|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$360.0M
13.56%
YoY
|
-$317.0M
21.92%
YoY
|
-$260.0M
-4433.33%
YoY
|
$6.000M
-96.7%
YoY
|
$182.0M
-1111.11%
YoY
|
| Depreciation, Depletion And Amortization |
$163.0M
10.14%
YoY
|
$148.0M
4.23%
YoY
|
$142.0M
5.19%
YoY
|
$135.0M
-67.47%
YoY
|
$415.0M
-6.11%
YoY
|
| Cash From Operating Activities |
$283.0M
21.98%
YoY
|
$232.0M
-1464.71%
YoY
|
-$17.00M
-104.93%
YoY
|
$345.0M
-60.48%
YoY
|
$873.0M
67.24%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$349.0M
19.93%
YoY
|
$291.0M
60.77%
YoY
|
$181.0M
3.43%
YoY
|
$175.0M
-190.67%
YoY
|
-$193.0M
-23.72%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$106.0M
-12.4%
YoY
|
-$121.0M
-93.72%
YoY
|
-$1.928B
4720.0%
YoY
|
-$40.00M
90.48%
YoY
|
-$21.00M
600.0%
YoY
|
| Cash From Investing Activities |
-$455.0M
10.44%
YoY
|
-$412.0M
-80.46%
YoY
|
-$2.109B
880.93%
YoY
|
-$215.0M
0.47%
YoY
|
-$214.0M
-16.41%
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 |
$3.096B
620.0%
YoY
|
$430.0M
167.08%
YoY
|
$161.0M
1138.46%
YoY
|
$13.00M
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
$225.0M
26.4%
YoY
|
$178.0M
-91.43%
YoY
|
$2.078B
2465.43%
YoY
|
$81.00M
-111.38%
YoY
|
-$712.0M
206.9%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$283.0M
21.98%
YoY
|
$232.0M
-1464.71%
YoY
|
-$17.00M
-104.93%
YoY
|
$345.0M
-60.48%
YoY
|
$873.0M
67.24%
YoY
|
| Cash From Investing Activities |
-$455.0M
10.44%
YoY
|
-$412.0M
-80.46%
YoY
|
-$2.109B
880.93%
YoY
|
-$215.0M
0.47%
YoY
|
-$214.0M
-16.41%
YoY
|
| Cash From Financing Activities |
$225.0M
26.4%
YoY
|
$178.0M
-91.43%
YoY
|
$2.078B
2465.43%
YoY
|
$81.00M
-111.38%
YoY
|
-$712.0M
206.9%
YoY
|
| Net Change In Cash |
$81.00M
-550.0%
YoY
|
-$18.00M
-60.87%
YoY
|
-$46.00M
-122.66%
YoY
|
$203.0M
-483.02%
YoY
|
-$53.00M
-255.88%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$283.0M
21.98%
YoY
|
$232.0M
-1464.71%
YoY
|
-$17.00M
-104.93%
YoY
|
$345.0M
-60.48%
YoY
|
$873.0M
67.24%
YoY
|
| Capital Expenditures |
$349.0M
19.93%
YoY
|
$291.0M
60.77%
YoY
|
$181.0M
3.43%
YoY
|
$175.0M
-190.67%
YoY
|
-$193.0M
-23.72%
YoY
|
| Free Cash Flow |
-$66.00M
11.86%
YoY
|
-$59.00M
-70.2%
YoY
|
-$198.0M
-216.47%
YoY
|
$170.0M
-84.05%
YoY
|
$1.066B
37.55%
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 |
-$71.00M
-66.51%
YoY
|
-$58.00M
1833.33%
YoY
|
-$28.00M
-800.0%
YoY
|
-$62.00M
-58.94%
YoY
|
-$212.0M
26.95%
YoY
|
-$3.000M
-94.44%
YoY
|
$4.000M
-104.76%
YoY
|
-$151.0M
371.88%
YoY
|
-$167.0M
85.56%
YoY
|
-$54.00M
5300.0%
YoY
|
-$84.00M
366.67%
YoY
|
-$32.00M
-740.0%
YoY
|
-$90.00M
-550.0%
YoY
|
-$1.000M
-101.96%
YoY
|
-$18.00M
-113.74%
YoY
|
$5.000M
-88.64%
YoY
|
$20.00M
-25.93%
YoY
|
$51.00M
-124.4%
YoY
|
$131.0M
-31.41%
YoY
|
| Depreciation, Depletion And Amortization |
$101.0M
50.75%
YoY
|
$99.00M
-6.6%
YoY
|
$109.0M
-0.91%
YoY
|
$107.0M
44.59%
YoY
|
$67.00M
-39.09%
YoY
|
$106.0M
32.5%
YoY
|
$110.0M
34.15%
YoY
|
$74.00M
32.14%
YoY
|
$110.0M
20.88%
YoY
|
$80.00M
-13.98%
YoY
|
$82.00M
-11.83%
YoY
|
$56.00M
-42.86%
YoY
|
$91.00M
-4.21%
YoY
|
$93.00M
-7.0%
YoY
|
$93.00M
-70.48%
YoY
|
$98.00M
N/A
|
$95.00M
N/A
|
$100.0M
-5.66%
YoY
|
$315.0M
-6.25%
YoY
|
| Cash From Operating Activities |
$32.00M
-228.0%
YoY
|
$136.0M
518.18%
YoY
|
$137.0M
-11.04%
YoY
|
$35.00M
133.33%
YoY
|
-$25.00M
-160.98%
YoY
|
$22.00M
46.67%
YoY
|
$154.0M
220.83%
YoY
|
$15.00M
-162.5%
YoY
|
$41.00M
-173.21%
YoY
|
$15.00M
-90.57%
YoY
|
$48.00M
77.78%
YoY
|
-$24.00M
-115.38%
YoY
|
-$56.00M
-1966.67%
YoY
|
$159.0M
-1.85%
YoY
|
$27.00M
-96.2%
YoY
|
$156.0M
N/A
|
$3.000M
-98.4%
YoY
|
$162.0M
20.9%
YoY
|
$711.0M
83.25%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$100.0M
-9.09%
YoY
|
$76.00M
-17.39%
YoY
|
$74.00M
23.33%
YoY
|
$89.00M
23.61%
YoY
|
$110.0M
64.18%
YoY
|
$92.00M
9.52%
YoY
|
$60.00M
81.82%
YoY
|
$72.00M
166.67%
YoY
|
$67.00M
81.08%
YoY
|
$84.00M
68.0%
YoY
|
$33.00M
-167.35%
YoY
|
$27.00M
-179.41%
YoY
|
$37.00M
-11.9%
YoY
|
$50.00M
-180.65%
YoY
|
-$49.00M
-62.6%
YoY
|
-$34.00M
N/A
|
$42.00M
-6.67%
YoY
|
-$62.00M
-17.33%
YoY
|
-$131.0M
-26.4%
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 |
-$30.00M
400.0%
YoY
|
-$112.0M
20.43%
YoY
|
$13.00M
-136.11%
YoY
|
-$1.000M
-50.0%
YoY
|
-$6.000M
-160.0%
YoY
|
-$93.00M
82.35%
YoY
|
-$36.00M
-98.05%
YoY
|
-$2.000M
100.0%
YoY
|
$10.00M
-137.04%
YoY
|
-$51.00M
27.5%
YoY
|
-$1.849B
N/A
|
-$1.000M
0.0%
YoY
|
-$27.00M
-2800.0%
YoY
|
-$40.00M
110.53%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
N/A
|
$1.000M
N/A
|
-$19.00M
375.0%
YoY
|
-$2.000M
-300.0%
YoY
|
| Cash From Investing Activities |
-$130.0M
12.07%
YoY
|
-$188.0M
1.62%
YoY
|
-$61.00M
-36.46%
YoY
|
-$90.00M
21.62%
YoY
|
-$116.0M
103.51%
YoY
|
-$185.0M
37.04%
YoY
|
-$96.00M
-94.9%
YoY
|
-$74.00M
164.29%
YoY
|
-$57.00M
-10.94%
YoY
|
-$135.0M
50.0%
YoY
|
-$1.882B
3740.82%
YoY
|
-$28.00M
-20.0%
YoY
|
-$64.00M
56.1%
YoY
|
-$90.00M
11.11%
YoY
|
-$49.00M
-63.16%
YoY
|
-$35.00M
N/A
|
-$41.00M
-14.58%
YoY
|
-$81.00M
2.53%
YoY
|
-$133.0M
-24.86%
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 |
$2.805B
27950.0%
YoY
|
N/A
|
N/A
|
N/A
|
$10.00M
-82.76%
YoY
|
N/A
|
N/A
|
N/A
|
$58.00M
866.67%
YoY
|
N/A
|
N/A
|
N/A
|
$6.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$20.00M
-164.52%
YoY
|
$116.0M
-20.55%
YoY
|
-$12.00M
-40.0%
YoY
|
$90.00M
125.0%
YoY
|
$31.00M
158.33%
YoY
|
$146.0M
69.77%
YoY
|
-$20.00M
-101.1%
YoY
|
$40.00M
-55.56%
YoY
|
$12.00M
-86.81%
YoY
|
$86.00M
-1328.57%
YoY
|
$1.811B
-1761.47%
YoY
|
$90.00M
-37.93%
YoY
|
$91.00M
75.0%
YoY
|
-$7.000M
-81.08%
YoY
|
-$109.0M
-83.85%
YoY
|
$145.0M
N/A
|
$52.00M
-145.61%
YoY
|
-$37.00M
640.0%
YoY
|
-$675.0M
197.36%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$32.00M
-228.0%
YoY
|
$136.0M
518.18%
YoY
|
$137.0M
-11.04%
YoY
|
$35.00M
133.33%
YoY
|
-$25.00M
-160.98%
YoY
|
$22.00M
46.67%
YoY
|
$154.0M
220.83%
YoY
|
$15.00M
-162.5%
YoY
|
$41.00M
-173.21%
YoY
|
$15.00M
-90.57%
YoY
|
$48.00M
77.78%
YoY
|
-$24.00M
-115.38%
YoY
|
-$56.00M
-1966.67%
YoY
|
$159.0M
-1.85%
YoY
|
$27.00M
-96.2%
YoY
|
$156.0M
N/A
|
$3.000M
-98.4%
YoY
|
$162.0M
20.9%
YoY
|
$711.0M
83.25%
YoY
|
| Cash From Investing Activities |
-$130.0M
12.07%
YoY
|
-$188.0M
1.62%
YoY
|
-$61.00M
-36.46%
YoY
|
-$90.00M
21.62%
YoY
|
-$116.0M
103.51%
YoY
|
-$185.0M
37.04%
YoY
|
-$96.00M
-94.9%
YoY
|
-$74.00M
164.29%
YoY
|
-$57.00M
-10.94%
YoY
|
-$135.0M
50.0%
YoY
|
-$1.882B
3740.82%
YoY
|
-$28.00M
-20.0%
YoY
|
-$64.00M
56.1%
YoY
|
-$90.00M
11.11%
YoY
|
-$49.00M
-63.16%
YoY
|
-$35.00M
N/A
|
-$41.00M
-14.58%
YoY
|
-$81.00M
2.53%
YoY
|
-$133.0M
-24.86%
YoY
|
| Cash From Financing Activities |
-$20.00M
-164.52%
YoY
|
$116.0M
-20.55%
YoY
|
-$12.00M
-40.0%
YoY
|
$90.00M
125.0%
YoY
|
$31.00M
158.33%
YoY
|
$146.0M
69.77%
YoY
|
-$20.00M
-101.1%
YoY
|
$40.00M
-55.56%
YoY
|
$12.00M
-86.81%
YoY
|
$86.00M
-1328.57%
YoY
|
$1.811B
-1761.47%
YoY
|
$90.00M
-37.93%
YoY
|
$91.00M
75.0%
YoY
|
-$7.000M
-81.08%
YoY
|
-$109.0M
-83.85%
YoY
|
$145.0M
N/A
|
$52.00M
-145.61%
YoY
|
-$37.00M
640.0%
YoY
|
-$675.0M
197.36%
YoY
|
| Net Change In Cash |
$32.00M
-131.68%
YoY
|
$64.00M
-476.47%
YoY
|
$64.00M
68.42%
YoY
|
$35.00M
-284.21%
YoY
|
-$101.0M
1022.22%
YoY
|
-$17.00M
-50.0%
YoY
|
$38.00M
-265.22%
YoY
|
-$19.00M
-150.0%
YoY
|
-$9.000M
-59.09%
YoY
|
-$34.00M
-154.84%
YoY
|
-$23.00M
-82.44%
YoY
|
$38.00M
-85.71%
YoY
|
-$22.00M
-269.23%
YoY
|
$62.00M
40.91%
YoY
|
-$131.0M
35.05%
YoY
|
$266.0M
N/A
|
$13.00M
-31.58%
YoY
|
$44.00M
-12.0%
YoY
|
-$97.00M
506.25%
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 |
$32.00M
-228.0%
YoY
|
$136.0M
518.18%
YoY
|
$137.0M
-11.04%
YoY
|
$35.00M
133.33%
YoY
|
-$25.00M
-160.98%
YoY
|
$22.00M
46.67%
YoY
|
$154.0M
220.83%
YoY
|
$15.00M
-162.5%
YoY
|
$41.00M
-173.21%
YoY
|
$15.00M
-90.57%
YoY
|
$48.00M
77.78%
YoY
|
-$24.00M
-115.38%
YoY
|
-$56.00M
-1966.67%
YoY
|
$159.0M
-1.85%
YoY
|
$27.00M
-96.2%
YoY
|
$156.0M
N/A
|
$3.000M
-98.4%
YoY
|
$162.0M
20.9%
YoY
|
$711.0M
83.25%
YoY
|
| Capital Expenditures |
$100.0M
-9.09%
YoY
|
$76.00M
-17.39%
YoY
|
$74.00M
23.33%
YoY
|
$89.00M
23.61%
YoY
|
$110.0M
64.18%
YoY
|
$92.00M
9.52%
YoY
|
$60.00M
81.82%
YoY
|
$72.00M
166.67%
YoY
|
$67.00M
81.08%
YoY
|
$84.00M
68.0%
YoY
|
$33.00M
-167.35%
YoY
|
$27.00M
-179.41%
YoY
|
$37.00M
-11.9%
YoY
|
$50.00M
-180.65%
YoY
|
-$49.00M
-62.6%
YoY
|
-$34.00M
N/A
|
$42.00M
-6.67%
YoY
|
-$62.00M
-17.33%
YoY
|
-$131.0M
-26.4%
YoY
|
| Free Cash Flow |
-$68.00M
-49.63%
YoY
|
$60.00M
-185.71%
YoY
|
$63.00M
-32.98%
YoY
|
-$54.00M
-5.26%
YoY
|
-$135.0M
419.23%
YoY
|
-$70.00M
1.45%
YoY
|
$94.00M
526.67%
YoY
|
-$57.00M
11.76%
YoY
|
-$26.00M
-72.04%
YoY
|
-$69.00M
-163.3%
YoY
|
$15.00M
-80.26%
YoY
|
-$51.00M
-126.84%
YoY
|
-$93.00M
138.46%
YoY
|
$109.0M
-51.34%
YoY
|
$76.00M
-90.97%
YoY
|
$190.0M
N/A
|
-$39.00M
-127.27%
YoY
|
$224.0M
7.18%
YoY
|
$842.0M
48.76%
YoY
|
Loading...