|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$678.0M
152.04%
YoY
|
$269.0M
-117.91%
YoY
|
-$1.502B
-239.98%
YoY
|
$1.073B
-26.86%
YoY
|
$1.467B
175.75%
YoY
|
| Depreciation, Depletion And Amortization |
$561.0M
1.81%
YoY
|
$551.0M
3.57%
YoY
|
$532.0M
2.7%
YoY
|
$518.0M
3.19%
YoY
|
$502.0M
3.72%
YoY
|
| Cash From Operating Activities |
$1.227B
3.81%
YoY
|
$1.182B
6.78%
YoY
|
$1.107B
54.61%
YoY
|
$716.0M
-51.65%
YoY
|
$1.481B
34.39%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$837.0M
5.15%
YoY
|
$796.0M
-18.28%
YoY
|
$974.0M
21.14%
YoY
|
$804.0M
16.52%
YoY
|
$690.0M
5.34%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$9.000M
-96.28%
YoY
|
$242.0M
-39.04%
YoY
|
$397.0M
2381.25%
YoY
|
| Other Investing Activities |
-$10.00M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$55.00M
41.03%
YoY
|
-$39.00M
77.27%
YoY
|
| Cash From Investing Activities |
-$699.0M
-11.74%
YoY
|
-$792.0M
-26.46%
YoY
|
-$1.077B
6.42%
YoY
|
-$1.012B
-9.07%
YoY
|
-$1.113B
71.49%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$15.00M
N/A
|
$0.00
-100.0%
YoY
|
$10.00M
-152.63%
YoY
|
-$19.00M
0.0%
YoY
|
-$19.00M
-152.78%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$406.0M
-19.76%
YoY
|
-$506.0M
201.19%
YoY
|
-$168.0M
229.41%
YoY
|
-$51.00M
-130.72%
YoY
|
$166.0M
-126.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.227B
3.81%
YoY
|
$1.182B
6.78%
YoY
|
$1.107B
54.61%
YoY
|
$716.0M
-51.65%
YoY
|
$1.481B
34.39%
YoY
|
| Cash From Investing Activities |
-$699.0M
-11.74%
YoY
|
-$792.0M
-26.46%
YoY
|
-$1.077B
6.42%
YoY
|
-$1.012B
-9.07%
YoY
|
-$1.113B
71.49%
YoY
|
| Cash From Financing Activities |
-$406.0M
-19.76%
YoY
|
-$506.0M
201.19%
YoY
|
-$168.0M
229.41%
YoY
|
-$51.00M
-130.72%
YoY
|
$166.0M
-126.14%
YoY
|
| Net Change In Cash |
$127.0M
-213.39%
YoY
|
-$112.0M
-13.18%
YoY
|
-$129.0M
-68.38%
YoY
|
-$408.0M
-178.46%
YoY
|
$520.0M
-437.66%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.227B
3.81%
YoY
|
$1.182B
6.78%
YoY
|
$1.107B
54.61%
YoY
|
$716.0M
-51.65%
YoY
|
$1.481B
34.39%
YoY
|
| Capital Expenditures |
$837.0M
5.15%
YoY
|
$796.0M
-18.28%
YoY
|
$974.0M
21.14%
YoY
|
$804.0M
16.52%
YoY
|
$690.0M
5.34%
YoY
|
| Free Cash Flow |
$390.0M
1.04%
YoY
|
$386.0M
190.23%
YoY
|
$133.0M
-251.14%
YoY
|
-$88.00M
-111.13%
YoY
|
$791.0M
76.96%
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 |
$520.0M
8.56%
YoY
|
$297.0M
-20.8%
YoY
|
-$13.00M
-95.24%
YoY
|
-$163.0M
239.58%
YoY
|
$479.0M
-3.43%
YoY
|
$375.0M
298.94%
YoY
|
-$273.0M
-308.4%
YoY
|
-$48.00M
-93.92%
YoY
|
$496.0M
350.91%
YoY
|
$94.00M
-109.85%
YoY
|
$131.0M
-46.31%
YoY
|
-$789.0M
11171.43%
YoY
|
$110.0M
-88.21%
YoY
|
-$954.0M
883.51%
YoY
|
$244.0M
-53.52%
YoY
|
-$7.000M
-104.67%
YoY
|
$933.0M
90.8%
YoY
|
-$97.00M
-132.01%
YoY
|
$525.0M
5733.33%
YoY
|
| Depreciation, Depletion And Amortization |
$138.0M
0.0%
YoY
|
$140.0M
1.45%
YoY
|
$145.0M
5.84%
YoY
|
$140.0M
0.72%
YoY
|
$138.0M
0.0%
YoY
|
$138.0M
0.73%
YoY
|
$137.0M
1.48%
YoY
|
$139.0M
3.73%
YoY
|
$138.0M
4.55%
YoY
|
$137.0M
4.58%
YoY
|
$135.0M
3.05%
YoY
|
$134.0M
3.08%
YoY
|
$132.0M
3.13%
YoY
|
$131.0M
1.55%
YoY
|
$131.0M
3.15%
YoY
|
$130.0M
4.0%
YoY
|
$128.0M
1.59%
YoY
|
$129.0M
4.03%
YoY
|
$127.0M
4.18%
YoY
|
| Cash From Operating Activities |
$664.0M
-2.92%
YoY
|
$66.00M
-59.76%
YoY
|
$90.00M
-40.4%
YoY
|
$289.0M
-25.9%
YoY
|
$684.0M
31.03%
YoY
|
$164.0M
37.82%
YoY
|
$151.0M
-39.6%
YoY
|
$390.0M
-9.93%
YoY
|
$522.0M
-21.39%
YoY
|
$119.0M
-149.58%
YoY
|
$250.0M
-289.39%
YoY
|
$433.0M
-3.35%
YoY
|
$664.0M
-33.2%
YoY
|
-$240.0M
-59.6%
YoY
|
-$132.0M
-130.41%
YoY
|
$448.0M
11.72%
YoY
|
$994.0M
100.81%
YoY
|
-$594.0M
-493.38%
YoY
|
$434.0M
211.78%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$170.0M
16.44%
YoY
|
$221.0M
4.74%
YoY
|
$258.0M
-3.01%
YoY
|
$222.0M
8.29%
YoY
|
$146.0M
-13.61%
YoY
|
$211.0M
35.26%
YoY
|
$266.0M
-12.5%
YoY
|
$205.0M
-19.92%
YoY
|
$169.0M
-17.16%
YoY
|
$156.0M
-25.71%
YoY
|
$304.0M
-220.16%
YoY
|
$256.0M
-230.61%
YoY
|
$204.0M
-220.71%
YoY
|
$210.0M
12.9%
YoY
|
-$253.0M
10.0%
YoY
|
-$196.0M
25.64%
YoY
|
-$169.0M
44.44%
YoY
|
$186.0M
-0.53%
YoY
|
-$230.0M
25.07%
YoY
|
| Acquisitions |
N/A
|
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
|
N/A
|
$9.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
| Other Investing Activities |
$18.00M
63.64%
YoY
|
$76.00M
-461.9%
YoY
|
$58.00M
132.0%
YoY
|
$90.00M
1185.71%
YoY
|
$11.00M
-157.89%
YoY
|
-$21.00M
110.0%
YoY
|
$25.00M
-308.33%
YoY
|
$7.000M
-121.88%
YoY
|
-$19.00M
-1050.0%
YoY
|
-$10.00M
-183.33%
YoY
|
-$12.00M
-71.43%
YoY
|
-$32.00M
433.33%
YoY
|
$2.000M
-101.04%
YoY
|
$12.00M
-137.5%
YoY
|
-$42.00M
-88.89%
YoY
|
-$6.000M
-175.0%
YoY
|
-$192.0M
276.47%
YoY
|
-$32.00M
220.0%
YoY
|
-$378.0M
2403.31%
YoY
|
| Cash From Investing Activities |
-$152.0M
12.59%
YoY
|
-$145.0M
-37.5%
YoY
|
-$200.0M
-17.01%
YoY
|
-$132.0M
-33.33%
YoY
|
-$135.0M
-28.19%
YoY
|
-$232.0M
40.61%
YoY
|
-$241.0M
-23.73%
YoY
|
-$198.0M
-31.25%
YoY
|
-$188.0M
-6.93%
YoY
|
-$165.0M
-39.11%
YoY
|
-$316.0M
7.12%
YoY
|
-$288.0M
42.57%
YoY
|
-$202.0M
-44.04%
YoY
|
-$271.0M
75.97%
YoY
|
-$295.0M
-51.48%
YoY
|
-$202.0M
36.49%
YoY
|
-$361.0M
114.88%
YoY
|
-$154.0M
-18.52%
YoY
|
-$608.0M
205.53%
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 |
N/A
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$7.000M
-187.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$8.000M
-300.0%
YoY
|
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
|
| Cash From Financing Activities |
-$247.0M
-31.96%
YoY
|
-$6.000M
-106.32%
YoY
|
$99.00M
-2.94%
YoY
|
-$237.0M
-17.42%
YoY
|
-$363.0M
12.04%
YoY
|
$95.00M
3066.67%
YoY
|
$102.0M
34.21%
YoY
|
-$287.0M
44.95%
YoY
|
-$324.0M
-45.45%
YoY
|
$3.000M
-99.45%
YoY
|
$76.00M
-68.2%
YoY
|
-$198.0M
-37.14%
YoY
|
-$594.0M
184.21%
YoY
|
$548.0M
134.19%
YoY
|
$239.0M
-50.92%
YoY
|
-$315.0M
114.29%
YoY
|
-$209.0M
-28.91%
YoY
|
$234.0M
95.0%
YoY
|
$487.0M
-464.25%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$664.0M
-2.92%
YoY
|
$66.00M
-59.76%
YoY
|
$90.00M
-40.4%
YoY
|
$289.0M
-25.9%
YoY
|
$684.0M
31.03%
YoY
|
$164.0M
37.82%
YoY
|
$151.0M
-39.6%
YoY
|
$390.0M
-9.93%
YoY
|
$522.0M
-21.39%
YoY
|
$119.0M
-149.58%
YoY
|
$250.0M
-289.39%
YoY
|
$433.0M
-3.35%
YoY
|
$664.0M
-33.2%
YoY
|
-$240.0M
-59.6%
YoY
|
-$132.0M
-130.41%
YoY
|
$448.0M
11.72%
YoY
|
$994.0M
100.81%
YoY
|
-$594.0M
-493.38%
YoY
|
$434.0M
211.78%
YoY
|
| Cash From Investing Activities |
-$152.0M
12.59%
YoY
|
-$145.0M
-37.5%
YoY
|
-$200.0M
-17.01%
YoY
|
-$132.0M
-33.33%
YoY
|
-$135.0M
-28.19%
YoY
|
-$232.0M
40.61%
YoY
|
-$241.0M
-23.73%
YoY
|
-$198.0M
-31.25%
YoY
|
-$188.0M
-6.93%
YoY
|
-$165.0M
-39.11%
YoY
|
-$316.0M
7.12%
YoY
|
-$288.0M
42.57%
YoY
|
-$202.0M
-44.04%
YoY
|
-$271.0M
75.97%
YoY
|
-$295.0M
-51.48%
YoY
|
-$202.0M
36.49%
YoY
|
-$361.0M
114.88%
YoY
|
-$154.0M
-18.52%
YoY
|
-$608.0M
205.53%
YoY
|
| Cash From Financing Activities |
-$247.0M
-31.96%
YoY
|
-$6.000M
-106.32%
YoY
|
$99.00M
-2.94%
YoY
|
-$237.0M
-17.42%
YoY
|
-$363.0M
12.04%
YoY
|
$95.00M
3066.67%
YoY
|
$102.0M
34.21%
YoY
|
-$287.0M
44.95%
YoY
|
-$324.0M
-45.45%
YoY
|
$3.000M
-99.45%
YoY
|
$76.00M
-68.2%
YoY
|
-$198.0M
-37.14%
YoY
|
-$594.0M
184.21%
YoY
|
$548.0M
134.19%
YoY
|
$239.0M
-50.92%
YoY
|
-$315.0M
114.29%
YoY
|
-$209.0M
-28.91%
YoY
|
$234.0M
95.0%
YoY
|
$487.0M
-464.25%
YoY
|
| Net Change In Cash |
$265.0M
42.47%
YoY
|
-$84.00M
-566.67%
YoY
|
-$11.00M
-191.67%
YoY
|
-$80.00M
-15.79%
YoY
|
$186.0M
1760.0%
YoY
|
$18.00M
-147.37%
YoY
|
$12.00M
20.0%
YoY
|
-$95.00M
79.25%
YoY
|
$10.00M
-107.58%
YoY
|
-$38.00M
-150.67%
YoY
|
$10.00M
-105.32%
YoY
|
-$53.00M
-23.19%
YoY
|
-$132.0M
-131.13%
YoY
|
$75.00M
-114.45%
YoY
|
-$188.0M
-160.06%
YoY
|
-$69.00M
-165.09%
YoY
|
$424.0M
1184.85%
YoY
|
-$519.0M
-683.15%
YoY
|
$313.0M
-261.76%
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 |
$664.0M
-2.92%
YoY
|
$66.00M
-59.76%
YoY
|
$90.00M
-40.4%
YoY
|
$289.0M
-25.9%
YoY
|
$684.0M
31.03%
YoY
|
$164.0M
37.82%
YoY
|
$151.0M
-39.6%
YoY
|
$390.0M
-9.93%
YoY
|
$522.0M
-21.39%
YoY
|
$119.0M
-149.58%
YoY
|
$250.0M
-289.39%
YoY
|
$433.0M
-3.35%
YoY
|
$664.0M
-33.2%
YoY
|
-$240.0M
-59.6%
YoY
|
-$132.0M
-130.41%
YoY
|
$448.0M
11.72%
YoY
|
$994.0M
100.81%
YoY
|
-$594.0M
-493.38%
YoY
|
$434.0M
211.78%
YoY
|
| Capital Expenditures |
$170.0M
16.44%
YoY
|
$221.0M
4.74%
YoY
|
$258.0M
-3.01%
YoY
|
$222.0M
8.29%
YoY
|
$146.0M
-13.61%
YoY
|
$211.0M
35.26%
YoY
|
$266.0M
-12.5%
YoY
|
$205.0M
-19.92%
YoY
|
$169.0M
-17.16%
YoY
|
$156.0M
-25.71%
YoY
|
$304.0M
-220.16%
YoY
|
$256.0M
-230.61%
YoY
|
$204.0M
-220.71%
YoY
|
$210.0M
12.9%
YoY
|
-$253.0M
10.0%
YoY
|
-$196.0M
25.64%
YoY
|
-$169.0M
44.44%
YoY
|
$186.0M
-0.53%
YoY
|
-$230.0M
25.07%
YoY
|
| Free Cash Flow |
$494.0M
-8.18%
YoY
|
-$155.0M
229.79%
YoY
|
-$168.0M
46.09%
YoY
|
$67.00M
-63.78%
YoY
|
$538.0M
52.41%
YoY
|
-$47.00M
27.03%
YoY
|
-$115.0M
112.96%
YoY
|
$185.0M
4.52%
YoY
|
$353.0M
-23.26%
YoY
|
-$37.00M
-91.78%
YoY
|
-$54.00M
-144.63%
YoY
|
$177.0M
-72.52%
YoY
|
$460.0M
-60.45%
YoY
|
-$450.0M
-42.31%
YoY
|
$121.0M
-81.78%
YoY
|
$644.0M
15.62%
YoY
|
$1.163B
90.03%
YoY
|
-$780.0M
2066.67%
YoY
|
$664.0M
105.51%
YoY
|
Loading...