|
Concept
|
2026 | 2025 | 2024 | 2023 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$198.0M
-21.43%
YoY
|
$252.0M
-174.12%
YoY
|
-$340.0M
-75.25%
YoY
|
-$1.374B
N/A
|
-$2.304B
14.8%
YoY
|
| Depreciation, Depletion And Amortization |
$789.0M
19.55%
YoY
|
$660.0M
-23.61%
YoY
|
$864.0M
-8.67%
YoY
|
$946.0M
N/A
|
$1.300B
-10.34%
YoY
|
| Cash From Operating Activities |
$949.0M
0.74%
YoY
|
$942.0M
107.49%
YoY
|
$454.0M
-41.94%
YoY
|
$782.0M
N/A
|
-$119.0M
-118.95%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$608.0M
0.5%
YoY
|
$605.0M
-7.07%
YoY
|
$651.0M
-24.74%
YoY
|
$865.0M
N/A
|
$752.0M
-27.41%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$47.00M
135.0%
YoY
|
$20.00M
-79.59%
YoY
|
$98.00M
226.67%
YoY
|
$30.00M
N/A
|
$14.00M
1300.0%
YoY
|
| Cash From Investing Activities |
-$561.0M
38.86%
YoY
|
-$404.0M
-26.94%
YoY
|
-$553.0M
-33.77%
YoY
|
-$835.0M
N/A
|
-$572.0M
-39.98%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$398.0M
-527.96%
YoY
|
$93.00M
-522.73%
YoY
|
-$22.00M
15.79%
YoY
|
-$19.00M
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$457.0M
-259.79%
YoY
|
-$286.0M
68.24%
YoY
|
-$170.0M
20.57%
YoY
|
-$141.0M
N/A
|
$2.915B
834.29%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$949.0M
0.74%
YoY
|
$942.0M
107.49%
YoY
|
$454.0M
-41.94%
YoY
|
$782.0M
N/A
|
-$119.0M
-118.95%
YoY
|
| Cash From Investing Activities |
-$561.0M
38.86%
YoY
|
-$404.0M
-26.94%
YoY
|
-$553.0M
-33.77%
YoY
|
-$835.0M
N/A
|
-$572.0M
-39.98%
YoY
|
| Cash From Financing Activities |
$457.0M
-259.79%
YoY
|
-$286.0M
68.24%
YoY
|
-$170.0M
20.57%
YoY
|
-$141.0M
N/A
|
$2.915B
834.29%
YoY
|
| Net Change In Cash |
$845.0M
259.57%
YoY
|
$235.0M
-187.36%
YoY
|
-$269.0M
38.66%
YoY
|
-$194.0M
N/A
|
$2.203B
-17046.15%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$949.0M
0.74%
YoY
|
$942.0M
107.49%
YoY
|
$454.0M
-41.94%
YoY
|
$782.0M
N/A
|
-$119.0M
-118.95%
YoY
|
| Capital Expenditures |
$608.0M
0.5%
YoY
|
$605.0M
-7.07%
YoY
|
$651.0M
-24.74%
YoY
|
$865.0M
N/A
|
$752.0M
-27.41%
YoY
|
| Free Cash Flow |
$341.0M
1.19%
YoY
|
$337.0M
-271.07%
YoY
|
-$197.0M
137.35%
YoY
|
-$83.00M
N/A
|
-$871.0M
113.48%
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 |
$17.00M
-75.36%
YoY
|
$57.00M
-73.49%
YoY
|
$68.00M
-258.14%
YoY
|
$56.00M
409.09%
YoY
|
$69.00M
-253.33%
YoY
|
$215.0M
-1891.67%
YoY
|
-$43.00M
-69.72%
YoY
|
$11.00M
-107.8%
YoY
|
-$45.00M
-93.89%
YoY
|
-$12.00M
-88.68%
YoY
|
-$142.0M
-49.47%
YoY
|
-$141.0M
-43.6%
YoY
|
-$737.0M
221.83%
YoY
|
-$106.0M
-85.66%
YoY
|
-$281.0M
-59.39%
YoY
|
-$250.0M
-36.39%
YoY
|
-$229.0M
-53.64%
YoY
|
-$739.0M
-63.27%
YoY
|
-$692.0M
190.76%
YoY
|
| Depreciation, Depletion And Amortization |
$192.0M
-36.63%
YoY
|
$193.0M
-1.03%
YoY
|
$193.0M
28.67%
YoY
|
$191.0M
42.54%
YoY
|
$303.0M
50.0%
YoY
|
$195.0M
-5.8%
YoY
|
$150.0M
-31.82%
YoY
|
$134.0M
-38.53%
YoY
|
$202.0M
-11.79%
YoY
|
$207.0M
-10.78%
YoY
|
$220.0M
-0.45%
YoY
|
$218.0M
-9.92%
YoY
|
$229.0M
-9.49%
YoY
|
$232.0M
-24.18%
YoY
|
$221.0M
37.27%
YoY
|
$242.0M
-72.18%
YoY
|
$253.0M
-25.37%
YoY
|
$306.0M
-67.86%
YoY
|
$161.0M
N/A
|
| Cash From Operating Activities |
$500.0M
-13.79%
YoY
|
$426.0M
63.85%
YoY
|
$148.0M
0.0%
YoY
|
-$124.0M
163.83%
YoY
|
$580.0M
300.0%
YoY
|
$260.0M
-40.37%
YoY
|
$148.0M
221.74%
YoY
|
-$47.00M
-72.83%
YoY
|
$145.0M
1108.33%
YoY
|
$436.0M
56.83%
YoY
|
$46.00M
-76.88%
YoY
|
-$173.0M
-266.35%
YoY
|
$12.00M
-93.65%
YoY
|
$278.0M
-54.28%
YoY
|
$199.0M
-183.97%
YoY
|
$104.0M
-121.27%
YoY
|
$189.0M
-157.62%
YoY
|
$608.0M
13.22%
YoY
|
-$237.0M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$116.0M
-51.67%
YoY
|
$220.0M
101.83%
YoY
|
$129.0M
-3.73%
YoY
|
$143.0M
17.21%
YoY
|
$240.0M
18.81%
YoY
|
$109.0M
-37.36%
YoY
|
$134.0M
-23.43%
YoY
|
$122.0M
22.0%
YoY
|
$202.0M
31.17%
YoY
|
$174.0M
-28.98%
YoY
|
$175.0M
-339.73%
YoY
|
$100.0M
-146.95%
YoY
|
$154.0M
-185.56%
YoY
|
$245.0M
-261.18%
YoY
|
-$73.00M
-62.18%
YoY
|
-$213.0M
-47.67%
YoY
|
-$180.0M
N/A
|
-$152.0M
-73.05%
YoY
|
-$193.0M
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$46.00M
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 |
-$9.000M
-125.71%
YoY
|
-$20.00M
-113.25%
YoY
|
$7.000M
-88.14%
YoY
|
-$22.00M
-50.0%
YoY
|
$35.00M
-3600.0%
YoY
|
$151.0M
371.88%
YoY
|
$59.00M
-26.25%
YoY
|
-$44.00M
238.46%
YoY
|
-$1.000M
-105.56%
YoY
|
$32.00M
-48.39%
YoY
|
$80.00M
N/A
|
-$13.00M
160.0%
YoY
|
$18.00M
-140.0%
YoY
|
$62.00M
1140.0%
YoY
|
$0.00
-100.0%
YoY
|
-$5.000M
-105.21%
YoY
|
-$45.00M
-446.15%
YoY
|
$5.000M
-88.64%
YoY
|
$79.00M
N/A
|
| Cash From Investing Activities |
-$125.0M
-39.02%
YoY
|
-$240.0M
-671.43%
YoY
|
-$122.0M
62.67%
YoY
|
-$74.00M
-55.42%
YoY
|
-$205.0M
0.99%
YoY
|
$42.00M
-129.58%
YoY
|
-$75.00M
-21.05%
YoY
|
-$166.0M
46.9%
YoY
|
-$203.0M
49.26%
YoY
|
-$142.0M
-22.4%
YoY
|
-$95.00M
30.14%
YoY
|
-$113.0M
-48.17%
YoY
|
-$136.0M
-39.56%
YoY
|
-$183.0M
24.49%
YoY
|
-$73.00M
-35.96%
YoY
|
-$218.0M
-29.9%
YoY
|
-$225.0M
125.0%
YoY
|
-$147.0M
-71.73%
YoY
|
-$114.0M
N/A
|
| 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
|
$62.00M
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
|
-$13.00M
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 |
$905.0M
-893.86%
YoY
|
-$138.0M
94.37%
YoY
|
-$140.0M
174.51%
YoY
|
-$170.0M
233.33%
YoY
|
-$114.0M
142.55%
YoY
|
-$71.00M
65.12%
YoY
|
-$51.00M
21.43%
YoY
|
-$51.00M
34.21%
YoY
|
-$47.00M
14.63%
YoY
|
-$43.00M
38.71%
YoY
|
-$42.00M
-380.0%
YoY
|
-$38.00M
-7.32%
YoY
|
-$41.00M
-4.65%
YoY
|
-$31.00M
-102.98%
YoY
|
$15.00M
-98.6%
YoY
|
-$41.00M
-105.08%
YoY
|
-$43.00M
-109.71%
YoY
|
$1.039B
-5295.0%
YoY
|
$1.069B
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$500.0M
-13.79%
YoY
|
$426.0M
63.85%
YoY
|
$148.0M
0.0%
YoY
|
-$124.0M
163.83%
YoY
|
$580.0M
300.0%
YoY
|
$260.0M
-40.37%
YoY
|
$148.0M
221.74%
YoY
|
-$47.00M
-72.83%
YoY
|
$145.0M
1108.33%
YoY
|
$436.0M
56.83%
YoY
|
$46.00M
-76.88%
YoY
|
-$173.0M
-266.35%
YoY
|
$12.00M
-93.65%
YoY
|
$278.0M
-54.28%
YoY
|
$199.0M
-183.97%
YoY
|
$104.0M
-121.27%
YoY
|
$189.0M
-157.62%
YoY
|
$608.0M
13.22%
YoY
|
-$237.0M
N/A
|
| Cash From Investing Activities |
-$125.0M
-39.02%
YoY
|
-$240.0M
-671.43%
YoY
|
-$122.0M
62.67%
YoY
|
-$74.00M
-55.42%
YoY
|
-$205.0M
0.99%
YoY
|
$42.00M
-129.58%
YoY
|
-$75.00M
-21.05%
YoY
|
-$166.0M
46.9%
YoY
|
-$203.0M
49.26%
YoY
|
-$142.0M
-22.4%
YoY
|
-$95.00M
30.14%
YoY
|
-$113.0M
-48.17%
YoY
|
-$136.0M
-39.56%
YoY
|
-$183.0M
24.49%
YoY
|
-$73.00M
-35.96%
YoY
|
-$218.0M
-29.9%
YoY
|
-$225.0M
125.0%
YoY
|
-$147.0M
-71.73%
YoY
|
-$114.0M
N/A
|
| Cash From Financing Activities |
$905.0M
-893.86%
YoY
|
-$138.0M
94.37%
YoY
|
-$140.0M
174.51%
YoY
|
-$170.0M
233.33%
YoY
|
-$114.0M
142.55%
YoY
|
-$71.00M
65.12%
YoY
|
-$51.00M
21.43%
YoY
|
-$51.00M
34.21%
YoY
|
-$47.00M
14.63%
YoY
|
-$43.00M
38.71%
YoY
|
-$42.00M
-380.0%
YoY
|
-$38.00M
-7.32%
YoY
|
-$41.00M
-4.65%
YoY
|
-$31.00M
-102.98%
YoY
|
$15.00M
-98.6%
YoY
|
-$41.00M
-105.08%
YoY
|
-$43.00M
-109.71%
YoY
|
$1.039B
-5295.0%
YoY
|
$1.069B
N/A
|
| Net Change In Cash |
$1.280B
390.42%
YoY
|
$48.00M
-79.22%
YoY
|
-$114.0M
-618.18%
YoY
|
-$323.0M
22.35%
YoY
|
$261.0M
-348.57%
YoY
|
$231.0M
-7.97%
YoY
|
$22.00M
-124.18%
YoY
|
-$264.0M
-18.52%
YoY
|
-$105.0M
-36.36%
YoY
|
$251.0M
292.19%
YoY
|
-$91.00M
-164.54%
YoY
|
-$324.0M
109.03%
YoY
|
-$165.0M
108.86%
YoY
|
$64.00M
-95.73%
YoY
|
$141.0M
-80.36%
YoY
|
-$155.0M
-2314.29%
YoY
|
-$79.00M
-707.69%
YoY
|
$1.500B
-50100.0%
YoY
|
$718.0M
N/A
|
| 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 |
$500.0M
-13.79%
YoY
|
$426.0M
63.85%
YoY
|
$148.0M
0.0%
YoY
|
-$124.0M
163.83%
YoY
|
$580.0M
300.0%
YoY
|
$260.0M
-40.37%
YoY
|
$148.0M
221.74%
YoY
|
-$47.00M
-72.83%
YoY
|
$145.0M
1108.33%
YoY
|
$436.0M
56.83%
YoY
|
$46.00M
-76.88%
YoY
|
-$173.0M
-266.35%
YoY
|
$12.00M
-93.65%
YoY
|
$278.0M
-54.28%
YoY
|
$199.0M
-183.97%
YoY
|
$104.0M
-121.27%
YoY
|
$189.0M
-157.62%
YoY
|
$608.0M
13.22%
YoY
|
-$237.0M
N/A
|
| Capital Expenditures |
$116.0M
-51.67%
YoY
|
$220.0M
101.83%
YoY
|
$129.0M
-3.73%
YoY
|
$143.0M
17.21%
YoY
|
$240.0M
18.81%
YoY
|
$109.0M
-37.36%
YoY
|
$134.0M
-23.43%
YoY
|
$122.0M
22.0%
YoY
|
$202.0M
31.17%
YoY
|
$174.0M
-28.98%
YoY
|
$175.0M
-339.73%
YoY
|
$100.0M
-146.95%
YoY
|
$154.0M
-185.56%
YoY
|
$245.0M
-261.18%
YoY
|
-$73.00M
-62.18%
YoY
|
-$213.0M
-47.67%
YoY
|
-$180.0M
N/A
|
-$152.0M
-73.05%
YoY
|
-$193.0M
N/A
|
| Free Cash Flow |
$384.0M
12.94%
YoY
|
$206.0M
36.42%
YoY
|
$19.00M
35.71%
YoY
|
-$267.0M
57.99%
YoY
|
$340.0M
-696.49%
YoY
|
$151.0M
-42.37%
YoY
|
$14.00M
-110.85%
YoY
|
-$169.0M
-38.1%
YoY
|
-$57.00M
-59.86%
YoY
|
$262.0M
693.94%
YoY
|
-$129.0M
-147.43%
YoY
|
-$273.0M
-186.12%
YoY
|
-$142.0M
-138.48%
YoY
|
$33.00M
-95.66%
YoY
|
$272.0M
-718.18%
YoY
|
$317.0M
-486.59%
YoY
|
$369.0M
N/A
|
$760.0M
-30.97%
YoY
|
-$44.00M
N/A
|
Loading...