|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$810.0M
189.29%
YoY
|
$280.0M
87.92%
YoY
|
$149.0M
-67.75%
YoY
|
$462.0M
-34.93%
YoY
|
$710.0M
-24.39%
YoY
|
| Depreciation, Depletion And Amortization |
$219.0M
-6.81%
YoY
|
$235.0M
-0.42%
YoY
|
$236.0M
5.36%
YoY
|
$224.0M
6.16%
YoY
|
$211.0M
17.22%
YoY
|
| Cash From Operating Activities |
$981.0M
41.15%
YoY
|
$695.0M
-39.98%
YoY
|
$1.158B
47.33%
YoY
|
$786.0M
-38.4%
YoY
|
$1.276B
-17.46%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$220.0M
3.77%
YoY
|
$212.0M
-7.02%
YoY
|
$228.0M
-9.16%
YoY
|
$251.0M
-24.17%
YoY
|
$331.0M
30.31%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$85.00M
N/A
|
| Other Investing Activities |
$2.000M
-110.0%
YoY
|
-$20.00M
300.0%
YoY
|
-$5.000M
-77.27%
YoY
|
-$22.00M
-161.11%
YoY
|
$36.00M
-1900.0%
YoY
|
| Cash From Investing Activities |
-$94.00M
-46.29%
YoY
|
-$175.0M
-21.52%
YoY
|
-$223.0M
-2.62%
YoY
|
-$229.0M
-49.34%
YoY
|
-$452.0M
79.37%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$332.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$25.00M
-97.24%
YoY
|
$905.0M
264.92%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$1.405B
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
-$924.0M
41.07%
YoY
|
-$655.0M
-13.01%
YoY
|
-$753.0M
9.29%
YoY
|
-$689.0M
-50.47%
YoY
|
-$1.391B
165.97%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$981.0M
41.15%
YoY
|
$695.0M
-39.98%
YoY
|
$1.158B
47.33%
YoY
|
$786.0M
-38.4%
YoY
|
$1.276B
-17.46%
YoY
|
| Cash From Investing Activities |
-$94.00M
-46.29%
YoY
|
-$175.0M
-21.52%
YoY
|
-$223.0M
-2.62%
YoY
|
-$229.0M
-49.34%
YoY
|
-$452.0M
79.37%
YoY
|
| Cash From Financing Activities |
-$924.0M
41.07%
YoY
|
-$655.0M
-13.01%
YoY
|
-$753.0M
9.29%
YoY
|
-$689.0M
-50.47%
YoY
|
-$1.391B
165.97%
YoY
|
| Net Change In Cash |
-$37.00M
-77.02%
YoY
|
-$161.0M
-188.46%
YoY
|
$182.0M
-231.88%
YoY
|
-$138.0M
-75.14%
YoY
|
-$555.0M
-172.45%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$981.0M
41.15%
YoY
|
$695.0M
-39.98%
YoY
|
$1.158B
47.33%
YoY
|
$786.0M
-38.4%
YoY
|
$1.276B
-17.46%
YoY
|
| Capital Expenditures |
$220.0M
3.77%
YoY
|
$212.0M
-7.02%
YoY
|
$228.0M
-9.16%
YoY
|
$251.0M
-24.17%
YoY
|
$331.0M
30.31%
YoY
|
| Free Cash Flow |
$761.0M
57.56%
YoY
|
$483.0M
-48.06%
YoY
|
$930.0M
73.83%
YoY
|
$535.0M
-43.39%
YoY
|
$945.0M
-26.86%
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 |
$187.0M
0.54%
YoY
|
$157.0M
-18.65%
YoY
|
$80.00M
-19.19%
YoY
|
$332.0M
53.7%
YoY
|
$186.0M
-464.71%
YoY
|
$193.0M
107.53%
YoY
|
$99.00M
350.0%
YoY
|
$216.0M
22.73%
YoY
|
-$51.00M
-75.83%
YoY
|
$93.00M
-6.06%
YoY
|
$22.00M
-74.12%
YoY
|
$176.0M
74.26%
YoY
|
-$211.0M
-240.67%
YoY
|
$99.00M
43.48%
YoY
|
$85.00M
-40.14%
YoY
|
$101.0M
4.12%
YoY
|
$150.0M
-345.9%
YoY
|
$69.00M
-73.36%
YoY
|
$142.0M
-65.78%
YoY
|
| Depreciation, Depletion And Amortization |
$58.00M
5.45%
YoY
|
$55.00M
3.77%
YoY
|
$56.00M
3.7%
YoY
|
$57.00M
-3.39%
YoY
|
$55.00M
-5.17%
YoY
|
$53.00M
-7.02%
YoY
|
$54.00M
-11.48%
YoY
|
$59.00M
-4.84%
YoY
|
$58.00M
-3.33%
YoY
|
$57.00M
-1.72%
YoY
|
$61.00M
8.93%
YoY
|
$62.00M
8.77%
YoY
|
$60.00M
5.26%
YoY
|
$58.00M
5.45%
YoY
|
$56.00M
1.82%
YoY
|
$57.00M
5.56%
YoY
|
$57.00M
7.55%
YoY
|
$55.00M
3.77%
YoY
|
$55.00M
7.84%
YoY
|
| Cash From Operating Activities |
-$122.0M
-142.66%
YoY
|
$311.0M
72.78%
YoY
|
$93.00M
-57.92%
YoY
|
$294.0M
-13.53%
YoY
|
$286.0M
57.14%
YoY
|
$180.0M
17.65%
YoY
|
$221.0M
1005.0%
YoY
|
$340.0M
-20.93%
YoY
|
$182.0M
-46.63%
YoY
|
$153.0M
-26.79%
YoY
|
$20.00M
-88.76%
YoY
|
$430.0M
28.36%
YoY
|
$341.0M
48.91%
YoY
|
$209.0M
15.47%
YoY
|
$178.0M
334.15%
YoY
|
$335.0M
-12.53%
YoY
|
$229.0M
-13.26%
YoY
|
$181.0M
-26.42%
YoY
|
$41.00M
-89.3%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$43.00M
-18.87%
YoY
|
$42.00M
-20.75%
YoY
|
$36.00M
-7.69%
YoY
|
$75.00M
-7.41%
YoY
|
$53.00M
-3.64%
YoY
|
$53.00M
1.92%
YoY
|
$39.00M
62.5%
YoY
|
$81.00M
-3.57%
YoY
|
$55.00M
-1.79%
YoY
|
$52.00M
-223.81%
YoY
|
$24.00M
-47.83%
YoY
|
$84.00M
-206.33%
YoY
|
$56.00M
-188.89%
YoY
|
-$42.00M
-26.32%
YoY
|
$46.00M
-11.54%
YoY
|
-$79.00M
-20.2%
YoY
|
-$63.00M
-22.22%
YoY
|
-$57.00M
-30.49%
YoY
|
$52.00M
-24.64%
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
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
$0.00
N/A
|
-$1.000M
0.0%
YoY
|
-$2.000M
N/A
|
-$1.000M
N/A
|
$0.00
-100.0%
YoY
|
-$1.000M
-105.26%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$17.00M
1600.0%
YoY
|
$19.00M
N/A
|
-$1.000M
0.0%
YoY
|
$3.000M
-82.35%
YoY
|
$1.000M
-87.5%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
-125.0%
YoY
|
$17.00M
-241.67%
YoY
|
$8.000M
-500.0%
YoY
|
$1.000M
-104.0%
YoY
|
$4.000M
-233.33%
YoY
|
| Cash From Investing Activities |
-$43.00M
-18.87%
YoY
|
-$43.00M
-20.37%
YoY
|
-$34.00M
-138.2%
YoY
|
-$76.00M
-6.17%
YoY
|
-$53.00M
39.47%
YoY
|
-$54.00M
63.64%
YoY
|
$89.00M
-486.96%
YoY
|
-$81.00M
0.0%
YoY
|
-$38.00M
-30.91%
YoY
|
-$33.00M
-21.43%
YoY
|
-$23.00M
-48.89%
YoY
|
-$81.00M
30.65%
YoY
|
-$55.00M
0.0%
YoY
|
-$42.00M
-25.0%
YoY
|
-$45.00M
-19.64%
YoY
|
-$62.00M
-44.14%
YoY
|
-$55.00M
-33.73%
YoY
|
-$56.00M
-47.66%
YoY
|
-$56.00M
-62.91%
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
|
$129.0M
20.56%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$107.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
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
|
$25.00M
-75.0%
YoY
|
| 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 |
$1.126B
-476.59%
YoY
|
-$210.0M
92.66%
YoY
|
-$59.00M
-75.11%
YoY
|
-$279.0M
2.2%
YoY
|
-$299.0M
7.55%
YoY
|
-$109.0M
-57.92%
YoY
|
-$237.0M
-252.9%
YoY
|
-$273.0M
20.26%
YoY
|
-$278.0M
31.75%
YoY
|
-$259.0M
-7.5%
YoY
|
$155.0M
-542.86%
YoY
|
-$227.0M
-30.37%
YoY
|
-$211.0M
64.84%
YoY
|
-$280.0M
95.8%
YoY
|
-$35.00M
-61.96%
YoY
|
-$326.0M
-27.07%
YoY
|
-$128.0M
-69.52%
YoY
|
-$143.0M
-48.38%
YoY
|
-$92.00M
-62.75%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$122.0M
-142.66%
YoY
|
$311.0M
72.78%
YoY
|
$93.00M
-57.92%
YoY
|
$294.0M
-13.53%
YoY
|
$286.0M
57.14%
YoY
|
$180.0M
17.65%
YoY
|
$221.0M
1005.0%
YoY
|
$340.0M
-20.93%
YoY
|
$182.0M
-46.63%
YoY
|
$153.0M
-26.79%
YoY
|
$20.00M
-88.76%
YoY
|
$430.0M
28.36%
YoY
|
$341.0M
48.91%
YoY
|
$209.0M
15.47%
YoY
|
$178.0M
334.15%
YoY
|
$335.0M
-12.53%
YoY
|
$229.0M
-13.26%
YoY
|
$181.0M
-26.42%
YoY
|
$41.00M
-89.3%
YoY
|
| Cash From Investing Activities |
-$43.00M
-18.87%
YoY
|
-$43.00M
-20.37%
YoY
|
-$34.00M
-138.2%
YoY
|
-$76.00M
-6.17%
YoY
|
-$53.00M
39.47%
YoY
|
-$54.00M
63.64%
YoY
|
$89.00M
-486.96%
YoY
|
-$81.00M
0.0%
YoY
|
-$38.00M
-30.91%
YoY
|
-$33.00M
-21.43%
YoY
|
-$23.00M
-48.89%
YoY
|
-$81.00M
30.65%
YoY
|
-$55.00M
0.0%
YoY
|
-$42.00M
-25.0%
YoY
|
-$45.00M
-19.64%
YoY
|
-$62.00M
-44.14%
YoY
|
-$55.00M
-33.73%
YoY
|
-$56.00M
-47.66%
YoY
|
-$56.00M
-62.91%
YoY
|
| Cash From Financing Activities |
$1.126B
-476.59%
YoY
|
-$210.0M
92.66%
YoY
|
-$59.00M
-75.11%
YoY
|
-$279.0M
2.2%
YoY
|
-$299.0M
7.55%
YoY
|
-$109.0M
-57.92%
YoY
|
-$237.0M
-252.9%
YoY
|
-$273.0M
20.26%
YoY
|
-$278.0M
31.75%
YoY
|
-$259.0M
-7.5%
YoY
|
$155.0M
-542.86%
YoY
|
-$227.0M
-30.37%
YoY
|
-$211.0M
64.84%
YoY
|
-$280.0M
95.8%
YoY
|
-$35.00M
-61.96%
YoY
|
-$326.0M
-27.07%
YoY
|
-$128.0M
-69.52%
YoY
|
-$143.0M
-48.38%
YoY
|
-$92.00M
-62.75%
YoY
|
| Net Change In Cash |
$961.0M
-1556.06%
YoY
|
$58.00M
241.18%
YoY
|
-$1.000M
-101.33%
YoY
|
-$61.00M
335.71%
YoY
|
-$66.00M
-50.75%
YoY
|
$17.00M
-112.23%
YoY
|
$75.00M
-50.66%
YoY
|
-$14.00M
-111.48%
YoY
|
-$134.0M
-278.67%
YoY
|
-$139.0M
23.01%
YoY
|
$152.0M
61.7%
YoY
|
$122.0M
-330.19%
YoY
|
$75.00M
63.04%
YoY
|
-$113.0M
527.78%
YoY
|
$94.00M
-185.45%
YoY
|
-$53.00M
-69.71%
YoY
|
$46.00M
-119.25%
YoY
|
-$18.00M
-86.96%
YoY
|
-$110.0M
816.67%
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 |
-$122.0M
-142.66%
YoY
|
$311.0M
72.78%
YoY
|
$93.00M
-57.92%
YoY
|
$294.0M
-13.53%
YoY
|
$286.0M
57.14%
YoY
|
$180.0M
17.65%
YoY
|
$221.0M
1005.0%
YoY
|
$340.0M
-20.93%
YoY
|
$182.0M
-46.63%
YoY
|
$153.0M
-26.79%
YoY
|
$20.00M
-88.76%
YoY
|
$430.0M
28.36%
YoY
|
$341.0M
48.91%
YoY
|
$209.0M
15.47%
YoY
|
$178.0M
334.15%
YoY
|
$335.0M
-12.53%
YoY
|
$229.0M
-13.26%
YoY
|
$181.0M
-26.42%
YoY
|
$41.00M
-89.3%
YoY
|
| Capital Expenditures |
$43.00M
-18.87%
YoY
|
$42.00M
-20.75%
YoY
|
$36.00M
-7.69%
YoY
|
$75.00M
-7.41%
YoY
|
$53.00M
-3.64%
YoY
|
$53.00M
1.92%
YoY
|
$39.00M
62.5%
YoY
|
$81.00M
-3.57%
YoY
|
$55.00M
-1.79%
YoY
|
$52.00M
-223.81%
YoY
|
$24.00M
-47.83%
YoY
|
$84.00M
-206.33%
YoY
|
$56.00M
-188.89%
YoY
|
-$42.00M
-26.32%
YoY
|
$46.00M
-11.54%
YoY
|
-$79.00M
-20.2%
YoY
|
-$63.00M
-22.22%
YoY
|
-$57.00M
-30.49%
YoY
|
$52.00M
-24.64%
YoY
|
| Free Cash Flow |
-$165.0M
-170.82%
YoY
|
$269.0M
111.81%
YoY
|
$57.00M
-68.68%
YoY
|
$219.0M
-15.44%
YoY
|
$233.0M
83.46%
YoY
|
$127.0M
25.74%
YoY
|
$182.0M
-4650.0%
YoY
|
$259.0M
-25.14%
YoY
|
$127.0M
-55.44%
YoY
|
$101.0M
-59.76%
YoY
|
-$4.000M
-103.03%
YoY
|
$346.0M
-16.43%
YoY
|
$285.0M
-2.4%
YoY
|
$251.0M
5.46%
YoY
|
$132.0M
-1300.0%
YoY
|
$414.0M
-14.11%
YoY
|
$292.0M
-15.36%
YoY
|
$238.0M
-27.44%
YoY
|
-$11.00M
-103.5%
YoY
|
Loading...