|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$524.9M
12.93%
YoY
|
$464.8M
-47.35%
YoY
|
$882.8M
-31.67%
YoY
|
$1.292B
-29.45%
YoY
|
$1.831B
129.22%
YoY
|
| Depreciation, Depletion And Amortization |
$125.3M
7.55%
YoY
|
$116.5M
11.7%
YoY
|
$104.3M
8.87%
YoY
|
$95.80M
21.88%
YoY
|
$78.60M
5.5%
YoY
|
| Cash From Operating Activities |
$1.066B
9.76%
YoY
|
$971.3M
-14.7%
YoY
|
$1.139B
-41.81%
YoY
|
$1.957B
57.11%
YoY
|
$1.245B
14.96%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$154.5M
-12.76%
YoY
|
$177.1M
19.02%
YoY
|
$148.8M
64.78%
YoY
|
$90.30M
13.87%
YoY
|
$79.30M
-23.53%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
-$175.1M
-134.99%
YoY
|
$500.5M
-63.05%
YoY
|
$1.355B
14952.22%
YoY
|
$9.000M
-99.76%
YoY
|
| Other Investing Activities |
-$2.188B
-2.6%
YoY
|
-$2.247B
-34.56%
YoY
|
-$3.433B
6.0%
YoY
|
-$3.239B
27.69%
YoY
|
-$2.537B
-19.2%
YoY
|
| Cash From Investing Activities |
-$2.343B
-3.34%
YoY
|
-$2.424B
-32.34%
YoY
|
-$3.582B
7.6%
YoY
|
-$3.329B
27.27%
YoY
|
-$2.616B
-35.6%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$216.2M
-185.25%
YoY
|
$253.6M
8.84%
YoY
|
$233.0M
49.65%
YoY
|
$155.7M
-16.25%
YoY
|
$185.9M
-5.92%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$452.4M
-68.04%
YoY
|
$1.416B
-30.23%
YoY
|
$2.029B
28.01%
YoY
|
$1.585B
-21.93%
YoY
|
$2.030B
176.43%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.066B
9.76%
YoY
|
$971.3M
-14.7%
YoY
|
$1.139B
-41.81%
YoY
|
$1.957B
57.11%
YoY
|
$1.245B
14.96%
YoY
|
| Cash From Investing Activities |
-$2.343B
-3.34%
YoY
|
-$2.424B
-32.34%
YoY
|
-$3.582B
7.6%
YoY
|
-$3.329B
27.27%
YoY
|
-$2.616B
-35.6%
YoY
|
| Cash From Financing Activities |
$452.4M
-68.04%
YoY
|
$1.416B
-30.23%
YoY
|
$2.029B
28.01%
YoY
|
$1.585B
-21.93%
YoY
|
$2.030B
176.43%
YoY
|
| Net Change In Cash |
-$835.0M
-12946.15%
YoY
|
$6.500M
-101.71%
YoY
|
-$380.1M
-380.93%
YoY
|
$135.3M
-79.42%
YoY
|
$657.4M
-129.66%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.066B
9.76%
YoY
|
$971.3M
-14.7%
YoY
|
$1.139B
-41.81%
YoY
|
$1.957B
57.11%
YoY
|
$1.245B
14.96%
YoY
|
| Capital Expenditures |
$154.5M
-12.76%
YoY
|
$177.1M
19.02%
YoY
|
$148.8M
64.78%
YoY
|
$90.30M
13.87%
YoY
|
$79.30M
-23.53%
YoY
|
| Free Cash Flow |
$911.6M
14.78%
YoY
|
$794.2M
-19.77%
YoY
|
$989.9M
-46.96%
YoY
|
$1.866B
60.05%
YoY
|
$1.166B
19.04%
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 |
$268.2M
77.15%
YoY
|
$255.5M
56.17%
YoY
|
$107.3M
-214.76%
YoY
|
$92.30M
-46.95%
YoY
|
$151.4M
29.4%
YoY
|
$163.6M
-34.9%
YoY
|
-$93.50M
-132.86%
YoY
|
$174.0M
-19.93%
YoY
|
$117.0M
-39.75%
YoY
|
$251.3M
51.75%
YoY
|
$284.5M
22.26%
YoY
|
$217.3M
-15.25%
YoY
|
$194.2M
-44.45%
YoY
|
$165.6M
-63.46%
YoY
|
$232.7M
-65.04%
YoY
|
$256.4M
-41.51%
YoY
|
$349.6M
-8.43%
YoY
|
$453.2M
31.25%
YoY
|
$665.7M
743.73%
YoY
|
| Depreciation, Depletion And Amortization |
$80.00M
-44.06%
YoY
|
$28.80M
-4.64%
YoY
|
$100.3M
-11.86%
YoY
|
$145.7M
28.94%
YoY
|
$143.0M
22.85%
YoY
|
$30.20M
17.51%
YoY
|
$113.8M
1.16%
YoY
|
$113.0M
1.99%
YoY
|
$116.4M
2.28%
YoY
|
$25.70M
2.39%
YoY
|
$112.5M
3.69%
YoY
|
$110.8M
2.69%
YoY
|
$113.8M
41.02%
YoY
|
$25.10M
12.05%
YoY
|
$108.5M
65.4%
YoY
|
$107.9M
28.3%
YoY
|
$80.70M
-0.25%
YoY
|
$22.40M
2.75%
YoY
|
$65.60M
16.93%
YoY
|
| Cash From Operating Activities |
-$27.60M
-44.91%
YoY
|
-$255.1M
75.69%
YoY
|
-$20.70M
-103.71%
YoY
|
$1.282B
142.64%
YoY
|
-$50.10M
-136.68%
YoY
|
-$145.2M
-42.36%
YoY
|
$558.2M
-27.83%
YoY
|
$528.4M
-19.33%
YoY
|
$136.6M
-508.98%
YoY
|
-$251.9M
-1.72%
YoY
|
$773.4M
-10.73%
YoY
|
$655.0M
-20.1%
YoY
|
-$33.40M
-132.08%
YoY
|
-$256.3M
-254.03%
YoY
|
$866.4M
71.19%
YoY
|
$819.8M
250.49%
YoY
|
$104.1M
-51.67%
YoY
|
$166.4M
-42.86%
YoY
|
$506.1M
35.03%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
N/A
|
$31.20M
-55.3%
YoY
|
$14.00M
-69.63%
YoY
|
$37.50M
-10.07%
YoY
|
$71.80M
268.21%
YoY
|
$69.80M
155.68%
YoY
|
$46.10M
-41.42%
YoY
|
$41.70M
170.78%
YoY
|
$19.50M
-28.83%
YoY
|
$27.30M
-178.67%
YoY
|
$78.70M
-700.76%
YoY
|
$15.40M
-159.69%
YoY
|
$27.40M
64.07%
YoY
|
-$34.70M
-21.85%
YoY
|
-$13.10M
-7.09%
YoY
|
-$25.80M
258.33%
YoY
|
$16.70M
22.79%
YoY
|
-$44.40M
141.3%
YoY
|
| Acquisitions |
N/A
|
$69.70M
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
|
$493.7M
32.61%
YoY
|
N/A
|
N/A
|
N/A
|
$372.3M
N/A
|
N/A
|
| Other Investing Activities |
-$1.359B
316.01%
YoY
|
-$317.2M
-45.75%
YoY
|
-$410.2M
-63.74%
YoY
|
-$866.7M
13.18%
YoY
|
-$326.6M
41.08%
YoY
|
-$584.7M
395.09%
YoY
|
-$1.131B
272.6%
YoY
|
-$765.8M
-21.66%
YoY
|
-$231.5M
-79.64%
YoY
|
-$118.1M
-88.37%
YoY
|
-$303.6M
-50.6%
YoY
|
-$977.5M
-35.5%
YoY
|
-$1.137B
186.47%
YoY
|
-$1.015B
42.6%
YoY
|
-$614.6M
-3.29%
YoY
|
-$1.516B
31.91%
YoY
|
-$396.9M
62.66%
YoY
|
-$711.9M
40.08%
YoY
|
-$635.5M
-81.81%
YoY
|
| Cash From Investing Activities |
-$1.359B
273.17%
YoY
|
-$317.2M
-51.68%
YoY
|
-$441.4M
-63.25%
YoY
|
-$880.7M
8.47%
YoY
|
-$364.1M
33.27%
YoY
|
-$656.5M
377.11%
YoY
|
-$1.201B
262.95%
YoY
|
-$811.9M
-23.13%
YoY
|
-$273.2M
-76.29%
YoY
|
-$137.6M
-86.8%
YoY
|
-$330.9M
-49.04%
YoY
|
-$1.056B
-30.9%
YoY
|
-$1.152B
172.63%
YoY
|
-$1.043B
43.1%
YoY
|
-$649.3M
-4.5%
YoY
|
-$1.529B
31.44%
YoY
|
-$422.7M
68.27%
YoY
|
-$728.6M
-10.23%
YoY
|
-$679.9M
-80.64%
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
|
$41.90M
622.41%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$5.800M
-90.14%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$58.80M
314.08%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$14.20M
-34.56%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$21.70M
-51.88%
YoY
|
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 |
$1.491B
409.95%
YoY
|
$487.4M
454.49%
YoY
|
$88.50M
-90.27%
YoY
|
-$16.40M
-105.98%
YoY
|
$292.4M
-25.24%
YoY
|
$87.90M
-155.28%
YoY
|
$909.2M
-329.6%
YoY
|
$274.3M
-45.62%
YoY
|
$391.1M
-59.33%
YoY
|
-$159.0M
-116.58%
YoY
|
-$396.0M
-513.36%
YoY
|
$504.4M
136.47%
YoY
|
$961.7M
18.93%
YoY
|
$958.9M
105.2%
YoY
|
$95.80M
-80.34%
YoY
|
$213.3M
-75.84%
YoY
|
$808.6M
-13141.94%
YoY
|
$467.3M
-51.36%
YoY
|
$487.2M
398.16%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$27.60M
-44.91%
YoY
|
-$255.1M
75.69%
YoY
|
-$20.70M
-103.71%
YoY
|
$1.282B
142.64%
YoY
|
-$50.10M
-136.68%
YoY
|
-$145.2M
-42.36%
YoY
|
$558.2M
-27.83%
YoY
|
$528.4M
-19.33%
YoY
|
$136.6M
-508.98%
YoY
|
-$251.9M
-1.72%
YoY
|
$773.4M
-10.73%
YoY
|
$655.0M
-20.1%
YoY
|
-$33.40M
-132.08%
YoY
|
-$256.3M
-254.03%
YoY
|
$866.4M
71.19%
YoY
|
$819.8M
250.49%
YoY
|
$104.1M
-51.67%
YoY
|
$166.4M
-42.86%
YoY
|
$506.1M
35.03%
YoY
|
| Cash From Investing Activities |
-$1.359B
273.17%
YoY
|
-$317.2M
-51.68%
YoY
|
-$441.4M
-63.25%
YoY
|
-$880.7M
8.47%
YoY
|
-$364.1M
33.27%
YoY
|
-$656.5M
377.11%
YoY
|
-$1.201B
262.95%
YoY
|
-$811.9M
-23.13%
YoY
|
-$273.2M
-76.29%
YoY
|
-$137.6M
-86.8%
YoY
|
-$330.9M
-49.04%
YoY
|
-$1.056B
-30.9%
YoY
|
-$1.152B
172.63%
YoY
|
-$1.043B
43.1%
YoY
|
-$649.3M
-4.5%
YoY
|
-$1.529B
31.44%
YoY
|
-$422.7M
68.27%
YoY
|
-$728.6M
-10.23%
YoY
|
-$679.9M
-80.64%
YoY
|
| Cash From Financing Activities |
$1.491B
409.95%
YoY
|
$487.4M
454.49%
YoY
|
$88.50M
-90.27%
YoY
|
-$16.40M
-105.98%
YoY
|
$292.4M
-25.24%
YoY
|
$87.90M
-155.28%
YoY
|
$909.2M
-329.6%
YoY
|
$274.3M
-45.62%
YoY
|
$391.1M
-59.33%
YoY
|
-$159.0M
-116.58%
YoY
|
-$396.0M
-513.36%
YoY
|
$504.4M
136.47%
YoY
|
$961.7M
18.93%
YoY
|
$958.9M
105.2%
YoY
|
$95.80M
-80.34%
YoY
|
$213.3M
-75.84%
YoY
|
$808.6M
-13141.94%
YoY
|
$467.3M
-51.36%
YoY
|
$487.2M
398.16%
YoY
|
| Net Change In Cash |
$104.8M
-186.04%
YoY
|
-$89.10M
-88.33%
YoY
|
-$373.6M
-240.24%
YoY
|
$385.0M
-4284.78%
YoY
|
-$121.8M
-147.86%
YoY
|
-$763.8M
46.1%
YoY
|
$266.4M
472.9%
YoY
|
-$9.200M
-108.91%
YoY
|
$254.5M
-213.57%
YoY
|
-$522.8M
86.51%
YoY
|
$46.50M
-85.14%
YoY
|
$103.2M
-120.83%
YoY
|
-$224.1M
-145.73%
YoY
|
-$280.3M
172.4%
YoY
|
$312.9M
-0.16%
YoY
|
-$495.5M
974.84%
YoY
|
$490.0M
-1266.67%
YoY
|
-$102.9M
-121.98%
YoY
|
$313.4M
-110.31%
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 |
-$27.60M
-44.91%
YoY
|
-$255.1M
75.69%
YoY
|
-$20.70M
-103.71%
YoY
|
$1.282B
142.64%
YoY
|
-$50.10M
-136.68%
YoY
|
-$145.2M
-42.36%
YoY
|
$558.2M
-27.83%
YoY
|
$528.4M
-19.33%
YoY
|
$136.6M
-508.98%
YoY
|
-$251.9M
-1.72%
YoY
|
$773.4M
-10.73%
YoY
|
$655.0M
-20.1%
YoY
|
-$33.40M
-132.08%
YoY
|
-$256.3M
-254.03%
YoY
|
$866.4M
71.19%
YoY
|
$819.8M
250.49%
YoY
|
$104.1M
-51.67%
YoY
|
$166.4M
-42.86%
YoY
|
$506.1M
35.03%
YoY
|
| Capital Expenditures |
N/A
|
N/A
|
$31.20M
-55.3%
YoY
|
$14.00M
-69.63%
YoY
|
$37.50M
-10.07%
YoY
|
$71.80M
268.21%
YoY
|
$69.80M
155.68%
YoY
|
$46.10M
-41.42%
YoY
|
$41.70M
170.78%
YoY
|
$19.50M
-28.83%
YoY
|
$27.30M
-178.67%
YoY
|
$78.70M
-700.76%
YoY
|
$15.40M
-159.69%
YoY
|
$27.40M
64.07%
YoY
|
-$34.70M
-21.85%
YoY
|
-$13.10M
-7.09%
YoY
|
-$25.80M
258.33%
YoY
|
$16.70M
22.79%
YoY
|
-$44.40M
141.3%
YoY
|
| Free Cash Flow |
N/A
|
N/A
|
-$51.90M
-110.63%
YoY
|
$1.268B
162.93%
YoY
|
-$87.60M
-192.31%
YoY
|
-$217.0M
-20.04%
YoY
|
$488.4M
-34.54%
YoY
|
$482.3M
-16.31%
YoY
|
$94.90M
-294.47%
YoY
|
-$271.4M
-4.34%
YoY
|
$746.1M
-17.2%
YoY
|
$576.3M
-30.81%
YoY
|
-$48.80M
-137.57%
YoY
|
-$283.7M
-289.51%
YoY
|
$901.1M
63.69%
YoY
|
$832.9M
235.85%
YoY
|
$129.9M
-41.64%
YoY
|
$149.7M
-46.07%
YoY
|
$550.5M
40.01%
YoY
|
Loading...