|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$294.0M
119.4%
YoY
|
$134.0M
-45.31%
YoY
|
$245.0M
37.64%
YoY
|
$178.0M
-125.8%
YoY
|
-$690.0M
-239.11%
YoY
|
| Depreciation, Depletion And Amortization |
$603.0M
2.9%
YoY
|
$586.0M
-2.98%
YoY
|
$604.0M
-1.79%
YoY
|
$615.0M
-8.35%
YoY
|
$671.0M
1.51%
YoY
|
| Cash From Operating Activities |
$1.267B
104.03%
YoY
|
$621.0M
-34.36%
YoY
|
$946.0M
34.18%
YoY
|
$705.0M
-302.59%
YoY
|
-$348.0M
-128.16%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$516.0M
-9.31%
YoY
|
$569.0M
20.3%
YoY
|
$473.0M
-193.48%
YoY
|
-$506.0M
31.43%
YoY
|
-$385.0M
-58.82%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$28.00M
-9.68%
YoY
|
-$31.00M
-138.75%
YoY
|
$80.00M
433.33%
YoY
|
$15.00M
-139.47%
YoY
|
-$38.00M
46.15%
YoY
|
| Cash From Investing Activities |
-$488.0M
-14.54%
YoY
|
-$571.0M
45.29%
YoY
|
-$393.0M
-24.57%
YoY
|
-$521.0M
50.14%
YoY
|
-$347.0M
-61.83%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$1.000M
-103.03%
YoY
|
-$33.00M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$250.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$1.100B
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
-$372.0M
241.28%
YoY
|
-$109.0M
-41.4%
YoY
|
-$186.0M
-65.81%
YoY
|
-$544.0M
-202.64%
YoY
|
$530.0M
-222.97%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.267B
104.03%
YoY
|
$621.0M
-34.36%
YoY
|
$946.0M
34.18%
YoY
|
$705.0M
-302.59%
YoY
|
-$348.0M
-128.16%
YoY
|
| Cash From Investing Activities |
-$488.0M
-14.54%
YoY
|
-$571.0M
45.29%
YoY
|
-$393.0M
-24.57%
YoY
|
-$521.0M
50.14%
YoY
|
-$347.0M
-61.83%
YoY
|
| Cash From Financing Activities |
-$372.0M
241.28%
YoY
|
-$109.0M
-41.4%
YoY
|
-$186.0M
-65.81%
YoY
|
-$544.0M
-202.64%
YoY
|
$530.0M
-222.97%
YoY
|
| Net Change In Cash |
$407.0M
-789.83%
YoY
|
-$59.00M
-116.08%
YoY
|
$367.0M
-201.94%
YoY
|
-$360.0M
118.18%
YoY
|
-$165.0M
58.65%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.267B
104.03%
YoY
|
$621.0M
-34.36%
YoY
|
$946.0M
34.18%
YoY
|
$705.0M
-302.59%
YoY
|
-$348.0M
-128.16%
YoY
|
| Capital Expenditures |
$516.0M
-9.31%
YoY
|
$569.0M
20.3%
YoY
|
$473.0M
-193.48%
YoY
|
-$506.0M
31.43%
YoY
|
-$385.0M
-58.82%
YoY
|
| Free Cash Flow |
$751.0M
1344.23%
YoY
|
$52.00M
-89.01%
YoY
|
$473.0M
-60.94%
YoY
|
$1.211B
3172.97%
YoY
|
$37.00M
-98.3%
YoY
|
|
Concept
|
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 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$165.0M
23.13%
YoY
|
$46.00M
-31.34%
YoY
|
$122.0M
-10.95%
YoY
|
-$39.00M
-80.98%
YoY
|
$134.0M
12.61%
YoY
|
$67.00M
-435.0%
YoY
|
$137.0M
8.73%
YoY
|
-$205.0M
-1125.0%
YoY
|
$119.0M
-40.5%
YoY
|
-$20.00M
-131.25%
YoY
|
$126.0M
57.5%
YoY
|
$20.00M
-112.05%
YoY
|
$200.0M
506.06%
YoY
|
$64.00M
20.75%
YoY
|
$80.00M
-131.37%
YoY
|
-$166.0M
-68.14%
YoY
|
$33.00M
-82.9%
YoY
|
$53.00M
-57.94%
YoY
|
-$255.0M
-280.85%
YoY
|
-$521.0M
-1508.11%
YoY
|
| Depreciation, Depletion And Amortization |
$135.0M
-13.46%
YoY
|
$163.0M
12.41%
YoY
|
$152.0M
7.8%
YoY
|
$153.0M
6.25%
YoY
|
$156.0M
3.31%
YoY
|
$145.0M
-4.61%
YoY
|
$141.0M
-5.37%
YoY
|
$144.0M
-5.26%
YoY
|
$151.0M
9.42%
YoY
|
$152.0M
-2.56%
YoY
|
$149.0M
-6.29%
YoY
|
$152.0M
-6.17%
YoY
|
$138.0M
-12.1%
YoY
|
$156.0M
-5.45%
YoY
|
$159.0M
-9.14%
YoY
|
$162.0M
-7.95%
YoY
|
$157.0M
-16.93%
YoY
|
$165.0M
5.1%
YoY
|
$175.0M
9.38%
YoY
|
$176.0M
6.67%
YoY
|
| Cash From Operating Activities |
$896.0M
74.32%
YoY
|
-$157.0M
-56.15%
YoY
|
$389.0M
-13.36%
YoY
|
$139.0M
768.75%
YoY
|
$514.0M
-27.2%
YoY
|
-$358.0M
169.17%
YoY
|
$449.0M
141.4%
YoY
|
$16.00M
-91.44%
YoY
|
$706.0M
64.95%
YoY
|
-$133.0M
-50.37%
YoY
|
$186.0M
-79.54%
YoY
|
$187.0M
-151.37%
YoY
|
$428.0M
386.36%
YoY
|
-$268.0M
-272.9%
YoY
|
$909.0M
386.1%
YoY
|
-$364.0M
-53.21%
YoY
|
$88.00M
-86.81%
YoY
|
$155.0M
-226.02%
YoY
|
$187.0M
-74.14%
YoY
|
-$778.0M
2409.68%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$195.0M
0.52%
YoY
|
$117.0M
-22.0%
YoY
|
$113.0M
-5.04%
YoY
|
$91.00M
-14.15%
YoY
|
$194.0M
31.08%
YoY
|
$150.0M
-236.36%
YoY
|
$119.0M
-200.0%
YoY
|
$106.0M
-210.42%
YoY
|
$148.0M
-202.07%
YoY
|
-$110.0M
-23.61%
YoY
|
-$119.0M
30.77%
YoY
|
-$96.00M
-23.81%
YoY
|
-$145.0M
95.95%
YoY
|
-$144.0M
73.49%
YoY
|
-$91.00M
-6.19%
YoY
|
-$126.0M
-3.82%
YoY
|
-$74.00M
-61.86%
YoY
|
-$83.00M
-68.2%
YoY
|
-$97.00M
-58.01%
YoY
|
-$131.0M
-47.39%
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
|
N/A
|
| Other Investing Activities |
$1.000M
-200.0%
YoY
|
$17.00M
466.67%
YoY
|
$1.000M
-92.31%
YoY
|
$9.000M
-152.94%
YoY
|
-$1.000M
-50.0%
YoY
|
$3.000M
N/A
|
$13.00M
-533.33%
YoY
|
-$17.00M
-80.0%
YoY
|
-$2.000M
-200.0%
YoY
|
$0.00
-100.0%
YoY
|
-$3.000M
-89.66%
YoY
|
-$85.00M
431.25%
YoY
|
$2.000M
-88.89%
YoY
|
-$4.000M
-233.33%
YoY
|
-$29.00M
-341.67%
YoY
|
-$16.00M
220.0%
YoY
|
$18.00M
800.0%
YoY
|
$3.000M
-250.0%
YoY
|
$12.00M
-52.0%
YoY
|
-$5.000M
400.0%
YoY
|
| Cash From Investing Activities |
-$194.0M
-0.51%
YoY
|
-$100.0M
-31.97%
YoY
|
-$112.0M
5.66%
YoY
|
-$82.00M
-33.33%
YoY
|
-$195.0M
30.0%
YoY
|
-$147.0M
33.64%
YoY
|
-$106.0M
-13.11%
YoY
|
-$123.0M
1018.18%
YoY
|
-$150.0M
4.9%
YoY
|
-$110.0M
-25.68%
YoY
|
-$122.0M
1.67%
YoY
|
-$11.00M
-90.0%
YoY
|
-$143.0M
155.36%
YoY
|
-$148.0M
85.0%
YoY
|
-$120.0M
41.18%
YoY
|
-$110.0M
-12.7%
YoY
|
-$56.00M
-70.83%
YoY
|
-$80.00M
-69.58%
YoY
|
-$85.00M
-58.74%
YoY
|
-$126.0M
-49.19%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$10.00M
N/A
|
$2.000M
100.0%
YoY
|
$7.000M
-36.36%
YoY
|
N/A
N/A
|
N/A
N/A
|
$1.000M
-102.94%
YoY
|
$11.00M
N/A
|
$2.000M
N/A
|
-$9.000M
N/A
|
-$34.00M
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
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
$250.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$600.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
-$64.00M
-3.03%
YoY
|
-$25.00M
400.0%
YoY
|
-$26.00M
-33.33%
YoY
|
-$257.0M
-25800.0%
YoY
|
-$66.00M
-59.51%
YoY
|
-$5.000M
-111.11%
YoY
|
-$39.00M
-27.78%
YoY
|
$1.000M
-107.14%
YoY
|
-$163.0M
-28.82%
YoY
|
$45.00M
-77.04%
YoY
|
-$54.00M
-92.04%
YoY
|
-$14.00M
-108.38%
YoY
|
-$229.0M
-5.76%
YoY
|
$196.0M
-211.36%
YoY
|
-$678.0M
44.87%
YoY
|
$167.0M
-88.21%
YoY
|
-$243.0M
122.94%
YoY
|
-$176.0M
112.05%
YoY
|
-$468.0M
5100.0%
YoY
|
$1.417B
-716.09%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$896.0M
74.32%
YoY
|
-$157.0M
-56.15%
YoY
|
$389.0M
-13.36%
YoY
|
$139.0M
768.75%
YoY
|
$514.0M
-27.2%
YoY
|
-$358.0M
169.17%
YoY
|
$449.0M
141.4%
YoY
|
$16.00M
-91.44%
YoY
|
$706.0M
64.95%
YoY
|
-$133.0M
-50.37%
YoY
|
$186.0M
-79.54%
YoY
|
$187.0M
-151.37%
YoY
|
$428.0M
386.36%
YoY
|
-$268.0M
-272.9%
YoY
|
$909.0M
386.1%
YoY
|
-$364.0M
-53.21%
YoY
|
$88.00M
-86.81%
YoY
|
$155.0M
-226.02%
YoY
|
$187.0M
-74.14%
YoY
|
-$778.0M
2409.68%
YoY
|
| Cash From Investing Activities |
-$194.0M
-0.51%
YoY
|
-$100.0M
-31.97%
YoY
|
-$112.0M
5.66%
YoY
|
-$82.00M
-33.33%
YoY
|
-$195.0M
30.0%
YoY
|
-$147.0M
33.64%
YoY
|
-$106.0M
-13.11%
YoY
|
-$123.0M
1018.18%
YoY
|
-$150.0M
4.9%
YoY
|
-$110.0M
-25.68%
YoY
|
-$122.0M
1.67%
YoY
|
-$11.00M
-90.0%
YoY
|
-$143.0M
155.36%
YoY
|
-$148.0M
85.0%
YoY
|
-$120.0M
41.18%
YoY
|
-$110.0M
-12.7%
YoY
|
-$56.00M
-70.83%
YoY
|
-$80.00M
-69.58%
YoY
|
-$85.00M
-58.74%
YoY
|
-$126.0M
-49.19%
YoY
|
| Cash From Financing Activities |
-$64.00M
-3.03%
YoY
|
-$25.00M
400.0%
YoY
|
-$26.00M
-33.33%
YoY
|
-$257.0M
-25800.0%
YoY
|
-$66.00M
-59.51%
YoY
|
-$5.000M
-111.11%
YoY
|
-$39.00M
-27.78%
YoY
|
$1.000M
-107.14%
YoY
|
-$163.0M
-28.82%
YoY
|
$45.00M
-77.04%
YoY
|
-$54.00M
-92.04%
YoY
|
-$14.00M
-108.38%
YoY
|
-$229.0M
-5.76%
YoY
|
$196.0M
-211.36%
YoY
|
-$678.0M
44.87%
YoY
|
$167.0M
-88.21%
YoY
|
-$243.0M
122.94%
YoY
|
-$176.0M
112.05%
YoY
|
-$468.0M
5100.0%
YoY
|
$1.417B
-716.09%
YoY
|
| Net Change In Cash |
$638.0M
152.17%
YoY
|
-$282.0M
-44.71%
YoY
|
$251.0M
-17.43%
YoY
|
-$200.0M
88.68%
YoY
|
$253.0M
-35.62%
YoY
|
-$510.0M
157.58%
YoY
|
$304.0M
2940.0%
YoY
|
-$106.0M
-165.43%
YoY
|
$393.0M
601.79%
YoY
|
-$198.0M
-10.0%
YoY
|
$10.00M
-90.99%
YoY
|
$162.0M
-152.77%
YoY
|
$56.00M
-126.54%
YoY
|
-$220.0M
117.82%
YoY
|
$111.0M
-130.33%
YoY
|
-$307.0M
-159.84%
YoY
|
-$211.0M
-157.65%
YoY
|
-$101.0M
-78.46%
YoY
|
-$366.0M
-172.05%
YoY
|
$513.0M
-200.79%
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
|
N/A
|
| Cash From Operating Activities |
$896.0M
74.32%
YoY
|
-$157.0M
-56.15%
YoY
|
$389.0M
-13.36%
YoY
|
$139.0M
768.75%
YoY
|
$514.0M
-27.2%
YoY
|
-$358.0M
169.17%
YoY
|
$449.0M
141.4%
YoY
|
$16.00M
-91.44%
YoY
|
$706.0M
64.95%
YoY
|
-$133.0M
-50.37%
YoY
|
$186.0M
-79.54%
YoY
|
$187.0M
-151.37%
YoY
|
$428.0M
386.36%
YoY
|
-$268.0M
-272.9%
YoY
|
$909.0M
386.1%
YoY
|
-$364.0M
-53.21%
YoY
|
$88.00M
-86.81%
YoY
|
$155.0M
-226.02%
YoY
|
$187.0M
-74.14%
YoY
|
-$778.0M
2409.68%
YoY
|
| Capital Expenditures |
$195.0M
0.52%
YoY
|
$117.0M
-22.0%
YoY
|
$113.0M
-5.04%
YoY
|
$91.00M
-14.15%
YoY
|
$194.0M
31.08%
YoY
|
$150.0M
-236.36%
YoY
|
$119.0M
-200.0%
YoY
|
$106.0M
-210.42%
YoY
|
$148.0M
-202.07%
YoY
|
-$110.0M
-23.61%
YoY
|
-$119.0M
30.77%
YoY
|
-$96.00M
-23.81%
YoY
|
-$145.0M
95.95%
YoY
|
-$144.0M
73.49%
YoY
|
-$91.00M
-6.19%
YoY
|
-$126.0M
-3.82%
YoY
|
-$74.00M
-61.86%
YoY
|
-$83.00M
-68.2%
YoY
|
-$97.00M
-58.01%
YoY
|
-$131.0M
-47.39%
YoY
|
| Free Cash Flow |
$701.0M
119.06%
YoY
|
-$274.0M
-46.06%
YoY
|
$276.0M
-16.36%
YoY
|
$48.00M
-153.33%
YoY
|
$320.0M
-42.65%
YoY
|
-$508.0M
2108.7%
YoY
|
$330.0M
8.2%
YoY
|
-$90.00M
-131.8%
YoY
|
$558.0M
-2.62%
YoY
|
-$23.00M
-81.45%
YoY
|
$305.0M
-69.5%
YoY
|
$283.0M
-218.91%
YoY
|
$573.0M
253.7%
YoY
|
-$124.0M
-152.1%
YoY
|
$1.000B
252.11%
YoY
|
-$238.0M
-63.21%
YoY
|
$162.0M
-81.18%
YoY
|
$238.0M
72.46%
YoY
|
$284.0M
-70.23%
YoY
|
-$647.0M
-396.79%
YoY
|
Loading...