|
$30.59M
249.54%
YoY
|
-$3.893M
-67.47%
YoY
|
-$3.137M
-130.19%
YoY
|
-$8.507M
-81.23%
YoY
|
$8.751M
-81.67%
YoY
|
-$11.97M
-1540.19%
YoY
|
$10.39M
680.03%
YoY
|
-$45.32M
370.98%
YoY
|
$47.73M
261.08%
YoY
|
$831.0K
-121.31%
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 |
$323.6M
18.82%
YoY
|
$265.4M
-11.39%
YoY
|
$206.1M
39.42%
YoY
|
$232.5M
18.58%
YoY
|
$272.3M
46.63%
YoY
|
$299.5M
24.43%
YoY
|
$147.8M
14.58%
YoY
|
$196.1M
7.06%
YoY
|
$185.7M
-15.51%
YoY
|
$240.7M
-40.07%
YoY
|
$129.0M
58.99%
YoY
|
$183.1M
78.06%
YoY
|
$219.8M
107.95%
YoY
|
$401.6M
29.31%
YoY
|
$81.15M
-2.03%
YoY
|
$102.9M
-30.96%
YoY
|
$105.7M
-32.83%
YoY
|
$310.6M
21.58%
YoY
|
$82.83M
-5.12%
YoY
|
| Capital Expenditures |
$392.9M
14.86%
YoY
|
$659.0M
143.59%
YoY
|
$446.9M
12.5%
YoY
|
$370.5M
-3.43%
YoY
|
$342.1M
15.62%
YoY
|
$270.5M
6.93%
YoY
|
$397.2M
22.38%
YoY
|
$383.6M
17.36%
YoY
|
$295.9M
-2.63%
YoY
|
$253.0M
3.8%
YoY
|
$324.6M
-5.38%
YoY
|
$326.9M
-210.79%
YoY
|
$303.9M
-225.92%
YoY
|
$243.7M
-232.95%
YoY
|
$343.1M
-199.54%
YoY
|
-$295.0M
8.76%
YoY
|
-$241.3M
6.52%
YoY
|
-$183.3M
2.99%
YoY
|
-$344.7M
22.44%
YoY
|
| Free Cash Flow |
-$69.34M
-0.62%
YoY
|
-$393.6M
-1458.25%
YoY
|
-$240.8M
-3.46%
YoY
|
-$137.9M
-26.45%
YoY
|
-$69.77M
-36.66%
YoY
|
$28.98M
-335.88%
YoY
|
-$249.4M
27.52%
YoY
|
-$187.5M
30.47%
YoY
|
-$110.2M
31.02%
YoY
|
-$12.29M
-107.78%
YoY
|
-$195.6M
-25.33%
YoY
|
-$143.7M
-136.13%
YoY
|
-$84.08M
-124.23%
YoY
|
$157.9M
-68.03%
YoY
|
-$261.9M
-161.27%
YoY
|
$397.9M
-5.32%
YoY
|
$347.0M
-9.61%
YoY
|
$493.9M
13.94%
YoY
|
$427.5M
15.92%
YoY
|
Loading...