|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$100.0M
-74.68%
YoY
|
$395.0M
68.09%
YoY
|
$235.0M
305.17%
YoY
|
$58.00M
-87.87%
YoY
|
$478.0M
-136.1%
YoY
|
| Depreciation, Depletion And Amortization |
$795.0M
36.36%
YoY
|
$583.0M
29.27%
YoY
|
$451.0M
8.67%
YoY
|
$415.0M
5.33%
YoY
|
$394.0M
-6.19%
YoY
|
| Cash From Operating Activities |
$1.249B
-14.69%
YoY
|
$1.464B
39.43%
YoY
|
$1.050B
-25.95%
YoY
|
$1.418B
37.67%
YoY
|
$1.030B
-540.17%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.588B
23.97%
YoY
|
$1.281B
-14.26%
YoY
|
$1.494B
-189.41%
YoY
|
-$1.671B
-672.26%
YoY
|
$292.0M
31.53%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$659.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
| Other Investing Activities |
-$155.0M
-27.91%
YoY
|
-$215.0M
-140.49%
YoY
|
$531.0M
17.22%
YoY
|
$453.0M
3675.0%
YoY
|
$12.00M
100.0%
YoY
|
| Cash From Investing Activities |
-$1.623B
155.99%
YoY
|
-$634.0M
-34.16%
YoY
|
-$963.0M
-20.94%
YoY
|
-$1.218B
20.83%
YoY
|
-$1.008B
69.98%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Common Stock Issuance & Retirement, Net |
$570.0M
82.69%
YoY
|
$312.0M
127.74%
YoY
|
$137.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$519.0M
-72.9%
YoY
|
$1.915B
579.08%
YoY
|
$282.0M
-26.75%
YoY
|
$385.0M
-70.38%
YoY
|
$1.300B
130.09%
YoY
|
| Cash From Financing Activities |
-$199.0M
-267.23%
YoY
|
$119.0M
-180.41%
YoY
|
-$148.0M
-54.46%
YoY
|
-$325.0M
-64.44%
YoY
|
-$914.0M
-146.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.249B
-14.69%
YoY
|
$1.464B
39.43%
YoY
|
$1.050B
-25.95%
YoY
|
$1.418B
37.67%
YoY
|
$1.030B
-540.17%
YoY
|
| Cash From Investing Activities |
-$1.623B
155.99%
YoY
|
-$634.0M
-34.16%
YoY
|
-$963.0M
-20.94%
YoY
|
-$1.218B
20.83%
YoY
|
-$1.008B
69.98%
YoY
|
| Cash From Financing Activities |
-$199.0M
-267.23%
YoY
|
$119.0M
-180.41%
YoY
|
-$148.0M
-54.46%
YoY
|
-$325.0M
-64.44%
YoY
|
-$914.0M
-146.14%
YoY
|
| Net Change In Cash |
-$573.0M
-160.38%
YoY
|
$949.0M
-1655.74%
YoY
|
-$61.00M
-51.2%
YoY
|
-$125.0M
-85.99%
YoY
|
-$892.0M
-177.3%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.249B
-14.69%
YoY
|
$1.464B
39.43%
YoY
|
$1.050B
-25.95%
YoY
|
$1.418B
37.67%
YoY
|
$1.030B
-540.17%
YoY
|
| Capital Expenditures |
$1.588B
23.97%
YoY
|
$1.281B
-14.26%
YoY
|
$1.494B
-189.41%
YoY
|
-$1.671B
-672.26%
YoY
|
$292.0M
31.53%
YoY
|
| Free Cash Flow |
-$339.0M
-285.25%
YoY
|
$183.0M
-141.22%
YoY
|
-$444.0M
-114.37%
YoY
|
$3.089B
318.56%
YoY
|
$738.0M
-261.84%
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 |
-$193.0M
16.27%
YoY
|
$21.00M
-70.42%
YoY
|
$73.00M
-69.07%
YoY
|
$172.0M
-21.82%
YoY
|
-$166.0M
25.76%
YoY
|
$71.00M
-3650.0%
YoY
|
$236.0M
69.78%
YoY
|
$220.0M
-8.33%
YoY
|
-$132.0M
-7.04%
YoY
|
-$2.000M
-109.09%
YoY
|
$139.0M
247.5%
YoY
|
$240.0M
72.66%
YoY
|
-$142.0M
-0.7%
YoY
|
$22.00M
22.22%
YoY
|
$40.00M
-79.38%
YoY
|
$139.0M
-64.99%
YoY
|
-$143.0M
9.16%
YoY
|
$18.00M
-104.03%
YoY
|
$194.0M
-145.01%
YoY
|
| Depreciation, Depletion And Amortization |
$204.0M
5.15%
YoY
|
$199.0M
4.74%
YoY
|
$203.0M
46.04%
YoY
|
$199.0M
55.47%
YoY
|
$194.0M
53.97%
YoY
|
$190.0M
57.02%
YoY
|
$139.0M
23.01%
YoY
|
$128.0M
13.27%
YoY
|
$126.0M
21.15%
YoY
|
$121.0M
15.24%
YoY
|
$113.0M
8.65%
YoY
|
$113.0M
8.65%
YoY
|
$104.0M
1.96%
YoY
|
$105.0M
5.0%
YoY
|
$104.0M
5.05%
YoY
|
$104.0M
6.12%
YoY
|
$102.0M
5.15%
YoY
|
$100.0M
0.0%
YoY
|
$99.00M
-5.71%
YoY
|
| Cash From Operating Activities |
$421.0M
-8.28%
YoY
|
$185.0M
-32.48%
YoY
|
$229.0M
-27.99%
YoY
|
$376.0M
-35.17%
YoY
|
$459.0M
57.19%
YoY
|
$274.0M
-616.98%
YoY
|
$318.0M
17.34%
YoY
|
$580.0M
-4.92%
YoY
|
$292.0M
31.53%
YoY
|
-$53.00M
-688.89%
YoY
|
$271.0M
55.75%
YoY
|
$610.0M
-35.65%
YoY
|
$222.0M
-22.65%
YoY
|
$9.000M
-93.02%
YoY
|
$174.0M
-264.15%
YoY
|
$948.0M
12.86%
YoY
|
$287.0M
71.86%
YoY
|
$129.0M
-136.86%
YoY
|
-$106.0M
-48.29%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$338.0M
42.02%
YoY
|
$625.0M
45.69%
YoY
|
$222.0M
-16.23%
YoY
|
$503.0M
0.8%
YoY
|
$238.0M
317.54%
YoY
|
$429.0M
-14.71%
YoY
|
$265.0M
-25.77%
YoY
|
$499.0M
-7.08%
YoY
|
$57.00M
-54.03%
YoY
|
$503.0M
-169.67%
YoY
|
$357.0M
-214.06%
YoY
|
$537.0M
-255.65%
YoY
|
$124.0M
-56.94%
YoY
|
-$722.0M
587.62%
YoY
|
-$313.0M
240.22%
YoY
|
-$345.0M
360.0%
YoY
|
$288.0M
966.67%
YoY
|
-$105.0M
337.5%
YoY
|
-$92.00M
155.56%
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 |
$169.0M
-218.18%
YoY
|
-$2.000M
-100.87%
YoY
|
-$27.00M
-25.0%
YoY
|
$137.0M
197.83%
YoY
|
-$143.0M
53.76%
YoY
|
$231.0M
-34.0%
YoY
|
-$36.00M
-238.46%
YoY
|
$46.00M
-2400.0%
YoY
|
-$93.00M
-150.54%
YoY
|
$350.0M
-10.71%
YoY
|
$26.00M
-82.19%
YoY
|
-$2.000M
-99.52%
YoY
|
$184.0M
18300.0%
YoY
|
$392.0M
880.0%
YoY
|
$146.0M
-33.33%
YoY
|
-$415.0M
-8.19%
YoY
|
$1.000M
-80.0%
YoY
|
$40.00M
-79.8%
YoY
|
$219.0M
-136.08%
YoY
|
| Cash From Investing Activities |
-$169.0M
-55.64%
YoY
|
-$627.0M
216.67%
YoY
|
-$249.0M
-17.28%
YoY
|
-$366.0M
-19.21%
YoY
|
-$381.0M
-219.81%
YoY
|
-$198.0M
29.41%
YoY
|
-$301.0M
-9.06%
YoY
|
-$453.0M
-15.96%
YoY
|
$318.0M
430.0%
YoY
|
-$153.0M
-53.64%
YoY
|
-$331.0M
98.2%
YoY
|
-$539.0M
-29.08%
YoY
|
$60.00M
53.85%
YoY
|
-$330.0M
407.69%
YoY
|
-$167.0M
-231.5%
YoY
|
-$760.0M
44.21%
YoY
|
$39.00M
-107.18%
YoY
|
-$65.00M
-137.36%
YoY
|
$127.0M
-119.75%
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 |
$193.0M
83.81%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$105.0M
425.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$20.00M
11.11%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$18.00M
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
|
| Debt Paid & Issued, Net |
$340.0M
117.95%
YoY
|
N/A
|
N/A
|
N/A
|
$156.0M
52.94%
YoY
|
N/A
|
N/A
|
N/A
|
$102.0M
6.25%
YoY
|
N/A
|
N/A
|
N/A
|
$96.00M
-43.53%
YoY
|
N/A
|
N/A
|
N/A
|
$170.0M
47.83%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$428.0M
81.36%
YoY
|
$291.0M
159.82%
YoY
|
$54.00M
-167.5%
YoY
|
-$308.0M
-434.78%
YoY
|
-$236.0M
4620.0%
YoY
|
$112.0M
-170.0%
YoY
|
-$80.00M
-145.2%
YoY
|
$92.00M
-280.39%
YoY
|
-$5.000M
-95.61%
YoY
|
-$160.0M
451.72%
YoY
|
$177.0M
-296.67%
YoY
|
-$51.00M
34.21%
YoY
|
-$114.0M
-32.14%
YoY
|
-$29.00M
-67.42%
YoY
|
-$90.00M
-83.46%
YoY
|
-$38.00M
-89.53%
YoY
|
-$168.0M
-304.88%
YoY
|
-$89.00M
-70.82%
YoY
|
-$544.0M
-145.52%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$421.0M
-8.28%
YoY
|
$185.0M
-32.48%
YoY
|
$229.0M
-27.99%
YoY
|
$376.0M
-35.17%
YoY
|
$459.0M
57.19%
YoY
|
$274.0M
-616.98%
YoY
|
$318.0M
17.34%
YoY
|
$580.0M
-4.92%
YoY
|
$292.0M
31.53%
YoY
|
-$53.00M
-688.89%
YoY
|
$271.0M
55.75%
YoY
|
$610.0M
-35.65%
YoY
|
$222.0M
-22.65%
YoY
|
$9.000M
-93.02%
YoY
|
$174.0M
-264.15%
YoY
|
$948.0M
12.86%
YoY
|
$287.0M
71.86%
YoY
|
$129.0M
-136.86%
YoY
|
-$106.0M
-48.29%
YoY
|
| Cash From Investing Activities |
-$169.0M
-55.64%
YoY
|
-$627.0M
216.67%
YoY
|
-$249.0M
-17.28%
YoY
|
-$366.0M
-19.21%
YoY
|
-$381.0M
-219.81%
YoY
|
-$198.0M
29.41%
YoY
|
-$301.0M
-9.06%
YoY
|
-$453.0M
-15.96%
YoY
|
$318.0M
430.0%
YoY
|
-$153.0M
-53.64%
YoY
|
-$331.0M
98.2%
YoY
|
-$539.0M
-29.08%
YoY
|
$60.00M
53.85%
YoY
|
-$330.0M
407.69%
YoY
|
-$167.0M
-231.5%
YoY
|
-$760.0M
44.21%
YoY
|
$39.00M
-107.18%
YoY
|
-$65.00M
-137.36%
YoY
|
$127.0M
-119.75%
YoY
|
| Cash From Financing Activities |
-$428.0M
81.36%
YoY
|
$291.0M
159.82%
YoY
|
$54.00M
-167.5%
YoY
|
-$308.0M
-434.78%
YoY
|
-$236.0M
4620.0%
YoY
|
$112.0M
-170.0%
YoY
|
-$80.00M
-145.2%
YoY
|
$92.00M
-280.39%
YoY
|
-$5.000M
-95.61%
YoY
|
-$160.0M
451.72%
YoY
|
$177.0M
-296.67%
YoY
|
-$51.00M
34.21%
YoY
|
-$114.0M
-32.14%
YoY
|
-$29.00M
-67.42%
YoY
|
-$90.00M
-83.46%
YoY
|
-$38.00M
-89.53%
YoY
|
-$168.0M
-304.88%
YoY
|
-$89.00M
-70.82%
YoY
|
-$544.0M
-145.52%
YoY
|
| Net Change In Cash |
-$176.0M
11.39%
YoY
|
-$151.0M
-180.32%
YoY
|
$34.00M
-153.97%
YoY
|
-$298.0M
-236.07%
YoY
|
-$158.0M
-126.12%
YoY
|
$188.0M
-151.37%
YoY
|
-$63.00M
-153.85%
YoY
|
$219.0M
995.0%
YoY
|
$605.0M
260.12%
YoY
|
-$366.0M
4.57%
YoY
|
$117.0M
-240.96%
YoY
|
$20.00M
-86.67%
YoY
|
$168.0M
6.33%
YoY
|
-$350.0M
1300.0%
YoY
|
-$83.00M
-84.13%
YoY
|
$150.0M
-400.0%
YoY
|
$158.0M
-153.74%
YoY
|
-$25.00M
-94.8%
YoY
|
-$523.0M
-250.72%
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 |
$421.0M
-8.28%
YoY
|
$185.0M
-32.48%
YoY
|
$229.0M
-27.99%
YoY
|
$376.0M
-35.17%
YoY
|
$459.0M
57.19%
YoY
|
$274.0M
-616.98%
YoY
|
$318.0M
17.34%
YoY
|
$580.0M
-4.92%
YoY
|
$292.0M
31.53%
YoY
|
-$53.00M
-688.89%
YoY
|
$271.0M
55.75%
YoY
|
$610.0M
-35.65%
YoY
|
$222.0M
-22.65%
YoY
|
$9.000M
-93.02%
YoY
|
$174.0M
-264.15%
YoY
|
$948.0M
12.86%
YoY
|
$287.0M
71.86%
YoY
|
$129.0M
-136.86%
YoY
|
-$106.0M
-48.29%
YoY
|
| Capital Expenditures |
$338.0M
42.02%
YoY
|
$625.0M
45.69%
YoY
|
$222.0M
-16.23%
YoY
|
$503.0M
0.8%
YoY
|
$238.0M
317.54%
YoY
|
$429.0M
-14.71%
YoY
|
$265.0M
-25.77%
YoY
|
$499.0M
-7.08%
YoY
|
$57.00M
-54.03%
YoY
|
$503.0M
-169.67%
YoY
|
$357.0M
-214.06%
YoY
|
$537.0M
-255.65%
YoY
|
$124.0M
-56.94%
YoY
|
-$722.0M
587.62%
YoY
|
-$313.0M
240.22%
YoY
|
-$345.0M
360.0%
YoY
|
$288.0M
966.67%
YoY
|
-$105.0M
337.5%
YoY
|
-$92.00M
155.56%
YoY
|
| Free Cash Flow |
$83.00M
-62.44%
YoY
|
-$440.0M
183.87%
YoY
|
$7.000M
-86.79%
YoY
|
-$127.0M
-256.79%
YoY
|
$221.0M
-5.96%
YoY
|
-$155.0M
-72.12%
YoY
|
$53.00M
-161.63%
YoY
|
$81.00M
10.96%
YoY
|
$235.0M
139.8%
YoY
|
-$556.0M
-176.06%
YoY
|
-$86.00M
-117.66%
YoY
|
$73.00M
-94.35%
YoY
|
$98.00M
-9900.0%
YoY
|
$731.0M
212.39%
YoY
|
$487.0M
-3578.57%
YoY
|
$1.293B
41.31%
YoY
|
-$1.000M
-100.71%
YoY
|
$234.0M
-171.78%
YoY
|
-$14.00M
-91.72%
YoY
|
Loading...