|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$280.0M
-39.66%
YoY
|
$464.0M
-32.46%
YoY
|
$687.0M
-69.04%
YoY
|
$2.219B
183.4%
YoY
|
$783.0M
7018.18%
YoY
|
| Depreciation, Depletion And Amortization |
$615.0M
3.19%
YoY
|
$596.0M
11.19%
YoY
|
$536.0M
7.63%
YoY
|
$498.0M
1.63%
YoY
|
$490.0M
0.2%
YoY
|
| Cash From Operating Activities |
$1.056B
-28.07%
YoY
|
$1.468B
-7.96%
YoY
|
$1.595B
-21.23%
YoY
|
$2.025B
90.14%
YoY
|
$1.065B
32.46%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$824.0M
15.57%
YoY
|
$713.0M
-8.59%
YoY
|
$780.0M
4.42%
YoY
|
$747.0M
-222.26%
YoY
|
-$611.0M
-2.4%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$91.00M
-578.95%
YoY
|
$19.00M
-122.89%
YoY
|
-$83.00M
1085.71%
YoY
|
-$7.000M
-121.88%
YoY
|
$32.00M
-25.58%
YoY
|
| Cash From Investing Activities |
-$915.0M
31.84%
YoY
|
-$694.0M
-19.58%
YoY
|
-$863.0M
14.46%
YoY
|
-$754.0M
30.22%
YoY
|
-$579.0M
-0.69%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
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
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$195.0M
-76.95%
YoY
|
-$846.0M
18.82%
YoY
|
-$712.0M
-45.36%
YoY
|
-$1.303B
434.02%
YoY
|
-$244.0M
132.38%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.056B
-28.07%
YoY
|
$1.468B
-7.96%
YoY
|
$1.595B
-21.23%
YoY
|
$2.025B
90.14%
YoY
|
$1.065B
32.46%
YoY
|
| Cash From Investing Activities |
-$915.0M
31.84%
YoY
|
-$694.0M
-19.58%
YoY
|
-$863.0M
14.46%
YoY
|
-$754.0M
30.22%
YoY
|
-$579.0M
-0.69%
YoY
|
| Cash From Financing Activities |
-$195.0M
-76.95%
YoY
|
-$846.0M
18.82%
YoY
|
-$712.0M
-45.36%
YoY
|
-$1.303B
434.02%
YoY
|
-$244.0M
132.38%
YoY
|
| Net Change In Cash |
-$54.00M
-25.0%
YoY
|
-$72.00M
-460.0%
YoY
|
$20.00M
-162.5%
YoY
|
-$32.00M
-113.22%
YoY
|
$242.0M
108.62%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.056B
-28.07%
YoY
|
$1.468B
-7.96%
YoY
|
$1.595B
-21.23%
YoY
|
$2.025B
90.14%
YoY
|
$1.065B
32.46%
YoY
|
| Capital Expenditures |
$824.0M
15.57%
YoY
|
$713.0M
-8.59%
YoY
|
$780.0M
4.42%
YoY
|
$747.0M
-222.26%
YoY
|
-$611.0M
-2.4%
YoY
|
| Free Cash Flow |
$232.0M
-69.27%
YoY
|
$755.0M
-7.36%
YoY
|
$815.0M
-36.23%
YoY
|
$1.278B
-23.75%
YoY
|
$1.676B
17.2%
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 |
$126.0M
38.46%
YoY
|
-$73.00M
-204.29%
YoY
|
$115.0M
1.77%
YoY
|
$93.00M
-19.13%
YoY
|
$91.00M
-16.51%
YoY
|
$70.00M
4.48%
YoY
|
$113.0M
-17.52%
YoY
|
$115.0M
-29.45%
YoY
|
$109.0M
-61.07%
YoY
|
$67.00M
-79.76%
YoY
|
$137.0M
-78.36%
YoY
|
$163.0M
-71.05%
YoY
|
$280.0M
-55.7%
YoY
|
$331.0M
16.96%
YoY
|
$633.0M
181.33%
YoY
|
$563.0M
302.14%
YoY
|
$632.0M
368.15%
YoY
|
$283.0M
335.38%
YoY
|
$225.0M
316.67%
YoY
|
$140.0M
-183.33%
YoY
|
| Depreciation, Depletion And Amortization |
$160.0M
5.96%
YoY
|
$157.0M
0.0%
YoY
|
$157.0M
12.14%
YoY
|
$150.0M
-1.32%
YoY
|
$151.0M
2.72%
YoY
|
$157.0M
7.53%
YoY
|
$140.0M
17.65%
YoY
|
$152.0M
7.8%
YoY
|
$147.0M
13.08%
YoY
|
$146.0M
7.35%
YoY
|
$119.0M
-1.65%
YoY
|
$141.0M
18.49%
YoY
|
$130.0M
6.56%
YoY
|
$136.0M
7.94%
YoY
|
$121.0M
-1.63%
YoY
|
$119.0M
-4.03%
YoY
|
$122.0M
4.27%
YoY
|
$126.0M
223.08%
YoY
|
$123.0M
-42.25%
YoY
|
$124.0M
4.2%
YoY
|
| Cash From Operating Activities |
$195.0M
18.18%
YoY
|
$314.0M
-30.53%
YoY
|
$308.0M
-24.51%
YoY
|
$269.0M
-18.24%
YoY
|
$165.0M
-40.86%
YoY
|
$452.0M
8.92%
YoY
|
$408.0M
0.25%
YoY
|
$329.0M
-15.86%
YoY
|
$279.0M
-26.96%
YoY
|
$415.0M
-11.13%
YoY
|
$407.0M
-32.84%
YoY
|
$391.0M
-37.64%
YoY
|
$382.0M
17.54%
YoY
|
$467.0M
35.76%
YoY
|
$606.0M
121.98%
YoY
|
$627.0M
159.09%
YoY
|
$325.0M
57.77%
YoY
|
$344.0M
33.33%
YoY
|
$273.0M
34.48%
YoY
|
$242.0M
36.72%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$135.0M
-28.95%
YoY
|
$252.0M
-5.62%
YoY
|
$180.0M
13.21%
YoY
|
$202.0M
42.25%
YoY
|
$190.0M
31.03%
YoY
|
$267.0M
4.71%
YoY
|
$159.0M
-16.75%
YoY
|
$142.0M
-16.47%
YoY
|
$145.0M
-11.59%
YoY
|
$255.0M
20.28%
YoY
|
$191.0M
-203.8%
YoY
|
$170.0M
-177.27%
YoY
|
$164.0M
-225.19%
YoY
|
$212.0M
-214.59%
YoY
|
-$184.0M
43.75%
YoY
|
-$220.0M
45.7%
YoY
|
-$131.0M
-10.88%
YoY
|
-$185.0M
1.09%
YoY
|
-$128.0M
-10.49%
YoY
|
-$151.0M
-6.21%
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 |
-$51.00M
2450.0%
YoY
|
-$81.00M
2600.0%
YoY
|
$2.000M
-104.44%
YoY
|
-$10.00M
-141.67%
YoY
|
-$2.000M
-104.65%
YoY
|
-$3.000M
-70.0%
YoY
|
-$45.00M
-2350.0%
YoY
|
$24.00M
-168.57%
YoY
|
$43.00M
-207.5%
YoY
|
-$10.00M
-300.0%
YoY
|
$2.000M
-75.0%
YoY
|
-$35.00M
-20.45%
YoY
|
-$40.00M
-266.67%
YoY
|
$5.000M
-96.93%
YoY
|
$8.000M
-104.76%
YoY
|
-$44.00M
-147.31%
YoY
|
$24.00M
-142.86%
YoY
|
$163.0M
715.0%
YoY
|
-$168.0M
16700.0%
YoY
|
$93.00M
144.74%
YoY
|
| Cash From Investing Activities |
-$186.0M
-3.13%
YoY
|
-$333.0M
23.33%
YoY
|
-$178.0M
-12.75%
YoY
|
-$212.0M
79.66%
YoY
|
-$192.0M
88.24%
YoY
|
-$270.0M
1.89%
YoY
|
-$204.0M
7.94%
YoY
|
-$118.0M
-42.44%
YoY
|
-$102.0M
-50.0%
YoY
|
-$265.0M
28.02%
YoY
|
-$189.0M
7.39%
YoY
|
-$205.0M
-22.35%
YoY
|
-$204.0M
90.65%
YoY
|
-$207.0M
840.91%
YoY
|
-$176.0M
-40.54%
YoY
|
-$264.0M
355.17%
YoY
|
-$107.0M
-47.29%
YoY
|
-$22.00M
-86.5%
YoY
|
-$296.0M
105.56%
YoY
|
-$58.00M
-52.85%
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 |
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
|
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$100.0M
1900.0%
YoY
|
-$45.00M
-80.18%
YoY
|
-$353.0M
229.91%
YoY
|
$198.0M
-169.96%
YoY
|
$5.000M
-102.18%
YoY
|
-$227.0M
482.05%
YoY
|
-$107.0M
-61.51%
YoY
|
-$283.0M
-18.68%
YoY
|
-$229.0M
387.23%
YoY
|
-$39.00M
-89.01%
YoY
|
-$278.0M
-17.51%
YoY
|
-$348.0M
-0.85%
YoY
|
-$47.00M
-81.92%
YoY
|
-$355.0M
132.03%
YoY
|
-$337.0M
-16950.0%
YoY
|
-$351.0M
1032.26%
YoY
|
-$260.0M
319.35%
YoY
|
-$153.0M
54.55%
YoY
|
$2.000M
-101.18%
YoY
|
-$31.00M
-81.55%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$195.0M
18.18%
YoY
|
$314.0M
-30.53%
YoY
|
$308.0M
-24.51%
YoY
|
$269.0M
-18.24%
YoY
|
$165.0M
-40.86%
YoY
|
$452.0M
8.92%
YoY
|
$408.0M
0.25%
YoY
|
$329.0M
-15.86%
YoY
|
$279.0M
-26.96%
YoY
|
$415.0M
-11.13%
YoY
|
$407.0M
-32.84%
YoY
|
$391.0M
-37.64%
YoY
|
$382.0M
17.54%
YoY
|
$467.0M
35.76%
YoY
|
$606.0M
121.98%
YoY
|
$627.0M
159.09%
YoY
|
$325.0M
57.77%
YoY
|
$344.0M
33.33%
YoY
|
$273.0M
34.48%
YoY
|
$242.0M
36.72%
YoY
|
| Cash From Investing Activities |
-$186.0M
-3.13%
YoY
|
-$333.0M
23.33%
YoY
|
-$178.0M
-12.75%
YoY
|
-$212.0M
79.66%
YoY
|
-$192.0M
88.24%
YoY
|
-$270.0M
1.89%
YoY
|
-$204.0M
7.94%
YoY
|
-$118.0M
-42.44%
YoY
|
-$102.0M
-50.0%
YoY
|
-$265.0M
28.02%
YoY
|
-$189.0M
7.39%
YoY
|
-$205.0M
-22.35%
YoY
|
-$204.0M
90.65%
YoY
|
-$207.0M
840.91%
YoY
|
-$176.0M
-40.54%
YoY
|
-$264.0M
355.17%
YoY
|
-$107.0M
-47.29%
YoY
|
-$22.00M
-86.5%
YoY
|
-$296.0M
105.56%
YoY
|
-$58.00M
-52.85%
YoY
|
| Cash From Financing Activities |
$100.0M
1900.0%
YoY
|
-$45.00M
-80.18%
YoY
|
-$353.0M
229.91%
YoY
|
$198.0M
-169.96%
YoY
|
$5.000M
-102.18%
YoY
|
-$227.0M
482.05%
YoY
|
-$107.0M
-61.51%
YoY
|
-$283.0M
-18.68%
YoY
|
-$229.0M
387.23%
YoY
|
-$39.00M
-89.01%
YoY
|
-$278.0M
-17.51%
YoY
|
-$348.0M
-0.85%
YoY
|
-$47.00M
-81.92%
YoY
|
-$355.0M
132.03%
YoY
|
-$337.0M
-16950.0%
YoY
|
-$351.0M
1032.26%
YoY
|
-$260.0M
319.35%
YoY
|
-$153.0M
54.55%
YoY
|
$2.000M
-101.18%
YoY
|
-$31.00M
-81.55%
YoY
|
| Net Change In Cash |
$109.0M
-595.45%
YoY
|
-$64.00M
42.22%
YoY
|
-$223.0M
-329.9%
YoY
|
$255.0M
-454.17%
YoY
|
-$22.00M
-57.69%
YoY
|
-$45.00M
-140.54%
YoY
|
$97.00M
-261.67%
YoY
|
-$72.00M
-55.56%
YoY
|
-$52.00M
-139.69%
YoY
|
$111.0M
-216.84%
YoY
|
-$60.00M
-164.52%
YoY
|
-$162.0M
-1450.0%
YoY
|
$131.0M
-411.9%
YoY
|
-$95.00M
-156.21%
YoY
|
$93.00M
-542.86%
YoY
|
$12.00M
-92.16%
YoY
|
-$42.00M
-28.81%
YoY
|
$169.0M
-4325.0%
YoY
|
-$21.00M
-80.91%
YoY
|
$153.0M
-234.21%
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 |
$195.0M
18.18%
YoY
|
$314.0M
-30.53%
YoY
|
$308.0M
-24.51%
YoY
|
$269.0M
-18.24%
YoY
|
$165.0M
-40.86%
YoY
|
$452.0M
8.92%
YoY
|
$408.0M
0.25%
YoY
|
$329.0M
-15.86%
YoY
|
$279.0M
-26.96%
YoY
|
$415.0M
-11.13%
YoY
|
$407.0M
-32.84%
YoY
|
$391.0M
-37.64%
YoY
|
$382.0M
17.54%
YoY
|
$467.0M
35.76%
YoY
|
$606.0M
121.98%
YoY
|
$627.0M
159.09%
YoY
|
$325.0M
57.77%
YoY
|
$344.0M
33.33%
YoY
|
$273.0M
34.48%
YoY
|
$242.0M
36.72%
YoY
|
| Capital Expenditures |
$135.0M
-28.95%
YoY
|
$252.0M
-5.62%
YoY
|
$180.0M
13.21%
YoY
|
$202.0M
42.25%
YoY
|
$190.0M
31.03%
YoY
|
$267.0M
4.71%
YoY
|
$159.0M
-16.75%
YoY
|
$142.0M
-16.47%
YoY
|
$145.0M
-11.59%
YoY
|
$255.0M
20.28%
YoY
|
$191.0M
-203.8%
YoY
|
$170.0M
-177.27%
YoY
|
$164.0M
-225.19%
YoY
|
$212.0M
-214.59%
YoY
|
-$184.0M
43.75%
YoY
|
-$220.0M
45.7%
YoY
|
-$131.0M
-10.88%
YoY
|
-$185.0M
1.09%
YoY
|
-$128.0M
-10.49%
YoY
|
-$151.0M
-6.21%
YoY
|
| Free Cash Flow |
$60.00M
-340.0%
YoY
|
$62.00M
-66.49%
YoY
|
$128.0M
-48.59%
YoY
|
$67.00M
-64.17%
YoY
|
-$25.00M
-118.66%
YoY
|
$185.0M
15.63%
YoY
|
$249.0M
15.28%
YoY
|
$187.0M
-15.38%
YoY
|
$134.0M
-38.53%
YoY
|
$160.0M
-37.25%
YoY
|
$216.0M
-72.66%
YoY
|
$221.0M
-73.91%
YoY
|
$218.0M
-52.19%
YoY
|
$255.0M
-51.8%
YoY
|
$790.0M
97.01%
YoY
|
$847.0M
115.52%
YoY
|
$456.0M
29.18%
YoY
|
$529.0M
19.95%
YoY
|
$401.0M
15.9%
YoY
|
$393.0M
16.27%
YoY
|
Loading...