|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$759.2M
-14.24%
YoY
|
$885.3M
4.64%
YoY
|
$846.1M
-30.32%
YoY
|
$1.214B
107.57%
YoY
|
$585.0M
-198.61%
YoY
|
| Depreciation, Depletion And Amortization |
$1.195B
22.69%
YoY
|
$974.3M
35.94%
YoY
|
$716.7M
53.68%
YoY
|
$466.3M
35.21%
YoY
|
$344.9M
-4.68%
YoY
|
| Cash From Operating Activities |
$2.425B
7.93%
YoY
|
$2.247B
20.29%
YoY
|
$1.868B
-5.61%
YoY
|
$1.979B
87.85%
YoY
|
$1.053B
120.56%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.844B
21.94%
YoY
|
$1.512B
11.03%
YoY
|
$1.362B
59.67%
YoY
|
$853.1M
-272.39%
YoY
|
-$494.9M
-30.06%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$75.82M
N/A
|
$0.00
N/A
|
| Other Investing Activities |
-$313.4M
-85.49%
YoY
|
-$2.160B
16.8%
YoY
|
-$1.849B
902.82%
YoY
|
-$184.4M
-21.34%
YoY
|
-$234.4M
244.7%
YoY
|
| Cash From Investing Activities |
-$2.158B
-41.24%
YoY
|
-$3.672B
14.35%
YoY
|
-$3.211B
209.52%
YoY
|
-$1.037B
42.26%
YoY
|
-$729.3M
-5.98%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$55.85M
-116.2%
YoY
|
$344.7M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$282.6M
-119.99%
YoY
|
$1.414B
56.67%
YoY
|
$902.3M
-287.65%
YoY
|
-$480.9M
46.35%
YoY
|
-$328.6M
-201.3%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.425B
7.93%
YoY
|
$2.247B
20.29%
YoY
|
$1.868B
-5.61%
YoY
|
$1.979B
87.85%
YoY
|
$1.053B
120.56%
YoY
|
| Cash From Investing Activities |
-$2.158B
-41.24%
YoY
|
-$3.672B
14.35%
YoY
|
-$3.211B
209.52%
YoY
|
-$1.037B
42.26%
YoY
|
-$729.3M
-5.98%
YoY
|
| Cash From Financing Activities |
-$282.6M
-119.99%
YoY
|
$1.414B
56.67%
YoY
|
$902.3M
-287.65%
YoY
|
-$480.9M
46.35%
YoY
|
-$328.6M
-201.3%
YoY
|
| Net Change In Cash |
-$15.27M
32.1%
YoY
|
-$11.56M
-97.38%
YoY
|
-$441.0M
-195.79%
YoY
|
$460.4M
-10416.16%
YoY
|
-$4.463M
-117.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.425B
7.93%
YoY
|
$2.247B
20.29%
YoY
|
$1.868B
-5.61%
YoY
|
$1.979B
87.85%
YoY
|
$1.053B
120.56%
YoY
|
| Capital Expenditures |
$1.844B
21.94%
YoY
|
$1.512B
11.03%
YoY
|
$1.362B
59.67%
YoY
|
$853.1M
-272.39%
YoY
|
-$494.9M
-30.06%
YoY
|
| Free Cash Flow |
$580.8M
-20.93%
YoY
|
$734.5M
45.25%
YoY
|
$505.7M
-55.08%
YoY
|
$1.126B
-27.29%
YoY
|
$1.548B
30.63%
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 |
-$35.87M
-114.94%
YoY
|
$192.5M
-10.25%
YoY
|
$176.4M
-28.97%
YoY
|
$150.2M
-34.33%
YoY
|
$240.1M
23.93%
YoY
|
$214.5M
-15.72%
YoY
|
$248.3M
-5.86%
YoY
|
$228.8M
38.93%
YoY
|
$193.7M
18.76%
YoY
|
$254.5M
0.29%
YoY
|
$263.7M
-21.87%
YoY
|
$164.7M
-60.39%
YoY
|
$163.1M
-21.24%
YoY
|
$253.8M
18.16%
YoY
|
$337.6M
65.78%
YoY
|
$415.7M
292.54%
YoY
|
$207.1M
241.54%
YoY
|
$214.8M
-339.99%
YoY
|
$203.6M
-173.76%
YoY
|
| Depreciation, Depletion And Amortization |
$292.7M
3.84%
YoY
|
$305.5M
4.19%
YoY
|
$305.4M
25.75%
YoY
|
$302.6M
33.93%
YoY
|
$281.9M
32.77%
YoY
|
$293.2M
33.25%
YoY
|
$242.8M
25.95%
YoY
|
$225.9M
27.28%
YoY
|
$212.3M
68.07%
YoY
|
$220.1M
67.21%
YoY
|
$192.8M
62.19%
YoY
|
$177.5M
47.9%
YoY
|
$126.3M
31.79%
YoY
|
$131.6M
46.98%
YoY
|
$118.9M
33.47%
YoY
|
$120.0M
31.25%
YoY
|
$95.85M
28.04%
YoY
|
$89.54M
-0.18%
YoY
|
$89.06M
1.18%
YoY
|
| Cash From Operating Activities |
$470.5M
-35.35%
YoY
|
$474.4M
-17.48%
YoY
|
$721.7M
18.22%
YoY
|
$501.0M
-15.5%
YoY
|
$727.9M
55.34%
YoY
|
$575.0M
-7.02%
YoY
|
$610.4M
32.42%
YoY
|
$592.9M
32.05%
YoY
|
$468.6M
38.02%
YoY
|
$618.3M
38.48%
YoY
|
$461.0M
-17.23%
YoY
|
$449.0M
-30.53%
YoY
|
$339.5M
3.21%
YoY
|
$446.5M
33.48%
YoY
|
$557.0M
91.24%
YoY
|
$646.3M
150.32%
YoY
|
$329.0M
94.19%
YoY
|
$334.5M
112.26%
YoY
|
$291.2M
165.72%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$397.1M
-12.18%
YoY
|
$510.8M
33.07%
YoY
|
$426.4M
18.82%
YoY
|
$454.8M
6.34%
YoY
|
$452.2M
32.25%
YoY
|
$383.8M
-10.34%
YoY
|
$358.9M
-0.06%
YoY
|
$427.7M
27.76%
YoY
|
$342.0M
42.45%
YoY
|
$428.1M
67.53%
YoY
|
$359.1M
-300.54%
YoY
|
$334.8M
-268.72%
YoY
|
$240.1M
-209.09%
YoY
|
$255.5M
-286.94%
YoY
|
-$179.1M
46.65%
YoY
|
-$198.4M
48.58%
YoY
|
-$220.0M
114.68%
YoY
|
-$136.7M
226.25%
YoY
|
-$122.1M
-40.69%
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 |
-$60.80M
2.31%
YoY
|
-$77.30M
921.07%
YoY
|
-$136.5M
-92.42%
YoY
|
-$40.17M
-73.05%
YoY
|
-$59.42M
-70.49%
YoY
|
-$7.570M
-93.73%
YoY
|
-$1.802B
2697.64%
YoY
|
-$149.1M
-90.45%
YoY
|
-$201.4M
94.72%
YoY
|
-$120.8M
480.02%
YoY
|
-$64.40M
5.49%
YoY
|
-$1.560B
2108.16%
YoY
|
-$103.4M
224.68%
YoY
|
-$20.82M
-90.03%
YoY
|
-$61.05M
484.45%
YoY
|
-$70.67M
716.03%
YoY
|
-$31.85M
397.66%
YoY
|
-$208.9M
187.73%
YoY
|
-$10.44M
-398.43%
YoY
|
| Cash From Investing Activities |
-$457.9M
-10.5%
YoY
|
-$588.0M
50.24%
YoY
|
-$563.0M
-73.94%
YoY
|
-$495.0M
-14.18%
YoY
|
-$511.7M
-5.83%
YoY
|
-$391.4M
-28.69%
YoY
|
-$2.161B
410.05%
YoY
|
-$576.8M
-69.56%
YoY
|
-$543.3M
58.19%
YoY
|
-$548.9M
98.61%
YoY
|
-$423.6M
76.41%
YoY
|
-$1.895B
604.28%
YoY
|
-$343.5M
36.35%
YoY
|
-$276.4M
-20.03%
YoY
|
-$240.1M
81.14%
YoY
|
-$269.1M
89.22%
YoY
|
-$251.9M
131.32%
YoY
|
-$345.6M
201.82%
YoY
|
-$132.6M
-34.51%
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 |
$707.0K
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
|
$344.7M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
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 |
$387.0K
-100.17%
YoY
|
$96.69M
-158.3%
YoY
|
-$149.1M
-109.54%
YoY
|
$3.255M
-112.27%
YoY
|
-$233.4M
-645.67%
YoY
|
-$165.8M
554.09%
YoY
|
$1.563B
-3912.81%
YoY
|
-$26.52M
-102.63%
YoY
|
$42.78M
-207.12%
YoY
|
-$25.36M
-60.72%
YoY
|
-$41.00M
-73.95%
YoY
|
$1.009B
-569.0%
YoY
|
-$39.94M
-8.87%
YoY
|
-$64.56M
557.86%
YoY
|
-$157.4M
21.0%
YoY
|
-$215.1M
152.88%
YoY
|
-$43.82M
-57.71%
YoY
|
-$9.813M
-50.19%
YoY
|
-$130.1M
-211.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$470.5M
-35.35%
YoY
|
$474.4M
-17.48%
YoY
|
$721.7M
18.22%
YoY
|
$501.0M
-15.5%
YoY
|
$727.9M
55.34%
YoY
|
$575.0M
-7.02%
YoY
|
$610.4M
32.42%
YoY
|
$592.9M
32.05%
YoY
|
$468.6M
38.02%
YoY
|
$618.3M
38.48%
YoY
|
$461.0M
-17.23%
YoY
|
$449.0M
-30.53%
YoY
|
$339.5M
3.21%
YoY
|
$446.5M
33.48%
YoY
|
$557.0M
91.24%
YoY
|
$646.3M
150.32%
YoY
|
$329.0M
94.19%
YoY
|
$334.5M
112.26%
YoY
|
$291.2M
165.72%
YoY
|
| Cash From Investing Activities |
-$457.9M
-10.5%
YoY
|
-$588.0M
50.24%
YoY
|
-$563.0M
-73.94%
YoY
|
-$495.0M
-14.18%
YoY
|
-$511.7M
-5.83%
YoY
|
-$391.4M
-28.69%
YoY
|
-$2.161B
410.05%
YoY
|
-$576.8M
-69.56%
YoY
|
-$543.3M
58.19%
YoY
|
-$548.9M
98.61%
YoY
|
-$423.6M
76.41%
YoY
|
-$1.895B
604.28%
YoY
|
-$343.5M
36.35%
YoY
|
-$276.4M
-20.03%
YoY
|
-$240.1M
81.14%
YoY
|
-$269.1M
89.22%
YoY
|
-$251.9M
131.32%
YoY
|
-$345.6M
201.82%
YoY
|
-$132.6M
-34.51%
YoY
|
| Cash From Financing Activities |
$387.0K
-100.17%
YoY
|
$96.69M
-158.3%
YoY
|
-$149.1M
-109.54%
YoY
|
$3.255M
-112.27%
YoY
|
-$233.4M
-645.67%
YoY
|
-$165.8M
554.09%
YoY
|
$1.563B
-3912.81%
YoY
|
-$26.52M
-102.63%
YoY
|
$42.78M
-207.12%
YoY
|
-$25.36M
-60.72%
YoY
|
-$41.00M
-73.95%
YoY
|
$1.009B
-569.0%
YoY
|
-$39.94M
-8.87%
YoY
|
-$64.56M
557.86%
YoY
|
-$157.4M
21.0%
YoY
|
-$215.1M
152.88%
YoY
|
-$43.82M
-57.71%
YoY
|
-$9.813M
-50.19%
YoY
|
-$130.1M
-211.0%
YoY
|
| Net Change In Cash |
$13.00M
-175.44%
YoY
|
-$16.91M
-195.43%
YoY
|
$9.601M
-26.82%
YoY
|
$9.270M
-188.94%
YoY
|
-$17.23M
-46.12%
YoY
|
$17.72M
-59.84%
YoY
|
$13.12M
-464.44%
YoY
|
-$10.42M
-97.62%
YoY
|
-$31.97M
-27.17%
YoY
|
$44.12M
-58.22%
YoY
|
-$3.600M
-102.26%
YoY
|
-$437.6M
-369.91%
YoY
|
-$43.90M
-232.09%
YoY
|
$105.6M
-606.01%
YoY
|
$159.4M
457.8%
YoY
|
$162.1M
424.26%
YoY
|
$33.24M
-177.07%
YoY
|
-$20.87M
-189.19%
YoY
|
$28.58M
17.14%
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 |
$470.5M
-35.35%
YoY
|
$474.4M
-17.48%
YoY
|
$721.7M
18.22%
YoY
|
$501.0M
-15.5%
YoY
|
$727.9M
55.34%
YoY
|
$575.0M
-7.02%
YoY
|
$610.4M
32.42%
YoY
|
$592.9M
32.05%
YoY
|
$468.6M
38.02%
YoY
|
$618.3M
38.48%
YoY
|
$461.0M
-17.23%
YoY
|
$449.0M
-30.53%
YoY
|
$339.5M
3.21%
YoY
|
$446.5M
33.48%
YoY
|
$557.0M
91.24%
YoY
|
$646.3M
150.32%
YoY
|
$329.0M
94.19%
YoY
|
$334.5M
112.26%
YoY
|
$291.2M
165.72%
YoY
|
| Capital Expenditures |
$397.1M
-12.18%
YoY
|
$510.8M
33.07%
YoY
|
$426.4M
18.82%
YoY
|
$454.8M
6.34%
YoY
|
$452.2M
32.25%
YoY
|
$383.8M
-10.34%
YoY
|
$358.9M
-0.06%
YoY
|
$427.7M
27.76%
YoY
|
$342.0M
42.45%
YoY
|
$428.1M
67.53%
YoY
|
$359.1M
-300.54%
YoY
|
$334.8M
-268.72%
YoY
|
$240.1M
-209.09%
YoY
|
$255.5M
-286.94%
YoY
|
-$179.1M
46.65%
YoY
|
-$198.4M
48.58%
YoY
|
-$220.0M
114.68%
YoY
|
-$136.7M
226.25%
YoY
|
-$122.1M
-40.69%
YoY
|
| Free Cash Flow |
$73.41M
-73.37%
YoY
|
-$36.30M
-118.99%
YoY
|
$295.2M
17.37%
YoY
|
$46.19M
-72.04%
YoY
|
$275.6M
117.71%
YoY
|
$191.1M
0.47%
YoY
|
$251.5M
146.86%
YoY
|
$165.2M
44.64%
YoY
|
$126.6M
27.32%
YoY
|
$190.2M
-0.39%
YoY
|
$101.9M
-86.16%
YoY
|
$114.2M
-86.48%
YoY
|
$99.45M
-81.89%
YoY
|
$191.0M
-59.47%
YoY
|
$736.0M
78.07%
YoY
|
$844.7M
115.63%
YoY
|
$549.0M
101.92%
YoY
|
$471.2M
136.2%
YoY
|
$413.3M
31.01%
YoY
|
Loading...