|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$169.8M
-34.36%
YoY
|
$258.7M
194.61%
YoY
|
$87.82M
-52.58%
YoY
|
$185.2M
-12.59%
YoY
|
$211.8M
13.1%
YoY
|
| Depreciation, Depletion And Amortization |
$483.4M
14.27%
YoY
|
$423.0M
32.4%
YoY
|
$319.5M
-6.34%
YoY
|
$341.1M
6.53%
YoY
|
$320.2M
1.76%
YoY
|
| Cash From Operating Activities |
$584.5M
15.02%
YoY
|
$508.2M
-7.8%
YoY
|
$551.2M
-2.84%
YoY
|
$567.3M
3.54%
YoY
|
$547.9M
12.8%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.196B
-4.1%
YoY
|
$1.247B
15.92%
YoY
|
$1.076B
17.89%
YoY
|
$912.6M
-197.6%
YoY
|
-$935.0M
37.7%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$109.0K
-100.73%
YoY
|
-$14.91M
33786.36%
YoY
|
-$44.00K
-93.47%
YoY
|
-$674.0K
-7588.89%
YoY
|
$9.000K
-99.94%
YoY
|
| Cash From Investing Activities |
-$1.217B
3.64%
YoY
|
-$1.174B
7.9%
YoY
|
-$1.088B
14.53%
YoY
|
-$950.3M
-0.2%
YoY
|
-$952.3M
29.77%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$830.8M
-1021.63%
YoY
|
-$90.14M
-147.81%
YoY
|
$188.5M
2262.54%
YoY
|
$7.980M
-21.22%
YoY
|
$10.13M
-103.73%
YoY
|
| Debt Paid & Issued, Net |
$3.191B
289.31%
YoY
|
$819.5M
-9.94%
YoY
|
$910.0M
406.96%
YoY
|
$179.5M
-87.28%
YoY
|
$1.411B
44.33%
YoY
|
| Cash From Financing Activities |
$642.5M
-6.11%
YoY
|
$684.4M
27.42%
YoY
|
$537.1M
39.13%
YoY
|
$386.0M
7.96%
YoY
|
$357.6M
22.37%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$584.5M
15.02%
YoY
|
$508.2M
-7.8%
YoY
|
$551.2M
-2.84%
YoY
|
$567.3M
3.54%
YoY
|
$547.9M
12.8%
YoY
|
| Cash From Investing Activities |
-$1.217B
3.64%
YoY
|
-$1.174B
7.9%
YoY
|
-$1.088B
14.53%
YoY
|
-$950.3M
-0.2%
YoY
|
-$952.3M
29.77%
YoY
|
| Cash From Financing Activities |
$642.5M
-6.11%
YoY
|
$684.4M
27.42%
YoY
|
$537.1M
39.13%
YoY
|
$386.0M
7.96%
YoY
|
$357.6M
22.37%
YoY
|
| Net Change In Cash |
$9.868M
-45.61%
YoY
|
$18.14M
-13538.52%
YoY
|
-$135.0K
-104.54%
YoY
|
$2.974M
-106.35%
YoY
|
-$46.82M
-206.19%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$584.5M
15.02%
YoY
|
$508.2M
-7.8%
YoY
|
$551.2M
-2.84%
YoY
|
$567.3M
3.54%
YoY
|
$547.9M
12.8%
YoY
|
| Capital Expenditures |
$1.196B
-4.1%
YoY
|
$1.247B
15.92%
YoY
|
$1.076B
17.89%
YoY
|
$912.6M
-197.6%
YoY
|
-$935.0M
37.7%
YoY
|
| Free Cash Flow |
-$611.4M
-17.25%
YoY
|
-$738.9M
40.84%
YoY
|
-$524.6M
51.95%
YoY
|
-$345.3M
-123.28%
YoY
|
$1.483B
27.32%
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 |
$8.005M
-37.45%
YoY
|
-$9.847M
-162.67%
YoY
|
$136.3M
-0.07%
YoY
|
$26.01M
-49.94%
YoY
|
$12.80M
-72.88%
YoY
|
$15.71M
-131.28%
YoY
|
$136.4M
217.83%
YoY
|
$51.96M
5.14%
YoY
|
$47.19M
-21.71%
YoY
|
-$50.23M
-419.0%
YoY
|
$42.92M
-66.14%
YoY
|
$49.42M
158.45%
YoY
|
$60.27M
213.63%
YoY
|
$15.75M
38.7%
YoY
|
$126.7M
7.69%
YoY
|
$19.12M
-66.89%
YoY
|
$19.22M
-9.37%
YoY
|
$11.35M
29.32%
YoY
|
$117.7M
-3.36%
YoY
|
| Depreciation, Depletion And Amortization |
$125.4M
9.74%
YoY
|
$122.3M
12.09%
YoY
|
$105.0M
7.82%
YoY
|
$105.2M
11.46%
YoY
|
$114.3M
22.66%
YoY
|
$109.1M
32.88%
YoY
|
$97.40M
9.8%
YoY
|
$94.41M
8.87%
YoY
|
$93.19M
6.95%
YoY
|
$82.10M
-3.77%
YoY
|
$88.71M
3.31%
YoY
|
$86.72M
1.7%
YoY
|
$87.13M
2.9%
YoY
|
$85.32M
5.01%
YoY
|
$85.87M
6.32%
YoY
|
$85.27M
7.52%
YoY
|
$84.67M
7.37%
YoY
|
$81.25M
0.06%
YoY
|
$80.76M
3.94%
YoY
|
| Cash From Operating Activities |
$153.2M
8.45%
YoY
|
$157.7M
-0.59%
YoY
|
$282.0M
56.67%
YoY
|
$3.538M
-95.39%
YoY
|
$141.3M
52.19%
YoY
|
$158.6M
14.49%
YoY
|
$180.0M
5.78%
YoY
|
$76.71M
-30.86%
YoY
|
$92.82M
-29.42%
YoY
|
$138.6M
-0.87%
YoY
|
$170.2M
-18.83%
YoY
|
$110.9M
9.57%
YoY
|
$131.5M
12.77%
YoY
|
$139.8M
0.31%
YoY
|
$209.6M
-10.39%
YoY
|
$101.3M
14.98%
YoY
|
$116.6M
34.85%
YoY
|
$139.4M
18.4%
YoY
|
$233.9M
15.7%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$312.7M
-8.73%
YoY
|
$309.8M
-9.29%
YoY
|
$277.3M
-14.33%
YoY
|
$266.2M
-9.07%
YoY
|
$342.6M
18.51%
YoY
|
$341.5M
27.49%
YoY
|
$323.7M
19.48%
YoY
|
$292.7M
7.37%
YoY
|
$289.1M
9.36%
YoY
|
$267.9M
27.76%
YoY
|
$270.9M
-219.27%
YoY
|
$272.6M
-202.55%
YoY
|
$264.4M
-225.96%
YoY
|
$209.7M
-147.78%
YoY
|
-$227.1M
40.95%
YoY
|
-$265.8M
63.26%
YoY
|
-$209.9M
21.88%
YoY
|
-$438.8M
138.88%
YoY
|
-$161.2M
6.37%
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 |
-$38.00K
-222.58%
YoY
|
-$16.82M
-37.69%
YoY
|
-$1.910M
-28.33%
YoY
|
-$114.0K
-95.29%
YoY
|
$31.00K
34.78%
YoY
|
-$26.99M
212.01%
YoY
|
-$2.665M
-75.06%
YoY
|
-$2.422M
-60.9%
YoY
|
$23.00K
-483.33%
YoY
|
-$8.649M
-70.42%
YoY
|
-$10.69M
109.9%
YoY
|
-$6.194M
319.65%
YoY
|
-$6.000K
-98.94%
YoY
|
-$29.24M
203.04%
YoY
|
-$5.091M
20.55%
YoY
|
-$1.476M
26.26%
YoY
|
-$565.0K
482.47%
YoY
|
-$9.650M
-57.68%
YoY
|
-$4.223M
-50.9%
YoY
|
| Cash From Investing Activities |
-$315.4M
-8.6%
YoY
|
-$326.6M
-11.37%
YoY
|
-$279.2M
-14.44%
YoY
|
-$266.3M
-9.78%
YoY
|
-$345.0M
87.14%
YoY
|
-$368.5M
33.26%
YoY
|
-$326.4M
15.89%
YoY
|
-$295.1M
5.85%
YoY
|
-$184.4M
-26.68%
YoY
|
-$276.5M
15.74%
YoY
|
-$281.6M
21.26%
YoY
|
-$278.8M
4.3%
YoY
|
-$251.4M
18.68%
YoY
|
-$238.9M
-46.73%
YoY
|
-$232.2M
40.43%
YoY
|
-$267.3M
63.1%
YoY
|
-$211.9M
21.44%
YoY
|
-$448.5M
117.29%
YoY
|
-$165.4M
3.23%
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 |
$98.30M
1458.62%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$6.307M
15.94%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$5.440M
-35.19%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$8.394M
24.63%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$6.735M
-25.39%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$3.601M
5.73%
YoY
|
N/A
|
N/A
|
N/A
|
$3.406M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$142.0M
-28.1%
YoY
|
$160.9M
-25.35%
YoY
|
-$314.0K
-100.22%
YoY
|
$284.4M
25.37%
YoY
|
$197.6M
98.53%
YoY
|
$215.5M
60.67%
YoY
|
$142.5M
27.69%
YoY
|
$226.8M
32.35%
YoY
|
$99.51M
-17.07%
YoY
|
$134.1M
37.45%
YoY
|
$111.6M
350.96%
YoY
|
$171.4M
3.77%
YoY
|
$120.0M
21.76%
YoY
|
$97.59M
-62.57%
YoY
|
$24.74M
-165.89%
YoY
|
$165.2M
90.35%
YoY
|
$98.54M
107.14%
YoY
|
$260.7M
146.68%
YoY
|
-$37.55M
170.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$153.2M
8.45%
YoY
|
$157.7M
-0.59%
YoY
|
$282.0M
56.67%
YoY
|
$3.538M
-95.39%
YoY
|
$141.3M
52.19%
YoY
|
$158.6M
14.49%
YoY
|
$180.0M
5.78%
YoY
|
$76.71M
-30.86%
YoY
|
$92.82M
-29.42%
YoY
|
$138.6M
-0.87%
YoY
|
$170.2M
-18.83%
YoY
|
$110.9M
9.57%
YoY
|
$131.5M
12.77%
YoY
|
$139.8M
0.31%
YoY
|
$209.6M
-10.39%
YoY
|
$101.3M
14.98%
YoY
|
$116.6M
34.85%
YoY
|
$139.4M
18.4%
YoY
|
$233.9M
15.7%
YoY
|
| Cash From Investing Activities |
-$315.4M
-8.6%
YoY
|
-$326.6M
-11.37%
YoY
|
-$279.2M
-14.44%
YoY
|
-$266.3M
-9.78%
YoY
|
-$345.0M
87.14%
YoY
|
-$368.5M
33.26%
YoY
|
-$326.4M
15.89%
YoY
|
-$295.1M
5.85%
YoY
|
-$184.4M
-26.68%
YoY
|
-$276.5M
15.74%
YoY
|
-$281.6M
21.26%
YoY
|
-$278.8M
4.3%
YoY
|
-$251.4M
18.68%
YoY
|
-$238.9M
-46.73%
YoY
|
-$232.2M
40.43%
YoY
|
-$267.3M
63.1%
YoY
|
-$211.9M
21.44%
YoY
|
-$448.5M
117.29%
YoY
|
-$165.4M
3.23%
YoY
|
| Cash From Financing Activities |
$142.0M
-28.1%
YoY
|
$160.9M
-25.35%
YoY
|
-$314.0K
-100.22%
YoY
|
$284.4M
25.37%
YoY
|
$197.6M
98.53%
YoY
|
$215.5M
60.67%
YoY
|
$142.5M
27.69%
YoY
|
$226.8M
32.35%
YoY
|
$99.51M
-17.07%
YoY
|
$134.1M
37.45%
YoY
|
$111.6M
350.96%
YoY
|
$171.4M
3.77%
YoY
|
$120.0M
21.76%
YoY
|
$97.59M
-62.57%
YoY
|
$24.74M
-165.89%
YoY
|
$165.2M
90.35%
YoY
|
$98.54M
107.14%
YoY
|
$260.7M
146.68%
YoY
|
-$37.55M
170.14%
YoY
|
| Net Change In Cash |
-$20.12M
224.89%
YoY
|
-$8.031M
-242.17%
YoY
|
$2.460M
-163.34%
YoY
|
$21.63M
157.21%
YoY
|
-$6.192M
-177.72%
YoY
|
$5.649M
-247.69%
YoY
|
-$3.884M
-3134.37%
YoY
|
$8.410M
139.74%
YoY
|
$7.967M
14653.7%
YoY
|
-$3.825M
147.73%
YoY
|
$128.0K
-94.01%
YoY
|
$3.508M
-487.62%
YoY
|
$54.00K
-98.36%
YoY
|
-$1.544M
-96.81%
YoY
|
$2.138M
-93.11%
YoY
|
-$905.0K
-108.28%
YoY
|
$3.285M
-108.13%
YoY
|
-$48.38M
-384.57%
YoY
|
$31.02M
10.41%
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 |
$153.2M
8.45%
YoY
|
$157.7M
-0.59%
YoY
|
$282.0M
56.67%
YoY
|
$3.538M
-95.39%
YoY
|
$141.3M
52.19%
YoY
|
$158.6M
14.49%
YoY
|
$180.0M
5.78%
YoY
|
$76.71M
-30.86%
YoY
|
$92.82M
-29.42%
YoY
|
$138.6M
-0.87%
YoY
|
$170.2M
-18.83%
YoY
|
$110.9M
9.57%
YoY
|
$131.5M
12.77%
YoY
|
$139.8M
0.31%
YoY
|
$209.6M
-10.39%
YoY
|
$101.3M
14.98%
YoY
|
$116.6M
34.85%
YoY
|
$139.4M
18.4%
YoY
|
$233.9M
15.7%
YoY
|
| Capital Expenditures |
$312.7M
-8.73%
YoY
|
$309.8M
-9.29%
YoY
|
$277.3M
-14.33%
YoY
|
$266.2M
-9.07%
YoY
|
$342.6M
18.51%
YoY
|
$341.5M
27.49%
YoY
|
$323.7M
19.48%
YoY
|
$292.7M
7.37%
YoY
|
$289.1M
9.36%
YoY
|
$267.9M
27.76%
YoY
|
$270.9M
-219.27%
YoY
|
$272.6M
-202.55%
YoY
|
$264.4M
-225.96%
YoY
|
$209.7M
-147.78%
YoY
|
-$227.1M
40.95%
YoY
|
-$265.8M
63.26%
YoY
|
-$209.9M
21.88%
YoY
|
-$438.8M
138.88%
YoY
|
-$161.2M
6.37%
YoY
|
| Free Cash Flow |
-$159.5M
-20.78%
YoY
|
-$152.1M
-16.83%
YoY
|
$4.684M
-103.26%
YoY
|
-$262.6M
21.59%
YoY
|
-$201.4M
2.59%
YoY
|
-$182.9M
41.43%
YoY
|
-$143.7M
42.6%
YoY
|
-$216.0M
33.59%
YoY
|
-$196.3M
47.73%
YoY
|
-$129.3M
85.02%
YoY
|
-$100.8M
-123.07%
YoY
|
-$161.7M
-144.05%
YoY
|
-$132.9M
-140.7%
YoY
|
-$69.89M
-112.09%
YoY
|
$436.8M
10.55%
YoY
|
$367.1M
46.32%
YoY
|
$326.5M
26.22%
YoY
|
$578.2M
91.84%
YoY
|
$395.1M
11.71%
YoY
|
Loading...