|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$705.1M
-21.98%
YoY
|
$903.8M
-11.74%
YoY
|
$1.024B
342.52%
YoY
|
$231.4M
-42.38%
YoY
|
$401.6M
-389.13%
YoY
|
| Depreciation, Depletion And Amortization |
$1.094B
9.79%
YoY
|
$996.3M
4.69%
YoY
|
$951.7M
2.73%
YoY
|
$926.4M
-13.21%
YoY
|
$1.067B
3.36%
YoY
|
| Cash From Operating Activities |
$1.697B
13.19%
YoY
|
$1.499B
-5.2%
YoY
|
$1.582B
23.11%
YoY
|
$1.285B
-14.31%
YoY
|
$1.499B
24.47%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$224.5M
10.16%
YoY
|
$203.8M
-70.43%
YoY
|
$689.2M
266.79%
YoY
|
$187.9M
9.24%
YoY
|
$172.0M
46.38%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$4.600M
-87.53%
YoY
|
$36.90M
-141.14%
YoY
|
-$89.70M
-237.16%
YoY
|
$65.40M
180.69%
YoY
|
$23.30M
4.95%
YoY
|
| Cash From Investing Activities |
-$1.976B
122.46%
YoY
|
-$888.1M
14.02%
YoY
|
-$778.9M
47.18%
YoY
|
-$529.2M
5.08%
YoY
|
-$503.6M
-17.95%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$487.0M
-43.89%
YoY
|
$868.0M
-246.84%
YoY
|
-$591.1M
-567.64%
YoY
|
$126.4M
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$326.0M
-167.29%
YoY
|
-$484.5M
-36.54%
YoY
|
-$763.5M
-9.52%
YoY
|
-$843.8M
-35.39%
YoY
|
-$1.306B
209.63%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.697B
13.19%
YoY
|
$1.499B
-5.2%
YoY
|
$1.582B
23.11%
YoY
|
$1.285B
-14.31%
YoY
|
$1.499B
24.47%
YoY
|
| Cash From Investing Activities |
-$1.976B
122.46%
YoY
|
-$888.1M
14.02%
YoY
|
-$778.9M
47.18%
YoY
|
-$529.2M
5.08%
YoY
|
-$503.6M
-17.95%
YoY
|
| Cash From Financing Activities |
$326.0M
-167.29%
YoY
|
-$484.5M
-36.54%
YoY
|
-$763.5M
-9.52%
YoY
|
-$843.8M
-35.39%
YoY
|
-$1.306B
209.63%
YoY
|
| Net Change In Cash |
$66.40M
-39.47%
YoY
|
$109.7M
179.85%
YoY
|
$39.20M
-138.13%
YoY
|
-$102.8M
-110.33%
YoY
|
$995.6M
68.55%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.697B
13.19%
YoY
|
$1.499B
-5.2%
YoY
|
$1.582B
23.11%
YoY
|
$1.285B
-14.31%
YoY
|
$1.499B
24.47%
YoY
|
| Capital Expenditures |
$224.5M
10.16%
YoY
|
$203.8M
-70.43%
YoY
|
$689.2M
266.79%
YoY
|
$187.9M
9.24%
YoY
|
$172.0M
46.38%
YoY
|
| Free Cash Flow |
$1.473B
13.66%
YoY
|
$1.296B
45.18%
YoY
|
$892.4M
-18.64%
YoY
|
$1.097B
-17.36%
YoY
|
$1.327B
22.1%
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 |
$238.1M
30.82%
YoY
|
$138.9M
-42.0%
YoY
|
$230.9M
-7.31%
YoY
|
$152.8M
-37.07%
YoY
|
$182.0M
5.57%
YoY
|
$239.5M
-42.87%
YoY
|
$249.1M
53.1%
YoY
|
$242.8M
15.89%
YoY
|
$172.4M
-25.85%
YoY
|
$419.2M
-421.23%
YoY
|
$162.7M
-16.13%
YoY
|
$209.5M
36.3%
YoY
|
$232.5M
1514.58%
YoY
|
-$130.5M
55.36%
YoY
|
$194.0M
33.24%
YoY
|
$153.7M
8.32%
YoY
|
$14.40M
-92.73%
YoY
|
-$84.00M
-125.17%
YoY
|
$145.6M
-39.96%
YoY
|
| Depreciation, Depletion And Amortization |
$270.0M
6.13%
YoY
|
$284.0M
7.74%
YoY
|
$283.6M
13.03%
YoY
|
$271.8M
11.76%
YoY
|
$254.4M
6.62%
YoY
|
$263.6M
9.29%
YoY
|
$250.9M
4.02%
YoY
|
$243.2M
2.4%
YoY
|
$238.6M
2.93%
YoY
|
$241.2M
5.56%
YoY
|
$241.2M
4.24%
YoY
|
$237.5M
2.06%
YoY
|
$231.8M
-0.86%
YoY
|
$228.5M
-14.45%
YoY
|
$231.4M
-29.62%
YoY
|
$232.7M
14.74%
YoY
|
$233.8M
-12.99%
YoY
|
$267.1M
0.64%
YoY
|
$328.8M
27.15%
YoY
|
| Cash From Operating Activities |
$359.4M
-6.11%
YoY
|
$517.4M
2.19%
YoY
|
$418.7M
5.81%
YoY
|
$378.3M
2.44%
YoY
|
$382.8M
67.89%
YoY
|
$506.3M
-13.95%
YoY
|
$395.7M
17.21%
YoY
|
$369.3M
6.15%
YoY
|
$228.0M
-25.9%
YoY
|
$588.4M
140.95%
YoY
|
$337.6M
-25.11%
YoY
|
$347.9M
-1.3%
YoY
|
$307.7M
29.72%
YoY
|
$244.2M
-33.22%
YoY
|
$450.8M
4.09%
YoY
|
$352.5M
-22.34%
YoY
|
$237.2M
-3.77%
YoY
|
$365.7M
-13.97%
YoY
|
$433.1M
13.59%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$36.30M
-18.61%
YoY
|
$159.1M
16.3%
YoY
|
$151.0M
121.08%
YoY
|
$160.6M
-33.75%
YoY
|
$44.60M
-19.06%
YoY
|
$136.8M
-3.46%
YoY
|
$68.30M
-57.81%
YoY
|
$242.4M
-5.35%
YoY
|
$55.10M
17.99%
YoY
|
$141.7M
9.42%
YoY
|
$161.9M
-236.28%
YoY
|
$256.1M
-343.67%
YoY
|
$46.70M
28.3%
YoY
|
$129.5M
-186.1%
YoY
|
-$118.8M
-19.78%
YoY
|
-$105.1M
42.61%
YoY
|
$36.40M
41.09%
YoY
|
-$150.4M
55.05%
YoY
|
-$148.1M
57.39%
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 |
$6.200M
1966.67%
YoY
|
-$162.9M
5.51%
YoY
|
-$12.30M
-85.8%
YoY
|
-$1.224B
26504.35%
YoY
|
$300.0K
-99.46%
YoY
|
-$154.4M
95.2%
YoY
|
-$86.60M
2240.54%
YoY
|
-$4.600M
-135.38%
YoY
|
$55.60M
288.81%
YoY
|
-$79.10M
-565.29%
YoY
|
-$3.700M
-111.01%
YoY
|
$13.00M
-109.41%
YoY
|
$14.30M
1330.0%
YoY
|
$17.00M
304.76%
YoY
|
$33.60M
46.72%
YoY
|
-$138.1M
281.49%
YoY
|
$1.000M
-92.42%
YoY
|
$4.200M
-101.92%
YoY
|
$22.90M
748.15%
YoY
|
| Cash From Investing Activities |
-$159.0M
50.0%
YoY
|
-$322.0M
10.58%
YoY
|
-$163.3M
5.42%
YoY
|
-$1.384B
460.49%
YoY
|
-$106.0M
-45.64%
YoY
|
-$291.2M
31.88%
YoY
|
-$154.9M
-6.46%
YoY
|
-$247.0M
1.6%
YoY
|
-$195.0M
30.52%
YoY
|
-$220.8M
96.27%
YoY
|
-$165.6M
94.37%
YoY
|
-$243.1M
-0.04%
YoY
|
-$149.4M
69.2%
YoY
|
-$112.5M
-23.05%
YoY
|
-$85.20M
-31.95%
YoY
|
-$243.2M
121.29%
YoY
|
-$88.30M
-27.8%
YoY
|
-$146.2M
-53.72%
YoY
|
-$125.2M
36.98%
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 |
$250.1M
8.83%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$229.8M
102.29%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$113.6M
-57.55%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$267.6M
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
|
| 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 |
-$369.2M
-164.16%
YoY
|
-$897.0M
272.82%
YoY
|
$483.8M
-574.78%
YoY
|
$163.8M
-278.24%
YoY
|
$575.4M
-1248.5%
YoY
|
-$240.6M
-4.3%
YoY
|
-$101.9M
-48.01%
YoY
|
-$91.90M
-16.0%
YoY
|
-$50.10M
-75.76%
YoY
|
-$251.4M
-19.78%
YoY
|
-$196.0M
1.08%
YoY
|
-$109.4M
-25.07%
YoY
|
-$206.7M
8.5%
YoY
|
-$313.4M
-52.21%
YoY
|
-$193.9M
-54.49%
YoY
|
-$146.0M
415.9%
YoY
|
-$190.5M
-2.71%
YoY
|
-$655.8M
129.06%
YoY
|
-$426.1M
900.23%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$359.4M
-6.11%
YoY
|
$517.4M
2.19%
YoY
|
$418.7M
5.81%
YoY
|
$378.3M
2.44%
YoY
|
$382.8M
67.89%
YoY
|
$506.3M
-13.95%
YoY
|
$395.7M
17.21%
YoY
|
$369.3M
6.15%
YoY
|
$228.0M
-25.9%
YoY
|
$588.4M
140.95%
YoY
|
$337.6M
-25.11%
YoY
|
$347.9M
-1.3%
YoY
|
$307.7M
29.72%
YoY
|
$244.2M
-33.22%
YoY
|
$450.8M
4.09%
YoY
|
$352.5M
-22.34%
YoY
|
$237.2M
-3.77%
YoY
|
$365.7M
-13.97%
YoY
|
$433.1M
13.59%
YoY
|
| Cash From Investing Activities |
-$159.0M
50.0%
YoY
|
-$322.0M
10.58%
YoY
|
-$163.3M
5.42%
YoY
|
-$1.384B
460.49%
YoY
|
-$106.0M
-45.64%
YoY
|
-$291.2M
31.88%
YoY
|
-$154.9M
-6.46%
YoY
|
-$247.0M
1.6%
YoY
|
-$195.0M
30.52%
YoY
|
-$220.8M
96.27%
YoY
|
-$165.6M
94.37%
YoY
|
-$243.1M
-0.04%
YoY
|
-$149.4M
69.2%
YoY
|
-$112.5M
-23.05%
YoY
|
-$85.20M
-31.95%
YoY
|
-$243.2M
121.29%
YoY
|
-$88.30M
-27.8%
YoY
|
-$146.2M
-53.72%
YoY
|
-$125.2M
36.98%
YoY
|
| Cash From Financing Activities |
-$369.2M
-164.16%
YoY
|
-$897.0M
272.82%
YoY
|
$483.8M
-574.78%
YoY
|
$163.8M
-278.24%
YoY
|
$575.4M
-1248.5%
YoY
|
-$240.6M
-4.3%
YoY
|
-$101.9M
-48.01%
YoY
|
-$91.90M
-16.0%
YoY
|
-$50.10M
-75.76%
YoY
|
-$251.4M
-19.78%
YoY
|
-$196.0M
1.08%
YoY
|
-$109.4M
-25.07%
YoY
|
-$206.7M
8.5%
YoY
|
-$313.4M
-52.21%
YoY
|
-$193.9M
-54.49%
YoY
|
-$146.0M
415.9%
YoY
|
-$190.5M
-2.71%
YoY
|
-$655.8M
129.06%
YoY
|
-$426.1M
900.23%
YoY
|
| Net Change In Cash |
-$167.7M
-119.52%
YoY
|
-$701.6M
2651.37%
YoY
|
$739.2M
432.18%
YoY
|
-$842.3M
-2870.72%
YoY
|
$859.1M
-3884.58%
YoY
|
-$25.50M
-121.94%
YoY
|
$138.9M
-678.75%
YoY
|
$30.40M
-760.87%
YoY
|
-$22.70M
-50.11%
YoY
|
$116.2M
-163.95%
YoY
|
-$24.00M
-113.98%
YoY
|
-$4.600M
-87.47%
YoY
|
-$45.50M
6.56%
YoY
|
-$181.7M
-58.35%
YoY
|
$171.7M
-245.26%
YoY
|
-$36.70M
-111.62%
YoY
|
-$42.70M
-45.12%
YoY
|
-$436.3M
146.36%
YoY
|
-$118.2M
-147.8%
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 |
$359.4M
-6.11%
YoY
|
$517.4M
2.19%
YoY
|
$418.7M
5.81%
YoY
|
$378.3M
2.44%
YoY
|
$382.8M
67.89%
YoY
|
$506.3M
-13.95%
YoY
|
$395.7M
17.21%
YoY
|
$369.3M
6.15%
YoY
|
$228.0M
-25.9%
YoY
|
$588.4M
140.95%
YoY
|
$337.6M
-25.11%
YoY
|
$347.9M
-1.3%
YoY
|
$307.7M
29.72%
YoY
|
$244.2M
-33.22%
YoY
|
$450.8M
4.09%
YoY
|
$352.5M
-22.34%
YoY
|
$237.2M
-3.77%
YoY
|
$365.7M
-13.97%
YoY
|
$433.1M
13.59%
YoY
|
| Capital Expenditures |
$36.30M
-18.61%
YoY
|
$159.1M
16.3%
YoY
|
$151.0M
121.08%
YoY
|
$160.6M
-33.75%
YoY
|
$44.60M
-19.06%
YoY
|
$136.8M
-3.46%
YoY
|
$68.30M
-57.81%
YoY
|
$242.4M
-5.35%
YoY
|
$55.10M
17.99%
YoY
|
$141.7M
9.42%
YoY
|
$161.9M
-236.28%
YoY
|
$256.1M
-343.67%
YoY
|
$46.70M
28.3%
YoY
|
$129.5M
-186.1%
YoY
|
-$118.8M
-19.78%
YoY
|
-$105.1M
42.61%
YoY
|
$36.40M
41.09%
YoY
|
-$150.4M
55.05%
YoY
|
-$148.1M
57.39%
YoY
|
| Free Cash Flow |
$323.1M
-4.46%
YoY
|
$358.3M
-3.03%
YoY
|
$267.7M
-18.23%
YoY
|
$217.7M
71.55%
YoY
|
$338.2M
95.6%
YoY
|
$369.5M
-17.28%
YoY
|
$327.4M
86.34%
YoY
|
$126.9M
38.24%
YoY
|
$172.9M
-33.75%
YoY
|
$446.7M
289.45%
YoY
|
$175.7M
-69.15%
YoY
|
$91.80M
-79.94%
YoY
|
$261.0M
29.98%
YoY
|
$114.7M
-77.78%
YoY
|
$569.6M
-2.0%
YoY
|
$457.6M
-13.27%
YoY
|
$200.8M
-9.02%
YoY
|
$516.1M
-1.15%
YoY
|
$581.2M
22.25%
YoY
|
Loading...