|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$540.7M
209.15%
YoY
|
$174.9M
-84.99%
YoY
|
$1.165B
-67.49%
YoY
|
$3.583B
119.72%
YoY
|
$1.631B
144.8%
YoY
|
| Depreciation, Depletion And Amortization |
$1.050B
2.38%
YoY
|
$1.026B
6.76%
YoY
|
$960.6M
2.86%
YoY
|
$933.9M
14.88%
YoY
|
$812.9M
-4.09%
YoY
|
| Cash From Operating Activities |
$824.8M
-36.51%
YoY
|
$1.299B
-46.03%
YoY
|
$2.407B
-38.84%
YoY
|
$3.936B
79.96%
YoY
|
$2.187B
38.19%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.359B
8.6%
YoY
|
$1.252B
-10.74%
YoY
|
$1.402B
12.43%
YoY
|
$1.247B
-3.21%
YoY
|
$1.289B
10.08%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$2.600M
-113.4%
YoY
|
-$19.40M
-3980.0%
YoY
|
$500.0K
-106.94%
YoY
|
-$7.200M
-161.02%
YoY
|
$11.80M
293.33%
YoY
|
| Cash From Investing Activities |
-$1.310B
3.85%
YoY
|
-$1.261B
-4.27%
YoY
|
-$1.317B
4.57%
YoY
|
-$1.260B
-4.74%
YoY
|
-$1.322B
11.16%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$235.4M
-68.86%
YoY
|
$756.0M
-54.6%
YoY
|
$1.665B
305.26%
YoY
|
$410.9M
N/A
|
| Debt Paid & Issued, Net |
$73.40M
9.23%
YoY
|
$67.20M
-93.25%
YoY
|
$995.3M
63.08%
YoY
|
$610.3M
0.33%
YoY
|
$608.3M
809.27%
YoY
|
| Cash From Financing Activities |
$452.0M
-442.68%
YoY
|
-$131.9M
-91.09%
YoY
|
-$1.481B
-44.73%
YoY
|
-$2.679B
292.71%
YoY
|
-$682.1M
140.35%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$824.8M
-36.51%
YoY
|
$1.299B
-46.03%
YoY
|
$2.407B
-38.84%
YoY
|
$3.936B
79.96%
YoY
|
$2.187B
38.19%
YoY
|
| Cash From Investing Activities |
-$1.310B
3.85%
YoY
|
-$1.261B
-4.27%
YoY
|
-$1.317B
4.57%
YoY
|
-$1.260B
-4.74%
YoY
|
-$1.322B
11.16%
YoY
|
| Cash From Financing Activities |
$452.0M
-442.68%
YoY
|
-$131.9M
-91.09%
YoY
|
-$1.481B
-44.73%
YoY
|
-$2.679B
292.71%
YoY
|
-$682.1M
140.35%
YoY
|
| Net Change In Cash |
-$6.400M
-88.53%
YoY
|
-$55.80M
-85.81%
YoY
|
-$393.3M
1121.43%
YoY
|
-$32.20M
-116.78%
YoY
|
$191.9M
209.02%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$824.8M
-36.51%
YoY
|
$1.299B
-46.03%
YoY
|
$2.407B
-38.84%
YoY
|
$3.936B
79.96%
YoY
|
$2.187B
38.19%
YoY
|
| Capital Expenditures |
$1.359B
8.6%
YoY
|
$1.252B
-10.74%
YoY
|
$1.402B
12.43%
YoY
|
$1.247B
-3.21%
YoY
|
$1.289B
10.08%
YoY
|
| Free Cash Flow |
-$534.6M
-1227.85%
YoY
|
$47.40M
-95.28%
YoY
|
$1.005B
-62.63%
YoY
|
$2.689B
199.25%
YoY
|
$898.4M
118.06%
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 |
-$257.6M
-208.19%
YoY
|
-$519.5M
-407.4%
YoY
|
$411.4M
236.66%
YoY
|
$410.7M
-354.3%
YoY
|
$238.1M
426.77%
YoY
|
$169.0M
-53.74%
YoY
|
$122.2M
-3009.52%
YoY
|
-$161.5M
-143.77%
YoY
|
$45.20M
-89.6%
YoY
|
$365.3M
-30.18%
YoY
|
-$4.200M
-100.5%
YoY
|
$369.0M
-64.38%
YoY
|
$434.8M
-63.21%
YoY
|
$523.2M
-21.3%
YoY
|
$841.7M
126.32%
YoY
|
$1.036B
136.94%
YoY
|
$1.182B
654.31%
YoY
|
$664.8M
-19.7%
YoY
|
$371.9M
-6098.39%
YoY
|
| Depreciation, Depletion And Amortization |
$316.6M
30.29%
YoY
|
$268.2M
-4.93%
YoY
|
$277.0M
16.44%
YoY
|
$261.7M
-1.02%
YoY
|
$243.0M
0.79%
YoY
|
$282.1M
9.47%
YoY
|
$237.9M
-0.34%
YoY
|
$264.4M
8.27%
YoY
|
$241.1M
9.59%
YoY
|
$257.7M
10.6%
YoY
|
$238.7M
4.14%
YoY
|
$244.2M
-0.33%
YoY
|
$220.0M
-2.96%
YoY
|
$233.0M
8.78%
YoY
|
$229.2M
23.16%
YoY
|
$245.0M
20.39%
YoY
|
$226.7M
8.42%
YoY
|
$214.2M
2.73%
YoY
|
$186.1M
-9.62%
YoY
|
| Cash From Operating Activities |
$104.2M
142.89%
YoY
|
-$56.10M
-125.58%
YoY
|
$228.5M
-26.97%
YoY
|
$609.5M
-28.04%
YoY
|
$42.90M
-153.63%
YoY
|
$219.3M
-59.25%
YoY
|
$312.9M
-51.67%
YoY
|
$847.0M
-21.04%
YoY
|
-$80.00M
-153.69%
YoY
|
$538.1M
-43.7%
YoY
|
$647.4M
-27.16%
YoY
|
$1.073B
-32.33%
YoY
|
$149.0M
-70.56%
YoY
|
$955.7M
122.05%
YoY
|
$888.8M
110.27%
YoY
|
$1.585B
56.15%
YoY
|
$506.2M
58.78%
YoY
|
$430.4M
80.54%
YoY
|
$422.7M
24.1%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$356.8M
4.69%
YoY
|
$349.6M
18.87%
YoY
|
$364.4M
51.33%
YoY
|
$304.6M
-8.78%
YoY
|
$340.8M
-11.02%
YoY
|
$294.1M
-18.06%
YoY
|
$240.8M
-41.51%
YoY
|
$333.9M
7.61%
YoY
|
$383.0M
19.13%
YoY
|
$358.9M
5.4%
YoY
|
$411.7M
16.4%
YoY
|
$310.3M
18.16%
YoY
|
$321.5M
10.67%
YoY
|
$340.5M
-193.85%
YoY
|
$353.7M
4.03%
YoY
|
$262.6M
-11.64%
YoY
|
$290.5M
0.66%
YoY
|
-$362.8M
-5.72%
YoY
|
$340.0M
28.25%
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 |
$2.800M
-151.85%
YoY
|
$62.30M
253.98%
YoY
|
$1.500M
-121.74%
YoY
|
-$13.90M
-7.95%
YoY
|
-$5.400M
5300.0%
YoY
|
$17.60M
-633.33%
YoY
|
-$6.900M
-33.65%
YoY
|
-$15.10M
1158.33%
YoY
|
-$100.0K
-102.56%
YoY
|
-$3.300M
26.92%
YoY
|
-$10.40M
1055.56%
YoY
|
-$1.200M
-42.86%
YoY
|
$3.900M
56.0%
YoY
|
-$2.600M
-91.0%
YoY
|
-$900.0K
-91.82%
YoY
|
-$2.100M
-108.05%
YoY
|
$2.500M
-64.29%
YoY
|
-$28.90M
189.0%
YoY
|
-$11.00M
450.0%
YoY
|
| Cash From Investing Activities |
-$369.0M
8.27%
YoY
|
-$287.3M
3.91%
YoY
|
-$362.9M
46.51%
YoY
|
-$318.5M
-8.74%
YoY
|
-$340.8M
-12.12%
YoY
|
-$276.5M
-23.66%
YoY
|
-$247.7M
-41.32%
YoY
|
-$349.0M
12.04%
YoY
|
-$387.8M
75.16%
YoY
|
-$362.2M
5.57%
YoY
|
-$422.1M
19.04%
YoY
|
-$311.5M
17.68%
YoY
|
-$221.4M
-25.5%
YoY
|
-$343.1M
-12.41%
YoY
|
-$354.6M
1.03%
YoY
|
-$264.7M
-2.36%
YoY
|
-$297.2M
-3.66%
YoY
|
-$391.7M
-0.79%
YoY
|
-$351.0M
31.41%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$108.4M
-76.23%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$456.0M
8.03%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$422.1M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$18.30M
56.41%
YoY
|
N/A
|
N/A
|
N/A
|
$11.70M
-24.03%
YoY
|
N/A
|
N/A
|
N/A
|
$15.40M
2.67%
YoY
|
N/A
|
N/A
|
N/A
|
$15.00M
6.38%
YoY
|
N/A
|
N/A
|
N/A
|
$14.10M
-87.69%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$263.0M
-3.31%
YoY
|
$461.4M
1157.22%
YoY
|
$3.800M
-102.76%
YoY
|
-$285.2M
-41.63%
YoY
|
$272.0M
-40.6%
YoY
|
$36.70M
-108.94%
YoY
|
-$137.9M
-45.75%
YoY
|
-$488.6M
-19.45%
YoY
|
$457.9M
-319.09%
YoY
|
-$410.7M
-28.32%
YoY
|
-$254.2M
-60.86%
YoY
|
-$606.6M
-54.43%
YoY
|
-$209.0M
67.2%
YoY
|
-$573.0M
454.16%
YoY
|
-$649.5M
5.05%
YoY
|
-$1.331B
1521.44%
YoY
|
-$125.0M
-202.71%
YoY
|
-$103.4M
-55.6%
YoY
|
-$618.3M
182.97%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$104.2M
142.89%
YoY
|
-$56.10M
-125.58%
YoY
|
$228.5M
-26.97%
YoY
|
$609.5M
-28.04%
YoY
|
$42.90M
-153.63%
YoY
|
$219.3M
-59.25%
YoY
|
$312.9M
-51.67%
YoY
|
$847.0M
-21.04%
YoY
|
-$80.00M
-153.69%
YoY
|
$538.1M
-43.7%
YoY
|
$647.4M
-27.16%
YoY
|
$1.073B
-32.33%
YoY
|
$149.0M
-70.56%
YoY
|
$955.7M
122.05%
YoY
|
$888.8M
110.27%
YoY
|
$1.585B
56.15%
YoY
|
$506.2M
58.78%
YoY
|
$430.4M
80.54%
YoY
|
$422.7M
24.1%
YoY
|
| Cash From Investing Activities |
-$369.0M
8.27%
YoY
|
-$287.3M
3.91%
YoY
|
-$362.9M
46.51%
YoY
|
-$318.5M
-8.74%
YoY
|
-$340.8M
-12.12%
YoY
|
-$276.5M
-23.66%
YoY
|
-$247.7M
-41.32%
YoY
|
-$349.0M
12.04%
YoY
|
-$387.8M
75.16%
YoY
|
-$362.2M
5.57%
YoY
|
-$422.1M
19.04%
YoY
|
-$311.5M
17.68%
YoY
|
-$221.4M
-25.5%
YoY
|
-$343.1M
-12.41%
YoY
|
-$354.6M
1.03%
YoY
|
-$264.7M
-2.36%
YoY
|
-$297.2M
-3.66%
YoY
|
-$391.7M
-0.79%
YoY
|
-$351.0M
31.41%
YoY
|
| Cash From Financing Activities |
$263.0M
-3.31%
YoY
|
$461.4M
1157.22%
YoY
|
$3.800M
-102.76%
YoY
|
-$285.2M
-41.63%
YoY
|
$272.0M
-40.6%
YoY
|
$36.70M
-108.94%
YoY
|
-$137.9M
-45.75%
YoY
|
-$488.6M
-19.45%
YoY
|
$457.9M
-319.09%
YoY
|
-$410.7M
-28.32%
YoY
|
-$254.2M
-60.86%
YoY
|
-$606.6M
-54.43%
YoY
|
-$209.0M
67.2%
YoY
|
-$573.0M
454.16%
YoY
|
-$649.5M
5.05%
YoY
|
-$1.331B
1521.44%
YoY
|
-$125.0M
-202.71%
YoY
|
-$103.4M
-55.6%
YoY
|
-$618.3M
182.97%
YoY
|
| Net Change In Cash |
$400.0K
-101.52%
YoY
|
$118.0M
-675.61%
YoY
|
-$130.6M
79.64%
YoY
|
$5.800M
-38.3%
YoY
|
-$26.30M
91.97%
YoY
|
-$20.50M
-91.27%
YoY
|
-$72.70M
151.56%
YoY
|
$9.400M
-93.92%
YoY
|
-$13.70M
-95.06%
YoY
|
-$234.8M
-692.93%
YoY
|
-$28.90M
-74.93%
YoY
|
$154.6M
-1531.48%
YoY
|
-$277.1M
-340.75%
YoY
|
$39.60M
-161.21%
YoY
|
-$115.3M
-78.91%
YoY
|
-$10.80M
-101.63%
YoY
|
$115.1M
2.86%
YoY
|
-$64.70M
-83.38%
YoY
|
-$546.6M
276.97%
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 |
$104.2M
142.89%
YoY
|
-$56.10M
-125.58%
YoY
|
$228.5M
-26.97%
YoY
|
$609.5M
-28.04%
YoY
|
$42.90M
-153.63%
YoY
|
$219.3M
-59.25%
YoY
|
$312.9M
-51.67%
YoY
|
$847.0M
-21.04%
YoY
|
-$80.00M
-153.69%
YoY
|
$538.1M
-43.7%
YoY
|
$647.4M
-27.16%
YoY
|
$1.073B
-32.33%
YoY
|
$149.0M
-70.56%
YoY
|
$955.7M
122.05%
YoY
|
$888.8M
110.27%
YoY
|
$1.585B
56.15%
YoY
|
$506.2M
58.78%
YoY
|
$430.4M
80.54%
YoY
|
$422.7M
24.1%
YoY
|
| Capital Expenditures |
$356.8M
4.69%
YoY
|
$349.6M
18.87%
YoY
|
$364.4M
51.33%
YoY
|
$304.6M
-8.78%
YoY
|
$340.8M
-11.02%
YoY
|
$294.1M
-18.06%
YoY
|
$240.8M
-41.51%
YoY
|
$333.9M
7.61%
YoY
|
$383.0M
19.13%
YoY
|
$358.9M
5.4%
YoY
|
$411.7M
16.4%
YoY
|
$310.3M
18.16%
YoY
|
$321.5M
10.67%
YoY
|
$340.5M
-193.85%
YoY
|
$353.7M
4.03%
YoY
|
$262.6M
-11.64%
YoY
|
$290.5M
0.66%
YoY
|
-$362.8M
-5.72%
YoY
|
$340.0M
28.25%
YoY
|
| Free Cash Flow |
-$252.6M
-15.21%
YoY
|
-$405.7M
442.38%
YoY
|
-$135.9M
-288.49%
YoY
|
$304.9M
-40.58%
YoY
|
-$297.9M
-35.66%
YoY
|
-$74.80M
-141.74%
YoY
|
$72.10M
-69.41%
YoY
|
$513.1M
-32.7%
YoY
|
-$463.0M
168.41%
YoY
|
$179.2M
-70.87%
YoY
|
$235.7M
-55.95%
YoY
|
$762.4M
-42.35%
YoY
|
-$172.5M
-179.97%
YoY
|
$615.2M
-22.44%
YoY
|
$535.1M
547.04%
YoY
|
$1.323B
84.22%
YoY
|
$215.7M
614.24%
YoY
|
$793.2M
27.28%
YoY
|
$82.70M
9.54%
YoY
|
Loading...