|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$100.0M
-84.94%
YoY
|
-$664.0M
757.88%
YoY
|
-$77.40M
23.44%
YoY
|
-$62.70M
-61.74%
YoY
|
-$163.9M
N/A
|
| Depreciation, Depletion And Amortization |
$895.0M
2.17%
YoY
|
$876.0M
15.31%
YoY
|
$759.7M
12.18%
YoY
|
$677.2M
12.17%
YoY
|
$603.7M
N/A
|
| Cash From Operating Activities |
$943.0M
34.14%
YoY
|
$703.0M
-11.58%
YoY
|
$795.1M
58.73%
YoY
|
$500.9M
51.83%
YoY
|
$329.9M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$747.0M
8.1%
YoY
|
$691.0M
-9.77%
YoY
|
$765.8M
-5.79%
YoY
|
$812.9M
17.97%
YoY
|
$689.1M
N/A
|
| Acquisitions |
$443.0M
28.03%
YoY
|
$346.0M
22.26%
YoY
|
$283.0M
-82.74%
YoY
|
$1.640B
N/A
|
N/A
|
| Other Investing Activities |
$3.000M
-137.5%
YoY
|
-$8.000M
-97.33%
YoY
|
-$299.6M
-80.74%
YoY
|
-$1.556B
-42.89%
YoY
|
-$2.724B
N/A
|
| Cash From Investing Activities |
-$1.067B
16.1%
YoY
|
-$919.0M
-13.74%
YoY
|
-$1.065B
-55.02%
YoY
|
-$2.369B
-30.6%
YoY
|
-$3.414B
N/A
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$537.0M
129.49%
YoY
|
$234.0M
408.7%
YoY
|
$46.00M
-74.44%
YoY
|
$180.0M
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$82.00M
228.0%
YoY
|
$25.00M
-78.63%
YoY
|
$117.0M
-87.47%
YoY
|
$933.6M
-55.18%
YoY
|
$2.083B
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$14.00M
-95.63%
YoY
|
$320.0M
134.95%
YoY
|
$136.2M
-92.6%
YoY
|
$1.840B
-39.22%
YoY
|
$3.027B
N/A
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$943.0M
34.14%
YoY
|
$703.0M
-11.58%
YoY
|
$795.1M
58.73%
YoY
|
$500.9M
51.83%
YoY
|
$329.9M
N/A
|
| Cash From Investing Activities |
-$1.067B
16.1%
YoY
|
-$919.0M
-13.74%
YoY
|
-$1.065B
-55.02%
YoY
|
-$2.369B
-30.6%
YoY
|
-$3.414B
N/A
|
| Cash From Financing Activities |
$14.00M
-95.63%
YoY
|
$320.0M
134.95%
YoY
|
$136.2M
-92.6%
YoY
|
$1.840B
-39.22%
YoY
|
$3.027B
N/A
|
| Net Change In Cash |
-$109.0M
-204.81%
YoY
|
$104.0M
-177.55%
YoY
|
-$134.1M
384.12%
YoY
|
-$27.70M
-50.71%
YoY
|
-$56.20M
N/A
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$943.0M
34.14%
YoY
|
$703.0M
-11.58%
YoY
|
$795.1M
58.73%
YoY
|
$500.9M
51.83%
YoY
|
$329.9M
N/A
|
| Capital Expenditures |
$747.0M
8.1%
YoY
|
$691.0M
-9.77%
YoY
|
$765.8M
-5.79%
YoY
|
$812.9M
17.97%
YoY
|
$689.1M
N/A
|
| Free Cash Flow |
$196.0M
1533.33%
YoY
|
$12.00M
-59.04%
YoY
|
$29.30M
-109.39%
YoY
|
-$312.0M
-13.14%
YoY
|
-$359.2M
N/A
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$46.00M
N/A
|
$6.000M
-118.18%
YoY
|
-$100.0M
-79.38%
YoY
|
-$6.000M
-91.18%
YoY
|
$0.00
-100.0%
YoY
|
-$33.00M
-57.36%
YoY
|
-$485.0M
1143.59%
YoY
|
-$68.00M
1260.0%
YoY
|
-$48.00M
-352.63%
YoY
|
-$77.40M
N/A
|
| Depreciation, Depletion And Amortization |
$233.0M
9.91%
YoY
|
$229.0M
-2.97%
YoY
|
$174.0M
-17.14%
YoY
|
$170.0M
-22.34%
YoY
|
$212.0M
0.43%
YoY
|
$236.0M
-68.94%
YoY
|
$210.0M
N/A
|
$218.9M
N/A
|
$211.1M
N/A
|
$759.7M
N/A
|
| Cash From Operating Activities |
$130.0M
-6.47%
YoY
|
$316.0M
22.96%
YoY
|
$230.0M
23.66%
YoY
|
$258.0M
66.77%
YoY
|
$139.0M
32.0%
YoY
|
$257.0M
-67.68%
YoY
|
$186.0M
N/A
|
$154.7M
N/A
|
$105.3M
N/A
|
$795.1M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$185.0M
22.52%
YoY
|
$238.0M
16.1%
YoY
|
$195.0M
27.45%
YoY
|
$163.0M
-12.13%
YoY
|
$151.0M
2.37%
YoY
|
$205.0M
-73.23%
YoY
|
$153.0M
N/A
|
$185.5M
N/A
|
$147.5M
N/A
|
$765.8M
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$59.00M
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$70.00M
-139.33%
YoY
|
$14.00M
-6.67%
YoY
|
-$417.0M
4028.71%
YoY
|
-$1.000M
-98.18%
YoY
|
-$178.0M
-40.59%
YoY
|
$15.00M
N/A
|
-$10.10M
N/A
|
-$54.90M
N/A
|
-$299.6M
N/A
|
| Cash From Investing Activities |
-$164.0M
18.84%
YoY
|
-$168.0M
-56.14%
YoY
|
-$181.0M
31.16%
YoY
|
-$580.0M
196.52%
YoY
|
-$138.0M
-31.82%
YoY
|
-$383.0M
-64.05%
YoY
|
-$138.0M
N/A
|
-$195.6M
N/A
|
-$202.4M
N/A
|
-$1.065B
N/A
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$133.0M
-0.75%
YoY
|
N/A
|
N/A
|
N/A
|
$134.0M
19.64%
YoY
|
N/A
|
N/A
|
N/A
|
$112.0M
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$25.00M
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
|
| Cash From Financing Activities |
$36.00M
71.43%
YoY
|
-$158.0M
46.3%
YoY
|
-$54.00M
-119.01%
YoY
|
$205.0M
799.12%
YoY
|
$21.00M
-82.67%
YoY
|
-$108.0M
-179.3%
YoY
|
$284.0M
N/A
|
$22.80M
N/A
|
$121.2M
N/A
|
$136.2M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$130.0M
-6.47%
YoY
|
$316.0M
22.96%
YoY
|
$230.0M
23.66%
YoY
|
$258.0M
66.77%
YoY
|
$139.0M
32.0%
YoY
|
$257.0M
-67.68%
YoY
|
$186.0M
N/A
|
$154.7M
N/A
|
$105.3M
N/A
|
$795.1M
N/A
|
| Cash From Investing Activities |
-$164.0M
18.84%
YoY
|
-$168.0M
-56.14%
YoY
|
-$181.0M
31.16%
YoY
|
-$580.0M
196.52%
YoY
|
-$138.0M
-31.82%
YoY
|
-$383.0M
-64.05%
YoY
|
-$138.0M
N/A
|
-$195.6M
N/A
|
-$202.4M
N/A
|
-$1.065B
N/A
|
| Cash From Financing Activities |
$36.00M
71.43%
YoY
|
-$158.0M
46.3%
YoY
|
-$54.00M
-119.01%
YoY
|
$205.0M
799.12%
YoY
|
$21.00M
-82.67%
YoY
|
-$108.0M
-179.3%
YoY
|
$284.0M
N/A
|
$22.80M
N/A
|
$121.2M
N/A
|
$136.2M
N/A
|
| Net Change In Cash |
$1.000M
-95.45%
YoY
|
-$10.00M
-95.73%
YoY
|
-$5.000M
-101.51%
YoY
|
-$117.0M
546.41%
YoY
|
$22.00M
-8.71%
YoY
|
-$234.0M
74.5%
YoY
|
$332.0M
N/A
|
-$18.10M
N/A
|
$24.10M
N/A
|
-$134.1M
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
|
| Cash From Operating Activities |
$130.0M
-6.47%
YoY
|
$316.0M
22.96%
YoY
|
$230.0M
23.66%
YoY
|
$258.0M
66.77%
YoY
|
$139.0M
32.0%
YoY
|
$257.0M
-67.68%
YoY
|
$186.0M
N/A
|
$154.7M
N/A
|
$105.3M
N/A
|
$795.1M
N/A
|
| Capital Expenditures |
$185.0M
22.52%
YoY
|
$238.0M
16.1%
YoY
|
$195.0M
27.45%
YoY
|
$163.0M
-12.13%
YoY
|
$151.0M
2.37%
YoY
|
$205.0M
-73.23%
YoY
|
$153.0M
N/A
|
$185.5M
N/A
|
$147.5M
N/A
|
$765.8M
N/A
|
| Free Cash Flow |
-$55.00M
358.33%
YoY
|
$78.00M
50.0%
YoY
|
$35.00M
6.06%
YoY
|
$95.00M
-408.44%
YoY
|
-$12.00M
-71.56%
YoY
|
$52.00M
77.47%
YoY
|
$33.00M
N/A
|
-$30.80M
N/A
|
-$42.20M
N/A
|
$29.30M
N/A
|
Loading...