|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$1.380B
-205.59%
YoY
|
$1.307B
6.96%
YoY
|
$1.222B
-31.54%
YoY
|
$1.785B
-506.61%
YoY
|
-$439.0M
-32.25%
YoY
|
| Depreciation, Depletion And Amortization |
$872.0M
1.4%
YoY
|
$860.0M
5.91%
YoY
|
$812.0M
49.82%
YoY
|
$542.0M
37.91%
YoY
|
$393.0M
-75.64%
YoY
|
| Cash From Operating Activities |
$714.0M
-64.41%
YoY
|
$2.006B
-1064.42%
YoY
|
-$208.0M
-75.56%
YoY
|
-$851.0M
12.57%
YoY
|
-$756.0M
1139.34%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$34.00M
-77.78%
YoY
|
$153.0M
30.77%
YoY
|
$117.0M
-29.94%
YoY
|
$167.0M
-239.17%
YoY
|
-$120.0M
12.15%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$40.00M
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$390.0M
-372.73%
YoY
|
-$143.0M
-672.0%
YoY
|
$25.00M
-131.25%
YoY
|
-$80.00M
-139.02%
YoY
|
$205.0M
28.13%
YoY
|
| Cash From Investing Activities |
-$10.97B
-30.82%
YoY
|
-$15.86B
226.84%
YoY
|
-$4.851B
-35.21%
YoY
|
-$7.487B
-41.0%
YoY
|
-$12.69B
62.2%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.450B
43.0%
YoY
|
$1.014B
10.34%
YoY
|
$919.0M
8.24%
YoY
|
$849.0M
-48.14%
YoY
|
$1.637B
280.7%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$280.0M
N/A
|
| Cash From Financing Activities |
$15.72B
26.32%
YoY
|
$12.44B
38.23%
YoY
|
$9.000B
17.71%
YoY
|
$7.646B
-38.89%
YoY
|
$12.51B
29.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$714.0M
-64.41%
YoY
|
$2.006B
-1064.42%
YoY
|
-$208.0M
-75.56%
YoY
|
-$851.0M
12.57%
YoY
|
-$756.0M
1139.34%
YoY
|
| Cash From Investing Activities |
-$10.97B
-30.82%
YoY
|
-$15.86B
226.84%
YoY
|
-$4.851B
-35.21%
YoY
|
-$7.487B
-41.0%
YoY
|
-$12.69B
62.2%
YoY
|
| Cash From Financing Activities |
$15.72B
26.32%
YoY
|
$12.44B
38.23%
YoY
|
$9.000B
17.71%
YoY
|
$7.646B
-38.89%
YoY
|
$12.51B
29.33%
YoY
|
| Net Change In Cash |
$5.498B
-485.01%
YoY
|
-$1.428B
-136.02%
YoY
|
$3.964B
-629.95%
YoY
|
-$748.0M
-21.43%
YoY
|
-$952.0M
-152.51%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$714.0M
-64.41%
YoY
|
$2.006B
-1064.42%
YoY
|
-$208.0M
-75.56%
YoY
|
-$851.0M
12.57%
YoY
|
-$756.0M
1139.34%
YoY
|
| Capital Expenditures |
$34.00M
-77.78%
YoY
|
$153.0M
30.77%
YoY
|
$117.0M
-29.94%
YoY
|
$167.0M
-239.17%
YoY
|
-$120.0M
12.15%
YoY
|
| Free Cash Flow |
$680.0M
-63.3%
YoY
|
$1.853B
-670.15%
YoY
|
-$325.0M
-68.07%
YoY
|
-$1.018B
60.06%
YoY
|
-$636.0M
-1482.61%
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 |
$621.0M
885.71%
YoY
|
$202.0M
-76.86%
YoY
|
-$1.309B
876.87%
YoY
|
-$349.0M
-186.82%
YoY
|
$63.00M
-37.0%
YoY
|
$873.0M
-220.58%
YoY
|
-$134.0M
-112.59%
YoY
|
$402.0M
-45.16%
YoY
|
$100.0M
-38.65%
YoY
|
-$724.0M
-11.17%
YoY
|
$1.064B
289.74%
YoY
|
$733.0M
-57.58%
YoY
|
$163.0M
-71.55%
YoY
|
-$815.0M
-420.87%
YoY
|
$273.0M
-59.38%
YoY
|
$1.728B
1304.88%
YoY
|
$573.0M
-138.51%
YoY
|
$254.0M
-120.52%
YoY
|
$672.0M
-186.26%
YoY
|
| Depreciation, Depletion And Amortization |
$224.0M
5.16%
YoY
|
$220.0M
0.0%
YoY
|
$219.0M
3.79%
YoY
|
$220.0M
16.4%
YoY
|
$213.0M
-11.25%
YoY
|
$220.0M
-6.78%
YoY
|
$211.0M
7.65%
YoY
|
$189.0M
21.15%
YoY
|
$240.0M
7.14%
YoY
|
$236.0M
3.96%
YoY
|
$196.0M
-9.26%
YoY
|
$156.0M
-18.32%
YoY
|
$224.0M
1020.0%
YoY
|
$227.0M
40.99%
YoY
|
$216.0M
145.45%
YoY
|
$191.0M
101.05%
YoY
|
$20.00M
-86.93%
YoY
|
$161.0M
80.9%
YoY
|
$88.00M
-45.68%
YoY
|
| Cash From Operating Activities |
$499.0M
215.82%
YoY
|
-$154.0M
-138.5%
YoY
|
$369.0M
-45.97%
YoY
|
$341.0M
-61.77%
YoY
|
$158.0M
409.68%
YoY
|
$400.0M
-202.04%
YoY
|
$683.0M
66.59%
YoY
|
$892.0M
147.09%
YoY
|
$31.00M
-105.28%
YoY
|
-$392.0M
269.81%
YoY
|
$410.0M
418.99%
YoY
|
$361.0M
-484.04%
YoY
|
-$587.0M
-19.59%
YoY
|
-$106.0M
-73.63%
YoY
|
$79.00M
-67.22%
YoY
|
-$94.00M
-83.82%
YoY
|
-$730.0M
5114.29%
YoY
|
-$402.0M
509.09%
YoY
|
$241.0M
-56.42%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$9.000M
-10.0%
YoY
|
-$16.00M
-161.54%
YoY
|
$33.00M
17.86%
YoY
|
$7.000M
-80.56%
YoY
|
$10.00M
-84.13%
YoY
|
$26.00M
-25.71%
YoY
|
$28.00M
12.0%
YoY
|
$36.00M
-7.69%
YoY
|
$63.00M
250.0%
YoY
|
$35.00M
-46.15%
YoY
|
$25.00M
-130.12%
YoY
|
$39.00M
-305.26%
YoY
|
$18.00M
N/A
|
$65.00M
-340.74%
YoY
|
-$83.00M
102.44%
YoY
|
-$19.00M
-34.48%
YoY
|
N/A
|
-$27.00M
-57.14%
YoY
|
-$41.00M
156.25%
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 |
$59.00M
-34.44%
YoY
|
-$2.499B
-54.65%
YoY
|
-$4.735B
100.3%
YoY
|
-$2.511B
-51.79%
YoY
|
$90.00M
-122.84%
YoY
|
-$5.510B
-3773.33%
YoY
|
-$2.364B
-2.48%
YoY
|
-$5.209B
397.04%
YoY
|
-$394.0M
1213.33%
YoY
|
$150.0M
-104.76%
YoY
|
-$2.424B
-0.7%
YoY
|
-$1.048B
-32.73%
YoY
|
-$30.00M
-74.14%
YoY
|
-$3.150B
66.93%
YoY
|
-$2.441B
-0.08%
YoY
|
-$1.558B
-65.46%
YoY
|
-$116.0M
-38.3%
YoY
|
-$1.887B
-50.24%
YoY
|
-$2.443B
-55.69%
YoY
|
| Cash From Investing Activities |
-$2.955B
146.46%
YoY
|
-$2.483B
-55.15%
YoY
|
-$4.768B
99.33%
YoY
|
-$2.518B
-51.99%
YoY
|
-$1.199B
-55.29%
YoY
|
-$5.536B
-4913.91%
YoY
|
-$2.392B
-2.33%
YoY
|
-$5.245B
382.52%
YoY
|
-$2.682B
87.55%
YoY
|
$115.0M
-103.58%
YoY
|
-$2.449B
-2.97%
YoY
|
-$1.087B
-31.07%
YoY
|
-$1.430B
736.26%
YoY
|
-$3.215B
67.97%
YoY
|
-$2.524B
1.61%
YoY
|
-$1.577B
-65.26%
YoY
|
-$171.0M
-95.44%
YoY
|
-$1.914B
-50.35%
YoY
|
-$2.484B
-55.08%
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 |
$147.0M
-43.89%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$262.0M
3.56%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$253.0M
18.22%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$214.0M
-23.3%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$279.0M
-35.12%
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 |
-$96.00M
-104.31%
YoY
|
$1.494B
-41.39%
YoY
|
$3.052B
92.8%
YoY
|
$8.942B
165.81%
YoY
|
$2.228B
-54.94%
YoY
|
$2.549B
6.79%
YoY
|
$1.583B
236.81%
YoY
|
$3.364B
-0.88%
YoY
|
$4.945B
79.88%
YoY
|
$2.387B
-33.47%
YoY
|
$470.0M
-68.94%
YoY
|
$3.394B
206.32%
YoY
|
$2.749B
91.3%
YoY
|
$3.588B
53.99%
YoY
|
$1.513B
-13.59%
YoY
|
$1.108B
-72.26%
YoY
|
$1.437B
-67.61%
YoY
|
$2.330B
55.54%
YoY
|
$1.751B
-66.87%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$499.0M
215.82%
YoY
|
-$154.0M
-138.5%
YoY
|
$369.0M
-45.97%
YoY
|
$341.0M
-61.77%
YoY
|
$158.0M
409.68%
YoY
|
$400.0M
-202.04%
YoY
|
$683.0M
66.59%
YoY
|
$892.0M
147.09%
YoY
|
$31.00M
-105.28%
YoY
|
-$392.0M
269.81%
YoY
|
$410.0M
418.99%
YoY
|
$361.0M
-484.04%
YoY
|
-$587.0M
-19.59%
YoY
|
-$106.0M
-73.63%
YoY
|
$79.00M
-67.22%
YoY
|
-$94.00M
-83.82%
YoY
|
-$730.0M
5114.29%
YoY
|
-$402.0M
509.09%
YoY
|
$241.0M
-56.42%
YoY
|
| Cash From Investing Activities |
-$2.955B
146.46%
YoY
|
-$2.483B
-55.15%
YoY
|
-$4.768B
99.33%
YoY
|
-$2.518B
-51.99%
YoY
|
-$1.199B
-55.29%
YoY
|
-$5.536B
-4913.91%
YoY
|
-$2.392B
-2.33%
YoY
|
-$5.245B
382.52%
YoY
|
-$2.682B
87.55%
YoY
|
$115.0M
-103.58%
YoY
|
-$2.449B
-2.97%
YoY
|
-$1.087B
-31.07%
YoY
|
-$1.430B
736.26%
YoY
|
-$3.215B
67.97%
YoY
|
-$2.524B
1.61%
YoY
|
-$1.577B
-65.26%
YoY
|
-$171.0M
-95.44%
YoY
|
-$1.914B
-50.35%
YoY
|
-$2.484B
-55.08%
YoY
|
| Cash From Financing Activities |
-$96.00M
-104.31%
YoY
|
$1.494B
-41.39%
YoY
|
$3.052B
92.8%
YoY
|
$8.942B
165.81%
YoY
|
$2.228B
-54.94%
YoY
|
$2.549B
6.79%
YoY
|
$1.583B
236.81%
YoY
|
$3.364B
-0.88%
YoY
|
$4.945B
79.88%
YoY
|
$2.387B
-33.47%
YoY
|
$470.0M
-68.94%
YoY
|
$3.394B
206.32%
YoY
|
$2.749B
91.3%
YoY
|
$3.588B
53.99%
YoY
|
$1.513B
-13.59%
YoY
|
$1.108B
-72.26%
YoY
|
$1.437B
-67.61%
YoY
|
$2.330B
55.54%
YoY
|
$1.751B
-66.87%
YoY
|
| Net Change In Cash |
-$2.558B
-313.17%
YoY
|
-$1.143B
-55.82%
YoY
|
-$1.347B
969.05%
YoY
|
$6.765B
-784.02%
YoY
|
$1.200B
-47.46%
YoY
|
-$2.587B
-222.61%
YoY
|
-$126.0M
-91.97%
YoY
|
-$989.0M
-137.07%
YoY
|
$2.284B
207.82%
YoY
|
$2.110B
690.26%
YoY
|
-$1.569B
68.35%
YoY
|
$2.668B
-573.89%
YoY
|
$742.0M
41.33%
YoY
|
$267.0M
1807.14%
YoY
|
-$932.0M
89.43%
YoY
|
-$563.0M
-50.04%
YoY
|
$525.0M
-21.52%
YoY
|
$14.00M
-100.58%
YoY
|
-$492.0M
-259.74%
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 |
$499.0M
215.82%
YoY
|
-$154.0M
-138.5%
YoY
|
$369.0M
-45.97%
YoY
|
$341.0M
-61.77%
YoY
|
$158.0M
409.68%
YoY
|
$400.0M
-202.04%
YoY
|
$683.0M
66.59%
YoY
|
$892.0M
147.09%
YoY
|
$31.00M
-105.28%
YoY
|
-$392.0M
269.81%
YoY
|
$410.0M
418.99%
YoY
|
$361.0M
-484.04%
YoY
|
-$587.0M
-19.59%
YoY
|
-$106.0M
-73.63%
YoY
|
$79.00M
-67.22%
YoY
|
-$94.00M
-83.82%
YoY
|
-$730.0M
5114.29%
YoY
|
-$402.0M
509.09%
YoY
|
$241.0M
-56.42%
YoY
|
| Capital Expenditures |
$9.000M
-10.0%
YoY
|
-$16.00M
-161.54%
YoY
|
$33.00M
17.86%
YoY
|
$7.000M
-80.56%
YoY
|
$10.00M
-84.13%
YoY
|
$26.00M
-25.71%
YoY
|
$28.00M
12.0%
YoY
|
$36.00M
-7.69%
YoY
|
$63.00M
250.0%
YoY
|
$35.00M
-46.15%
YoY
|
$25.00M
-130.12%
YoY
|
$39.00M
-305.26%
YoY
|
$18.00M
N/A
|
$65.00M
-340.74%
YoY
|
-$83.00M
102.44%
YoY
|
-$19.00M
-34.48%
YoY
|
N/A
|
-$27.00M
-57.14%
YoY
|
-$41.00M
156.25%
YoY
|
| Free Cash Flow |
$490.0M
231.08%
YoY
|
-$138.0M
-136.9%
YoY
|
$336.0M
-48.7%
YoY
|
$334.0M
-60.98%
YoY
|
$148.0M
-562.5%
YoY
|
$374.0M
-187.59%
YoY
|
$655.0M
70.13%
YoY
|
$856.0M
165.84%
YoY
|
-$32.00M
-94.71%
YoY
|
-$427.0M
149.71%
YoY
|
$385.0M
137.65%
YoY
|
$322.0M
-529.33%
YoY
|
-$605.0M
N/A
|
-$171.0M
-54.4%
YoY
|
$162.0M
-42.55%
YoY
|
-$75.00M
-86.41%
YoY
|
N/A
|
-$375.0M
12400.0%
YoY
|
$282.0M
-50.44%
YoY
|
Loading...