|
Concept
|
2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$18.00M
-95.37%
YoY
|
$389.0M
327.47%
YoY
|
$91.00M
-116.02%
YoY
|
-$568.0M
-179.11%
YoY
|
$718.0M
-581.88%
YoY
|
| Depreciation, Depletion And Amortization |
$1.182B
-9.98%
YoY
|
$1.313B
-8.37%
YoY
|
$1.433B
-7.61%
YoY
|
$1.551B
-10.96%
YoY
|
$1.742B
-12.37%
YoY
|
| Cash From Operating Activities |
$1.248B
-10.73%
YoY
|
$1.398B
2.72%
YoY
|
$1.361B
-3.82%
YoY
|
$1.415B
-5.73%
YoY
|
$1.501B
1110.48%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$212.0M
-14.52%
YoY
|
$248.0M
36.26%
YoY
|
$182.0M
-31.84%
YoY
|
$267.0M
5.12%
YoY
|
$254.0M
-2.68%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
-$16.00M
33.33%
YoY
|
-$12.00M
-7.69%
YoY
|
-$13.00M
-31.58%
YoY
|
-$19.00M
-53.66%
YoY
|
-$41.00M
-415.38%
YoY
|
| Cash From Investing Activities |
-$484.0M
-5.47%
YoY
|
-$512.0M
4.28%
YoY
|
-$491.0M
-22.68%
YoY
|
-$635.0M
958.33%
YoY
|
-$60.00M
-101.29%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Common Stock Issuance & Retirement, Net |
$249.0M
1678.57%
YoY
|
$14.00M
-98.44%
YoY
|
$898.0M
34.23%
YoY
|
$669.0M
6.53%
YoY
|
$628.0M
N/A
|
| Debt Paid & Issued, Net |
$1.062B
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$63.00M
-97.81%
YoY
|
$2.872B
-19.14%
YoY
|
| Cash From Financing Activities |
-$776.0M
144.79%
YoY
|
-$317.0M
-78.68%
YoY
|
-$1.487B
-1.33%
YoY
|
-$1.507B
-17.11%
YoY
|
-$1.818B
-66.8%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.248B
-10.73%
YoY
|
$1.398B
2.72%
YoY
|
$1.361B
-3.82%
YoY
|
$1.415B
-5.73%
YoY
|
$1.501B
1110.48%
YoY
|
| Cash From Investing Activities |
-$484.0M
-5.47%
YoY
|
-$512.0M
4.28%
YoY
|
-$491.0M
-22.68%
YoY
|
-$635.0M
958.33%
YoY
|
-$60.00M
-101.29%
YoY
|
| Cash From Financing Activities |
-$776.0M
144.79%
YoY
|
-$317.0M
-78.68%
YoY
|
-$1.487B
-1.33%
YoY
|
-$1.507B
-17.11%
YoY
|
-$1.818B
-66.8%
YoY
|
| Net Change In Cash |
-$12.00M
-102.1%
YoY
|
$572.0M
-190.22%
YoY
|
-$634.0M
-22.11%
YoY
|
-$814.0M
175.0%
YoY
|
-$296.0M
-58.37%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.248B
-10.73%
YoY
|
$1.398B
2.72%
YoY
|
$1.361B
-3.82%
YoY
|
$1.415B
-5.73%
YoY
|
$1.501B
1110.48%
YoY
|
| Capital Expenditures |
$212.0M
-14.52%
YoY
|
$248.0M
36.26%
YoY
|
$182.0M
-31.84%
YoY
|
$267.0M
5.12%
YoY
|
$254.0M
-2.68%
YoY
|
| Free Cash Flow |
$1.036B
-9.91%
YoY
|
$1.150B
-2.46%
YoY
|
$1.179B
2.7%
YoY
|
$1.148B
-7.94%
YoY
|
$1.247B
-1010.22%
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 |
-$141.0M
-153.41%
YoY
|
$107.0M
87.72%
YoY
|
$36.00M
-14.29%
YoY
|
$16.00M
-38.46%
YoY
|
$264.0M
-232.0%
YoY
|
$57.00M
-63.46%
YoY
|
$42.00M
-57.58%
YoY
|
$26.00M
-27.78%
YoY
|
-$200.0M
-73.54%
YoY
|
$156.0M
164.41%
YoY
|
$99.00M
266.67%
YoY
|
$36.00M
-64.71%
YoY
|
-$756.0M
-242.64%
YoY
|
$59.00M
-39.8%
YoY
|
$27.00M
-114.36%
YoY
|
$102.0M
-63.31%
YoY
|
$530.0M
-166.42%
YoY
|
$98.00M
-91.07%
YoY
|
-$188.0M
-22.95%
YoY
|
| Depreciation, Depletion And Amortization |
$283.0M
-11.01%
YoY
|
$288.0M
-11.93%
YoY
|
$302.0M
-9.85%
YoY
|
$309.0M
-7.21%
YoY
|
$318.0M
-10.92%
YoY
|
$327.0M
-8.4%
YoY
|
$335.0M
-8.97%
YoY
|
$333.0M
-5.13%
YoY
|
$357.0M
-6.54%
YoY
|
$357.0M
-6.79%
YoY
|
$368.0M
-5.15%
YoY
|
$351.0M
-11.81%
YoY
|
$382.0M
-11.78%
YoY
|
$383.0M
-10.93%
YoY
|
$388.0M
-14.16%
YoY
|
$398.0M
-6.79%
YoY
|
$433.0M
-10.17%
YoY
|
$430.0M
-10.6%
YoY
|
$452.0M
-14.56%
YoY
|
| Cash From Operating Activities |
$239.0M
-24.13%
YoY
|
$414.0M
-36.6%
YoY
|
$409.0M
113.02%
YoY
|
$186.0M
-21.85%
YoY
|
$315.0M
12.5%
YoY
|
$653.0M
-7.51%
YoY
|
$192.0M
-22.58%
YoY
|
$238.0M
87.4%
YoY
|
$280.0M
-69.53%
YoY
|
$706.0M
483.47%
YoY
|
$248.0M
16.98%
YoY
|
$127.0M
-22.09%
YoY
|
$919.0M
253.46%
YoY
|
$121.0M
-82.61%
YoY
|
$212.0M
-62.34%
YoY
|
$163.0M
-662.07%
YoY
|
$260.0M
-178.79%
YoY
|
$696.0M
-453.3%
YoY
|
$563.0M
20.04%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$129.0M
-36.76%
YoY
|
$148.0M
-11.38%
YoY
|
$169.0M
14.97%
YoY
|
$43.00M
-10.42%
YoY
|
$204.0M
63.2%
YoY
|
$167.0M
38.02%
YoY
|
$147.0M
-6.37%
YoY
|
$48.00M
-76.24%
YoY
|
$125.0M
-14.38%
YoY
|
$121.0M
-25.31%
YoY
|
$157.0M
-180.51%
YoY
|
$202.0M
197.06%
YoY
|
$146.0M
-182.02%
YoY
|
$162.0M
-210.96%
YoY
|
-$195.0M
22.64%
YoY
|
$68.00M
-30.61%
YoY
|
-$178.0M
9.2%
YoY
|
-$146.0M
-33.33%
YoY
|
-$159.0M
-5.92%
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
|
| Other Investing Activities |
$10.00M
-71.43%
YoY
|
$5.000M
-93.9%
YoY
|
$24.00M
-68.83%
YoY
|
-$2.000M
N/A
|
$35.00M
3400.0%
YoY
|
$82.00M
115.79%
YoY
|
$77.00M
6.94%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
-100.53%
YoY
|
$38.00M
-32.14%
YoY
|
$72.00M
-62.89%
YoY
|
$3.000M
-160.0%
YoY
|
-$190.0M
-860.0%
YoY
|
$56.00M
40.0%
YoY
|
$194.0M
312.77%
YoY
|
-$5.000M
-16.67%
YoY
|
$25.00M
-92.38%
YoY
|
$40.00M
-99.19%
YoY
|
$47.00M
-1275.0%
YoY
|
| Cash From Investing Activities |
-$119.0M
-29.59%
YoY
|
-$143.0M
68.24%
YoY
|
-$145.0M
107.14%
YoY
|
-$77.00M
-59.04%
YoY
|
-$169.0M
36.29%
YoY
|
-$85.00M
2.41%
YoY
|
-$70.00M
-17.65%
YoY
|
-$188.0M
-5.53%
YoY
|
-$124.0M
-63.1%
YoY
|
-$83.00M
-21.7%
YoY
|
-$85.00M
8400.0%
YoY
|
-$199.0M
3.65%
YoY
|
-$336.0M
119.61%
YoY
|
-$106.0M
0.0%
YoY
|
-$1.000M
-99.11%
YoY
|
-$192.0M
-161.74%
YoY
|
-$153.0M
-192.73%
YoY
|
-$106.0M
-102.24%
YoY
|
-$112.0M
-35.26%
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
|
N/A
N/A
|
$48.00M
2300.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.000M
-99.3%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$285.0M
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 |
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
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$102.0M
70.0%
YoY
|
-$428.0M
529.41%
YoY
|
-$136.0M
-40.87%
YoY
|
-$110.0M
-368.29%
YoY
|
-$60.00M
-90.16%
YoY
|
-$68.00M
-80.9%
YoY
|
-$230.0M
-26.05%
YoY
|
$41.00M
-119.52%
YoY
|
-$610.0M
-25.06%
YoY
|
-$356.0M
97.78%
YoY
|
-$311.0M
161.34%
YoY
|
-$210.0M
-46.7%
YoY
|
-$814.0M
127.37%
YoY
|
-$180.0M
-54.66%
YoY
|
-$119.0M
-39.59%
YoY
|
-$394.0M
-54.5%
YoY
|
-$358.0M
-55.53%
YoY
|
-$397.0M
-89.29%
YoY
|
-$197.0M
-92.83%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$239.0M
-24.13%
YoY
|
$414.0M
-36.6%
YoY
|
$409.0M
113.02%
YoY
|
$186.0M
-21.85%
YoY
|
$315.0M
12.5%
YoY
|
$653.0M
-7.51%
YoY
|
$192.0M
-22.58%
YoY
|
$238.0M
87.4%
YoY
|
$280.0M
-69.53%
YoY
|
$706.0M
483.47%
YoY
|
$248.0M
16.98%
YoY
|
$127.0M
-22.09%
YoY
|
$919.0M
253.46%
YoY
|
$121.0M
-82.61%
YoY
|
$212.0M
-62.34%
YoY
|
$163.0M
-662.07%
YoY
|
$260.0M
-178.79%
YoY
|
$696.0M
-453.3%
YoY
|
$563.0M
20.04%
YoY
|
| Cash From Investing Activities |
-$119.0M
-29.59%
YoY
|
-$143.0M
68.24%
YoY
|
-$145.0M
107.14%
YoY
|
-$77.00M
-59.04%
YoY
|
-$169.0M
36.29%
YoY
|
-$85.00M
2.41%
YoY
|
-$70.00M
-17.65%
YoY
|
-$188.0M
-5.53%
YoY
|
-$124.0M
-63.1%
YoY
|
-$83.00M
-21.7%
YoY
|
-$85.00M
8400.0%
YoY
|
-$199.0M
3.65%
YoY
|
-$336.0M
119.61%
YoY
|
-$106.0M
0.0%
YoY
|
-$1.000M
-99.11%
YoY
|
-$192.0M
-161.74%
YoY
|
-$153.0M
-192.73%
YoY
|
-$106.0M
-102.24%
YoY
|
-$112.0M
-35.26%
YoY
|
| Cash From Financing Activities |
-$102.0M
70.0%
YoY
|
-$428.0M
529.41%
YoY
|
-$136.0M
-40.87%
YoY
|
-$110.0M
-368.29%
YoY
|
-$60.00M
-90.16%
YoY
|
-$68.00M
-80.9%
YoY
|
-$230.0M
-26.05%
YoY
|
$41.00M
-119.52%
YoY
|
-$610.0M
-25.06%
YoY
|
-$356.0M
97.78%
YoY
|
-$311.0M
161.34%
YoY
|
-$210.0M
-46.7%
YoY
|
-$814.0M
127.37%
YoY
|
-$180.0M
-54.66%
YoY
|
-$119.0M
-39.59%
YoY
|
-$394.0M
-54.5%
YoY
|
-$358.0M
-55.53%
YoY
|
-$397.0M
-89.29%
YoY
|
-$197.0M
-92.83%
YoY
|
| Net Change In Cash |
$18.00M
-79.07%
YoY
|
-$157.0M
-131.4%
YoY
|
$128.0M
-218.52%
YoY
|
-$4.000M
-104.3%
YoY
|
$86.00M
-118.94%
YoY
|
$500.0M
87.27%
YoY
|
-$108.0M
-27.03%
YoY
|
$93.00M
-132.98%
YoY
|
-$454.0M
96.54%
YoY
|
$267.0M
-261.82%
YoY
|
-$148.0M
-260.87%
YoY
|
-$282.0M
-39.09%
YoY
|
-$231.0M
-7.97%
YoY
|
-$165.0M
-185.49%
YoY
|
$92.00M
-63.78%
YoY
|
-$463.0M
-8.86%
YoY
|
-$251.0M
-74.12%
YoY
|
$193.0M
-76.72%
YoY
|
$254.0M
-110.35%
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 |
$239.0M
-24.13%
YoY
|
$414.0M
-36.6%
YoY
|
$409.0M
113.02%
YoY
|
$186.0M
-21.85%
YoY
|
$315.0M
12.5%
YoY
|
$653.0M
-7.51%
YoY
|
$192.0M
-22.58%
YoY
|
$238.0M
87.4%
YoY
|
$280.0M
-69.53%
YoY
|
$706.0M
483.47%
YoY
|
$248.0M
16.98%
YoY
|
$127.0M
-22.09%
YoY
|
$919.0M
253.46%
YoY
|
$121.0M
-82.61%
YoY
|
$212.0M
-62.34%
YoY
|
$163.0M
-662.07%
YoY
|
$260.0M
-178.79%
YoY
|
$696.0M
-453.3%
YoY
|
$563.0M
20.04%
YoY
|
| Capital Expenditures |
$129.0M
-36.76%
YoY
|
$148.0M
-11.38%
YoY
|
$169.0M
14.97%
YoY
|
$43.00M
-10.42%
YoY
|
$204.0M
63.2%
YoY
|
$167.0M
38.02%
YoY
|
$147.0M
-6.37%
YoY
|
$48.00M
-76.24%
YoY
|
$125.0M
-14.38%
YoY
|
$121.0M
-25.31%
YoY
|
$157.0M
-180.51%
YoY
|
$202.0M
197.06%
YoY
|
$146.0M
-182.02%
YoY
|
$162.0M
-210.96%
YoY
|
-$195.0M
22.64%
YoY
|
$68.00M
-30.61%
YoY
|
-$178.0M
9.2%
YoY
|
-$146.0M
-33.33%
YoY
|
-$159.0M
-5.92%
YoY
|
| Free Cash Flow |
$110.0M
-0.9%
YoY
|
$266.0M
-45.27%
YoY
|
$240.0M
433.33%
YoY
|
$143.0M
-24.74%
YoY
|
$111.0M
-28.39%
YoY
|
$486.0M
-16.92%
YoY
|
$45.00M
-50.55%
YoY
|
$190.0M
-353.33%
YoY
|
$155.0M
-79.95%
YoY
|
$585.0M
-1526.83%
YoY
|
$91.00M
-77.64%
YoY
|
-$75.00M
-178.95%
YoY
|
$773.0M
76.48%
YoY
|
-$41.00M
-104.87%
YoY
|
$407.0M
-43.63%
YoY
|
$95.00M
-174.8%
YoY
|
$438.0M
-362.28%
YoY
|
$842.0M
3727.27%
YoY
|
$722.0M
13.17%
YoY
|
Loading...