|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$579.0M
227.12%
YoY
|
$177.0M
-88.87%
YoY
|
$1.590B
-45.61%
YoY
|
$2.923B
423.47%
YoY
|
$558.3M
-192.83%
YoY
|
| Depreciation, Depletion And Amortization |
$909.0M
9.25%
YoY
|
$832.0M
7.97%
YoY
|
$770.6M
17.32%
YoY
|
$656.8M
30.43%
YoY
|
$503.5M
-3.34%
YoY
|
| Cash From Operating Activities |
$1.315B
18.47%
YoY
|
$1.110B
-51.68%
YoY
|
$2.297B
-39.18%
YoY
|
$3.777B
828.77%
YoY
|
$406.7M
-11.19%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$449.0M
-4.47%
YoY
|
$470.0M
32.97%
YoY
|
$353.5M
-27.13%
YoY
|
$485.0M
-159.63%
YoY
|
-$813.4M
146.37%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$251.4M
-59.73%
YoY
|
$624.3M
N/A
|
| Other Investing Activities |
$1.000M
-50.0%
YoY
|
$2.000M
-85.81%
YoY
|
$14.09M
-105.63%
YoY
|
-$250.5M
-51.25%
YoY
|
-$513.8M
25690400.0%
YoY
|
| Cash From Investing Activities |
-$516.0M
10.26%
YoY
|
-$468.0M
26.04%
YoY
|
-$371.3M
-52.06%
YoY
|
-$774.5M
-41.65%
YoY
|
-$1.327B
301.99%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$354.0M
-47.32%
YoY
|
$672.0M
-32.75%
YoY
|
$999.3M
-27.15%
YoY
|
$1.372B
-19534.68%
YoY
|
-$7.058M
-7.64%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
$307.8M
643.18%
YoY
|
$41.42M
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
-$631.0M
-46.62%
YoY
|
-$1.182B
-47.32%
YoY
|
-$2.244B
43.77%
YoY
|
-$1.561B
636.89%
YoY
|
-$211.8M
-159.96%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.315B
18.47%
YoY
|
$1.110B
-51.68%
YoY
|
$2.297B
-39.18%
YoY
|
$3.777B
828.77%
YoY
|
$406.7M
-11.19%
YoY
|
| Cash From Investing Activities |
-$516.0M
10.26%
YoY
|
-$468.0M
26.04%
YoY
|
-$371.3M
-52.06%
YoY
|
-$774.5M
-41.65%
YoY
|
-$1.327B
301.99%
YoY
|
| Cash From Financing Activities |
-$631.0M
-46.62%
YoY
|
-$1.182B
-47.32%
YoY
|
-$2.244B
43.77%
YoY
|
-$1.561B
636.89%
YoY
|
-$211.8M
-159.96%
YoY
|
| Net Change In Cash |
$178.0M
-132.13%
YoY
|
-$554.0M
77.95%
YoY
|
-$311.3M
-121.76%
YoY
|
$1.431B
-226.34%
YoY
|
-$1.132B
-335.42%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.315B
18.47%
YoY
|
$1.110B
-51.68%
YoY
|
$2.297B
-39.18%
YoY
|
$3.777B
828.77%
YoY
|
$406.7M
-11.19%
YoY
|
| Capital Expenditures |
$449.0M
-4.47%
YoY
|
$470.0M
32.97%
YoY
|
$353.5M
-27.13%
YoY
|
$485.0M
-159.63%
YoY
|
-$813.4M
146.37%
YoY
|
| Free Cash Flow |
$866.0M
35.31%
YoY
|
$640.0M
-67.07%
YoY
|
$1.944B
-40.96%
YoY
|
$3.292B
169.83%
YoY
|
$1.220B
54.82%
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 |
$648.0M
-16300.0%
YoY
|
-$28.00M
-86.87%
YoY
|
$403.0M
-630.65%
YoY
|
$208.0M
37.03%
YoY
|
-$4.000M
-101.27%
YoY
|
-$213.3M
244.58%
YoY
|
-$75.94M
-109.6%
YoY
|
$151.8M
-69.84%
YoY
|
$314.7M
-10.93%
YoY
|
-$61.89M
-110.64%
YoY
|
$790.9M
-17.13%
YoY
|
$503.3M
-58.79%
YoY
|
$353.3M
120.83%
YoY
|
$581.6M
-1571.25%
YoY
|
$954.4M
239.9%
YoY
|
$1.221B
623.28%
YoY
|
$160.0M
7.93%
YoY
|
-$39.53M
-66.43%
YoY
|
$280.8M
-14139.35%
YoY
|
| Depreciation, Depletion And Amortization |
$229.0M
1.78%
YoY
|
$228.0M
4.47%
YoY
|
$230.0M
9.67%
YoY
|
$226.0M
10.07%
YoY
|
$225.0M
13.22%
YoY
|
$218.2M
3.1%
YoY
|
$209.7M
7.24%
YoY
|
$205.3M
8.43%
YoY
|
$198.7M
14.22%
YoY
|
$211.7M
20.15%
YoY
|
$195.6M
13.72%
YoY
|
$189.4M
15.43%
YoY
|
$174.0M
20.32%
YoY
|
$176.2M
31.28%
YoY
|
$172.0M
41.87%
YoY
|
$164.0M
32.25%
YoY
|
$144.6M
16.54%
YoY
|
$134.2M
-74.24%
YoY
|
$121.2M
-3.18%
YoY
|
| Cash From Operating Activities |
$457.0M
-613.48%
YoY
|
$8.000M
-105.7%
YoY
|
$809.0M
14.33%
YoY
|
$587.0M
159.83%
YoY
|
-$89.00M
-128.09%
YoY
|
-$140.4M
-160.87%
YoY
|
$707.6M
-49.42%
YoY
|
$225.9M
-53.89%
YoY
|
$316.9M
78.33%
YoY
|
$230.6M
-74.79%
YoY
|
$1.399B
60.27%
YoY
|
$490.0M
-67.94%
YoY
|
$177.7M
-61.46%
YoY
|
$915.0M
-374.91%
YoY
|
$872.8M
249.95%
YoY
|
$1.528B
257.3%
YoY
|
$461.0M
639.72%
YoY
|
-$332.8M
-172.67%
YoY
|
$249.4M
204.91%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$102.0M
18.6%
YoY
|
$131.0M
-24.31%
YoY
|
$121.0M
-2.11%
YoY
|
$111.0M
31.81%
YoY
|
$86.00M
-3.49%
YoY
|
$173.1M
39.57%
YoY
|
$123.6M
52.41%
YoY
|
$84.21M
5.02%
YoY
|
$89.11M
-3.62%
YoY
|
$124.0M
16.37%
YoY
|
$81.10M
-181.34%
YoY
|
$80.18M
-150.29%
YoY
|
$92.46M
-35.86%
YoY
|
$106.6M
-140.2%
YoY
|
-$99.70M
-53.73%
YoY
|
-$159.4M
-12.81%
YoY
|
$144.1M
23.48%
YoY
|
-$265.1M
-19.72%
YoY
|
-$215.5M
-358.71%
YoY
|
| Acquisitions |
$38.00M
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$231.2M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
-$44.00M
13736.48%
YoY
|
-$27.00M
-1160.9%
YoY
|
$3.000M
47.28%
YoY
|
$1.000M
-144.17%
YoY
|
-$318.0K
-181.54%
YoY
|
$2.545M
-73.76%
YoY
|
$2.037M
-50.77%
YoY
|
-$2.264M
1247.62%
YoY
|
$390.0K
-118.59%
YoY
|
$9.700M
-135.78%
YoY
|
$4.138M
-26.23%
YoY
|
-$168.0K
-99.93%
YoY
|
-$2.098M
-99.66%
YoY
|
-$27.11M
-127.29%
YoY
|
$5.609M
-26.51%
YoY
|
-$226.9M
-7931.55%
YoY
|
-$623.7M
31183850.0%
YoY
|
$99.34M
7541.54%
YoY
|
| Cash From Investing Activities |
-$161.0M
89.41%
YoY
|
-$175.0M
0.92%
YoY
|
-$148.0M
22.25%
YoY
|
-$108.0M
31.43%
YoY
|
-$85.00M
-6.97%
YoY
|
-$173.4M
40.26%
YoY
|
-$121.1M
69.55%
YoY
|
-$82.17M
8.06%
YoY
|
-$91.37M
-8.84%
YoY
|
-$123.6M
13.77%
YoY
|
-$71.40M
-43.7%
YoY
|
-$76.04M
-50.57%
YoY
|
-$100.2M
-73.98%
YoY
|
-$108.7M
-87.77%
YoY
|
-$126.8M
9.17%
YoY
|
-$153.8M
-12.22%
YoY
|
-$385.2M
161.91%
YoY
|
-$888.7M
169.18%
YoY
|
-$116.2M
41.66%
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 |
$76.00M
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
|
$169.6M
-30.93%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$245.6M
69663.07%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$352.0K
2833.33%
YoY
|
N/A
N/A
|
-$122.0K
-94.45%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$1.007B
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
|
| Cash From Financing Activities |
-$125.0M
56.25%
YoY
|
-$308.0M
198.24%
YoY
|
-$84.00M
-62.99%
YoY
|
-$159.0M
-69.2%
YoY
|
-$80.00M
-76.15%
YoY
|
-$103.3M
-89.41%
YoY
|
-$227.0M
-68.71%
YoY
|
-$516.3M
215.42%
YoY
|
-$335.5M
-11.51%
YoY
|
-$975.6M
66.69%
YoY
|
-$725.5M
-27.13%
YoY
|
-$163.7M
-37.34%
YoY
|
-$379.1M
-234.73%
YoY
|
-$585.3M
2017.97%
YoY
|
-$995.7M
2079.09%
YoY
|
-$261.2M
433.99%
YoY
|
$281.4M
-414.18%
YoY
|
-$27.63M
-107.82%
YoY
|
-$45.69M
-107.39%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$457.0M
-613.48%
YoY
|
$8.000M
-105.7%
YoY
|
$809.0M
14.33%
YoY
|
$587.0M
159.83%
YoY
|
-$89.00M
-128.09%
YoY
|
-$140.4M
-160.87%
YoY
|
$707.6M
-49.42%
YoY
|
$225.9M
-53.89%
YoY
|
$316.9M
78.33%
YoY
|
$230.6M
-74.79%
YoY
|
$1.399B
60.27%
YoY
|
$490.0M
-67.94%
YoY
|
$177.7M
-61.46%
YoY
|
$915.0M
-374.91%
YoY
|
$872.8M
249.95%
YoY
|
$1.528B
257.3%
YoY
|
$461.0M
639.72%
YoY
|
-$332.8M
-172.67%
YoY
|
$249.4M
204.91%
YoY
|
| Cash From Investing Activities |
-$161.0M
89.41%
YoY
|
-$175.0M
0.92%
YoY
|
-$148.0M
22.25%
YoY
|
-$108.0M
31.43%
YoY
|
-$85.00M
-6.97%
YoY
|
-$173.4M
40.26%
YoY
|
-$121.1M
69.55%
YoY
|
-$82.17M
8.06%
YoY
|
-$91.37M
-8.84%
YoY
|
-$123.6M
13.77%
YoY
|
-$71.40M
-43.7%
YoY
|
-$76.04M
-50.57%
YoY
|
-$100.2M
-73.98%
YoY
|
-$108.7M
-87.77%
YoY
|
-$126.8M
9.17%
YoY
|
-$153.8M
-12.22%
YoY
|
-$385.2M
161.91%
YoY
|
-$888.7M
169.18%
YoY
|
-$116.2M
41.66%
YoY
|
| Cash From Financing Activities |
-$125.0M
56.25%
YoY
|
-$308.0M
198.24%
YoY
|
-$84.00M
-62.99%
YoY
|
-$159.0M
-69.2%
YoY
|
-$80.00M
-76.15%
YoY
|
-$103.3M
-89.41%
YoY
|
-$227.0M
-68.71%
YoY
|
-$516.3M
215.42%
YoY
|
-$335.5M
-11.51%
YoY
|
-$975.6M
66.69%
YoY
|
-$725.5M
-27.13%
YoY
|
-$163.7M
-37.34%
YoY
|
-$379.1M
-234.73%
YoY
|
-$585.3M
2017.97%
YoY
|
-$995.7M
2079.09%
YoY
|
-$261.2M
433.99%
YoY
|
$281.4M
-414.18%
YoY
|
-$27.63M
-107.82%
YoY
|
-$45.69M
-107.39%
YoY
|
| Net Change In Cash |
$171.0M
-167.59%
YoY
|
-$475.0M
13.89%
YoY
|
$577.0M
60.48%
YoY
|
$320.0M
-185.9%
YoY
|
-$253.0M
124.12%
YoY
|
-$417.1M
-51.98%
YoY
|
$359.5M
-40.28%
YoY
|
-$372.5M
-248.87%
YoY
|
-$112.9M
-62.39%
YoY
|
-$868.6M
-493.01%
YoY
|
$602.0M
-341.14%
YoY
|
$250.2M
-77.52%
YoY
|
-$300.1M
-183.88%
YoY
|
$221.0M
-117.69%
YoY
|
-$249.6M
-385.12%
YoY
|
$1.113B
446.84%
YoY
|
$357.8M
-304.61%
YoY
|
-$1.249B
-359.7%
YoY
|
$87.56M
-85.84%
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 |
$457.0M
-613.48%
YoY
|
$8.000M
-105.7%
YoY
|
$809.0M
14.33%
YoY
|
$587.0M
159.83%
YoY
|
-$89.00M
-128.09%
YoY
|
-$140.4M
-160.87%
YoY
|
$707.6M
-49.42%
YoY
|
$225.9M
-53.89%
YoY
|
$316.9M
78.33%
YoY
|
$230.6M
-74.79%
YoY
|
$1.399B
60.27%
YoY
|
$490.0M
-67.94%
YoY
|
$177.7M
-61.46%
YoY
|
$915.0M
-374.91%
YoY
|
$872.8M
249.95%
YoY
|
$1.528B
257.3%
YoY
|
$461.0M
639.72%
YoY
|
-$332.8M
-172.67%
YoY
|
$249.4M
204.91%
YoY
|
| Capital Expenditures |
$102.0M
18.6%
YoY
|
$131.0M
-24.31%
YoY
|
$121.0M
-2.11%
YoY
|
$111.0M
31.81%
YoY
|
$86.00M
-3.49%
YoY
|
$173.1M
39.57%
YoY
|
$123.6M
52.41%
YoY
|
$84.21M
5.02%
YoY
|
$89.11M
-3.62%
YoY
|
$124.0M
16.37%
YoY
|
$81.10M
-181.34%
YoY
|
$80.18M
-150.29%
YoY
|
$92.46M
-35.86%
YoY
|
$106.6M
-140.2%
YoY
|
-$99.70M
-53.73%
YoY
|
-$159.4M
-12.81%
YoY
|
$144.1M
23.48%
YoY
|
-$265.1M
-19.72%
YoY
|
-$215.5M
-358.71%
YoY
|
| Free Cash Flow |
$355.0M
-302.86%
YoY
|
-$123.0M
-60.76%
YoY
|
$688.0M
17.81%
YoY
|
$476.0M
235.89%
YoY
|
-$175.0M
-176.83%
YoY
|
-$313.5M
-394.0%
YoY
|
$584.0M
-55.69%
YoY
|
$141.7M
-65.42%
YoY
|
$227.8M
167.2%
YoY
|
$106.6M
-86.81%
YoY
|
$1.318B
35.5%
YoY
|
$409.8M
-75.72%
YoY
|
$85.25M
-73.1%
YoY
|
$808.4M
-1293.22%
YoY
|
$972.5M
109.18%
YoY
|
$1.688B
176.4%
YoY
|
$316.9M
-682.33%
YoY
|
-$67.75M
-108.6%
YoY
|
$464.9M
-31094.47%
YoY
|
Loading...