|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$157.0M
-441.3%
YoY
|
-$46.00M
-92.23%
YoY
|
-$592.0M
163.11%
YoY
|
-$225.0M
-76.27%
YoY
|
-$948.0M
69.29%
YoY
|
| Depreciation, Depletion And Amortization |
$207.0M
8.95%
YoY
|
$190.0M
1.6%
YoY
|
$187.0M
4.47%
YoY
|
$179.0M
1.13%
YoY
|
$177.0M
-1.67%
YoY
|
| Cash From Operating Activities |
$1.400B
-12.34%
YoY
|
$1.597B
54.75%
YoY
|
$1.032B
-241.76%
YoY
|
-$728.0M
-151.05%
YoY
|
$1.426B
28.35%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$397.0M
17.8%
YoY
|
$337.0M
56.74%
YoY
|
$215.0M
-1.38%
YoY
|
$218.0M
-18.96%
YoY
|
$269.0M
-10.93%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$1.890B
4100.0%
YoY
|
$45.00M
N/A
|
$0.00
N/A
|
| Other Investing Activities |
-$188.0M
64.91%
YoY
|
-$114.0M
-93.91%
YoY
|
-$1.873B
5251.43%
YoY
|
-$35.00M
-105.06%
YoY
|
$692.0M
1341.67%
YoY
|
| Cash From Investing Activities |
-$595.0M
31.06%
YoY
|
-$454.0M
-78.83%
YoY
|
-$2.145B
607.92%
YoY
|
-$303.0M
-174.08%
YoY
|
$409.0M
-256.7%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$11.19B
666.51%
YoY
|
$1.460B
-14.62%
YoY
|
$1.710B
-78.21%
YoY
|
$7.846B
128.08%
YoY
|
$3.440B
-39.03%
YoY
|
| Cash From Financing Activities |
-$742.0M
-14.52%
YoY
|
-$868.0M
-158.85%
YoY
|
$1.475B
-411.18%
YoY
|
-$474.0M
-68.67%
YoY
|
-$1.513B
-34.05%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.400B
-12.34%
YoY
|
$1.597B
54.75%
YoY
|
$1.032B
-241.76%
YoY
|
-$728.0M
-151.05%
YoY
|
$1.426B
28.35%
YoY
|
| Cash From Investing Activities |
-$595.0M
31.06%
YoY
|
-$454.0M
-78.83%
YoY
|
-$2.145B
607.92%
YoY
|
-$303.0M
-174.08%
YoY
|
$409.0M
-256.7%
YoY
|
| Cash From Financing Activities |
-$742.0M
-14.52%
YoY
|
-$868.0M
-158.85%
YoY
|
$1.475B
-411.18%
YoY
|
-$474.0M
-68.67%
YoY
|
-$1.513B
-34.05%
YoY
|
| Net Change In Cash |
$805.0M
236.82%
YoY
|
$239.0M
-35.58%
YoY
|
$371.0M
-124.28%
YoY
|
-$1.528B
-604.29%
YoY
|
$303.0M
-121.22%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.400B
-12.34%
YoY
|
$1.597B
54.75%
YoY
|
$1.032B
-241.76%
YoY
|
-$728.0M
-151.05%
YoY
|
$1.426B
28.35%
YoY
|
| Capital Expenditures |
$397.0M
17.8%
YoY
|
$337.0M
56.74%
YoY
|
$215.0M
-1.38%
YoY
|
$218.0M
-18.96%
YoY
|
$269.0M
-10.93%
YoY
|
| Free Cash Flow |
$1.003B
-20.4%
YoY
|
$1.260B
54.22%
YoY
|
$817.0M
-186.36%
YoY
|
-$946.0M
-181.76%
YoY
|
$1.157B
43.02%
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 |
-$1.423B
2353.45%
YoY
|
-$112.0M
-220.43%
YoY
|
$179.0M
-310.59%
YoY
|
$148.0M
1380.0%
YoY
|
-$58.00M
-9.38%
YoY
|
$93.00M
-338.46%
YoY
|
-$85.00M
-77.51%
YoY
|
$10.00M
-61.54%
YoY
|
-$64.00M
-68.16%
YoY
|
-$39.00M
-90.49%
YoY
|
-$378.0M
-194.74%
YoY
|
$26.00M
-117.93%
YoY
|
-$201.0M
191.3%
YoY
|
-$410.0M
-694.2%
YoY
|
$399.0M
112.23%
YoY
|
-$145.0M
-75.63%
YoY
|
-$69.00M
-88.69%
YoY
|
$69.00M
-145.1%
YoY
|
$188.0M
164.79%
YoY
|
| Depreciation, Depletion And Amortization |
$295.0M
-3.28%
YoY
|
$290.0M
-5.54%
YoY
|
$306.0M
-4.97%
YoY
|
$307.0M
-3.46%
YoY
|
$305.0M
-4.69%
YoY
|
$307.0M
-6.69%
YoY
|
$322.0M
6.98%
YoY
|
$318.0M
0.95%
YoY
|
$320.0M
0.31%
YoY
|
$329.0M
-8.61%
YoY
|
$301.0M
-10.15%
YoY
|
$315.0M
-9.22%
YoY
|
$319.0M
-9.38%
YoY
|
$360.0M
-0.83%
YoY
|
$335.0M
-12.3%
YoY
|
$347.0M
-14.11%
YoY
|
$352.0M
-12.66%
YoY
|
$363.0M
-15.19%
YoY
|
$382.0M
-12.39%
YoY
|
| Cash From Operating Activities |
$230.0M
9.0%
YoY
|
$495.0M
-17.64%
YoY
|
$405.0M
0.0%
YoY
|
$289.0M
-23.95%
YoY
|
$211.0M
0.0%
YoY
|
$601.0M
54.1%
YoY
|
$405.0M
43.62%
YoY
|
$380.0M
84.47%
YoY
|
$211.0M
37.01%
YoY
|
$390.0M
-17.89%
YoY
|
$282.0M
-122.33%
YoY
|
$206.0M
67.48%
YoY
|
$154.0M
-344.44%
YoY
|
$475.0M
1879.17%
YoY
|
-$1.263B
-323.94%
YoY
|
$123.0M
-68.86%
YoY
|
-$63.00M
-114.22%
YoY
|
$24.00M
-93.91%
YoY
|
$564.0M
120.31%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$109.0M
-5.22%
YoY
|
$92.00M
-14.02%
YoY
|
$91.00M
28.17%
YoY
|
$100.0M
26.58%
YoY
|
$115.0M
40.24%
YoY
|
$107.0M
-25.69%
YoY
|
$71.00M
54.35%
YoY
|
$79.00M
154.84%
YoY
|
$82.00M
74.47%
YoY
|
$144.0M
50.0%
YoY
|
$46.00M
-177.97%
YoY
|
$31.00M
-155.36%
YoY
|
$47.00M
2.17%
YoY
|
$96.00M
-215.66%
YoY
|
-$59.00M
-13.24%
YoY
|
-$56.00M
-12.5%
YoY
|
$46.00M
-30.3%
YoY
|
-$83.00M
-1.19%
YoY
|
-$68.00M
-17.07%
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 |
$8.000M
-233.33%
YoY
|
-$190.0M
104.3%
YoY
|
$8.000M
-125.81%
YoY
|
$0.00
N/A
|
-$6.000M
-160.0%
YoY
|
-$93.00M
2225.0%
YoY
|
-$31.00M
-98.32%
YoY
|
$0.00
-100.0%
YoY
|
$10.00M
-137.04%
YoY
|
-$4.000M
-90.0%
YoY
|
-$1.843B
-30816.67%
YoY
|
$1.000M
-150.0%
YoY
|
-$27.00M
-2800.0%
YoY
|
-$40.00M
-1433.33%
YoY
|
$6.000M
-99.09%
YoY
|
-$2.000M
-109.52%
YoY
|
$1.000M
-91.67%
YoY
|
$3.000M
N/A
|
$656.0M
5366.67%
YoY
|
| Cash From Investing Activities |
-$139.0M
6.92%
YoY
|
-$282.0M
41.0%
YoY
|
-$83.00M
-18.63%
YoY
|
-$100.0M
26.58%
YoY
|
-$130.0M
78.08%
YoY
|
-$200.0M
35.14%
YoY
|
-$102.0M
-94.6%
YoY
|
-$79.00M
163.33%
YoY
|
-$73.00M
-6.41%
YoY
|
-$148.0M
8.82%
YoY
|
-$1.889B
3464.15%
YoY
|
-$30.00M
-48.28%
YoY
|
-$78.00M
39.29%
YoY
|
-$136.0M
70.0%
YoY
|
-$53.00M
-109.01%
YoY
|
-$58.00M
34.88%
YoY
|
-$56.00M
0.0%
YoY
|
-$80.00M
-4.76%
YoY
|
$588.0M
-940.0%
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
|
| Common Stock Issuance & Retirement, 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
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 |
$2.857B
1600.6%
YoY
|
N/A
|
N/A
|
N/A
|
$168.0M
-56.92%
YoY
|
N/A
|
N/A
|
N/A
|
$390.0M
39.78%
YoY
|
N/A
|
N/A
|
N/A
|
$279.0M
-42.47%
YoY
|
N/A
|
N/A
|
N/A
|
$485.0M
142.5%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$100.0M
-31.51%
YoY
|
-$235.0M
-376.47%
YoY
|
-$719.0M
280.42%
YoY
|
$358.0M
-184.43%
YoY
|
-$146.0M
-57.06%
YoY
|
$85.00M
-207.59%
YoY
|
-$189.0M
-110.41%
YoY
|
-$424.0M
253.33%
YoY
|
-$340.0M
139.44%
YoY
|
-$79.00M
-71.38%
YoY
|
$1.816B
-5144.44%
YoY
|
-$120.0M
-80.95%
YoY
|
-$142.0M
-130.34%
YoY
|
-$276.0M
-200.36%
YoY
|
-$36.00M
-96.89%
YoY
|
-$630.0M
62.37%
YoY
|
$468.0M
-292.59%
YoY
|
$275.0M
-154.67%
YoY
|
-$1.157B
888.89%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$230.0M
9.0%
YoY
|
$495.0M
-17.64%
YoY
|
$405.0M
0.0%
YoY
|
$289.0M
-23.95%
YoY
|
$211.0M
0.0%
YoY
|
$601.0M
54.1%
YoY
|
$405.0M
43.62%
YoY
|
$380.0M
84.47%
YoY
|
$211.0M
37.01%
YoY
|
$390.0M
-17.89%
YoY
|
$282.0M
-122.33%
YoY
|
$206.0M
67.48%
YoY
|
$154.0M
-344.44%
YoY
|
$475.0M
1879.17%
YoY
|
-$1.263B
-323.94%
YoY
|
$123.0M
-68.86%
YoY
|
-$63.00M
-114.22%
YoY
|
$24.00M
-93.91%
YoY
|
$564.0M
120.31%
YoY
|
| Cash From Investing Activities |
-$139.0M
6.92%
YoY
|
-$282.0M
41.0%
YoY
|
-$83.00M
-18.63%
YoY
|
-$100.0M
26.58%
YoY
|
-$130.0M
78.08%
YoY
|
-$200.0M
35.14%
YoY
|
-$102.0M
-94.6%
YoY
|
-$79.00M
163.33%
YoY
|
-$73.00M
-6.41%
YoY
|
-$148.0M
8.82%
YoY
|
-$1.889B
3464.15%
YoY
|
-$30.00M
-48.28%
YoY
|
-$78.00M
39.29%
YoY
|
-$136.0M
70.0%
YoY
|
-$53.00M
-109.01%
YoY
|
-$58.00M
34.88%
YoY
|
-$56.00M
0.0%
YoY
|
-$80.00M
-4.76%
YoY
|
$588.0M
-940.0%
YoY
|
| Cash From Financing Activities |
-$100.0M
-31.51%
YoY
|
-$235.0M
-376.47%
YoY
|
-$719.0M
280.42%
YoY
|
$358.0M
-184.43%
YoY
|
-$146.0M
-57.06%
YoY
|
$85.00M
-207.59%
YoY
|
-$189.0M
-110.41%
YoY
|
-$424.0M
253.33%
YoY
|
-$340.0M
139.44%
YoY
|
-$79.00M
-71.38%
YoY
|
$1.816B
-5144.44%
YoY
|
-$120.0M
-80.95%
YoY
|
-$142.0M
-130.34%
YoY
|
-$276.0M
-200.36%
YoY
|
-$36.00M
-96.89%
YoY
|
-$630.0M
62.37%
YoY
|
$468.0M
-292.59%
YoY
|
$275.0M
-154.67%
YoY
|
-$1.157B
888.89%
YoY
|
| Net Change In Cash |
-$13.00M
-70.45%
YoY
|
-$22.00M
-104.53%
YoY
|
-$397.0M
-448.25%
YoY
|
$547.0M
-544.72%
YoY
|
-$44.00M
-78.74%
YoY
|
$486.0M
198.16%
YoY
|
$114.0M
-45.45%
YoY
|
-$123.0M
-319.64%
YoY
|
-$207.0M
245.0%
YoY
|
$163.0M
158.73%
YoY
|
$209.0M
-115.46%
YoY
|
$56.00M
-109.91%
YoY
|
-$60.00M
-117.6%
YoY
|
$63.00M
-71.23%
YoY
|
-$1.352B
26940.0%
YoY
|
-$565.0M
1469.44%
YoY
|
$341.0M
160.31%
YoY
|
$219.0M
-44.42%
YoY
|
-$5.000M
-101.95%
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 |
$230.0M
9.0%
YoY
|
$495.0M
-17.64%
YoY
|
$405.0M
0.0%
YoY
|
$289.0M
-23.95%
YoY
|
$211.0M
0.0%
YoY
|
$601.0M
54.1%
YoY
|
$405.0M
43.62%
YoY
|
$380.0M
84.47%
YoY
|
$211.0M
37.01%
YoY
|
$390.0M
-17.89%
YoY
|
$282.0M
-122.33%
YoY
|
$206.0M
67.48%
YoY
|
$154.0M
-344.44%
YoY
|
$475.0M
1879.17%
YoY
|
-$1.263B
-323.94%
YoY
|
$123.0M
-68.86%
YoY
|
-$63.00M
-114.22%
YoY
|
$24.00M
-93.91%
YoY
|
$564.0M
120.31%
YoY
|
| Capital Expenditures |
$109.0M
-5.22%
YoY
|
$92.00M
-14.02%
YoY
|
$91.00M
28.17%
YoY
|
$100.0M
26.58%
YoY
|
$115.0M
40.24%
YoY
|
$107.0M
-25.69%
YoY
|
$71.00M
54.35%
YoY
|
$79.00M
154.84%
YoY
|
$82.00M
74.47%
YoY
|
$144.0M
50.0%
YoY
|
$46.00M
-177.97%
YoY
|
$31.00M
-155.36%
YoY
|
$47.00M
2.17%
YoY
|
$96.00M
-215.66%
YoY
|
-$59.00M
-13.24%
YoY
|
-$56.00M
-12.5%
YoY
|
$46.00M
-30.3%
YoY
|
-$83.00M
-1.19%
YoY
|
-$68.00M
-17.07%
YoY
|
| Free Cash Flow |
$121.0M
26.04%
YoY
|
$403.0M
-18.42%
YoY
|
$314.0M
-5.99%
YoY
|
$189.0M
-37.21%
YoY
|
$96.00M
-25.58%
YoY
|
$494.0M
100.81%
YoY
|
$334.0M
41.53%
YoY
|
$301.0M
72.0%
YoY
|
$129.0M
20.56%
YoY
|
$246.0M
-35.09%
YoY
|
$236.0M
-119.6%
YoY
|
$175.0M
-2.23%
YoY
|
$107.0M
-198.17%
YoY
|
$379.0M
254.21%
YoY
|
-$1.204B
-290.51%
YoY
|
$179.0M
-61.0%
YoY
|
-$109.0M
-128.91%
YoY
|
$107.0M
-77.62%
YoY
|
$632.0M
86.98%
YoY
|
Loading...