|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$187.0M
-78.36%
YoY
|
$864.0M
-15.54%
YoY
|
$1.023B
11.56%
YoY
|
$917.0M
-32.12%
YoY
|
$1.351B
-37.45%
YoY
|
| Depreciation, Depletion And Amortization |
$156.0M
18.18%
YoY
|
$132.0M
10.0%
YoY
|
$120.0M
25.0%
YoY
|
$96.00M
4.35%
YoY
|
$92.00M
64.29%
YoY
|
| Cash From Operating Activities |
$700.0M
-25.45%
YoY
|
$939.0M
17.52%
YoY
|
$799.0M
-6.88%
YoY
|
$858.0M
-65.09%
YoY
|
$2.458B
12.39%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$162.0M
-7.43%
YoY
|
$175.0M
-30.28%
YoY
|
$251.0M
28.06%
YoY
|
$196.0M
2.08%
YoY
|
$192.0M
-24.71%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$74.00M
-54.32%
YoY
|
-$162.0M
16100.0%
YoY
|
-$1.000M
-99.15%
YoY
|
-$117.0M
-36.76%
YoY
|
-$185.0M
6066.67%
YoY
|
| Cash From Investing Activities |
-$390.0M
-23.98%
YoY
|
-$513.0M
97.31%
YoY
|
-$260.0M
-38.1%
YoY
|
-$420.0M
-12.68%
YoY
|
-$481.0M
86.43%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$88.00M
-70.37%
YoY
|
$297.0M
1.02%
YoY
|
$294.0M
1.38%
YoY
|
$290.0M
100.0%
YoY
|
$145.0M
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
|
| Debt Paid & Issued, Net |
$1.513B
26.4%
YoY
|
$1.197B
254.14%
YoY
|
$338.0M
212.96%
YoY
|
$108.0M
-3.57%
YoY
|
$112.0M
N/A
|
| Cash From Financing Activities |
-$561.0M
52.45%
YoY
|
-$368.0M
-35.33%
YoY
|
-$569.0M
31.41%
YoY
|
-$433.0M
-67.52%
YoY
|
-$1.333B
-38.71%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$700.0M
-25.45%
YoY
|
$939.0M
17.52%
YoY
|
$799.0M
-6.88%
YoY
|
$858.0M
-65.09%
YoY
|
$2.458B
12.39%
YoY
|
| Cash From Investing Activities |
-$390.0M
-23.98%
YoY
|
-$513.0M
97.31%
YoY
|
-$260.0M
-38.1%
YoY
|
-$420.0M
-12.68%
YoY
|
-$481.0M
86.43%
YoY
|
| Cash From Financing Activities |
-$561.0M
52.45%
YoY
|
-$368.0M
-35.33%
YoY
|
-$569.0M
31.41%
YoY
|
-$433.0M
-67.52%
YoY
|
-$1.333B
-38.71%
YoY
|
| Net Change In Cash |
-$101.0M
461.11%
YoY
|
-$18.00M
38.46%
YoY
|
-$13.00M
-58.06%
YoY
|
-$31.00M
-104.65%
YoY
|
$667.0M
-367.87%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$700.0M
-25.45%
YoY
|
$939.0M
17.52%
YoY
|
$799.0M
-6.88%
YoY
|
$858.0M
-65.09%
YoY
|
$2.458B
12.39%
YoY
|
| Capital Expenditures |
$162.0M
-7.43%
YoY
|
$175.0M
-30.28%
YoY
|
$251.0M
28.06%
YoY
|
$196.0M
2.08%
YoY
|
$192.0M
-24.71%
YoY
|
| Free Cash Flow |
$538.0M
-29.58%
YoY
|
$764.0M
39.42%
YoY
|
$548.0M
-17.22%
YoY
|
$662.0M
-70.79%
YoY
|
$2.266B
17.29%
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 |
$146.0M
67.82%
YoY
|
-$205.0M
-288.07%
YoY
|
$160.0M
-55.43%
YoY
|
$145.0M
-25.64%
YoY
|
$87.00M
-56.72%
YoY
|
$109.0M
-80.04%
YoY
|
$359.0M
518.97%
YoY
|
$195.0M
-19.42%
YoY
|
$201.0M
13.56%
YoY
|
$546.0M
405.56%
YoY
|
$58.00M
-74.45%
YoY
|
$242.0M
3.42%
YoY
|
$177.0M
-49.14%
YoY
|
$108.0M
-46.53%
YoY
|
$227.0M
-29.72%
YoY
|
$234.0M
-45.2%
YoY
|
$348.0M
-12.78%
YoY
|
$202.0M
-45.11%
YoY
|
$323.0M
-40.95%
YoY
|
| Depreciation, Depletion And Amortization |
$39.00M
14.71%
YoY
|
$96.00M
24.68%
YoY
|
$92.00M
33.33%
YoY
|
$89.00M
34.85%
YoY
|
$34.00M
6.25%
YoY
|
$77.00M
28.33%
YoY
|
$69.00M
13.11%
YoY
|
$66.00M
13.79%
YoY
|
$32.00M
14.29%
YoY
|
$60.00M
15.38%
YoY
|
$61.00M
7.02%
YoY
|
$58.00M
16.0%
YoY
|
$28.00M
12.0%
YoY
|
$52.00M
-16.13%
YoY
|
$57.00M
9.62%
YoY
|
$50.00M
16.28%
YoY
|
$25.00M
38.89%
YoY
|
$62.00M
77.14%
YoY
|
$52.00M
-51.4%
YoY
|
| Cash From Operating Activities |
$225.0M
200.0%
YoY
|
$141.0M
-63.85%
YoY
|
$264.0M
87.23%
YoY
|
$220.0M
-33.73%
YoY
|
$75.00M
-1.32%
YoY
|
$390.0M
-1.76%
YoY
|
$141.0M
-45.98%
YoY
|
$332.0M
1129.63%
YoY
|
$76.00M
-33.33%
YoY
|
$397.0M
48.69%
YoY
|
$261.0M
-17.67%
YoY
|
$27.00M
-82.12%
YoY
|
$114.0M
-7.32%
YoY
|
$267.0M
468.09%
YoY
|
$317.0M
-13.86%
YoY
|
$151.0M
-71.99%
YoY
|
$123.0M
-91.82%
YoY
|
$47.00M
-89.07%
YoY
|
$368.0M
-79.06%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$37.00M
15.63%
YoY
|
$65.00M
-50.76%
YoY
|
$115.0M
51.32%
YoY
|
$39.00M
-17.02%
YoY
|
$32.00M
-30.43%
YoY
|
$132.0M
67.09%
YoY
|
$76.00M
38.18%
YoY
|
$47.00M
-33.8%
YoY
|
$46.00M
0.0%
YoY
|
$79.00M
21.54%
YoY
|
$55.00M
-134.38%
YoY
|
$71.00M
-257.78%
YoY
|
$46.00M
39.39%
YoY
|
$65.00M
-147.1%
YoY
|
-$160.0M
162.3%
YoY
|
-$45.00M
-23.73%
YoY
|
$33.00M
-13.16%
YoY
|
-$138.0M
14.05%
YoY
|
-$61.00M
-54.48%
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 |
$433.0M
-677.33%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
0.0%
YoY
|
-$75.00M
50.0%
YoY
|
-$164.0M
8100.0%
YoY
|
$1.000M
N/A
|
$1.000M
0.0%
YoY
|
-$50.00M
N/A
|
-$2.000M
-150.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
-102.63%
YoY
|
$0.00
-100.0%
YoY
|
$4.000M
-20.0%
YoY
|
-$53.00M
N/A
|
-$38.00M
-80.0%
YoY
|
-$30.00M
N/A
|
$5.000M
66.67%
YoY
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
$386.0M
-324.42%
YoY
|
-$65.00M
-78.04%
YoY
|
-$115.0M
53.33%
YoY
|
-$38.00M
-17.39%
YoY
|
-$172.0M
79.17%
YoY
|
-$296.0M
265.43%
YoY
|
-$75.00M
36.36%
YoY
|
-$46.00M
-34.29%
YoY
|
-$96.00M
77.78%
YoY
|
-$81.00M
32.79%
YoY
|
-$55.00M
-74.18%
YoY
|
-$70.00M
-15.66%
YoY
|
-$54.00M
-14.29%
YoY
|
-$61.00M
-54.14%
YoY
|
-$213.0M
249.18%
YoY
|
-$83.00M
-66.67%
YoY
|
-$63.00M
65.79%
YoY
|
-$133.0M
12.71%
YoY
|
-$61.00M
-56.43%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$5.000M
-92.96%
YoY
|
N/A
|
N/A
|
N/A
|
$71.00M
1.43%
YoY
|
N/A
|
N/A
|
N/A
|
$70.00M
-4.11%
YoY
|
N/A
|
N/A
|
N/A
|
$73.00M
2.82%
YoY
|
N/A
|
N/A
|
N/A
|
$71.00M
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$32.00M
-65.59%
YoY
|
N/A
|
N/A
|
N/A
|
$93.00M
4550.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
-99.21%
YoY
|
N/A
|
N/A
|
N/A
|
$252.0M
12500.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
N/A
|
$100.0M
N/A
|
N/A
|
| Cash From Financing Activities |
-$38.00M
-49.33%
YoY
|
-$187.0M
128.05%
YoY
|
-$76.00M
-2.56%
YoY
|
-$223.0M
66.42%
YoY
|
-$75.00M
1.35%
YoY
|
-$82.00M
6.49%
YoY
|
-$78.00M
0.0%
YoY
|
-$134.0M
52.27%
YoY
|
-$74.00M
-77.3%
YoY
|
-$77.00M
-6.1%
YoY
|
-$78.00M
1.3%
YoY
|
-$88.00M
-51.91%
YoY
|
-$326.0M
258.24%
YoY
|
-$82.00M
-56.15%
YoY
|
-$77.00M
327.78%
YoY
|
-$183.0M
-178.54%
YoY
|
-$91.00M
-93.31%
YoY
|
-$187.0M
-72.38%
YoY
|
-$18.00M
-98.8%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$225.0M
200.0%
YoY
|
$141.0M
-63.85%
YoY
|
$264.0M
87.23%
YoY
|
$220.0M
-33.73%
YoY
|
$75.00M
-1.32%
YoY
|
$390.0M
-1.76%
YoY
|
$141.0M
-45.98%
YoY
|
$332.0M
1129.63%
YoY
|
$76.00M
-33.33%
YoY
|
$397.0M
48.69%
YoY
|
$261.0M
-17.67%
YoY
|
$27.00M
-82.12%
YoY
|
$114.0M
-7.32%
YoY
|
$267.0M
468.09%
YoY
|
$317.0M
-13.86%
YoY
|
$151.0M
-71.99%
YoY
|
$123.0M
-91.82%
YoY
|
$47.00M
-89.07%
YoY
|
$368.0M
-79.06%
YoY
|
| Cash From Investing Activities |
$386.0M
-324.42%
YoY
|
-$65.00M
-78.04%
YoY
|
-$115.0M
53.33%
YoY
|
-$38.00M
-17.39%
YoY
|
-$172.0M
79.17%
YoY
|
-$296.0M
265.43%
YoY
|
-$75.00M
36.36%
YoY
|
-$46.00M
-34.29%
YoY
|
-$96.00M
77.78%
YoY
|
-$81.00M
32.79%
YoY
|
-$55.00M
-74.18%
YoY
|
-$70.00M
-15.66%
YoY
|
-$54.00M
-14.29%
YoY
|
-$61.00M
-54.14%
YoY
|
-$213.0M
249.18%
YoY
|
-$83.00M
-66.67%
YoY
|
-$63.00M
65.79%
YoY
|
-$133.0M
12.71%
YoY
|
-$61.00M
-56.43%
YoY
|
| Cash From Financing Activities |
-$38.00M
-49.33%
YoY
|
-$187.0M
128.05%
YoY
|
-$76.00M
-2.56%
YoY
|
-$223.0M
66.42%
YoY
|
-$75.00M
1.35%
YoY
|
-$82.00M
6.49%
YoY
|
-$78.00M
0.0%
YoY
|
-$134.0M
52.27%
YoY
|
-$74.00M
-77.3%
YoY
|
-$77.00M
-6.1%
YoY
|
-$78.00M
1.3%
YoY
|
-$88.00M
-51.91%
YoY
|
-$326.0M
258.24%
YoY
|
-$82.00M
-56.15%
YoY
|
-$77.00M
327.78%
YoY
|
-$183.0M
-178.54%
YoY
|
-$91.00M
-93.31%
YoY
|
-$187.0M
-72.38%
YoY
|
-$18.00M
-98.8%
YoY
|
| Net Change In Cash |
$542.0M
-523.44%
YoY
|
-$111.0M
-1025.0%
YoY
|
$73.00M
-708.33%
YoY
|
-$41.00M
-126.97%
YoY
|
-$128.0M
8.47%
YoY
|
$12.00M
-94.98%
YoY
|
-$12.00M
-109.38%
YoY
|
$152.0M
-216.03%
YoY
|
-$118.0M
-52.23%
YoY
|
$239.0M
92.74%
YoY
|
$128.0M
374.07%
YoY
|
-$131.0M
13.91%
YoY
|
-$247.0M
474.42%
YoY
|
$124.0M
-145.42%
YoY
|
$27.00M
-90.66%
YoY
|
-$115.0M
-121.99%
YoY
|
-$43.00M
-147.25%
YoY
|
-$273.0M
-25.21%
YoY
|
$289.0M
142.86%
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 |
$225.0M
200.0%
YoY
|
$141.0M
-63.85%
YoY
|
$264.0M
87.23%
YoY
|
$220.0M
-33.73%
YoY
|
$75.00M
-1.32%
YoY
|
$390.0M
-1.76%
YoY
|
$141.0M
-45.98%
YoY
|
$332.0M
1129.63%
YoY
|
$76.00M
-33.33%
YoY
|
$397.0M
48.69%
YoY
|
$261.0M
-17.67%
YoY
|
$27.00M
-82.12%
YoY
|
$114.0M
-7.32%
YoY
|
$267.0M
468.09%
YoY
|
$317.0M
-13.86%
YoY
|
$151.0M
-71.99%
YoY
|
$123.0M
-91.82%
YoY
|
$47.00M
-89.07%
YoY
|
$368.0M
-79.06%
YoY
|
| Capital Expenditures |
$37.00M
15.63%
YoY
|
$65.00M
-50.76%
YoY
|
$115.0M
51.32%
YoY
|
$39.00M
-17.02%
YoY
|
$32.00M
-30.43%
YoY
|
$132.0M
67.09%
YoY
|
$76.00M
38.18%
YoY
|
$47.00M
-33.8%
YoY
|
$46.00M
0.0%
YoY
|
$79.00M
21.54%
YoY
|
$55.00M
-134.38%
YoY
|
$71.00M
-257.78%
YoY
|
$46.00M
39.39%
YoY
|
$65.00M
-147.1%
YoY
|
-$160.0M
162.3%
YoY
|
-$45.00M
-23.73%
YoY
|
$33.00M
-13.16%
YoY
|
-$138.0M
14.05%
YoY
|
-$61.00M
-54.48%
YoY
|
| Free Cash Flow |
$188.0M
337.21%
YoY
|
$76.00M
-70.54%
YoY
|
$149.0M
129.23%
YoY
|
$181.0M
-36.49%
YoY
|
$43.00M
43.33%
YoY
|
$258.0M
-18.87%
YoY
|
$65.00M
-68.45%
YoY
|
$285.0M
-747.73%
YoY
|
$30.00M
-55.88%
YoY
|
$318.0M
57.43%
YoY
|
$206.0M
-56.81%
YoY
|
-$44.00M
-122.45%
YoY
|
$68.00M
-24.44%
YoY
|
$202.0M
9.19%
YoY
|
$477.0M
11.19%
YoY
|
$196.0M
-67.22%
YoY
|
$90.00M
-93.86%
YoY
|
$185.0M
-66.42%
YoY
|
$429.0M
-77.31%
YoY
|
Loading...