|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$435.2M
-59.63%
YoY
|
$1.078B
-30.03%
YoY
|
$1.541B
-43.97%
YoY
|
$2.749B
59.35%
YoY
|
$1.725B
450.31%
YoY
|
| Depreciation, Depletion And Amortization |
$591.4M
5.25%
YoY
|
$561.9M
0.65%
YoY
|
$558.3M
12.3%
YoY
|
$497.1M
162.62%
YoY
|
$189.3M
62.4%
YoY
|
| Cash From Operating Activities |
$1.216B
-35.07%
YoY
|
$1.873B
-18.82%
YoY
|
$2.307B
-35.91%
YoY
|
$3.599B
106.43%
YoY
|
$1.744B
570.42%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$362.6M
-4.72%
YoY
|
$380.6M
-20.1%
YoY
|
$476.3M
40.04%
YoY
|
$340.2M
49.26%
YoY
|
$227.9M
103.33%
YoY
|
| Acquisitions |
$1.123B
233.87%
YoY
|
$336.5M
40.97%
YoY
|
$238.7M
-62.0%
YoY
|
$628.0M
-47.95%
YoY
|
$1.206B
3595.96%
YoY
|
| Other Investing Activities |
-$1.105B
234.57%
YoY
|
-$330.2M
71.99%
YoY
|
-$192.0M
-68.9%
YoY
|
-$617.3M
-44.72%
YoY
|
-$1.117B
4533.81%
YoY
|
| Cash From Investing Activities |
-$1.467B
106.44%
YoY
|
-$710.7M
6.35%
YoY
|
-$668.3M
-30.2%
YoY
|
-$957.5M
-28.79%
YoY
|
-$1.345B
887.07%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$414.0M
-72.71%
YoY
|
$1.517B
-17.88%
YoY
|
$1.847B
-29.71%
YoY
|
$2.628B
53.28%
YoY
|
$1.715B
41189.69%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$279.4M
-126.0%
YoY
|
-$1.075B
-34.99%
YoY
|
-$1.653B
-36.52%
YoY
|
-$2.604B
233.79%
YoY
|
-$780.1M
-372.89%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.216B
-35.07%
YoY
|
$1.873B
-18.82%
YoY
|
$2.307B
-35.91%
YoY
|
$3.599B
106.43%
YoY
|
$1.744B
570.42%
YoY
|
| Cash From Investing Activities |
-$1.467B
106.44%
YoY
|
-$710.7M
6.35%
YoY
|
-$668.3M
-30.2%
YoY
|
-$957.5M
-28.79%
YoY
|
-$1.345B
887.07%
YoY
|
| Cash From Financing Activities |
$279.4M
-126.0%
YoY
|
-$1.075B
-34.99%
YoY
|
-$1.653B
-36.52%
YoY
|
-$2.604B
233.79%
YoY
|
-$780.1M
-372.89%
YoY
|
| Net Change In Cash |
$28.13M
-67.84%
YoY
|
$87.47M
-712.14%
YoY
|
-$14.29M
-137.76%
YoY
|
$37.84M
-109.93%
YoY
|
-$381.2M
-193.04%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.216B
-35.07%
YoY
|
$1.873B
-18.82%
YoY
|
$2.307B
-35.91%
YoY
|
$3.599B
106.43%
YoY
|
$1.744B
570.42%
YoY
|
| Capital Expenditures |
$362.6M
-4.72%
YoY
|
$380.6M
-20.1%
YoY
|
$476.3M
40.04%
YoY
|
$340.2M
49.26%
YoY
|
$227.9M
103.33%
YoY
|
| Free Cash Flow |
$853.3M
-42.81%
YoY
|
$1.492B
-18.49%
YoY
|
$1.831B
-43.83%
YoY
|
$3.259B
115.03%
YoY
|
$1.516B
924.2%
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 |
-$47.41M
-149.23%
YoY
|
$31.48M
-83.45%
YoY
|
$122.4M
-57.03%
YoY
|
$185.0M
-46.23%
YoY
|
$96.30M
-62.79%
YoY
|
$190.2M
-45.75%
YoY
|
$284.8M
-36.92%
YoY
|
$344.1M
-14.96%
YoY
|
$258.8M
-22.47%
YoY
|
$350.7M
-8.8%
YoY
|
$451.5M
-38.83%
YoY
|
$404.6M
-59.01%
YoY
|
$333.8M
-47.82%
YoY
|
$384.5M
-13.1%
YoY
|
$738.0M
20.36%
YoY
|
$987.2M
98.54%
YoY
|
$639.6M
270.63%
YoY
|
$442.5M
216.23%
YoY
|
$613.1M
613.52%
YoY
|
| Depreciation, Depletion And Amortization |
$148.4M
2.3%
YoY
|
$151.3M
10.88%
YoY
|
$147.5M
4.11%
YoY
|
$147.5M
2.91%
YoY
|
$145.0M
3.31%
YoY
|
$136.5M
-4.0%
YoY
|
$141.7M
0.79%
YoY
|
$143.4M
3.16%
YoY
|
$140.4M
2.81%
YoY
|
$142.2M
0.36%
YoY
|
$140.6M
11.88%
YoY
|
$139.0M
17.91%
YoY
|
$136.5M
21.98%
YoY
|
$141.7M
-2.87%
YoY
|
$125.7M
163.45%
YoY
|
$117.9M
-7.38%
YoY
|
$111.9M
144.96%
YoY
|
$145.9M
397.79%
YoY
|
$47.70M
62.12%
YoY
|
| Cash From Operating Activities |
$87.45M
-33.91%
YoY
|
$194.8M
-47.84%
YoY
|
$547.7M
-24.96%
YoY
|
$341.0M
-24.56%
YoY
|
$132.3M
-58.28%
YoY
|
$373.5M
-38.94%
YoY
|
$730.0M
12.39%
YoY
|
$452.1M
15.53%
YoY
|
$317.2M
-51.53%
YoY
|
$611.7M
-37.03%
YoY
|
$649.5M
-56.72%
YoY
|
$391.3M
-58.69%
YoY
|
$654.4M
263.9%
YoY
|
$971.4M
15.59%
YoY
|
$1.501B
35.57%
YoY
|
$947.2M
-29014.77%
YoY
|
$179.8M
-189.68%
YoY
|
$840.3M
700.32%
YoY
|
$1.107B
-7579.68%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$46.75M
-53.24%
YoY
|
$88.07M
-11.64%
YoY
|
$85.82M
-13.82%
YoY
|
$88.74M
0.72%
YoY
|
$99.97M
7.25%
YoY
|
$99.67M
-0.06%
YoY
|
$99.58M
-31.56%
YoY
|
$88.11M
-29.78%
YoY
|
$93.21M
-11.77%
YoY
|
$99.73M
-26.07%
YoY
|
$145.5M
-269.77%
YoY
|
$125.5M
-281.67%
YoY
|
$105.6M
-309.3%
YoY
|
$134.9M
-299.24%
YoY
|
-$85.70M
38.49%
YoY
|
-$69.06M
17.07%
YoY
|
-$50.48M
-228.56%
YoY
|
-$67.71M
136.76%
YoY
|
-$61.89M
115.63%
YoY
|
| Acquisitions |
$12.41M
-98.5%
YoY
|
N/A
|
N/A
|
N/A
|
$824.8M
1304.98%
YoY
|
N/A
|
N/A
|
N/A
|
$58.71M
-25.66%
YoY
|
N/A
|
N/A
|
N/A
|
$78.97M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$11.10M
-98.63%
YoY
|
-$217.1M
185.09%
YoY
|
-$16.68M
-86.07%
YoY
|
-$58.68M
-23.28%
YoY
|
-$812.1M
1304.4%
YoY
|
-$76.16M
-17.62%
YoY
|
-$119.7M
536.6%
YoY
|
-$76.48M
921.67%
YoY
|
-$57.82M
-21.02%
YoY
|
-$92.46M
1665.48%
YoY
|
-$18.80M
-95.57%
YoY
|
-$7.486M
-96.05%
YoY
|
-$73.22M
-3521.26%
YoY
|
-$5.237M
-98.29%
YoY
|
-$424.5M
-42.41%
YoY
|
-$189.7M
-22.17%
YoY
|
$2.140M
-98.75%
YoY
|
-$306.5M
2565.44%
YoY
|
-$737.2M
-41055.61%
YoY
|
| Cash From Investing Activities |
-$57.85M
-93.66%
YoY
|
-$305.2M
73.58%
YoY
|
-$102.5M
-53.25%
YoY
|
-$147.4M
-10.43%
YoY
|
-$912.1M
503.87%
YoY
|
-$175.8M
-8.51%
YoY
|
-$219.3M
33.45%
YoY
|
-$164.6M
23.8%
YoY
|
-$151.0M
-15.56%
YoY
|
-$192.2M
37.14%
YoY
|
-$164.3M
-67.8%
YoY
|
-$133.0M
-48.62%
YoY
|
-$178.9M
270.04%
YoY
|
-$140.1M
-62.55%
YoY
|
-$510.2M
-36.15%
YoY
|
-$258.8M
-14.52%
YoY
|
-$48.34M
-136.78%
YoY
|
-$374.2M
833.26%
YoY
|
-$799.1M
2881.67%
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 |
$300.1M
2330.28%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$12.35M
-26.51%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$16.80M
-97.32%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$626.6M
76.54%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$355.0M
3307.23%
YoY
|
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
|
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 |
-$113.0M
-115.24%
YoY
|
-$3.997M
-98.93%
YoY
|
-$236.1M
-8.55%
YoY
|
-$222.0M
-75.59%
YoY
|
$741.5M
59.4%
YoY
|
-$372.1M
-15.71%
YoY
|
-$258.2M
-46.92%
YoY
|
-$909.4M
190.11%
YoY
|
$465.2M
-213.03%
YoY
|
-$441.5M
-47.18%
YoY
|
-$486.4M
-54.62%
YoY
|
-$313.5M
-61.02%
YoY
|
-$411.6M
-482.09%
YoY
|
-$835.8M
28.93%
YoY
|
-$1.072B
517.95%
YoY
|
-$804.1M
-313.21%
YoY
|
$107.7M
-132.1%
YoY
|
-$648.2M
-3681.36%
YoY
|
-$173.4M
5880.59%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$87.45M
-33.91%
YoY
|
$194.8M
-47.84%
YoY
|
$547.7M
-24.96%
YoY
|
$341.0M
-24.56%
YoY
|
$132.3M
-58.28%
YoY
|
$373.5M
-38.94%
YoY
|
$730.0M
12.39%
YoY
|
$452.1M
15.53%
YoY
|
$317.2M
-51.53%
YoY
|
$611.7M
-37.03%
YoY
|
$649.5M
-56.72%
YoY
|
$391.3M
-58.69%
YoY
|
$654.4M
263.9%
YoY
|
$971.4M
15.59%
YoY
|
$1.501B
35.57%
YoY
|
$947.2M
-29014.77%
YoY
|
$179.8M
-189.68%
YoY
|
$840.3M
700.32%
YoY
|
$1.107B
-7579.68%
YoY
|
| Cash From Investing Activities |
-$57.85M
-93.66%
YoY
|
-$305.2M
73.58%
YoY
|
-$102.5M
-53.25%
YoY
|
-$147.4M
-10.43%
YoY
|
-$912.1M
503.87%
YoY
|
-$175.8M
-8.51%
YoY
|
-$219.3M
33.45%
YoY
|
-$164.6M
23.8%
YoY
|
-$151.0M
-15.56%
YoY
|
-$192.2M
37.14%
YoY
|
-$164.3M
-67.8%
YoY
|
-$133.0M
-48.62%
YoY
|
-$178.9M
270.04%
YoY
|
-$140.1M
-62.55%
YoY
|
-$510.2M
-36.15%
YoY
|
-$258.8M
-14.52%
YoY
|
-$48.34M
-136.78%
YoY
|
-$374.2M
833.26%
YoY
|
-$799.1M
2881.67%
YoY
|
| Cash From Financing Activities |
-$113.0M
-115.24%
YoY
|
-$3.997M
-98.93%
YoY
|
-$236.1M
-8.55%
YoY
|
-$222.0M
-75.59%
YoY
|
$741.5M
59.4%
YoY
|
-$372.1M
-15.71%
YoY
|
-$258.2M
-46.92%
YoY
|
-$909.4M
190.11%
YoY
|
$465.2M
-213.03%
YoY
|
-$441.5M
-47.18%
YoY
|
-$486.4M
-54.62%
YoY
|
-$313.5M
-61.02%
YoY
|
-$411.6M
-482.09%
YoY
|
-$835.8M
28.93%
YoY
|
-$1.072B
517.95%
YoY
|
-$804.1M
-313.21%
YoY
|
$107.7M
-132.1%
YoY
|
-$648.2M
-3681.36%
YoY
|
-$173.4M
5880.59%
YoY
|
| Net Change In Cash |
-$83.41M
118.05%
YoY
|
-$114.4M
-34.43%
YoY
|
$209.1M
-17.18%
YoY
|
-$28.35M
-95.44%
YoY
|
-$38.25M
-106.06%
YoY
|
-$174.5M
693.48%
YoY
|
$252.5M
-21144.5%
YoY
|
-$621.9M
1028.87%
YoY
|
$631.3M
887.02%
YoY
|
-$21.99M
384.66%
YoY
|
-$1.200M
-98.52%
YoY
|
-$55.09M
-52.35%
YoY
|
$63.96M
-73.26%
YoY
|
-$4.537M
-97.51%
YoY
|
-$81.20M
-160.39%
YoY
|
-$115.6M
-262.47%
YoY
|
$239.2M
-159.11%
YoY
|
-$182.1M
-319.44%
YoY
|
$134.5M
-402.18%
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 |
$87.45M
-33.91%
YoY
|
$194.8M
-47.84%
YoY
|
$547.7M
-24.96%
YoY
|
$341.0M
-24.56%
YoY
|
$132.3M
-58.28%
YoY
|
$373.5M
-38.94%
YoY
|
$730.0M
12.39%
YoY
|
$452.1M
15.53%
YoY
|
$317.2M
-51.53%
YoY
|
$611.7M
-37.03%
YoY
|
$649.5M
-56.72%
YoY
|
$391.3M
-58.69%
YoY
|
$654.4M
263.9%
YoY
|
$971.4M
15.59%
YoY
|
$1.501B
35.57%
YoY
|
$947.2M
-29014.77%
YoY
|
$179.8M
-189.68%
YoY
|
$840.3M
700.32%
YoY
|
$1.107B
-7579.68%
YoY
|
| Capital Expenditures |
$46.75M
-53.24%
YoY
|
$88.07M
-11.64%
YoY
|
$85.82M
-13.82%
YoY
|
$88.74M
0.72%
YoY
|
$99.97M
7.25%
YoY
|
$99.67M
-0.06%
YoY
|
$99.58M
-31.56%
YoY
|
$88.11M
-29.78%
YoY
|
$93.21M
-11.77%
YoY
|
$99.73M
-26.07%
YoY
|
$145.5M
-269.77%
YoY
|
$125.5M
-281.67%
YoY
|
$105.6M
-309.3%
YoY
|
$134.9M
-299.24%
YoY
|
-$85.70M
38.49%
YoY
|
-$69.06M
17.07%
YoY
|
-$50.48M
-228.56%
YoY
|
-$67.71M
136.76%
YoY
|
-$61.89M
115.63%
YoY
|
| Free Cash Flow |
$40.71M
25.82%
YoY
|
$106.7M
-61.02%
YoY
|
$461.9M
-26.73%
YoY
|
$252.3M
-30.68%
YoY
|
$32.35M
-85.55%
YoY
|
$273.8M
-46.52%
YoY
|
$630.4M
25.08%
YoY
|
$364.0M
36.9%
YoY
|
$224.0M
-59.18%
YoY
|
$511.9M
-38.8%
YoY
|
$504.0M
-68.23%
YoY
|
$265.9M
-73.84%
YoY
|
$548.7M
138.27%
YoY
|
$836.5M
-7.88%
YoY
|
$1.586B
35.73%
YoY
|
$1.016B
1724.06%
YoY
|
$230.3M
-196.05%
YoY
|
$908.0M
579.67%
YoY
|
$1.169B
8309.2%
YoY
|
Loading...