|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$324.0M
-18.18%
YoY
|
$396.0M
-52.8%
YoY
|
$839.0M
-55.37%
YoY
|
$1.880B
-27.89%
YoY
|
$2.607B
227.1%
YoY
|
| Depreciation, Depletion And Amortization |
$509.0M
1.39%
YoY
|
$502.0M
0.4%
YoY
|
$500.0M
4.17%
YoY
|
$480.0M
0.63%
YoY
|
$477.0M
1.06%
YoY
|
| Cash From Operating Activities |
$562.0M
-44.25%
YoY
|
$1.008B
-29.66%
YoY
|
$1.433B
-53.68%
YoY
|
$3.094B
-2.06%
YoY
|
$3.159B
106.61%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$474.0M
13.94%
YoY
|
$416.0M
-6.94%
YoY
|
$447.0M
-195.51%
YoY
|
-$468.0M
6.12%
YoY
|
-$441.0M
56.94%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.000M
-93.55%
YoY
|
-$31.00M
-49.18%
YoY
|
-$61.00M
-79.04%
YoY
|
-$291.0M
7175.0%
YoY
|
-$4.000M
33.33%
YoY
|
| Cash From Investing Activities |
-$475.0M
-25.31%
YoY
|
-$636.0M
25.2%
YoY
|
-$508.0M
-33.07%
YoY
|
-$759.0M
133.54%
YoY
|
-$325.0M
-275.68%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$160.0M
3.9%
YoY
|
$154.0M
-217.56%
YoY
|
-$131.0M
-75.14%
YoY
|
-$527.0M
-627.0%
YoY
|
$100.0M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$290.0M
-65.96%
YoY
|
-$852.0M
-36.51%
YoY
|
-$1.342B
-46.13%
YoY
|
-$2.491B
87.29%
YoY
|
-$1.330B
-2.06%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$562.0M
-44.25%
YoY
|
$1.008B
-29.66%
YoY
|
$1.433B
-53.68%
YoY
|
$3.094B
-2.06%
YoY
|
$3.159B
106.61%
YoY
|
| Cash From Investing Activities |
-$475.0M
-25.31%
YoY
|
-$636.0M
25.2%
YoY
|
-$508.0M
-33.07%
YoY
|
-$759.0M
133.54%
YoY
|
-$325.0M
-275.68%
YoY
|
| Cash From Financing Activities |
-$290.0M
-65.96%
YoY
|
-$852.0M
-36.51%
YoY
|
-$1.342B
-46.13%
YoY
|
-$2.491B
87.29%
YoY
|
-$1.330B
-2.06%
YoY
|
| Net Change In Cash |
-$203.0M
-57.71%
YoY
|
-$480.0M
15.11%
YoY
|
-$417.0M
167.31%
YoY
|
-$156.0M
-110.37%
YoY
|
$1.504B
322.47%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$562.0M
-44.25%
YoY
|
$1.008B
-29.66%
YoY
|
$1.433B
-53.68%
YoY
|
$3.094B
-2.06%
YoY
|
$3.159B
106.61%
YoY
|
| Capital Expenditures |
$474.0M
13.94%
YoY
|
$416.0M
-6.94%
YoY
|
$447.0M
-195.51%
YoY
|
-$468.0M
6.12%
YoY
|
-$441.0M
56.94%
YoY
|
| Free Cash Flow |
$88.00M
-85.14%
YoY
|
$592.0M
-39.96%
YoY
|
$986.0M
-72.32%
YoY
|
$3.562B
-1.06%
YoY
|
$3.600B
98.9%
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$156.0M
87.95%
YoY
|
$74.00M
-8.64%
YoY
|
$80.00M
185.71%
YoY
|
$87.00M
-49.71%
YoY
|
$83.00M
-27.19%
YoY
|
$81.00M
-63.01%
YoY
|
$28.00M
-88.28%
YoY
|
$173.0M
-24.78%
YoY
|
$114.0M
-24.5%
YoY
|
$219.0M
1890.91%
YoY
|
$239.0M
-22.9%
YoY
|
$230.0M
-70.81%
YoY
|
$151.0M
-80.42%
YoY
|
$11.00M
-97.36%
YoY
|
$310.0M
-35.68%
YoY
|
$788.0M
-23.35%
YoY
|
$771.0M
13.22%
YoY
|
$416.0M
42.47%
YoY
|
$482.0M
70.32%
YoY
|
| Depreciation, Depletion And Amortization |
$124.0M
-0.8%
YoY
|
$129.0M
2.38%
YoY
|
$130.0M
4.0%
YoY
|
$125.0M
-0.79%
YoY
|
$125.0M
0.0%
YoY
|
$126.0M
0.0%
YoY
|
$125.0M
2.46%
YoY
|
$126.0M
0.0%
YoY
|
$125.0M
-0.79%
YoY
|
$126.0M
5.0%
YoY
|
$122.0M
2.52%
YoY
|
$126.0M
5.88%
YoY
|
$126.0M
3.28%
YoY
|
$120.0M
-0.83%
YoY
|
$119.0M
0.85%
YoY
|
$119.0M
-0.83%
YoY
|
$122.0M
3.39%
YoY
|
$121.0M
3.42%
YoY
|
$118.0M
2.61%
YoY
|
| Cash From Operating Activities |
$52.00M
-25.71%
YoY
|
-$114.0M
-152.29%
YoY
|
$210.0M
-10.26%
YoY
|
$396.0M
-8.33%
YoY
|
$70.00M
-43.55%
YoY
|
$218.0M
-24.31%
YoY
|
$234.0M
-55.26%
YoY
|
$432.0M
-12.9%
YoY
|
$124.0M
-1.59%
YoY
|
$288.0M
-32.87%
YoY
|
$523.0M
-6.94%
YoY
|
$496.0M
-56.72%
YoY
|
$126.0M
-86.83%
YoY
|
$429.0M
-13.16%
YoY
|
$562.0M
-14.72%
YoY
|
$1.146B
-12.39%
YoY
|
$957.0M
37.11%
YoY
|
$494.0M
11.26%
YoY
|
$659.0M
8.39%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$112.0M
20.43%
YoY
|
$149.0M
0.0%
YoY
|
$125.0M
28.87%
YoY
|
$107.0M
17.58%
YoY
|
$93.00M
17.72%
YoY
|
$149.0M
-23.98%
YoY
|
$97.00M
-2.02%
YoY
|
$91.00M
12.35%
YoY
|
$79.00M
11.27%
YoY
|
$196.0M
-187.89%
YoY
|
$99.00M
-205.32%
YoY
|
$81.00M
-200.0%
YoY
|
$71.00M
-201.43%
YoY
|
-$223.0M
2.29%
YoY
|
-$94.00M
-4.08%
YoY
|
-$81.00M
12.5%
YoY
|
-$70.00M
32.08%
YoY
|
-$218.0M
165.85%
YoY
|
-$98.00M
50.77%
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 |
-$1.000M
-75.0%
YoY
|
$403.0M
-480.19%
YoY
|
-$396.0M
518.75%
YoY
|
-$4.000M
-92.31%
YoY
|
-$4.000M
-300.0%
YoY
|
-$106.0M
-115.82%
YoY
|
-$64.00M
-1.54%
YoY
|
-$52.00M
-92.22%
YoY
|
$2.000M
-200.0%
YoY
|
$670.0M
-11266.67%
YoY
|
-$65.00M
2066.67%
YoY
|
-$668.0M
152.08%
YoY
|
-$2.000M
100.0%
YoY
|
-$6.000M
-700.0%
YoY
|
-$3.000M
-101.14%
YoY
|
-$265.0M
79.05%
YoY
|
-$1.000M
N/A
|
$1.000M
-102.27%
YoY
|
$263.0M
N/A
|
| Cash From Investing Activities |
$81.00M
-183.51%
YoY
|
$254.0M
-199.61%
YoY
|
-$521.0M
223.6%
YoY
|
-$111.0M
-22.38%
YoY
|
-$97.00M
25.97%
YoY
|
-$255.0M
-153.8%
YoY
|
-$161.0M
-1.83%
YoY
|
-$143.0M
-80.91%
YoY
|
-$77.00M
11.59%
YoY
|
$474.0M
-306.99%
YoY
|
-$164.0M
69.07%
YoY
|
-$749.0M
116.47%
YoY
|
-$69.00M
-20.69%
YoY
|
-$229.0M
5.53%
YoY
|
-$97.00M
-158.79%
YoY
|
-$346.0M
57.27%
YoY
|
-$87.00M
64.15%
YoY
|
-$217.0M
72.22%
YoY
|
$165.0M
-353.85%
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 |
$10.00M
-60.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$25.00M
-50.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$50.00M
47.06%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$34.00M
-71.19%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$118.0M
N/A
|
N/A
N/A
|
-$25.00M
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 |
-$315.0M
224.74%
YoY
|
-$60.00M
-66.29%
YoY
|
$120.0M
-170.18%
YoY
|
-$253.0M
29.74%
YoY
|
-$97.00M
-68.51%
YoY
|
-$178.0M
-76.91%
YoY
|
-$171.0M
-39.15%
YoY
|
-$195.0M
-135.39%
YoY
|
-$308.0M
-63.38%
YoY
|
-$771.0M
178.34%
YoY
|
-$281.0M
1.81%
YoY
|
$551.0M
-301.09%
YoY
|
-$841.0M
-49.46%
YoY
|
-$277.0M
-61.74%
YoY
|
-$276.0M
78.06%
YoY
|
-$274.0M
-16.21%
YoY
|
-$1.664B
1241.94%
YoY
|
-$724.0M
9.2%
YoY
|
-$155.0M
-55.2%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$52.00M
-25.71%
YoY
|
-$114.0M
-152.29%
YoY
|
$210.0M
-10.26%
YoY
|
$396.0M
-8.33%
YoY
|
$70.00M
-43.55%
YoY
|
$218.0M
-24.31%
YoY
|
$234.0M
-55.26%
YoY
|
$432.0M
-12.9%
YoY
|
$124.0M
-1.59%
YoY
|
$288.0M
-32.87%
YoY
|
$523.0M
-6.94%
YoY
|
$496.0M
-56.72%
YoY
|
$126.0M
-86.83%
YoY
|
$429.0M
-13.16%
YoY
|
$562.0M
-14.72%
YoY
|
$1.146B
-12.39%
YoY
|
$957.0M
37.11%
YoY
|
$494.0M
11.26%
YoY
|
$659.0M
8.39%
YoY
|
| Cash From Investing Activities |
$81.00M
-183.51%
YoY
|
$254.0M
-199.61%
YoY
|
-$521.0M
223.6%
YoY
|
-$111.0M
-22.38%
YoY
|
-$97.00M
25.97%
YoY
|
-$255.0M
-153.8%
YoY
|
-$161.0M
-1.83%
YoY
|
-$143.0M
-80.91%
YoY
|
-$77.00M
11.59%
YoY
|
$474.0M
-306.99%
YoY
|
-$164.0M
69.07%
YoY
|
-$749.0M
116.47%
YoY
|
-$69.00M
-20.69%
YoY
|
-$229.0M
5.53%
YoY
|
-$97.00M
-158.79%
YoY
|
-$346.0M
57.27%
YoY
|
-$87.00M
64.15%
YoY
|
-$217.0M
72.22%
YoY
|
$165.0M
-353.85%
YoY
|
| Cash From Financing Activities |
-$315.0M
224.74%
YoY
|
-$60.00M
-66.29%
YoY
|
$120.0M
-170.18%
YoY
|
-$253.0M
29.74%
YoY
|
-$97.00M
-68.51%
YoY
|
-$178.0M
-76.91%
YoY
|
-$171.0M
-39.15%
YoY
|
-$195.0M
-135.39%
YoY
|
-$308.0M
-63.38%
YoY
|
-$771.0M
178.34%
YoY
|
-$281.0M
1.81%
YoY
|
$551.0M
-301.09%
YoY
|
-$841.0M
-49.46%
YoY
|
-$277.0M
-61.74%
YoY
|
-$276.0M
78.06%
YoY
|
-$274.0M
-16.21%
YoY
|
-$1.664B
1241.94%
YoY
|
-$724.0M
9.2%
YoY
|
-$155.0M
-55.2%
YoY
|
| Net Change In Cash |
-$182.0M
46.77%
YoY
|
$80.00M
-137.21%
YoY
|
-$191.0M
94.9%
YoY
|
$32.00M
-65.96%
YoY
|
-$124.0M
-52.49%
YoY
|
-$215.0M
2288.89%
YoY
|
-$98.00M
-225.64%
YoY
|
$94.00M
-68.46%
YoY
|
-$261.0M
-66.71%
YoY
|
-$9.000M
-88.31%
YoY
|
$78.00M
-58.73%
YoY
|
$298.0M
-43.35%
YoY
|
-$784.0M
-1.26%
YoY
|
-$77.00M
-82.77%
YoY
|
$189.0M
-71.75%
YoY
|
$526.0M
-30.88%
YoY
|
-$794.0M
-252.4%
YoY
|
-$447.0M
29.57%
YoY
|
$669.0M
239.59%
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 |
$52.00M
-25.71%
YoY
|
-$114.0M
-152.29%
YoY
|
$210.0M
-10.26%
YoY
|
$396.0M
-8.33%
YoY
|
$70.00M
-43.55%
YoY
|
$218.0M
-24.31%
YoY
|
$234.0M
-55.26%
YoY
|
$432.0M
-12.9%
YoY
|
$124.0M
-1.59%
YoY
|
$288.0M
-32.87%
YoY
|
$523.0M
-6.94%
YoY
|
$496.0M
-56.72%
YoY
|
$126.0M
-86.83%
YoY
|
$429.0M
-13.16%
YoY
|
$562.0M
-14.72%
YoY
|
$1.146B
-12.39%
YoY
|
$957.0M
37.11%
YoY
|
$494.0M
11.26%
YoY
|
$659.0M
8.39%
YoY
|
| Capital Expenditures |
$112.0M
20.43%
YoY
|
$149.0M
0.0%
YoY
|
$125.0M
28.87%
YoY
|
$107.0M
17.58%
YoY
|
$93.00M
17.72%
YoY
|
$149.0M
-23.98%
YoY
|
$97.00M
-2.02%
YoY
|
$91.00M
12.35%
YoY
|
$79.00M
11.27%
YoY
|
$196.0M
-187.89%
YoY
|
$99.00M
-205.32%
YoY
|
$81.00M
-200.0%
YoY
|
$71.00M
-201.43%
YoY
|
-$223.0M
2.29%
YoY
|
-$94.00M
-4.08%
YoY
|
-$81.00M
12.5%
YoY
|
-$70.00M
32.08%
YoY
|
-$218.0M
165.85%
YoY
|
-$98.00M
50.77%
YoY
|
| Free Cash Flow |
-$60.00M
160.87%
YoY
|
-$263.0M
-481.16%
YoY
|
$85.00M
-37.96%
YoY
|
$289.0M
-15.25%
YoY
|
-$23.00M
-151.11%
YoY
|
$69.00M
-25.0%
YoY
|
$137.0M
-67.69%
YoY
|
$341.0M
-17.83%
YoY
|
$45.00M
-18.18%
YoY
|
$92.00M
-85.89%
YoY
|
$424.0M
-35.37%
YoY
|
$415.0M
-66.18%
YoY
|
$55.00M
-94.64%
YoY
|
$652.0M
-8.43%
YoY
|
$656.0M
-13.34%
YoY
|
$1.227B
-11.09%
YoY
|
$1.027B
36.75%
YoY
|
$712.0M
35.36%
YoY
|
$757.0M
12.48%
YoY
|
Loading...