|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$359.0M
-245.34%
YoY
|
$247.0M
-109.64%
YoY
|
-$2.563B
37.5%
YoY
|
-$1.864B
-768.1%
YoY
|
$279.0M
-23.98%
YoY
|
| Depreciation, Depletion And Amortization |
$962.0M
-5.22%
YoY
|
$1.015B
-11.12%
YoY
|
$1.142B
-3.14%
YoY
|
$1.179B
1.99%
YoY
|
$1.156B
255.69%
YoY
|
| Cash From Operating Activities |
$850.0M
-20.56%
YoY
|
$1.070B
-25.64%
YoY
|
$1.439B
262.47%
YoY
|
$397.0M
-72.37%
YoY
|
$1.437B
101.26%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$594.0M
28.29%
YoY
|
$463.0M
-7.95%
YoY
|
$503.0M
-0.2%
YoY
|
$504.0M
28.24%
YoY
|
$393.0M
104.69%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$110.0M
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$2.865B
260.83%
YoY
|
$794.0M
-26.28%
YoY
|
$1.077B
-13.91%
YoY
|
$1.251B
230.08%
YoY
|
$379.0M
8713.95%
YoY
|
| Cash From Investing Activities |
$2.269B
596.01%
YoY
|
$326.0M
-43.21%
YoY
|
$574.0M
-22.95%
YoY
|
$745.0M
-4238.89%
YoY
|
-$18.00M
-90.37%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$38.00M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$2.913B
182.82%
YoY
|
$1.030B
57.25%
YoY
|
$655.0M
118.33%
YoY
|
$300.0M
-63.77%
YoY
|
$828.0M
138.62%
YoY
|
| Cash From Financing Activities |
-$3.091B
92.47%
YoY
|
-$1.606B
-13.24%
YoY
|
-$1.851B
50.61%
YoY
|
-$1.229B
-5.75%
YoY
|
-$1.304B
154.69%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$850.0M
-20.56%
YoY
|
$1.070B
-25.64%
YoY
|
$1.439B
262.47%
YoY
|
$397.0M
-72.37%
YoY
|
$1.437B
101.26%
YoY
|
| Cash From Investing Activities |
$2.269B
596.01%
YoY
|
$326.0M
-43.21%
YoY
|
$574.0M
-22.95%
YoY
|
$745.0M
-4238.89%
YoY
|
-$18.00M
-90.37%
YoY
|
| Cash From Financing Activities |
-$3.091B
92.47%
YoY
|
-$1.606B
-13.24%
YoY
|
-$1.851B
50.61%
YoY
|
-$1.229B
-5.75%
YoY
|
-$1.304B
154.69%
YoY
|
| Net Change In Cash |
$119.0M
-145.08%
YoY
|
-$264.0M
-244.26%
YoY
|
$183.0M
-211.59%
YoY
|
-$164.0M
-392.86%
YoY
|
$56.00M
55.56%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$850.0M
-20.56%
YoY
|
$1.070B
-25.64%
YoY
|
$1.439B
262.47%
YoY
|
$397.0M
-72.37%
YoY
|
$1.437B
101.26%
YoY
|
| Capital Expenditures |
$594.0M
28.29%
YoY
|
$463.0M
-7.95%
YoY
|
$503.0M
-0.2%
YoY
|
$504.0M
28.24%
YoY
|
$393.0M
104.69%
YoY
|
| Free Cash Flow |
$256.0M
-57.83%
YoY
|
$607.0M
-35.15%
YoY
|
$936.0M
-974.77%
YoY
|
-$107.0M
-110.25%
YoY
|
$1.044B
100.0%
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 |
$169.0M
-116.6%
YoY
|
$31.00M
-167.39%
YoY
|
$40.00M
-32.2%
YoY
|
$612.0M
260.0%
YoY
|
-$1.018B
-1796.67%
YoY
|
-$46.00M
-98.24%
YoY
|
$59.00M
136.0%
YoY
|
$170.0M
529.63%
YoY
|
$60.00M
-766.67%
YoY
|
-$2.610B
10340.0%
YoY
|
$25.00M
-101.14%
YoY
|
$27.00M
-74.77%
YoY
|
-$9.000M
-103.69%
YoY
|
-$25.00M
-127.78%
YoY
|
-$2.197B
-1232.47%
YoY
|
$107.0M
282.14%
YoY
|
$244.0M
-680.95%
YoY
|
$90.00M
33.14%
YoY
|
$194.0M
128.24%
YoY
|
| Depreciation, Depletion And Amortization |
$246.0M
4.24%
YoY
|
$237.0M
-2.47%
YoY
|
$101.0M
-0.98%
YoY
|
$97.00M
4.3%
YoY
|
$236.0M
-15.11%
YoY
|
$243.0M
-15.33%
YoY
|
$102.0M
-16.39%
YoY
|
$93.00M
-19.13%
YoY
|
$278.0M
0.72%
YoY
|
$287.0M
1.77%
YoY
|
$122.0M
9.91%
YoY
|
$115.0M
-61.79%
YoY
|
$276.0M
-8.91%
YoY
|
$282.0M
-4.41%
YoY
|
$111.0M
-62.63%
YoY
|
$301.0M
-6.52%
YoY
|
$303.0M
25.21%
YoY
|
$295.0M
260.64%
YoY
|
$297.0M
256.12%
YoY
|
| Cash From Operating Activities |
$257.0M
102.36%
YoY
|
$318.0M
-13.59%
YoY
|
$164.0M
-55.19%
YoY
|
$241.0M
1.69%
YoY
|
$127.0M
28.28%
YoY
|
$368.0M
-42.86%
YoY
|
$366.0M
-12.86%
YoY
|
$237.0M
-4.44%
YoY
|
$99.00M
-22.05%
YoY
|
$644.0M
209.62%
YoY
|
$420.0M
45.33%
YoY
|
$248.0M
-358.33%
YoY
|
$127.0M
-3275.0%
YoY
|
$208.0M
-33.12%
YoY
|
$289.0M
-32.48%
YoY
|
-$96.00M
-128.24%
YoY
|
-$4.000M
-101.12%
YoY
|
$311.0M
3.98%
YoY
|
$428.0M
107.16%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$165.0M
-7.82%
YoY
|
$188.0M
17.5%
YoY
|
$134.0M
24.07%
YoY
|
$95.00M
15.85%
YoY
|
$179.0M
51.69%
YoY
|
$160.0M
41.59%
YoY
|
$108.0M
8.0%
YoY
|
$82.00M
-28.7%
YoY
|
$118.0M
-32.57%
YoY
|
$113.0M
-29.38%
YoY
|
$100.0M
-192.59%
YoY
|
$115.0M
-210.58%
YoY
|
$175.0M
32.58%
YoY
|
$160.0M
-205.96%
YoY
|
-$108.0M
33.33%
YoY
|
-$104.0M
44.44%
YoY
|
$132.0M
41.94%
YoY
|
-$151.0M
123.04%
YoY
|
-$81.00M
83.67%
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 |
$188.0M
754.55%
YoY
|
$31.00M
-131.0%
YoY
|
$19.00M
-36.67%
YoY
|
$2.793B
238.96%
YoY
|
$22.00M
-45.0%
YoY
|
-$100.0M
-304.08%
YoY
|
$30.00M
-83.87%
YoY
|
$824.0M
-1.2%
YoY
|
$40.00M
400.0%
YoY
|
$49.00M
172.22%
YoY
|
$186.0M
-86.13%
YoY
|
$834.0M
-789.26%
YoY
|
$8.000M
-38.46%
YoY
|
$18.00M
-68.97%
YoY
|
$1.341B
964.29%
YoY
|
-$121.0M
830.77%
YoY
|
$13.00M
-93.75%
YoY
|
$58.00M
-5900.0%
YoY
|
$126.0M
4244.83%
YoY
|
| Cash From Investing Activities |
$23.00M
-114.65%
YoY
|
-$157.0M
-39.62%
YoY
|
-$115.0M
47.44%
YoY
|
$2.698B
263.61%
YoY
|
-$157.0M
101.28%
YoY
|
-$260.0M
306.25%
YoY
|
-$78.00M
-190.7%
YoY
|
$742.0M
3.2%
YoY
|
-$78.00M
-53.29%
YoY
|
-$64.00M
-54.93%
YoY
|
$86.00M
-93.03%
YoY
|
$719.0M
-419.56%
YoY
|
-$167.0M
38.02%
YoY
|
-$142.0M
52.69%
YoY
|
$1.233B
2640.0%
YoY
|
-$225.0M
164.71%
YoY
|
-$121.0M
-205.22%
YoY
|
-$93.00M
35.17%
YoY
|
$45.00M
-209.49%
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 |
$35.00M
N/A
|
N/A
N/A
|
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
|
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 |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$16.00M
-98.08%
YoY
|
N/A
|
N/A
|
N/A
|
$833.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$301.0M
-278.11%
YoY
|
-$200.0M
23.46%
YoY
|
-$237.0M
-43.71%
YoY
|
-$2.823B
165.57%
YoY
|
$169.0M
322.5%
YoY
|
-$162.0M
-70.97%
YoY
|
-$421.0M
-1.41%
YoY
|
-$1.063B
12.61%
YoY
|
$40.00M
-48.72%
YoY
|
-$558.0M
292.96%
YoY
|
-$427.0M
-70.83%
YoY
|
-$944.0M
-434.75%
YoY
|
$78.00M
-17.89%
YoY
|
-$142.0M
-49.65%
YoY
|
-$1.464B
146.05%
YoY
|
$282.0M
-233.02%
YoY
|
$95.00M
-144.19%
YoY
|
-$282.0M
201.28%
YoY
|
-$595.0M
192.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$257.0M
102.36%
YoY
|
$318.0M
-13.59%
YoY
|
$164.0M
-55.19%
YoY
|
$241.0M
1.69%
YoY
|
$127.0M
28.28%
YoY
|
$368.0M
-42.86%
YoY
|
$366.0M
-12.86%
YoY
|
$237.0M
-4.44%
YoY
|
$99.00M
-22.05%
YoY
|
$644.0M
209.62%
YoY
|
$420.0M
45.33%
YoY
|
$248.0M
-358.33%
YoY
|
$127.0M
-3275.0%
YoY
|
$208.0M
-33.12%
YoY
|
$289.0M
-32.48%
YoY
|
-$96.00M
-128.24%
YoY
|
-$4.000M
-101.12%
YoY
|
$311.0M
3.98%
YoY
|
$428.0M
107.16%
YoY
|
| Cash From Investing Activities |
$23.00M
-114.65%
YoY
|
-$157.0M
-39.62%
YoY
|
-$115.0M
47.44%
YoY
|
$2.698B
263.61%
YoY
|
-$157.0M
101.28%
YoY
|
-$260.0M
306.25%
YoY
|
-$78.00M
-190.7%
YoY
|
$742.0M
3.2%
YoY
|
-$78.00M
-53.29%
YoY
|
-$64.00M
-54.93%
YoY
|
$86.00M
-93.03%
YoY
|
$719.0M
-419.56%
YoY
|
-$167.0M
38.02%
YoY
|
-$142.0M
52.69%
YoY
|
$1.233B
2640.0%
YoY
|
-$225.0M
164.71%
YoY
|
-$121.0M
-205.22%
YoY
|
-$93.00M
35.17%
YoY
|
$45.00M
-209.49%
YoY
|
| Cash From Financing Activities |
-$301.0M
-278.11%
YoY
|
-$200.0M
23.46%
YoY
|
-$237.0M
-43.71%
YoY
|
-$2.823B
165.57%
YoY
|
$169.0M
322.5%
YoY
|
-$162.0M
-70.97%
YoY
|
-$421.0M
-1.41%
YoY
|
-$1.063B
12.61%
YoY
|
$40.00M
-48.72%
YoY
|
-$558.0M
292.96%
YoY
|
-$427.0M
-70.83%
YoY
|
-$944.0M
-434.75%
YoY
|
$78.00M
-17.89%
YoY
|
-$142.0M
-49.65%
YoY
|
-$1.464B
146.05%
YoY
|
$282.0M
-233.02%
YoY
|
$95.00M
-144.19%
YoY
|
-$282.0M
201.28%
YoY
|
-$595.0M
192.53%
YoY
|
| Net Change In Cash |
$280.0M
56.42%
YoY
|
-$39.00M
-27.78%
YoY
|
-$188.0M
41.35%
YoY
|
$116.0M
-238.1%
YoY
|
$179.0M
397.22%
YoY
|
-$54.00M
-345.45%
YoY
|
-$133.0M
-268.35%
YoY
|
-$84.00M
-465.22%
YoY
|
$36.00M
-44.62%
YoY
|
$22.00M
-128.95%
YoY
|
$79.00M
36.21%
YoY
|
$23.00M
-158.97%
YoY
|
$65.00M
-220.37%
YoY
|
-$76.00M
18.75%
YoY
|
$58.00M
-147.54%
YoY
|
-$39.00M
-190.7%
YoY
|
-$54.00M
-124.43%
YoY
|
-$64.00M
-146.82%
YoY
|
-$122.0M
221.9%
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 |
$257.0M
102.36%
YoY
|
$318.0M
-13.59%
YoY
|
$164.0M
-55.19%
YoY
|
$241.0M
1.69%
YoY
|
$127.0M
28.28%
YoY
|
$368.0M
-42.86%
YoY
|
$366.0M
-12.86%
YoY
|
$237.0M
-4.44%
YoY
|
$99.00M
-22.05%
YoY
|
$644.0M
209.62%
YoY
|
$420.0M
45.33%
YoY
|
$248.0M
-358.33%
YoY
|
$127.0M
-3275.0%
YoY
|
$208.0M
-33.12%
YoY
|
$289.0M
-32.48%
YoY
|
-$96.00M
-128.24%
YoY
|
-$4.000M
-101.12%
YoY
|
$311.0M
3.98%
YoY
|
$428.0M
107.16%
YoY
|
| Capital Expenditures |
$165.0M
-7.82%
YoY
|
$188.0M
17.5%
YoY
|
$134.0M
24.07%
YoY
|
$95.00M
15.85%
YoY
|
$179.0M
51.69%
YoY
|
$160.0M
41.59%
YoY
|
$108.0M
8.0%
YoY
|
$82.00M
-28.7%
YoY
|
$118.0M
-32.57%
YoY
|
$113.0M
-29.38%
YoY
|
$100.0M
-192.59%
YoY
|
$115.0M
-210.58%
YoY
|
$175.0M
32.58%
YoY
|
$160.0M
-205.96%
YoY
|
-$108.0M
33.33%
YoY
|
-$104.0M
44.44%
YoY
|
$132.0M
41.94%
YoY
|
-$151.0M
123.04%
YoY
|
-$81.00M
83.67%
YoY
|
| Free Cash Flow |
$92.00M
-276.92%
YoY
|
$130.0M
-37.5%
YoY
|
$30.00M
-88.37%
YoY
|
$146.0M
-5.81%
YoY
|
-$52.00M
173.68%
YoY
|
$208.0M
-60.83%
YoY
|
$258.0M
-19.38%
YoY
|
$155.0M
16.54%
YoY
|
-$19.00M
-60.42%
YoY
|
$531.0M
1006.25%
YoY
|
$320.0M
-19.4%
YoY
|
$133.0M
1562.5%
YoY
|
-$48.00M
-64.71%
YoY
|
$48.00M
-89.61%
YoY
|
$397.0M
-22.0%
YoY
|
$8.000M
-98.06%
YoY
|
-$136.0M
-151.32%
YoY
|
$462.0M
25.95%
YoY
|
$509.0M
103.03%
YoY
|
Loading...