|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$30.00M
-86.55%
YoY
|
$223.0M
-88.86%
YoY
|
$2.001B
9.76%
YoY
|
$1.823B
92.3%
YoY
|
$948.0M
-198.54%
YoY
|
| Depreciation, Depletion And Amortization |
$404.0M
11.6%
YoY
|
$362.0M
-63.58%
YoY
|
$994.0M
7.69%
YoY
|
$923.0M
8.72%
YoY
|
$849.0M
-64.86%
YoY
|
| Cash From Operating Activities |
$682.0M
10.89%
YoY
|
$615.0M
-67.82%
YoY
|
$1.911B
-4.74%
YoY
|
$2.006B
33.82%
YoY
|
$1.499B
20.69%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$220.0M
-22.81%
YoY
|
$285.0M
-73.21%
YoY
|
$1.064B
17.05%
YoY
|
$909.0M
-242.92%
YoY
|
-$636.0M
18.88%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$20.00M
400.0%
YoY
|
$4.000M
-100.55%
YoY
|
-$728.0M
-1033.33%
YoY
|
$78.00M
-53.01%
YoY
|
$166.0M
-86.68%
YoY
|
| Cash From Investing Activities |
-$200.0M
-28.83%
YoY
|
-$281.0M
-84.32%
YoY
|
-$1.792B
115.64%
YoY
|
-$831.0M
76.81%
YoY
|
-$470.0M
-166.1%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$12.00M
-25.0%
YoY
|
-$16.00M
-141.03%
YoY
|
$39.00M
457.14%
YoY
|
$7.000M
-83.33%
YoY
|
$42.00M
-321.05%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$468.0M
28.57%
YoY
|
-$364.0M
-20.0%
YoY
|
-$455.0M
-61.8%
YoY
|
-$1.191B
7.88%
YoY
|
-$1.104B
-34.75%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$682.0M
10.89%
YoY
|
$615.0M
-67.82%
YoY
|
$1.911B
-4.74%
YoY
|
$2.006B
33.82%
YoY
|
$1.499B
20.69%
YoY
|
| Cash From Investing Activities |
-$200.0M
-28.83%
YoY
|
-$281.0M
-84.32%
YoY
|
-$1.792B
115.64%
YoY
|
-$831.0M
76.81%
YoY
|
-$470.0M
-166.1%
YoY
|
| Cash From Financing Activities |
-$468.0M
28.57%
YoY
|
-$364.0M
-20.0%
YoY
|
-$455.0M
-61.8%
YoY
|
-$1.191B
7.88%
YoY
|
-$1.104B
-34.75%
YoY
|
| Net Change In Cash |
$14.00M
-146.67%
YoY
|
-$30.00M
-91.07%
YoY
|
-$336.0M
2000.0%
YoY
|
-$16.00M
-78.67%
YoY
|
-$75.00M
-128.74%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$682.0M
10.89%
YoY
|
$615.0M
-67.82%
YoY
|
$1.911B
-4.74%
YoY
|
$2.006B
33.82%
YoY
|
$1.499B
20.69%
YoY
|
| Capital Expenditures |
$220.0M
-22.81%
YoY
|
$285.0M
-73.21%
YoY
|
$1.064B
17.05%
YoY
|
$909.0M
-242.92%
YoY
|
-$636.0M
18.88%
YoY
|
| Free Cash Flow |
$462.0M
40.0%
YoY
|
$330.0M
-61.04%
YoY
|
$847.0M
-22.79%
YoY
|
$1.097B
-48.62%
YoY
|
$2.135B
20.15%
YoY
|
|
Concept
|
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 | 2021 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$95.00M
-416.67%
YoY
|
$34.00M
78.95%
YoY
|
$9.000M
-86.57%
YoY
|
$81.00M
-25.0%
YoY
|
$30.00M
-98.5%
YoY
|
$19.00M
-91.08%
YoY
|
$67.00M
-59.88%
YoY
|
$108.0M
-51.13%
YoY
|
$2.001B
419.74%
YoY
|
$213.0M
-52.67%
YoY
|
$167.0M
-76.31%
YoY
|
$221.0M
-34.42%
YoY
|
$385.0M
5.19%
YoY
|
$450.0M
75.78%
YoY
|
$705.0M
217.57%
YoY
|
$337.0M
220.95%
YoY
|
$366.0M
375.32%
YoY
|
$256.0M
1.19%
YoY
|
$222.0M
-114.42%
YoY
|
$105.0M
-58.0%
YoY
|
| Depreciation, Depletion And Amortization |
$132.0M
45.05%
YoY
|
$100.0M
13.64%
YoY
|
$92.00M
-4.17%
YoY
|
$80.00M
-8.05%
YoY
|
$91.00M
-69.26%
YoY
|
$88.00M
-62.39%
YoY
|
$96.00M
-58.08%
YoY
|
$87.00M
-62.98%
YoY
|
$296.0M
32.14%
YoY
|
$234.0M
-6.02%
YoY
|
$229.0M
0.88%
YoY
|
$235.0M
5.38%
YoY
|
$224.0M
28.74%
YoY
|
$249.0M
16.9%
YoY
|
$227.0M
4.61%
YoY
|
$223.0M
-8.98%
YoY
|
$174.0M
-24.02%
YoY
|
$213.0M
12.7%
YoY
|
$217.0M
-87.57%
YoY
|
$245.0M
-2.78%
YoY
|
| Cash From Operating Activities |
$266.0M
47.78%
YoY
|
$186.0M
31.91%
YoY
|
$114.0M
-25.49%
YoY
|
$116.0M
-17.73%
YoY
|
$180.0M
-1.64%
YoY
|
$141.0M
-77.44%
YoY
|
$153.0M
-80.43%
YoY
|
$141.0M
-56.07%
YoY
|
$183.0M
-71.58%
YoY
|
$625.0M
23.76%
YoY
|
$782.0M
64.63%
YoY
|
$321.0M
-15.97%
YoY
|
$644.0M
55.93%
YoY
|
$505.0M
11.48%
YoY
|
$475.0M
43.94%
YoY
|
$382.0M
26.07%
YoY
|
$413.0M
16.34%
YoY
|
$453.0M
-8.3%
YoY
|
$330.0M
-26.83%
YoY
|
$303.0M
-622.41%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$61.00M
-57.64%
YoY
|
$58.00M
-7.94%
YoY
|
$49.00M
48.48%
YoY
|
$52.00M
15.56%
YoY
|
$144.0M
-56.89%
YoY
|
$63.00M
-77.97%
YoY
|
$33.00M
-87.4%
YoY
|
$45.00M
-75.27%
YoY
|
$334.0M
-21.78%
YoY
|
$286.0M
-240.89%
YoY
|
$262.0M
-267.95%
YoY
|
$182.0M
-247.97%
YoY
|
$427.0M
-244.75%
YoY
|
-$203.0M
37.16%
YoY
|
-$156.0M
35.65%
YoY
|
-$123.0M
57.69%
YoY
|
-$295.0M
71.51%
YoY
|
-$148.0M
66.29%
YoY
|
-$115.0M
8.49%
YoY
|
-$78.00M
-53.57%
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
|
N/A
|
| Other Investing Activities |
$1.000M
-83.33%
YoY
|
$5.000M
N/A
|
$13.00M
-218.18%
YoY
|
$1.000M
-80.0%
YoY
|
$6.000M
-100.51%
YoY
|
$0.00
-100.0%
YoY
|
-$11.00M
-131.43%
YoY
|
$5.000M
-98.78%
YoY
|
-$1.169B
-5945.0%
YoY
|
-$3.000M
-107.32%
YoY
|
$35.00M
-10.26%
YoY
|
$409.0M
-1959.09%
YoY
|
$20.00M
-75.61%
YoY
|
$41.00M
1266.67%
YoY
|
$39.00M
-1075.0%
YoY
|
-$22.00M
-125.88%
YoY
|
$82.00M
2633.33%
YoY
|
$3.000M
-111.54%
YoY
|
-$4.000M
-166.67%
YoY
|
$85.00M
-93.27%
YoY
|
| Cash From Investing Activities |
-$60.00M
-56.52%
YoY
|
-$53.00M
-15.87%
YoY
|
-$36.00M
-18.18%
YoY
|
-$51.00M
27.5%
YoY
|
-$138.0M
-90.82%
YoY
|
-$63.00M
-78.2%
YoY
|
-$44.00M
-80.62%
YoY
|
-$40.00M
-117.62%
YoY
|
-$1.503B
269.29%
YoY
|
-$289.0M
78.4%
YoY
|
-$227.0M
94.02%
YoY
|
$227.0M
-256.55%
YoY
|
-$407.0M
91.08%
YoY
|
-$162.0M
11.72%
YoY
|
-$117.0M
-1.68%
YoY
|
-$145.0M
-2171.43%
YoY
|
-$213.0M
26.04%
YoY
|
-$145.0M
26.09%
YoY
|
-$119.0M
19.0%
YoY
|
$7.000M
-99.36%
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 |
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
-92.86%
YoY
|
-$13.00M
-533.33%
YoY
|
-$2.000M
-118.18%
YoY
|
-$31.00M
-616.67%
YoY
|
$14.00M
27.27%
YoY
|
$3.000M
-72.73%
YoY
|
$11.00M
1000.0%
YoY
|
$6.000M
-220.0%
YoY
|
$11.00M
N/A
|
$11.00M
0.0%
YoY
|
$1.000M
0.0%
YoY
|
-$5.000M
N/A
|
$0.00
-100.0%
YoY
|
$11.00M
-70.27%
YoY
|
$1.000M
-85.71%
YoY
|
$0.00
N/A
|
$4.000M
N/A
|
$37.00M
-242.31%
YoY
|
| 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
|
N/A
|
| Cash From Financing Activities |
-$75.00M
36.36%
YoY
|
-$54.00M
980.0%
YoY
|
-$187.0M
14.72%
YoY
|
-$152.0M
7.8%
YoY
|
-$55.00M
-119.86%
YoY
|
-$5.000M
-83.33%
YoY
|
-$163.0M
-66.39%
YoY
|
-$141.0M
-35.02%
YoY
|
$277.0M
-221.49%
YoY
|
-$30.00M
-94.33%
YoY
|
-$485.0M
79.63%
YoY
|
-$217.0M
32.32%
YoY
|
-$228.0M
-68.2%
YoY
|
-$529.0M
352.14%
YoY
|
-$270.0M
-6.9%
YoY
|
-$164.0M
446.67%
YoY
|
-$717.0M
161.68%
YoY
|
-$117.0M
-47.77%
YoY
|
-$290.0M
3.2%
YoY
|
-$30.00M
-96.71%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$266.0M
47.78%
YoY
|
$186.0M
31.91%
YoY
|
$114.0M
-25.49%
YoY
|
$116.0M
-17.73%
YoY
|
$180.0M
-1.64%
YoY
|
$141.0M
-77.44%
YoY
|
$153.0M
-80.43%
YoY
|
$141.0M
-56.07%
YoY
|
$183.0M
-71.58%
YoY
|
$625.0M
23.76%
YoY
|
$782.0M
64.63%
YoY
|
$321.0M
-15.97%
YoY
|
$644.0M
55.93%
YoY
|
$505.0M
11.48%
YoY
|
$475.0M
43.94%
YoY
|
$382.0M
26.07%
YoY
|
$413.0M
16.34%
YoY
|
$453.0M
-8.3%
YoY
|
$330.0M
-26.83%
YoY
|
$303.0M
-622.41%
YoY
|
| Cash From Investing Activities |
-$60.00M
-56.52%
YoY
|
-$53.00M
-15.87%
YoY
|
-$36.00M
-18.18%
YoY
|
-$51.00M
27.5%
YoY
|
-$138.0M
-90.82%
YoY
|
-$63.00M
-78.2%
YoY
|
-$44.00M
-80.62%
YoY
|
-$40.00M
-117.62%
YoY
|
-$1.503B
269.29%
YoY
|
-$289.0M
78.4%
YoY
|
-$227.0M
94.02%
YoY
|
$227.0M
-256.55%
YoY
|
-$407.0M
91.08%
YoY
|
-$162.0M
11.72%
YoY
|
-$117.0M
-1.68%
YoY
|
-$145.0M
-2171.43%
YoY
|
-$213.0M
26.04%
YoY
|
-$145.0M
26.09%
YoY
|
-$119.0M
19.0%
YoY
|
$7.000M
-99.36%
YoY
|
| Cash From Financing Activities |
-$75.00M
36.36%
YoY
|
-$54.00M
980.0%
YoY
|
-$187.0M
14.72%
YoY
|
-$152.0M
7.8%
YoY
|
-$55.00M
-119.86%
YoY
|
-$5.000M
-83.33%
YoY
|
-$163.0M
-66.39%
YoY
|
-$141.0M
-35.02%
YoY
|
$277.0M
-221.49%
YoY
|
-$30.00M
-94.33%
YoY
|
-$485.0M
79.63%
YoY
|
-$217.0M
32.32%
YoY
|
-$228.0M
-68.2%
YoY
|
-$529.0M
352.14%
YoY
|
-$270.0M
-6.9%
YoY
|
-$164.0M
446.67%
YoY
|
-$717.0M
161.68%
YoY
|
-$117.0M
-47.77%
YoY
|
-$290.0M
3.2%
YoY
|
-$30.00M
-96.71%
YoY
|
| Net Change In Cash |
$131.0M
-1107.69%
YoY
|
$79.00M
8.22%
YoY
|
-$109.0M
101.85%
YoY
|
-$87.00M
117.5%
YoY
|
-$13.00M
-98.75%
YoY
|
$73.00M
-76.14%
YoY
|
-$54.00M
-177.14%
YoY
|
-$40.00M
-112.08%
YoY
|
-$1.043B
-11688.89%
YoY
|
$306.0M
-264.52%
YoY
|
$70.00M
-20.45%
YoY
|
$331.0M
353.42%
YoY
|
$9.000M
-101.74%
YoY
|
-$186.0M
-197.38%
YoY
|
$88.00M
-211.39%
YoY
|
$73.00M
-73.93%
YoY
|
-$517.0M
487.5%
YoY
|
$191.0M
23.23%
YoY
|
-$79.00M
-212.86%
YoY
|
$280.0M
125.81%
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
|
N/A
|
| Cash From Operating Activities |
$266.0M
47.78%
YoY
|
$186.0M
31.91%
YoY
|
$114.0M
-25.49%
YoY
|
$116.0M
-17.73%
YoY
|
$180.0M
-1.64%
YoY
|
$141.0M
-77.44%
YoY
|
$153.0M
-80.43%
YoY
|
$141.0M
-56.07%
YoY
|
$183.0M
-71.58%
YoY
|
$625.0M
23.76%
YoY
|
$782.0M
64.63%
YoY
|
$321.0M
-15.97%
YoY
|
$644.0M
55.93%
YoY
|
$505.0M
11.48%
YoY
|
$475.0M
43.94%
YoY
|
$382.0M
26.07%
YoY
|
$413.0M
16.34%
YoY
|
$453.0M
-8.3%
YoY
|
$330.0M
-26.83%
YoY
|
$303.0M
-622.41%
YoY
|
| Capital Expenditures |
$61.00M
-57.64%
YoY
|
$58.00M
-7.94%
YoY
|
$49.00M
48.48%
YoY
|
$52.00M
15.56%
YoY
|
$144.0M
-56.89%
YoY
|
$63.00M
-77.97%
YoY
|
$33.00M
-87.4%
YoY
|
$45.00M
-75.27%
YoY
|
$334.0M
-21.78%
YoY
|
$286.0M
-240.89%
YoY
|
$262.0M
-267.95%
YoY
|
$182.0M
-247.97%
YoY
|
$427.0M
-244.75%
YoY
|
-$203.0M
37.16%
YoY
|
-$156.0M
35.65%
YoY
|
-$123.0M
57.69%
YoY
|
-$295.0M
71.51%
YoY
|
-$148.0M
66.29%
YoY
|
-$115.0M
8.49%
YoY
|
-$78.00M
-53.57%
YoY
|
| Free Cash Flow |
$205.0M
469.44%
YoY
|
$128.0M
64.1%
YoY
|
$65.00M
-45.83%
YoY
|
$64.00M
-33.33%
YoY
|
$36.00M
-123.84%
YoY
|
$78.00M
-76.99%
YoY
|
$120.0M
-76.92%
YoY
|
$96.00M
-30.94%
YoY
|
-$151.0M
-169.59%
YoY
|
$339.0M
-52.12%
YoY
|
$520.0M
-17.59%
YoY
|
$139.0M
-72.48%
YoY
|
$217.0M
-69.35%
YoY
|
$708.0M
17.8%
YoY
|
$631.0M
41.8%
YoY
|
$505.0M
32.55%
YoY
|
$708.0M
34.35%
YoY
|
$601.0M
3.09%
YoY
|
$445.0M
-20.11%
YoY
|
$381.0M
246.36%
YoY
|
Loading...