|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$597.9M
-45.76%
YoY
|
$1.102B
-42.0%
YoY
|
$1.900B
13.2%
YoY
|
$1.679B
203.05%
YoY
|
$554.0M
31.13%
YoY
|
| Depreciation, Depletion And Amortization |
$651.4M
35.23%
YoY
|
$481.7M
3.68%
YoY
|
$464.6M
0.57%
YoY
|
$462.0M
0.05%
YoY
|
$461.7M
-3.28%
YoY
|
| Cash From Operating Activities |
$635.8M
-50.05%
YoY
|
$1.273B
-61.24%
YoY
|
$3.284B
68.72%
YoY
|
$1.947B
156.86%
YoY
|
$757.8M
-30.3%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$728.6M
-9.91%
YoY
|
$808.8M
43.27%
YoY
|
$564.5M
59.27%
YoY
|
$354.4M
11.53%
YoY
|
$317.8M
-24.04%
YoY
|
| Acquisitions |
$237.2M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
$22.14M
42.52%
YoY
|
$15.53M
171.51%
YoY
|
$5.721M
-61.54%
YoY
|
$14.88M
-184.04%
YoY
|
-$17.70M
189.53%
YoY
|
| Cash From Investing Activities |
-$880.6M
-38.49%
YoY
|
-$1.432B
50.66%
YoY
|
-$950.2M
107.88%
YoY
|
-$457.1M
349.57%
YoY
|
-$101.7M
-58.28%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
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
|
| Debt Paid & Issued, Net |
$331.6M
-9.42%
YoY
|
$366.1M
29.36%
YoY
|
$283.0M
809.97%
YoY
|
$31.10M
-94.32%
YoY
|
$547.3M
2054.72%
YoY
|
| Cash From Financing Activities |
-$230.6M
-71.68%
YoY
|
-$814.3M
-41.65%
YoY
|
-$1.395B
25.3%
YoY
|
-$1.114B
241.01%
YoY
|
-$326.6M
-64.93%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$635.8M
-50.05%
YoY
|
$1.273B
-61.24%
YoY
|
$3.284B
68.72%
YoY
|
$1.947B
156.86%
YoY
|
$757.8M
-30.3%
YoY
|
| Cash From Investing Activities |
-$880.6M
-38.49%
YoY
|
-$1.432B
50.66%
YoY
|
-$950.2M
107.88%
YoY
|
-$457.1M
349.57%
YoY
|
-$101.7M
-58.28%
YoY
|
| Cash From Financing Activities |
-$230.6M
-71.68%
YoY
|
-$814.3M
-41.65%
YoY
|
-$1.395B
25.3%
YoY
|
-$1.114B
241.01%
YoY
|
-$326.6M
-64.93%
YoY
|
| Net Change In Cash |
-$474.6M
-51.11%
YoY
|
-$970.7M
-203.15%
YoY
|
$941.1M
160.7%
YoY
|
$361.0M
10.91%
YoY
|
$325.5M
-493.67%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$635.8M
-50.05%
YoY
|
$1.273B
-61.24%
YoY
|
$3.284B
68.72%
YoY
|
$1.947B
156.86%
YoY
|
$757.8M
-30.3%
YoY
|
| Capital Expenditures |
$728.6M
-9.91%
YoY
|
$808.8M
43.27%
YoY
|
$564.5M
59.27%
YoY
|
$354.4M
11.53%
YoY
|
$317.8M
-24.04%
YoY
|
| Free Cash Flow |
-$92.79M
-119.99%
YoY
|
$464.1M
-82.93%
YoY
|
$2.720B
70.82%
YoY
|
$1.592B
261.82%
YoY
|
$440.0M
-34.21%
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 |
-$147.1M
94.12%
YoY
|
$260.5M
6.41%
YoY
|
$196.7M
75.62%
YoY
|
$232.2M
-21.9%
YoY
|
-$75.75M
-144.48%
YoY
|
$244.8M
-53.19%
YoY
|
$112.0M
-59.71%
YoY
|
$297.3M
-45.7%
YoY
|
$170.3M
-41.74%
YoY
|
$522.9M
-33.18%
YoY
|
$278.0M
-35.53%
YoY
|
$547.5M
-5.04%
YoY
|
$292.3M
33.48%
YoY
|
$782.6M
73.16%
YoY
|
$431.2M
73.24%
YoY
|
$576.6M
110.74%
YoY
|
$219.0M
-672.86%
YoY
|
$452.0M
548.71%
YoY
|
$248.9M
1059.81%
YoY
|
| Depreciation, Depletion And Amortization |
$172.6M
11.37%
YoY
|
$170.8M
15.68%
YoY
|
$189.3M
27.94%
YoY
|
$159.0M
10.42%
YoY
|
$155.0M
10.55%
YoY
|
$147.7M
6.99%
YoY
|
$148.0M
6.47%
YoY
|
$144.0M
6.98%
YoY
|
$140.2M
4.25%
YoY
|
$138.0M
5.06%
YoY
|
$139.0M
1.51%
YoY
|
$134.6M
0.15%
YoY
|
$134.5M
1.58%
YoY
|
$131.4M
-1.04%
YoY
|
$136.9M
2.31%
YoY
|
$134.4M
0.35%
YoY
|
$132.4M
-0.48%
YoY
|
$132.8M
-1.43%
YoY
|
$133.8M
-75.68%
YoY
|
| Cash From Operating Activities |
-$569.0M
-45.18%
YoY
|
-$337.8M
14.91%
YoY
|
$1.271B
14.2%
YoY
|
$697.0M
25.13%
YoY
|
-$1.038B
315.83%
YoY
|
-$294.0M
99.2%
YoY
|
$1.113B
-15.33%
YoY
|
$557.0M
-71.48%
YoY
|
-$249.6M
-226.87%
YoY
|
-$147.6M
-18.1%
YoY
|
$1.314B
-32.72%
YoY
|
$1.953B
50.66%
YoY
|
$196.8M
-117.57%
YoY
|
-$180.2M
-1.85%
YoY
|
$1.954B
40.53%
YoY
|
$1.296B
158.16%
YoY
|
-$1.120B
142.89%
YoY
|
-$183.6M
-72.74%
YoY
|
$1.390B
27.87%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$105.0M
-36.39%
YoY
|
$116.0M
-39.79%
YoY
|
$195.1M
-27.2%
YoY
|
$175.0M
-10.26%
YoY
|
$165.0M
-18.98%
YoY
|
$192.7M
35.25%
YoY
|
$268.0M
40.83%
YoY
|
$195.0M
41.41%
YoY
|
$203.6M
79.12%
YoY
|
$142.4M
16.19%
YoY
|
$190.3M
-229.47%
YoY
|
$137.9M
-280.09%
YoY
|
$113.7M
-303.0%
YoY
|
$122.6M
63.73%
YoY
|
-$147.0M
86.01%
YoY
|
-$76.57M
3.18%
YoY
|
-$56.01M
-29.0%
YoY
|
$74.88M
-12.61%
YoY
|
-$79.02M
-81.11%
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$147.6M
17.11%
YoY
|
$2.653M
-306.14%
YoY
|
-$133.3M
-79.33%
YoY
|
-$331.0M
138.13%
YoY
|
$126.0M
6.87%
YoY
|
-$1.287M
-105.3%
YoY
|
-$645.0M
492.83%
YoY
|
-$139.0M
74.4%
YoY
|
$117.9M
-156.39%
YoY
|
$24.27M
15458.33%
YoY
|
-$108.8M
-465.19%
YoY
|
-$79.70M
-25.64%
YoY
|
-$209.1M
336.15%
YoY
|
$156.0K
-92.25%
YoY
|
$29.79M
-80.76%
YoY
|
-$107.2M
218.2%
YoY
|
-$47.94M
-138.79%
YoY
|
$2.013M
-126.72%
YoY
|
$154.9M
-11.33%
YoY
|
| Cash From Investing Activities |
$42.60M
-208.32%
YoY
|
-$247.9M
3617.86%
YoY
|
-$328.4M
-64.03%
YoY
|
-$506.0M
51.5%
YoY
|
-$39.33M
-54.13%
YoY
|
-$6.667M
-93.31%
YoY
|
-$913.0M
205.25%
YoY
|
-$334.0M
53.49%
YoY
|
-$85.74M
-73.44%
YoY
|
-$99.62M
-10.02%
YoY
|
-$299.1M
155.21%
YoY
|
-$217.6M
18.42%
YoY
|
-$322.8M
210.53%
YoY
|
-$110.7M
112.11%
YoY
|
-$117.2M
-254.54%
YoY
|
-$183.7M
70.31%
YoY
|
-$103.9M
-332.57%
YoY
|
-$52.20M
-54.34%
YoY
|
$75.84M
-131.12%
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
|
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
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 |
$392.1M
-63.29%
YoY
|
$644.2M
-1887.38%
YoY
|
-$955.3M
-438.74%
YoY
|
-$307.0M
-43.77%
YoY
|
$1.068B
-384.47%
YoY
|
-$36.04M
-79.35%
YoY
|
$282.0M
-213.57%
YoY
|
-$546.0M
-56.34%
YoY
|
-$375.4M
1319.01%
YoY
|
-$174.5M
-234.28%
YoY
|
-$248.3M
-83.1%
YoY
|
-$1.251B
49.66%
YoY
|
-$26.46M
-102.55%
YoY
|
$130.0M
-16.69%
YoY
|
-$1.470B
9.79%
YoY
|
-$835.7M
171.59%
YoY
|
$1.036B
102.74%
YoY
|
$156.0M
-80.71%
YoY
|
-$1.339B
43.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$569.0M
-45.18%
YoY
|
-$337.8M
14.91%
YoY
|
$1.271B
14.2%
YoY
|
$697.0M
25.13%
YoY
|
-$1.038B
315.83%
YoY
|
-$294.0M
99.2%
YoY
|
$1.113B
-15.33%
YoY
|
$557.0M
-71.48%
YoY
|
-$249.6M
-226.87%
YoY
|
-$147.6M
-18.1%
YoY
|
$1.314B
-32.72%
YoY
|
$1.953B
50.66%
YoY
|
$196.8M
-117.57%
YoY
|
-$180.2M
-1.85%
YoY
|
$1.954B
40.53%
YoY
|
$1.296B
158.16%
YoY
|
-$1.120B
142.89%
YoY
|
-$183.6M
-72.74%
YoY
|
$1.390B
27.87%
YoY
|
| Cash From Investing Activities |
$42.60M
-208.32%
YoY
|
-$247.9M
3617.86%
YoY
|
-$328.4M
-64.03%
YoY
|
-$506.0M
51.5%
YoY
|
-$39.33M
-54.13%
YoY
|
-$6.667M
-93.31%
YoY
|
-$913.0M
205.25%
YoY
|
-$334.0M
53.49%
YoY
|
-$85.74M
-73.44%
YoY
|
-$99.62M
-10.02%
YoY
|
-$299.1M
155.21%
YoY
|
-$217.6M
18.42%
YoY
|
-$322.8M
210.53%
YoY
|
-$110.7M
112.11%
YoY
|
-$117.2M
-254.54%
YoY
|
-$183.7M
70.31%
YoY
|
-$103.9M
-332.57%
YoY
|
-$52.20M
-54.34%
YoY
|
$75.84M
-131.12%
YoY
|
| Cash From Financing Activities |
$392.1M
-63.29%
YoY
|
$644.2M
-1887.38%
YoY
|
-$955.3M
-438.74%
YoY
|
-$307.0M
-43.77%
YoY
|
$1.068B
-384.47%
YoY
|
-$36.04M
-79.35%
YoY
|
$282.0M
-213.57%
YoY
|
-$546.0M
-56.34%
YoY
|
-$375.4M
1319.01%
YoY
|
-$174.5M
-234.28%
YoY
|
-$248.3M
-83.1%
YoY
|
-$1.251B
49.66%
YoY
|
-$26.46M
-102.55%
YoY
|
$130.0M
-16.69%
YoY
|
-$1.470B
9.79%
YoY
|
-$835.7M
171.59%
YoY
|
$1.036B
102.74%
YoY
|
$156.0M
-80.71%
YoY
|
-$1.339B
43.76%
YoY
|
| Net Change In Cash |
-$134.4M
1340.06%
YoY
|
$58.26M
-117.17%
YoY
|
-$12.64M
-102.62%
YoY
|
-$116.0M
-64.09%
YoY
|
-$9.330M
-98.69%
YoY
|
-$339.2M
-20.3%
YoY
|
$482.0M
-37.17%
YoY
|
-$323.0M
-166.63%
YoY
|
-$710.8M
366.19%
YoY
|
-$425.7M
166.83%
YoY
|
$767.1M
109.12%
YoY
|
$484.8M
75.06%
YoY
|
-$152.5M
-19.0%
YoY
|
-$159.5M
91.44%
YoY
|
$366.8M
187.85%
YoY
|
$276.9M
219.93%
YoY
|
-$188.2M
-299.34%
YoY
|
-$83.33M
-455.34%
YoY
|
$127.4M
-245.43%
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 |
-$569.0M
-45.18%
YoY
|
-$337.8M
14.91%
YoY
|
$1.271B
14.2%
YoY
|
$697.0M
25.13%
YoY
|
-$1.038B
315.83%
YoY
|
-$294.0M
99.2%
YoY
|
$1.113B
-15.33%
YoY
|
$557.0M
-71.48%
YoY
|
-$249.6M
-226.87%
YoY
|
-$147.6M
-18.1%
YoY
|
$1.314B
-32.72%
YoY
|
$1.953B
50.66%
YoY
|
$196.8M
-117.57%
YoY
|
-$180.2M
-1.85%
YoY
|
$1.954B
40.53%
YoY
|
$1.296B
158.16%
YoY
|
-$1.120B
142.89%
YoY
|
-$183.6M
-72.74%
YoY
|
$1.390B
27.87%
YoY
|
| Capital Expenditures |
$105.0M
-36.39%
YoY
|
$116.0M
-39.79%
YoY
|
$195.1M
-27.2%
YoY
|
$175.0M
-10.26%
YoY
|
$165.0M
-18.98%
YoY
|
$192.7M
35.25%
YoY
|
$268.0M
40.83%
YoY
|
$195.0M
41.41%
YoY
|
$203.6M
79.12%
YoY
|
$142.4M
16.19%
YoY
|
$190.3M
-229.47%
YoY
|
$137.9M
-280.09%
YoY
|
$113.7M
-303.0%
YoY
|
$122.6M
63.73%
YoY
|
-$147.0M
86.01%
YoY
|
-$76.57M
3.18%
YoY
|
-$56.01M
-29.0%
YoY
|
$74.88M
-12.61%
YoY
|
-$79.02M
-81.11%
YoY
|
| Free Cash Flow |
-$674.0M
-43.98%
YoY
|
-$453.8M
-6.75%
YoY
|
$1.076B
27.33%
YoY
|
$522.0M
44.2%
YoY
|
-$1.203B
165.41%
YoY
|
-$486.6M
67.79%
YoY
|
$845.0M
-24.84%
YoY
|
$362.0M
-80.06%
YoY
|
-$453.3M
-645.64%
YoY
|
-$290.0M
-4.21%
YoY
|
$1.124B
-46.48%
YoY
|
$1.815B
32.21%
YoY
|
$83.07M
-107.81%
YoY
|
-$302.8M
17.15%
YoY
|
$2.101B
42.98%
YoY
|
$1.373B
138.21%
YoY
|
-$1.064B
178.37%
YoY
|
-$258.5M
-65.95%
YoY
|
$1.469B
-2.42%
YoY
|
Loading...