|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$152.3M
-17.1%
YoY
|
$183.7M
-1.92%
YoY
|
$187.3M
-66.69%
YoY
|
$562.1M
24.17%
YoY
|
$452.7M
31.95%
YoY
|
| Depreciation, Depletion And Amortization |
$1.024B
13.71%
YoY
|
$900.9M
16.07%
YoY
|
$776.2M
6.67%
YoY
|
$727.6M
6.93%
YoY
|
$680.4M
4.35%
YoY
|
| Cash From Operating Activities |
$1.340B
11.97%
YoY
|
$1.197B
7.47%
YoY
|
$1.114B
20.04%
YoY
|
$927.7M
22.24%
YoY
|
$758.9M
-23.16%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.272B
26.8%
YoY
|
$1.792B
33.78%
YoY
|
$1.339B
52.99%
YoY
|
$875.4M
43.25%
YoY
|
$611.1M
39.43%
YoY
|
| Acquisitions |
$101.6M
-43.04%
YoY
|
$178.4M
326.33%
YoY
|
$41.85M
-94.79%
YoY
|
$803.7M
293.97%
YoY
|
$204.0M
72.03%
YoY
|
| Other Investing Activities |
-$227.1M
-19.7%
YoY
|
-$282.8M
184.92%
YoY
|
-$99.26M
-87.22%
YoY
|
-$776.8M
-614.25%
YoY
|
$151.1M
-58.93%
YoY
|
| Cash From Investing Activities |
-$2.574B
20.47%
YoY
|
-$2.137B
47.94%
YoY
|
-$1.444B
-13.01%
YoY
|
-$1.660B
250.81%
YoY
|
-$473.3M
453.97%
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 |
$1.268B
44.62%
YoY
|
$876.7M
105.97%
YoY
|
$425.7M
-33.41%
YoY
|
$639.2M
-389.49%
YoY
|
-$220.8M
-75.1%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.340B
11.97%
YoY
|
$1.197B
7.47%
YoY
|
$1.114B
20.04%
YoY
|
$927.7M
22.24%
YoY
|
$758.9M
-23.16%
YoY
|
| Cash From Investing Activities |
-$2.574B
20.47%
YoY
|
-$2.137B
47.94%
YoY
|
-$1.444B
-13.01%
YoY
|
-$1.660B
250.81%
YoY
|
-$473.3M
453.97%
YoY
|
| Cash From Financing Activities |
$1.268B
44.62%
YoY
|
$876.7M
105.97%
YoY
|
$425.7M
-33.41%
YoY
|
$639.2M
-389.49%
YoY
|
-$220.8M
-75.1%
YoY
|
| Net Change In Cash |
$2.819M
-104.2%
YoY
|
-$67.07M
-182.81%
YoY
|
$80.99M
-171.03%
YoY
|
-$114.0M
-324.63%
YoY
|
$50.77M
341.13%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.340B
11.97%
YoY
|
$1.197B
7.47%
YoY
|
$1.114B
20.04%
YoY
|
$927.7M
22.24%
YoY
|
$758.9M
-23.16%
YoY
|
| Capital Expenditures |
$2.272B
26.8%
YoY
|
$1.792B
33.78%
YoY
|
$1.339B
52.99%
YoY
|
$875.4M
43.25%
YoY
|
$611.1M
39.43%
YoY
|
| Free Cash Flow |
-$931.6M
56.61%
YoY
|
-$594.9M
163.61%
YoY
|
-$225.7M
-531.32%
YoY
|
$52.32M
-64.61%
YoY
|
$147.8M
-73.09%
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 |
$149.0M
817.88%
YoY
|
$89.27M
-14.11%
YoY
|
$86.24M
-356.17%
YoY
|
-$43.34M
-225.18%
YoY
|
$16.23M
-78.93%
YoY
|
$103.9M
264.9%
YoY
|
-$33.67M
-136.84%
YoY
|
$34.62M
2928.96%
YoY
|
$77.03M
17.53%
YoY
|
$28.48M
-76.74%
YoY
|
$91.39M
-52.63%
YoY
|
$1.143M
-99.43%
YoY
|
$65.54M
57.13%
YoY
|
$122.4M
98.61%
YoY
|
$192.9M
183.26%
YoY
|
$201.9M
-27.0%
YoY
|
$41.71M
-10.56%
YoY
|
$61.65M
-75.08%
YoY
|
$68.11M
76.63%
YoY
|
| Depreciation, Depletion And Amortization |
$267.8M
15.37%
YoY
|
$277.5M
18.29%
YoY
|
$262.2M
12.9%
YoY
|
$252.6M
12.5%
YoY
|
$232.2M
10.78%
YoY
|
$234.6M
17.33%
YoY
|
$232.2M
16.85%
YoY
|
$224.5M
14.91%
YoY
|
$209.6M
15.08%
YoY
|
$200.0M
4.88%
YoY
|
$198.8M
13.53%
YoY
|
$195.4M
9.6%
YoY
|
$182.1M
-0.83%
YoY
|
$190.6M
10.03%
YoY
|
$175.1M
0.15%
YoY
|
$178.3M
6.94%
YoY
|
$183.6M
10.85%
YoY
|
$173.3M
-6.74%
YoY
|
$174.8M
11.17%
YoY
|
| Cash From Operating Activities |
$338.6M
71.59%
YoY
|
$500.0M
15.85%
YoY
|
$267.6M
5.8%
YoY
|
$375.1M
-1.84%
YoY
|
$197.3M
51.72%
YoY
|
$431.6M
-3.49%
YoY
|
$252.9M
14.8%
YoY
|
$382.2M
20.45%
YoY
|
$130.0M
0.95%
YoY
|
$447.2M
21.73%
YoY
|
$220.3M
2.74%
YoY
|
$317.3M
8.88%
YoY
|
$128.8M
136.32%
YoY
|
$367.3M
24.28%
YoY
|
$214.4M
189.24%
YoY
|
$291.4M
-9.05%
YoY
|
$54.51M
-20.81%
YoY
|
$295.6M
-18.01%
YoY
|
$74.13M
-60.59%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$518.0M
-23.23%
YoY
|
$570.5M
-15.37%
YoY
|
$535.2M
34.32%
YoY
|
$557.7M
40.16%
YoY
|
$674.8M
77.04%
YoY
|
$674.2M
78.82%
YoY
|
$398.4M
9.25%
YoY
|
$397.9M
18.39%
YoY
|
$381.1M
43.34%
YoY
|
$377.0M
34.36%
YoY
|
$364.7M
-236.08%
YoY
|
$336.1M
-295.39%
YoY
|
$265.9M
65.11%
YoY
|
$280.6M
-243.56%
YoY
|
-$268.0M
112.9%
YoY
|
-$172.0M
10.88%
YoY
|
$161.1M
10.67%
YoY
|
-$195.5M
47.73%
YoY
|
-$125.9M
13.4%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$35.07M
-71.37%
YoY
|
N/A
|
N/A
|
N/A
|
$122.5M
11095.52%
YoY
|
N/A
|
N/A
|
N/A
|
$1.094M
-99.85%
YoY
|
N/A
|
N/A
|
N/A
|
$717.9M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$10.25M
-87.67%
YoY
|
-$35.42M
70.53%
YoY
|
-$82.29M
-1.63%
YoY
|
-$26.31M
-27.35%
YoY
|
-$83.07M
-41.57%
YoY
|
-$20.77M
-35.61%
YoY
|
-$83.65M
233.27%
YoY
|
-$36.21M
-1.1%
YoY
|
-$142.2M
2592.77%
YoY
|
-$32.26M
-57.59%
YoY
|
-$25.10M
-43.8%
YoY
|
-$36.61M
-151.8%
YoY
|
-$5.280M
-99.27%
YoY
|
-$76.07M
-281.45%
YoY
|
-$44.66M
-76.06%
YoY
|
$70.68M
-76.94%
YoY
|
-$726.8M
6629.55%
YoY
|
$41.92M
-89.7%
YoY
|
-$186.6M
-296.37%
YoY
|
| Cash From Investing Activities |
-$531.5M
-30.69%
YoY
|
-$605.9M
-12.8%
YoY
|
-$617.4M
28.08%
YoY
|
-$584.0M
34.53%
YoY
|
-$766.8M
45.88%
YoY
|
-$694.9M
69.8%
YoY
|
-$482.1M
23.67%
YoY
|
-$434.1M
16.47%
YoY
|
-$525.6M
92.85%
YoY
|
-$409.3M
14.75%
YoY
|
-$389.8M
24.67%
YoY
|
-$372.7M
267.78%
YoY
|
-$272.5M
-69.37%
YoY
|
-$356.7M
132.31%
YoY
|
-$312.7M
0.07%
YoY
|
-$101.3M
-167.01%
YoY
|
-$889.8M
460.9%
YoY
|
-$153.5M
-155.89%
YoY
|
-$312.4M
1864.99%
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
|
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
|
| Cash From Financing Activities |
$271.2M
-53.14%
YoY
|
$66.72M
-71.91%
YoY
|
$318.3M
17.94%
YoY
|
$304.0M
4127.42%
YoY
|
$578.8M
59.85%
YoY
|
$237.5M
991.35%
YoY
|
$269.9M
39.06%
YoY
|
$7.192M
-88.0%
YoY
|
$362.1M
141.56%
YoY
|
$21.77M
-213.13%
YoY
|
$194.1M
66.69%
YoY
|
$59.93M
-126.11%
YoY
|
$149.9M
-80.57%
YoY
|
-$19.24M
-55.48%
YoY
|
$116.4M
24.74%
YoY
|
-$229.6M
-23.59%
YoY
|
$771.6M
2516.32%
YoY
|
-$43.22M
-92.54%
YoY
|
$93.35M
-110.1%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$338.6M
71.59%
YoY
|
$500.0M
15.85%
YoY
|
$267.6M
5.8%
YoY
|
$375.1M
-1.84%
YoY
|
$197.3M
51.72%
YoY
|
$431.6M
-3.49%
YoY
|
$252.9M
14.8%
YoY
|
$382.2M
20.45%
YoY
|
$130.0M
0.95%
YoY
|
$447.2M
21.73%
YoY
|
$220.3M
2.74%
YoY
|
$317.3M
8.88%
YoY
|
$128.8M
136.32%
YoY
|
$367.3M
24.28%
YoY
|
$214.4M
189.24%
YoY
|
$291.4M
-9.05%
YoY
|
$54.51M
-20.81%
YoY
|
$295.6M
-18.01%
YoY
|
$74.13M
-60.59%
YoY
|
| Cash From Investing Activities |
-$531.5M
-30.69%
YoY
|
-$605.9M
-12.8%
YoY
|
-$617.4M
28.08%
YoY
|
-$584.0M
34.53%
YoY
|
-$766.8M
45.88%
YoY
|
-$694.9M
69.8%
YoY
|
-$482.1M
23.67%
YoY
|
-$434.1M
16.47%
YoY
|
-$525.6M
92.85%
YoY
|
-$409.3M
14.75%
YoY
|
-$389.8M
24.67%
YoY
|
-$372.7M
267.78%
YoY
|
-$272.5M
-69.37%
YoY
|
-$356.7M
132.31%
YoY
|
-$312.7M
0.07%
YoY
|
-$101.3M
-167.01%
YoY
|
-$889.8M
460.9%
YoY
|
-$153.5M
-155.89%
YoY
|
-$312.4M
1864.99%
YoY
|
| Cash From Financing Activities |
$271.2M
-53.14%
YoY
|
$66.72M
-71.91%
YoY
|
$318.3M
17.94%
YoY
|
$304.0M
4127.42%
YoY
|
$578.8M
59.85%
YoY
|
$237.5M
991.35%
YoY
|
$269.9M
39.06%
YoY
|
$7.192M
-88.0%
YoY
|
$362.1M
141.56%
YoY
|
$21.77M
-213.13%
YoY
|
$194.1M
66.69%
YoY
|
$59.93M
-126.11%
YoY
|
$149.9M
-80.57%
YoY
|
-$19.24M
-55.48%
YoY
|
$116.4M
24.74%
YoY
|
-$229.6M
-23.59%
YoY
|
$771.6M
2516.32%
YoY
|
-$43.22M
-92.54%
YoY
|
$93.35M
-110.1%
YoY
|
| Net Change In Cash |
$92.18M
-24484.92%
YoY
|
-$39.23M
52.01%
YoY
|
-$31.55M
-177.43%
YoY
|
$95.12M
-312.46%
YoY
|
-$378.0K
-98.79%
YoY
|
-$25.81M
-143.25%
YoY
|
$40.74M
65.62%
YoY
|
-$44.77M
-1100.89%
YoY
|
-$31.13M
-770.27%
YoY
|
$59.68M
-796.92%
YoY
|
$24.60M
35.01%
YoY
|
$4.473M
-111.33%
YoY
|
$4.645M
-107.72%
YoY
|
-$8.563M
-108.67%
YoY
|
$18.22M
-112.57%
YoY
|
-$39.48M
-123.06%
YoY
|
-$60.17M
-9.0%
YoY
|
$98.82M
77.41%
YoY
|
-$144.9M
-80.72%
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 |
$338.6M
71.59%
YoY
|
$500.0M
15.85%
YoY
|
$267.6M
5.8%
YoY
|
$375.1M
-1.84%
YoY
|
$197.3M
51.72%
YoY
|
$431.6M
-3.49%
YoY
|
$252.9M
14.8%
YoY
|
$382.2M
20.45%
YoY
|
$130.0M
0.95%
YoY
|
$447.2M
21.73%
YoY
|
$220.3M
2.74%
YoY
|
$317.3M
8.88%
YoY
|
$128.8M
136.32%
YoY
|
$367.3M
24.28%
YoY
|
$214.4M
189.24%
YoY
|
$291.4M
-9.05%
YoY
|
$54.51M
-20.81%
YoY
|
$295.6M
-18.01%
YoY
|
$74.13M
-60.59%
YoY
|
| Capital Expenditures |
$518.0M
-23.23%
YoY
|
$570.5M
-15.37%
YoY
|
$535.2M
34.32%
YoY
|
$557.7M
40.16%
YoY
|
$674.8M
77.04%
YoY
|
$674.2M
78.82%
YoY
|
$398.4M
9.25%
YoY
|
$397.9M
18.39%
YoY
|
$381.1M
43.34%
YoY
|
$377.0M
34.36%
YoY
|
$364.7M
-236.08%
YoY
|
$336.1M
-295.39%
YoY
|
$265.9M
65.11%
YoY
|
$280.6M
-243.56%
YoY
|
-$268.0M
112.9%
YoY
|
-$172.0M
10.88%
YoY
|
$161.1M
10.67%
YoY
|
-$195.5M
47.73%
YoY
|
-$125.9M
13.4%
YoY
|
| Free Cash Flow |
-$179.5M
-62.41%
YoY
|
-$70.53M
-70.93%
YoY
|
-$267.6M
83.88%
YoY
|
-$182.6M
1059.43%
YoY
|
-$477.5M
90.15%
YoY
|
-$242.6M
-445.71%
YoY
|
-$145.5M
0.77%
YoY
|
-$15.75M
-16.4%
YoY
|
-$251.1M
83.16%
YoY
|
$70.17M
-19.11%
YoY
|
-$144.4M
-129.93%
YoY
|
-$18.84M
-104.06%
YoY
|
-$137.1M
28.68%
YoY
|
$86.75M
-82.33%
YoY
|
$482.4M
141.2%
YoY
|
$463.4M
-2.54%
YoY
|
-$106.5M
38.91%
YoY
|
$491.0M
-0.36%
YoY
|
$200.0M
-33.13%
YoY
|
Loading...