|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$261.5M
196.0%
YoY
|
$88.35M
-391.62%
YoY
|
-$30.30M
-25.98%
YoY
|
-$40.93M
-172.37%
YoY
|
$56.56M
-87.18%
YoY
|
| Depreciation, Depletion And Amortization |
$1.379B
10.05%
YoY
|
$1.253B
-10.01%
YoY
|
$1.392B
16.25%
YoY
|
$1.198B
0.03%
YoY
|
$1.197B
7.89%
YoY
|
| Cash From Operating Activities |
$1.647B
23.85%
YoY
|
$1.330B
18.73%
YoY
|
$1.120B
-0.03%
YoY
|
$1.120B
9.17%
YoY
|
$1.026B
-29.24%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$644.6M
6.75%
YoY
|
$603.8M
-6.09%
YoY
|
$643.0M
41.61%
YoY
|
$454.1M
-204.87%
YoY
|
-$433.0M
-18.09%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.050B
15.6%
YoY
|
-$1.773B
-486.88%
YoY
|
$458.3M
-213.13%
YoY
|
-$405.1M
39.14%
YoY
|
-$291.2M
-142.64%
YoY
|
| Cash From Investing Activities |
-$2.694B
13.35%
YoY
|
-$2.377B
1187.25%
YoY
|
-$184.7M
-78.51%
YoY
|
-$859.2M
18.65%
YoY
|
-$724.1M
-569.32%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$2.344B
19.28%
YoY
|
$1.965B
1711.69%
YoY
|
$108.5M
N/A
|
$0.00
-100.0%
YoY
|
$617.4M
1015.27%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$873.8M
-39.54%
YoY
|
$1.445B
-365.79%
YoY
|
-$543.7M
91.51%
YoY
|
-$283.9M
-49.16%
YoY
|
-$558.5M
-57.04%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.647B
23.85%
YoY
|
$1.330B
18.73%
YoY
|
$1.120B
-0.03%
YoY
|
$1.120B
9.17%
YoY
|
$1.026B
-29.24%
YoY
|
| Cash From Investing Activities |
-$2.694B
13.35%
YoY
|
-$2.377B
1187.25%
YoY
|
-$184.7M
-78.51%
YoY
|
-$859.2M
18.65%
YoY
|
-$724.1M
-569.32%
YoY
|
| Cash From Financing Activities |
$873.8M
-39.54%
YoY
|
$1.445B
-365.79%
YoY
|
-$543.7M
91.51%
YoY
|
-$283.9M
-49.16%
YoY
|
-$558.5M
-57.04%
YoY
|
| Net Change In Cash |
-$173.9M
-143.73%
YoY
|
$397.8M
1.61%
YoY
|
$391.5M
-1803.26%
YoY
|
-$22.98M
-91.04%
YoY
|
-$256.5M
-184.25%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.647B
23.85%
YoY
|
$1.330B
18.73%
YoY
|
$1.120B
-0.03%
YoY
|
$1.120B
9.17%
YoY
|
$1.026B
-29.24%
YoY
|
| Capital Expenditures |
$644.6M
6.75%
YoY
|
$603.8M
-6.09%
YoY
|
$643.0M
41.61%
YoY
|
$454.1M
-204.87%
YoY
|
-$433.0M
-18.09%
YoY
|
| Free Cash Flow |
$1.002B
38.07%
YoY
|
$725.8M
52.2%
YoY
|
$476.9M
-28.41%
YoY
|
$666.1M
-54.35%
YoY
|
$1.459B
-26.26%
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 |
$59.05M
22.11%
YoY
|
$70.20M
23.52%
YoY
|
$68.71M
227.24%
YoY
|
$71.46M
237.59%
YoY
|
$48.36M
-437.87%
YoY
|
$56.84M
-162.58%
YoY
|
$21.00M
-130.18%
YoY
|
$21.17M
-79.54%
YoY
|
-$14.31M
-175.68%
YoY
|
-$90.82M
101.73%
YoY
|
-$69.56M
-2370.94%
YoY
|
$103.5M
-351.09%
YoY
|
$18.91M
-53.41%
YoY
|
-$45.02M
10.19%
YoY
|
$3.063M
-95.12%
YoY
|
-$41.20M
-146.67%
YoY
|
$40.59M
-173.27%
YoY
|
-$40.85M
-136.49%
YoY
|
$62.77M
356.97%
YoY
|
| Depreciation, Depletion And Amortization |
$382.5M
18.95%
YoY
|
$352.7M
14.23%
YoY
|
$357.2M
17.39%
YoY
|
$347.7M
2.32%
YoY
|
$321.5M
7.08%
YoY
|
$308.8M
-29.06%
YoY
|
$304.3M
-17.85%
YoY
|
$339.8M
11.54%
YoY
|
$300.3M
6.43%
YoY
|
$435.3M
34.27%
YoY
|
$370.4M
22.85%
YoY
|
$304.7M
7.64%
YoY
|
$282.1M
-2.4%
YoY
|
$324.2M
1.64%
YoY
|
$301.5M
-3.86%
YoY
|
$283.1M
12.89%
YoY
|
$289.1M
-7.97%
YoY
|
$319.0M
21.74%
YoY
|
$313.6M
25.74%
YoY
|
| Cash From Operating Activities |
$394.6M
22.88%
YoY
|
$471.7M
26.23%
YoY
|
$378.6M
7.05%
YoY
|
$475.3M
41.52%
YoY
|
$321.1M
20.53%
YoY
|
$373.6M
33.88%
YoY
|
$353.7M
23.6%
YoY
|
$335.9M
7.71%
YoY
|
$266.4M
9.73%
YoY
|
$279.1M
4.43%
YoY
|
$286.1M
-4.71%
YoY
|
$311.8M
12.14%
YoY
|
$242.8M
-11.56%
YoY
|
$267.3M
0.55%
YoY
|
$300.3M
29.73%
YoY
|
$278.1M
-4.52%
YoY
|
$274.6M
15.56%
YoY
|
$265.8M
-10.14%
YoY
|
$231.5M
-46.72%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$145.4M
23.99%
YoY
|
$234.1M
37.48%
YoY
|
$151.0M
2.85%
YoY
|
$142.2M
-6.8%
YoY
|
$117.3M
-12.56%
YoY
|
$170.2M
-29.94%
YoY
|
$146.9M
-7.59%
YoY
|
$152.6M
18.83%
YoY
|
$134.1M
19.06%
YoY
|
$243.0M
41.01%
YoY
|
$158.9M
-245.98%
YoY
|
$128.4M
-230.3%
YoY
|
$112.7M
-251.58%
YoY
|
$172.3M
-258.08%
YoY
|
-$108.9M
-8.47%
YoY
|
-$98.56M
-15.55%
YoY
|
-$74.32M
-15.83%
YoY
|
-$109.0M
-12.23%
YoY
|
-$118.9M
-30.24%
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 |
-$923.1M
20.44%
YoY
|
-$194.7M
-85.75%
YoY
|
-$1.026B
263.2%
YoY
|
-$62.18M
-45.55%
YoY
|
-$766.5M
7225.53%
YoY
|
-$1.366B
-783.94%
YoY
|
-$282.6M
-294.72%
YoY
|
-$114.2M
-299.99%
YoY
|
-$10.46M
-118.56%
YoY
|
$199.7M
419.8%
YoY
|
$145.1M
-353.78%
YoY
|
$57.10M
-344.31%
YoY
|
$56.38M
-115.53%
YoY
|
$38.42M
-62.04%
YoY
|
-$57.19M
-87.99%
YoY
|
-$23.37M
-123.8%
YoY
|
-$363.0M
2438.51%
YoY
|
$101.2M
10.13%
YoY
|
-$476.3M
-5392.16%
YoY
|
| Cash From Investing Activities |
-$1.069B
20.91%
YoY
|
-$428.7M
-72.09%
YoY
|
-$1.178B
174.17%
YoY
|
-$204.4M
-23.38%
YoY
|
-$883.7M
511.22%
YoY
|
-$1.536B
3449.81%
YoY
|
-$429.5M
3016.52%
YoY
|
-$266.8M
274.05%
YoY
|
-$144.6M
156.91%
YoY
|
-$43.28M
-67.68%
YoY
|
-$13.78M
-91.7%
YoY
|
-$71.33M
-41.5%
YoY
|
-$56.28M
-87.13%
YoY
|
-$133.9M
1617.29%
YoY
|
-$166.1M
-72.1%
YoY
|
-$121.9M
558.92%
YoY
|
-$437.3M
326.19%
YoY
|
-$7.797M
-75.86%
YoY
|
-$595.2M
268.57%
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 |
$799.3M
-8.8%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$876.5M
1031.94%
YoY
|
$18.00M
N/A
|
$14.00M
N/A
|
$6.100M
N/A
|
$77.43M
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
|
| 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 |
$89.96M
-160.32%
YoY
|
$499.9M
-47.72%
YoY
|
$366.1M
-41.38%
YoY
|
$157.0M
-211.92%
YoY
|
-$149.1M
-3191.54%
YoY
|
$956.2M
-677.92%
YoY
|
$624.4M
6277.76%
YoY
|
-$140.3M
-37.94%
YoY
|
$4.824M
-102.98%
YoY
|
-$165.5M
4.08%
YoY
|
$9.791M
-108.74%
YoY
|
-$226.0M
26.72%
YoY
|
-$162.1M
-198.02%
YoY
|
-$159.0M
-38.59%
YoY
|
-$112.0M
-139.1%
YoY
|
-$178.3M
-14.66%
YoY
|
$165.4M
-143.86%
YoY
|
-$258.9M
-41.48%
YoY
|
$286.5M
-142.47%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$394.6M
22.88%
YoY
|
$471.7M
26.23%
YoY
|
$378.6M
7.05%
YoY
|
$475.3M
41.52%
YoY
|
$321.1M
20.53%
YoY
|
$373.6M
33.88%
YoY
|
$353.7M
23.6%
YoY
|
$335.9M
7.71%
YoY
|
$266.4M
9.73%
YoY
|
$279.1M
4.43%
YoY
|
$286.1M
-4.71%
YoY
|
$311.8M
12.14%
YoY
|
$242.8M
-11.56%
YoY
|
$267.3M
0.55%
YoY
|
$300.3M
29.73%
YoY
|
$278.1M
-4.52%
YoY
|
$274.6M
15.56%
YoY
|
$265.8M
-10.14%
YoY
|
$231.5M
-46.72%
YoY
|
| Cash From Investing Activities |
-$1.069B
20.91%
YoY
|
-$428.7M
-72.09%
YoY
|
-$1.178B
174.17%
YoY
|
-$204.4M
-23.38%
YoY
|
-$883.7M
511.22%
YoY
|
-$1.536B
3449.81%
YoY
|
-$429.5M
3016.52%
YoY
|
-$266.8M
274.05%
YoY
|
-$144.6M
156.91%
YoY
|
-$43.28M
-67.68%
YoY
|
-$13.78M
-91.7%
YoY
|
-$71.33M
-41.5%
YoY
|
-$56.28M
-87.13%
YoY
|
-$133.9M
1617.29%
YoY
|
-$166.1M
-72.1%
YoY
|
-$121.9M
558.92%
YoY
|
-$437.3M
326.19%
YoY
|
-$7.797M
-75.86%
YoY
|
-$595.2M
268.57%
YoY
|
| Cash From Financing Activities |
$89.96M
-160.32%
YoY
|
$499.9M
-47.72%
YoY
|
$366.1M
-41.38%
YoY
|
$157.0M
-211.92%
YoY
|
-$149.1M
-3191.54%
YoY
|
$956.2M
-677.92%
YoY
|
$624.4M
6277.76%
YoY
|
-$140.3M
-37.94%
YoY
|
$4.824M
-102.98%
YoY
|
-$165.5M
4.08%
YoY
|
$9.791M
-108.74%
YoY
|
-$226.0M
26.72%
YoY
|
-$162.1M
-198.02%
YoY
|
-$159.0M
-38.59%
YoY
|
-$112.0M
-139.1%
YoY
|
-$178.3M
-14.66%
YoY
|
$165.4M
-143.86%
YoY
|
-$258.9M
-41.48%
YoY
|
$286.5M
-142.47%
YoY
|
| Net Change In Cash |
-$583.9M
-17.96%
YoY
|
$542.8M
-363.02%
YoY
|
-$432.9M
-178.9%
YoY
|
$427.9M
-701.14%
YoY
|
-$711.7M
-661.82%
YoY
|
-$206.4M
-393.34%
YoY
|
$548.6M
94.44%
YoY
|
-$71.18M
-590.15%
YoY
|
$126.7M
418.56%
YoY
|
$70.35M
-374.64%
YoY
|
$282.2M
1170.57%
YoY
|
$14.52M
-165.46%
YoY
|
$24.43M
836.37%
YoY
|
-$25.62M
2913.65%
YoY
|
$22.21M
-128.72%
YoY
|
-$22.18M
-134.78%
YoY
|
$2.609M
-101.08%
YoY
|
-$850.0K
-99.52%
YoY
|
-$77.32M
-80.75%
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 |
$394.6M
22.88%
YoY
|
$471.7M
26.23%
YoY
|
$378.6M
7.05%
YoY
|
$475.3M
41.52%
YoY
|
$321.1M
20.53%
YoY
|
$373.6M
33.88%
YoY
|
$353.7M
23.6%
YoY
|
$335.9M
7.71%
YoY
|
$266.4M
9.73%
YoY
|
$279.1M
4.43%
YoY
|
$286.1M
-4.71%
YoY
|
$311.8M
12.14%
YoY
|
$242.8M
-11.56%
YoY
|
$267.3M
0.55%
YoY
|
$300.3M
29.73%
YoY
|
$278.1M
-4.52%
YoY
|
$274.6M
15.56%
YoY
|
$265.8M
-10.14%
YoY
|
$231.5M
-46.72%
YoY
|
| Capital Expenditures |
$145.4M
23.99%
YoY
|
$234.1M
37.48%
YoY
|
$151.0M
2.85%
YoY
|
$142.2M
-6.8%
YoY
|
$117.3M
-12.56%
YoY
|
$170.2M
-29.94%
YoY
|
$146.9M
-7.59%
YoY
|
$152.6M
18.83%
YoY
|
$134.1M
19.06%
YoY
|
$243.0M
41.01%
YoY
|
$158.9M
-245.98%
YoY
|
$128.4M
-230.3%
YoY
|
$112.7M
-251.58%
YoY
|
$172.3M
-258.08%
YoY
|
-$108.9M
-8.47%
YoY
|
-$98.56M
-15.55%
YoY
|
-$74.32M
-15.83%
YoY
|
-$109.0M
-12.23%
YoY
|
-$118.9M
-30.24%
YoY
|
| Free Cash Flow |
$249.2M
22.24%
YoY
|
$237.6M
16.82%
YoY
|
$227.5M
10.02%
YoY
|
$333.1M
81.76%
YoY
|
$203.9M
54.07%
YoY
|
$203.4M
463.62%
YoY
|
$206.8M
62.56%
YoY
|
$183.3M
-0.08%
YoY
|
$132.3M
1.66%
YoY
|
$36.09M
-61.99%
YoY
|
$127.2M
-68.91%
YoY
|
$183.4M
-51.31%
YoY
|
$130.2M
-62.69%
YoY
|
$94.93M
-74.67%
YoY
|
$409.1M
16.76%
YoY
|
$376.6M
-7.68%
YoY
|
$348.9M
7.05%
YoY
|
$374.8M
-10.76%
YoY
|
$350.4M
-42.07%
YoY
|
Loading...