|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$286.6M
-262.78%
YoY
|
-$176.1M
250.44%
YoY
|
-$50.25M
-85.65%
YoY
|
-$350.3M
-38.47%
YoY
|
-$569.3M
-29.34%
YoY
|
| Depreciation, Depletion And Amortization |
$648.8M
2.51%
YoY
|
$632.9M
-1.92%
YoY
|
$645.3M
-2.97%
YoY
|
$665.1M
-4.08%
YoY
|
$693.4M
-18.78%
YoY
|
| Cash From Operating Activities |
$693.3M
19.23%
YoY
|
$581.4M
-8.85%
YoY
|
$637.9M
27.3%
YoY
|
$501.1M
16.86%
YoY
|
$428.8M
22.59%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$715.9M
26.07%
YoY
|
$567.9M
5.0%
YoY
|
$540.9M
44.83%
YoY
|
$373.4M
59.56%
YoY
|
$234.0M
19.7%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$11.47M
144.99%
YoY
|
-$4.681M
-186.32%
YoY
|
$5.423M
-75.32%
YoY
|
$21.98M
44.42%
YoY
|
$15.22M
-49.45%
YoY
|
| Cash From Investing Activities |
$97.09M
-117.48%
YoY
|
-$555.5M
-2.62%
YoY
|
-$570.4M
54.71%
YoY
|
-$368.7M
214.53%
YoY
|
-$117.2M
-29.15%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
$87.00K
-55.15%
YoY
|
$194.0K
198.46%
YoY
|
$65.00K
-99.12%
YoY
|
$7.380M
-67.26%
YoY
|
| 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
|
| Debt Paid & Issued, Net |
$902.7M
-24.59%
YoY
|
$1.197B
301.05%
YoY
|
$298.5M
63.46%
YoY
|
$182.6M
-2.33%
YoY
|
$187.0M
-86.59%
YoY
|
| Cash From Financing Activities |
-$566.8M
-14.39%
YoY
|
-$662.1M
-211.72%
YoY
|
$592.6M
-189.58%
YoY
|
-$661.5M
-235.44%
YoY
|
$488.4M
-430.01%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$693.3M
19.23%
YoY
|
$581.4M
-8.85%
YoY
|
$637.9M
27.3%
YoY
|
$501.1M
16.86%
YoY
|
$428.8M
22.59%
YoY
|
| Cash From Investing Activities |
$97.09M
-117.48%
YoY
|
-$555.5M
-2.62%
YoY
|
-$570.4M
54.71%
YoY
|
-$368.7M
214.53%
YoY
|
-$117.2M
-29.15%
YoY
|
| Cash From Financing Activities |
-$566.8M
-14.39%
YoY
|
-$662.1M
-211.72%
YoY
|
$592.6M
-189.58%
YoY
|
-$661.5M
-235.44%
YoY
|
$488.4M
-430.01%
YoY
|
| Net Change In Cash |
$219.9M
-133.76%
YoY
|
-$651.2M
-202.23%
YoY
|
$637.0M
-218.77%
YoY
|
-$536.4M
-167.19%
YoY
|
$798.2M
2301.27%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$693.3M
19.23%
YoY
|
$581.4M
-8.85%
YoY
|
$637.9M
27.3%
YoY
|
$501.1M
16.86%
YoY
|
$428.8M
22.59%
YoY
|
| Capital Expenditures |
$715.9M
26.07%
YoY
|
$567.9M
5.0%
YoY
|
$540.9M
44.83%
YoY
|
$373.4M
59.56%
YoY
|
$234.0M
19.7%
YoY
|
| Free Cash Flow |
-$22.68M
-267.85%
YoY
|
$13.51M
-86.07%
YoY
|
$97.01M
-24.0%
YoY
|
$127.6M
-34.45%
YoY
|
$194.7M
26.26%
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 |
-$15.17M
-145.97%
YoY
|
$2.711M
-104.41%
YoY
|
$274.2M
-533.94%
YoY
|
-$30.91M
-21.82%
YoY
|
$32.99M
-179.27%
YoY
|
-$61.47M
149.07%
YoY
|
-$63.19M
29.18%
YoY
|
-$39.54M
1299.58%
YoY
|
-$41.62M
-184.54%
YoY
|
-$24.68M
-65.57%
YoY
|
-$48.92M
254.9%
YoY
|
-$2.825M
-96.59%
YoY
|
$49.22M
-126.68%
YoY
|
-$71.67M
-36.95%
YoY
|
-$13.78M
-88.75%
YoY
|
-$82.92M
-57.7%
YoY
|
-$184.5M
34.58%
YoY
|
-$113.7M
5.03%
YoY
|
-$122.5M
-22.2%
YoY
|
| Depreciation, Depletion And Amortization |
$156.2M
1.0%
YoY
|
$159.2M
1.82%
YoY
|
$160.3M
0.7%
YoY
|
$175.1M
9.32%
YoY
|
$154.6M
-1.93%
YoY
|
$156.3M
-3.03%
YoY
|
$159.2M
-1.34%
YoY
|
$160.1M
0.28%
YoY
|
$157.7M
-3.28%
YoY
|
$161.2M
-4.51%
YoY
|
$161.4M
-4.98%
YoY
|
$159.7M
-1.43%
YoY
|
$163.0M
-0.81%
YoY
|
$168.8M
0.53%
YoY
|
$169.9M
-2.03%
YoY
|
$162.0M
-7.29%
YoY
|
$164.4M
-7.3%
YoY
|
$168.0M
-19.52%
YoY
|
$173.4M
-16.16%
YoY
|
| Cash From Operating Activities |
$113.3M
29.18%
YoY
|
$245.8M
65.08%
YoY
|
$207.9M
44.75%
YoY
|
$151.8M
-16.43%
YoY
|
$87.74M
-18.19%
YoY
|
$148.9M
-18.16%
YoY
|
$143.6M
7.66%
YoY
|
$181.7M
7.83%
YoY
|
$107.2M
-30.39%
YoY
|
$182.0M
-9.01%
YoY
|
$133.4M
-3.99%
YoY
|
$168.5M
39.46%
YoY
|
$154.1M
272.52%
YoY
|
$200.0M
95.51%
YoY
|
$139.0M
22.66%
YoY
|
$120.8M
-9.65%
YoY
|
$41.35M
-47.98%
YoY
|
$102.3M
0.39%
YoY
|
$113.3M
145.73%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$165.0M
0.0%
YoY
|
$162.1M
-22.1%
YoY
|
$210.0M
64.24%
YoY
|
$178.9M
40.47%
YoY
|
$165.0M
57.66%
YoY
|
$208.0M
55.08%
YoY
|
$127.9M
-10.7%
YoY
|
$127.4M
-12.01%
YoY
|
$104.6M
-11.88%
YoY
|
$134.2M
32.34%
YoY
|
$143.2M
-228.79%
YoY
|
$144.8M
-288.89%
YoY
|
$118.7M
40.92%
YoY
|
$101.4M
-287.23%
YoY
|
-$111.2M
69.2%
YoY
|
-$76.63M
-0.33%
YoY
|
$84.26M
106.25%
YoY
|
-$54.14M
27.68%
YoY
|
-$65.72M
41.94%
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 |
$1.429M
28480.0%
YoY
|
$303.5M
5129.36%
YoY
|
$376.5M
21293.24%
YoY
|
$42.97M
522.84%
YoY
|
$5.000K
-112.5%
YoY
|
$5.804M
-179.8%
YoY
|
$1.760M
-162.86%
YoY
|
$6.899M
-168.36%
YoY
|
-$40.00K
566.67%
YoY
|
-$7.273M
2032.84%
YoY
|
-$2.800M
-138.1%
YoY
|
-$10.09M
128.22%
YoY
|
-$6.000K
-33.33%
YoY
|
-$341.0K
-117.04%
YoY
|
$7.349M
-91.41%
YoY
|
-$4.422M
-139.6%
YoY
|
-$9.000K
-100.04%
YoY
|
$2.001M
-68.24%
YoY
|
$85.55M
829.87%
YoY
|
| Cash From Investing Activities |
-$169.5M
126.25%
YoY
|
$141.5M
-169.94%
YoY
|
$166.5M
-232.02%
YoY
|
-$135.9M
12.84%
YoY
|
-$74.92M
-29.74%
YoY
|
-$202.2M
43.0%
YoY
|
-$126.1M
-13.62%
YoY
|
-$120.5M
-22.2%
YoY
|
-$106.6M
-16.78%
YoY
|
-$141.4M
39.05%
YoY
|
-$146.0M
40.6%
YoY
|
-$154.8M
91.04%
YoY
|
-$128.1M
56.05%
YoY
|
-$101.7M
95.07%
YoY
|
-$103.8M
-623.63%
YoY
|
-$81.05M
23.15%
YoY
|
-$82.11M
329.45%
YoY
|
-$52.14M
44.02%
YoY
|
$19.83M
-153.31%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$87.00K
-55.15%
YoY
|
N/A
|
N/A
|
N/A
|
$194.0K
1840.0%
YoY
|
N/A
|
N/A
|
N/A
|
$10.00K
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
|
$257.0K
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$379.1M
113.23%
YoY
|
N/A
|
N/A
|
N/A
|
$177.8M
-71.82%
YoY
|
N/A
|
N/A
|
N/A
|
$631.0M
171.36%
YoY
|
N/A
|
N/A
|
N/A
|
$232.5M
170.01%
YoY
|
N/A
|
N/A
|
N/A
|
$86.13M
411.5%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$383.2M
19470.94%
YoY
|
-$27.27M
97285.71%
YoY
|
-$518.2M
1917.56%
YoY
|
-$19.39M
1473.86%
YoY
|
-$1.958M
-99.69%
YoY
|
-$28.00K
-100.01%
YoY
|
-$25.68M
-108.52%
YoY
|
-$1.232M
-99.51%
YoY
|
-$635.1M
-27522.58%
YoY
|
$538.4M
-1011.6%
YoY
|
$301.6M
-1362.24%
YoY
|
-$249.7M
970.58%
YoY
|
$2.316M
-100.42%
YoY
|
-$59.06M
-113.11%
YoY
|
-$23.89M
-110.07%
YoY
|
-$23.32M
-72.72%
YoY
|
-$555.3M
387.4%
YoY
|
$450.6M
-552.86%
YoY
|
$237.2M
1753.29%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$113.3M
29.18%
YoY
|
$245.8M
65.08%
YoY
|
$207.9M
44.75%
YoY
|
$151.8M
-16.43%
YoY
|
$87.74M
-18.19%
YoY
|
$148.9M
-18.16%
YoY
|
$143.6M
7.66%
YoY
|
$181.7M
7.83%
YoY
|
$107.2M
-30.39%
YoY
|
$182.0M
-9.01%
YoY
|
$133.4M
-3.99%
YoY
|
$168.5M
39.46%
YoY
|
$154.1M
272.52%
YoY
|
$200.0M
95.51%
YoY
|
$139.0M
22.66%
YoY
|
$120.8M
-9.65%
YoY
|
$41.35M
-47.98%
YoY
|
$102.3M
0.39%
YoY
|
$113.3M
145.73%
YoY
|
| Cash From Investing Activities |
-$169.5M
126.25%
YoY
|
$141.5M
-169.94%
YoY
|
$166.5M
-232.02%
YoY
|
-$135.9M
12.84%
YoY
|
-$74.92M
-29.74%
YoY
|
-$202.2M
43.0%
YoY
|
-$126.1M
-13.62%
YoY
|
-$120.5M
-22.2%
YoY
|
-$106.6M
-16.78%
YoY
|
-$141.4M
39.05%
YoY
|
-$146.0M
40.6%
YoY
|
-$154.8M
91.04%
YoY
|
-$128.1M
56.05%
YoY
|
-$101.7M
95.07%
YoY
|
-$103.8M
-623.63%
YoY
|
-$81.05M
23.15%
YoY
|
-$82.11M
329.45%
YoY
|
-$52.14M
44.02%
YoY
|
$19.83M
-153.31%
YoY
|
| Cash From Financing Activities |
-$383.2M
19470.94%
YoY
|
-$27.27M
97285.71%
YoY
|
-$518.2M
1917.56%
YoY
|
-$19.39M
1473.86%
YoY
|
-$1.958M
-99.69%
YoY
|
-$28.00K
-100.01%
YoY
|
-$25.68M
-108.52%
YoY
|
-$1.232M
-99.51%
YoY
|
-$635.1M
-27522.58%
YoY
|
$538.4M
-1011.6%
YoY
|
$301.6M
-1362.24%
YoY
|
-$249.7M
970.58%
YoY
|
$2.316M
-100.42%
YoY
|
-$59.06M
-113.11%
YoY
|
-$23.89M
-110.07%
YoY
|
-$23.32M
-72.72%
YoY
|
-$555.3M
387.4%
YoY
|
$450.6M
-552.86%
YoY
|
$237.2M
1753.29%
YoY
|
| Net Change In Cash |
-$440.4M
-4319.77%
YoY
|
$360.0M
-774.82%
YoY
|
-$143.8M
1656.55%
YoY
|
-$3.523M
-105.88%
YoY
|
$10.44M
-101.63%
YoY
|
-$53.35M
-109.22%
YoY
|
-$8.186M
-102.83%
YoY
|
$59.96M
-125.4%
YoY
|
-$640.4M
-2725.8%
YoY
|
$578.9M
1376.0%
YoY
|
$289.0M
2476.91%
YoY
|
-$236.1M
-1537.62%
YoY
|
$24.39M
-104.08%
YoY
|
$39.22M
-92.17%
YoY
|
$11.22M
-96.97%
YoY
|
$16.42M
-193.25%
YoY
|
-$597.3M
992.73%
YoY
|
$500.7M
-1581.51%
YoY
|
$370.3M
1606.6%
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 |
$113.3M
29.18%
YoY
|
$245.8M
65.08%
YoY
|
$207.9M
44.75%
YoY
|
$151.8M
-16.43%
YoY
|
$87.74M
-18.19%
YoY
|
$148.9M
-18.16%
YoY
|
$143.6M
7.66%
YoY
|
$181.7M
7.83%
YoY
|
$107.2M
-30.39%
YoY
|
$182.0M
-9.01%
YoY
|
$133.4M
-3.99%
YoY
|
$168.5M
39.46%
YoY
|
$154.1M
272.52%
YoY
|
$200.0M
95.51%
YoY
|
$139.0M
22.66%
YoY
|
$120.8M
-9.65%
YoY
|
$41.35M
-47.98%
YoY
|
$102.3M
0.39%
YoY
|
$113.3M
145.73%
YoY
|
| Capital Expenditures |
$165.0M
0.0%
YoY
|
$162.1M
-22.1%
YoY
|
$210.0M
64.24%
YoY
|
$178.9M
40.47%
YoY
|
$165.0M
57.66%
YoY
|
$208.0M
55.08%
YoY
|
$127.9M
-10.7%
YoY
|
$127.4M
-12.01%
YoY
|
$104.6M
-11.88%
YoY
|
$134.2M
32.34%
YoY
|
$143.2M
-228.79%
YoY
|
$144.8M
-288.89%
YoY
|
$118.7M
40.92%
YoY
|
$101.4M
-287.23%
YoY
|
-$111.2M
69.2%
YoY
|
-$76.63M
-0.33%
YoY
|
$84.26M
106.25%
YoY
|
-$54.14M
27.68%
YoY
|
-$65.72M
41.94%
YoY
|
| Free Cash Flow |
-$51.62M
-33.16%
YoY
|
$83.78M
-241.69%
YoY
|
-$2.141M
-113.6%
YoY
|
-$27.10M
-149.92%
YoY
|
-$77.22M
-3056.24%
YoY
|
-$59.13M
-223.67%
YoY
|
$15.74M
-260.58%
YoY
|
$54.29M
128.93%
YoY
|
$2.612M
-92.6%
YoY
|
$47.81M
-51.52%
YoY
|
-$9.800M
-103.92%
YoY
|
$23.72M
-87.99%
YoY
|
$35.32M
-182.31%
YoY
|
$98.62M
-36.95%
YoY
|
$250.1M
39.75%
YoY
|
$197.4M
-6.25%
YoY
|
-$42.90M
-211.04%
YoY
|
$156.4M
8.41%
YoY
|
$179.0M
93.72%
YoY
|
Loading...