|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$165.0M
-90.77%
YoY
|
$1.787B
-39.18%
YoY
|
$2.938B
394.61%
YoY
|
$594.0M
0.68%
YoY
|
$590.0M
-67.29%
YoY
|
| Depreciation, Depletion And Amortization |
$783.0M
3.98%
YoY
|
$753.0M
10.9%
YoY
|
$679.0M
10.77%
YoY
|
$613.0M
-1.92%
YoY
|
$625.0M
0.81%
YoY
|
| Cash From Operating Activities |
$2.185B
-10.67%
YoY
|
$2.446B
29.01%
YoY
|
$1.896B
50.12%
YoY
|
$1.263B
3.36%
YoY
|
$1.222B
-13.52%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$656.0M
-20.96%
YoY
|
$830.0M
-8.39%
YoY
|
$906.0M
7.35%
YoY
|
$844.0M
38.13%
YoY
|
$611.0M
4.62%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$83.00M
-98.07%
YoY
|
$4.310B
3215.38%
YoY
|
$130.0M
165.31%
YoY
|
| Other Investing Activities |
$158.0M
-51.08%
YoY
|
$323.0M
-436.46%
YoY
|
-$96.00M
-97.79%
YoY
|
-$4.338B
3576.27%
YoY
|
-$118.0M
180.95%
YoY
|
| Cash From Investing Activities |
-$498.0M
-1.78%
YoY
|
-$507.0M
-49.4%
YoY
|
-$1.002B
-80.66%
YoY
|
-$5.182B
610.84%
YoY
|
-$729.0M
16.45%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
$63.00M
96.88%
YoY
|
| Common Stock Issuance & Retirement, Net |
$397.0M
-90.33%
YoY
|
$4.104B
931.16%
YoY
|
$398.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$8.000M
-79.49%
YoY
|
| Cash From Financing Activities |
-$1.442B
-26.62%
YoY
|
-$1.965B
143.49%
YoY
|
-$807.0M
-134.21%
YoY
|
$2.359B
-1335.08%
YoY
|
-$191.0M
-111.84%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.185B
-10.67%
YoY
|
$2.446B
29.01%
YoY
|
$1.896B
50.12%
YoY
|
$1.263B
3.36%
YoY
|
$1.222B
-13.52%
YoY
|
| Cash From Investing Activities |
-$498.0M
-1.78%
YoY
|
-$507.0M
-49.4%
YoY
|
-$1.002B
-80.66%
YoY
|
-$5.182B
610.84%
YoY
|
-$729.0M
16.45%
YoY
|
| Cash From Financing Activities |
-$1.442B
-26.62%
YoY
|
-$1.965B
143.49%
YoY
|
-$807.0M
-134.21%
YoY
|
$2.359B
-1335.08%
YoY
|
-$191.0M
-111.84%
YoY
|
| Net Change In Cash |
$280.0M
-524.24%
YoY
|
-$66.00M
-177.65%
YoY
|
$85.00M
-105.37%
YoY
|
-$1.584B
-653.85%
YoY
|
$286.0M
-88.2%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.185B
-10.67%
YoY
|
$2.446B
29.01%
YoY
|
$1.896B
50.12%
YoY
|
$1.263B
3.36%
YoY
|
$1.222B
-13.52%
YoY
|
| Capital Expenditures |
$656.0M
-20.96%
YoY
|
$830.0M
-8.39%
YoY
|
$906.0M
7.35%
YoY
|
$844.0M
38.13%
YoY
|
$611.0M
4.62%
YoY
|
| Free Cash Flow |
$1.529B
-5.38%
YoY
|
$1.616B
63.23%
YoY
|
$990.0M
136.28%
YoY
|
$419.0M
-31.42%
YoY
|
$611.0M
-26.3%
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 |
$189.0M
-1818.18%
YoY
|
$138.0M
-48.51%
YoY
|
-$355.0M
-197.8%
YoY
|
$393.0M
-58.1%
YoY
|
-$11.00M
-105.05%
YoY
|
$268.0M
-70.39%
YoY
|
$363.0M
-77.72%
YoY
|
$938.0M
309.61%
YoY
|
$218.0M
34.57%
YoY
|
$905.0M
263.45%
YoY
|
$1.629B
441.2%
YoY
|
$229.0M
-608.89%
YoY
|
$162.0M
82.02%
YoY
|
$249.0M
703.23%
YoY
|
$301.0M
198.02%
YoY
|
-$45.00M
-127.61%
YoY
|
$89.00M
-69.83%
YoY
|
$31.00M
-89.63%
YoY
|
$101.0M
-66.22%
YoY
|
| Depreciation, Depletion And Amortization |
$197.0M
3.14%
YoY
|
$250.0M
2.04%
YoY
|
$249.0M
3.32%
YoY
|
$250.0M
0.81%
YoY
|
$191.0M
8.52%
YoY
|
$245.0M
-42.08%
YoY
|
$241.0M
6.64%
YoY
|
$248.0M
10.71%
YoY
|
$176.0M
12.1%
YoY
|
$423.0M
125.0%
YoY
|
$226.0M
-14.72%
YoY
|
$224.0M
16.06%
YoY
|
$157.0M
1.95%
YoY
|
$188.0M
-1.05%
YoY
|
$265.0M
37.31%
YoY
|
$193.0M
-2.03%
YoY
|
$154.0M
-1.28%
YoY
|
$190.0M
-8.65%
YoY
|
$193.0M
0.52%
YoY
|
| Cash From Operating Activities |
-$143.0M
-152.38%
YoY
|
$818.0M
-22.83%
YoY
|
$584.0M
17.03%
YoY
|
$510.0M
-20.68%
YoY
|
$273.0M
11.89%
YoY
|
$1.060B
69.87%
YoY
|
$499.0M
-33.11%
YoY
|
$643.0M
20.19%
YoY
|
$244.0M
-2811.11%
YoY
|
$624.0M
-33.12%
YoY
|
$746.0M
70.71%
YoY
|
$535.0M
463.16%
YoY
|
-$9.000M
-95.54%
YoY
|
$933.0M
39.46%
YoY
|
$437.0M
10825.0%
YoY
|
$95.00M
-68.01%
YoY
|
-$202.0M
-180.16%
YoY
|
$669.0M
-16.27%
YoY
|
$4.000M
-99.28%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$219.0M
11.17%
YoY
|
$167.0M
0.6%
YoY
|
$143.0M
-17.34%
YoY
|
$149.0M
-34.07%
YoY
|
$197.0M
-25.66%
YoY
|
$166.0M
-18.23%
YoY
|
$173.0M
-18.4%
YoY
|
$226.0M
1.8%
YoY
|
$265.0M
-1.49%
YoY
|
$203.0M
14.04%
YoY
|
$212.0M
-200.0%
YoY
|
$222.0M
-207.25%
YoY
|
$269.0M
-208.91%
YoY
|
$178.0M
-198.34%
YoY
|
-$212.0M
25.44%
YoY
|
-$207.0M
62.99%
YoY
|
-$247.0M
84.33%
YoY
|
-$181.0M
90.53%
YoY
|
-$169.0M
44.44%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$38.00M
-82.73%
YoY
|
N/A
|
N/A
|
N/A
|
$220.0M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.000M
-87.5%
YoY
|
$14.00M
-98.12%
YoY
|
$10.00M
-112.2%
YoY
|
$140.0M
-146.98%
YoY
|
-$16.00M
-60.0%
YoY
|
$743.0M
-18675.0%
YoY
|
-$82.00M
-1271.43%
YoY
|
-$298.0M
405.08%
YoY
|
-$40.00M
0.0%
YoY
|
-$4.000M
-99.9%
YoY
|
$7.000M
75.0%
YoY
|
-$59.00M
78.79%
YoY
|
-$40.00M
-81.65%
YoY
|
-$4.091B
5144.87%
YoY
|
$4.000M
-69.23%
YoY
|
-$33.00M
-37.74%
YoY
|
-$218.0M
N/A
|
-$78.00M
-7900.0%
YoY
|
$13.00M
-161.9%
YoY
|
| Cash From Investing Activities |
-$221.0M
8.87%
YoY
|
-$153.0M
-126.52%
YoY
|
-$133.0M
-47.84%
YoY
|
-$9.000M
-98.28%
YoY
|
-$203.0M
-33.44%
YoY
|
$577.0M
-378.74%
YoY
|
-$255.0M
24.39%
YoY
|
-$524.0M
86.48%
YoY
|
-$305.0M
-1.29%
YoY
|
-$207.0M
-95.15%
YoY
|
-$205.0M
-1.44%
YoY
|
-$281.0M
17.08%
YoY
|
-$309.0M
-33.55%
YoY
|
-$4.269B
1548.26%
YoY
|
-$208.0M
33.33%
YoY
|
-$240.0M
33.33%
YoY
|
-$465.0M
247.01%
YoY
|
-$259.0M
175.53%
YoY
|
-$156.0M
13.04%
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
|
$16.00M
0.0%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$76.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$600.0M
782.35%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$68.00M
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 |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$301.0M
N/A
|
N/A
|
N/A
|
$2.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$1.692B
-405.97%
YoY
|
-$457.0M
-57.57%
YoY
|
-$253.0M
-59.46%
YoY
|
-$179.0M
-149.45%
YoY
|
-$553.0M
-11.66%
YoY
|
-$1.077B
77.72%
YoY
|
-$624.0M
3020.0%
YoY
|
$362.0M
-713.56%
YoY
|
-$626.0M
413.11%
YoY
|
-$606.0M
3464.71%
YoY
|
-$20.00M
11.11%
YoY
|
-$59.00M
247.06%
YoY
|
-$122.0M
-105.06%
YoY
|
-$17.00M
-73.02%
YoY
|
-$18.00M
-28.0%
YoY
|
-$17.00M
-34.62%
YoY
|
$2.411B
-3231.17%
YoY
|
-$63.00M
103.23%
YoY
|
-$25.00M
-87.24%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$143.0M
-152.38%
YoY
|
$818.0M
-22.83%
YoY
|
$584.0M
17.03%
YoY
|
$510.0M
-20.68%
YoY
|
$273.0M
11.89%
YoY
|
$1.060B
69.87%
YoY
|
$499.0M
-33.11%
YoY
|
$643.0M
20.19%
YoY
|
$244.0M
-2811.11%
YoY
|
$624.0M
-33.12%
YoY
|
$746.0M
70.71%
YoY
|
$535.0M
463.16%
YoY
|
-$9.000M
-95.54%
YoY
|
$933.0M
39.46%
YoY
|
$437.0M
10825.0%
YoY
|
$95.00M
-68.01%
YoY
|
-$202.0M
-180.16%
YoY
|
$669.0M
-16.27%
YoY
|
$4.000M
-99.28%
YoY
|
| Cash From Investing Activities |
-$221.0M
8.87%
YoY
|
-$153.0M
-126.52%
YoY
|
-$133.0M
-47.84%
YoY
|
-$9.000M
-98.28%
YoY
|
-$203.0M
-33.44%
YoY
|
$577.0M
-378.74%
YoY
|
-$255.0M
24.39%
YoY
|
-$524.0M
86.48%
YoY
|
-$305.0M
-1.29%
YoY
|
-$207.0M
-95.15%
YoY
|
-$205.0M
-1.44%
YoY
|
-$281.0M
17.08%
YoY
|
-$309.0M
-33.55%
YoY
|
-$4.269B
1548.26%
YoY
|
-$208.0M
33.33%
YoY
|
-$240.0M
33.33%
YoY
|
-$465.0M
247.01%
YoY
|
-$259.0M
175.53%
YoY
|
-$156.0M
13.04%
YoY
|
| Cash From Financing Activities |
$1.692B
-405.97%
YoY
|
-$457.0M
-57.57%
YoY
|
-$253.0M
-59.46%
YoY
|
-$179.0M
-149.45%
YoY
|
-$553.0M
-11.66%
YoY
|
-$1.077B
77.72%
YoY
|
-$624.0M
3020.0%
YoY
|
$362.0M
-713.56%
YoY
|
-$626.0M
413.11%
YoY
|
-$606.0M
3464.71%
YoY
|
-$20.00M
11.11%
YoY
|
-$59.00M
247.06%
YoY
|
-$122.0M
-105.06%
YoY
|
-$17.00M
-73.02%
YoY
|
-$18.00M
-28.0%
YoY
|
-$17.00M
-34.62%
YoY
|
$2.411B
-3231.17%
YoY
|
-$63.00M
103.23%
YoY
|
-$25.00M
-87.24%
YoY
|
| Net Change In Cash |
$1.323B
-379.7%
YoY
|
$208.0M
-62.86%
YoY
|
$198.0M
-152.11%
YoY
|
$322.0M
-33.06%
YoY
|
-$473.0M
-32.33%
YoY
|
$560.0M
-396.3%
YoY
|
-$380.0M
-172.94%
YoY
|
$481.0M
146.67%
YoY
|
-$699.0M
59.59%
YoY
|
-$189.0M
-94.36%
YoY
|
$521.0M
146.92%
YoY
|
$195.0M
-220.37%
YoY
|
-$438.0M
-125.2%
YoY
|
-$3.353B
-1066.28%
YoY
|
$211.0M
-219.21%
YoY
|
-$162.0M
-278.02%
YoY
|
$1.738B
5893.1%
YoY
|
$347.0M
-48.52%
YoY
|
-$177.0M
-178.67%
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 |
-$143.0M
-152.38%
YoY
|
$818.0M
-22.83%
YoY
|
$584.0M
17.03%
YoY
|
$510.0M
-20.68%
YoY
|
$273.0M
11.89%
YoY
|
$1.060B
69.87%
YoY
|
$499.0M
-33.11%
YoY
|
$643.0M
20.19%
YoY
|
$244.0M
-2811.11%
YoY
|
$624.0M
-33.12%
YoY
|
$746.0M
70.71%
YoY
|
$535.0M
463.16%
YoY
|
-$9.000M
-95.54%
YoY
|
$933.0M
39.46%
YoY
|
$437.0M
10825.0%
YoY
|
$95.00M
-68.01%
YoY
|
-$202.0M
-180.16%
YoY
|
$669.0M
-16.27%
YoY
|
$4.000M
-99.28%
YoY
|
| Capital Expenditures |
$219.0M
11.17%
YoY
|
$167.0M
0.6%
YoY
|
$143.0M
-17.34%
YoY
|
$149.0M
-34.07%
YoY
|
$197.0M
-25.66%
YoY
|
$166.0M
-18.23%
YoY
|
$173.0M
-18.4%
YoY
|
$226.0M
1.8%
YoY
|
$265.0M
-1.49%
YoY
|
$203.0M
14.04%
YoY
|
$212.0M
-200.0%
YoY
|
$222.0M
-207.25%
YoY
|
$269.0M
-208.91%
YoY
|
$178.0M
-198.34%
YoY
|
-$212.0M
25.44%
YoY
|
-$207.0M
62.99%
YoY
|
-$247.0M
84.33%
YoY
|
-$181.0M
90.53%
YoY
|
-$169.0M
44.44%
YoY
|
| Free Cash Flow |
-$362.0M
-576.32%
YoY
|
$651.0M
-27.18%
YoY
|
$441.0M
35.28%
YoY
|
$361.0M
-13.43%
YoY
|
$76.00M
-461.9%
YoY
|
$894.0M
112.35%
YoY
|
$326.0M
-38.95%
YoY
|
$417.0M
33.23%
YoY
|
-$21.00M
-92.45%
YoY
|
$421.0M
-44.24%
YoY
|
$534.0M
-17.72%
YoY
|
$313.0M
3.64%
YoY
|
-$278.0M
-717.78%
YoY
|
$755.0M
-11.18%
YoY
|
$649.0M
275.14%
YoY
|
$302.0M
-28.77%
YoY
|
$45.00M
-88.34%
YoY
|
$850.0M
-4.92%
YoY
|
$173.0M
-74.41%
YoY
|
Loading...