|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$260.0M
152.43%
YoY
|
$103.0M
-47.98%
YoY
|
$198.0M
17.86%
YoY
|
$168.0M
180.0%
YoY
|
$60.00M
-110.56%
YoY
|
| Depreciation, Depletion And Amortization |
$953.0M
-7.12%
YoY
|
$1.026B
-2.38%
YoY
|
$1.051B
8.57%
YoY
|
$968.0M
24.58%
YoY
|
$777.0M
18.45%
YoY
|
| Cash From Operating Activities |
$2.931B
18.0%
YoY
|
$2.484B
-8.74%
YoY
|
$2.722B
13.23%
YoY
|
$2.404B
20.74%
YoY
|
$1.991B
31.85%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$643.0M
3.88%
YoY
|
$619.0M
10.73%
YoY
|
$559.0M
22.86%
YoY
|
$455.0M
35.42%
YoY
|
$336.0M
-54.47%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.796B
69800.0%
YoY
|
-$4.000M
300.0%
YoY
|
-$1.000M
-97.73%
YoY
|
-$44.00M
-233.33%
YoY
|
$33.00M
153.85%
YoY
|
| Cash From Investing Activities |
-$3.439B
293.03%
YoY
|
-$875.0M
24.64%
YoY
|
-$702.0M
33.46%
YoY
|
-$526.0M
-236.27%
YoY
|
$386.0M
-135.32%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$8.000M
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$474.0M
-127.85%
YoY
|
-$1.702B
-13.65%
YoY
|
-$1.971B
2.28%
YoY
|
-$1.927B
-2.63%
YoY
|
-$1.979B
360.23%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.931B
18.0%
YoY
|
$2.484B
-8.74%
YoY
|
$2.722B
13.23%
YoY
|
$2.404B
20.74%
YoY
|
$1.991B
31.85%
YoY
|
| Cash From Investing Activities |
-$3.439B
293.03%
YoY
|
-$875.0M
24.64%
YoY
|
-$702.0M
33.46%
YoY
|
-$526.0M
-236.27%
YoY
|
$386.0M
-135.32%
YoY
|
| Cash From Financing Activities |
$474.0M
-127.85%
YoY
|
-$1.702B
-13.65%
YoY
|
-$1.971B
2.28%
YoY
|
-$1.927B
-2.63%
YoY
|
-$1.979B
360.23%
YoY
|
| Net Change In Cash |
-$20.00M
-80.77%
YoY
|
-$104.0M
-312.24%
YoY
|
$49.00M
-194.23%
YoY
|
-$52.00M
-113.23%
YoY
|
$393.0M
-1971.43%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.931B
18.0%
YoY
|
$2.484B
-8.74%
YoY
|
$2.722B
13.23%
YoY
|
$2.404B
20.74%
YoY
|
$1.991B
31.85%
YoY
|
| Capital Expenditures |
$643.0M
3.88%
YoY
|
$619.0M
10.73%
YoY
|
$559.0M
22.86%
YoY
|
$455.0M
35.42%
YoY
|
$336.0M
-54.47%
YoY
|
| Free Cash Flow |
$2.288B
22.68%
YoY
|
$1.865B
-13.78%
YoY
|
$2.163B
10.98%
YoY
|
$1.949B
17.76%
YoY
|
$1.655B
114.38%
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 |
$20.00M
-76.19%
YoY
|
$62.00M
-663.64%
YoY
|
$83.00M
151.52%
YoY
|
$30.00M
-23.08%
YoY
|
$84.00M
100.0%
YoY
|
-$11.00M
-121.15%
YoY
|
$33.00M
13.79%
YoY
|
$39.00M
-18.75%
YoY
|
$42.00M
-39.13%
YoY
|
$52.00M
18.18%
YoY
|
$29.00M
-59.15%
YoY
|
$48.00M
54.84%
YoY
|
$69.00M
213.64%
YoY
|
$44.00M
-47.62%
YoY
|
$71.00M
-395.83%
YoY
|
$31.00M
-144.93%
YoY
|
$22.00M
-68.57%
YoY
|
$84.00M
-520.0%
YoY
|
-$24.00M
-241.18%
YoY
|
| Depreciation, Depletion And Amortization |
$243.0M
-7.25%
YoY
|
$257.0M
0.0%
YoY
|
$230.0M
-10.51%
YoY
|
$235.0M
-8.56%
YoY
|
$262.0M
3.15%
YoY
|
$257.0M
-5.86%
YoY
|
$257.0M
-1.53%
YoY
|
$257.0M
-1.15%
YoY
|
$254.0M
-1.17%
YoY
|
$273.0M
7.06%
YoY
|
$261.0M
9.21%
YoY
|
$260.0M
7.0%
YoY
|
$257.0M
11.26%
YoY
|
$255.0M
13.84%
YoY
|
$239.0M
33.52%
YoY
|
$243.0M
23.35%
YoY
|
$231.0M
29.78%
YoY
|
$224.0M
39.13%
YoY
|
$179.0M
11.18%
YoY
|
| Cash From Operating Activities |
$418.0M
-34.48%
YoY
|
$784.0M
7.99%
YoY
|
$817.0M
18.75%
YoY
|
$692.0M
6.13%
YoY
|
$638.0M
52.63%
YoY
|
$726.0M
-28.12%
YoY
|
$688.0M
728.92%
YoY
|
$652.0M
-26.49%
YoY
|
$418.0M
-43.67%
YoY
|
$1.010B
202.4%
YoY
|
$83.00M
-91.18%
YoY
|
$887.0M
12.28%
YoY
|
$742.0M
118.88%
YoY
|
$334.0M
-47.24%
YoY
|
$941.0M
180.9%
YoY
|
$790.0M
237.61%
YoY
|
$339.0M
-57.03%
YoY
|
$633.0M
146.3%
YoY
|
$335.0M
19.22%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$130.0M
-31.94%
YoY
|
$148.0M
-10.84%
YoY
|
$185.0M
17.83%
YoY
|
$119.0M
-14.39%
YoY
|
$191.0M
21.66%
YoY
|
$166.0M
7.1%
YoY
|
$157.0M
14.6%
YoY
|
$139.0M
-4.14%
YoY
|
$157.0M
28.69%
YoY
|
$155.0M
8.39%
YoY
|
$137.0M
-212.3%
YoY
|
$145.0M
-262.92%
YoY
|
$122.0M
20.79%
YoY
|
$143.0M
-281.01%
YoY
|
-$122.0M
62.67%
YoY
|
-$89.00M
4.71%
YoY
|
$101.0M
4.12%
YoY
|
-$79.00M
-40.15%
YoY
|
-$75.00M
-44.85%
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 |
-$103.0M
-83.6%
YoY
|
-$1.790B
1726.53%
YoY
|
-$223.0M
519.44%
YoY
|
-$155.0M
761.11%
YoY
|
-$628.0M
503.85%
YoY
|
-$98.00M
-4.85%
YoY
|
-$36.00M
-88.04%
YoY
|
-$18.00M
-5.26%
YoY
|
-$104.0M
-137.14%
YoY
|
-$103.0M
11.96%
YoY
|
-$301.0M
554.35%
YoY
|
-$19.00M
-140.43%
YoY
|
$280.0M
-3211.11%
YoY
|
-$92.00M
607.69%
YoY
|
-$46.00M
-105.5%
YoY
|
$47.00M
-152.22%
YoY
|
-$9.000M
200.0%
YoY
|
-$13.00M
-112.38%
YoY
|
$836.0M
-1261.11%
YoY
|
| Cash From Investing Activities |
-$233.0M
-71.55%
YoY
|
-$1.938B
634.09%
YoY
|
-$408.0M
111.4%
YoY
|
-$274.0M
74.52%
YoY
|
-$819.0M
213.79%
YoY
|
-$264.0M
2.33%
YoY
|
-$193.0M
-55.94%
YoY
|
-$157.0M
-4.27%
YoY
|
-$261.0M
-265.19%
YoY
|
-$258.0M
9.79%
YoY
|
-$438.0M
160.71%
YoY
|
-$164.0M
290.48%
YoY
|
$158.0M
-295.06%
YoY
|
-$235.0M
155.43%
YoY
|
-$168.0M
-122.08%
YoY
|
-$42.00M
-76.0%
YoY
|
-$81.00M
-25.0%
YoY
|
-$92.00M
240.74%
YoY
|
$761.0M
-465.87%
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 |
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 |
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 |
-$339.0M
-229.39%
YoY
|
$301.0M
-140.35%
YoY
|
$318.0M
-177.0%
YoY
|
-$407.0M
50.18%
YoY
|
$262.0M
-196.32%
YoY
|
-$746.0M
32.04%
YoY
|
-$413.0M
34.53%
YoY
|
-$271.0M
-16.36%
YoY
|
-$272.0M
-64.9%
YoY
|
-$565.0M
75.47%
YoY
|
-$307.0M
-25.49%
YoY
|
-$324.0M
-45.73%
YoY
|
-$775.0M
30.03%
YoY
|
-$322.0M
17.09%
YoY
|
-$412.0M
-55.79%
YoY
|
-$597.0M
594.19%
YoY
|
-$596.0M
-13.12%
YoY
|
-$275.0M
27.31%
YoY
|
-$932.0M
611.45%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$418.0M
-34.48%
YoY
|
$784.0M
7.99%
YoY
|
$817.0M
18.75%
YoY
|
$692.0M
6.13%
YoY
|
$638.0M
52.63%
YoY
|
$726.0M
-28.12%
YoY
|
$688.0M
728.92%
YoY
|
$652.0M
-26.49%
YoY
|
$418.0M
-43.67%
YoY
|
$1.010B
202.4%
YoY
|
$83.00M
-91.18%
YoY
|
$887.0M
12.28%
YoY
|
$742.0M
118.88%
YoY
|
$334.0M
-47.24%
YoY
|
$941.0M
180.9%
YoY
|
$790.0M
237.61%
YoY
|
$339.0M
-57.03%
YoY
|
$633.0M
146.3%
YoY
|
$335.0M
19.22%
YoY
|
| Cash From Investing Activities |
-$233.0M
-71.55%
YoY
|
-$1.938B
634.09%
YoY
|
-$408.0M
111.4%
YoY
|
-$274.0M
74.52%
YoY
|
-$819.0M
213.79%
YoY
|
-$264.0M
2.33%
YoY
|
-$193.0M
-55.94%
YoY
|
-$157.0M
-4.27%
YoY
|
-$261.0M
-265.19%
YoY
|
-$258.0M
9.79%
YoY
|
-$438.0M
160.71%
YoY
|
-$164.0M
290.48%
YoY
|
$158.0M
-295.06%
YoY
|
-$235.0M
155.43%
YoY
|
-$168.0M
-122.08%
YoY
|
-$42.00M
-76.0%
YoY
|
-$81.00M
-25.0%
YoY
|
-$92.00M
240.74%
YoY
|
$761.0M
-465.87%
YoY
|
| Cash From Financing Activities |
-$339.0M
-229.39%
YoY
|
$301.0M
-140.35%
YoY
|
$318.0M
-177.0%
YoY
|
-$407.0M
50.18%
YoY
|
$262.0M
-196.32%
YoY
|
-$746.0M
32.04%
YoY
|
-$413.0M
34.53%
YoY
|
-$271.0M
-16.36%
YoY
|
-$272.0M
-64.9%
YoY
|
-$565.0M
75.47%
YoY
|
-$307.0M
-25.49%
YoY
|
-$324.0M
-45.73%
YoY
|
-$775.0M
30.03%
YoY
|
-$322.0M
17.09%
YoY
|
-$412.0M
-55.79%
YoY
|
-$597.0M
594.19%
YoY
|
-$596.0M
-13.12%
YoY
|
-$275.0M
27.31%
YoY
|
-$932.0M
611.45%
YoY
|
| Net Change In Cash |
-$157.0M
-296.25%
YoY
|
-$853.0M
200.35%
YoY
|
$727.0M
786.59%
YoY
|
$11.00M
-95.09%
YoY
|
$80.00M
-167.23%
YoY
|
-$284.0M
-251.87%
YoY
|
$82.00M
-112.39%
YoY
|
$224.0M
-43.86%
YoY
|
-$119.0M
-195.2%
YoY
|
$187.0M
-183.86%
YoY
|
-$662.0M
-283.38%
YoY
|
$399.0M
164.24%
YoY
|
$125.0M
-137.31%
YoY
|
-$223.0M
-183.83%
YoY
|
$361.0M
120.12%
YoY
|
$151.0M
-659.26%
YoY
|
-$335.0M
6600.0%
YoY
|
$266.0M
1800.0%
YoY
|
$164.0M
-382.76%
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 |
$418.0M
-34.48%
YoY
|
$784.0M
7.99%
YoY
|
$817.0M
18.75%
YoY
|
$692.0M
6.13%
YoY
|
$638.0M
52.63%
YoY
|
$726.0M
-28.12%
YoY
|
$688.0M
728.92%
YoY
|
$652.0M
-26.49%
YoY
|
$418.0M
-43.67%
YoY
|
$1.010B
202.4%
YoY
|
$83.00M
-91.18%
YoY
|
$887.0M
12.28%
YoY
|
$742.0M
118.88%
YoY
|
$334.0M
-47.24%
YoY
|
$941.0M
180.9%
YoY
|
$790.0M
237.61%
YoY
|
$339.0M
-57.03%
YoY
|
$633.0M
146.3%
YoY
|
$335.0M
19.22%
YoY
|
| Capital Expenditures |
$130.0M
-31.94%
YoY
|
$148.0M
-10.84%
YoY
|
$185.0M
17.83%
YoY
|
$119.0M
-14.39%
YoY
|
$191.0M
21.66%
YoY
|
$166.0M
7.1%
YoY
|
$157.0M
14.6%
YoY
|
$139.0M
-4.14%
YoY
|
$157.0M
28.69%
YoY
|
$155.0M
8.39%
YoY
|
$137.0M
-212.3%
YoY
|
$145.0M
-262.92%
YoY
|
$122.0M
20.79%
YoY
|
$143.0M
-281.01%
YoY
|
-$122.0M
62.67%
YoY
|
-$89.00M
4.71%
YoY
|
$101.0M
4.12%
YoY
|
-$79.00M
-40.15%
YoY
|
-$75.00M
-44.85%
YoY
|
| Free Cash Flow |
$288.0M
-35.57%
YoY
|
$636.0M
13.57%
YoY
|
$632.0M
19.02%
YoY
|
$573.0M
11.7%
YoY
|
$447.0M
71.26%
YoY
|
$560.0M
-34.5%
YoY
|
$531.0M
-1083.33%
YoY
|
$513.0M
-30.86%
YoY
|
$261.0M
-57.9%
YoY
|
$855.0M
347.64%
YoY
|
-$54.00M
-105.08%
YoY
|
$742.0M
-15.59%
YoY
|
$620.0M
160.5%
YoY
|
$191.0M
-73.17%
YoY
|
$1.063B
159.27%
YoY
|
$879.0M
175.55%
YoY
|
$238.0M
-65.61%
YoY
|
$712.0M
83.03%
YoY
|
$410.0M
-1.68%
YoY
|
Loading...