|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$277.0M
-18.05%
YoY
|
$338.0M
-45.92%
YoY
|
$625.0M
-33.79%
YoY
|
$944.0M
75.79%
YoY
|
$537.0M
7.4%
YoY
|
| Depreciation, Depletion And Amortization |
$719.0M
6.84%
YoY
|
$673.0M
15.64%
YoY
|
$582.0M
-19.28%
YoY
|
$721.0M
-6.61%
YoY
|
$772.0M
35.92%
YoY
|
| Cash From Operating Activities |
$1.648B
21.89%
YoY
|
$1.352B
3.05%
YoY
|
$1.312B
-16.38%
YoY
|
$1.569B
20.14%
YoY
|
$1.306B
10.3%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$469.0M
-30.1%
YoY
|
$671.0M
-19.35%
YoY
|
$832.0M
15.08%
YoY
|
$723.0M
-208.23%
YoY
|
-$668.0M
44.9%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$109.0M
-65.06%
YoY
|
$312.0M
-58.89%
YoY
|
$759.0M
69.04%
YoY
|
| Other Investing Activities |
$101.0M
48.53%
YoY
|
$68.00M
-55.56%
YoY
|
$153.0M
-122.01%
YoY
|
-$695.0M
-4.4%
YoY
|
-$727.0M
79.51%
YoY
|
| Cash From Investing Activities |
-$368.0M
-38.97%
YoY
|
-$603.0M
-11.19%
YoY
|
-$679.0M
-52.12%
YoY
|
-$1.418B
1.65%
YoY
|
-$1.395B
61.09%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$508.0M
26.37%
YoY
|
$402.0M
127.12%
YoY
|
$177.0M
-26.25%
YoY
|
$240.0M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$409.0M
-22.1%
YoY
|
$525.0M
16.41%
YoY
|
$451.0M
3369.23%
YoY
|
$13.00M
-98.14%
YoY
|
$699.0M
111.18%
YoY
|
| Cash From Financing Activities |
-$1.116B
568.26%
YoY
|
-$167.0M
-61.78%
YoY
|
-$437.0M
-22.93%
YoY
|
-$567.0M
-298.25%
YoY
|
$286.0M
-34.55%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.648B
21.89%
YoY
|
$1.352B
3.05%
YoY
|
$1.312B
-16.38%
YoY
|
$1.569B
20.14%
YoY
|
$1.306B
10.3%
YoY
|
| Cash From Investing Activities |
-$368.0M
-38.97%
YoY
|
-$603.0M
-11.19%
YoY
|
-$679.0M
-52.12%
YoY
|
-$1.418B
1.65%
YoY
|
-$1.395B
61.09%
YoY
|
| Cash From Financing Activities |
-$1.116B
568.26%
YoY
|
-$167.0M
-61.78%
YoY
|
-$437.0M
-22.93%
YoY
|
-$567.0M
-298.25%
YoY
|
$286.0M
-34.55%
YoY
|
| Net Change In Cash |
$219.0M
-60.89%
YoY
|
$560.0M
185.71%
YoY
|
$196.0M
-138.74%
YoY
|
-$506.0M
-360.82%
YoY
|
$194.0M
-76.28%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.648B
21.89%
YoY
|
$1.352B
3.05%
YoY
|
$1.312B
-16.38%
YoY
|
$1.569B
20.14%
YoY
|
$1.306B
10.3%
YoY
|
| Capital Expenditures |
$469.0M
-30.1%
YoY
|
$671.0M
-19.35%
YoY
|
$832.0M
15.08%
YoY
|
$723.0M
-208.23%
YoY
|
-$668.0M
44.9%
YoY
|
| Free Cash Flow |
$1.179B
73.13%
YoY
|
$681.0M
41.88%
YoY
|
$480.0M
-43.26%
YoY
|
$846.0M
-57.14%
YoY
|
$1.974B
20.0%
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 |
$242.0M
54.14%
YoY
|
-$262.0M
-35.31%
YoY
|
$158.0M
-32.48%
YoY
|
$224.0M
-26.07%
YoY
|
$157.0M
-23.79%
YoY
|
-$405.0M
-362.99%
YoY
|
$234.0M
368.0%
YoY
|
$303.0M
48.53%
YoY
|
$206.0M
-5.07%
YoY
|
$154.0M
-39.61%
YoY
|
$50.00M
-81.68%
YoY
|
$204.0M
-5.56%
YoY
|
$217.0M
8.5%
YoY
|
$255.0M
97.67%
YoY
|
$273.0M
184.38%
YoY
|
$216.0M
-12.55%
YoY
|
$200.0M
207.69%
YoY
|
$129.0M
-63.97%
YoY
|
$96.00M
-13.51%
YoY
|
| Depreciation, Depletion And Amortization |
$145.0M
-6.45%
YoY
|
$166.0M
-6.74%
YoY
|
$219.0M
18.38%
YoY
|
$179.0M
11.88%
YoY
|
$155.0M
16.54%
YoY
|
$178.0M
14.84%
YoY
|
$185.0M
218.97%
YoY
|
$160.0M
-13.98%
YoY
|
$133.0M
-16.35%
YoY
|
$155.0M
-12.92%
YoY
|
$58.00M
-67.42%
YoY
|
$186.0M
0.54%
YoY
|
$159.0M
1.27%
YoY
|
$178.0M
-4.81%
YoY
|
$178.0M
-8.72%
YoY
|
$185.0M
-5.13%
YoY
|
$157.0M
-10.29%
YoY
|
$187.0M
-18.34%
YoY
|
$195.0M
69.57%
YoY
|
| Cash From Operating Activities |
$152.0M
85.37%
YoY
|
$619.0M
-8.84%
YoY
|
$368.0M
6.05%
YoY
|
$579.0M
27.53%
YoY
|
$82.00M
-164.06%
YoY
|
$679.0M
-21.77%
YoY
|
$347.0M
97.16%
YoY
|
$454.0M
62.14%
YoY
|
-$128.0M
966.67%
YoY
|
$868.0M
-2.47%
YoY
|
$176.0M
-49.28%
YoY
|
$280.0M
29.63%
YoY
|
-$12.00M
-110.34%
YoY
|
$890.0M
64.21%
YoY
|
$347.0M
144.37%
YoY
|
$216.0M
-22.86%
YoY
|
$116.0M
-66.08%
YoY
|
$542.0M
44.15%
YoY
|
$142.0M
-70.48%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$143.0M
20.17%
YoY
|
$162.0M
0.62%
YoY
|
$111.0M
-28.39%
YoY
|
$77.00M
-53.33%
YoY
|
$119.0M
-37.37%
YoY
|
$161.0M
-22.6%
YoY
|
$155.0M
49.04%
YoY
|
$165.0M
-31.82%
YoY
|
$190.0M
-31.65%
YoY
|
$208.0M
-1.89%
YoY
|
$104.0M
-157.78%
YoY
|
$242.0M
-257.14%
YoY
|
$278.0M
-257.06%
YoY
|
$212.0M
-223.26%
YoY
|
-$180.0M
18.42%
YoY
|
-$154.0M
4.76%
YoY
|
-$177.0M
-10.15%
YoY
|
-$172.0M
-4.97%
YoY
|
-$152.0M
39.45%
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
|
$19.00M
-87.9%
YoY
|
N/A
|
N/A
|
N/A
|
$157.0M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$13.00M
-48.0%
YoY
|
$40.00M
122.22%
YoY
|
$23.00M
187.5%
YoY
|
$13.00M
-51.85%
YoY
|
$25.00M
66.67%
YoY
|
$18.00M
-88.24%
YoY
|
$8.000M
300.0%
YoY
|
$27.00M
1250.0%
YoY
|
$15.00M
-475.0%
YoY
|
$153.0M
-129.42%
YoY
|
$2.000M
-101.69%
YoY
|
$2.000M
-90.0%
YoY
|
-$4.000M
-94.81%
YoY
|
-$520.0M
-3566.67%
YoY
|
-$118.0M
-1007.69%
YoY
|
$20.00M
-102.61%
YoY
|
-$77.00M
-741.67%
YoY
|
$15.00M
-103.44%
YoY
|
$13.00M
85.71%
YoY
|
| Cash From Investing Activities |
-$130.0M
38.3%
YoY
|
-$122.0M
-14.69%
YoY
|
-$88.00M
-40.14%
YoY
|
-$64.00M
-53.62%
YoY
|
-$94.00M
-46.29%
YoY
|
-$143.0M
160.0%
YoY
|
-$147.0M
44.12%
YoY
|
-$138.0M
-42.5%
YoY
|
-$175.0M
-37.94%
YoY
|
-$55.00M
-92.49%
YoY
|
-$102.0M
-65.77%
YoY
|
-$240.0M
79.1%
YoY
|
-$282.0M
11.02%
YoY
|
-$732.0M
366.24%
YoY
|
-$298.0M
114.39%
YoY
|
-$134.0M
-85.34%
YoY
|
-$254.0M
37.3%
YoY
|
-$157.0M
-74.55%
YoY
|
-$139.0M
36.27%
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 |
$150.0M
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
|
$100.0M
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
|
$40.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$2.000M
-99.42%
YoY
|
N/A
|
N/A
|
N/A
|
$346.0M
2783.33%
YoY
|
N/A
|
N/A
|
N/A
|
$12.00M
500.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
-92.31%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$218.0M
-45.09%
YoY
|
-$363.0M
-12.95%
YoY
|
-$147.0M
-129.88%
YoY
|
-$209.0M
254.24%
YoY
|
-$397.0M
116.94%
YoY
|
-$417.0M
71.6%
YoY
|
$492.0M
3684.62%
YoY
|
-$59.00M
-49.57%
YoY
|
-$183.0M
103.33%
YoY
|
-$243.0M
228.38%
YoY
|
$13.00M
-108.97%
YoY
|
-$117.0M
-23.53%
YoY
|
-$90.00M
-53.85%
YoY
|
-$74.00M
15.63%
YoY
|
-$145.0M
145.76%
YoY
|
-$153.0M
-133.26%
YoY
|
-$195.0M
282.35%
YoY
|
-$64.00M
-76.64%
YoY
|
-$59.00M
-79.51%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$152.0M
85.37%
YoY
|
$619.0M
-8.84%
YoY
|
$368.0M
6.05%
YoY
|
$579.0M
27.53%
YoY
|
$82.00M
-164.06%
YoY
|
$679.0M
-21.77%
YoY
|
$347.0M
97.16%
YoY
|
$454.0M
62.14%
YoY
|
-$128.0M
966.67%
YoY
|
$868.0M
-2.47%
YoY
|
$176.0M
-49.28%
YoY
|
$280.0M
29.63%
YoY
|
-$12.00M
-110.34%
YoY
|
$890.0M
64.21%
YoY
|
$347.0M
144.37%
YoY
|
$216.0M
-22.86%
YoY
|
$116.0M
-66.08%
YoY
|
$542.0M
44.15%
YoY
|
$142.0M
-70.48%
YoY
|
| Cash From Investing Activities |
-$130.0M
38.3%
YoY
|
-$122.0M
-14.69%
YoY
|
-$88.00M
-40.14%
YoY
|
-$64.00M
-53.62%
YoY
|
-$94.00M
-46.29%
YoY
|
-$143.0M
160.0%
YoY
|
-$147.0M
44.12%
YoY
|
-$138.0M
-42.5%
YoY
|
-$175.0M
-37.94%
YoY
|
-$55.00M
-92.49%
YoY
|
-$102.0M
-65.77%
YoY
|
-$240.0M
79.1%
YoY
|
-$282.0M
11.02%
YoY
|
-$732.0M
366.24%
YoY
|
-$298.0M
114.39%
YoY
|
-$134.0M
-85.34%
YoY
|
-$254.0M
37.3%
YoY
|
-$157.0M
-74.55%
YoY
|
-$139.0M
36.27%
YoY
|
| Cash From Financing Activities |
-$218.0M
-45.09%
YoY
|
-$363.0M
-12.95%
YoY
|
-$147.0M
-129.88%
YoY
|
-$209.0M
254.24%
YoY
|
-$397.0M
116.94%
YoY
|
-$417.0M
71.6%
YoY
|
$492.0M
3684.62%
YoY
|
-$59.00M
-49.57%
YoY
|
-$183.0M
103.33%
YoY
|
-$243.0M
228.38%
YoY
|
$13.00M
-108.97%
YoY
|
-$117.0M
-23.53%
YoY
|
-$90.00M
-53.85%
YoY
|
-$74.00M
15.63%
YoY
|
-$145.0M
145.76%
YoY
|
-$153.0M
-133.26%
YoY
|
-$195.0M
282.35%
YoY
|
-$64.00M
-76.64%
YoY
|
-$59.00M
-79.51%
YoY
|
| Net Change In Cash |
-$203.0M
-47.55%
YoY
|
$134.0M
12.61%
YoY
|
$133.0M
-80.78%
YoY
|
$306.0M
19.07%
YoY
|
-$387.0M
-22.13%
YoY
|
$119.0M
-79.12%
YoY
|
$692.0M
695.4%
YoY
|
$257.0M
-433.77%
YoY
|
-$497.0M
28.09%
YoY
|
$570.0M
578.57%
YoY
|
$87.00M
-190.63%
YoY
|
-$77.00M
8.45%
YoY
|
-$388.0M
14.12%
YoY
|
$84.00M
-73.83%
YoY
|
-$96.00M
71.43%
YoY
|
-$71.00M
-59.2%
YoY
|
-$340.0M
-423.81%
YoY
|
$321.0M
-162.33%
YoY
|
-$56.00M
-161.54%
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 |
$152.0M
85.37%
YoY
|
$619.0M
-8.84%
YoY
|
$368.0M
6.05%
YoY
|
$579.0M
27.53%
YoY
|
$82.00M
-164.06%
YoY
|
$679.0M
-21.77%
YoY
|
$347.0M
97.16%
YoY
|
$454.0M
62.14%
YoY
|
-$128.0M
966.67%
YoY
|
$868.0M
-2.47%
YoY
|
$176.0M
-49.28%
YoY
|
$280.0M
29.63%
YoY
|
-$12.00M
-110.34%
YoY
|
$890.0M
64.21%
YoY
|
$347.0M
144.37%
YoY
|
$216.0M
-22.86%
YoY
|
$116.0M
-66.08%
YoY
|
$542.0M
44.15%
YoY
|
$142.0M
-70.48%
YoY
|
| Capital Expenditures |
$143.0M
20.17%
YoY
|
$162.0M
0.62%
YoY
|
$111.0M
-28.39%
YoY
|
$77.00M
-53.33%
YoY
|
$119.0M
-37.37%
YoY
|
$161.0M
-22.6%
YoY
|
$155.0M
49.04%
YoY
|
$165.0M
-31.82%
YoY
|
$190.0M
-31.65%
YoY
|
$208.0M
-1.89%
YoY
|
$104.0M
-157.78%
YoY
|
$242.0M
-257.14%
YoY
|
$278.0M
-257.06%
YoY
|
$212.0M
-223.26%
YoY
|
-$180.0M
18.42%
YoY
|
-$154.0M
4.76%
YoY
|
-$177.0M
-10.15%
YoY
|
-$172.0M
-4.97%
YoY
|
-$152.0M
39.45%
YoY
|
| Free Cash Flow |
$9.000M
-124.32%
YoY
|
$457.0M
-11.78%
YoY
|
$257.0M
33.85%
YoY
|
$502.0M
73.7%
YoY
|
-$37.00M
-88.36%
YoY
|
$518.0M
-21.52%
YoY
|
$192.0M
166.67%
YoY
|
$289.0M
660.53%
YoY
|
-$318.0M
9.66%
YoY
|
$660.0M
-2.65%
YoY
|
$72.00M
-86.34%
YoY
|
$38.00M
-89.73%
YoY
|
-$290.0M
-198.98%
YoY
|
$678.0M
-5.04%
YoY
|
$527.0M
79.25%
YoY
|
$370.0M
-13.35%
YoY
|
$293.0M
-45.64%
YoY
|
$714.0M
28.19%
YoY
|
$294.0M
-50.17%
YoY
|
Loading...