|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$169.0M
92.05%
YoY
|
$88.00M
11.39%
YoY
|
$79.00M
-86.43%
YoY
|
$582.0M
1041.18%
YoY
|
$51.00M
104.0%
YoY
|
| Depreciation, Depletion And Amortization |
$682.0M
8.77%
YoY
|
$627.0M
19.2%
YoY
|
$526.0M
2.73%
YoY
|
$512.0M
0.59%
YoY
|
$509.0M
18.93%
YoY
|
| Cash From Operating Activities |
$688.0M
-10.65%
YoY
|
$770.0M
9.69%
YoY
|
$702.0M
-10.8%
YoY
|
$787.0M
12.27%
YoY
|
$701.0M
28.62%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$319.0M
11.15%
YoY
|
$287.0M
35.38%
YoY
|
$212.0M
89.29%
YoY
|
$112.0M
-25.83%
YoY
|
$151.0M
21.77%
YoY
|
| Acquisitions |
$324.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$533.0M
N/A
|
| Other Investing Activities |
-$18.00M
20.0%
YoY
|
-$15.00M
275.0%
YoY
|
-$4.000M
300.0%
YoY
|
-$1.000M
-95.45%
YoY
|
-$22.00M
144.44%
YoY
|
| Cash From Investing Activities |
-$803.0M
10.76%
YoY
|
-$725.0M
38.62%
YoY
|
-$523.0M
-149.11%
YoY
|
$1.065B
-223.12%
YoY
|
-$865.0M
1295.16%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$48.00M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$1.461B
-25.69%
YoY
|
$1.966B
45.74%
YoY
|
$1.349B
12.6%
YoY
|
$1.198B
-47.73%
YoY
|
$2.292B
50.1%
YoY
|
| Cash From Financing Activities |
$200.0M
-155.1%
YoY
|
-$363.0M
192.74%
YoY
|
-$124.0M
-91.79%
YoY
|
-$1.510B
-511.44%
YoY
|
$367.0M
-184.37%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$688.0M
-10.65%
YoY
|
$770.0M
9.69%
YoY
|
$702.0M
-10.8%
YoY
|
$787.0M
12.27%
YoY
|
$701.0M
28.62%
YoY
|
| Cash From Investing Activities |
-$803.0M
10.76%
YoY
|
-$725.0M
38.62%
YoY
|
-$523.0M
-149.11%
YoY
|
$1.065B
-223.12%
YoY
|
-$865.0M
1295.16%
YoY
|
| Cash From Financing Activities |
$200.0M
-155.1%
YoY
|
-$363.0M
192.74%
YoY
|
-$124.0M
-91.79%
YoY
|
-$1.510B
-511.44%
YoY
|
$367.0M
-184.37%
YoY
|
| Net Change In Cash |
$688.0M
-316.35%
YoY
|
-$318.0M
-678.18%
YoY
|
$55.00M
-83.92%
YoY
|
$342.0M
80.95%
YoY
|
$189.0M
293.75%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$688.0M
-10.65%
YoY
|
$770.0M
9.69%
YoY
|
$702.0M
-10.8%
YoY
|
$787.0M
12.27%
YoY
|
$701.0M
28.62%
YoY
|
| Capital Expenditures |
$319.0M
11.15%
YoY
|
$287.0M
35.38%
YoY
|
$212.0M
89.29%
YoY
|
$112.0M
-25.83%
YoY
|
$151.0M
21.77%
YoY
|
| Free Cash Flow |
$369.0M
-23.6%
YoY
|
$483.0M
-1.43%
YoY
|
$490.0M
-27.41%
YoY
|
$675.0M
22.73%
YoY
|
$550.0M
30.64%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$163.0M
-4175.0%
YoY
|
-$104.0M
-3566.67%
YoY
|
$236.0M
555.56%
YoY
|
$33.00M
-35.29%
YoY
|
$4.000M
-300.0%
YoY
|
$3.000M
-91.89%
YoY
|
$36.00M
800.0%
YoY
|
$51.00M
34.21%
YoY
|
-$2.000M
N/A
|
$37.00M
208.33%
YoY
|
$4.000M
-87.5%
YoY
|
$38.00M
-93.33%
YoY
|
$0.00
-100.0%
YoY
|
$12.00M
-250.0%
YoY
|
$32.00M
52.38%
YoY
|
$570.0M
1528.57%
YoY
|
-$32.00M
-1166.67%
YoY
|
-$8.000M
-89.04%
YoY
|
$21.00M
-34.38%
YoY
|
$35.00M
-25.53%
YoY
|
| Depreciation, Depletion And Amortization |
$182.0M
11.66%
YoY
|
$230.0M
14.43%
YoY
|
$176.0M
7.32%
YoY
|
$163.0M
6.54%
YoY
|
$163.0M
5.84%
YoY
|
$201.0M
9.84%
YoY
|
$164.0M
23.31%
YoY
|
$153.0M
19.53%
YoY
|
$154.0M
20.31%
YoY
|
$183.0M
0.55%
YoY
|
$133.0M
3.1%
YoY
|
$128.0M
1.59%
YoY
|
$128.0M
3.23%
YoY
|
$182.0M
13.04%
YoY
|
$129.0M
-1.53%
YoY
|
$126.0M
-1.56%
YoY
|
$124.0M
-3.13%
YoY
|
$161.0M
8.78%
YoY
|
$131.0M
28.43%
YoY
|
$128.0M
29.29%
YoY
|
| Cash From Operating Activities |
$401.0M
322.11%
YoY
|
$177.0M
-7.81%
YoY
|
$225.0M
-25.25%
YoY
|
$191.0M
-2.55%
YoY
|
$95.00M
17.28%
YoY
|
$192.0M
-6.8%
YoY
|
$301.0M
4.88%
YoY
|
$196.0M
46.27%
YoY
|
$81.00M
8.0%
YoY
|
$206.0M
14.44%
YoY
|
$287.0M
-12.5%
YoY
|
$134.0M
-29.84%
YoY
|
$75.00M
-19.35%
YoY
|
$180.0M
13.92%
YoY
|
$328.0M
13.89%
YoY
|
$191.0M
-1.55%
YoY
|
$93.00M
97.87%
YoY
|
$158.0M
51.92%
YoY
|
$288.0M
12.06%
YoY
|
$194.0M
94.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$75.00M
33.93%
YoY
|
$106.0M
112.0%
YoY
|
$81.00M
131.43%
YoY
|
$76.00M
-26.92%
YoY
|
$56.00M
-42.86%
YoY
|
$50.00M
-47.92%
YoY
|
$35.00M
2.94%
YoY
|
$104.0M
395.24%
YoY
|
$98.00M
11.36%
YoY
|
$96.00M
464.71%
YoY
|
$34.00M
-342.86%
YoY
|
$21.00M
-161.76%
YoY
|
$88.00M
87.23%
YoY
|
$17.00M
-162.96%
YoY
|
-$14.00M
-54.84%
YoY
|
-$34.00M
142.86%
YoY
|
$47.00M
-18.97%
YoY
|
-$27.00M
-6.9%
YoY
|
-$31.00M
158.33%
YoY
|
-$14.00M
-67.44%
YoY
|
| Acquisitions |
$228.0M
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$3.000M
-62.5%
YoY
|
$42.00M
-4300.0%
YoY
|
-$260.0M
-3350.0%
YoY
|
-$276.0M
-18.82%
YoY
|
-$8.000M
300.0%
YoY
|
-$1.000M
-99.36%
YoY
|
$8.000M
-106.61%
YoY
|
-$340.0M
3677.78%
YoY
|
-$2.000M
N/A
|
-$156.0M
766.67%
YoY
|
-$121.0M
-44.24%
YoY
|
-$9.000M
-100.62%
YoY
|
$0.00
-100.0%
YoY
|
-$18.00M
-95.59%
YoY
|
-$217.0M
-1133.33%
YoY
|
$1.457B
-1683.7%
YoY
|
-$3.000M
N/A
|
-$408.0M
3038.46%
YoY
|
$21.00M
-143.75%
YoY
|
-$92.00M
-192.0%
YoY
|
| Cash From Investing Activities |
-$441.0M
858.7%
YoY
|
-$64.00M
25.49%
YoY
|
-$341.0M
1162.96%
YoY
|
-$352.0M
-20.72%
YoY
|
-$46.00M
-77.34%
YoY
|
-$51.00M
-79.76%
YoY
|
-$27.00M
-82.58%
YoY
|
-$444.0M
1380.0%
YoY
|
-$203.0M
136.05%
YoY
|
-$252.0M
620.0%
YoY
|
-$155.0M
-32.9%
YoY
|
-$30.00M
-102.11%
YoY
|
-$86.00M
-6.52%
YoY
|
-$35.00M
-91.95%
YoY
|
-$231.0M
2210.0%
YoY
|
$1.423B
-1442.45%
YoY
|
-$92.00M
-70.7%
YoY
|
-$435.0M
935.71%
YoY
|
-$10.00M
-83.33%
YoY
|
-$106.0M
-285.96%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$50.00M
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
|
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 |
$298.0M
373.02%
YoY
|
N/A
|
N/A
|
N/A
|
$63.00M
-62.05%
YoY
|
N/A
|
N/A
|
N/A
|
$166.0M
-18.63%
YoY
|
N/A
|
N/A
|
N/A
|
$204.0M
-35.65%
YoY
|
N/A
|
N/A
|
N/A
|
$317.0M
-66.88%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$98.00M
38.03%
YoY
|
$64.00M
-178.05%
YoY
|
-$29.00M
-82.94%
YoY
|
$236.0M
-262.76%
YoY
|
-$71.00M
-308.82%
YoY
|
-$82.00M
38.98%
YoY
|
-$170.0M
-260.38%
YoY
|
-$145.0M
-27.14%
YoY
|
$34.00M
21.43%
YoY
|
-$59.00M
-80.66%
YoY
|
$106.0M
-146.29%
YoY
|
-$199.0M
-74.87%
YoY
|
$28.00M
-115.22%
YoY
|
-$305.0M
-181.12%
YoY
|
-$229.0M
18.65%
YoY
|
-$792.0M
1516.33%
YoY
|
-$184.0M
-178.97%
YoY
|
$376.0M
-380.6%
YoY
|
-$193.0M
153.95%
YoY
|
-$49.00M
-59.5%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$401.0M
322.11%
YoY
|
$177.0M
-7.81%
YoY
|
$225.0M
-25.25%
YoY
|
$191.0M
-2.55%
YoY
|
$95.00M
17.28%
YoY
|
$192.0M
-6.8%
YoY
|
$301.0M
4.88%
YoY
|
$196.0M
46.27%
YoY
|
$81.00M
8.0%
YoY
|
$206.0M
14.44%
YoY
|
$287.0M
-12.5%
YoY
|
$134.0M
-29.84%
YoY
|
$75.00M
-19.35%
YoY
|
$180.0M
13.92%
YoY
|
$328.0M
13.89%
YoY
|
$191.0M
-1.55%
YoY
|
$93.00M
97.87%
YoY
|
$158.0M
51.92%
YoY
|
$288.0M
12.06%
YoY
|
$194.0M
94.0%
YoY
|
| Cash From Investing Activities |
-$441.0M
858.7%
YoY
|
-$64.00M
25.49%
YoY
|
-$341.0M
1162.96%
YoY
|
-$352.0M
-20.72%
YoY
|
-$46.00M
-77.34%
YoY
|
-$51.00M
-79.76%
YoY
|
-$27.00M
-82.58%
YoY
|
-$444.0M
1380.0%
YoY
|
-$203.0M
136.05%
YoY
|
-$252.0M
620.0%
YoY
|
-$155.0M
-32.9%
YoY
|
-$30.00M
-102.11%
YoY
|
-$86.00M
-6.52%
YoY
|
-$35.00M
-91.95%
YoY
|
-$231.0M
2210.0%
YoY
|
$1.423B
-1442.45%
YoY
|
-$92.00M
-70.7%
YoY
|
-$435.0M
935.71%
YoY
|
-$10.00M
-83.33%
YoY
|
-$106.0M
-285.96%
YoY
|
| Cash From Financing Activities |
-$98.00M
38.03%
YoY
|
$64.00M
-178.05%
YoY
|
-$29.00M
-82.94%
YoY
|
$236.0M
-262.76%
YoY
|
-$71.00M
-308.82%
YoY
|
-$82.00M
38.98%
YoY
|
-$170.0M
-260.38%
YoY
|
-$145.0M
-27.14%
YoY
|
$34.00M
21.43%
YoY
|
-$59.00M
-80.66%
YoY
|
$106.0M
-146.29%
YoY
|
-$199.0M
-74.87%
YoY
|
$28.00M
-115.22%
YoY
|
-$305.0M
-181.12%
YoY
|
-$229.0M
18.65%
YoY
|
-$792.0M
1516.33%
YoY
|
-$184.0M
-178.97%
YoY
|
$376.0M
-380.6%
YoY
|
-$193.0M
153.95%
YoY
|
-$49.00M
-59.5%
YoY
|
| Net Change In Cash |
-$138.0M
527.27%
YoY
|
$177.0M
200.0%
YoY
|
-$145.0M
-239.42%
YoY
|
$75.00M
-119.08%
YoY
|
-$22.00M
-75.0%
YoY
|
$59.00M
-156.19%
YoY
|
$104.0M
-56.3%
YoY
|
-$393.0M
313.68%
YoY
|
-$88.00M
-617.65%
YoY
|
-$105.0M
-34.38%
YoY
|
$238.0M
-280.3%
YoY
|
-$95.00M
-111.56%
YoY
|
$17.00M
-109.04%
YoY
|
-$160.0M
-261.62%
YoY
|
-$132.0M
-255.29%
YoY
|
$822.0M
2007.69%
YoY
|
-$188.0M
452.94%
YoY
|
$99.00M
-237.5%
YoY
|
$85.00M
-29.75%
YoY
|
$39.00M
8.33%
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
|
N/A
|
| Cash From Operating Activities |
$401.0M
322.11%
YoY
|
$177.0M
-7.81%
YoY
|
$225.0M
-25.25%
YoY
|
$191.0M
-2.55%
YoY
|
$95.00M
17.28%
YoY
|
$192.0M
-6.8%
YoY
|
$301.0M
4.88%
YoY
|
$196.0M
46.27%
YoY
|
$81.00M
8.0%
YoY
|
$206.0M
14.44%
YoY
|
$287.0M
-12.5%
YoY
|
$134.0M
-29.84%
YoY
|
$75.00M
-19.35%
YoY
|
$180.0M
13.92%
YoY
|
$328.0M
13.89%
YoY
|
$191.0M
-1.55%
YoY
|
$93.00M
97.87%
YoY
|
$158.0M
51.92%
YoY
|
$288.0M
12.06%
YoY
|
$194.0M
94.0%
YoY
|
| Capital Expenditures |
$75.00M
33.93%
YoY
|
$106.0M
112.0%
YoY
|
$81.00M
131.43%
YoY
|
$76.00M
-26.92%
YoY
|
$56.00M
-42.86%
YoY
|
$50.00M
-47.92%
YoY
|
$35.00M
2.94%
YoY
|
$104.0M
395.24%
YoY
|
$98.00M
11.36%
YoY
|
$96.00M
464.71%
YoY
|
$34.00M
-342.86%
YoY
|
$21.00M
-161.76%
YoY
|
$88.00M
87.23%
YoY
|
$17.00M
-162.96%
YoY
|
-$14.00M
-54.84%
YoY
|
-$34.00M
142.86%
YoY
|
$47.00M
-18.97%
YoY
|
-$27.00M
-6.9%
YoY
|
-$31.00M
158.33%
YoY
|
-$14.00M
-67.44%
YoY
|
| Free Cash Flow |
$326.0M
735.9%
YoY
|
$71.00M
-50.0%
YoY
|
$144.0M
-45.86%
YoY
|
$115.0M
25.0%
YoY
|
$39.00M
-329.41%
YoY
|
$142.0M
29.09%
YoY
|
$266.0M
5.14%
YoY
|
$92.00M
-18.58%
YoY
|
-$17.00M
30.77%
YoY
|
$110.0M
-32.52%
YoY
|
$253.0M
-26.02%
YoY
|
$113.0M
-49.78%
YoY
|
-$13.00M
-128.26%
YoY
|
$163.0M
-11.89%
YoY
|
$342.0M
7.21%
YoY
|
$225.0M
8.17%
YoY
|
$46.00M
-518.18%
YoY
|
$185.0M
39.1%
YoY
|
$319.0M
18.59%
YoY
|
$208.0M
45.45%
YoY
|
Loading...