|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$583.6M
90.84%
YoY
|
$305.8M
-24.6%
YoY
|
$405.6M
-17.74%
YoY
|
$493.0M
16.85%
YoY
|
$421.9M
-85.07%
YoY
|
| Depreciation, Depletion And Amortization |
$596.9M
-0.08%
YoY
|
$597.4M
220.7%
YoY
|
$186.3M
-6.46%
YoY
|
$199.2M
4.88%
YoY
|
$189.9M
-85.0%
YoY
|
| Cash From Operating Activities |
$1.222B
19.77%
YoY
|
$1.020B
83.16%
YoY
|
$556.8M
3.64%
YoY
|
$537.2M
-1.37%
YoY
|
$544.7M
-87.49%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$470.8M
30.85%
YoY
|
$359.8M
30.49%
YoY
|
$275.7M
-28.86%
YoY
|
$387.6M
133.07%
YoY
|
$166.3M
-82.31%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$1.500B
-1036.98%
YoY
|
$160.1M
-1650.38%
YoY
|
-$10.33M
-135.32%
YoY
|
$29.24M
-114.47%
YoY
|
-$202.1M
-65.39%
YoY
|
| Cash From Investing Activities |
-$1.971B
886.93%
YoY
|
-$199.7M
-30.19%
YoY
|
-$286.1M
-20.17%
YoY
|
-$358.3M
-2.73%
YoY
|
-$368.4M
-75.83%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$55.90M
-247.88%
YoY
|
$37.80M
68.78%
YoY
|
$22.40M
-149.7%
YoY
|
-$45.06M
-71.79%
YoY
|
-$159.7M
-83.9%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$753.3M
-207.12%
YoY
|
-$703.2M
177.58%
YoY
|
-$253.3M
51.12%
YoY
|
-$167.6M
-21.18%
YoY
|
-$212.7M
-90.81%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.222B
19.77%
YoY
|
$1.020B
83.16%
YoY
|
$556.8M
3.64%
YoY
|
$537.2M
-1.37%
YoY
|
$544.7M
-87.49%
YoY
|
| Cash From Investing Activities |
-$1.971B
886.93%
YoY
|
-$199.7M
-30.19%
YoY
|
-$286.1M
-20.17%
YoY
|
-$358.3M
-2.73%
YoY
|
-$368.4M
-75.83%
YoY
|
| Cash From Financing Activities |
$753.3M
-207.12%
YoY
|
-$703.2M
177.58%
YoY
|
-$253.3M
51.12%
YoY
|
-$167.6M
-21.18%
YoY
|
-$212.7M
-90.81%
YoY
|
| Net Change In Cash |
$3.900M
-96.67%
YoY
|
$117.0M
571.09%
YoY
|
$17.43M
54.76%
YoY
|
$11.27M
-131.0%
YoY
|
-$36.34M
-107.03%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.222B
19.77%
YoY
|
$1.020B
83.16%
YoY
|
$556.8M
3.64%
YoY
|
$537.2M
-1.37%
YoY
|
$544.7M
-87.49%
YoY
|
| Capital Expenditures |
$470.8M
30.85%
YoY
|
$359.8M
30.49%
YoY
|
$275.7M
-28.86%
YoY
|
$387.6M
133.07%
YoY
|
$166.3M
-82.31%
YoY
|
| Free Cash Flow |
$750.7M
13.73%
YoY
|
$660.1M
134.83%
YoY
|
$281.1M
87.81%
YoY
|
$149.7M
-60.45%
YoY
|
$378.4M
-88.92%
YoY
|
|
Concept
|
2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$122.8M
-49.24%
YoY
|
$138.0M
N/A
|
$136.8M
114.08%
YoY
|
$186.0M
N/A
|
$241.9M
158.41%
YoY
|
$63.90M
-89.46%
YoY
|
$93.61M
-89.4%
YoY
|
$125.5M
-89.1%
YoY
|
$606.0M
-25.09%
YoY
|
$784.0M
-5.77%
YoY
|
$883.0M
41.28%
YoY
|
$1.152B
36.82%
YoY
|
$809.0M
1.89%
YoY
|
$832.0M
-5.99%
YoY
|
$625.0M
-4.43%
YoY
|
$842.0M
18.42%
YoY
|
$794.0M
23.1%
YoY
|
$885.0M
8.59%
YoY
|
$654.0M
-29.07%
YoY
|
$711.0M
11.44%
YoY
|
| Depreciation, Depletion And Amortization |
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
|
| Cash From Operating Activities |
$328.2M
-33.27%
YoY
|
$466.8M
N/A
|
$320.1M
-39.39%
YoY
|
$106.4M
N/A
|
$491.8M
226.8%
YoY
|
$528.1M
-53.27%
YoY
|
$150.5M
-74.23%
YoY
|
-$1.038B
-185.05%
YoY
|
$1.130B
-20.81%
YoY
|
$314.0M
-59.48%
YoY
|
$584.0M
-15.97%
YoY
|
$1.220B
9.91%
YoY
|
$1.427B
5.0%
YoY
|
$775.0M
-13.7%
YoY
|
$695.0M
-33.56%
YoY
|
$1.110B
24.16%
YoY
|
$1.359B
-6.4%
YoY
|
$898.0M
-6.75%
YoY
|
$1.046B
82.87%
YoY
|
$894.0M
-11.49%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$226.7M
6.88%
YoY
|
$106.7M
N/A
|
$82.20M
-44.35%
YoY
|
$55.20M
N/A
|
$212.1M
161.82%
YoY
|
$147.7M
-73.1%
YoY
|
$81.01M
-91.0%
YoY
|
-$782.3M
-203.48%
YoY
|
$549.0M
-34.95%
YoY
|
$428.0M
9.74%
YoY
|
$900.0M
50.25%
YoY
|
$756.0M
231.58%
YoY
|
$844.0M
287.16%
YoY
|
$390.0M
100.0%
YoY
|
$599.0M
74.13%
YoY
|
$228.0M
-1.3%
YoY
|
$218.0M
-3.96%
YoY
|
$195.0M
41.3%
YoY
|
$344.0M
-18.29%
YoY
|
$231.0M
29.78%
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
|
N/A
|
| Other Investing Activities |
$500.0K
-99.26%
YoY
|
-$58.30M
N/A
|
-$1.459B
-1672.41%
YoY
|
$16.90M
N/A
|
$67.30M
50236.57%
YoY
|
$92.80M
-159.49%
YoY
|
$133.7K
-93.32%
YoY
|
$56.54M
-80.64%
YoY
|
-$156.0M
609.09%
YoY
|
$89.00M
-264.81%
YoY
|
$2.000M
-100.27%
YoY
|
$292.0M
29100.0%
YoY
|
-$22.00M
214.29%
YoY
|
-$54.00M
-92.82%
YoY
|
-$749.0M
37350.0%
YoY
|
$1.000M
0.0%
YoY
|
-$7.000M
-98.8%
YoY
|
-$752.0M
N/A
|
-$2.000M
-166.67%
YoY
|
$1.000M
0.0%
YoY
|
| Cash From Investing Activities |
-$226.2M
56.22%
YoY
|
-$165.0M
N/A
|
-$1.541B
2707.65%
YoY
|
-$38.30M
N/A
|
-$144.8M
79.04%
YoY
|
-$54.90M
-92.21%
YoY
|
-$80.88M
-90.99%
YoY
|
$838.8M
-280.78%
YoY
|
-$705.0M
-18.59%
YoY
|
-$339.0M
-23.65%
YoY
|
-$898.0M
-33.38%
YoY
|
-$464.0M
104.41%
YoY
|
-$866.0M
284.89%
YoY
|
-$444.0M
-53.12%
YoY
|
-$1.348B
289.6%
YoY
|
-$227.0M
-1.3%
YoY
|
-$225.0M
-72.22%
YoY
|
-$947.0M
586.23%
YoY
|
-$346.0M
-17.22%
YoY
|
-$230.0M
29.94%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$2.800M
-82.72%
YoY
|
$3.500M
N/A
|
-$46.60M
-315.74%
YoY
|
-$15.60M
N/A
|
$16.20M
52.9%
YoY
|
$21.60M
140.0%
YoY
|
$10.60M
-81.08%
YoY
|
-$68.20M
-478.88%
YoY
|
$9.000M
-102.81%
YoY
|
$71.00M
-178.89%
YoY
|
$56.00M
12.0%
YoY
|
$18.00M
-105.81%
YoY
|
-$320.0M
-55.56%
YoY
|
-$90.00M
-57.35%
YoY
|
$50.00M
-1.96%
YoY
|
-$310.0M
-32.75%
YoY
|
-$720.0M
32.35%
YoY
|
-$211.0M
455.26%
YoY
|
$51.00M
-108.42%
YoY
|
-$461.0M
-25.4%
YoY
|
| 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
|
N/A
|
| Cash From Financing Activities |
-$102.1M
-69.04%
YoY
|
-$351.9M
N/A
|
$1.309B
-450.67%
YoY
|
-$102.1M
N/A
|
-$329.8M
343.05%
YoY
|
-$373.4M
-18.11%
YoY
|
-$74.44M
-423.65%
YoY
|
$178.1M
-143.02%
YoY
|
-$456.0M
-31.63%
YoY
|
$99.00M
-151.56%
YoY
|
$23.00M
-96.68%
YoY
|
-$414.0M
-58.1%
YoY
|
-$667.0M
-45.15%
YoY
|
-$192.0M
159.46%
YoY
|
$692.0M
-293.3%
YoY
|
-$988.0M
20.93%
YoY
|
-$1.216B
128.57%
YoY
|
-$74.00M
-87.81%
YoY
|
-$358.0M
311.49%
YoY
|
-$817.0M
-25.59%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$328.2M
-33.27%
YoY
|
$466.8M
N/A
|
$320.1M
-39.39%
YoY
|
$106.4M
N/A
|
$491.8M
226.8%
YoY
|
$528.1M
-53.27%
YoY
|
$150.5M
-74.23%
YoY
|
-$1.038B
-185.05%
YoY
|
$1.130B
-20.81%
YoY
|
$314.0M
-59.48%
YoY
|
$584.0M
-15.97%
YoY
|
$1.220B
9.91%
YoY
|
$1.427B
5.0%
YoY
|
$775.0M
-13.7%
YoY
|
$695.0M
-33.56%
YoY
|
$1.110B
24.16%
YoY
|
$1.359B
-6.4%
YoY
|
$898.0M
-6.75%
YoY
|
$1.046B
82.87%
YoY
|
$894.0M
-11.49%
YoY
|
| Cash From Investing Activities |
-$226.2M
56.22%
YoY
|
-$165.0M
N/A
|
-$1.541B
2707.65%
YoY
|
-$38.30M
N/A
|
-$144.8M
79.04%
YoY
|
-$54.90M
-92.21%
YoY
|
-$80.88M
-90.99%
YoY
|
$838.8M
-280.78%
YoY
|
-$705.0M
-18.59%
YoY
|
-$339.0M
-23.65%
YoY
|
-$898.0M
-33.38%
YoY
|
-$464.0M
104.41%
YoY
|
-$866.0M
284.89%
YoY
|
-$444.0M
-53.12%
YoY
|
-$1.348B
289.6%
YoY
|
-$227.0M
-1.3%
YoY
|
-$225.0M
-72.22%
YoY
|
-$947.0M
586.23%
YoY
|
-$346.0M
-17.22%
YoY
|
-$230.0M
29.94%
YoY
|
| Cash From Financing Activities |
-$102.1M
-69.04%
YoY
|
-$351.9M
N/A
|
$1.309B
-450.67%
YoY
|
-$102.1M
N/A
|
-$329.8M
343.05%
YoY
|
-$373.4M
-18.11%
YoY
|
-$74.44M
-423.65%
YoY
|
$178.1M
-143.02%
YoY
|
-$456.0M
-31.63%
YoY
|
$99.00M
-151.56%
YoY
|
$23.00M
-96.68%
YoY
|
-$414.0M
-58.1%
YoY
|
-$667.0M
-45.15%
YoY
|
-$192.0M
159.46%
YoY
|
$692.0M
-293.3%
YoY
|
-$988.0M
20.93%
YoY
|
-$1.216B
128.57%
YoY
|
-$74.00M
-87.81%
YoY
|
-$358.0M
311.49%
YoY
|
-$817.0M
-25.59%
YoY
|
| Net Change In Cash |
-$100.0K
-100.58%
YoY
|
-$50.10M
N/A
|
$88.10M
-11.72%
YoY
|
-$34.00M
N/A
|
$17.20M
-456.32%
YoY
|
$99.80M
-421.94%
YoY
|
-$4.827M
-98.34%
YoY
|
-$20.74M
-106.06%
YoY
|
-$31.00M
-70.75%
YoY
|
$74.00M
-46.76%
YoY
|
-$291.0M
-846.15%
YoY
|
$342.0M
-425.71%
YoY
|
-$106.0M
29.27%
YoY
|
$139.0M
-213.01%
YoY
|
$39.00M
-88.6%
YoY
|
-$105.0M
-31.37%
YoY
|
-$82.00M
-174.55%
YoY
|
-$123.0M
-156.42%
YoY
|
$342.0M
410.45%
YoY
|
-$153.0M
-42.26%
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
|
N/A
|
| Cash From Operating Activities |
$328.2M
-33.27%
YoY
|
$466.8M
N/A
|
$320.1M
-39.39%
YoY
|
$106.4M
N/A
|
$491.8M
226.8%
YoY
|
$528.1M
-53.27%
YoY
|
$150.5M
-74.23%
YoY
|
-$1.038B
-185.05%
YoY
|
$1.130B
-20.81%
YoY
|
$314.0M
-59.48%
YoY
|
$584.0M
-15.97%
YoY
|
$1.220B
9.91%
YoY
|
$1.427B
5.0%
YoY
|
$775.0M
-13.7%
YoY
|
$695.0M
-33.56%
YoY
|
$1.110B
24.16%
YoY
|
$1.359B
-6.4%
YoY
|
$898.0M
-6.75%
YoY
|
$1.046B
82.87%
YoY
|
$894.0M
-11.49%
YoY
|
| Capital Expenditures |
$226.7M
6.88%
YoY
|
$106.7M
N/A
|
$82.20M
-44.35%
YoY
|
$55.20M
N/A
|
$212.1M
161.82%
YoY
|
$147.7M
-73.1%
YoY
|
$81.01M
-91.0%
YoY
|
-$782.3M
-203.48%
YoY
|
$549.0M
-34.95%
YoY
|
$428.0M
9.74%
YoY
|
$900.0M
50.25%
YoY
|
$756.0M
231.58%
YoY
|
$844.0M
287.16%
YoY
|
$390.0M
100.0%
YoY
|
$599.0M
74.13%
YoY
|
$228.0M
-1.3%
YoY
|
$218.0M
-3.96%
YoY
|
$195.0M
41.3%
YoY
|
$344.0M
-18.29%
YoY
|
$231.0M
29.78%
YoY
|
| Free Cash Flow |
$101.5M
-63.71%
YoY
|
$360.1M
N/A
|
$237.9M
-37.46%
YoY
|
$51.20M
N/A
|
$279.7M
302.57%
YoY
|
$380.4M
-34.53%
YoY
|
$69.48M
-121.99%
YoY
|
-$255.4M
-155.04%
YoY
|
$581.0M
-0.34%
YoY
|
-$114.0M
-129.61%
YoY
|
-$316.0M
-429.17%
YoY
|
$464.0M
-47.39%
YoY
|
$583.0M
-48.9%
YoY
|
$385.0M
-45.23%
YoY
|
$96.00M
-86.32%
YoY
|
$882.0M
33.03%
YoY
|
$1.141B
-6.86%
YoY
|
$703.0M
-14.79%
YoY
|
$702.0M
364.9%
YoY
|
$663.0M
-20.31%
YoY
|
Loading...