|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$957.0M
7.53%
YoY
|
$890.0M
46.14%
YoY
|
$609.0M
71.55%
YoY
|
$355.0M
-16.86%
YoY
|
$427.0M
68.11%
YoY
|
| Depreciation, Depletion And Amortization |
$575.0M
2.31%
YoY
|
$562.0M
28.9%
YoY
|
$436.0M
84.75%
YoY
|
$236.0M
-3.67%
YoY
|
$245.0M
-2.39%
YoY
|
| Cash From Operating Activities |
$1.241B
-1.74%
YoY
|
$1.263B
50.9%
YoY
|
$837.0M
40.44%
YoY
|
$596.0M
10.78%
YoY
|
$538.0M
-34.71%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$368.0M
14.64%
YoY
|
$321.0M
18.45%
YoY
|
$271.0M
30.29%
YoY
|
$208.0M
-200.0%
YoY
|
-$208.0M
13.66%
YoY
|
| Acquisitions |
$163.0M
-15.54%
YoY
|
$193.0M
-59.45%
YoY
|
$476.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$1.000M
-100.28%
YoY
|
-$357.0M
35600.0%
YoY
|
-$1.000M
-150.0%
YoY
|
$2.000M
-200.0%
YoY
|
| Cash From Investing Activities |
-$471.0M
-2.28%
YoY
|
-$482.0M
-23.25%
YoY
|
-$628.0M
228.8%
YoY
|
-$191.0M
4.37%
YoY
|
-$183.0M
8.28%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$15.00M
-25.0%
YoY
|
$20.00M
-45.95%
YoY
|
$37.00M
-28.85%
YoY
|
$52.00M
-23.53%
YoY
|
$68.00M
11.48%
YoY
|
| Debt Paid & Issued, Net |
$82.00M
382.35%
YoY
|
$17.00M
-89.38%
YoY
|
$160.0M
-69.64%
YoY
|
$527.0M
-12.17%
YoY
|
$600.0M
N/A
|
| Cash From Financing Activities |
-$501.0M
-18.54%
YoY
|
-$615.0M
291.72%
YoY
|
-$157.0M
-80.13%
YoY
|
-$790.0M
-7.6%
YoY
|
-$855.0M
-280.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.241B
-1.74%
YoY
|
$1.263B
50.9%
YoY
|
$837.0M
40.44%
YoY
|
$596.0M
10.78%
YoY
|
$538.0M
-34.71%
YoY
|
| Cash From Investing Activities |
-$471.0M
-2.28%
YoY
|
-$482.0M
-23.25%
YoY
|
-$628.0M
228.8%
YoY
|
-$191.0M
4.37%
YoY
|
-$183.0M
8.28%
YoY
|
| Cash From Financing Activities |
-$501.0M
-18.54%
YoY
|
-$615.0M
291.72%
YoY
|
-$157.0M
-80.13%
YoY
|
-$790.0M
-7.6%
YoY
|
-$855.0M
-280.76%
YoY
|
| Net Change In Cash |
$358.0M
250.98%
YoY
|
$102.0M
96.15%
YoY
|
$52.00M
-112.84%
YoY
|
-$405.0M
-23.0%
YoY
|
-$526.0M
-145.7%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.241B
-1.74%
YoY
|
$1.263B
50.9%
YoY
|
$837.0M
40.44%
YoY
|
$596.0M
10.78%
YoY
|
$538.0M
-34.71%
YoY
|
| Capital Expenditures |
$368.0M
14.64%
YoY
|
$321.0M
18.45%
YoY
|
$271.0M
30.29%
YoY
|
$208.0M
-200.0%
YoY
|
-$208.0M
13.66%
YoY
|
| Free Cash Flow |
$873.0M
-7.32%
YoY
|
$942.0M
66.43%
YoY
|
$566.0M
45.88%
YoY
|
$388.0M
-47.99%
YoY
|
$746.0M
-25.92%
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 |
$193.0M
14.2%
YoY
|
$335.0M
2.76%
YoY
|
$227.0M
4.61%
YoY
|
$226.0M
16.49%
YoY
|
$169.0M
10.46%
YoY
|
$326.0M
22.56%
YoY
|
$217.0M
42.76%
YoY
|
$194.0M
110.87%
YoY
|
$153.0M
54.55%
YoY
|
$266.0M
78.52%
YoY
|
$152.0M
1166.67%
YoY
|
$92.00M
-17.86%
YoY
|
$99.00M
20.73%
YoY
|
$149.0M
31.86%
YoY
|
$12.00M
-89.47%
YoY
|
$112.0M
-0.88%
YoY
|
$82.00M
-5.75%
YoY
|
$113.0M
-23.65%
YoY
|
$114.0M
208.11%
YoY
|
| Depreciation, Depletion And Amortization |
$65.00M
-4.41%
YoY
|
$143.0M
0.7%
YoY
|
$142.0M
0.71%
YoY
|
$145.0M
0.0%
YoY
|
$68.00M
-49.25%
YoY
|
$142.0M
3.65%
YoY
|
$141.0M
-4.08%
YoY
|
$145.0M
57.61%
YoY
|
$134.0M
123.33%
YoY
|
$137.0M
128.33%
YoY
|
$147.0M
153.45%
YoY
|
$92.00M
55.93%
YoY
|
$60.00M
3.45%
YoY
|
$60.00M
1.69%
YoY
|
$58.00M
-6.45%
YoY
|
$59.00M
-4.84%
YoY
|
$58.00M
-6.45%
YoY
|
$59.00M
-4.84%
YoY
|
$62.00M
-1.59%
YoY
|
| Cash From Operating Activities |
$108.0M
227.27%
YoY
|
$542.0M
-3.9%
YoY
|
$349.0M
12.22%
YoY
|
$305.0M
5.9%
YoY
|
$33.00M
-62.92%
YoY
|
$564.0M
23.96%
YoY
|
$311.0M
-16.62%
YoY
|
$288.0M
928.57%
YoY
|
$89.00M
-568.42%
YoY
|
$455.0M
25.69%
YoY
|
$373.0M
84.65%
YoY
|
$28.00M
-75.22%
YoY
|
-$19.00M
-76.54%
YoY
|
$362.0M
64.55%
YoY
|
$202.0M
80.36%
YoY
|
$113.0M
-51.29%
YoY
|
-$81.00M
211.54%
YoY
|
$220.0M
-40.54%
YoY
|
$112.0M
-59.27%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$91.00M
28.17%
YoY
|
$83.00M
-17.0%
YoY
|
$79.00M
6.76%
YoY
|
$135.0M
84.93%
YoY
|
$71.00M
-4.05%
YoY
|
$100.0M
6.38%
YoY
|
$74.00M
0.0%
YoY
|
$73.00M
35.19%
YoY
|
$74.00M
51.02%
YoY
|
$94.00M
56.67%
YoY
|
$74.00M
-239.62%
YoY
|
$54.00M
-217.39%
YoY
|
$49.00M
-200.0%
YoY
|
$60.00M
-174.07%
YoY
|
-$53.00M
12.77%
YoY
|
-$46.00M
12.2%
YoY
|
-$49.00M
25.64%
YoY
|
-$81.00M
72.34%
YoY
|
-$47.00M
14.63%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$7.000M
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
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
-$59.00M
-68.78%
YoY
|
-$110.0M
-1322.22%
YoY
|
$10.00M
-350.0%
YoY
|
$1.000M
N/A
|
-$189.0M
-3880.0%
YoY
|
$9.000M
-62.5%
YoY
|
-$4.000M
-98.99%
YoY
|
$0.00
-100.0%
YoY
|
$5.000M
-162.5%
YoY
|
$24.00M
71.43%
YoY
|
-$398.0M
-8060.0%
YoY
|
$1.000M
-116.67%
YoY
|
-$8.000M
-172.73%
YoY
|
$14.00M
366.67%
YoY
|
$5.000M
66.67%
YoY
|
-$6.000M
-14.29%
YoY
|
$11.00M
-94.61%
YoY
|
$3.000M
-101.52%
YoY
|
| Cash From Investing Activities |
-$76.00M
406.67%
YoY
|
-$142.0M
-50.87%
YoY
|
-$189.0M
190.77%
YoY
|
-$125.0M
62.34%
YoY
|
-$15.00M
-70.59%
YoY
|
-$289.0M
224.72%
YoY
|
-$65.00M
30.0%
YoY
|
-$77.00M
-82.96%
YoY
|
-$51.00M
37.84%
YoY
|
-$89.00M
30.88%
YoY
|
-$50.00M
28.21%
YoY
|
-$452.0M
1002.44%
YoY
|
-$37.00M
-13.95%
YoY
|
-$68.00M
-2.86%
YoY
|
-$39.00M
-11.36%
YoY
|
-$41.00M
7.89%
YoY
|
-$43.00M
38.71%
YoY
|
-$70.00M
-144.59%
YoY
|
-$44.00M
-81.51%
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 |
$563.0M
4230.77%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$13.00M
-13.33%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$15.00M
87.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$8.000M
-84.31%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$51.00M
-23.88%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$4.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$4.000M
-20.0%
YoY
|
N/A
|
N/A
|
N/A
|
$5.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$683.0M
488.79%
YoY
|
-$119.0M
25.26%
YoY
|
-$138.0M
36.63%
YoY
|
-$128.0M
-62.02%
YoY
|
-$116.0M
41.46%
YoY
|
-$95.00M
10.47%
YoY
|
-$101.0M
-66.99%
YoY
|
-$337.0M
-213.09%
YoY
|
-$82.00M
30.16%
YoY
|
-$86.00M
-85.17%
YoY
|
-$306.0M
488.46%
YoY
|
$298.0M
-673.08%
YoY
|
-$63.00M
-40.57%
YoY
|
-$580.0M
1083.67%
YoY
|
-$52.00M
-91.93%
YoY
|
-$52.00M
10.64%
YoY
|
-$106.0M
-7.83%
YoY
|
-$49.00M
-36.36%
YoY
|
-$644.0M
187.5%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$108.0M
227.27%
YoY
|
$542.0M
-3.9%
YoY
|
$349.0M
12.22%
YoY
|
$305.0M
5.9%
YoY
|
$33.00M
-62.92%
YoY
|
$564.0M
23.96%
YoY
|
$311.0M
-16.62%
YoY
|
$288.0M
928.57%
YoY
|
$89.00M
-568.42%
YoY
|
$455.0M
25.69%
YoY
|
$373.0M
84.65%
YoY
|
$28.00M
-75.22%
YoY
|
-$19.00M
-76.54%
YoY
|
$362.0M
64.55%
YoY
|
$202.0M
80.36%
YoY
|
$113.0M
-51.29%
YoY
|
-$81.00M
211.54%
YoY
|
$220.0M
-40.54%
YoY
|
$112.0M
-59.27%
YoY
|
| Cash From Investing Activities |
-$76.00M
406.67%
YoY
|
-$142.0M
-50.87%
YoY
|
-$189.0M
190.77%
YoY
|
-$125.0M
62.34%
YoY
|
-$15.00M
-70.59%
YoY
|
-$289.0M
224.72%
YoY
|
-$65.00M
30.0%
YoY
|
-$77.00M
-82.96%
YoY
|
-$51.00M
37.84%
YoY
|
-$89.00M
30.88%
YoY
|
-$50.00M
28.21%
YoY
|
-$452.0M
1002.44%
YoY
|
-$37.00M
-13.95%
YoY
|
-$68.00M
-2.86%
YoY
|
-$39.00M
-11.36%
YoY
|
-$41.00M
7.89%
YoY
|
-$43.00M
38.71%
YoY
|
-$70.00M
-144.59%
YoY
|
-$44.00M
-81.51%
YoY
|
| Cash From Financing Activities |
-$683.0M
488.79%
YoY
|
-$119.0M
25.26%
YoY
|
-$138.0M
36.63%
YoY
|
-$128.0M
-62.02%
YoY
|
-$116.0M
41.46%
YoY
|
-$95.00M
10.47%
YoY
|
-$101.0M
-66.99%
YoY
|
-$337.0M
-213.09%
YoY
|
-$82.00M
30.16%
YoY
|
-$86.00M
-85.17%
YoY
|
-$306.0M
488.46%
YoY
|
$298.0M
-673.08%
YoY
|
-$63.00M
-40.57%
YoY
|
-$580.0M
1083.67%
YoY
|
-$52.00M
-91.93%
YoY
|
-$52.00M
10.64%
YoY
|
-$106.0M
-7.83%
YoY
|
-$49.00M
-36.36%
YoY
|
-$644.0M
187.5%
YoY
|
| Net Change In Cash |
$108.0M
-274.19%
YoY
|
$281.0M
56.11%
YoY
|
$22.00M
-84.83%
YoY
|
$52.00M
-141.27%
YoY
|
-$62.00M
-13.89%
YoY
|
$180.0M
-35.71%
YoY
|
$145.0M
752.94%
YoY
|
-$126.0M
0.0%
YoY
|
-$72.00M
-32.71%
YoY
|
$280.0M
-197.9%
YoY
|
$17.00M
-84.68%
YoY
|
-$126.0M
-730.0%
YoY
|
-$107.0M
-53.88%
YoY
|
-$286.0M
-383.17%
YoY
|
$111.0M
-119.27%
YoY
|
$20.00M
-86.39%
YoY
|
-$232.0M
24.06%
YoY
|
$101.0M
-77.56%
YoY
|
-$576.0M
208.02%
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 |
$108.0M
227.27%
YoY
|
$542.0M
-3.9%
YoY
|
$349.0M
12.22%
YoY
|
$305.0M
5.9%
YoY
|
$33.00M
-62.92%
YoY
|
$564.0M
23.96%
YoY
|
$311.0M
-16.62%
YoY
|
$288.0M
928.57%
YoY
|
$89.00M
-568.42%
YoY
|
$455.0M
25.69%
YoY
|
$373.0M
84.65%
YoY
|
$28.00M
-75.22%
YoY
|
-$19.00M
-76.54%
YoY
|
$362.0M
64.55%
YoY
|
$202.0M
80.36%
YoY
|
$113.0M
-51.29%
YoY
|
-$81.00M
211.54%
YoY
|
$220.0M
-40.54%
YoY
|
$112.0M
-59.27%
YoY
|
| Capital Expenditures |
$91.00M
28.17%
YoY
|
$83.00M
-17.0%
YoY
|
$79.00M
6.76%
YoY
|
$135.0M
84.93%
YoY
|
$71.00M
-4.05%
YoY
|
$100.0M
6.38%
YoY
|
$74.00M
0.0%
YoY
|
$73.00M
35.19%
YoY
|
$74.00M
51.02%
YoY
|
$94.00M
56.67%
YoY
|
$74.00M
-239.62%
YoY
|
$54.00M
-217.39%
YoY
|
$49.00M
-200.0%
YoY
|
$60.00M
-174.07%
YoY
|
-$53.00M
12.77%
YoY
|
-$46.00M
12.2%
YoY
|
-$49.00M
25.64%
YoY
|
-$81.00M
72.34%
YoY
|
-$47.00M
14.63%
YoY
|
| Free Cash Flow |
$17.00M
-144.74%
YoY
|
$459.0M
-1.08%
YoY
|
$270.0M
13.92%
YoY
|
$170.0M
-20.93%
YoY
|
-$38.00M
-353.33%
YoY
|
$464.0M
28.53%
YoY
|
$237.0M
-20.74%
YoY
|
$215.0M
-926.92%
YoY
|
$15.00M
-122.06%
YoY
|
$361.0M
19.54%
YoY
|
$299.0M
17.25%
YoY
|
-$26.00M
-116.35%
YoY
|
-$68.00M
112.5%
YoY
|
$302.0M
0.33%
YoY
|
$255.0M
60.38%
YoY
|
$159.0M
-41.76%
YoY
|
-$32.00M
-346.15%
YoY
|
$301.0M
-27.82%
YoY
|
$159.0M
-49.68%
YoY
|
Loading...