|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$501.0M
456.67%
YoY
|
$90.00M
-60.35%
YoY
|
$227.0M
-61.0%
YoY
|
$582.0M
1.93%
YoY
|
$571.0M
101.77%
YoY
|
| Depreciation, Depletion And Amortization |
$318.0M
2.25%
YoY
|
$311.0M
9.89%
YoY
|
$283.0M
20.43%
YoY
|
$235.0M
32.02%
YoY
|
$178.0M
3.49%
YoY
|
| Cash From Operating Activities |
$568.0M
9.44%
YoY
|
$519.0M
-26.9%
YoY
|
$710.0M
5.03%
YoY
|
$676.0M
634.78%
YoY
|
$92.00M
-68.38%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$562.0M
9.98%
YoY
|
$511.0M
0.99%
YoY
|
$506.0M
6.75%
YoY
|
$474.0M
3.04%
YoY
|
$460.0M
77.61%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$58.00M
728.57%
YoY
|
$7.000M
-74.07%
YoY
|
| Other Investing Activities |
-$3.000M
-133.33%
YoY
|
$9.000M
800.0%
YoY
|
$1.000M
-75.0%
YoY
|
$4.000M
-157.14%
YoY
|
-$7.000M
-129.17%
YoY
|
| Cash From Investing Activities |
-$543.0M
12.19%
YoY
|
-$484.0M
77.29%
YoY
|
-$273.0M
-37.53%
YoY
|
-$437.0M
44.7%
YoY
|
-$302.0M
15.27%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$39.00M
387.5%
YoY
|
$8.000M
-98.67%
YoY
|
$600.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$11.00M
10.0%
YoY
|
$10.00M
25.0%
YoY
|
$8.000M
0.0%
YoY
|
$8.000M
-85.45%
YoY
|
$55.00M
-20.29%
YoY
|
| Cash From Financing Activities |
$44.00M
266.67%
YoY
|
$12.00M
-102.07%
YoY
|
-$581.0M
400.86%
YoY
|
-$116.0M
-154.46%
YoY
|
$213.0M
-359.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$568.0M
9.44%
YoY
|
$519.0M
-26.9%
YoY
|
$710.0M
5.03%
YoY
|
$676.0M
634.78%
YoY
|
$92.00M
-68.38%
YoY
|
| Cash From Investing Activities |
-$543.0M
12.19%
YoY
|
-$484.0M
77.29%
YoY
|
-$273.0M
-37.53%
YoY
|
-$437.0M
44.7%
YoY
|
-$302.0M
15.27%
YoY
|
| Cash From Financing Activities |
$44.00M
266.67%
YoY
|
$12.00M
-102.07%
YoY
|
-$581.0M
400.86%
YoY
|
-$116.0M
-154.46%
YoY
|
$213.0M
-359.76%
YoY
|
| Net Change In Cash |
$80.00M
90.48%
YoY
|
$42.00M
-129.37%
YoY
|
-$143.0M
-215.32%
YoY
|
$124.0M
-12500.0%
YoY
|
-$1.000M
-97.96%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$568.0M
9.44%
YoY
|
$519.0M
-26.9%
YoY
|
$710.0M
5.03%
YoY
|
$676.0M
634.78%
YoY
|
$92.00M
-68.38%
YoY
|
| Capital Expenditures |
$562.0M
9.98%
YoY
|
$511.0M
0.99%
YoY
|
$506.0M
6.75%
YoY
|
$474.0M
3.04%
YoY
|
$460.0M
77.61%
YoY
|
| Free Cash Flow |
$6.000M
-25.0%
YoY
|
$8.000M
-96.08%
YoY
|
$204.0M
0.99%
YoY
|
$202.0M
-154.89%
YoY
|
-$368.0M
-1250.0%
YoY
|
|
Concept
|
2026 Q2 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$120.0M
15.38%
YoY
|
$253.0M
64.29%
YoY
|
$110.0M
-173.83%
YoY
|
$104.0M
70.49%
YoY
|
$32.00M
45.45%
YoY
|
$154.0M
140.63%
YoY
|
-$149.0M
-386.54%
YoY
|
$61.00M
-481.25%
YoY
|
$22.00M
N/A
|
$64.00M
-56.16%
YoY
|
$52.00M
-51.85%
YoY
|
-$16.00M
-115.38%
YoY
|
$146.0M
55.32%
YoY
|
$108.0M
-38.64%
YoY
|
$104.0M
-41.9%
YoY
|
$94.00M
-64.53%
YoY
|
$176.0M
14.29%
YoY
|
| Depreciation, Depletion And Amortization |
$83.00M
3.75%
YoY
|
$82.00M
-14.58%
YoY
|
$78.00M
6.85%
YoY
|
$80.00M
9.59%
YoY
|
$78.00M
13.04%
YoY
|
$96.00M
39.13%
YoY
|
$73.00M
2.82%
YoY
|
$73.00M
2.82%
YoY
|
$69.00M
N/A
|
$69.00M
13.11%
YoY
|
$71.00M
36.54%
YoY
|
$71.00M
42.0%
YoY
|
$61.00M
38.64%
YoY
|
$52.00M
15.56%
YoY
|
$50.00M
19.05%
YoY
|
$44.00M
-30.16%
YoY
|
$45.00M
21.62%
YoY
|
| Cash From Operating Activities |
-$54.00M
-166.67%
YoY
|
$188.0M
-37.33%
YoY
|
$319.0M
64.43%
YoY
|
$81.00M
1250.0%
YoY
|
-$20.00M
-205.26%
YoY
|
$300.0M
132.56%
YoY
|
$194.0M
74.77%
YoY
|
$6.000M
-93.55%
YoY
|
$19.00M
N/A
|
$129.0M
-50.38%
YoY
|
$111.0M
909.09%
YoY
|
$93.00M
-12.26%
YoY
|
$260.0M
58.54%
YoY
|
$11.00M
-86.59%
YoY
|
$106.0M
-170.67%
YoY
|
$164.0M
-36.19%
YoY
|
$82.00M
141.18%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$96.00M
-36.42%
YoY
|
$135.0M
-2.17%
YoY
|
$167.0M
22.79%
YoY
|
$151.0M
13.53%
YoY
|
$109.0M
4.81%
YoY
|
$138.0M
-14.81%
YoY
|
$136.0M
25.93%
YoY
|
$133.0M
19.82%
YoY
|
$104.0M
N/A
|
$162.0M
-272.34%
YoY
|
$108.0M
-196.43%
YoY
|
$111.0M
-31.06%
YoY
|
-$94.00M
-6.93%
YoY
|
-$112.0M
-11.81%
YoY
|
$161.0M
67.71%
YoY
|
-$101.0M
2.02%
YoY
|
-$127.0M
144.23%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$3.000M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$1.000M
-80.0%
YoY
|
-$7.000M
-72.0%
YoY
|
-$33.00M
-257.14%
YoY
|
$5.000M
-87.5%
YoY
|
$2.000M
-122.22%
YoY
|
-$25.00M
-111.85%
YoY
|
$21.00M
23.53%
YoY
|
$40.00M
3900.0%
YoY
|
-$9.000M
N/A
|
$211.0M
-288.39%
YoY
|
$17.00M
-81.11%
YoY
|
$1.000M
-150.0%
YoY
|
-$112.0M
49.33%
YoY
|
$90.00M
-291.49%
YoY
|
-$2.000M
-88.89%
YoY
|
-$75.00M
-50.0%
YoY
|
-$47.00M
-393.75%
YoY
|
| Cash From Investing Activities |
-$87.00M
-40.41%
YoY
|
-$142.0M
-12.88%
YoY
|
-$200.0M
73.91%
YoY
|
-$146.0M
56.99%
YoY
|
-$55.00M
-51.33%
YoY
|
-$163.0M
-432.65%
YoY
|
-$115.0M
26.37%
YoY
|
-$93.00M
-51.31%
YoY
|
-$113.0M
N/A
|
$49.00M
-123.79%
YoY
|
-$91.00M
313.64%
YoY
|
-$191.0M
96.91%
YoY
|
-$206.0M
17.05%
YoY
|
-$22.00M
-87.36%
YoY
|
-$97.00M
-240.58%
YoY
|
-$176.0M
-29.32%
YoY
|
-$174.0M
383.33%
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
|
| 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
|
| Debt Paid & Issued, Net |
$3.000M
N/A
|
N/A
|
N/A
|
N/A
|
$1.000M
-66.67%
YoY
|
N/A
|
N/A
|
N/A
|
$3.000M
N/A
|
N/A
|
N/A
|
$2.000M
-33.33%
YoY
|
N/A
|
N/A
|
$3.000M
-93.75%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$74.00M
-15.91%
YoY
|
-$73.00M
-47.86%
YoY
|
-$33.00M
-41.07%
YoY
|
$88.00M
-1.12%
YoY
|
$62.00M
-47.9%
YoY
|
-$140.0M
-37.78%
YoY
|
-$56.00M
60.0%
YoY
|
$89.00M
-656.25%
YoY
|
$119.0M
N/A
|
-$225.0M
181.25%
YoY
|
-$35.00M
-418.18%
YoY
|
-$16.00M
-277.78%
YoY
|
-$80.00M
321.05%
YoY
|
$11.00M
-90.91%
YoY
|
$9.000M
-87.32%
YoY
|
-$19.00M
-34.48%
YoY
|
$121.0M
706.67%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$54.00M
-166.67%
YoY
|
$188.0M
-37.33%
YoY
|
$319.0M
64.43%
YoY
|
$81.00M
1250.0%
YoY
|
-$20.00M
-205.26%
YoY
|
$300.0M
132.56%
YoY
|
$194.0M
74.77%
YoY
|
$6.000M
-93.55%
YoY
|
$19.00M
N/A
|
$129.0M
-50.38%
YoY
|
$111.0M
909.09%
YoY
|
$93.00M
-12.26%
YoY
|
$260.0M
58.54%
YoY
|
$11.00M
-86.59%
YoY
|
$106.0M
-170.67%
YoY
|
$164.0M
-36.19%
YoY
|
$82.00M
141.18%
YoY
|
| Cash From Investing Activities |
-$87.00M
-40.41%
YoY
|
-$142.0M
-12.88%
YoY
|
-$200.0M
73.91%
YoY
|
-$146.0M
56.99%
YoY
|
-$55.00M
-51.33%
YoY
|
-$163.0M
-432.65%
YoY
|
-$115.0M
26.37%
YoY
|
-$93.00M
-51.31%
YoY
|
-$113.0M
N/A
|
$49.00M
-123.79%
YoY
|
-$91.00M
313.64%
YoY
|
-$191.0M
96.91%
YoY
|
-$206.0M
17.05%
YoY
|
-$22.00M
-87.36%
YoY
|
-$97.00M
-240.58%
YoY
|
-$176.0M
-29.32%
YoY
|
-$174.0M
383.33%
YoY
|
| Cash From Financing Activities |
$74.00M
-15.91%
YoY
|
-$73.00M
-47.86%
YoY
|
-$33.00M
-41.07%
YoY
|
$88.00M
-1.12%
YoY
|
$62.00M
-47.9%
YoY
|
-$140.0M
-37.78%
YoY
|
-$56.00M
60.0%
YoY
|
$89.00M
-656.25%
YoY
|
$119.0M
N/A
|
-$225.0M
181.25%
YoY
|
-$35.00M
-418.18%
YoY
|
-$16.00M
-277.78%
YoY
|
-$80.00M
321.05%
YoY
|
$11.00M
-90.91%
YoY
|
$9.000M
-87.32%
YoY
|
-$19.00M
-34.48%
YoY
|
$121.0M
706.67%
YoY
|
| Net Change In Cash |
-$67.00M
-391.3%
YoY
|
-$27.00M
800.0%
YoY
|
$86.00M
273.91%
YoY
|
$23.00M
1050.0%
YoY
|
-$11.00M
-144.0%
YoY
|
-$3.000M
-93.62%
YoY
|
$23.00M
-253.33%
YoY
|
$2.000M
-101.74%
YoY
|
$25.00M
N/A
|
-$47.00M
80.77%
YoY
|
-$15.00M
N/A
|
-$115.0M
-705.26%
YoY
|
-$26.00M
-16.13%
YoY
|
$0.00
-100.0%
YoY
|
$19.00M
-272.73%
YoY
|
-$31.00M
47.62%
YoY
|
$29.00M
123.08%
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
|
| Cash From Operating Activities |
-$54.00M
-166.67%
YoY
|
$188.0M
-37.33%
YoY
|
$319.0M
64.43%
YoY
|
$81.00M
1250.0%
YoY
|
-$20.00M
-205.26%
YoY
|
$300.0M
132.56%
YoY
|
$194.0M
74.77%
YoY
|
$6.000M
-93.55%
YoY
|
$19.00M
N/A
|
$129.0M
-50.38%
YoY
|
$111.0M
909.09%
YoY
|
$93.00M
-12.26%
YoY
|
$260.0M
58.54%
YoY
|
$11.00M
-86.59%
YoY
|
$106.0M
-170.67%
YoY
|
$164.0M
-36.19%
YoY
|
$82.00M
141.18%
YoY
|
| Capital Expenditures |
$96.00M
-36.42%
YoY
|
$135.0M
-2.17%
YoY
|
$167.0M
22.79%
YoY
|
$151.0M
13.53%
YoY
|
$109.0M
4.81%
YoY
|
$138.0M
-14.81%
YoY
|
$136.0M
25.93%
YoY
|
$133.0M
19.82%
YoY
|
$104.0M
N/A
|
$162.0M
-272.34%
YoY
|
$108.0M
-196.43%
YoY
|
$111.0M
-31.06%
YoY
|
-$94.00M
-6.93%
YoY
|
-$112.0M
-11.81%
YoY
|
$161.0M
67.71%
YoY
|
-$101.0M
2.02%
YoY
|
-$127.0M
144.23%
YoY
|
| Free Cash Flow |
-$150.0M
114.29%
YoY
|
$53.00M
-67.28%
YoY
|
$152.0M
162.07%
YoY
|
-$70.00M
-44.88%
YoY
|
-$129.0M
51.76%
YoY
|
$162.0M
-590.91%
YoY
|
$58.00M
1833.33%
YoY
|
-$127.0M
605.56%
YoY
|
-$85.00M
N/A
|
-$33.00M
-109.32%
YoY
|
$3.000M
-97.56%
YoY
|
-$18.00M
-67.27%
YoY
|
$354.0M
33.58%
YoY
|
$123.0M
-41.15%
YoY
|
-$55.00M
-77.64%
YoY
|
$265.0M
-25.56%
YoY
|
$209.0M
143.02%
YoY
|
Loading...