|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$425.0M
144.56%
YoY
|
$173.8M
-74.29%
YoY
|
$676.0M
-61.76%
YoY
|
$1.768B
-53.78%
YoY
|
$3.825B
391.36%
YoY
|
| Depreciation, Depletion And Amortization |
$788.3M
6.1%
YoY
|
$743.0M
12.92%
YoY
|
$658.0M
6.73%
YoY
|
$616.5M
4.17%
YoY
|
$591.8M
-6.22%
YoY
|
| Cash From Operating Activities |
$2.314B
21.45%
YoY
|
$1.905B
-23.8%
YoY
|
$2.500B
-9.19%
YoY
|
$2.753B
2.82%
YoY
|
$2.677B
52.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.501B
34.09%
YoY
|
$1.865B
27.65%
YoY
|
$1.461B
151.66%
YoY
|
$580.6M
-210.88%
YoY
|
-$523.6M
-6.5%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$516.3M
5.37%
YoY
|
$490.0M
-5544.44%
YoY
|
-$9.000M
-98.79%
YoY
|
-$744.1M
42.61%
YoY
|
-$521.7M
-15.42%
YoY
|
| Cash From Investing Activities |
-$1.985B
44.33%
YoY
|
-$1.375B
-6.46%
YoY
|
-$1.470B
10.98%
YoY
|
-$1.325B
26.71%
YoY
|
-$1.045B
-11.18%
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
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$500.6M
2.58%
YoY
|
-$488.0M
-36.29%
YoY
|
-$766.0M
-24.62%
YoY
|
-$1.016B
18.94%
YoY
|
-$854.4M
68.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.314B
21.45%
YoY
|
$1.905B
-23.8%
YoY
|
$2.500B
-9.19%
YoY
|
$2.753B
2.82%
YoY
|
$2.677B
52.01%
YoY
|
| Cash From Investing Activities |
-$1.985B
44.33%
YoY
|
-$1.375B
-6.46%
YoY
|
-$1.470B
10.98%
YoY
|
-$1.325B
26.71%
YoY
|
-$1.045B
-11.18%
YoY
|
| Cash From Financing Activities |
-$500.6M
2.58%
YoY
|
-$488.0M
-36.29%
YoY
|
-$766.0M
-24.62%
YoY
|
-$1.016B
18.94%
YoY
|
-$854.4M
68.76%
YoY
|
| Net Change In Cash |
-$171.5M
-508.3%
YoY
|
$42.00M
-84.09%
YoY
|
$264.0M
-35.95%
YoY
|
$412.2M
-47.0%
YoY
|
$777.6M
895.31%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.314B
21.45%
YoY
|
$1.905B
-23.8%
YoY
|
$2.500B
-9.19%
YoY
|
$2.753B
2.82%
YoY
|
$2.677B
52.01%
YoY
|
| Capital Expenditures |
$2.501B
34.09%
YoY
|
$1.865B
27.65%
YoY
|
$1.461B
151.66%
YoY
|
$580.6M
-210.88%
YoY
|
-$523.6M
-6.5%
YoY
|
| Free Cash Flow |
-$187.2M
-568.07%
YoY
|
$40.00M
-96.15%
YoY
|
$1.039B
-52.17%
YoY
|
$2.172B
-32.13%
YoY
|
$3.201B
37.9%
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 |
$213.0M
218.01%
YoY
|
$122.0M
-56.58%
YoY
|
$20.61M
-35.6%
YoY
|
$215.4M
-129.61%
YoY
|
$66.98M
-81.47%
YoY
|
$281.0M
-32.13%
YoY
|
$32.00M
-104.33%
YoY
|
-$727.6M
-216.06%
YoY
|
$361.4M
-3.46%
YoY
|
$414.0M
935.0%
YoY
|
-$739.0M
-583.66%
YoY
|
$626.9M
-21.63%
YoY
|
$374.4M
-51.73%
YoY
|
$40.00M
-95.99%
YoY
|
$152.8M
-87.29%
YoY
|
$800.0M
-21.73%
YoY
|
$775.6M
28.64%
YoY
|
$998.0M
N/A
|
$1.202B
N/A
|
$1.022B
N/A
|
| Depreciation, Depletion And Amortization |
$181.0M
-1.68%
YoY
|
$210.4M
11.57%
YoY
|
$197.1M
7.18%
YoY
|
$196.8M
-1.27%
YoY
|
$184.1M
7.75%
YoY
|
$188.6M
-1.43%
YoY
|
$183.9M
11.09%
YoY
|
$199.3M
32.06%
YoY
|
$170.9M
13.46%
YoY
|
$191.3M
19.25%
YoY
|
$165.5M
8.05%
YoY
|
$150.9M
-1.6%
YoY
|
$150.6M
0.71%
YoY
|
$160.4M
9.72%
YoY
|
$153.2M
5.49%
YoY
|
$153.4M
3.07%
YoY
|
$149.5M
-1.36%
YoY
|
$146.2M
N/A
|
$145.2M
N/A
|
$148.8M
N/A
|
| Cash From Operating Activities |
$217.0M
4.81%
YoY
|
$527.5M
12.15%
YoY
|
$535.4M
77.27%
YoY
|
$1.044B
58.97%
YoY
|
$207.0M
-56.46%
YoY
|
$470.4M
-47.41%
YoY
|
$302.0M
-68.06%
YoY
|
$656.5M
1269.56%
YoY
|
$475.5M
-22.34%
YoY
|
$894.4M
-13.35%
YoY
|
$945.8M
-8.51%
YoY
|
$47.93M
-1010.25%
YoY
|
$612.3M
-11.56%
YoY
|
$1.032B
-9.06%
YoY
|
$1.034B
76.41%
YoY
|
-$5.266M
-100.84%
YoY
|
$692.3M
111.17%
YoY
|
$1.135B
N/A
|
$586.0M
N/A
|
$628.4M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$406.0M
-21.59%
YoY
|
$462.8M
-17.45%
YoY
|
$710.5M
59.43%
YoY
|
$809.7M
97.91%
YoY
|
$517.8M
15.27%
YoY
|
$560.7M
-17.96%
YoY
|
$445.7M
16.5%
YoY
|
$409.1M
107.14%
YoY
|
$449.2M
126.95%
YoY
|
$683.5M
330.65%
YoY
|
$382.6M
-380.85%
YoY
|
$197.5M
-222.84%
YoY
|
$197.9M
-258.55%
YoY
|
$158.7M
-230.2%
YoY
|
-$136.2M
23.18%
YoY
|
-$160.8M
-0.39%
YoY
|
-$124.8M
-3.75%
YoY
|
-$121.9M
N/A
|
-$110.6M
N/A
|
-$161.4M
N/A
|
| 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 |
-$96.00M
-139.28%
YoY
|
-$24.69M
-107.77%
YoY
|
-$18.56M
-88.44%
YoY
|
$315.1M
-4.65%
YoY
|
$244.4M
12409.16%
YoY
|
$317.9M
373.93%
YoY
|
-$160.5M
-144.97%
YoY
|
$330.5M
40.99%
YoY
|
$1.954M
-100.29%
YoY
|
$67.07M
-115.13%
YoY
|
$356.8M
-372.62%
YoY
|
$234.4M
-192.89%
YoY
|
-$667.3M
-908.09%
YoY
|
-$443.4M
-11.16%
YoY
|
-$130.9M
-33.47%
YoY
|
-$252.4M
-1110.33%
YoY
|
$82.57M
-44.63%
YoY
|
-$499.1M
N/A
|
-$196.8M
N/A
|
$24.98M
N/A
|
| Cash From Investing Activities |
-$502.0M
83.63%
YoY
|
-$487.5M
100.79%
YoY
|
-$729.1M
20.28%
YoY
|
-$494.6M
529.07%
YoY
|
-$273.4M
-38.88%
YoY
|
-$242.8M
-60.61%
YoY
|
-$606.1M
2256.79%
YoY
|
-$78.62M
-313.04%
YoY
|
-$447.2M
-48.31%
YoY
|
-$616.4M
2.38%
YoY
|
-$25.72M
-90.37%
YoY
|
$36.90M
-108.93%
YoY
|
-$865.2M
1947.0%
YoY
|
-$602.1M
-3.04%
YoY
|
-$267.1M
-13.09%
YoY
|
-$413.2M
202.78%
YoY
|
-$42.27M
-317.7%
YoY
|
-$621.0M
N/A
|
-$307.3M
N/A
|
-$136.5M
N/A
|
| 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
|
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 |
$346.0M
106.59%
YoY
|
$185.7M
-395.46%
YoY
|
-$330.3M
-280.22%
YoY
|
-$523.5M
-5.79%
YoY
|
$167.5M
-418.23%
YoY
|
-$62.86M
-73.1%
YoY
|
$183.3M
6230.98%
YoY
|
-$555.7M
49.75%
YoY
|
-$52.63M
-67.88%
YoY
|
-$233.7M
-1.13%
YoY
|
$2.895M
-121.15%
YoY
|
-$371.0M
-41.2%
YoY
|
-$163.8M
21.24%
YoY
|
-$236.3M
25.4%
YoY
|
-$13.69M
-83.73%
YoY
|
-$631.0M
14.25%
YoY
|
-$135.1M
358.41%
YoY
|
-$188.5M
N/A
|
-$84.14M
N/A
|
-$552.3M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$217.0M
4.81%
YoY
|
$527.5M
12.15%
YoY
|
$535.4M
77.27%
YoY
|
$1.044B
58.97%
YoY
|
$207.0M
-56.46%
YoY
|
$470.4M
-47.41%
YoY
|
$302.0M
-68.06%
YoY
|
$656.5M
1269.56%
YoY
|
$475.5M
-22.34%
YoY
|
$894.4M
-13.35%
YoY
|
$945.8M
-8.51%
YoY
|
$47.93M
-1010.25%
YoY
|
$612.3M
-11.56%
YoY
|
$1.032B
-9.06%
YoY
|
$1.034B
76.41%
YoY
|
-$5.266M
-100.84%
YoY
|
$692.3M
111.17%
YoY
|
$1.135B
N/A
|
$586.0M
N/A
|
$628.4M
N/A
|
| Cash From Investing Activities |
-$502.0M
83.63%
YoY
|
-$487.5M
100.79%
YoY
|
-$729.1M
20.28%
YoY
|
-$494.6M
529.07%
YoY
|
-$273.4M
-38.88%
YoY
|
-$242.8M
-60.61%
YoY
|
-$606.1M
2256.79%
YoY
|
-$78.62M
-313.04%
YoY
|
-$447.2M
-48.31%
YoY
|
-$616.4M
2.38%
YoY
|
-$25.72M
-90.37%
YoY
|
$36.90M
-108.93%
YoY
|
-$865.2M
1947.0%
YoY
|
-$602.1M
-3.04%
YoY
|
-$267.1M
-13.09%
YoY
|
-$413.2M
202.78%
YoY
|
-$42.27M
-317.7%
YoY
|
-$621.0M
N/A
|
-$307.3M
N/A
|
-$136.5M
N/A
|
| Cash From Financing Activities |
$346.0M
106.59%
YoY
|
$185.7M
-395.46%
YoY
|
-$330.3M
-280.22%
YoY
|
-$523.5M
-5.79%
YoY
|
$167.5M
-418.23%
YoY
|
-$62.86M
-73.1%
YoY
|
$183.3M
6230.98%
YoY
|
-$555.7M
49.75%
YoY
|
-$52.63M
-67.88%
YoY
|
-$233.7M
-1.13%
YoY
|
$2.895M
-121.15%
YoY
|
-$371.0M
-41.2%
YoY
|
-$163.8M
21.24%
YoY
|
-$236.3M
25.4%
YoY
|
-$13.69M
-83.73%
YoY
|
-$631.0M
14.25%
YoY
|
-$135.1M
358.41%
YoY
|
-$188.5M
N/A
|
-$84.14M
N/A
|
-$552.3M
N/A
|
| Net Change In Cash |
$61.00M
-39.69%
YoY
|
$225.7M
37.05%
YoY
|
-$524.0M
333.67%
YoY
|
$25.59M
15.2%
YoY
|
$101.2M
-514.67%
YoY
|
$164.7M
271.55%
YoY
|
-$120.8M
-113.09%
YoY
|
$22.22M
-107.76%
YoY
|
-$24.39M
-94.15%
YoY
|
$44.33M
-77.12%
YoY
|
$922.9M
22.58%
YoY
|
-$286.2M
-72.73%
YoY
|
-$416.7M
-180.94%
YoY
|
$193.8M
-40.49%
YoY
|
$752.9M
287.08%
YoY
|
-$1.049B
1639.18%
YoY
|
$514.9M
62.03%
YoY
|
$325.6M
N/A
|
$194.5M
N/A
|
-$60.34M
N/A
|
| 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 |
$217.0M
4.81%
YoY
|
$527.5M
12.15%
YoY
|
$535.4M
77.27%
YoY
|
$1.044B
58.97%
YoY
|
$207.0M
-56.46%
YoY
|
$470.4M
-47.41%
YoY
|
$302.0M
-68.06%
YoY
|
$656.5M
1269.56%
YoY
|
$475.5M
-22.34%
YoY
|
$894.4M
-13.35%
YoY
|
$945.8M
-8.51%
YoY
|
$47.93M
-1010.25%
YoY
|
$612.3M
-11.56%
YoY
|
$1.032B
-9.06%
YoY
|
$1.034B
76.41%
YoY
|
-$5.266M
-100.84%
YoY
|
$692.3M
111.17%
YoY
|
$1.135B
N/A
|
$586.0M
N/A
|
$628.4M
N/A
|
| Capital Expenditures |
$406.0M
-21.59%
YoY
|
$462.8M
-17.45%
YoY
|
$710.5M
59.43%
YoY
|
$809.7M
97.91%
YoY
|
$517.8M
15.27%
YoY
|
$560.7M
-17.96%
YoY
|
$445.7M
16.5%
YoY
|
$409.1M
107.14%
YoY
|
$449.2M
126.95%
YoY
|
$683.5M
330.65%
YoY
|
$382.6M
-380.85%
YoY
|
$197.5M
-222.84%
YoY
|
$197.9M
-258.55%
YoY
|
$158.7M
-230.2%
YoY
|
-$136.2M
23.18%
YoY
|
-$160.8M
-0.39%
YoY
|
-$124.8M
-3.75%
YoY
|
-$121.9M
N/A
|
-$110.6M
N/A
|
-$161.4M
N/A
|
| Free Cash Flow |
-$189.0M
-39.18%
YoY
|
$64.70M
-171.65%
YoY
|
-$175.1M
21.91%
YoY
|
$233.9M
-5.42%
YoY
|
-$310.8M
-1282.37%
YoY
|
-$90.30M
-142.81%
YoY
|
-$143.6M
-125.5%
YoY
|
$247.4M
-265.37%
YoY
|
$26.28M
-93.66%
YoY
|
$210.9M
-75.85%
YoY
|
$563.2M
-51.86%
YoY
|
-$149.6M
-196.18%
YoY
|
$414.4M
-49.29%
YoY
|
$873.5M
-30.51%
YoY
|
$1.170B
67.96%
YoY
|
$155.5M
-80.31%
YoY
|
$817.1M
78.59%
YoY
|
$1.257B
N/A
|
$696.6M
N/A
|
$789.8M
N/A
|
Loading...