|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$92.00M
-87.26%
YoY
|
$722.0M
108.67%
YoY
|
$346.0M
-64.37%
YoY
|
$971.1M
16.36%
YoY
|
$834.6M
2.85%
YoY
|
| Depreciation, Depletion And Amortization |
$785.0M
-2.85%
YoY
|
$808.0M
-14.13%
YoY
|
$941.0M
42.12%
YoY
|
$662.1M
297.5%
YoY
|
$166.6M
12.78%
YoY
|
| Cash From Operating Activities |
$891.0M
-28.72%
YoY
|
$1.250B
25.13%
YoY
|
$999.0M
-28.8%
YoY
|
$1.403B
15.49%
YoY
|
$1.215B
-3.14%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$170.0M
17.24%
YoY
|
$145.0M
-2.68%
YoY
|
$149.0M
-5.28%
YoY
|
$157.3M
4.34%
YoY
|
$150.8M
-30.54%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$38.00M
N/A
|
N/A
|
$138.4M
-64.19%
YoY
|
| Other Investing Activities |
-$3.000M
-250.0%
YoY
|
$2.000M
-50.0%
YoY
|
$4.000M
300.0%
YoY
|
$1.000M
-98.25%
YoY
|
$57.04M
-89.88%
YoY
|
| Cash From Investing Activities |
-$173.0M
69.61%
YoY
|
-$102.0M
-41.04%
YoY
|
-$173.0M
-238.18%
YoY
|
$125.2M
-153.94%
YoY
|
-$232.1M
483.9%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$125.0M
-120.8%
YoY
|
$601.0M
-0.66%
YoY
|
$605.0M
-31.3%
YoY
|
$880.7M
64.07%
YoY
|
$536.8M
90.42%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$582.0M
-49.44%
YoY
|
-$1.151B
28.03%
YoY
|
-$899.0M
-40.66%
YoY
|
-$1.515B
60.22%
YoY
|
-$945.6M
-26.92%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$891.0M
-28.72%
YoY
|
$1.250B
25.13%
YoY
|
$999.0M
-28.8%
YoY
|
$1.403B
15.49%
YoY
|
$1.215B
-3.14%
YoY
|
| Cash From Investing Activities |
-$173.0M
69.61%
YoY
|
-$102.0M
-41.04%
YoY
|
-$173.0M
-238.18%
YoY
|
$125.2M
-153.94%
YoY
|
-$232.1M
483.9%
YoY
|
| Cash From Financing Activities |
-$582.0M
-49.44%
YoY
|
-$1.151B
28.03%
YoY
|
-$899.0M
-40.66%
YoY
|
-$1.515B
60.22%
YoY
|
-$945.6M
-26.92%
YoY
|
| Net Change In Cash |
$136.0M
-4633.33%
YoY
|
-$3.000M
-95.89%
YoY
|
-$73.00M
-653.03%
YoY
|
$13.20M
-64.5%
YoY
|
$37.19M
-146.85%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$891.0M
-28.72%
YoY
|
$1.250B
25.13%
YoY
|
$999.0M
-28.8%
YoY
|
$1.403B
15.49%
YoY
|
$1.215B
-3.14%
YoY
|
| Capital Expenditures |
$170.0M
17.24%
YoY
|
$145.0M
-2.68%
YoY
|
$149.0M
-5.28%
YoY
|
$157.3M
4.34%
YoY
|
$150.8M
-30.54%
YoY
|
| Free Cash Flow |
$721.0M
-34.75%
YoY
|
$1.105B
30.0%
YoY
|
$850.0M
-31.77%
YoY
|
$1.246B
17.07%
YoY
|
$1.064B
2.6%
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 |
$164.0M
51.85%
YoY
|
-$171.0M
-166.28%
YoY
|
$70.00M
-62.57%
YoY
|
$97.00M
-17.8%
YoY
|
$108.0M
-38.29%
YoY
|
$258.0M
124.35%
YoY
|
$187.0M
648.0%
YoY
|
$118.0M
22.92%
YoY
|
$175.0M
57.66%
YoY
|
$115.0M
-43.43%
YoY
|
$25.00M
-91.34%
YoY
|
$96.00M
-57.8%
YoY
|
$111.0M
-55.88%
YoY
|
$203.3M
-22.99%
YoY
|
$288.7M
70.67%
YoY
|
$227.5M
13.69%
YoY
|
$251.6M
25.24%
YoY
|
$264.0M
-27.52%
YoY
|
$169.2M
-11.29%
YoY
|
| Depreciation, Depletion And Amortization |
$121.0M
-40.98%
YoY
|
$193.0M
-12.27%
YoY
|
$190.0M
0.0%
YoY
|
$197.0M
-5.29%
YoY
|
$205.0M
7.89%
YoY
|
$220.0M
4.76%
YoY
|
$190.0M
-13.64%
YoY
|
$208.0M
-20.61%
YoY
|
$190.0M
-23.69%
YoY
|
$210.0M
-9.09%
YoY
|
$220.0M
447.26%
YoY
|
$262.0M
566.67%
YoY
|
$249.0M
536.83%
YoY
|
$231.0M
51.8%
YoY
|
$40.20M
-2.79%
YoY
|
$39.30M
-1.5%
YoY
|
$39.10M
-1.01%
YoY
|
$152.2M
6.56%
YoY
|
$41.35M
12.96%
YoY
|
| Cash From Operating Activities |
$289.0M
-14.24%
YoY
|
$190.0M
-53.77%
YoY
|
$117.0M
-69.77%
YoY
|
$247.0M
40.34%
YoY
|
$337.0M
22.1%
YoY
|
$411.0M
125.82%
YoY
|
$387.0M
180.43%
YoY
|
$176.0M
-4.86%
YoY
|
$276.0M
-44.13%
YoY
|
$182.0M
-16.51%
YoY
|
$138.0M
-63.3%
YoY
|
$185.0M
-36.23%
YoY
|
$494.0M
-4.8%
YoY
|
$218.0M
-34.57%
YoY
|
$376.0M
31.42%
YoY
|
$290.1M
97.0%
YoY
|
$518.9M
15.75%
YoY
|
$333.2M
-11.55%
YoY
|
$286.1M
78.59%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$22.00M
-37.14%
YoY
|
$54.00M
54.29%
YoY
|
$30.00M
3.45%
YoY
|
$29.00M
-21.62%
YoY
|
$35.00M
-20.45%
YoY
|
$35.00M
-52.7%
YoY
|
$29.00M
-19.44%
YoY
|
$37.00M
-9.76%
YoY
|
$44.00M
22.22%
YoY
|
$74.00M
29.14%
YoY
|
$36.00M
-197.3%
YoY
|
$41.00M
-220.23%
YoY
|
$36.00M
24.57%
YoY
|
$57.30M
-226.28%
YoY
|
-$37.00M
-78.04%
YoY
|
-$34.10M
-21.08%
YoY
|
$28.90M
-9.97%
YoY
|
-$45.38M
-84.93%
YoY
|
-$168.5M
36.4%
YoY
|
| Acquisitions |
$3.341B
15086.36%
YoY
|
N/A
|
N/A
|
N/A
|
$22.00M
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 |
$1.000M
-75.0%
YoY
|
-$1.000M
-200.0%
YoY
|
$1.000M
N/A
|
$1.000M
-50.0%
YoY
|
$4.000M
-90.0%
YoY
|
$1.000M
-97.37%
YoY
|
$0.00
-100.0%
YoY
|
$2.000M
-50.0%
YoY
|
$40.00M
N/A
|
$38.00M
-80.35%
YoY
|
-$28.00M
-168.46%
YoY
|
$4.000M
-90.41%
YoY
|
$0.00
-100.0%
YoY
|
$193.4M
2636.66%
YoY
|
$40.90M
130.14%
YoY
|
$41.70M
82.13%
YoY
|
-$6.500M
-30.11%
YoY
|
$7.067M
685.22%
YoY
|
$17.77M
-71.38%
YoY
|
| Cash From Investing Activities |
-$3.313B
5331.15%
YoY
|
-$55.00M
61.76%
YoY
|
-$29.00M
0.0%
YoY
|
-$28.00M
-20.0%
YoY
|
-$61.00M
1425.0%
YoY
|
-$34.00M
-5.56%
YoY
|
-$29.00M
-54.69%
YoY
|
-$35.00M
-5.41%
YoY
|
-$4.000M
-88.89%
YoY
|
-$36.00M
-126.45%
YoY
|
-$64.00M
-1741.03%
YoY
|
-$37.00M
-586.84%
YoY
|
-$36.00M
60.71%
YoY
|
$136.1M
-455.28%
YoY
|
$3.900M
-102.59%
YoY
|
$7.600M
-137.42%
YoY
|
-$22.40M
-1.75%
YoY
|
-$38.31M
-87.24%
YoY
|
-$150.7M
145.01%
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 |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$75.00M
-32.43%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$111.0M
-36.93%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$176.0M
11.32%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$158.1M
30.66%
YoY
|
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 |
$3.180B
-2004.19%
YoY
|
-$91.00M
-78.02%
YoY
|
-$86.00M
-73.37%
YoY
|
-$238.0M
2.59%
YoY
|
-$167.0M
-8.24%
YoY
|
-$414.0M
153.99%
YoY
|
-$323.0M
19.63%
YoY
|
-$232.0M
7.91%
YoY
|
-$182.0M
-27.49%
YoY
|
-$163.0M
-67.18%
YoY
|
-$270.0M
-12.82%
YoY
|
-$215.0M
-38.13%
YoY
|
-$251.0M
-30.51%
YoY
|
-$496.6M
66.18%
YoY
|
-$309.7M
21.52%
YoY
|
-$347.5M
126.42%
YoY
|
-$361.2M
51.51%
YoY
|
-$298.8M
-10.48%
YoY
|
-$254.9M
-27.89%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$289.0M
-14.24%
YoY
|
$190.0M
-53.77%
YoY
|
$117.0M
-69.77%
YoY
|
$247.0M
40.34%
YoY
|
$337.0M
22.1%
YoY
|
$411.0M
125.82%
YoY
|
$387.0M
180.43%
YoY
|
$176.0M
-4.86%
YoY
|
$276.0M
-44.13%
YoY
|
$182.0M
-16.51%
YoY
|
$138.0M
-63.3%
YoY
|
$185.0M
-36.23%
YoY
|
$494.0M
-4.8%
YoY
|
$218.0M
-34.57%
YoY
|
$376.0M
31.42%
YoY
|
$290.1M
97.0%
YoY
|
$518.9M
15.75%
YoY
|
$333.2M
-11.55%
YoY
|
$286.1M
78.59%
YoY
|
| Cash From Investing Activities |
-$3.313B
5331.15%
YoY
|
-$55.00M
61.76%
YoY
|
-$29.00M
0.0%
YoY
|
-$28.00M
-20.0%
YoY
|
-$61.00M
1425.0%
YoY
|
-$34.00M
-5.56%
YoY
|
-$29.00M
-54.69%
YoY
|
-$35.00M
-5.41%
YoY
|
-$4.000M
-88.89%
YoY
|
-$36.00M
-126.45%
YoY
|
-$64.00M
-1741.03%
YoY
|
-$37.00M
-586.84%
YoY
|
-$36.00M
60.71%
YoY
|
$136.1M
-455.28%
YoY
|
$3.900M
-102.59%
YoY
|
$7.600M
-137.42%
YoY
|
-$22.40M
-1.75%
YoY
|
-$38.31M
-87.24%
YoY
|
-$150.7M
145.01%
YoY
|
| Cash From Financing Activities |
$3.180B
-2004.19%
YoY
|
-$91.00M
-78.02%
YoY
|
-$86.00M
-73.37%
YoY
|
-$238.0M
2.59%
YoY
|
-$167.0M
-8.24%
YoY
|
-$414.0M
153.99%
YoY
|
-$323.0M
19.63%
YoY
|
-$232.0M
7.91%
YoY
|
-$182.0M
-27.49%
YoY
|
-$163.0M
-67.18%
YoY
|
-$270.0M
-12.82%
YoY
|
-$215.0M
-38.13%
YoY
|
-$251.0M
-30.51%
YoY
|
-$496.6M
66.18%
YoY
|
-$309.7M
21.52%
YoY
|
-$347.5M
126.42%
YoY
|
-$361.2M
51.51%
YoY
|
-$298.8M
-10.48%
YoY
|
-$254.9M
-27.89%
YoY
|
| Net Change In Cash |
$156.0M
43.12%
YoY
|
$44.00M
-218.92%
YoY
|
$2.000M
-94.29%
YoY
|
-$19.00M
-79.12%
YoY
|
$109.0M
21.11%
YoY
|
-$37.00M
117.65%
YoY
|
$35.00M
-117.86%
YoY
|
-$91.00M
35.82%
YoY
|
$90.00M
-56.52%
YoY
|
-$17.00M
-88.07%
YoY
|
-$196.0M
-379.2%
YoY
|
-$67.00M
34.54%
YoY
|
$207.0M
52.99%
YoY
|
-$142.5M
3512.17%
YoY
|
$70.20M
-158.78%
YoY
|
-$49.80M
87.7%
YoY
|
$135.3M
-27.69%
YoY
|
-$3.945M
-98.47%
YoY
|
-$119.4M
-53.11%
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 |
$289.0M
-14.24%
YoY
|
$190.0M
-53.77%
YoY
|
$117.0M
-69.77%
YoY
|
$247.0M
40.34%
YoY
|
$337.0M
22.1%
YoY
|
$411.0M
125.82%
YoY
|
$387.0M
180.43%
YoY
|
$176.0M
-4.86%
YoY
|
$276.0M
-44.13%
YoY
|
$182.0M
-16.51%
YoY
|
$138.0M
-63.3%
YoY
|
$185.0M
-36.23%
YoY
|
$494.0M
-4.8%
YoY
|
$218.0M
-34.57%
YoY
|
$376.0M
31.42%
YoY
|
$290.1M
97.0%
YoY
|
$518.9M
15.75%
YoY
|
$333.2M
-11.55%
YoY
|
$286.1M
78.59%
YoY
|
| Capital Expenditures |
$22.00M
-37.14%
YoY
|
$54.00M
54.29%
YoY
|
$30.00M
3.45%
YoY
|
$29.00M
-21.62%
YoY
|
$35.00M
-20.45%
YoY
|
$35.00M
-52.7%
YoY
|
$29.00M
-19.44%
YoY
|
$37.00M
-9.76%
YoY
|
$44.00M
22.22%
YoY
|
$74.00M
29.14%
YoY
|
$36.00M
-197.3%
YoY
|
$41.00M
-220.23%
YoY
|
$36.00M
24.57%
YoY
|
$57.30M
-226.28%
YoY
|
-$37.00M
-78.04%
YoY
|
-$34.10M
-21.08%
YoY
|
$28.90M
-9.97%
YoY
|
-$45.38M
-84.93%
YoY
|
-$168.5M
36.4%
YoY
|
| Free Cash Flow |
$267.0M
-11.59%
YoY
|
$136.0M
-63.83%
YoY
|
$87.00M
-75.7%
YoY
|
$218.0M
56.83%
YoY
|
$302.0M
30.17%
YoY
|
$376.0M
248.15%
YoY
|
$358.0M
250.98%
YoY
|
$139.0M
-3.47%
YoY
|
$232.0M
-49.34%
YoY
|
$108.0M
-32.79%
YoY
|
$102.0M
-75.3%
YoY
|
$144.0M
-55.58%
YoY
|
$458.0M
-6.53%
YoY
|
$160.7M
-57.55%
YoY
|
$413.0M
-9.14%
YoY
|
$324.2M
70.22%
YoY
|
$490.0M
17.73%
YoY
|
$378.6M
-44.14%
YoY
|
$454.6M
60.22%
YoY
|
Loading...