|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$522.0M
-180.68%
YoY
|
$647.0M
-45.9%
YoY
|
$1.196B
-3.63%
YoY
|
$1.241B
24.72%
YoY
|
$995.0M
-359.79%
YoY
|
| Depreciation, Depletion And Amortization |
$694.0M
2.51%
YoY
|
$677.0M
11.17%
YoY
|
$609.0M
14.69%
YoY
|
$531.0M
5.78%
YoY
|
$502.0M
1.83%
YoY
|
| Cash From Operating Activities |
$1.786B
-5.6%
YoY
|
$1.892B
10.06%
YoY
|
$1.719B
-2.33%
YoY
|
$1.760B
17.1%
YoY
|
$1.503B
32.42%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$824.0M
27.36%
YoY
|
$647.0M
23.0%
YoY
|
$526.0M
17.94%
YoY
|
$446.0M
-207.21%
YoY
|
-$416.0M
35.5%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$2.857B
47516.67%
YoY
|
$6.000M
-98.56%
YoY
|
$417.0M
892.86%
YoY
|
$42.00M
N/A
|
| Other Investing Activities |
$9.000M
125.0%
YoY
|
$4.000M
-77.78%
YoY
|
$18.00M
12.5%
YoY
|
$16.00M
300.0%
YoY
|
$4.000M
N/A
|
| Cash From Investing Activities |
-$765.0M
-77.45%
YoY
|
-$3.393B
853.09%
YoY
|
-$356.0M
-42.86%
YoY
|
-$623.0M
65.25%
YoY
|
-$377.0M
83.9%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$232.0M
11.54%
YoY
|
$208.0M
10.64%
YoY
|
$188.0M
38.24%
YoY
|
$136.0M
25.93%
YoY
|
$108.0M
3.85%
YoY
|
| Common Stock Issuance & Retirement, Net |
$815.0M
65.99%
YoY
|
$491.0M
-25.27%
YoY
|
$657.0M
-17.36%
YoY
|
$795.0M
39.47%
YoY
|
$570.0M
79.25%
YoY
|
| Debt Paid & Issued, Net |
$29.00M
-96.68%
YoY
|
$873.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$193.0M
N/A
|
| Cash From Financing Activities |
-$1.072B
-420.96%
YoY
|
$334.0M
-138.08%
YoY
|
-$877.0M
-9.96%
YoY
|
-$974.0M
10.56%
YoY
|
-$881.0M
146.09%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.786B
-5.6%
YoY
|
$1.892B
10.06%
YoY
|
$1.719B
-2.33%
YoY
|
$1.760B
17.1%
YoY
|
$1.503B
32.42%
YoY
|
| Cash From Investing Activities |
-$765.0M
-77.45%
YoY
|
-$3.393B
853.09%
YoY
|
-$356.0M
-42.86%
YoY
|
-$623.0M
65.25%
YoY
|
-$377.0M
83.9%
YoY
|
| Cash From Financing Activities |
-$1.072B
-420.96%
YoY
|
$334.0M
-138.08%
YoY
|
-$877.0M
-9.96%
YoY
|
-$974.0M
10.56%
YoY
|
-$881.0M
146.09%
YoY
|
| Net Change In Cash |
$38.00M
-103.03%
YoY
|
-$1.254B
-343.02%
YoY
|
$516.0M
265.96%
YoY
|
$141.0M
-41.74%
YoY
|
$242.0M
-55.6%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.786B
-5.6%
YoY
|
$1.892B
10.06%
YoY
|
$1.719B
-2.33%
YoY
|
$1.760B
17.1%
YoY
|
$1.503B
32.42%
YoY
|
| Capital Expenditures |
$824.0M
27.36%
YoY
|
$647.0M
23.0%
YoY
|
$526.0M
17.94%
YoY
|
$446.0M
-207.21%
YoY
|
-$416.0M
35.5%
YoY
|
| Free Cash Flow |
$962.0M
-22.73%
YoY
|
$1.245B
4.36%
YoY
|
$1.193B
-9.21%
YoY
|
$1.314B
-31.53%
YoY
|
$1.919B
33.08%
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 |
-$105.0M
12.9%
YoY
|
-$298.0M
15.5%
YoY
|
-$494.0M
-253.89%
YoY
|
$363.0M
27.37%
YoY
|
-$93.00M
-131.1%
YoY
|
-$258.0M
-296.95%
YoY
|
$321.0M
-4.75%
YoY
|
$285.0M
-17.39%
YoY
|
$299.0M
-21.93%
YoY
|
$131.0M
5.65%
YoY
|
$337.0M
-28.3%
YoY
|
$345.0M
0.58%
YoY
|
$383.0M
25.99%
YoY
|
$124.0M
-45.37%
YoY
|
$470.0M
80.77%
YoY
|
$343.0M
15.1%
YoY
|
$304.0M
44.76%
YoY
|
$227.0M
-2.16%
YoY
|
$260.0M
26.21%
YoY
|
| Depreciation, Depletion And Amortization |
$174.0M
9.43%
YoY
|
$181.0M
-6.7%
YoY
|
$182.0M
-1.62%
YoY
|
$172.0M
2.99%
YoY
|
$159.0M
21.37%
YoY
|
$194.0M
19.02%
YoY
|
$185.0M
15.63%
YoY
|
$167.0M
5.03%
YoY
|
$131.0M
3.15%
YoY
|
$163.0M
24.43%
YoY
|
$160.0M
23.08%
YoY
|
$159.0M
15.22%
YoY
|
$127.0M
-3.79%
YoY
|
$131.0M
-0.76%
YoY
|
$130.0M
0.78%
YoY
|
$138.0M
13.11%
YoY
|
$132.0M
10.92%
YoY
|
$132.0M
-6.38%
YoY
|
$129.0M
7.5%
YoY
|
| Cash From Operating Activities |
-$154.0M
214.29%
YoY
|
$590.0M
-12.72%
YoY
|
$918.0M
31.33%
YoY
|
$327.0M
-33.67%
YoY
|
-$49.00M
-304.17%
YoY
|
$676.0M
-3.15%
YoY
|
$699.0M
1.16%
YoY
|
$493.0M
-0.2%
YoY
|
$24.00M
-114.63%
YoY
|
$698.0M
3.41%
YoY
|
$691.0M
49.89%
YoY
|
$494.0M
6.01%
YoY
|
-$164.0M
-203.8%
YoY
|
$675.0M
101.49%
YoY
|
$461.0M
-1.07%
YoY
|
$466.0M
-6.43%
YoY
|
$158.0M
-22.55%
YoY
|
$335.0M
-19.86%
YoY
|
$466.0M
-4.51%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$233.0M
14.78%
YoY
|
$257.0M
30.46%
YoY
|
$166.0M
17.73%
YoY
|
$198.0M
26.11%
YoY
|
$203.0M
33.55%
YoY
|
$197.0M
44.85%
YoY
|
$141.0M
28.18%
YoY
|
$157.0M
28.69%
YoY
|
$152.0M
-3.8%
YoY
|
$136.0M
-2.86%
YoY
|
$110.0M
-217.02%
YoY
|
$122.0M
-216.19%
YoY
|
$158.0M
-247.66%
YoY
|
$140.0M
-180.92%
YoY
|
-$94.00M
42.42%
YoY
|
-$105.0M
12.9%
YoY
|
-$107.0M
27.38%
YoY
|
-$173.0M
66.35%
YoY
|
-$66.00M
4.76%
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 |
$0.00
-100.0%
YoY
|
$5.000M
-266.67%
YoY
|
$0.00
-100.0%
YoY
|
$10.00M
-100.35%
YoY
|
$8.000M
33.33%
YoY
|
-$3.000M
200.0%
YoY
|
$102.0M
-1557.14%
YoY
|
-$2.851B
71175.0%
YoY
|
$6.000M
-14.29%
YoY
|
-$1.000M
-101.11%
YoY
|
-$7.000M
-94.96%
YoY
|
-$4.000M
-97.28%
YoY
|
$7.000M
250.0%
YoY
|
$90.00M
136.84%
YoY
|
-$139.0M
-475.68%
YoY
|
-$147.0M
-14800.0%
YoY
|
$2.000M
0.0%
YoY
|
$38.00M
1166.67%
YoY
|
$37.00M
184.62%
YoY
|
| Cash From Investing Activities |
-$190.0M
19.5%
YoY
|
-$252.0M
26.0%
YoY
|
-$166.0M
325.64%
YoY
|
-$188.0M
-93.75%
YoY
|
-$159.0M
8.9%
YoY
|
-$200.0M
45.99%
YoY
|
-$39.00M
-66.67%
YoY
|
-$3.008B
2287.3%
YoY
|
-$146.0M
-708.33%
YoY
|
-$137.0M
174.0%
YoY
|
-$117.0M
-49.79%
YoY
|
-$126.0M
-50.0%
YoY
|
$24.00M
-127.27%
YoY
|
-$50.00M
-62.96%
YoY
|
-$233.0M
703.45%
YoY
|
-$252.0M
173.91%
YoY
|
-$88.00M
-27.27%
YoY
|
-$135.0M
33.66%
YoY
|
-$29.00M
-42.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$63.00M
6.78%
YoY
|
N/A
|
N/A
|
N/A
|
$59.00M
13.46%
YoY
|
N/A
|
N/A
|
N/A
|
$52.00M
8.33%
YoY
|
N/A
|
N/A
|
N/A
|
$48.00M
37.14%
YoY
|
N/A
|
N/A
|
N/A
|
$35.00M
-36.36%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$22.00M
-83.82%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$136.0M
-15.53%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$161.0M
0.63%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$160.0M
-30.13%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$229.0M
61.27%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$29.00M
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
|
| Cash From Financing Activities |
$235.0M
-10.98%
YoY
|
-$289.0M
-49.03%
YoY
|
-$671.0M
59.76%
YoY
|
-$376.0M
-124.18%
YoY
|
$264.0M
-212.82%
YoY
|
-$567.0M
94.18%
YoY
|
-$420.0M
110.0%
YoY
|
$1.555B
-1020.12%
YoY
|
-$234.0M
8.33%
YoY
|
-$292.0M
-2.34%
YoY
|
-$200.0M
-18.7%
YoY
|
-$169.0M
17.36%
YoY
|
-$216.0M
-24.21%
YoY
|
-$299.0M
81.21%
YoY
|
-$246.0M
-37.88%
YoY
|
-$144.0M
14.29%
YoY
|
-$285.0M
46.91%
YoY
|
-$165.0M
-34.52%
YoY
|
-$396.0M
6.74%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$154.0M
214.29%
YoY
|
$590.0M
-12.72%
YoY
|
$918.0M
31.33%
YoY
|
$327.0M
-33.67%
YoY
|
-$49.00M
-304.17%
YoY
|
$676.0M
-3.15%
YoY
|
$699.0M
1.16%
YoY
|
$493.0M
-0.2%
YoY
|
$24.00M
-114.63%
YoY
|
$698.0M
3.41%
YoY
|
$691.0M
49.89%
YoY
|
$494.0M
6.01%
YoY
|
-$164.0M
-203.8%
YoY
|
$675.0M
101.49%
YoY
|
$461.0M
-1.07%
YoY
|
$466.0M
-6.43%
YoY
|
$158.0M
-22.55%
YoY
|
$335.0M
-19.86%
YoY
|
$466.0M
-4.51%
YoY
|
| Cash From Investing Activities |
-$190.0M
19.5%
YoY
|
-$252.0M
26.0%
YoY
|
-$166.0M
325.64%
YoY
|
-$188.0M
-93.75%
YoY
|
-$159.0M
8.9%
YoY
|
-$200.0M
45.99%
YoY
|
-$39.00M
-66.67%
YoY
|
-$3.008B
2287.3%
YoY
|
-$146.0M
-708.33%
YoY
|
-$137.0M
174.0%
YoY
|
-$117.0M
-49.79%
YoY
|
-$126.0M
-50.0%
YoY
|
$24.00M
-127.27%
YoY
|
-$50.00M
-62.96%
YoY
|
-$233.0M
703.45%
YoY
|
-$252.0M
173.91%
YoY
|
-$88.00M
-27.27%
YoY
|
-$135.0M
33.66%
YoY
|
-$29.00M
-42.0%
YoY
|
| Cash From Financing Activities |
$235.0M
-10.98%
YoY
|
-$289.0M
-49.03%
YoY
|
-$671.0M
59.76%
YoY
|
-$376.0M
-124.18%
YoY
|
$264.0M
-212.82%
YoY
|
-$567.0M
94.18%
YoY
|
-$420.0M
110.0%
YoY
|
$1.555B
-1020.12%
YoY
|
-$234.0M
8.33%
YoY
|
-$292.0M
-2.34%
YoY
|
-$200.0M
-18.7%
YoY
|
-$169.0M
17.36%
YoY
|
-$216.0M
-24.21%
YoY
|
-$299.0M
81.21%
YoY
|
-$246.0M
-37.88%
YoY
|
-$144.0M
14.29%
YoY
|
-$285.0M
46.91%
YoY
|
-$165.0M
-34.52%
YoY
|
-$396.0M
6.74%
YoY
|
| Net Change In Cash |
-$114.0M
-244.3%
YoY
|
$49.00M
-153.85%
YoY
|
$81.00M
-66.25%
YoY
|
-$237.0M
-75.31%
YoY
|
$79.00M
-122.19%
YoY
|
-$91.00M
-133.83%
YoY
|
$240.0M
-35.83%
YoY
|
-$960.0M
-582.41%
YoY
|
-$356.0M
4.09%
YoY
|
$269.0M
-17.48%
YoY
|
$374.0M
-2177.78%
YoY
|
$199.0M
184.29%
YoY
|
-$342.0M
62.09%
YoY
|
$326.0M
831.43%
YoY
|
-$18.00M
-143.9%
YoY
|
$70.00M
-75.0%
YoY
|
-$211.0M
88.39%
YoY
|
$35.00M
-46.15%
YoY
|
$41.00M
-38.81%
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 |
-$154.0M
214.29%
YoY
|
$590.0M
-12.72%
YoY
|
$918.0M
31.33%
YoY
|
$327.0M
-33.67%
YoY
|
-$49.00M
-304.17%
YoY
|
$676.0M
-3.15%
YoY
|
$699.0M
1.16%
YoY
|
$493.0M
-0.2%
YoY
|
$24.00M
-114.63%
YoY
|
$698.0M
3.41%
YoY
|
$691.0M
49.89%
YoY
|
$494.0M
6.01%
YoY
|
-$164.0M
-203.8%
YoY
|
$675.0M
101.49%
YoY
|
$461.0M
-1.07%
YoY
|
$466.0M
-6.43%
YoY
|
$158.0M
-22.55%
YoY
|
$335.0M
-19.86%
YoY
|
$466.0M
-4.51%
YoY
|
| Capital Expenditures |
$233.0M
14.78%
YoY
|
$257.0M
30.46%
YoY
|
$166.0M
17.73%
YoY
|
$198.0M
26.11%
YoY
|
$203.0M
33.55%
YoY
|
$197.0M
44.85%
YoY
|
$141.0M
28.18%
YoY
|
$157.0M
28.69%
YoY
|
$152.0M
-3.8%
YoY
|
$136.0M
-2.86%
YoY
|
$110.0M
-217.02%
YoY
|
$122.0M
-216.19%
YoY
|
$158.0M
-247.66%
YoY
|
$140.0M
-180.92%
YoY
|
-$94.00M
42.42%
YoY
|
-$105.0M
12.9%
YoY
|
-$107.0M
27.38%
YoY
|
-$173.0M
66.35%
YoY
|
-$66.00M
4.76%
YoY
|
| Free Cash Flow |
-$387.0M
53.57%
YoY
|
$333.0M
-30.48%
YoY
|
$752.0M
34.77%
YoY
|
$129.0M
-61.61%
YoY
|
-$252.0M
96.88%
YoY
|
$479.0M
-14.77%
YoY
|
$558.0M
-3.96%
YoY
|
$336.0M
-9.68%
YoY
|
-$128.0M
-60.25%
YoY
|
$562.0M
5.05%
YoY
|
$581.0M
4.68%
YoY
|
$372.0M
-34.85%
YoY
|
-$322.0M
-221.51%
YoY
|
$535.0M
5.31%
YoY
|
$555.0M
4.32%
YoY
|
$571.0M
-3.38%
YoY
|
$265.0M
-7.99%
YoY
|
$508.0M
-2.68%
YoY
|
$532.0M
-3.45%
YoY
|
Loading...