|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$738.0M
74.06%
YoY
|
$424.0M
-5.78%
YoY
|
$450.0M
-38.1%
YoY
|
$727.0M
-229.82%
YoY
|
-$560.0M
-196.72%
YoY
|
| Depreciation, Depletion And Amortization |
$308.0M
3.7%
YoY
|
$297.0M
-40.48%
YoY
|
$499.0M
8.48%
YoY
|
$460.0M
-0.65%
YoY
|
$463.0M
-3.74%
YoY
|
| Cash From Operating Activities |
$1.530B
28.36%
YoY
|
$1.192B
-17.96%
YoY
|
$1.453B
80.95%
YoY
|
$803.0M
-11.27%
YoY
|
$905.0M
-31.18%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$413.0M
2.48%
YoY
|
$403.0M
-49.18%
YoY
|
$793.0M
-5.48%
YoY
|
$839.0M
6.61%
YoY
|
$787.0M
42.06%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$126.0M
306.45%
YoY
|
$31.00M
N/A
|
$0.00
N/A
|
| Other Investing Activities |
-$28.00M
N/A
|
$0.00
-100.0%
YoY
|
-$11.00M
120.0%
YoY
|
-$5.000M
-600.0%
YoY
|
$1.000M
-112.5%
YoY
|
| Cash From Investing Activities |
-$320.0M
2566.67%
YoY
|
-$12.00M
-98.51%
YoY
|
-$804.0M
25.23%
YoY
|
-$642.0M
-142.6%
YoY
|
$1.507B
-381.68%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$505.0M
132.72%
YoY
|
$217.0M
-1908.33%
YoY
|
-$12.00M
-101.66%
YoY
|
$722.0M
-23.84%
YoY
|
$948.0M
1381.25%
YoY
|
| Debt Paid & Issued, Net |
$1.891B
5.76%
YoY
|
$1.788B
473.08%
YoY
|
$312.0M
-86.3%
YoY
|
$2.278B
24.21%
YoY
|
$1.834B
581.78%
YoY
|
| Cash From Financing Activities |
-$1.361B
-10.81%
YoY
|
-$1.526B
-1415.52%
YoY
|
$116.0M
-564.0%
YoY
|
-$25.00M
-99.15%
YoY
|
-$2.944B
1131.8%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.530B
28.36%
YoY
|
$1.192B
-17.96%
YoY
|
$1.453B
80.95%
YoY
|
$803.0M
-11.27%
YoY
|
$905.0M
-31.18%
YoY
|
| Cash From Investing Activities |
-$320.0M
2566.67%
YoY
|
-$12.00M
-98.51%
YoY
|
-$804.0M
25.23%
YoY
|
-$642.0M
-142.6%
YoY
|
$1.507B
-381.68%
YoY
|
| Cash From Financing Activities |
-$1.361B
-10.81%
YoY
|
-$1.526B
-1415.52%
YoY
|
$116.0M
-564.0%
YoY
|
-$25.00M
-99.15%
YoY
|
-$2.944B
1131.8%
YoY
|
| Net Change In Cash |
-$137.0M
-64.32%
YoY
|
-$384.0M
-150.2%
YoY
|
$765.0M
1563.04%
YoY
|
$46.00M
-107.13%
YoY
|
-$645.0M
-212.17%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.530B
28.36%
YoY
|
$1.192B
-17.96%
YoY
|
$1.453B
80.95%
YoY
|
$803.0M
-11.27%
YoY
|
$905.0M
-31.18%
YoY
|
| Capital Expenditures |
$413.0M
2.48%
YoY
|
$403.0M
-49.18%
YoY
|
$793.0M
-5.48%
YoY
|
$839.0M
6.61%
YoY
|
$787.0M
42.06%
YoY
|
| Free Cash Flow |
$1.117B
41.57%
YoY
|
$789.0M
19.55%
YoY
|
$660.0M
-1933.33%
YoY
|
-$36.00M
-130.51%
YoY
|
$118.0M
-84.49%
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 |
$175.0M
-9.33%
YoY
|
$150.0M
-58.1%
YoY
|
$214.0M
-262.12%
YoY
|
$181.0M
4.02%
YoY
|
$193.0M
188.06%
YoY
|
$358.0M
1018.75%
YoY
|
-$132.0M
-183.02%
YoY
|
$174.0M
10.83%
YoY
|
$67.00M
-34.31%
YoY
|
$32.00M
-64.04%
YoY
|
$159.0M
25.2%
YoY
|
$157.0M
-46.78%
YoY
|
$102.0M
-52.78%
YoY
|
$89.00M
-108.89%
YoY
|
$127.0M
24.51%
YoY
|
$295.0M
130.47%
YoY
|
$216.0M
2.37%
YoY
|
-$1.001B
-762.91%
YoY
|
$102.0M
-52.34%
YoY
|
| Depreciation, Depletion And Amortization |
$80.00M
6.67%
YoY
|
$116.0M
11.54%
YoY
|
$116.0M
1.75%
YoY
|
$114.0M
-0.87%
YoY
|
$75.00M
-34.78%
YoY
|
$104.0M
-18.11%
YoY
|
$114.0M
-8.06%
YoY
|
$115.0M
-8.0%
YoY
|
$115.0M
-6.5%
YoY
|
$127.0M
11.4%
YoY
|
$124.0M
7.83%
YoY
|
$125.0M
7.76%
YoY
|
$123.0M
6.96%
YoY
|
$114.0M
2.7%
YoY
|
$115.0M
1.77%
YoY
|
$116.0M
3.57%
YoY
|
$115.0M
-9.45%
YoY
|
$111.0M
-8.26%
YoY
|
$113.0M
-6.61%
YoY
|
| Cash From Operating Activities |
-$54.00M
-485.71%
YoY
|
$487.0M
65.08%
YoY
|
$580.0M
4.69%
YoY
|
$449.0M
0.9%
YoY
|
$14.00M
-113.73%
YoY
|
$295.0M
-52.5%
YoY
|
$554.0M
2.78%
YoY
|
$445.0M
-15.72%
YoY
|
-$102.0M
-56.6%
YoY
|
$621.0M
-7.17%
YoY
|
$539.0M
-969.35%
YoY
|
$528.0M
6.24%
YoY
|
-$235.0M
-21.93%
YoY
|
$669.0M
1.36%
YoY
|
-$62.00M
-181.58%
YoY
|
$497.0M
-10.29%
YoY
|
-$301.0M
-21.82%
YoY
|
$660.0M
-34.39%
YoY
|
$76.00M
-86.11%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$87.00M
163.64%
YoY
|
$232.0M
55.7%
YoY
|
$92.00M
21.05%
YoY
|
$56.00M
-33.33%
YoY
|
$33.00M
-64.89%
YoY
|
$149.0M
-16.76%
YoY
|
$76.00M
-52.5%
YoY
|
$84.00M
-61.99%
YoY
|
$94.00M
-59.66%
YoY
|
$179.0M
-22.84%
YoY
|
$160.0M
-153.87%
YoY
|
$221.0M
-214.51%
YoY
|
$233.0M
99.15%
YoY
|
$232.0M
-176.32%
YoY
|
-$297.0M
58.82%
YoY
|
-$193.0M
1.58%
YoY
|
$117.0M
-13.33%
YoY
|
-$304.0M
19.69%
YoY
|
-$187.0M
39.55%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
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
|
$23.00M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$10.00M
-129.41%
YoY
|
$33.00M
-90.43%
YoY
|
$15.00M
36.36%
YoY
|
$11.00M
-50.0%
YoY
|
$34.00M
161.54%
YoY
|
$345.0M
-428.57%
YoY
|
$11.00M
-38.89%
YoY
|
$22.00M
450.0%
YoY
|
$13.00M
-81.94%
YoY
|
-$105.0M
-5350.0%
YoY
|
$18.00M
20.0%
YoY
|
$4.000M
-97.78%
YoY
|
$72.00M
800.0%
YoY
|
$2.000M
-90.0%
YoY
|
$15.00M
-99.34%
YoY
|
$180.0M
-18100.0%
YoY
|
$8.000M
N/A
|
$20.00M
-28.57%
YoY
|
$2.289B
25333.33%
YoY
|
| Cash From Investing Activities |
-$97.00M
-9800.0%
YoY
|
-$199.0M
-201.53%
YoY
|
-$77.00M
18.46%
YoY
|
-$45.00M
-27.42%
YoY
|
$1.000M
-101.23%
YoY
|
$196.0M
-169.01%
YoY
|
-$65.00M
-54.23%
YoY
|
-$62.00M
-71.43%
YoY
|
-$81.00M
-49.69%
YoY
|
-$284.0M
23.48%
YoY
|
-$142.0M
-49.65%
YoY
|
-$217.0M
1569.23%
YoY
|
-$161.0M
37.61%
YoY
|
-$230.0M
-19.01%
YoY
|
-$282.0M
-113.42%
YoY
|
-$13.00M
-93.19%
YoY
|
-$117.0M
-2.5%
YoY
|
-$284.0M
25.66%
YoY
|
$2.102B
-1781.6%
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 |
$212.0M
4.43%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$203.0M
3960.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$5.000M
-16.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$6.000M
-98.29%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$350.0M
3081.82%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$14.00M
-48.15%
YoY
|
N/A
|
N/A
|
N/A
|
$27.00M
-15.63%
YoY
|
N/A
|
N/A
|
N/A
|
$32.00M
33.33%
YoY
|
N/A
|
N/A
|
N/A
|
$24.00M
-42.86%
YoY
|
N/A
|
N/A
|
N/A
|
$42.00M
61.54%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$29.00M
-81.05%
YoY
|
-$681.0M
-46.21%
YoY
|
-$253.0M
33.16%
YoY
|
-$274.0M
246.84%
YoY
|
-$153.0M
-1800.0%
YoY
|
-$1.266B
-938.41%
YoY
|
-$190.0M
39.71%
YoY
|
-$79.00M
-50.93%
YoY
|
$9.000M
-96.56%
YoY
|
$151.0M
-158.75%
YoY
|
-$136.0M
-150.37%
YoY
|
-$161.0M
-55.15%
YoY
|
$262.0M
-18.38%
YoY
|
-$257.0M
-87.35%
YoY
|
$270.0M
-155.1%
YoY
|
-$359.0M
-2.45%
YoY
|
$321.0M
-683.64%
YoY
|
-$2.031B
666.42%
YoY
|
-$490.0M
188.24%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$54.00M
-485.71%
YoY
|
$487.0M
65.08%
YoY
|
$580.0M
4.69%
YoY
|
$449.0M
0.9%
YoY
|
$14.00M
-113.73%
YoY
|
$295.0M
-52.5%
YoY
|
$554.0M
2.78%
YoY
|
$445.0M
-15.72%
YoY
|
-$102.0M
-56.6%
YoY
|
$621.0M
-7.17%
YoY
|
$539.0M
-969.35%
YoY
|
$528.0M
6.24%
YoY
|
-$235.0M
-21.93%
YoY
|
$669.0M
1.36%
YoY
|
-$62.00M
-181.58%
YoY
|
$497.0M
-10.29%
YoY
|
-$301.0M
-21.82%
YoY
|
$660.0M
-34.39%
YoY
|
$76.00M
-86.11%
YoY
|
| Cash From Investing Activities |
-$97.00M
-9800.0%
YoY
|
-$199.0M
-201.53%
YoY
|
-$77.00M
18.46%
YoY
|
-$45.00M
-27.42%
YoY
|
$1.000M
-101.23%
YoY
|
$196.0M
-169.01%
YoY
|
-$65.00M
-54.23%
YoY
|
-$62.00M
-71.43%
YoY
|
-$81.00M
-49.69%
YoY
|
-$284.0M
23.48%
YoY
|
-$142.0M
-49.65%
YoY
|
-$217.0M
1569.23%
YoY
|
-$161.0M
37.61%
YoY
|
-$230.0M
-19.01%
YoY
|
-$282.0M
-113.42%
YoY
|
-$13.00M
-93.19%
YoY
|
-$117.0M
-2.5%
YoY
|
-$284.0M
25.66%
YoY
|
$2.102B
-1781.6%
YoY
|
| Cash From Financing Activities |
-$29.00M
-81.05%
YoY
|
-$681.0M
-46.21%
YoY
|
-$253.0M
33.16%
YoY
|
-$274.0M
246.84%
YoY
|
-$153.0M
-1800.0%
YoY
|
-$1.266B
-938.41%
YoY
|
-$190.0M
39.71%
YoY
|
-$79.00M
-50.93%
YoY
|
$9.000M
-96.56%
YoY
|
$151.0M
-158.75%
YoY
|
-$136.0M
-150.37%
YoY
|
-$161.0M
-55.15%
YoY
|
$262.0M
-18.38%
YoY
|
-$257.0M
-87.35%
YoY
|
$270.0M
-155.1%
YoY
|
-$359.0M
-2.45%
YoY
|
$321.0M
-683.64%
YoY
|
-$2.031B
666.42%
YoY
|
-$490.0M
188.24%
YoY
|
| Net Change In Cash |
-$184.0M
34.31%
YoY
|
-$393.0M
-49.29%
YoY
|
$250.0M
-16.39%
YoY
|
$130.0M
-57.24%
YoY
|
-$137.0M
-21.26%
YoY
|
-$775.0M
-258.81%
YoY
|
$299.0M
14.56%
YoY
|
$304.0M
102.67%
YoY
|
-$174.0M
29.85%
YoY
|
$488.0M
168.13%
YoY
|
$261.0M
-452.7%
YoY
|
$150.0M
20.0%
YoY
|
-$134.0M
0.75%
YoY
|
$182.0M
-111.0%
YoY
|
-$74.00M
-104.38%
YoY
|
$125.0M
-2600.0%
YoY
|
-$133.0M
-76.71%
YoY
|
-$1.655B
-421.36%
YoY
|
$1.688B
569.84%
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 |
-$54.00M
-485.71%
YoY
|
$487.0M
65.08%
YoY
|
$580.0M
4.69%
YoY
|
$449.0M
0.9%
YoY
|
$14.00M
-113.73%
YoY
|
$295.0M
-52.5%
YoY
|
$554.0M
2.78%
YoY
|
$445.0M
-15.72%
YoY
|
-$102.0M
-56.6%
YoY
|
$621.0M
-7.17%
YoY
|
$539.0M
-969.35%
YoY
|
$528.0M
6.24%
YoY
|
-$235.0M
-21.93%
YoY
|
$669.0M
1.36%
YoY
|
-$62.00M
-181.58%
YoY
|
$497.0M
-10.29%
YoY
|
-$301.0M
-21.82%
YoY
|
$660.0M
-34.39%
YoY
|
$76.00M
-86.11%
YoY
|
| Capital Expenditures |
$87.00M
163.64%
YoY
|
$232.0M
55.7%
YoY
|
$92.00M
21.05%
YoY
|
$56.00M
-33.33%
YoY
|
$33.00M
-64.89%
YoY
|
$149.0M
-16.76%
YoY
|
$76.00M
-52.5%
YoY
|
$84.00M
-61.99%
YoY
|
$94.00M
-59.66%
YoY
|
$179.0M
-22.84%
YoY
|
$160.0M
-153.87%
YoY
|
$221.0M
-214.51%
YoY
|
$233.0M
99.15%
YoY
|
$232.0M
-176.32%
YoY
|
-$297.0M
58.82%
YoY
|
-$193.0M
1.58%
YoY
|
$117.0M
-13.33%
YoY
|
-$304.0M
19.69%
YoY
|
-$187.0M
39.55%
YoY
|
| Free Cash Flow |
-$141.0M
642.11%
YoY
|
$255.0M
74.66%
YoY
|
$488.0M
2.09%
YoY
|
$393.0M
8.86%
YoY
|
-$19.00M
-90.31%
YoY
|
$146.0M
-66.97%
YoY
|
$478.0M
26.12%
YoY
|
$361.0M
17.59%
YoY
|
-$196.0M
-58.12%
YoY
|
$442.0M
1.14%
YoY
|
$379.0M
61.28%
YoY
|
$307.0M
-55.51%
YoY
|
-$468.0M
11.96%
YoY
|
$437.0M
-54.67%
YoY
|
$235.0M
-10.65%
YoY
|
$690.0M
-7.26%
YoY
|
-$418.0M
-19.62%
YoY
|
$964.0M
-23.49%
YoY
|
$263.0M
-61.38%
YoY
|
Loading...