|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$527.0M
-39.15%
YoY
|
$866.0M
119.8%
YoY
|
$394.0M
-17.05%
YoY
|
$475.0M
-9.35%
YoY
|
$524.0M
147.17%
YoY
|
| Depreciation, Depletion And Amortization |
$638.0M
95.71%
YoY
|
$326.0M
134.53%
YoY
|
$139.0M
-1.42%
YoY
|
$141.0M
17.5%
YoY
|
$120.0M
-1.64%
YoY
|
| Cash From Operating Activities |
$1.192B
117.12%
YoY
|
$549.0M
-8.5%
YoY
|
$600.0M
6.95%
YoY
|
$561.0M
3.31%
YoY
|
$543.0M
8.17%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$577.0M
67.73%
YoY
|
$344.0M
60.0%
YoY
|
$215.0M
15.59%
YoY
|
$186.0M
18.47%
YoY
|
$157.0M
26.61%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$2.000M
-100.72%
YoY
|
-$278.0M
30.52%
YoY
|
-$213.0M
-5425.0%
YoY
|
| Cash From Investing Activities |
-$2.807B
-688.47%
YoY
|
$477.0M
-265.63%
YoY
|
-$288.0M
-37.93%
YoY
|
-$464.0M
19.9%
YoY
|
-$387.0M
222.5%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
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
|
| Debt Paid & Issued, Net |
N/A
|
$421.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$1.252B
112.2%
YoY
|
| Cash From Financing Activities |
$2.412B
-350.99%
YoY
|
-$961.0M
163.29%
YoY
|
-$365.0M
812.5%
YoY
|
-$40.00M
-82.46%
YoY
|
-$228.0M
-25.49%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.192B
117.12%
YoY
|
$549.0M
-8.5%
YoY
|
$600.0M
6.95%
YoY
|
$561.0M
3.31%
YoY
|
$543.0M
8.17%
YoY
|
| Cash From Investing Activities |
-$2.807B
-688.47%
YoY
|
$477.0M
-265.63%
YoY
|
-$288.0M
-37.93%
YoY
|
-$464.0M
19.9%
YoY
|
-$387.0M
222.5%
YoY
|
| Cash From Financing Activities |
$2.412B
-350.99%
YoY
|
-$961.0M
163.29%
YoY
|
-$365.0M
812.5%
YoY
|
-$40.00M
-82.46%
YoY
|
-$228.0M
-25.49%
YoY
|
| Net Change In Cash |
$797.0M
1126.15%
YoY
|
$65.00M
-222.64%
YoY
|
-$53.00M
-192.98%
YoY
|
$57.00M
-179.17%
YoY
|
-$72.00M
-194.74%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.192B
117.12%
YoY
|
$549.0M
-8.5%
YoY
|
$600.0M
6.95%
YoY
|
$561.0M
3.31%
YoY
|
$543.0M
8.17%
YoY
|
| Capital Expenditures |
$577.0M
67.73%
YoY
|
$344.0M
60.0%
YoY
|
$215.0M
15.59%
YoY
|
$186.0M
18.47%
YoY
|
$157.0M
26.61%
YoY
|
| Free Cash Flow |
$615.0M
200.0%
YoY
|
$205.0M
-46.75%
YoY
|
$385.0M
2.67%
YoY
|
$375.0M
-2.85%
YoY
|
$386.0M
2.12%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$644.0M
211.11%
YoY
|
$14.00M
-86.41%
YoY
|
$133.0M
6550.0%
YoY
|
$86.00M
-82.56%
YoY
|
$207.0M
-10.0%
YoY
|
$103.0M
-181.75%
YoY
|
$2.000M
-99.26%
YoY
|
$493.0M
646.97%
YoY
|
$230.0M
63.12%
YoY
|
-$126.0M
-450.0%
YoY
|
$272.0M
227.71%
YoY
|
$66.00M
-45.45%
YoY
|
$141.0M
-34.72%
YoY
|
$36.00M
-64.0%
YoY
|
$83.00M
-20.19%
YoY
|
$121.0M
-27.11%
YoY
|
$216.0M
40.26%
YoY
|
$100.0M
20.48%
YoY
|
$104.0M
4.0%
YoY
|
$166.0M
5.73%
YoY
|
| Depreciation, Depletion And Amortization |
N/A
|
$219.0M
44.08%
YoY
|
$159.0M
67.37%
YoY
|
$154.0M
97.44%
YoY
|
$156.0M
262.79%
YoY
|
$152.0M
230.43%
YoY
|
$95.00M
115.91%
YoY
|
$78.00M
59.18%
YoY
|
$43.00M
-10.42%
YoY
|
$46.00M
9.52%
YoY
|
$44.00M
-20.0%
YoY
|
$49.00M
0.0%
YoY
|
$48.00M
2.13%
YoY
|
$42.00M
0.0%
YoY
|
$55.00M
22.22%
YoY
|
$49.00M
13.95%
YoY
|
$47.00M
0.0%
YoY
|
$42.00M
-10.64%
YoY
|
$45.00M
-10.0%
YoY
|
$43.00M
-8.51%
YoY
|
| Cash From Operating Activities |
$454.0M
191.03%
YoY
|
$392.0M
218.7%
YoY
|
$401.0M
90.95%
YoY
|
$243.0M
-447.14%
YoY
|
$156.0M
-45.45%
YoY
|
$123.0M
-33.15%
YoY
|
$210.0M
-21100.0%
YoY
|
-$70.00M
-176.92%
YoY
|
$286.0M
-12.27%
YoY
|
$184.0M
-332.91%
YoY
|
-$1.000M
-100.33%
YoY
|
$91.00M
-71.02%
YoY
|
$326.0M
1317.39%
YoY
|
-$79.00M
-354.84%
YoY
|
$303.0M
27.85%
YoY
|
$314.0M
155.28%
YoY
|
$23.00M
-84.87%
YoY
|
$31.00M
-22.5%
YoY
|
$237.0M
14.49%
YoY
|
$123.0M
-43.32%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
$159.0M
20.45%
YoY
|
$157.0M
55.45%
YoY
|
$160.0M
128.57%
YoY
|
$101.0M
146.34%
YoY
|
$132.0M
59.04%
YoY
|
$101.0M
124.44%
YoY
|
$70.00M
40.0%
YoY
|
$41.00M
10.81%
YoY
|
$83.00M
-6.74%
YoY
|
$45.00M
7.14%
YoY
|
$50.00M
72.41%
YoY
|
$37.00M
42.31%
YoY
|
$89.00M
-208.54%
YoY
|
$42.00M
-4.55%
YoY
|
$29.00M
-3.33%
YoY
|
$26.00M
44.44%
YoY
|
-$82.00M
86.36%
YoY
|
$44.00M
109.52%
YoY
|
$30.00M
66.67%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$12.00M
-93.51%
YoY
|
N/A
|
N/A
|
N/A
|
$185.0M
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 |
-$3.000M
0.0%
YoY
|
-$2.054B
N/A
|
-$87.00M
411.76%
YoY
|
-$89.00M
-108.73%
YoY
|
-$3.000M
-98.35%
YoY
|
$0.00
-100.0%
YoY
|
-$17.00M
-950.0%
YoY
|
$1.020B
-1246.07%
YoY
|
-$182.0M
-3133.33%
YoY
|
$8.000M
-116.33%
YoY
|
$2.000M
-90.48%
YoY
|
-$89.00M
-1088.89%
YoY
|
$6.000M
-102.32%
YoY
|
-$49.00M
-79.58%
YoY
|
$21.00M
110.0%
YoY
|
$9.000M
12.5%
YoY
|
-$259.0M
-2977.78%
YoY
|
-$240.0M
7900.0%
YoY
|
$10.00M
100.0%
YoY
|
$8.000M
700.0%
YoY
|
| Cash From Investing Activities |
-$430.0M
325.74%
YoY
|
-$2.213B
1576.52%
YoY
|
-$244.0M
106.78%
YoY
|
-$249.0M
-126.21%
YoY
|
-$101.0M
-54.71%
YoY
|
-$132.0M
76.0%
YoY
|
-$118.0M
174.42%
YoY
|
$950.0M
-783.45%
YoY
|
-$223.0M
619.35%
YoY
|
-$75.00M
-45.65%
YoY
|
-$43.00M
104.76%
YoY
|
-$139.0M
595.0%
YoY
|
-$31.00M
-89.12%
YoY
|
-$138.0M
-57.14%
YoY
|
-$21.00M
-38.24%
YoY
|
-$20.00M
-9.09%
YoY
|
-$285.0M
3066.67%
YoY
|
-$322.0M
585.11%
YoY
|
-$34.00M
112.5%
YoY
|
-$22.00M
29.41%
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
|
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
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$603.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
-99.54%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$197.0M
-956.52%
YoY
|
-$527.0M
3953.85%
YoY
|
$2.966B
-1568.32%
YoY
|
-$50.00M
-94.25%
YoY
|
$23.00M
-81.3%
YoY
|
-$13.00M
-96.13%
YoY
|
-$202.0M
-431.15%
YoY
|
-$869.0M
-986.73%
YoY
|
$123.0M
-165.43%
YoY
|
-$336.0M
-426.21%
YoY
|
$61.00M
-124.02%
YoY
|
$98.00M
-142.61%
YoY
|
-$188.0M
-155.13%
YoY
|
$103.0M
-54.82%
YoY
|
-$254.0M
25.74%
YoY
|
-$230.0M
111.01%
YoY
|
$341.0M
-335.17%
YoY
|
$228.0M
456.1%
YoY
|
-$202.0M
25.47%
YoY
|
-$109.0M
-44.95%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$454.0M
191.03%
YoY
|
$392.0M
218.7%
YoY
|
$401.0M
90.95%
YoY
|
$243.0M
-447.14%
YoY
|
$156.0M
-45.45%
YoY
|
$123.0M
-33.15%
YoY
|
$210.0M
-21100.0%
YoY
|
-$70.00M
-176.92%
YoY
|
$286.0M
-12.27%
YoY
|
$184.0M
-332.91%
YoY
|
-$1.000M
-100.33%
YoY
|
$91.00M
-71.02%
YoY
|
$326.0M
1317.39%
YoY
|
-$79.00M
-354.84%
YoY
|
$303.0M
27.85%
YoY
|
$314.0M
155.28%
YoY
|
$23.00M
-84.87%
YoY
|
$31.00M
-22.5%
YoY
|
$237.0M
14.49%
YoY
|
$123.0M
-43.32%
YoY
|
| Cash From Investing Activities |
-$430.0M
325.74%
YoY
|
-$2.213B
1576.52%
YoY
|
-$244.0M
106.78%
YoY
|
-$249.0M
-126.21%
YoY
|
-$101.0M
-54.71%
YoY
|
-$132.0M
76.0%
YoY
|
-$118.0M
174.42%
YoY
|
$950.0M
-783.45%
YoY
|
-$223.0M
619.35%
YoY
|
-$75.00M
-45.65%
YoY
|
-$43.00M
104.76%
YoY
|
-$139.0M
595.0%
YoY
|
-$31.00M
-89.12%
YoY
|
-$138.0M
-57.14%
YoY
|
-$21.00M
-38.24%
YoY
|
-$20.00M
-9.09%
YoY
|
-$285.0M
3066.67%
YoY
|
-$322.0M
585.11%
YoY
|
-$34.00M
112.5%
YoY
|
-$22.00M
29.41%
YoY
|
| Cash From Financing Activities |
-$197.0M
-956.52%
YoY
|
-$527.0M
3953.85%
YoY
|
$2.966B
-1568.32%
YoY
|
-$50.00M
-94.25%
YoY
|
$23.00M
-81.3%
YoY
|
-$13.00M
-96.13%
YoY
|
-$202.0M
-431.15%
YoY
|
-$869.0M
-986.73%
YoY
|
$123.0M
-165.43%
YoY
|
-$336.0M
-426.21%
YoY
|
$61.00M
-124.02%
YoY
|
$98.00M
-142.61%
YoY
|
-$188.0M
-155.13%
YoY
|
$103.0M
-54.82%
YoY
|
-$254.0M
25.74%
YoY
|
-$230.0M
111.01%
YoY
|
$341.0M
-335.17%
YoY
|
$228.0M
456.1%
YoY
|
-$202.0M
25.47%
YoY
|
-$109.0M
-44.95%
YoY
|
| Net Change In Cash |
-$173.0M
-321.79%
YoY
|
-$2.348B
10572.73%
YoY
|
$3.123B
-2939.09%
YoY
|
-$56.00M
-609.09%
YoY
|
$78.00M
-58.06%
YoY
|
-$22.00M
-90.31%
YoY
|
-$110.0M
-747.06%
YoY
|
$11.00M
-78.0%
YoY
|
$186.0M
73.83%
YoY
|
-$227.0M
99.12%
YoY
|
$17.00M
-39.29%
YoY
|
$50.00M
-21.88%
YoY
|
$107.0M
35.44%
YoY
|
-$114.0M
80.95%
YoY
|
$28.00M
2700.0%
YoY
|
$64.00M
-900.0%
YoY
|
$79.00M
-4050.0%
YoY
|
-$63.00M
-285.29%
YoY
|
$1.000M
-96.67%
YoY
|
-$8.000M
-500.0%
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
|
N/A
|
| Cash From Operating Activities |
$454.0M
191.03%
YoY
|
$392.0M
218.7%
YoY
|
$401.0M
90.95%
YoY
|
$243.0M
-447.14%
YoY
|
$156.0M
-45.45%
YoY
|
$123.0M
-33.15%
YoY
|
$210.0M
-21100.0%
YoY
|
-$70.00M
-176.92%
YoY
|
$286.0M
-12.27%
YoY
|
$184.0M
-332.91%
YoY
|
-$1.000M
-100.33%
YoY
|
$91.00M
-71.02%
YoY
|
$326.0M
1317.39%
YoY
|
-$79.00M
-354.84%
YoY
|
$303.0M
27.85%
YoY
|
$314.0M
155.28%
YoY
|
$23.00M
-84.87%
YoY
|
$31.00M
-22.5%
YoY
|
$237.0M
14.49%
YoY
|
$123.0M
-43.32%
YoY
|
| Capital Expenditures |
N/A
|
$159.0M
20.45%
YoY
|
$157.0M
55.45%
YoY
|
$160.0M
128.57%
YoY
|
$101.0M
146.34%
YoY
|
$132.0M
59.04%
YoY
|
$101.0M
124.44%
YoY
|
$70.00M
40.0%
YoY
|
$41.00M
10.81%
YoY
|
$83.00M
-6.74%
YoY
|
$45.00M
7.14%
YoY
|
$50.00M
72.41%
YoY
|
$37.00M
42.31%
YoY
|
$89.00M
-208.54%
YoY
|
$42.00M
-4.55%
YoY
|
$29.00M
-3.33%
YoY
|
$26.00M
44.44%
YoY
|
-$82.00M
86.36%
YoY
|
$44.00M
109.52%
YoY
|
$30.00M
66.67%
YoY
|
| Free Cash Flow |
N/A
|
$233.0M
-2688.89%
YoY
|
$244.0M
123.85%
YoY
|
$83.00M
-159.29%
YoY
|
$55.00M
-77.55%
YoY
|
-$9.000M
-108.91%
YoY
|
$109.0M
-336.96%
YoY
|
-$140.0M
-441.46%
YoY
|
$245.0M
-15.22%
YoY
|
$101.0M
-160.12%
YoY
|
-$46.00M
-117.62%
YoY
|
$41.00M
-85.61%
YoY
|
$289.0M
-9733.33%
YoY
|
-$168.0M
-248.67%
YoY
|
$261.0M
35.23%
YoY
|
$285.0M
206.45%
YoY
|
-$3.000M
-102.24%
YoY
|
$113.0M
34.52%
YoY
|
$193.0M
3.76%
YoY
|
$93.00M
-53.27%
YoY
|
Loading...