|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.157B
1828.33%
YoY
|
$60.00M
-109.22%
YoY
|
-$651.0M
538.24%
YoY
|
-$102.0M
-123.78%
YoY
|
$429.0M
-352.35%
YoY
|
| Depreciation, Depletion And Amortization |
$623.0M
-2.96%
YoY
|
$642.0M
1.58%
YoY
|
$632.0M
2.43%
YoY
|
$617.0M
-7.08%
YoY
|
$664.0M
1.68%
YoY
|
| Cash From Operating Activities |
$1.185B
90.51%
YoY
|
$622.0M
583.52%
YoY
|
$91.00M
-88.93%
YoY
|
$822.0M
-10.65%
YoY
|
$920.0M
133.5%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$618.0M
6.55%
YoY
|
$580.0M
9.23%
YoY
|
$531.0M
-210.63%
YoY
|
-$480.0M
-223.08%
YoY
|
$390.0M
10.48%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$9.000M
50.0%
YoY
|
-$6.000M
-88.89%
YoY
|
-$54.00M
260.0%
YoY
|
-$15.00M
-101.57%
YoY
|
$955.0M
413.44%
YoY
|
| Cash From Investing Activities |
-$502.0M
-17.43%
YoY
|
-$608.0M
3.93%
YoY
|
-$585.0M
18.18%
YoY
|
-$495.0M
-187.61%
YoY
|
$565.0M
-438.32%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$0.00
-100.0%
YoY
|
$1.000M
-100.21%
YoY
|
-$478.0M
-418.67%
YoY
|
$150.0M
N/A
|
| Debt Paid & Issued, Net |
$1.213B
78.65%
YoY
|
$679.0M
843.06%
YoY
|
$72.00M
7100.0%
YoY
|
$1.000M
-99.92%
YoY
|
$1.294B
129300.0%
YoY
|
| Cash From Financing Activities |
-$261.0M
-229.85%
YoY
|
$201.0M
252.63%
YoY
|
$57.00M
-107.42%
YoY
|
-$768.0M
-33.68%
YoY
|
-$1.158B
-325.29%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.185B
90.51%
YoY
|
$622.0M
583.52%
YoY
|
$91.00M
-88.93%
YoY
|
$822.0M
-10.65%
YoY
|
$920.0M
133.5%
YoY
|
| Cash From Investing Activities |
-$502.0M
-17.43%
YoY
|
-$608.0M
3.93%
YoY
|
-$585.0M
18.18%
YoY
|
-$495.0M
-187.61%
YoY
|
$565.0M
-438.32%
YoY
|
| Cash From Financing Activities |
-$261.0M
-229.85%
YoY
|
$201.0M
252.63%
YoY
|
$57.00M
-107.42%
YoY
|
-$768.0M
-33.68%
YoY
|
-$1.158B
-325.29%
YoY
|
| Net Change In Cash |
$458.0M
144.92%
YoY
|
$187.0M
-142.79%
YoY
|
-$437.0M
-0.91%
YoY
|
-$441.0M
-129.7%
YoY
|
$1.485B
100.4%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.185B
90.51%
YoY
|
$622.0M
583.52%
YoY
|
$91.00M
-88.93%
YoY
|
$822.0M
-10.65%
YoY
|
$920.0M
133.5%
YoY
|
| Capital Expenditures |
$618.0M
6.55%
YoY
|
$580.0M
9.23%
YoY
|
$531.0M
-210.63%
YoY
|
-$480.0M
-223.08%
YoY
|
$390.0M
10.48%
YoY
|
| Free Cash Flow |
$567.0M
1250.0%
YoY
|
$42.00M
-109.55%
YoY
|
-$440.0M
-133.79%
YoY
|
$1.302B
145.66%
YoY
|
$530.0M
1192.68%
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 |
$425.0M
-22.45%
YoY
|
$213.0M
5.45%
YoY
|
$232.0M
157.78%
YoY
|
$164.0M
720.0%
YoY
|
$548.0M
-317.46%
YoY
|
$202.0M
-234.67%
YoY
|
$90.00M
-153.57%
YoY
|
$20.00M
-119.61%
YoY
|
-$252.0M
9.09%
YoY
|
-$150.0M
-59.89%
YoY
|
-$168.0M
-77.48%
YoY
|
-$102.0M
-118.58%
YoY
|
-$231.0M
-149.25%
YoY
|
-$374.0M
-4.59%
YoY
|
-$746.0M
-321.36%
YoY
|
$549.0M
77.67%
YoY
|
$469.0M
168.0%
YoY
|
-$392.0M
9700.0%
YoY
|
$337.0M
-787.76%
YoY
|
| Depreciation, Depletion And Amortization |
$162.0M
9.46%
YoY
|
$162.0M
1.89%
YoY
|
$160.0M
0.63%
YoY
|
$153.0M
-6.13%
YoY
|
$148.0M
-8.07%
YoY
|
$159.0M
-2.45%
YoY
|
$159.0M
-2.45%
YoY
|
$163.0M
6.54%
YoY
|
$161.0M
5.23%
YoY
|
$163.0M
10.88%
YoY
|
$163.0M
9.4%
YoY
|
$153.0M
-4.97%
YoY
|
$153.0M
-4.38%
YoY
|
$147.0M
-10.91%
YoY
|
$149.0M
-4.49%
YoY
|
$161.0M
0.0%
YoY
|
$160.0M
-12.09%
YoY
|
$165.0M
-2.94%
YoY
|
$156.0M
-3.11%
YoY
|
| Cash From Operating Activities |
-$179.0M
-338.67%
YoY
|
$537.0M
29.4%
YoY
|
$85.00M
-40.56%
YoY
|
$488.0M
70.03%
YoY
|
$75.00M
-133.63%
YoY
|
$415.0M
109.6%
YoY
|
$143.0M
107.25%
YoY
|
$287.0M
-2307.69%
YoY
|
-$223.0M
36.81%
YoY
|
$198.0M
67.8%
YoY
|
$69.00M
-48.51%
YoY
|
-$13.00M
-102.43%
YoY
|
-$163.0M
-579.41%
YoY
|
$118.0M
-79.12%
YoY
|
$134.0M
-69.2%
YoY
|
$536.0M
-723.26%
YoY
|
$34.00M
466.67%
YoY
|
$565.0M
1386.84%
YoY
|
$435.0M
175.32%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$119.0M
27.96%
YoY
|
$243.0M
43.79%
YoY
|
$151.0M
3.42%
YoY
|
$131.0M
-20.12%
YoY
|
$93.00M
-7.92%
YoY
|
$169.0M
-10.11%
YoY
|
$146.0M
0.69%
YoY
|
$164.0M
42.61%
YoY
|
$101.0M
21.69%
YoY
|
$188.0M
-209.94%
YoY
|
$145.0M
-213.28%
YoY
|
$115.0M
-207.48%
YoY
|
$83.00M
12.16%
YoY
|
-$171.0M
11.76%
YoY
|
-$128.0M
54.22%
YoY
|
-$107.0M
35.44%
YoY
|
$74.00M
-1.33%
YoY
|
-$153.0M
37.84%
YoY
|
-$83.00M
12.16%
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 |
-$10.00M
-33.33%
YoY
|
-$8.000M
60.0%
YoY
|
$140.0M
-2100.0%
YoY
|
-$1.000M
N/A
|
-$15.00M
-6.25%
YoY
|
-$5.000M
-44.44%
YoY
|
-$7.000M
-66.67%
YoY
|
$0.00
-100.0%
YoY
|
-$16.00M
-15.79%
YoY
|
-$9.000M
N/A
|
-$21.00M
110.0%
YoY
|
-$5.000M
-135.71%
YoY
|
-$19.00M
0.0%
YoY
|
$0.00
-100.0%
YoY
|
-$10.00M
-266.67%
YoY
|
$14.00M
-87.61%
YoY
|
-$19.00M
-103.23%
YoY
|
$247.0M
-4216.67%
YoY
|
$6.000M
-250.0%
YoY
|
| Cash From Investing Activities |
-$129.0M
19.44%
YoY
|
-$251.0M
44.25%
YoY
|
-$11.00M
-92.81%
YoY
|
-$132.0M
-19.51%
YoY
|
-$108.0M
-7.69%
YoY
|
-$174.0M
-11.68%
YoY
|
-$153.0M
-7.83%
YoY
|
-$164.0M
36.67%
YoY
|
-$117.0M
14.71%
YoY
|
-$197.0M
15.2%
YoY
|
-$166.0M
20.29%
YoY
|
-$120.0M
29.03%
YoY
|
-$102.0M
9.68%
YoY
|
-$171.0M
-281.91%
YoY
|
-$138.0M
79.22%
YoY
|
-$93.00M
-373.53%
YoY
|
-$93.00M
-118.09%
YoY
|
$94.00M
-180.34%
YoY
|
-$77.00M
-1.28%
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 |
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
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
|
$75.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$4.000M
-99.58%
YoY
|
N/A
|
N/A
|
N/A
|
$946.0M
328.05%
YoY
|
N/A
|
N/A
|
N/A
|
$221.0M
22000.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$60.00M
-22.08%
YoY
|
-$166.0M
-57.87%
YoY
|
-$105.0M
25.0%
YoY
|
-$67.00M
-10.67%
YoY
|
$77.00M
-89.79%
YoY
|
-$394.0M
-6666.67%
YoY
|
-$84.00M
-340.0%
YoY
|
-$75.00M
212.5%
YoY
|
$754.0M
1785.0%
YoY
|
$6.000M
-124.0%
YoY
|
$35.00M
-118.92%
YoY
|
-$24.00M
-93.12%
YoY
|
$40.00M
-119.14%
YoY
|
-$25.00M
-86.98%
YoY
|
-$185.0M
-66.06%
YoY
|
-$349.0M
-58.89%
YoY
|
-$209.0M
-148.83%
YoY
|
-$192.0M
204.76%
YoY
|
-$545.0M
-178.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$179.0M
-338.67%
YoY
|
$537.0M
29.4%
YoY
|
$85.00M
-40.56%
YoY
|
$488.0M
70.03%
YoY
|
$75.00M
-133.63%
YoY
|
$415.0M
109.6%
YoY
|
$143.0M
107.25%
YoY
|
$287.0M
-2307.69%
YoY
|
-$223.0M
36.81%
YoY
|
$198.0M
67.8%
YoY
|
$69.00M
-48.51%
YoY
|
-$13.00M
-102.43%
YoY
|
-$163.0M
-579.41%
YoY
|
$118.0M
-79.12%
YoY
|
$134.0M
-69.2%
YoY
|
$536.0M
-723.26%
YoY
|
$34.00M
466.67%
YoY
|
$565.0M
1386.84%
YoY
|
$435.0M
175.32%
YoY
|
| Cash From Investing Activities |
-$129.0M
19.44%
YoY
|
-$251.0M
44.25%
YoY
|
-$11.00M
-92.81%
YoY
|
-$132.0M
-19.51%
YoY
|
-$108.0M
-7.69%
YoY
|
-$174.0M
-11.68%
YoY
|
-$153.0M
-7.83%
YoY
|
-$164.0M
36.67%
YoY
|
-$117.0M
14.71%
YoY
|
-$197.0M
15.2%
YoY
|
-$166.0M
20.29%
YoY
|
-$120.0M
29.03%
YoY
|
-$102.0M
9.68%
YoY
|
-$171.0M
-281.91%
YoY
|
-$138.0M
79.22%
YoY
|
-$93.00M
-373.53%
YoY
|
-$93.00M
-118.09%
YoY
|
$94.00M
-180.34%
YoY
|
-$77.00M
-1.28%
YoY
|
| Cash From Financing Activities |
$60.00M
-22.08%
YoY
|
-$166.0M
-57.87%
YoY
|
-$105.0M
25.0%
YoY
|
-$67.00M
-10.67%
YoY
|
$77.00M
-89.79%
YoY
|
-$394.0M
-6666.67%
YoY
|
-$84.00M
-340.0%
YoY
|
-$75.00M
212.5%
YoY
|
$754.0M
1785.0%
YoY
|
$6.000M
-124.0%
YoY
|
$35.00M
-118.92%
YoY
|
-$24.00M
-93.12%
YoY
|
$40.00M
-119.14%
YoY
|
-$25.00M
-86.98%
YoY
|
-$185.0M
-66.06%
YoY
|
-$349.0M
-58.89%
YoY
|
-$209.0M
-148.83%
YoY
|
-$192.0M
204.76%
YoY
|
-$545.0M
-178.76%
YoY
|
| Net Change In Cash |
-$248.0M
-663.64%
YoY
|
$120.0M
-178.43%
YoY
|
-$31.00M
-67.02%
YoY
|
$289.0M
502.08%
YoY
|
$44.00M
-89.22%
YoY
|
-$153.0M
-2285.71%
YoY
|
-$94.00M
51.61%
YoY
|
$48.00M
-130.57%
YoY
|
$408.0M
-281.33%
YoY
|
$7.000M
-108.97%
YoY
|
-$62.00M
-67.2%
YoY
|
-$157.0M
-267.02%
YoY
|
-$225.0M
-13.13%
YoY
|
-$78.00M
-116.7%
YoY
|
-$189.0M
1.07%
YoY
|
$94.00M
-110.43%
YoY
|
-$259.0M
-127.64%
YoY
|
$467.0M
-428.87%
YoY
|
-$187.0M
-124.22%
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 |
-$179.0M
-338.67%
YoY
|
$537.0M
29.4%
YoY
|
$85.00M
-40.56%
YoY
|
$488.0M
70.03%
YoY
|
$75.00M
-133.63%
YoY
|
$415.0M
109.6%
YoY
|
$143.0M
107.25%
YoY
|
$287.0M
-2307.69%
YoY
|
-$223.0M
36.81%
YoY
|
$198.0M
67.8%
YoY
|
$69.00M
-48.51%
YoY
|
-$13.00M
-102.43%
YoY
|
-$163.0M
-579.41%
YoY
|
$118.0M
-79.12%
YoY
|
$134.0M
-69.2%
YoY
|
$536.0M
-723.26%
YoY
|
$34.00M
466.67%
YoY
|
$565.0M
1386.84%
YoY
|
$435.0M
175.32%
YoY
|
| Capital Expenditures |
$119.0M
27.96%
YoY
|
$243.0M
43.79%
YoY
|
$151.0M
3.42%
YoY
|
$131.0M
-20.12%
YoY
|
$93.00M
-7.92%
YoY
|
$169.0M
-10.11%
YoY
|
$146.0M
0.69%
YoY
|
$164.0M
42.61%
YoY
|
$101.0M
21.69%
YoY
|
$188.0M
-209.94%
YoY
|
$145.0M
-213.28%
YoY
|
$115.0M
-207.48%
YoY
|
$83.00M
12.16%
YoY
|
-$171.0M
11.76%
YoY
|
-$128.0M
54.22%
YoY
|
-$107.0M
35.44%
YoY
|
$74.00M
-1.33%
YoY
|
-$153.0M
37.84%
YoY
|
-$83.00M
12.16%
YoY
|
| Free Cash Flow |
-$298.0M
1555.56%
YoY
|
$294.0M
19.51%
YoY
|
-$66.00M
2100.0%
YoY
|
$357.0M
190.24%
YoY
|
-$18.00M
-94.44%
YoY
|
$246.0M
2360.0%
YoY
|
-$3.000M
-96.05%
YoY
|
$123.0M
-196.09%
YoY
|
-$324.0M
31.71%
YoY
|
$10.00M
-96.54%
YoY
|
-$76.00M
-129.01%
YoY
|
-$128.0M
-119.91%
YoY
|
-$246.0M
515.0%
YoY
|
$289.0M
-59.75%
YoY
|
$262.0M
-49.42%
YoY
|
$643.0M
-9285.71%
YoY
|
-$40.00M
-42.03%
YoY
|
$718.0M
381.88%
YoY
|
$518.0M
123.28%
YoY
|
Loading...