|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.559B
4.91%
YoY
|
$1.486B
-6.95%
YoY
|
$1.597B
20.53%
YoY
|
$1.325B
-15.87%
YoY
|
$1.575B
74.23%
YoY
|
| Depreciation, Depletion And Amortization |
$206.0M
17.71%
YoY
|
$175.0M
14.38%
YoY
|
$153.0M
4.79%
YoY
|
$146.0M
-10.98%
YoY
|
$164.0M
12.33%
YoY
|
| Cash From Operating Activities |
$2.010B
19.01%
YoY
|
$1.689B
5.36%
YoY
|
$1.603B
12.33%
YoY
|
$1.427B
-16.35%
YoY
|
$1.706B
30.73%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$371.0M
44.36%
YoY
|
$257.0M
-9.82%
YoY
|
$285.0M
2.15%
YoY
|
$279.0M
21.3%
YoY
|
$230.0M
43.75%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
$19.00M
-64.15%
YoY
|
$53.00M
1666.67%
YoY
|
$3.000M
-175.0%
YoY
|
-$4.000M
-114.29%
YoY
|
$28.00M
-450.0%
YoY
|
| Cash From Investing Activities |
-$1.003B
137.68%
YoY
|
-$422.0M
294.39%
YoY
|
-$107.0M
-47.03%
YoY
|
-$202.0M
16.76%
YoY
|
-$173.0M
-48.36%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$552.0M
25.17%
YoY
|
$441.0M
782.0%
YoY
|
$50.00M
-95.83%
YoY
|
$1.200B
-24.58%
YoY
|
$1.591B
565.69%
YoY
|
| Debt Paid & Issued, Net |
$966.0M
101.67%
YoY
|
$479.0M
20.65%
YoY
|
$397.0M
-43.2%
YoY
|
$699.0M
-80.89%
YoY
|
$3.657B
141.07%
YoY
|
| Cash From Financing Activities |
-$924.0M
-20.55%
YoY
|
-$1.163B
-18.61%
YoY
|
-$1.429B
8.01%
YoY
|
-$1.323B
-25.13%
YoY
|
-$1.767B
139.43%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.010B
19.01%
YoY
|
$1.689B
5.36%
YoY
|
$1.603B
12.33%
YoY
|
$1.427B
-16.35%
YoY
|
$1.706B
30.73%
YoY
|
| Cash From Investing Activities |
-$1.003B
137.68%
YoY
|
-$422.0M
294.39%
YoY
|
-$107.0M
-47.03%
YoY
|
-$202.0M
16.76%
YoY
|
-$173.0M
-48.36%
YoY
|
| Cash From Financing Activities |
-$924.0M
-20.55%
YoY
|
-$1.163B
-18.61%
YoY
|
-$1.429B
8.01%
YoY
|
-$1.323B
-25.13%
YoY
|
-$1.767B
139.43%
YoY
|
| Net Change In Cash |
$116.0M
39.76%
YoY
|
$83.00M
7.79%
YoY
|
$77.00M
-162.1%
YoY
|
-$124.0M
-50.99%
YoY
|
-$253.0M
-198.83%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.010B
19.01%
YoY
|
$1.689B
5.36%
YoY
|
$1.603B
12.33%
YoY
|
$1.427B
-16.35%
YoY
|
$1.706B
30.73%
YoY
|
| Capital Expenditures |
$371.0M
44.36%
YoY
|
$257.0M
-9.82%
YoY
|
$285.0M
2.15%
YoY
|
$279.0M
21.3%
YoY
|
$230.0M
43.75%
YoY
|
| Free Cash Flow |
$1.639B
14.46%
YoY
|
$1.432B
8.65%
YoY
|
$1.318B
14.81%
YoY
|
$1.148B
-22.22%
YoY
|
$1.476B
28.91%
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 |
$432.0M
70.75%
YoY
|
$535.0M
26.48%
YoY
|
$397.0M
3.93%
YoY
|
$374.0M
1.91%
YoY
|
$253.0M
-19.43%
YoY
|
$423.0M
-8.64%
YoY
|
$382.0M
-8.17%
YoY
|
$367.0M
-12.2%
YoY
|
$314.0M
4.67%
YoY
|
$463.0M
24.8%
YoY
|
$416.0M
25.68%
YoY
|
$418.0M
86.61%
YoY
|
$300.0M
-24.81%
YoY
|
$371.0M
12.42%
YoY
|
$331.0M
-37.31%
YoY
|
$224.0M
-42.71%
YoY
|
$399.0M
22.39%
YoY
|
$330.0M
-0.6%
YoY
|
$528.0M
86.57%
YoY
|
| Depreciation, Depletion And Amortization |
$60.00M
33.33%
YoY
|
$67.00M
21.82%
YoY
|
$50.00M
13.64%
YoY
|
$44.00M
7.32%
YoY
|
$45.00M
28.57%
YoY
|
$55.00M
12.24%
YoY
|
$44.00M
18.92%
YoY
|
$41.00M
7.89%
YoY
|
$35.00M
20.69%
YoY
|
$49.00M
16.67%
YoY
|
$37.00M
12.12%
YoY
|
$38.00M
11.76%
YoY
|
$29.00M
-21.62%
YoY
|
$42.00M
-10.64%
YoY
|
$33.00M
-15.38%
YoY
|
$34.00M
-12.82%
YoY
|
$37.00M
-5.13%
YoY
|
$47.00M
2.17%
YoY
|
$39.00M
-17.02%
YoY
|
| Cash From Operating Activities |
$416.0M
2.97%
YoY
|
$617.0M
20.27%
YoY
|
$543.0M
15.29%
YoY
|
$445.0M
30.12%
YoY
|
$404.0M
11.29%
YoY
|
$513.0M
14.51%
YoY
|
$471.0M
-1.26%
YoY
|
$342.0M
5.56%
YoY
|
$363.0M
4.01%
YoY
|
$448.0M
-0.88%
YoY
|
$477.0M
5.3%
YoY
|
$324.0M
20.45%
YoY
|
$349.0M
37.94%
YoY
|
$452.0M
9.18%
YoY
|
$453.0M
-12.72%
YoY
|
$269.0M
-40.09%
YoY
|
$253.0M
-21.91%
YoY
|
$414.0M
-8.41%
YoY
|
$519.0M
5.7%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$75.00M
5.63%
YoY
|
$135.0M
27.36%
YoY
|
$94.00M
80.77%
YoY
|
$71.00M
42.0%
YoY
|
$71.00M
44.9%
YoY
|
$106.0M
0.0%
YoY
|
$52.00M
-8.77%
YoY
|
$50.00M
-16.67%
YoY
|
$49.00M
-20.97%
YoY
|
$106.0M
-12.4%
YoY
|
$57.00M
-193.44%
YoY
|
$60.00M
-209.09%
YoY
|
$62.00M
47.62%
YoY
|
$121.0M
-231.52%
YoY
|
-$61.00M
12.96%
YoY
|
-$55.00M
41.03%
YoY
|
$42.00M
-6.67%
YoY
|
-$92.00M
50.82%
YoY
|
-$54.00M
68.75%
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 |
$0.00
-100.0%
YoY
|
-$660.0M
2650.0%
YoY
|
$16.00M
23.08%
YoY
|
-$61.00M
-75.4%
YoY
|
$32.00M
-65.96%
YoY
|
-$24.00M
-900.0%
YoY
|
$13.00M
-51.85%
YoY
|
-$248.0M
-268.71%
YoY
|
$94.00M
1466.67%
YoY
|
$3.000M
-90.32%
YoY
|
$27.00M
107.69%
YoY
|
$147.0M
635.0%
YoY
|
$6.000M
-45.45%
YoY
|
$31.00M
-26.19%
YoY
|
$13.00M
-121.31%
YoY
|
$20.00M
17.65%
YoY
|
$11.00M
-128.21%
YoY
|
$42.00M
-940.0%
YoY
|
-$61.00M
-125.96%
YoY
|
| Cash From Investing Activities |
-$80.00M
-4100.0%
YoY
|
-$795.0M
511.54%
YoY
|
-$78.00M
100.0%
YoY
|
-$132.0M
-55.7%
YoY
|
$2.000M
-95.56%
YoY
|
-$130.0M
26.21%
YoY
|
-$39.00M
30.0%
YoY
|
-$298.0M
-442.53%
YoY
|
$45.00M
-180.36%
YoY
|
-$103.0M
14.44%
YoY
|
-$30.00M
-37.5%
YoY
|
$87.00M
-348.57%
YoY
|
-$56.00M
93.1%
YoY
|
-$90.00M
80.0%
YoY
|
-$48.00M
-58.26%
YoY
|
-$35.00M
59.09%
YoY
|
-$29.00M
-307.14%
YoY
|
-$50.00M
-24.24%
YoY
|
-$115.0M
-156.65%
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 |
$185.0M
-19.21%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$229.0M
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
|
$50.00M
-85.42%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$343.0M
19.93%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$8.000M
60.0%
YoY
|
N/A
|
N/A
|
N/A
|
$5.000M
-50.0%
YoY
|
N/A
|
N/A
|
N/A
|
$10.00M
-50.0%
YoY
|
N/A
|
N/A
|
N/A
|
$20.00M
33.33%
YoY
|
N/A
|
N/A
|
N/A
|
$15.00M
-98.36%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$375.0M
-15.35%
YoY
|
-$102.0M
-40.7%
YoY
|
-$81.00M
-81.76%
YoY
|
-$298.0M
-0.67%
YoY
|
-$443.0M
79.35%
YoY
|
-$172.0M
-66.14%
YoY
|
-$444.0M
99.1%
YoY
|
-$300.0M
-17.58%
YoY
|
-$247.0M
-26.05%
YoY
|
-$508.0M
28.61%
YoY
|
-$223.0M
-34.8%
YoY
|
-$364.0M
74.16%
YoY
|
-$334.0M
-11.41%
YoY
|
-$395.0M
-55.42%
YoY
|
-$342.0M
-502.35%
YoY
|
-$209.0M
-48.14%
YoY
|
-$377.0M
-33.04%
YoY
|
-$886.0M
16.27%
YoY
|
$85.00M
-110.84%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$416.0M
2.97%
YoY
|
$617.0M
20.27%
YoY
|
$543.0M
15.29%
YoY
|
$445.0M
30.12%
YoY
|
$404.0M
11.29%
YoY
|
$513.0M
14.51%
YoY
|
$471.0M
-1.26%
YoY
|
$342.0M
5.56%
YoY
|
$363.0M
4.01%
YoY
|
$448.0M
-0.88%
YoY
|
$477.0M
5.3%
YoY
|
$324.0M
20.45%
YoY
|
$349.0M
37.94%
YoY
|
$452.0M
9.18%
YoY
|
$453.0M
-12.72%
YoY
|
$269.0M
-40.09%
YoY
|
$253.0M
-21.91%
YoY
|
$414.0M
-8.41%
YoY
|
$519.0M
5.7%
YoY
|
| Cash From Investing Activities |
-$80.00M
-4100.0%
YoY
|
-$795.0M
511.54%
YoY
|
-$78.00M
100.0%
YoY
|
-$132.0M
-55.7%
YoY
|
$2.000M
-95.56%
YoY
|
-$130.0M
26.21%
YoY
|
-$39.00M
30.0%
YoY
|
-$298.0M
-442.53%
YoY
|
$45.00M
-180.36%
YoY
|
-$103.0M
14.44%
YoY
|
-$30.00M
-37.5%
YoY
|
$87.00M
-348.57%
YoY
|
-$56.00M
93.1%
YoY
|
-$90.00M
80.0%
YoY
|
-$48.00M
-58.26%
YoY
|
-$35.00M
59.09%
YoY
|
-$29.00M
-307.14%
YoY
|
-$50.00M
-24.24%
YoY
|
-$115.0M
-156.65%
YoY
|
| Cash From Financing Activities |
-$375.0M
-15.35%
YoY
|
-$102.0M
-40.7%
YoY
|
-$81.00M
-81.76%
YoY
|
-$298.0M
-0.67%
YoY
|
-$443.0M
79.35%
YoY
|
-$172.0M
-66.14%
YoY
|
-$444.0M
99.1%
YoY
|
-$300.0M
-17.58%
YoY
|
-$247.0M
-26.05%
YoY
|
-$508.0M
28.61%
YoY
|
-$223.0M
-34.8%
YoY
|
-$364.0M
74.16%
YoY
|
-$334.0M
-11.41%
YoY
|
-$395.0M
-55.42%
YoY
|
-$342.0M
-502.35%
YoY
|
-$209.0M
-48.14%
YoY
|
-$377.0M
-33.04%
YoY
|
-$886.0M
16.27%
YoY
|
$85.00M
-110.84%
YoY
|
| Net Change In Cash |
-$34.00M
36.0%
YoY
|
-$280.0M
-232.7%
YoY
|
$384.0M
-3300.0%
YoY
|
$15.00M
-105.86%
YoY
|
-$25.00M
-115.53%
YoY
|
$211.0M
-229.45%
YoY
|
-$12.00M
-105.36%
YoY
|
-$256.0M
-644.68%
YoY
|
$161.0M
-492.68%
YoY
|
-$163.0M
393.94%
YoY
|
$224.0M
255.56%
YoY
|
$47.00M
88.0%
YoY
|
-$41.00M
-73.2%
YoY
|
-$33.00M
-93.68%
YoY
|
$63.00M
-87.12%
YoY
|
$25.00M
4.17%
YoY
|
-$153.0M
-31.08%
YoY
|
-$522.0M
38.83%
YoY
|
$489.0M
-643.33%
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 |
$416.0M
2.97%
YoY
|
$617.0M
20.27%
YoY
|
$543.0M
15.29%
YoY
|
$445.0M
30.12%
YoY
|
$404.0M
11.29%
YoY
|
$513.0M
14.51%
YoY
|
$471.0M
-1.26%
YoY
|
$342.0M
5.56%
YoY
|
$363.0M
4.01%
YoY
|
$448.0M
-0.88%
YoY
|
$477.0M
5.3%
YoY
|
$324.0M
20.45%
YoY
|
$349.0M
37.94%
YoY
|
$452.0M
9.18%
YoY
|
$453.0M
-12.72%
YoY
|
$269.0M
-40.09%
YoY
|
$253.0M
-21.91%
YoY
|
$414.0M
-8.41%
YoY
|
$519.0M
5.7%
YoY
|
| Capital Expenditures |
$75.00M
5.63%
YoY
|
$135.0M
27.36%
YoY
|
$94.00M
80.77%
YoY
|
$71.00M
42.0%
YoY
|
$71.00M
44.9%
YoY
|
$106.0M
0.0%
YoY
|
$52.00M
-8.77%
YoY
|
$50.00M
-16.67%
YoY
|
$49.00M
-20.97%
YoY
|
$106.0M
-12.4%
YoY
|
$57.00M
-193.44%
YoY
|
$60.00M
-209.09%
YoY
|
$62.00M
47.62%
YoY
|
$121.0M
-231.52%
YoY
|
-$61.00M
12.96%
YoY
|
-$55.00M
41.03%
YoY
|
$42.00M
-6.67%
YoY
|
-$92.00M
50.82%
YoY
|
-$54.00M
68.75%
YoY
|
| Free Cash Flow |
$341.0M
2.4%
YoY
|
$482.0M
18.43%
YoY
|
$449.0M
7.16%
YoY
|
$374.0M
28.08%
YoY
|
$333.0M
6.05%
YoY
|
$407.0M
19.01%
YoY
|
$419.0M
-0.24%
YoY
|
$292.0M
10.61%
YoY
|
$314.0M
9.41%
YoY
|
$342.0M
3.32%
YoY
|
$420.0M
-18.29%
YoY
|
$264.0M
-18.52%
YoY
|
$287.0M
36.02%
YoY
|
$331.0M
-34.58%
YoY
|
$514.0M
-10.3%
YoY
|
$324.0M
-33.61%
YoY
|
$211.0M
-24.37%
YoY
|
$506.0M
-1.36%
YoY
|
$573.0M
9.56%
YoY
|
Loading...