|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$633.2M
-799.67%
YoY
|
-$90.49M
-105.19%
YoY
|
$1.745B
-1327.89%
YoY
|
-$142.1M
-71.51%
YoY
|
-$498.6M
3.07%
YoY
|
| Depreciation, Depletion And Amortization |
$574.1M
18.19%
YoY
|
$485.8M
12.03%
YoY
|
$433.6M
-5.99%
YoY
|
$461.2M
-10.46%
YoY
|
$515.1M
2.65%
YoY
|
| Cash From Operating Activities |
$1.029B
26.13%
YoY
|
$815.8M
0.15%
YoY
|
$814.6M
-34.04%
YoY
|
$1.235B
33.32%
YoY
|
$926.4M
16.51%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$495.0M
-8.39%
YoY
|
$540.3M
-20.47%
YoY
|
$679.4M
-220.09%
YoY
|
-$565.8M
-221.44%
YoY
|
$465.9M
-4.4%
YoY
|
| Acquisitions |
$517.6M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$405.9M
-826.64%
YoY
|
$55.86M
-67.14%
YoY
|
$170.0M
353.89%
YoY
|
$37.46M
-17.22%
YoY
|
$45.25M
-6.31%
YoY
|
| Cash From Investing Activities |
-$900.9M
85.96%
YoY
|
-$484.5M
-4.89%
YoY
|
-$509.4M
-3.58%
YoY
|
-$528.3M
25.6%
YoY
|
-$420.6M
-4.18%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$521.5M
-387.29%
YoY
|
$181.5M
-157.06%
YoY
|
-$318.1M
-43.59%
YoY
|
-$563.9M
-334.82%
YoY
|
$240.2M
582.46%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$169.7M
-38.68%
YoY
|
-$276.7M
-15.15%
YoY
|
-$326.1M
-52.67%
YoY
|
-$689.0M
31.54%
YoY
|
-$523.8M
49.32%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.029B
26.13%
YoY
|
$815.8M
0.15%
YoY
|
$814.6M
-34.04%
YoY
|
$1.235B
33.32%
YoY
|
$926.4M
16.51%
YoY
|
| Cash From Investing Activities |
-$900.9M
85.96%
YoY
|
-$484.5M
-4.89%
YoY
|
-$509.4M
-3.58%
YoY
|
-$528.3M
25.6%
YoY
|
-$420.6M
-4.18%
YoY
|
| Cash From Financing Activities |
-$169.7M
-38.68%
YoY
|
-$276.7M
-15.15%
YoY
|
-$326.1M
-52.67%
YoY
|
-$689.0M
31.54%
YoY
|
-$523.8M
49.32%
YoY
|
| Net Change In Cash |
-$41.61M
-176.17%
YoY
|
$54.63M
-361.66%
YoY
|
-$20.88M
-217.58%
YoY
|
$17.76M
-198.46%
YoY
|
-$18.03M
-439.24%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.029B
26.13%
YoY
|
$815.8M
0.15%
YoY
|
$814.6M
-34.04%
YoY
|
$1.235B
33.32%
YoY
|
$926.4M
16.51%
YoY
|
| Capital Expenditures |
$495.0M
-8.39%
YoY
|
$540.3M
-20.47%
YoY
|
$679.4M
-220.09%
YoY
|
-$565.8M
-221.44%
YoY
|
$465.9M
-4.4%
YoY
|
| Free Cash Flow |
$534.0M
93.86%
YoY
|
$275.4M
103.76%
YoY
|
$135.2M
-92.49%
YoY
|
$1.801B
291.05%
YoY
|
$460.5M
49.62%
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 |
$348.1M
-276.09%
YoY
|
$196.3M
-235.7%
YoY
|
$202.1M
208.37%
YoY
|
$432.5M
-2468.55%
YoY
|
-$197.7M
-2985.93%
YoY
|
-$144.6M
-126.89%
YoY
|
$65.54M
206.53%
YoY
|
-$18.26M
-103.84%
YoY
|
$6.851M
-99.04%
YoY
|
$537.8M
-54.21%
YoY
|
$21.38M
-105.01%
YoY
|
$475.0M
1323.85%
YoY
|
$710.4M
-176.97%
YoY
|
$1.175B
86.35%
YoY
|
-$427.1M
-51.08%
YoY
|
$33.36M
-109.42%
YoY
|
-$922.9M
-1041.54%
YoY
|
$630.3M
221.99%
YoY
|
-$872.9M
326.44%
YoY
|
| Depreciation, Depletion And Amortization |
$134.6M
5.94%
YoY
|
$145.1M
13.09%
YoY
|
$149.3M
23.18%
YoY
|
$152.6M
29.82%
YoY
|
$127.1M
7.09%
YoY
|
$128.3M
13.74%
YoY
|
$121.2M
8.38%
YoY
|
$117.5M
13.37%
YoY
|
$118.7M
12.76%
YoY
|
$112.8M
0.52%
YoY
|
$111.9M
-2.03%
YoY
|
$103.7M
-10.76%
YoY
|
$105.2M
-11.3%
YoY
|
$112.2M
-16.13%
YoY
|
$114.2M
-12.0%
YoY
|
$116.2M
-5.24%
YoY
|
$118.6M
-8.0%
YoY
|
$133.8M
-7.45%
YoY
|
$129.7M
13.34%
YoY
|
| Cash From Operating Activities |
$277.5M
28.68%
YoY
|
$297.0M
10.51%
YoY
|
$233.8M
37.38%
YoY
|
$282.5M
47.31%
YoY
|
$215.7M
16.53%
YoY
|
$268.8M
66.82%
YoY
|
$170.2M
-17.4%
YoY
|
$191.8M
-3.5%
YoY
|
$185.1M
-25.6%
YoY
|
$161.1M
-63.57%
YoY
|
$206.0M
-22.09%
YoY
|
$198.7M
3.52%
YoY
|
$248.7M
-26.06%
YoY
|
$442.3M
74.76%
YoY
|
$264.4M
23.31%
YoY
|
$192.0M
-19.77%
YoY
|
$336.4M
53.15%
YoY
|
$253.1M
57.38%
YoY
|
$214.4M
-3.9%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$169.9M
29.24%
YoY
|
$174.4M
65.33%
YoY
|
$75.54M
-34.16%
YoY
|
$113.6M
-25.24%
YoY
|
$131.5M
-21.83%
YoY
|
$105.5M
-2.09%
YoY
|
$114.7M
-44.21%
YoY
|
$151.9M
-22.49%
YoY
|
$168.2M
-1.08%
YoY
|
$107.7M
-162.2%
YoY
|
$205.6M
-253.98%
YoY
|
$196.0M
-243.4%
YoY
|
$170.0M
39.01%
YoY
|
-$173.2M
48.42%
YoY
|
-$133.6M
38.02%
YoY
|
-$136.7M
5.95%
YoY
|
$122.3M
-0.9%
YoY
|
-$116.7M
26.72%
YoY
|
-$96.76M
-10.65%
YoY
|
| Acquisitions |
$10.26M
-98.02%
YoY
|
N/A
|
N/A
|
N/A
|
$517.6M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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 |
$21.61M
-104.3%
YoY
|
$9.770M
-72.3%
YoY
|
$67.79M
1345.81%
YoY
|
$18.64M
152.72%
YoY
|
-$502.1M
-5990.8%
YoY
|
$35.27M
336.01%
YoY
|
$4.689M
-75.49%
YoY
|
$7.377M
-94.42%
YoY
|
$8.524M
-18.95%
YoY
|
$8.090M
17.43%
YoY
|
$19.13M
373.35%
YoY
|
$132.3M
1761.43%
YoY
|
$10.52M
-45.85%
YoY
|
$6.889M
-67.22%
YoY
|
$4.041M
-67.05%
YoY
|
$7.107M
1.98%
YoY
|
$19.42M
288.46%
YoY
|
$21.02M
28.94%
YoY
|
$12.27M
107.88%
YoY
|
| Cash From Investing Activities |
-$148.3M
-76.59%
YoY
|
-$164.6M
134.46%
YoY
|
-$7.750M
-92.96%
YoY
|
-$94.92M
-34.33%
YoY
|
-$633.6M
296.84%
YoY
|
-$70.22M
-29.54%
YoY
|
-$110.0M
-41.0%
YoY
|
-$144.5M
126.93%
YoY
|
-$159.7M
0.09%
YoY
|
-$99.66M
-40.08%
YoY
|
-$186.5M
44.01%
YoY
|
-$63.69M
-50.84%
YoY
|
-$159.5M
55.03%
YoY
|
-$166.3M
73.81%
YoY
|
-$129.5M
53.27%
YoY
|
-$129.6M
6.18%
YoY
|
-$102.9M
-13.11%
YoY
|
-$95.69M
26.41%
YoY
|
-$84.50M
-17.56%
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 |
-$52.53M
-57.74%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$124.3M
140.4%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$51.71M
-45.07%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$94.15M
-162.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$151.9M
691.42%
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 |
-$136.5M
-136.33%
YoY
|
-$136.3M
-5.9%
YoY
|
-$224.6M
258.07%
YoY
|
-$184.6M
307.51%
YoY
|
$375.8M
-1674.83%
YoY
|
-$144.8M
107.82%
YoY
|
-$62.72M
86.72%
YoY
|
-$45.29M
-60.64%
YoY
|
-$23.86M
-77.86%
YoY
|
-$69.68M
-72.8%
YoY
|
-$33.59M
-74.84%
YoY
|
-$115.1M
62.67%
YoY
|
-$107.7M
-52.84%
YoY
|
-$256.2M
-31.6%
YoY
|
-$133.5M
-390.53%
YoY
|
-$70.74M
-34.3%
YoY
|
-$228.5M
161.26%
YoY
|
-$374.6M
70.49%
YoY
|
$45.95M
373.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$277.5M
28.68%
YoY
|
$297.0M
10.51%
YoY
|
$233.8M
37.38%
YoY
|
$282.5M
47.31%
YoY
|
$215.7M
16.53%
YoY
|
$268.8M
66.82%
YoY
|
$170.2M
-17.4%
YoY
|
$191.8M
-3.5%
YoY
|
$185.1M
-25.6%
YoY
|
$161.1M
-63.57%
YoY
|
$206.0M
-22.09%
YoY
|
$198.7M
3.52%
YoY
|
$248.7M
-26.06%
YoY
|
$442.3M
74.76%
YoY
|
$264.4M
23.31%
YoY
|
$192.0M
-19.77%
YoY
|
$336.4M
53.15%
YoY
|
$253.1M
57.38%
YoY
|
$214.4M
-3.9%
YoY
|
| Cash From Investing Activities |
-$148.3M
-76.59%
YoY
|
-$164.6M
134.46%
YoY
|
-$7.750M
-92.96%
YoY
|
-$94.92M
-34.33%
YoY
|
-$633.6M
296.84%
YoY
|
-$70.22M
-29.54%
YoY
|
-$110.0M
-41.0%
YoY
|
-$144.5M
126.93%
YoY
|
-$159.7M
0.09%
YoY
|
-$99.66M
-40.08%
YoY
|
-$186.5M
44.01%
YoY
|
-$63.69M
-50.84%
YoY
|
-$159.5M
55.03%
YoY
|
-$166.3M
73.81%
YoY
|
-$129.5M
53.27%
YoY
|
-$129.6M
6.18%
YoY
|
-$102.9M
-13.11%
YoY
|
-$95.69M
26.41%
YoY
|
-$84.50M
-17.56%
YoY
|
| Cash From Financing Activities |
-$136.5M
-136.33%
YoY
|
-$136.3M
-5.9%
YoY
|
-$224.6M
258.07%
YoY
|
-$184.6M
307.51%
YoY
|
$375.8M
-1674.83%
YoY
|
-$144.8M
107.82%
YoY
|
-$62.72M
86.72%
YoY
|
-$45.29M
-60.64%
YoY
|
-$23.86M
-77.86%
YoY
|
-$69.68M
-72.8%
YoY
|
-$33.59M
-74.84%
YoY
|
-$115.1M
62.67%
YoY
|
-$107.7M
-52.84%
YoY
|
-$256.2M
-31.6%
YoY
|
-$133.5M
-390.53%
YoY
|
-$70.74M
-34.3%
YoY
|
-$228.5M
161.26%
YoY
|
-$374.6M
70.49%
YoY
|
$45.95M
373.76%
YoY
|
| Net Change In Cash |
-$7.288M
-82.72%
YoY
|
-$3.869M
-107.2%
YoY
|
$1.442M
-155.19%
YoY
|
$3.004M
55.25%
YoY
|
-$42.19M
-2830.49%
YoY
|
$53.76M
-754.85%
YoY
|
-$2.613M
-81.48%
YoY
|
$1.935M
-90.31%
YoY
|
$1.545M
-108.34%
YoY
|
-$8.210M
-141.62%
YoY
|
-$14.11M
-1140.71%
YoY
|
$19.97M
-339.63%
YoY
|
-$18.52M
-470.07%
YoY
|
$19.73M
-109.08%
YoY
|
$1.356M
-99.23%
YoY
|
-$8.332M
-186.93%
YoY
|
$5.005M
-63.63%
YoY
|
-$217.2M
61.36%
YoY
|
$175.9M
34.97%
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 |
$277.5M
28.68%
YoY
|
$297.0M
10.51%
YoY
|
$233.8M
37.38%
YoY
|
$282.5M
47.31%
YoY
|
$215.7M
16.53%
YoY
|
$268.8M
66.82%
YoY
|
$170.2M
-17.4%
YoY
|
$191.8M
-3.5%
YoY
|
$185.1M
-25.6%
YoY
|
$161.1M
-63.57%
YoY
|
$206.0M
-22.09%
YoY
|
$198.7M
3.52%
YoY
|
$248.7M
-26.06%
YoY
|
$442.3M
74.76%
YoY
|
$264.4M
23.31%
YoY
|
$192.0M
-19.77%
YoY
|
$336.4M
53.15%
YoY
|
$253.1M
57.38%
YoY
|
$214.4M
-3.9%
YoY
|
| Capital Expenditures |
$169.9M
29.24%
YoY
|
$174.4M
65.33%
YoY
|
$75.54M
-34.16%
YoY
|
$113.6M
-25.24%
YoY
|
$131.5M
-21.83%
YoY
|
$105.5M
-2.09%
YoY
|
$114.7M
-44.21%
YoY
|
$151.9M
-22.49%
YoY
|
$168.2M
-1.08%
YoY
|
$107.7M
-162.2%
YoY
|
$205.6M
-253.98%
YoY
|
$196.0M
-243.4%
YoY
|
$170.0M
39.01%
YoY
|
-$173.2M
48.42%
YoY
|
-$133.6M
38.02%
YoY
|
-$136.7M
5.95%
YoY
|
$122.3M
-0.9%
YoY
|
-$116.7M
26.72%
YoY
|
-$96.76M
-10.65%
YoY
|
| Free Cash Flow |
$107.6M
27.81%
YoY
|
$122.6M
-24.9%
YoY
|
$158.2M
185.51%
YoY
|
$168.9M
323.92%
YoY
|
$84.19M
398.73%
YoY
|
$163.3M
205.91%
YoY
|
$55.42M
15778.22%
YoY
|
$39.85M
1352.75%
YoY
|
$16.88M
-78.55%
YoY
|
$53.38M
-91.33%
YoY
|
$349.0K
-99.91%
YoY
|
$2.743M
-99.17%
YoY
|
$78.71M
-63.23%
YoY
|
$615.5M
66.45%
YoY
|
$397.9M
27.88%
YoY
|
$328.6M
-10.76%
YoY
|
$214.1M
122.49%
YoY
|
$369.8M
46.22%
YoY
|
$311.2M
-6.1%
YoY
|
Loading...