|
Concept
|
2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
| Net Income |
$816.0M
-28.23%
YoY
|
$1.137B
-49.31%
YoY
|
$2.243B
39.32%
YoY
|
$1.610B
-21.23%
YoY
|
| Depreciation, Depletion And Amortization |
$703.0M
50.21%
YoY
|
$468.0M
3.77%
YoY
|
$451.0M
10.54%
YoY
|
$408.0M
-3.77%
YoY
|
| Cash From Operating Activities |
$844.0M
-55.58%
YoY
|
$1.900B
-42.56%
YoY
|
$3.308B
-159.61%
YoY
|
-$5.549B
91.74%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
| Capital Expenditures |
$1.723B
25.22%
YoY
|
$1.376B
22.64%
YoY
|
$1.122B
102.16%
YoY
|
$555.0M
39.1%
YoY
|
| Acquisitions |
$4.201B
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
| Other Investing Activities |
-$43.00M
-150.0%
YoY
|
$86.00M
-23.89%
YoY
|
$113.0M
-98.4%
YoY
|
$7.054B
27.98%
YoY
|
| Cash From Investing Activities |
-$5.227B
369.21%
YoY
|
-$1.114B
10.41%
YoY
|
-$1.009B
-115.53%
YoY
|
$6.499B
27.11%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$551.0M
-49.91%
YoY
|
$1.100B
-286.13%
YoY
|
-$591.0M
447.22%
YoY
|
-$108.0M
-775.0%
YoY
|
| Debt Paid & Issued, Net |
$2.370B
214.74%
YoY
|
$753.0M
-35.97%
YoY
|
$1.176B
14.29%
YoY
|
$1.029B
25625.0%
YoY
|
| Cash From Financing Activities |
$2.229B
-2576.67%
YoY
|
-$90.00M
-89.49%
YoY
|
-$856.0M
11.31%
YoY
|
-$769.0M
-52.88%
YoY
|
| NET CHANGE |
|
|
|
|
| Cash From Operating Activities |
$844.0M
-55.58%
YoY
|
$1.900B
-42.56%
YoY
|
$3.308B
-159.61%
YoY
|
-$5.549B
91.74%
YoY
|
| Cash From Investing Activities |
-$5.227B
369.21%
YoY
|
-$1.114B
10.41%
YoY
|
-$1.009B
-115.53%
YoY
|
$6.499B
27.11%
YoY
|
| Cash From Financing Activities |
$2.229B
-2576.67%
YoY
|
-$90.00M
-89.49%
YoY
|
-$856.0M
11.31%
YoY
|
-$769.0M
-52.88%
YoY
|
| Net Change In Cash |
-$2.162B
-406.67%
YoY
|
$705.0M
-51.14%
YoY
|
$1.443B
697.24%
YoY
|
$181.0M
-69.17%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$844.0M
-55.58%
YoY
|
$1.900B
-42.56%
YoY
|
$3.308B
-159.61%
YoY
|
-$5.549B
91.74%
YoY
|
| Capital Expenditures |
$1.723B
25.22%
YoY
|
$1.376B
22.64%
YoY
|
$1.122B
102.16%
YoY
|
$555.0M
39.1%
YoY
|
| Free Cash Flow |
-$879.0M
-267.75%
YoY
|
$524.0M
-76.03%
YoY
|
$2.186B
-135.81%
YoY
|
-$6.104B
85.36%
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 |
$68.00M
-66.17%
YoY
|
$95.00M
-84.22%
YoY
|
$166.0M
-24.89%
YoY
|
$354.0M
405.71%
YoY
|
$201.0M
-17.62%
YoY
|
$602.0M
-2.27%
YoY
|
$221.0M
-40.75%
YoY
|
$70.00M
-88.75%
YoY
|
$244.0M
-61.39%
YoY
|
$616.0M
83.33%
YoY
|
$373.0M
-1.84%
YoY
|
$622.0M
201.94%
YoY
|
$632.0M
-8.14%
YoY
|
$336.0M
51.35%
YoY
|
$380.0M
-41.09%
YoY
|
$206.0M
-41.64%
YoY
|
$688.0M
-16.4%
YoY
|
$222.0M
-59.64%
YoY
|
$645.0M
142.48%
YoY
|
| Depreciation, Depletion And Amortization |
$238.0M
98.33%
YoY
|
$226.0M
83.74%
YoY
|
$241.0M
102.52%
YoY
|
$116.0M
1.75%
YoY
|
$120.0M
7.14%
YoY
|
$123.0M
-8.21%
YoY
|
$119.0M
9.17%
YoY
|
$114.0M
7.55%
YoY
|
$112.0M
9.8%
YoY
|
$134.0M
30.1%
YoY
|
$109.0M
7.92%
YoY
|
$106.0M
3.92%
YoY
|
$102.0M
0.0%
YoY
|
$103.0M
-3.74%
YoY
|
$101.0M
-3.81%
YoY
|
$102.0M
-3.77%
YoY
|
$102.0M
-3.77%
YoY
|
$107.0M
-4.46%
YoY
|
$105.0M
-0.94%
YoY
|
| Cash From Operating Activities |
-$541.0M
89.82%
YoY
|
$1.347B
27.92%
YoY
|
$854.0M
-35.64%
YoY
|
-$1.072B
-27.27%
YoY
|
-$285.0M
-128.67%
YoY
|
$1.053B
-27.28%
YoY
|
$1.327B
-4.39%
YoY
|
-$1.474B
221.13%
YoY
|
$994.0M
6.77%
YoY
|
$1.448B
-379.54%
YoY
|
$1.388B
-341.81%
YoY
|
-$459.0M
-74.51%
YoY
|
$931.0M
-135.05%
YoY
|
-$518.0M
-58.63%
YoY
|
-$574.0M
178.64%
YoY
|
-$1.801B
301.11%
YoY
|
-$2.656B
169.1%
YoY
|
-$1.252B
-11.08%
YoY
|
-$206.0M
-67.09%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$336.0M
8.39%
YoY
|
$538.0M
10.02%
YoY
|
$469.0M
32.49%
YoY
|
$406.0M
36.7%
YoY
|
$310.0M
31.36%
YoY
|
$489.0M
54.26%
YoY
|
$354.0M
34.09%
YoY
|
$297.0M
-19.29%
YoY
|
$236.0M
36.42%
YoY
|
$317.0M
56.93%
YoY
|
$264.0M
87.23%
YoY
|
$368.0M
247.17%
YoY
|
$173.0M
63.21%
YoY
|
$202.0M
26.25%
YoY
|
$141.0M
33.02%
YoY
|
$106.0M
32.5%
YoY
|
$106.0M
100.0%
YoY
|
$160.0M
18.52%
YoY
|
$106.0M
2.91%
YoY
|
| Acquisitions |
$105.0M
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
|
| Other Investing Activities |
-$26.00M
-61.19%
YoY
|
$835.0M
151.51%
YoY
|
-$4.953B
8905.45%
YoY
|
$584.0M
302.76%
YoY
|
-$67.00M
-391.3%
YoY
|
$332.0M
-821.74%
YoY
|
-$55.00M
-2850.0%
YoY
|
$145.0M
-337.7%
YoY
|
$23.00M
-89.45%
YoY
|
-$46.00M
-102.9%
YoY
|
$2.000M
-99.92%
YoY
|
-$61.00M
-104.0%
YoY
|
$218.0M
-85.97%
YoY
|
$1.588B
-7.19%
YoY
|
$2.387B
34.18%
YoY
|
$1.525B
78.57%
YoY
|
$1.554B
33.05%
YoY
|
$1.711B
76.76%
YoY
|
$1.779B
401.13%
YoY
|
| Cash From Investing Activities |
-$182.0M
-35.0%
YoY
|
$297.0M
-289.17%
YoY
|
-$5.422B
1225.67%
YoY
|
$178.0M
-217.11%
YoY
|
-$280.0M
-29.29%
YoY
|
-$157.0M
-56.75%
YoY
|
-$409.0M
56.11%
YoY
|
-$152.0M
-64.57%
YoY
|
-$396.0M
-980.0%
YoY
|
-$363.0M
-126.19%
YoY
|
-$262.0M
-111.67%
YoY
|
-$429.0M
-130.23%
YoY
|
$45.00M
-96.89%
YoY
|
$1.386B
-10.64%
YoY
|
$2.246B
34.25%
YoY
|
$1.419B
83.33%
YoY
|
$1.448B
29.87%
YoY
|
$1.551B
86.19%
YoY
|
$1.673B
563.89%
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$132.0M
-312.9%
YoY
|
-$463.0M
116.36%
YoY
|
$1.000M
-91.67%
YoY
|
$3.000M
-90.63%
YoY
|
$62.00M
40.91%
YoY
|
-$214.0M
114.0%
YoY
|
$12.00M
-57.14%
YoY
|
$32.00M
-27.27%
YoY
|
$44.00M
528.57%
YoY
|
-$100.0M
N/A
|
| Debt Paid & Issued, Net |
$8.000M
-85.71%
YoY
|
N/A
|
N/A
|
N/A
|
$56.00M
5500.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
0.0%
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 |
$406.0M
-17.14%
YoY
|
-$1.792B
284.55%
YoY
|
-$917.0M
-220.03%
YoY
|
$4.448B
-3548.06%
YoY
|
$490.0M
-289.19%
YoY
|
-$466.0M
-27.53%
YoY
|
$764.0M
-350.49%
YoY
|
-$129.0M
-84.05%
YoY
|
-$259.0M
-128.75%
YoY
|
-$643.0M
-3.6%
YoY
|
-$305.0M
-80.28%
YoY
|
-$809.0M
-209.77%
YoY
|
$901.0M
27.26%
YoY
|
-$667.0M
43.13%
YoY
|
-$1.547B
65.28%
YoY
|
$737.0M
1128.33%
YoY
|
$708.0M
-344.14%
YoY
|
-$466.0M
-173.5%
YoY
|
-$936.0M
-332.26%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$541.0M
89.82%
YoY
|
$1.347B
27.92%
YoY
|
$854.0M
-35.64%
YoY
|
-$1.072B
-27.27%
YoY
|
-$285.0M
-128.67%
YoY
|
$1.053B
-27.28%
YoY
|
$1.327B
-4.39%
YoY
|
-$1.474B
221.13%
YoY
|
$994.0M
6.77%
YoY
|
$1.448B
-379.54%
YoY
|
$1.388B
-341.81%
YoY
|
-$459.0M
-74.51%
YoY
|
$931.0M
-135.05%
YoY
|
-$518.0M
-58.63%
YoY
|
-$574.0M
178.64%
YoY
|
-$1.801B
301.11%
YoY
|
-$2.656B
169.1%
YoY
|
-$1.252B
-11.08%
YoY
|
-$206.0M
-67.09%
YoY
|
| Cash From Investing Activities |
-$182.0M
-35.0%
YoY
|
$297.0M
-289.17%
YoY
|
-$5.422B
1225.67%
YoY
|
$178.0M
-217.11%
YoY
|
-$280.0M
-29.29%
YoY
|
-$157.0M
-56.75%
YoY
|
-$409.0M
56.11%
YoY
|
-$152.0M
-64.57%
YoY
|
-$396.0M
-980.0%
YoY
|
-$363.0M
-126.19%
YoY
|
-$262.0M
-111.67%
YoY
|
-$429.0M
-130.23%
YoY
|
$45.00M
-96.89%
YoY
|
$1.386B
-10.64%
YoY
|
$2.246B
34.25%
YoY
|
$1.419B
83.33%
YoY
|
$1.448B
29.87%
YoY
|
$1.551B
86.19%
YoY
|
$1.673B
563.89%
YoY
|
| Cash From Financing Activities |
$406.0M
-17.14%
YoY
|
-$1.792B
284.55%
YoY
|
-$917.0M
-220.03%
YoY
|
$4.448B
-3548.06%
YoY
|
$490.0M
-289.19%
YoY
|
-$466.0M
-27.53%
YoY
|
$764.0M
-350.49%
YoY
|
-$129.0M
-84.05%
YoY
|
-$259.0M
-128.75%
YoY
|
-$643.0M
-3.6%
YoY
|
-$305.0M
-80.28%
YoY
|
-$809.0M
-209.77%
YoY
|
$901.0M
27.26%
YoY
|
-$667.0M
43.13%
YoY
|
-$1.547B
65.28%
YoY
|
$737.0M
1128.33%
YoY
|
$708.0M
-344.14%
YoY
|
-$466.0M
-173.5%
YoY
|
-$936.0M
-332.26%
YoY
|
| Net Change In Cash |
-$723.0M
815.19%
YoY
|
-$148.0M
-134.42%
YoY
|
-$5.485B
-426.1%
YoY
|
$3.554B
-302.51%
YoY
|
-$79.00M
-123.94%
YoY
|
$430.0M
-2.71%
YoY
|
$1.682B
104.87%
YoY
|
-$1.755B
3.42%
YoY
|
$330.0M
-82.42%
YoY
|
$442.0M
119.9%
YoY
|
$821.0M
556.8%
YoY
|
-$1.697B
-578.03%
YoY
|
$1.877B
-475.4%
YoY
|
$201.0M
-220.36%
YoY
|
$125.0M
-76.46%
YoY
|
$355.0M
-7.79%
YoY
|
-$500.0M
208.64%
YoY
|
-$167.0M
-383.05%
YoY
|
$531.0M
1731.03%
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 |
-$541.0M
89.82%
YoY
|
$1.347B
27.92%
YoY
|
$854.0M
-35.64%
YoY
|
-$1.072B
-27.27%
YoY
|
-$285.0M
-128.67%
YoY
|
$1.053B
-27.28%
YoY
|
$1.327B
-4.39%
YoY
|
-$1.474B
221.13%
YoY
|
$994.0M
6.77%
YoY
|
$1.448B
-379.54%
YoY
|
$1.388B
-341.81%
YoY
|
-$459.0M
-74.51%
YoY
|
$931.0M
-135.05%
YoY
|
-$518.0M
-58.63%
YoY
|
-$574.0M
178.64%
YoY
|
-$1.801B
301.11%
YoY
|
-$2.656B
169.1%
YoY
|
-$1.252B
-11.08%
YoY
|
-$206.0M
-67.09%
YoY
|
| Capital Expenditures |
$336.0M
8.39%
YoY
|
$538.0M
10.02%
YoY
|
$469.0M
32.49%
YoY
|
$406.0M
36.7%
YoY
|
$310.0M
31.36%
YoY
|
$489.0M
54.26%
YoY
|
$354.0M
34.09%
YoY
|
$297.0M
-19.29%
YoY
|
$236.0M
36.42%
YoY
|
$317.0M
56.93%
YoY
|
$264.0M
87.23%
YoY
|
$368.0M
247.17%
YoY
|
$173.0M
63.21%
YoY
|
$202.0M
26.25%
YoY
|
$141.0M
33.02%
YoY
|
$106.0M
32.5%
YoY
|
$106.0M
100.0%
YoY
|
$160.0M
18.52%
YoY
|
$106.0M
2.91%
YoY
|
| Free Cash Flow |
-$877.0M
47.39%
YoY
|
$809.0M
43.44%
YoY
|
$385.0M
-60.43%
YoY
|
-$1.478B
-16.54%
YoY
|
-$595.0M
-178.5%
YoY
|
$564.0M
-50.13%
YoY
|
$973.0M
-13.43%
YoY
|
-$1.771B
114.15%
YoY
|
$758.0M
0.0%
YoY
|
$1.131B
-257.08%
YoY
|
$1.124B
-257.2%
YoY
|
-$827.0M
-56.63%
YoY
|
$758.0M
-127.44%
YoY
|
-$720.0M
-49.01%
YoY
|
-$715.0M
129.17%
YoY
|
-$1.907B
260.49%
YoY
|
-$2.762B
165.58%
YoY
|
-$1.412B
-8.49%
YoY
|
-$312.0M
-57.2%
YoY
|
Loading...