|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$316.0M
-18.35%
YoY
|
$387.0M
104.76%
YoY
|
$189.0M
-71.62%
YoY
|
$666.0M
98.21%
YoY
|
$336.0M
205.45%
YoY
|
| Depreciation, Depletion And Amortization |
$467.0M
8.1%
YoY
|
$432.0M
14.89%
YoY
|
$376.0M
11.9%
YoY
|
$336.0M
-13.4%
YoY
|
$388.0M
1.57%
YoY
|
| Cash From Operating Activities |
$987.0M
22.15%
YoY
|
$808.0M
18.48%
YoY
|
$682.0M
-18.03%
YoY
|
$832.0M
26.83%
YoY
|
$656.0M
69.07%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$657.0M
-16.73%
YoY
|
$789.0M
-48.53%
YoY
|
$1.533B
194.24%
YoY
|
$521.0M
66.45%
YoY
|
$313.0M
3.3%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$41.00M
-52.87%
YoY
|
$87.00M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$3.000M
-175.0%
YoY
|
| Cash From Investing Activities |
-$616.0M
-12.25%
YoY
|
-$702.0M
-53.26%
YoY
|
-$1.502B
270.86%
YoY
|
-$405.0M
120.11%
YoY
|
-$184.0M
58.62%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$125.0M
N/A
|
$0.00
N/A
|
$0.00
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 |
-$339.0M
50.0%
YoY
|
-$226.0M
-129.58%
YoY
|
$764.0M
-460.38%
YoY
|
-$212.0M
-89.03%
YoY
|
-$1.932B
-267.42%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$987.0M
22.15%
YoY
|
$808.0M
18.48%
YoY
|
$682.0M
-18.03%
YoY
|
$832.0M
26.83%
YoY
|
$656.0M
69.07%
YoY
|
| Cash From Investing Activities |
-$616.0M
-12.25%
YoY
|
-$702.0M
-53.26%
YoY
|
-$1.502B
270.86%
YoY
|
-$405.0M
120.11%
YoY
|
-$184.0M
58.62%
YoY
|
| Cash From Financing Activities |
-$339.0M
50.0%
YoY
|
-$226.0M
-129.58%
YoY
|
$764.0M
-460.38%
YoY
|
-$212.0M
-89.03%
YoY
|
-$1.932B
-267.42%
YoY
|
| Net Change In Cash |
$31.00M
-125.83%
YoY
|
-$120.0M
135.29%
YoY
|
-$51.00M
-125.89%
YoY
|
$197.0M
-110.99%
YoY
|
-$1.792B
-206.79%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$987.0M
22.15%
YoY
|
$808.0M
18.48%
YoY
|
$682.0M
-18.03%
YoY
|
$832.0M
26.83%
YoY
|
$656.0M
69.07%
YoY
|
| Capital Expenditures |
$657.0M
-16.73%
YoY
|
$789.0M
-48.53%
YoY
|
$1.533B
194.24%
YoY
|
$521.0M
66.45%
YoY
|
$313.0M
3.3%
YoY
|
| Free Cash Flow |
$330.0M
1636.84%
YoY
|
$19.00M
-102.23%
YoY
|
-$851.0M
-373.63%
YoY
|
$311.0M
-9.33%
YoY
|
$343.0M
303.53%
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 |
$101.0M
46.38%
YoY
|
$59.00M
-21.33%
YoY
|
$82.00M
-13.68%
YoY
|
$106.0M
-29.33%
YoY
|
$69.00M
2.99%
YoY
|
$75.00M
29.31%
YoY
|
$95.00M
13.1%
YoY
|
$150.0M
354.55%
YoY
|
$67.00M
378.57%
YoY
|
$58.00M
-161.7%
YoY
|
$84.00M
-35.88%
YoY
|
$33.00M
-76.6%
YoY
|
$14.00M
-97.13%
YoY
|
-$94.00M
-177.05%
YoY
|
$131.0M
-329.82%
YoY
|
$141.0M
-9.62%
YoY
|
$488.0M
324.35%
YoY
|
$122.0M
-4.69%
YoY
|
-$57.00M
-161.29%
YoY
|
| Depreciation, Depletion And Amortization |
$131.0M
6.5%
YoY
|
$133.0M
6.4%
YoY
|
$134.0M
6.35%
YoY
|
$131.0M
7.38%
YoY
|
$123.0M
5.13%
YoY
|
$125.0M
9.65%
YoY
|
$126.0M
14.55%
YoY
|
$122.0M
14.02%
YoY
|
$117.0M
15.84%
YoY
|
$114.0M
165.12%
YoY
|
$110.0M
-6.78%
YoY
|
$107.0M
-6.96%
YoY
|
$101.0M
-12.93%
YoY
|
$43.00M
-63.87%
YoY
|
$118.0M
0.0%
YoY
|
$115.0M
144.68%
YoY
|
$116.0M
-39.58%
YoY
|
$119.0M
-38.66%
YoY
|
$118.0M
-38.86%
YoY
|
| Cash From Operating Activities |
$183.0M
28.87%
YoY
|
$227.0M
20.11%
YoY
|
$371.0M
42.15%
YoY
|
$247.0M
17.06%
YoY
|
$142.0M
-2.07%
YoY
|
$189.0M
-24.4%
YoY
|
$261.0M
12.02%
YoY
|
$211.0M
61.07%
YoY
|
$145.0M
113.24%
YoY
|
$250.0M
44.51%
YoY
|
$233.0M
-11.41%
YoY
|
$131.0M
-32.82%
YoY
|
$68.00M
-66.0%
YoY
|
$173.0M
82.11%
YoY
|
$263.0M
202.3%
YoY
|
$195.0M
-46.72%
YoY
|
$200.0M
159.74%
YoY
|
$95.00M
-50.78%
YoY
|
$87.00M
-70.81%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$111.0M
-44.22%
YoY
|
$106.0M
-36.14%
YoY
|
$156.0M
22.83%
YoY
|
$196.0M
3.16%
YoY
|
$199.0M
-34.97%
YoY
|
$166.0M
-84.02%
YoY
|
$127.0M
-8.63%
YoY
|
$190.0M
45.04%
YoY
|
$306.0M
36.61%
YoY
|
$1.039B
718.11%
YoY
|
$139.0M
-209.45%
YoY
|
$131.0M
-200.77%
YoY
|
$224.0M
63.5%
YoY
|
$127.0M
-225.74%
YoY
|
-$127.0M
64.94%
YoY
|
-$130.0M
-2700.0%
YoY
|
$137.0M
85.14%
YoY
|
-$101.0M
-32.21%
YoY
|
-$77.00M
-36.89%
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 |
$4.000M
-50.0%
YoY
|
$22.00M
-64.52%
YoY
|
$6.000M
-50.0%
YoY
|
$5.000M
-16.67%
YoY
|
$8.000M
14.29%
YoY
|
$62.00M
520.0%
YoY
|
$12.00M
50.0%
YoY
|
$6.000M
20.0%
YoY
|
$7.000M
-12.5%
YoY
|
$10.00M
-101.59%
YoY
|
$8.000M
-42.86%
YoY
|
$5.000M
-78.26%
YoY
|
$8.000M
-98.87%
YoY
|
-$629.0M
-1148.33%
YoY
|
$14.00M
-110.45%
YoY
|
$23.00M
-115.97%
YoY
|
$708.0M
-7966.67%
YoY
|
$60.00M
275.0%
YoY
|
-$134.0M
-291.43%
YoY
|
| Cash From Investing Activities |
-$107.0M
-43.98%
YoY
|
-$84.00M
-19.23%
YoY
|
-$150.0M
30.43%
YoY
|
-$191.0M
3.8%
YoY
|
-$191.0M
-36.12%
YoY
|
-$104.0M
-89.89%
YoY
|
-$115.0M
-12.21%
YoY
|
-$184.0M
46.03%
YoY
|
-$299.0M
38.43%
YoY
|
-$1.029B
36.11%
YoY
|
-$131.0M
15.93%
YoY
|
-$126.0M
17.76%
YoY
|
-$216.0M
-137.83%
YoY
|
-$756.0M
1743.9%
YoY
|
-$113.0M
-46.45%
YoY
|
-$107.0M
-23.02%
YoY
|
$571.0M
-1602.63%
YoY
|
-$41.00M
-69.17%
YoY
|
-$211.0M
305.77%
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 |
$30.00M
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
|
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
|
| Cash From Financing Activities |
-$147.0M
390.0%
YoY
|
-$154.0M
-7.78%
YoY
|
-$111.0M
382.61%
YoY
|
-$44.00M
633.33%
YoY
|
-$30.00M
3.45%
YoY
|
-$167.0M
-120.02%
YoY
|
-$23.00M
-34.29%
YoY
|
-$6.000M
-76.92%
YoY
|
-$29.00M
222.22%
YoY
|
$834.0M
69.51%
YoY
|
-$35.00M
12.9%
YoY
|
-$26.00M
-95.99%
YoY
|
-$9.000M
-62.5%
YoY
|
$492.0M
-1084.0%
YoY
|
-$31.00M
-92.55%
YoY
|
-$649.0M
1018.97%
YoY
|
-$24.00M
-98.36%
YoY
|
-$50.00M
8.7%
YoY
|
-$416.0M
-19.85%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$183.0M
28.87%
YoY
|
$227.0M
20.11%
YoY
|
$371.0M
42.15%
YoY
|
$247.0M
17.06%
YoY
|
$142.0M
-2.07%
YoY
|
$189.0M
-24.4%
YoY
|
$261.0M
12.02%
YoY
|
$211.0M
61.07%
YoY
|
$145.0M
113.24%
YoY
|
$250.0M
44.51%
YoY
|
$233.0M
-11.41%
YoY
|
$131.0M
-32.82%
YoY
|
$68.00M
-66.0%
YoY
|
$173.0M
82.11%
YoY
|
$263.0M
202.3%
YoY
|
$195.0M
-46.72%
YoY
|
$200.0M
159.74%
YoY
|
$95.00M
-50.78%
YoY
|
$87.00M
-70.81%
YoY
|
| Cash From Investing Activities |
-$107.0M
-43.98%
YoY
|
-$84.00M
-19.23%
YoY
|
-$150.0M
30.43%
YoY
|
-$191.0M
3.8%
YoY
|
-$191.0M
-36.12%
YoY
|
-$104.0M
-89.89%
YoY
|
-$115.0M
-12.21%
YoY
|
-$184.0M
46.03%
YoY
|
-$299.0M
38.43%
YoY
|
-$1.029B
36.11%
YoY
|
-$131.0M
15.93%
YoY
|
-$126.0M
17.76%
YoY
|
-$216.0M
-137.83%
YoY
|
-$756.0M
1743.9%
YoY
|
-$113.0M
-46.45%
YoY
|
-$107.0M
-23.02%
YoY
|
$571.0M
-1602.63%
YoY
|
-$41.00M
-69.17%
YoY
|
-$211.0M
305.77%
YoY
|
| Cash From Financing Activities |
-$147.0M
390.0%
YoY
|
-$154.0M
-7.78%
YoY
|
-$111.0M
382.61%
YoY
|
-$44.00M
633.33%
YoY
|
-$30.00M
3.45%
YoY
|
-$167.0M
-120.02%
YoY
|
-$23.00M
-34.29%
YoY
|
-$6.000M
-76.92%
YoY
|
-$29.00M
222.22%
YoY
|
$834.0M
69.51%
YoY
|
-$35.00M
12.9%
YoY
|
-$26.00M
-95.99%
YoY
|
-$9.000M
-62.5%
YoY
|
$492.0M
-1084.0%
YoY
|
-$31.00M
-92.55%
YoY
|
-$649.0M
1018.97%
YoY
|
-$24.00M
-98.36%
YoY
|
-$50.00M
8.7%
YoY
|
-$416.0M
-19.85%
YoY
|
| Net Change In Cash |
-$72.00M
-7.69%
YoY
|
-$11.00M
-86.59%
YoY
|
$110.0M
-10.57%
YoY
|
$12.00M
-42.86%
YoY
|
-$78.00M
-57.38%
YoY
|
-$82.00M
-249.09%
YoY
|
$123.0M
83.58%
YoY
|
$21.00M
-200.0%
YoY
|
-$183.0M
18.06%
YoY
|
$55.00M
-160.44%
YoY
|
$67.00M
-43.7%
YoY
|
-$21.00M
-96.26%
YoY
|
-$155.0M
-120.81%
YoY
|
-$91.00M
-2375.0%
YoY
|
$119.0M
-122.04%
YoY
|
-$561.0M
-431.95%
YoY
|
$745.0M
-152.28%
YoY
|
$4.000M
-71.43%
YoY
|
-$540.0M
97.8%
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 |
$183.0M
28.87%
YoY
|
$227.0M
20.11%
YoY
|
$371.0M
42.15%
YoY
|
$247.0M
17.06%
YoY
|
$142.0M
-2.07%
YoY
|
$189.0M
-24.4%
YoY
|
$261.0M
12.02%
YoY
|
$211.0M
61.07%
YoY
|
$145.0M
113.24%
YoY
|
$250.0M
44.51%
YoY
|
$233.0M
-11.41%
YoY
|
$131.0M
-32.82%
YoY
|
$68.00M
-66.0%
YoY
|
$173.0M
82.11%
YoY
|
$263.0M
202.3%
YoY
|
$195.0M
-46.72%
YoY
|
$200.0M
159.74%
YoY
|
$95.00M
-50.78%
YoY
|
$87.00M
-70.81%
YoY
|
| Capital Expenditures |
$111.0M
-44.22%
YoY
|
$106.0M
-36.14%
YoY
|
$156.0M
22.83%
YoY
|
$196.0M
3.16%
YoY
|
$199.0M
-34.97%
YoY
|
$166.0M
-84.02%
YoY
|
$127.0M
-8.63%
YoY
|
$190.0M
45.04%
YoY
|
$306.0M
36.61%
YoY
|
$1.039B
718.11%
YoY
|
$139.0M
-209.45%
YoY
|
$131.0M
-200.77%
YoY
|
$224.0M
63.5%
YoY
|
$127.0M
-225.74%
YoY
|
-$127.0M
64.94%
YoY
|
-$130.0M
-2700.0%
YoY
|
$137.0M
85.14%
YoY
|
-$101.0M
-32.21%
YoY
|
-$77.00M
-36.89%
YoY
|
| Free Cash Flow |
$72.00M
-226.32%
YoY
|
$121.0M
426.09%
YoY
|
$215.0M
60.45%
YoY
|
$51.00M
142.86%
YoY
|
-$57.00M
-64.6%
YoY
|
$23.00M
-102.92%
YoY
|
$134.0M
42.55%
YoY
|
$21.00M
N/A
|
-$161.0M
3.21%
YoY
|
-$789.0M
-1815.22%
YoY
|
$94.00M
-75.9%
YoY
|
$0.00
-100.0%
YoY
|
-$156.0M
-347.62%
YoY
|
$46.00M
-76.53%
YoY
|
$390.0M
137.8%
YoY
|
$325.0M
-9.97%
YoY
|
$63.00M
2000.0%
YoY
|
$196.0M
-42.69%
YoY
|
$164.0M
-60.95%
YoY
|
Loading...