|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$728.4M
-22.42%
YoY
|
$938.8M
415.37%
YoY
|
$182.2M
-79.42%
YoY
|
$885.0M
17.53%
YoY
|
$753.0M
-151.33%
YoY
|
| Depreciation, Depletion And Amortization |
$1.291B
3.19%
YoY
|
$1.251B
1.42%
YoY
|
$1.233B
10.13%
YoY
|
$1.120B
-0.62%
YoY
|
$1.127B
1.53%
YoY
|
| Cash From Operating Activities |
$1.991B
5.1%
YoY
|
$1.894B
-31.18%
YoY
|
$2.753B
86.61%
YoY
|
$1.475B
-20.49%
YoY
|
$1.855B
15.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.325B
-6.0%
YoY
|
$1.410B
8.29%
YoY
|
$1.302B
21.45%
YoY
|
$1.072B
-206.88%
YoY
|
-$1.003B
70.29%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$1.129B
5.2%
YoY
|
$1.073B
-978.31%
YoY
|
-$122.2M
-135.93%
YoY
|
$340.0M
-52.65%
YoY
|
$718.0M
5.9%
YoY
|
| Cash From Investing Activities |
-$196.6M
-41.66%
YoY
|
-$337.0M
-76.33%
YoY
|
-$1.424B
94.55%
YoY
|
-$732.0M
156.84%
YoY
|
-$285.0M
-420.22%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$994.5M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
$681.0M
-185.77%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$789.2M
-37.74%
YoY
|
-$1.268B
5.68%
YoY
|
-$1.199B
24.81%
YoY
|
-$961.0M
-48.11%
YoY
|
-$1.852B
21.84%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.991B
5.1%
YoY
|
$1.894B
-31.18%
YoY
|
$2.753B
86.61%
YoY
|
$1.475B
-20.49%
YoY
|
$1.855B
15.0%
YoY
|
| Cash From Investing Activities |
-$196.6M
-41.66%
YoY
|
-$337.0M
-76.33%
YoY
|
-$1.424B
94.55%
YoY
|
-$732.0M
156.84%
YoY
|
-$285.0M
-420.22%
YoY
|
| Cash From Financing Activities |
-$789.2M
-37.74%
YoY
|
-$1.268B
5.68%
YoY
|
-$1.199B
24.81%
YoY
|
-$961.0M
-48.11%
YoY
|
-$1.852B
21.84%
YoY
|
| Net Change In Cash |
$1.005B
246.95%
YoY
|
$289.7M
124.54%
YoY
|
$129.0M
-159.18%
YoY
|
-$218.0M
-22.7%
YoY
|
-$282.0M
-254.95%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.991B
5.1%
YoY
|
$1.894B
-31.18%
YoY
|
$2.753B
86.61%
YoY
|
$1.475B
-20.49%
YoY
|
$1.855B
15.0%
YoY
|
| Capital Expenditures |
$1.325B
-6.0%
YoY
|
$1.410B
8.29%
YoY
|
$1.302B
21.45%
YoY
|
$1.072B
-206.88%
YoY
|
-$1.003B
70.29%
YoY
|
| Free Cash Flow |
$665.6M
37.4%
YoY
|
$484.4M
-66.61%
YoY
|
$1.451B
259.96%
YoY
|
$403.0M
-85.9%
YoY
|
$2.858B
29.79%
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 |
$227.7M
-68.98%
YoY
|
-$355.5M
-835.93%
YoY
|
$263.7M
-35.0%
YoY
|
$318.0M
38.04%
YoY
|
$734.0M
188.51%
YoY
|
$48.31M
-110.95%
YoY
|
$405.7M
222.32%
YoY
|
$230.4M
-15.25%
YoY
|
$254.4M
12.84%
YoY
|
-$441.0M
344.83%
YoY
|
$125.9M
-74.52%
YoY
|
$271.8M
2.46%
YoY
|
$225.4M
13.81%
YoY
|
-$99.14M
-150.89%
YoY
|
$494.1M
-231.35%
YoY
|
$265.3M
-1.71%
YoY
|
$198.1M
-70.19%
YoY
|
$194.8M
179.4%
YoY
|
-$376.2M
-75.5%
YoY
|
$269.9M
-717.64%
YoY
|
| Depreciation, Depletion And Amortization |
$341.6M
10.52%
YoY
|
$324.0M
3.83%
YoY
|
$326.0M
5.92%
YoY
|
$331.9M
6.93%
YoY
|
$309.1M
-3.66%
YoY
|
$312.0M
0.32%
YoY
|
$307.8M
-2.15%
YoY
|
$310.3M
0.07%
YoY
|
$320.8M
7.76%
YoY
|
$311.0M
15.38%
YoY
|
$314.6M
11.32%
YoY
|
$310.1M
8.09%
YoY
|
$297.7M
5.94%
YoY
|
$269.6M
-3.99%
YoY
|
$282.6M
2.14%
YoY
|
$286.9M
-1.41%
YoY
|
$281.0M
0.99%
YoY
|
$280.8M
-4.28%
YoY
|
$276.7M
0.73%
YoY
|
$291.0M
5.63%
YoY
|
| Cash From Operating Activities |
$140.5M
-200.73%
YoY
|
$1.032B
-4.74%
YoY
|
$735.2M
141.47%
YoY
|
$362.9M
-32.4%
YoY
|
-$139.5M
354.84%
YoY
|
$1.084B
-7.41%
YoY
|
$304.5M
-62.73%
YoY
|
$536.9M
-16.28%
YoY
|
-$30.66M
-124.72%
YoY
|
$1.170B
31.16%
YoY
|
$817.0M
86.25%
YoY
|
$641.3M
37.8%
YoY
|
$124.0M
-27.96%
YoY
|
$892.3M
3.55%
YoY
|
$438.6M
-24.44%
YoY
|
$465.4M
358.62%
YoY
|
$172.2M
-80.72%
YoY
|
$861.7M
-16.44%
YoY
|
$580.5M
-22.53%
YoY
|
$101.5M
-73.68%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$162.9M
-45.83%
YoY
|
$409.5M
-30.96%
YoY
|
$322.8M
2.18%
YoY
|
$292.4M
-0.58%
YoY
|
$300.6M
45.36%
YoY
|
$593.1M
22.56%
YoY
|
$315.9M
2.05%
YoY
|
$294.1M
5.04%
YoY
|
$206.8M
-9.48%
YoY
|
$483.9M
-14.49%
YoY
|
$309.6M
-226.4%
YoY
|
$280.0M
-213.46%
YoY
|
$228.5M
-215.65%
YoY
|
$565.9M
-231.25%
YoY
|
-$244.9M
-14.81%
YoY
|
-$246.7M
10.83%
YoY
|
-$197.6M
33.33%
YoY
|
-$431.1M
54.83%
YoY
|
-$287.5M
181.44%
YoY
|
-$222.6M
106.74%
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
|
N/A
|
| Other Investing Activities |
-$165.6M
-118.28%
YoY
|
$196.7M
-79.43%
YoY
|
-$10.74M
-108.58%
YoY
|
$37.01M
-219.37%
YoY
|
$905.7M
3932.22%
YoY
|
$956.3M
-2193.59%
YoY
|
$125.1M
-85225.85%
YoY
|
-$31.01M
-60.92%
YoY
|
$22.46M
642.76%
YoY
|
-$45.68M
-136.65%
YoY
|
-$147.0K
-100.05%
YoY
|
-$79.35M
-66.54%
YoY
|
$3.024M
-98.23%
YoY
|
$124.6M
-932.38%
YoY
|
$290.6M
194.13%
YoY
|
-$237.2M
496.69%
YoY
|
$171.0M
-71.51%
YoY
|
-$14.97M
-38.73%
YoY
|
$98.79M
-47.23%
YoY
|
-$39.75M
198.53%
YoY
|
| Cash From Investing Activities |
-$328.5M
-154.29%
YoY
|
-$212.8M
-158.58%
YoY
|
-$333.5M
74.82%
YoY
|
-$255.4M
-21.45%
YoY
|
$605.1M
-428.21%
YoY
|
$363.2M
-168.58%
YoY
|
-$190.8M
-38.4%
YoY
|
-$325.1M
-9.52%
YoY
|
-$184.4M
-18.23%
YoY
|
-$529.6M
20.02%
YoY
|
-$309.7M
-778.49%
YoY
|
-$359.3M
-25.75%
YoY
|
-$225.4M
748.28%
YoY
|
-$441.3M
-1.09%
YoY
|
$45.65M
-124.19%
YoY
|
-$483.9M
84.42%
YoY
|
-$26.58M
-105.88%
YoY
|
-$446.1M
47.28%
YoY
|
-$188.7M
-321.91%
YoY
|
-$262.4M
116.84%
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 |
-$99.82M
N/A
|
$994.5M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$110.9M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$994.5M
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
|
N/A
|
| Cash From Financing Activities |
-$938.4M
423.48%
YoY
|
-$218.6M
-78.29%
YoY
|
-$325.5M
104.42%
YoY
|
-$65.73M
-65.11%
YoY
|
-$179.3M
-306.03%
YoY
|
-$1.007B
83.33%
YoY
|
-$159.2M
-64.26%
YoY
|
-$188.4M
-66.89%
YoY
|
$87.01M
-76.12%
YoY
|
-$549.3M
55.65%
YoY
|
-$445.5M
-22.81%
YoY
|
-$569.0M
572.37%
YoY
|
$364.3M
-320.08%
YoY
|
-$352.9M
-47.48%
YoY
|
-$577.2M
-30.23%
YoY
|
-$84.63M
-153.96%
YoY
|
-$165.5M
-83.22%
YoY
|
-$672.0M
-79.2%
YoY
|
-$827.2M
288.41%
YoY
|
$156.8M
-86.72%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$140.5M
-200.73%
YoY
|
$1.032B
-4.74%
YoY
|
$735.2M
141.47%
YoY
|
$362.9M
-32.4%
YoY
|
-$139.5M
354.84%
YoY
|
$1.084B
-7.41%
YoY
|
$304.5M
-62.73%
YoY
|
$536.9M
-16.28%
YoY
|
-$30.66M
-124.72%
YoY
|
$1.170B
31.16%
YoY
|
$817.0M
86.25%
YoY
|
$641.3M
37.8%
YoY
|
$124.0M
-27.96%
YoY
|
$892.3M
3.55%
YoY
|
$438.6M
-24.44%
YoY
|
$465.4M
358.62%
YoY
|
$172.2M
-80.72%
YoY
|
$861.7M
-16.44%
YoY
|
$580.5M
-22.53%
YoY
|
$101.5M
-73.68%
YoY
|
| Cash From Investing Activities |
-$328.5M
-154.29%
YoY
|
-$212.8M
-158.58%
YoY
|
-$333.5M
74.82%
YoY
|
-$255.4M
-21.45%
YoY
|
$605.1M
-428.21%
YoY
|
$363.2M
-168.58%
YoY
|
-$190.8M
-38.4%
YoY
|
-$325.1M
-9.52%
YoY
|
-$184.4M
-18.23%
YoY
|
-$529.6M
20.02%
YoY
|
-$309.7M
-778.49%
YoY
|
-$359.3M
-25.75%
YoY
|
-$225.4M
748.28%
YoY
|
-$441.3M
-1.09%
YoY
|
$45.65M
-124.19%
YoY
|
-$483.9M
84.42%
YoY
|
-$26.58M
-105.88%
YoY
|
-$446.1M
47.28%
YoY
|
-$188.7M
-321.91%
YoY
|
-$262.4M
116.84%
YoY
|
| Cash From Financing Activities |
-$938.4M
423.48%
YoY
|
-$218.6M
-78.29%
YoY
|
-$325.5M
104.42%
YoY
|
-$65.73M
-65.11%
YoY
|
-$179.3M
-306.03%
YoY
|
-$1.007B
83.33%
YoY
|
-$159.2M
-64.26%
YoY
|
-$188.4M
-66.89%
YoY
|
$87.01M
-76.12%
YoY
|
-$549.3M
55.65%
YoY
|
-$445.5M
-22.81%
YoY
|
-$569.0M
572.37%
YoY
|
$364.3M
-320.08%
YoY
|
-$352.9M
-47.48%
YoY
|
-$577.2M
-30.23%
YoY
|
-$84.63M
-153.96%
YoY
|
-$165.5M
-83.22%
YoY
|
-$672.0M
-79.2%
YoY
|
-$827.2M
288.41%
YoY
|
$156.8M
-86.72%
YoY
|
| Net Change In Cash |
-$1.126B
-493.4%
YoY
|
$600.7M
36.6%
YoY
|
$76.17M
-267.26%
YoY
|
$41.83M
78.3%
YoY
|
$286.3M
-323.68%
YoY
|
$439.8M
381.04%
YoY
|
-$45.54M
-173.79%
YoY
|
$23.46M
-108.17%
YoY
|
-$128.0M
-148.69%
YoY
|
$91.42M
-6.82%
YoY
|
$61.72M
-166.45%
YoY
|
-$287.0M
178.21%
YoY
|
$262.9M
-1417.26%
YoY
|
$98.11M
-138.26%
YoY
|
-$92.89M
-78.67%
YoY
|
-$103.2M
2431.04%
YoY
|
-$19.96M
-105.57%
YoY
|
-$256.4M
-89.75%
YoY
|
-$435.4M
-170.07%
YoY
|
-$4.076M
-100.28%
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 |
$140.5M
-200.73%
YoY
|
$1.032B
-4.74%
YoY
|
$735.2M
141.47%
YoY
|
$362.9M
-32.4%
YoY
|
-$139.5M
354.84%
YoY
|
$1.084B
-7.41%
YoY
|
$304.5M
-62.73%
YoY
|
$536.9M
-16.28%
YoY
|
-$30.66M
-124.72%
YoY
|
$1.170B
31.16%
YoY
|
$817.0M
86.25%
YoY
|
$641.3M
37.8%
YoY
|
$124.0M
-27.96%
YoY
|
$892.3M
3.55%
YoY
|
$438.6M
-24.44%
YoY
|
$465.4M
358.62%
YoY
|
$172.2M
-80.72%
YoY
|
$861.7M
-16.44%
YoY
|
$580.5M
-22.53%
YoY
|
$101.5M
-73.68%
YoY
|
| Capital Expenditures |
$162.9M
-45.83%
YoY
|
$409.5M
-30.96%
YoY
|
$322.8M
2.18%
YoY
|
$292.4M
-0.58%
YoY
|
$300.6M
45.36%
YoY
|
$593.1M
22.56%
YoY
|
$315.9M
2.05%
YoY
|
$294.1M
5.04%
YoY
|
$206.8M
-9.48%
YoY
|
$483.9M
-14.49%
YoY
|
$309.6M
-226.4%
YoY
|
$280.0M
-213.46%
YoY
|
$228.5M
-215.65%
YoY
|
$565.9M
-231.25%
YoY
|
-$244.9M
-14.81%
YoY
|
-$246.7M
10.83%
YoY
|
-$197.6M
33.33%
YoY
|
-$431.1M
54.83%
YoY
|
-$287.5M
181.44%
YoY
|
-$222.6M
106.74%
YoY
|
| Free Cash Flow |
-$22.37M
-94.92%
YoY
|
$622.7M
26.95%
YoY
|
$412.4M
-3707.4%
YoY
|
$70.54M
-70.95%
YoY
|
-$440.1M
85.32%
YoY
|
$490.5M
-28.54%
YoY
|
-$11.43M
-102.25%
YoY
|
$242.8M
-32.8%
YoY
|
-$237.5M
127.38%
YoY
|
$686.4M
110.3%
YoY
|
$507.4M
-25.77%
YoY
|
$361.3M
-49.26%
YoY
|
-$104.4M
-128.25%
YoY
|
$326.4M
-74.75%
YoY
|
$683.5M
-21.25%
YoY
|
$712.1M
119.71%
YoY
|
$369.7M
-64.49%
YoY
|
$1.293B
-1.28%
YoY
|
$868.0M
1.94%
YoY
|
$324.1M
-34.28%
YoY
|
Loading...