|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$496.0M
-44.66%
YoY
|
$896.3M
59.12%
YoY
|
$563.3M
90.31%
YoY
|
$296.0M
-145.47%
YoY
|
-$650.9M
-62.26%
YoY
|
| Depreciation, Depletion And Amortization |
$374.3M
24.77%
YoY
|
$300.0M
12.53%
YoY
|
$266.6M
18.08%
YoY
|
$225.8M
1.31%
YoY
|
$222.8M
-9.31%
YoY
|
| Cash From Operating Activities |
$1.395B
-19.12%
YoY
|
$1.725B
25.85%
YoY
|
$1.371B
-25.18%
YoY
|
$1.832B
2.89%
YoY
|
$1.781B
-264.35%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.062B
64.19%
YoY
|
$646.6M
47.43%
YoY
|
$438.6M
26.32%
YoY
|
$347.2M
127.33%
YoY
|
$152.7M
-28.54%
YoY
|
| Acquisitions |
$80.01M
-18.62%
YoY
|
$98.31M
461.75%
YoY
|
$17.50M
-93.2%
YoY
|
$257.2M
-33.07%
YoY
|
$384.3M
835.3%
YoY
|
| Other Investing Activities |
-$13.49M
10.71%
YoY
|
-$12.18M
-19.48%
YoY
|
-$15.13M
76.44%
YoY
|
-$8.574M
265.78%
YoY
|
-$2.344M
-70.19%
YoY
|
| Cash From Investing Activities |
-$1.226B
43.57%
YoY
|
-$854.3M
22.78%
YoY
|
-$695.8M
-11.33%
YoY
|
-$784.7M
38.4%
YoY
|
-$567.0M
153.04%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$23.53M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$2.049B
4.57%
YoY
|
$1.960B
168.22%
YoY
|
$730.6M
1495.57%
YoY
|
$45.79M
-58.26%
YoY
|
$109.7M
254.04%
YoY
|
| Cash From Financing Activities |
$406.5M
-161.73%
YoY
|
-$658.6M
654.52%
YoY
|
-$87.28M
-39.11%
YoY
|
-$143.3M
-112.24%
YoY
|
$1.171B
-13.24%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.395B
-19.12%
YoY
|
$1.725B
25.85%
YoY
|
$1.371B
-25.18%
YoY
|
$1.832B
2.89%
YoY
|
$1.781B
-264.35%
YoY
|
| Cash From Investing Activities |
-$1.226B
43.57%
YoY
|
-$854.3M
22.78%
YoY
|
-$695.8M
-11.33%
YoY
|
-$784.7M
38.4%
YoY
|
-$567.0M
153.04%
YoY
|
| Cash From Financing Activities |
$406.5M
-161.73%
YoY
|
-$658.6M
654.52%
YoY
|
-$87.28M
-39.11%
YoY
|
-$143.3M
-112.24%
YoY
|
$1.171B
-13.24%
YoY
|
| Net Change In Cash |
$1.001B
-853.41%
YoY
|
-$132.8M
-121.2%
YoY
|
$626.6M
-13.53%
YoY
|
$724.6M
-69.05%
YoY
|
$2.341B
3143.01%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.395B
-19.12%
YoY
|
$1.725B
25.85%
YoY
|
$1.371B
-25.18%
YoY
|
$1.832B
2.89%
YoY
|
$1.781B
-264.35%
YoY
|
| Capital Expenditures |
$1.062B
64.19%
YoY
|
$646.6M
47.43%
YoY
|
$438.6M
26.32%
YoY
|
$347.2M
127.33%
YoY
|
$152.7M
-28.54%
YoY
|
| Free Cash Flow |
$333.6M
-69.07%
YoY
|
$1.079B
15.7%
YoY
|
$932.2M
-37.22%
YoY
|
$1.485B
-8.78%
YoY
|
$1.628B
-225.49%
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 |
-$389.1M
-1776.96%
YoY
|
-$247.2M
-290.29%
YoY
|
$431.5M
-4.5%
YoY
|
$243.4M
-18.31%
YoY
|
$23.20M
-149.65%
YoY
|
$129.9M
-145.46%
YoY
|
$451.8M
-6.55%
YoY
|
$298.0M
25.69%
YoY
|
-$46.73M
1374.69%
YoY
|
-$285.7M
8.15%
YoY
|
$483.5M
33.78%
YoY
|
$237.1M
26.23%
YoY
|
-$3.169M
-93.68%
YoY
|
-$264.2M
35.54%
YoY
|
$361.4M
670.94%
YoY
|
$187.8M
-195.98%
YoY
|
-$50.18M
-83.66%
YoY
|
-$194.9M
-56.03%
YoY
|
$46.88M
-108.86%
YoY
|
| Depreciation, Depletion And Amortization |
$99.57M
11.29%
YoY
|
$164.8M
15.56%
YoY
|
$165.6M
20.88%
YoY
|
$159.0M
15.46%
YoY
|
$89.46M
26.74%
YoY
|
$142.6M
6.1%
YoY
|
$137.0M
4.82%
YoY
|
$137.7M
0.89%
YoY
|
$70.59M
22.32%
YoY
|
$134.4M
2.21%
YoY
|
$130.7M
28.02%
YoY
|
$136.5M
17.76%
YoY
|
$57.71M
13.69%
YoY
|
$131.5M
28.26%
YoY
|
$102.1M
0.65%
YoY
|
$115.9M
12.09%
YoY
|
$50.76M
-10.91%
YoY
|
$102.5M
-14.71%
YoY
|
$101.4M
-15.47%
YoY
|
| Cash From Operating Activities |
$2.339B
77.02%
YoY
|
-$53.73M
-105.14%
YoY
|
-$95.68M
-86.73%
YoY
|
$223.5M
-45.77%
YoY
|
$1.321B
33.61%
YoY
|
$1.045B
71.78%
YoY
|
-$720.9M
-18.49%
YoY
|
$412.1M
-16.07%
YoY
|
$988.9M
-14.45%
YoY
|
$608.4M
-32.68%
YoY
|
-$884.4M
42.86%
YoY
|
$491.0M
40.63%
YoY
|
$1.156B
-3.54%
YoY
|
$903.7M
19.56%
YoY
|
-$619.1M
326.09%
YoY
|
$349.1M
-68.13%
YoY
|
$1.198B
1506.86%
YoY
|
$755.9M
-697.53%
YoY
|
-$145.3M
-74.35%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$309.0M
80.91%
YoY
|
$359.7M
132.07%
YoY
|
$275.6M
71.11%
YoY
|
$263.4M
36.23%
YoY
|
$170.8M
27.41%
YoY
|
$155.0M
15.89%
YoY
|
$161.1M
55.02%
YoY
|
$193.4M
60.15%
YoY
|
$134.1M
14.69%
YoY
|
$133.8M
-4.82%
YoY
|
$103.9M
-236.09%
YoY
|
$120.7M
-263.41%
YoY
|
$116.9M
86.94%
YoY
|
$140.5M
-351.31%
YoY
|
-$76.34M
120.28%
YoY
|
-$73.88M
84.9%
YoY
|
$62.53M
163.12%
YoY
|
-$55.92M
76.4%
YoY
|
-$34.66M
-19.03%
YoY
|
| Acquisitions |
$113.2M
261.14%
YoY
|
N/A
|
N/A
|
N/A
|
$31.35M
-413.15%
YoY
|
N/A
|
N/A
|
N/A
|
-$10.01M
-89.61%
YoY
|
N/A
|
N/A
|
N/A
|
-$96.38M
-790.32%
YoY
|
N/A
|
N/A
|
N/A
|
$13.96M
127.69%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$10.12M
56.53%
YoY
|
-$33.94M
-39.89%
YoY
|
-$64.75M
36.8%
YoY
|
-$11.62M
-83.48%
YoY
|
-$6.462M
3.14%
YoY
|
-$56.47M
-42.47%
YoY
|
-$47.33M
-22.15%
YoY
|
-$70.35M
-40.72%
YoY
|
-$6.265M
-401.78%
YoY
|
-$98.15M
-65.49%
YoY
|
-$60.80M
57.32%
YoY
|
-$118.7M
112.31%
YoY
|
$2.076M
140.0%
YoY
|
-$284.4M
-28.77%
YoY
|
-$38.65M
44.17%
YoY
|
-$55.90M
173.52%
YoY
|
$865.0K
-82.34%
YoY
|
-$399.3M
-1343.87%
YoY
|
-$26.81M
-401.2%
YoY
|
| Cash From Investing Activities |
-$417.7M
92.16%
YoY
|
-$393.7M
86.15%
YoY
|
-$340.3M
63.32%
YoY
|
-$275.0M
4.29%
YoY
|
-$217.4M
27.36%
YoY
|
-$211.5M
-8.77%
YoY
|
-$208.4M
26.45%
YoY
|
-$263.7M
10.15%
YoY
|
-$170.7M
185.5%
YoY
|
-$231.8M
-45.45%
YoY
|
-$164.8M
43.31%
YoY
|
-$239.4M
84.47%
YoY
|
-$59.79M
-47.99%
YoY
|
-$425.0M
-6.64%
YoY
|
-$115.0M
87.09%
YoY
|
-$129.8M
114.89%
YoY
|
-$115.0M
-1237.25%
YoY
|
-$455.2M
-113900.75%
YoY
|
-$61.46M
81.31%
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 |
$6.611M
-92.39%
YoY
|
N/A
|
N/A
|
N/A
|
$86.83M
-76.74%
YoY
|
N/A
|
N/A
|
N/A
|
$373.3M
-38.26%
YoY
|
N/A
|
N/A
|
N/A
|
$604.6M
4629.22%
YoY
|
N/A
|
N/A
|
N/A
|
$12.78M
-84.08%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$117.5M
-167.83%
YoY
|
$729.3M
2050.65%
YoY
|
$175.7M
-455.01%
YoY
|
-$325.3M
97.58%
YoY
|
-$173.2M
-63.79%
YoY
|
$33.91M
-125.65%
YoY
|
-$49.48M
73.02%
YoY
|
-$164.6M
8.17%
YoY
|
-$478.4M
-311.94%
YoY
|
-$132.2M
-514.63%
YoY
|
-$28.60M
-23.9%
YoY
|
-$152.2M
143.13%
YoY
|
$225.7M
-400.77%
YoY
|
$31.88M
-162.52%
YoY
|
-$37.58M
-104.58%
YoY
|
-$62.59M
303.03%
YoY
|
-$75.04M
-117.99%
YoY
|
-$50.99M
343.38%
YoY
|
$820.9M
-916.77%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$2.339B
77.02%
YoY
|
-$53.73M
-105.14%
YoY
|
-$95.68M
-86.73%
YoY
|
$223.5M
-45.77%
YoY
|
$1.321B
33.61%
YoY
|
$1.045B
71.78%
YoY
|
-$720.9M
-18.49%
YoY
|
$412.1M
-16.07%
YoY
|
$988.9M
-14.45%
YoY
|
$608.4M
-32.68%
YoY
|
-$884.4M
42.86%
YoY
|
$491.0M
40.63%
YoY
|
$1.156B
-3.54%
YoY
|
$903.7M
19.56%
YoY
|
-$619.1M
326.09%
YoY
|
$349.1M
-68.13%
YoY
|
$1.198B
1506.86%
YoY
|
$755.9M
-697.53%
YoY
|
-$145.3M
-74.35%
YoY
|
| Cash From Investing Activities |
-$417.7M
92.16%
YoY
|
-$393.7M
86.15%
YoY
|
-$340.3M
63.32%
YoY
|
-$275.0M
4.29%
YoY
|
-$217.4M
27.36%
YoY
|
-$211.5M
-8.77%
YoY
|
-$208.4M
26.45%
YoY
|
-$263.7M
10.15%
YoY
|
-$170.7M
185.5%
YoY
|
-$231.8M
-45.45%
YoY
|
-$164.8M
43.31%
YoY
|
-$239.4M
84.47%
YoY
|
-$59.79M
-47.99%
YoY
|
-$425.0M
-6.64%
YoY
|
-$115.0M
87.09%
YoY
|
-$129.8M
114.89%
YoY
|
-$115.0M
-1237.25%
YoY
|
-$455.2M
-113900.75%
YoY
|
-$61.46M
81.31%
YoY
|
| Cash From Financing Activities |
$117.5M
-167.83%
YoY
|
$729.3M
2050.65%
YoY
|
$175.7M
-455.01%
YoY
|
-$325.3M
97.58%
YoY
|
-$173.2M
-63.79%
YoY
|
$33.91M
-125.65%
YoY
|
-$49.48M
73.02%
YoY
|
-$164.6M
8.17%
YoY
|
-$478.4M
-311.94%
YoY
|
-$132.2M
-514.63%
YoY
|
-$28.60M
-23.9%
YoY
|
-$152.2M
143.13%
YoY
|
$225.7M
-400.77%
YoY
|
$31.88M
-162.52%
YoY
|
-$37.58M
-104.58%
YoY
|
-$62.59M
303.03%
YoY
|
-$75.04M
-117.99%
YoY
|
-$50.99M
343.38%
YoY
|
$820.9M
-916.77%
YoY
|
| Net Change In Cash |
$1.921B
80.87%
YoY
|
$281.9M
-67.51%
YoY
|
-$260.3M
-73.4%
YoY
|
-$376.8M
2220.05%
YoY
|
$1.062B
292.81%
YoY
|
$867.6M
254.96%
YoY
|
-$978.8M
-9.19%
YoY
|
-$16.24M
-116.34%
YoY
|
$270.4M
-80.48%
YoY
|
$244.4M
-52.14%
YoY
|
-$1.078B
39.67%
YoY
|
$99.40M
-36.59%
YoY
|
$1.385B
40.3%
YoY
|
$510.6M
104.51%
YoY
|
-$771.7M
-225.66%
YoY
|
$156.8M
-84.62%
YoY
|
$987.2M
109.59%
YoY
|
$249.7M
-281.45%
YoY
|
$614.1M
-187.62%
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 |
$2.339B
77.02%
YoY
|
-$53.73M
-105.14%
YoY
|
-$95.68M
-86.73%
YoY
|
$223.5M
-45.77%
YoY
|
$1.321B
33.61%
YoY
|
$1.045B
71.78%
YoY
|
-$720.9M
-18.49%
YoY
|
$412.1M
-16.07%
YoY
|
$988.9M
-14.45%
YoY
|
$608.4M
-32.68%
YoY
|
-$884.4M
42.86%
YoY
|
$491.0M
40.63%
YoY
|
$1.156B
-3.54%
YoY
|
$903.7M
19.56%
YoY
|
-$619.1M
326.09%
YoY
|
$349.1M
-68.13%
YoY
|
$1.198B
1506.86%
YoY
|
$755.9M
-697.53%
YoY
|
-$145.3M
-74.35%
YoY
|
| Capital Expenditures |
$309.0M
80.91%
YoY
|
$359.7M
132.07%
YoY
|
$275.6M
71.11%
YoY
|
$263.4M
36.23%
YoY
|
$170.8M
27.41%
YoY
|
$155.0M
15.89%
YoY
|
$161.1M
55.02%
YoY
|
$193.4M
60.15%
YoY
|
$134.1M
14.69%
YoY
|
$133.8M
-4.82%
YoY
|
$103.9M
-236.09%
YoY
|
$120.7M
-263.41%
YoY
|
$116.9M
86.94%
YoY
|
$140.5M
-351.31%
YoY
|
-$76.34M
120.28%
YoY
|
-$73.88M
84.9%
YoY
|
$62.53M
163.12%
YoY
|
-$55.92M
76.4%
YoY
|
-$34.66M
-19.03%
YoY
|
| Free Cash Flow |
$2.030B
76.44%
YoY
|
-$413.5M
-146.45%
YoY
|
-$371.3M
-57.9%
YoY
|
-$39.94M
-118.26%
YoY
|
$1.150B
34.59%
YoY
|
$890.1M
87.53%
YoY
|
-$882.0M
-10.76%
YoY
|
$218.7M
-40.93%
YoY
|
$854.8M
-17.72%
YoY
|
$474.6M
-37.81%
YoY
|
-$988.3M
82.1%
YoY
|
$370.3M
-12.47%
YoY
|
$1.039B
-8.52%
YoY
|
$763.2M
-5.99%
YoY
|
-$542.7M
390.57%
YoY
|
$423.0M
-62.74%
YoY
|
$1.136B
2135.29%
YoY
|
$811.8M
-956.32%
YoY
|
-$110.6M
-78.87%
YoY
|
Loading...