|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$281.0M
-1661.11%
YoY
|
$18.00M
-91.22%
YoY
|
$205.0M
-270.83%
YoY
|
-$120.0M
-110.83%
YoY
|
$1.108B
-302.56%
YoY
|
| Depreciation, Depletion And Amortization |
$325.0M
-2.11%
YoY
|
$332.0M
14.48%
YoY
|
$290.0M
-17.14%
YoY
|
$350.0M
22.81%
YoY
|
$285.0M
-3.39%
YoY
|
| Cash From Operating Activities |
$449.0M
-17.31%
YoY
|
$543.0M
-18.59%
YoY
|
$667.0M
143.43%
YoY
|
$274.0M
5.38%
YoY
|
$260.0M
5.69%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$245.0M
-7.89%
YoY
|
$266.0M
5.56%
YoY
|
$252.0M
-211.01%
YoY
|
-$227.0M
-12.69%
YoY
|
-$260.0M
-20.25%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$6.000M
-68.42%
YoY
|
$19.00M
-91.0%
YoY
|
$211.0M
N/A
|
| Other Investing Activities |
$59.00M
353.85%
YoY
|
$13.00M
550.0%
YoY
|
$2.000M
-99.72%
YoY
|
$711.0M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$186.0M
-26.48%
YoY
|
-$253.0M
10.48%
YoY
|
-$229.0M
-147.31%
YoY
|
$484.0M
39.48%
YoY
|
$347.0M
109.04%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$125.0M
-54.55%
YoY
|
-$275.0M
-523.08%
YoY
|
$65.00M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$803.0M
486.13%
YoY
|
$137.0M
-87.59%
YoY
|
$1.104B
11.85%
YoY
|
$987.0M
10.28%
YoY
|
$895.0M
728.7%
YoY
|
| Cash From Financing Activities |
-$267.0M
-46.81%
YoY
|
-$502.0M
85.24%
YoY
|
-$271.0M
-78.71%
YoY
|
-$1.273B
65.32%
YoY
|
-$770.0M
-295.93%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$449.0M
-17.31%
YoY
|
$543.0M
-18.59%
YoY
|
$667.0M
143.43%
YoY
|
$274.0M
5.38%
YoY
|
$260.0M
5.69%
YoY
|
| Cash From Investing Activities |
-$186.0M
-26.48%
YoY
|
-$253.0M
10.48%
YoY
|
-$229.0M
-147.31%
YoY
|
$484.0M
39.48%
YoY
|
$347.0M
109.04%
YoY
|
| Cash From Financing Activities |
-$267.0M
-46.81%
YoY
|
-$502.0M
85.24%
YoY
|
-$271.0M
-78.71%
YoY
|
-$1.273B
65.32%
YoY
|
-$770.0M
-295.93%
YoY
|
| Net Change In Cash |
-$4.000M
-98.11%
YoY
|
-$212.0M
-230.06%
YoY
|
$163.0M
-131.65%
YoY
|
-$515.0M
201.17%
YoY
|
-$171.0M
-122.27%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$449.0M
-17.31%
YoY
|
$543.0M
-18.59%
YoY
|
$667.0M
143.43%
YoY
|
$274.0M
5.38%
YoY
|
$260.0M
5.69%
YoY
|
| Capital Expenditures |
$245.0M
-7.89%
YoY
|
$266.0M
5.56%
YoY
|
$252.0M
-211.01%
YoY
|
-$227.0M
-12.69%
YoY
|
-$260.0M
-20.25%
YoY
|
| Free Cash Flow |
$204.0M
-26.35%
YoY
|
$277.0M
-33.25%
YoY
|
$415.0M
-17.17%
YoY
|
$501.0M
-3.65%
YoY
|
$520.0M
-9.09%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$27.00M
-108.06%
YoY
|
-$22.00M
N/A
|
$18.00M
-77.22%
YoY
|
$36.00M
-427.27%
YoY
|
-$335.0M
378.57%
YoY
|
$0.00
-100.0%
YoY
|
$79.00M
-41.48%
YoY
|
-$11.00M
-115.07%
YoY
|
-$70.00M
366.67%
YoY
|
$20.00M
66.67%
YoY
|
$135.0M
200.0%
YoY
|
$73.00M
-343.33%
YoY
|
-$15.00M
-81.48%
YoY
|
$12.00M
-122.22%
YoY
|
$45.00M
-95.31%
YoY
|
-$30.00M
-57.75%
YoY
|
-$81.00M
-217.39%
YoY
|
-$54.00M
-136.0%
YoY
|
$960.0M
-2766.67%
YoY
|
-$71.00M
-78.15%
YoY
|
| Depreciation, Depletion And Amortization |
$68.00M
-13.92%
YoY
|
$69.00M
0.0%
YoY
|
$83.00M
-1.19%
YoY
|
$83.00M
0.0%
YoY
|
$79.00M
-3.66%
YoY
|
$69.00M
-4.17%
YoY
|
$84.00M
-4.55%
YoY
|
$83.00M
-4.6%
YoY
|
$82.00M
-2.38%
YoY
|
$72.00M
4.35%
YoY
|
$88.00M
1.15%
YoY
|
$87.00M
1.16%
YoY
|
$84.00M
-5.62%
YoY
|
$69.00M
-8.0%
YoY
|
$87.00M
-4.4%
YoY
|
$86.00M
6.17%
YoY
|
$89.00M
14.1%
YoY
|
$75.00M
7.14%
YoY
|
$91.00M
0.0%
YoY
|
$81.00M
8.0%
YoY
|
| Cash From Operating Activities |
$82.00M
-282.22%
YoY
|
$80.00M
-26.61%
YoY
|
$213.0M
-19.01%
YoY
|
$172.0M
8.86%
YoY
|
-$45.00M
-155.56%
YoY
|
$109.0M
165.85%
YoY
|
$263.0M
-10.54%
YoY
|
$158.0M
-22.17%
YoY
|
$81.00M
-35.71%
YoY
|
$41.00M
-6.82%
YoY
|
$294.0M
24.58%
YoY
|
$203.0M
782.61%
YoY
|
$126.0M
334.48%
YoY
|
$44.00M
-414.29%
YoY
|
$236.0M
-301.71%
YoY
|
$23.00M
-89.73%
YoY
|
$29.00M
-130.53%
YoY
|
-$14.00M
-106.06%
YoY
|
-$117.0M
-122.72%
YoY
|
$224.0M
-149.23%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$73.00M
62.22%
YoY
|
$65.00M
1.56%
YoY
|
$79.00M
9.72%
YoY
|
$57.00M
-18.57%
YoY
|
$45.00M
-34.78%
YoY
|
$64.00M
16.36%
YoY
|
$72.00M
-4.0%
YoY
|
$70.00M
16.67%
YoY
|
$69.00M
23.21%
YoY
|
$55.00M
-9.84%
YoY
|
$75.00M
-231.58%
YoY
|
$60.00M
-213.21%
YoY
|
$56.00M
-198.25%
YoY
|
$61.00M
-201.67%
YoY
|
-$57.00M
-22.97%
YoY
|
-$53.00M
-11.67%
YoY
|
-$57.00M
3.64%
YoY
|
-$60.00M
-15.49%
YoY
|
-$74.00M
8.82%
YoY
|
-$60.00M
-17.81%
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
|
$6.000M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.000M
-300.0%
YoY
|
$1.000M
-66.67%
YoY
|
$20.00M
900.0%
YoY
|
$8.000M
N/A
|
$1.000M
N/A
|
$3.000M
N/A
|
$2.000M
-80.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$10.00M
400.0%
YoY
|
$7.000M
-200.0%
YoY
|
-$5.000M
-225.0%
YoY
|
$1.000M
-99.86%
YoY
|
$2.000M
-99.74%
YoY
|
-$7.000M
-96.35%
YoY
|
$4.000M
-80.95%
YoY
|
$712.0M
7020.0%
YoY
|
$768.0M
49.42%
YoY
|
-$192.0M
-19300.0%
YoY
|
| Cash From Investing Activities |
-$75.00M
70.45%
YoY
|
-$68.00M
100.0%
YoY
|
-$59.00M
-15.71%
YoY
|
-$49.00M
-30.0%
YoY
|
-$44.00M
-36.23%
YoY
|
-$34.00M
-22.73%
YoY
|
-$70.00M
7.69%
YoY
|
-$70.00M
32.08%
YoY
|
-$69.00M
13.11%
YoY
|
-$44.00M
-12.0%
YoY
|
-$65.00M
18.18%
YoY
|
-$53.00M
-11.67%
YoY
|
-$61.00M
15.09%
YoY
|
-$50.00M
-107.67%
YoY
|
-$55.00M
-107.93%
YoY
|
-$60.00M
-76.19%
YoY
|
-$53.00M
55.88%
YoY
|
$652.0M
-1168.85%
YoY
|
$694.0M
55.61%
YoY
|
-$252.0M
250.0%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
N/A
|
$25.00M
0.0%
YoY
|
-$50.00M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
$25.00M
-75.0%
YoY
|
-$50.00M
N/A
|
$225.0M
-708.11%
YoY
|
$150.0M
N/A
|
$100.0M
N/A
|
N/A
N/A
|
-$37.00M
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
|
| Debt Paid & Issued, Net |
N/A
|
$2.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
-88.89%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$7.000M
-85.11%
YoY
|
-$114.0M
11.76%
YoY
|
-$55.00M
-70.9%
YoY
|
-$63.00M
-31.52%
YoY
|
-$47.00M
-28.79%
YoY
|
-$102.0M
-34.19%
YoY
|
-$189.0M
1790.0%
YoY
|
-$92.00M
113.95%
YoY
|
-$66.00M
-55.7%
YoY
|
-$155.0M
124.64%
YoY
|
-$10.00M
-90.83%
YoY
|
-$43.00M
-70.75%
YoY
|
-$149.0M
-84.12%
YoY
|
-$69.00M
-12.66%
YoY
|
-$109.0M
109.62%
YoY
|
-$147.0M
-434.09%
YoY
|
-$938.0M
35.16%
YoY
|
-$79.00M
16.18%
YoY
|
-$52.00M
-81.82%
YoY
|
$44.00M
-160.27%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$82.00M
-282.22%
YoY
|
$80.00M
-26.61%
YoY
|
$213.0M
-19.01%
YoY
|
$172.0M
8.86%
YoY
|
-$45.00M
-155.56%
YoY
|
$109.0M
165.85%
YoY
|
$263.0M
-10.54%
YoY
|
$158.0M
-22.17%
YoY
|
$81.00M
-35.71%
YoY
|
$41.00M
-6.82%
YoY
|
$294.0M
24.58%
YoY
|
$203.0M
782.61%
YoY
|
$126.0M
334.48%
YoY
|
$44.00M
-414.29%
YoY
|
$236.0M
-301.71%
YoY
|
$23.00M
-89.73%
YoY
|
$29.00M
-130.53%
YoY
|
-$14.00M
-106.06%
YoY
|
-$117.0M
-122.72%
YoY
|
$224.0M
-149.23%
YoY
|
| Cash From Investing Activities |
-$75.00M
70.45%
YoY
|
-$68.00M
100.0%
YoY
|
-$59.00M
-15.71%
YoY
|
-$49.00M
-30.0%
YoY
|
-$44.00M
-36.23%
YoY
|
-$34.00M
-22.73%
YoY
|
-$70.00M
7.69%
YoY
|
-$70.00M
32.08%
YoY
|
-$69.00M
13.11%
YoY
|
-$44.00M
-12.0%
YoY
|
-$65.00M
18.18%
YoY
|
-$53.00M
-11.67%
YoY
|
-$61.00M
15.09%
YoY
|
-$50.00M
-107.67%
YoY
|
-$55.00M
-107.93%
YoY
|
-$60.00M
-76.19%
YoY
|
-$53.00M
55.88%
YoY
|
$652.0M
-1168.85%
YoY
|
$694.0M
55.61%
YoY
|
-$252.0M
250.0%
YoY
|
| Cash From Financing Activities |
-$7.000M
-85.11%
YoY
|
-$114.0M
11.76%
YoY
|
-$55.00M
-70.9%
YoY
|
-$63.00M
-31.52%
YoY
|
-$47.00M
-28.79%
YoY
|
-$102.0M
-34.19%
YoY
|
-$189.0M
1790.0%
YoY
|
-$92.00M
113.95%
YoY
|
-$66.00M
-55.7%
YoY
|
-$155.0M
124.64%
YoY
|
-$10.00M
-90.83%
YoY
|
-$43.00M
-70.75%
YoY
|
-$149.0M
-84.12%
YoY
|
-$69.00M
-12.66%
YoY
|
-$109.0M
109.62%
YoY
|
-$147.0M
-434.09%
YoY
|
-$938.0M
35.16%
YoY
|
-$79.00M
16.18%
YoY
|
-$52.00M
-81.82%
YoY
|
$44.00M
-160.27%
YoY
|
| Net Change In Cash |
$0.00
-100.0%
YoY
|
-$103.0M
21.18%
YoY
|
$99.00M
2375.0%
YoY
|
$60.00M
-1600.0%
YoY
|
-$136.0M
151.85%
YoY
|
-$85.00M
-29.17%
YoY
|
$4.000M
-98.17%
YoY
|
-$4.000M
-103.74%
YoY
|
-$54.00M
-35.71%
YoY
|
-$120.0M
160.87%
YoY
|
$219.0M
204.17%
YoY
|
$107.0M
-158.15%
YoY
|
-$84.00M
-91.27%
YoY
|
-$46.00M
-108.23%
YoY
|
$72.00M
-86.29%
YoY
|
-$184.0M
-1250.0%
YoY
|
-$962.0M
16.89%
YoY
|
$559.0M
336.72%
YoY
|
$525.0M
-22.22%
YoY
|
$16.00M
-102.67%
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
|
N/A
|
| Cash From Operating Activities |
$82.00M
-282.22%
YoY
|
$80.00M
-26.61%
YoY
|
$213.0M
-19.01%
YoY
|
$172.0M
8.86%
YoY
|
-$45.00M
-155.56%
YoY
|
$109.0M
165.85%
YoY
|
$263.0M
-10.54%
YoY
|
$158.0M
-22.17%
YoY
|
$81.00M
-35.71%
YoY
|
$41.00M
-6.82%
YoY
|
$294.0M
24.58%
YoY
|
$203.0M
782.61%
YoY
|
$126.0M
334.48%
YoY
|
$44.00M
-414.29%
YoY
|
$236.0M
-301.71%
YoY
|
$23.00M
-89.73%
YoY
|
$29.00M
-130.53%
YoY
|
-$14.00M
-106.06%
YoY
|
-$117.0M
-122.72%
YoY
|
$224.0M
-149.23%
YoY
|
| Capital Expenditures |
$73.00M
62.22%
YoY
|
$65.00M
1.56%
YoY
|
$79.00M
9.72%
YoY
|
$57.00M
-18.57%
YoY
|
$45.00M
-34.78%
YoY
|
$64.00M
16.36%
YoY
|
$72.00M
-4.0%
YoY
|
$70.00M
16.67%
YoY
|
$69.00M
23.21%
YoY
|
$55.00M
-9.84%
YoY
|
$75.00M
-231.58%
YoY
|
$60.00M
-213.21%
YoY
|
$56.00M
-198.25%
YoY
|
$61.00M
-201.67%
YoY
|
-$57.00M
-22.97%
YoY
|
-$53.00M
-11.67%
YoY
|
-$57.00M
3.64%
YoY
|
-$60.00M
-15.49%
YoY
|
-$74.00M
8.82%
YoY
|
-$60.00M
-17.81%
YoY
|
| Free Cash Flow |
$9.000M
-110.0%
YoY
|
$15.00M
-66.67%
YoY
|
$134.0M
-29.84%
YoY
|
$115.0M
30.68%
YoY
|
-$90.00M
-850.0%
YoY
|
$45.00M
-421.43%
YoY
|
$191.0M
-12.79%
YoY
|
$88.00M
-38.46%
YoY
|
$12.00M
-82.86%
YoY
|
-$14.00M
-17.65%
YoY
|
$219.0M
-25.26%
YoY
|
$143.0M
88.16%
YoY
|
$70.00M
-18.6%
YoY
|
-$17.00M
-136.96%
YoY
|
$293.0M
-781.4%
YoY
|
$76.00M
-73.24%
YoY
|
$86.00M
-315.0%
YoY
|
$46.00M
-84.77%
YoY
|
-$43.00M
-107.38%
YoY
|
$284.0M
-174.35%
YoY
|
Loading...