|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$929.0M
1.98%
YoY
|
$911.0M
10.16%
YoY
|
$827.0M
87.1%
YoY
|
$442.0M
-55.35%
YoY
|
$990.0M
26.28%
YoY
|
| Depreciation, Depletion And Amortization |
$448.0M
-5.88%
YoY
|
$476.0M
5.08%
YoY
|
$453.0M
-24.75%
YoY
|
$602.0M
16.67%
YoY
|
$516.0M
14.67%
YoY
|
| Cash From Operating Activities |
$1.466B
3.31%
YoY
|
$1.419B
-3.67%
YoY
|
$1.473B
4.25%
YoY
|
$1.413B
24.93%
YoY
|
$1.131B
1.53%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$626.0M
-11.21%
YoY
|
$705.0M
-0.7%
YoY
|
$710.0M
4.57%
YoY
|
$679.0M
-1.45%
YoY
|
$689.0M
64.44%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$23.00M
-80.0%
YoY
|
$115.0M
-60.07%
YoY
|
| Other Investing Activities |
-$2.000M
-50.0%
YoY
|
-$4.000M
-87.88%
YoY
|
-$33.00M
725.0%
YoY
|
-$4.000M
-97.59%
YoY
|
-$166.0M
196.43%
YoY
|
| Cash From Investing Activities |
-$5.000M
-97.19%
YoY
|
-$178.0M
-76.04%
YoY
|
-$743.0M
42.34%
YoY
|
-$522.0M
-38.95%
YoY
|
-$855.0M
-72.5%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.144B
-8.41%
YoY
|
$1.249B
-303.75%
YoY
|
-$613.0M
-231.55%
YoY
|
$466.0M
521.33%
YoY
|
$75.00M
-103.43%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.689B
3.24%
YoY
|
-$1.636B
128.49%
YoY
|
-$716.0M
-15.17%
YoY
|
-$844.0M
169.65%
YoY
|
-$313.0M
-115.21%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.466B
3.31%
YoY
|
$1.419B
-3.67%
YoY
|
$1.473B
4.25%
YoY
|
$1.413B
24.93%
YoY
|
$1.131B
1.53%
YoY
|
| Cash From Investing Activities |
-$5.000M
-97.19%
YoY
|
-$178.0M
-76.04%
YoY
|
-$743.0M
42.34%
YoY
|
-$522.0M
-38.95%
YoY
|
-$855.0M
-72.5%
YoY
|
| Cash From Financing Activities |
-$1.689B
3.24%
YoY
|
-$1.636B
128.49%
YoY
|
-$716.0M
-15.17%
YoY
|
-$844.0M
169.65%
YoY
|
-$313.0M
-115.21%
YoY
|
| Net Change In Cash |
-$217.0M
-46.42%
YoY
|
-$405.0M
-2992.86%
YoY
|
$14.00M
-333.33%
YoY
|
-$6.000M
-72.73%
YoY
|
-$22.00M
-121.36%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.466B
3.31%
YoY
|
$1.419B
-3.67%
YoY
|
$1.473B
4.25%
YoY
|
$1.413B
24.93%
YoY
|
$1.131B
1.53%
YoY
|
| Capital Expenditures |
$626.0M
-11.21%
YoY
|
$705.0M
-0.7%
YoY
|
$710.0M
4.57%
YoY
|
$679.0M
-1.45%
YoY
|
$689.0M
64.44%
YoY
|
| Free Cash Flow |
$840.0M
17.65%
YoY
|
$714.0M
-6.42%
YoY
|
$763.0M
3.95%
YoY
|
$734.0M
66.06%
YoY
|
$442.0M
-36.4%
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 |
$309.0M
5.82%
YoY
|
$140.0M
21.74%
YoY
|
$282.0M
-5.05%
YoY
|
$215.0M
1.42%
YoY
|
$292.0M
1.74%
YoY
|
$115.0M
18.56%
YoY
|
$297.0M
21.72%
YoY
|
$212.0M
7.61%
YoY
|
$287.0M
-0.69%
YoY
|
$97.00M
83.02%
YoY
|
$244.0M
18.45%
YoY
|
$197.0M
137.35%
YoY
|
$289.0M
189.0%
YoY
|
$53.00M
-88.84%
YoY
|
$206.0M
98.08%
YoY
|
$83.00M
-54.14%
YoY
|
$100.0M
-56.52%
YoY
|
$475.0M
214.57%
YoY
|
$104.0M
-76.31%
YoY
|
| Depreciation, Depletion And Amortization |
$117.0M
7.34%
YoY
|
$115.0M
-4.96%
YoY
|
$114.0M
-5.0%
YoY
|
$110.0M
-6.78%
YoY
|
$109.0M
-6.84%
YoY
|
$121.0M
6.14%
YoY
|
$120.0M
8.11%
YoY
|
$118.0M
5.36%
YoY
|
$117.0M
0.86%
YoY
|
$114.0M
-15.56%
YoY
|
$111.0M
-26.0%
YoY
|
$112.0M
-26.8%
YoY
|
$116.0M
-29.27%
YoY
|
$135.0M
-0.74%
YoY
|
$150.0M
17.19%
YoY
|
$153.0M
23.39%
YoY
|
$164.0M
28.13%
YoY
|
$136.0M
10.57%
YoY
|
$128.0M
13.27%
YoY
|
| Cash From Operating Activities |
$550.0M
21.68%
YoY
|
$125.0M
-25.15%
YoY
|
$477.0M
16.63%
YoY
|
$412.0M
2.74%
YoY
|
$452.0M
2.26%
YoY
|
$167.0M
20.14%
YoY
|
$409.0M
-0.24%
YoY
|
$401.0M
-3.84%
YoY
|
$442.0M
-12.82%
YoY
|
$139.0M
65.48%
YoY
|
$410.0M
-43.06%
YoY
|
$417.0M
-4.79%
YoY
|
$507.0M
196.49%
YoY
|
$84.00M
47.37%
YoY
|
$720.0M
139.2%
YoY
|
$438.0M
-0.9%
YoY
|
$171.0M
-48.34%
YoY
|
$57.00M
-73.49%
YoY
|
$301.0M
-32.66%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$144.0M
5.11%
YoY
|
$241.0M
32.42%
YoY
|
$126.0M
-23.64%
YoY
|
$122.0M
-27.81%
YoY
|
$137.0M
-27.51%
YoY
|
$182.0M
-13.74%
YoY
|
$165.0M
-1.2%
YoY
|
$169.0M
10.46%
YoY
|
$189.0M
5.59%
YoY
|
$211.0M
24.12%
YoY
|
$167.0M
-203.09%
YoY
|
$153.0M
-207.75%
YoY
|
$179.0M
-12.68%
YoY
|
$170.0M
-182.13%
YoY
|
-$162.0M
-9.5%
YoY
|
-$142.0M
2.9%
YoY
|
$205.0M
24.24%
YoY
|
-$207.0M
53.33%
YoY
|
-$179.0M
80.81%
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
|
$23.00M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$1.000M
0.0%
YoY
|
$552.0M
1625.0%
YoY
|
$100.0M
-62.83%
YoY
|
-$96.00M
54.84%
YoY
|
-$1.000M
-100.35%
YoY
|
$32.00M
-93.85%
YoY
|
$269.0M
-193.73%
YoY
|
-$62.00M
287.5%
YoY
|
$288.0M
-215.2%
YoY
|
$520.0M
115.77%
YoY
|
-$287.0M
-24.27%
YoY
|
-$16.00M
-120.78%
YoY
|
-$250.0M
24900.0%
YoY
|
$241.0M
153.68%
YoY
|
-$379.0M
-906.38%
YoY
|
$77.00M
-161.11%
YoY
|
-$1.000M
0.0%
YoY
|
$95.00M
-114.82%
YoY
|
$47.00M
-103.19%
YoY
|
| Cash From Investing Activities |
-$233.0M
223.61%
YoY
|
$311.0M
-307.33%
YoY
|
-$26.00M
-125.0%
YoY
|
-$218.0M
-5.63%
YoY
|
-$72.00M
-172.73%
YoY
|
-$150.0M
-148.54%
YoY
|
$104.0M
-122.91%
YoY
|
-$231.0M
36.69%
YoY
|
$99.00M
-123.08%
YoY
|
$309.0M
335.21%
YoY
|
-$454.0M
-16.08%
YoY
|
-$169.0M
160.0%
YoY
|
-$429.0M
-3400.0%
YoY
|
$71.00M
-163.39%
YoY
|
-$541.0M
309.85%
YoY
|
-$65.00M
-75.38%
YoY
|
$13.00M
-103.75%
YoY
|
-$112.0M
-85.57%
YoY
|
-$132.0M
-91.6%
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 |
$218.0M
26.01%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$173.0M
-74.52%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$679.0M
1031.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$60.00M
-73.21%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$224.0M
N/A
|
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 |
-$353.0M
26.07%
YoY
|
-$582.0M
22.01%
YoY
|
-$398.0M
6.42%
YoY
|
-$429.0M
4666.67%
YoY
|
-$280.0M
-63.92%
YoY
|
-$477.0M
0.21%
YoY
|
-$374.0M
3640.0%
YoY
|
-$9.000M
-93.13%
YoY
|
-$776.0M
683.84%
YoY
|
-$476.0M
82.38%
YoY
|
-$10.00M
-85.71%
YoY
|
-$131.0M
-45.19%
YoY
|
-$99.00M
-63.87%
YoY
|
-$261.0M
180.65%
YoY
|
-$70.00M
-30.69%
YoY
|
-$239.0M
273.44%
YoY
|
-$274.0M
398.18%
YoY
|
-$93.00M
8.14%
YoY
|
-$101.0M
-104.58%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$550.0M
21.68%
YoY
|
$125.0M
-25.15%
YoY
|
$477.0M
16.63%
YoY
|
$412.0M
2.74%
YoY
|
$452.0M
2.26%
YoY
|
$167.0M
20.14%
YoY
|
$409.0M
-0.24%
YoY
|
$401.0M
-3.84%
YoY
|
$442.0M
-12.82%
YoY
|
$139.0M
65.48%
YoY
|
$410.0M
-43.06%
YoY
|
$417.0M
-4.79%
YoY
|
$507.0M
196.49%
YoY
|
$84.00M
47.37%
YoY
|
$720.0M
139.2%
YoY
|
$438.0M
-0.9%
YoY
|
$171.0M
-48.34%
YoY
|
$57.00M
-73.49%
YoY
|
$301.0M
-32.66%
YoY
|
| Cash From Investing Activities |
-$233.0M
223.61%
YoY
|
$311.0M
-307.33%
YoY
|
-$26.00M
-125.0%
YoY
|
-$218.0M
-5.63%
YoY
|
-$72.00M
-172.73%
YoY
|
-$150.0M
-148.54%
YoY
|
$104.0M
-122.91%
YoY
|
-$231.0M
36.69%
YoY
|
$99.00M
-123.08%
YoY
|
$309.0M
335.21%
YoY
|
-$454.0M
-16.08%
YoY
|
-$169.0M
160.0%
YoY
|
-$429.0M
-3400.0%
YoY
|
$71.00M
-163.39%
YoY
|
-$541.0M
309.85%
YoY
|
-$65.00M
-75.38%
YoY
|
$13.00M
-103.75%
YoY
|
-$112.0M
-85.57%
YoY
|
-$132.0M
-91.6%
YoY
|
| Cash From Financing Activities |
-$353.0M
26.07%
YoY
|
-$582.0M
22.01%
YoY
|
-$398.0M
6.42%
YoY
|
-$429.0M
4666.67%
YoY
|
-$280.0M
-63.92%
YoY
|
-$477.0M
0.21%
YoY
|
-$374.0M
3640.0%
YoY
|
-$9.000M
-93.13%
YoY
|
-$776.0M
683.84%
YoY
|
-$476.0M
82.38%
YoY
|
-$10.00M
-85.71%
YoY
|
-$131.0M
-45.19%
YoY
|
-$99.00M
-63.87%
YoY
|
-$261.0M
180.65%
YoY
|
-$70.00M
-30.69%
YoY
|
-$239.0M
273.44%
YoY
|
-$274.0M
398.18%
YoY
|
-$93.00M
8.14%
YoY
|
-$101.0M
-104.58%
YoY
|
| Net Change In Cash |
-$33.00M
-132.35%
YoY
|
-$146.0M
-68.26%
YoY
|
$53.00M
-61.87%
YoY
|
-$235.0M
-245.96%
YoY
|
$102.0M
-143.4%
YoY
|
-$460.0M
1542.86%
YoY
|
$139.0M
-357.41%
YoY
|
$161.0M
37.61%
YoY
|
-$235.0M
1019.05%
YoY
|
-$28.00M
-73.58%
YoY
|
-$54.00M
-149.54%
YoY
|
$117.0M
-12.69%
YoY
|
-$21.00M
-76.4%
YoY
|
-$106.0M
-28.38%
YoY
|
$109.0M
60.29%
YoY
|
$134.0M
17.54%
YoY
|
-$89.00M
20.27%
YoY
|
-$148.0M
-77.13%
YoY
|
$68.00M
-93.69%
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 |
$550.0M
21.68%
YoY
|
$125.0M
-25.15%
YoY
|
$477.0M
16.63%
YoY
|
$412.0M
2.74%
YoY
|
$452.0M
2.26%
YoY
|
$167.0M
20.14%
YoY
|
$409.0M
-0.24%
YoY
|
$401.0M
-3.84%
YoY
|
$442.0M
-12.82%
YoY
|
$139.0M
65.48%
YoY
|
$410.0M
-43.06%
YoY
|
$417.0M
-4.79%
YoY
|
$507.0M
196.49%
YoY
|
$84.00M
47.37%
YoY
|
$720.0M
139.2%
YoY
|
$438.0M
-0.9%
YoY
|
$171.0M
-48.34%
YoY
|
$57.00M
-73.49%
YoY
|
$301.0M
-32.66%
YoY
|
| Capital Expenditures |
$144.0M
5.11%
YoY
|
$241.0M
32.42%
YoY
|
$126.0M
-23.64%
YoY
|
$122.0M
-27.81%
YoY
|
$137.0M
-27.51%
YoY
|
$182.0M
-13.74%
YoY
|
$165.0M
-1.2%
YoY
|
$169.0M
10.46%
YoY
|
$189.0M
5.59%
YoY
|
$211.0M
24.12%
YoY
|
$167.0M
-203.09%
YoY
|
$153.0M
-207.75%
YoY
|
$179.0M
-12.68%
YoY
|
$170.0M
-182.13%
YoY
|
-$162.0M
-9.5%
YoY
|
-$142.0M
2.9%
YoY
|
$205.0M
24.24%
YoY
|
-$207.0M
53.33%
YoY
|
-$179.0M
80.81%
YoY
|
| Free Cash Flow |
$406.0M
28.89%
YoY
|
-$116.0M
673.33%
YoY
|
$351.0M
43.85%
YoY
|
$290.0M
25.0%
YoY
|
$315.0M
24.51%
YoY
|
-$15.00M
-79.17%
YoY
|
$244.0M
0.41%
YoY
|
$232.0M
-12.12%
YoY
|
$253.0M
-22.87%
YoY
|
-$72.00M
-16.28%
YoY
|
$243.0M
-72.45%
YoY
|
$264.0M
-54.48%
YoY
|
$328.0M
-1064.71%
YoY
|
-$86.00M
-132.58%
YoY
|
$882.0M
83.75%
YoY
|
$580.0M
0.0%
YoY
|
-$34.00M
-120.48%
YoY
|
$264.0M
-24.57%
YoY
|
$480.0M
-12.09%
YoY
|
Loading...