|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$147.0M
-57.76%
YoY
|
$348.0M
123.08%
YoY
|
$156.0M
-43.27%
YoY
|
$275.0M
-42.95%
YoY
|
$482.0M
-153.68%
YoY
|
| Depreciation, Depletion And Amortization |
$221.0M
29.24%
YoY
|
$171.0M
-67.3%
YoY
|
$523.0M
6.3%
YoY
|
$492.0M
-6.46%
YoY
|
$526.0M
-7.1%
YoY
|
| Cash From Operating Activities |
-$99.00M
-109.61%
YoY
|
$1.030B
-0.96%
YoY
|
$1.040B
15.68%
YoY
|
$899.0M
-8.08%
YoY
|
$978.0M
12.99%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$316.0M
112.08%
YoY
|
$149.0M
-62.66%
YoY
|
$399.0M
25.87%
YoY
|
$317.0M
-233.19%
YoY
|
-$238.0M
-6.56%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$142.0M
N/A
|
$0.00
N/A
|
| Other Investing Activities |
-$1.000M
N/A
|
$0.00
-100.0%
YoY
|
$9.000M
-400.0%
YoY
|
-$3.000M
-100.34%
YoY
|
$874.0M
-6387.77%
YoY
|
| Cash From Investing Activities |
$3.502B
-1080.95%
YoY
|
-$357.0M
-9.16%
YoY
|
-$393.0M
-333.93%
YoY
|
$168.0M
-73.58%
YoY
|
$636.0M
-336.78%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$271.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$115.0M
-380.49%
YoY
|
-$41.00M
N/A
|
| Debt Paid & Issued, Net |
$2.936B
487.2%
YoY
|
$500.0M
-37.58%
YoY
|
$801.0M
34.17%
YoY
|
$597.0M
-79.02%
YoY
|
$2.846B
196.77%
YoY
|
| Cash From Financing Activities |
-$2.716B
363.48%
YoY
|
-$586.0M
-8.15%
YoY
|
-$638.0M
-40.09%
YoY
|
-$1.065B
-43.89%
YoY
|
-$1.898B
333.43%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$99.00M
-109.61%
YoY
|
$1.030B
-0.96%
YoY
|
$1.040B
15.68%
YoY
|
$899.0M
-8.08%
YoY
|
$978.0M
12.99%
YoY
|
| Cash From Investing Activities |
$3.502B
-1080.95%
YoY
|
-$357.0M
-9.16%
YoY
|
-$393.0M
-333.93%
YoY
|
$168.0M
-73.58%
YoY
|
$636.0M
-336.78%
YoY
|
| Cash From Financing Activities |
-$2.716B
363.48%
YoY
|
-$586.0M
-8.15%
YoY
|
-$638.0M
-40.09%
YoY
|
-$1.065B
-43.89%
YoY
|
-$1.898B
333.43%
YoY
|
| Net Change In Cash |
$687.0M
689.66%
YoY
|
$87.00M
866.67%
YoY
|
$9.000M
350.0%
YoY
|
$2.000M
-100.7%
YoY
|
-$284.0M
-278.5%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$99.00M
-109.61%
YoY
|
$1.030B
-0.96%
YoY
|
$1.040B
15.68%
YoY
|
$899.0M
-8.08%
YoY
|
$978.0M
12.99%
YoY
|
| Capital Expenditures |
$316.0M
112.08%
YoY
|
$149.0M
-62.66%
YoY
|
$399.0M
25.87%
YoY
|
$317.0M
-233.19%
YoY
|
-$238.0M
-6.56%
YoY
|
| Free Cash Flow |
-$415.0M
-147.11%
YoY
|
$881.0M
37.44%
YoY
|
$641.0M
10.14%
YoY
|
$582.0M
-52.14%
YoY
|
$1.216B
8.54%
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 |
$37.00M
37.04%
YoY
|
$61.00M
-71.89%
YoY
|
$117.0M
1571.43%
YoY
|
-$58.00M
-238.1%
YoY
|
$27.00M
-67.07%
YoY
|
$217.0M
-3200.0%
YoY
|
$7.000M
-92.55%
YoY
|
$42.00M
-8.7%
YoY
|
$82.00M
256.52%
YoY
|
-$7.000M
-89.06%
YoY
|
$94.00M
-64.53%
YoY
|
$46.00M
-1020.0%
YoY
|
$23.00M
-70.89%
YoY
|
-$64.00M
-436.84%
YoY
|
$265.0M
307.69%
YoY
|
-$5.000M
-101.64%
YoY
|
$79.00M
-15.05%
YoY
|
$19.00M
-107.85%
YoY
|
$65.00M
-150.78%
YoY
|
$305.0M
-209.08%
YoY
|
| Depreciation, Depletion And Amortization |
$53.00M
-1.85%
YoY
|
$58.00M
9.43%
YoY
|
$55.00M
-152.88%
YoY
|
$54.00M
-58.14%
YoY
|
$54.00M
-57.14%
YoY
|
$53.00M
-59.23%
YoY
|
-$104.0M
-178.79%
YoY
|
$129.0M
0.0%
YoY
|
$126.0M
-4.55%
YoY
|
$130.0M
2.36%
YoY
|
$132.0M
7.32%
YoY
|
$129.0M
6.61%
YoY
|
$132.0M
9.09%
YoY
|
$127.0M
-2.31%
YoY
|
$123.0M
-6.11%
YoY
|
$121.0M
-9.7%
YoY
|
$121.0M
-7.63%
YoY
|
$130.0M
103.76%
YoY
|
$131.0M
-22.12%
YoY
|
$134.0M
-19.33%
YoY
|
| Cash From Operating Activities |
$165.0M
-26.34%
YoY
|
-$187.0M
-161.11%
YoY
|
-$446.0M
-270.88%
YoY
|
$310.0M
-9.62%
YoY
|
$224.0M
86.67%
YoY
|
$306.0M
-23.31%
YoY
|
$261.0M
-11.82%
YoY
|
$343.0M
908.82%
YoY
|
$120.0M
-61.41%
YoY
|
$399.0M
43.53%
YoY
|
$296.0M
25.42%
YoY
|
$34.00M
-82.65%
YoY
|
$311.0M
64.55%
YoY
|
$278.0M
-29.8%
YoY
|
$236.0M
108.85%
YoY
|
$196.0M
-22.83%
YoY
|
$189.0M
-12.09%
YoY
|
$396.0M
55.11%
YoY
|
$113.0M
-60.38%
YoY
|
$254.0M
51.37%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$110.0M
44.74%
YoY
|
$77.00M
71.11%
YoY
|
$65.00M
-180.25%
YoY
|
$98.00M
-2.97%
YoY
|
$76.00M
-9.52%
YoY
|
$45.00M
-54.08%
YoY
|
-$81.00M
-175.0%
YoY
|
$101.0M
2.02%
YoY
|
$84.00M
-10.64%
YoY
|
$98.00M
7.69%
YoY
|
$108.0M
-247.95%
YoY
|
$99.00M
-223.75%
YoY
|
$94.00M
-228.77%
YoY
|
$91.00M
-230.0%
YoY
|
-$73.00M
55.32%
YoY
|
-$80.00M
9.59%
YoY
|
-$73.00M
52.08%
YoY
|
-$70.00M
142.21%
YoY
|
-$47.00M
-28.35%
YoY
|
-$73.00M
20.66%
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
|
N/A
|
| Other Investing Activities |
$24.00M
-160.0%
YoY
|
-$50.00M
19.05%
YoY
|
$3.954B
-2412.28%
YoY
|
-$46.00M
-1250.0%
YoY
|
-$40.00M
-4100.0%
YoY
|
-$42.00M
600.0%
YoY
|
-$171.0M
-2000.0%
YoY
|
$4.000M
N/A
|
$1.000M
-66.67%
YoY
|
-$6.000M
-50.0%
YoY
|
$9.000M
-98.14%
YoY
|
$0.00
-100.0%
YoY
|
$3.000M
-72.73%
YoY
|
-$12.00M
-300.0%
YoY
|
$483.0M
299.17%
YoY
|
$3.000M
-99.6%
YoY
|
$11.00M
-466.67%
YoY
|
$6.000M
-118.29%
YoY
|
$121.0M
4221.43%
YoY
|
$750.0M
-125100.0%
YoY
|
| Cash From Investing Activities |
-$86.00M
-25.86%
YoY
|
-$127.0M
45.98%
YoY
|
$3.889B
-4421.11%
YoY
|
-$144.0M
48.45%
YoY
|
-$116.0M
39.76%
YoY
|
-$87.00M
-16.35%
YoY
|
-$90.00M
-9.09%
YoY
|
-$97.00M
-2.02%
YoY
|
-$83.00M
-8.79%
YoY
|
-$104.0M
0.97%
YoY
|
-$99.00M
-124.15%
YoY
|
-$99.00M
28.57%
YoY
|
-$91.00M
46.77%
YoY
|
-$103.0M
60.94%
YoY
|
$410.0M
454.05%
YoY
|
-$77.00M
-111.37%
YoY
|
-$62.00M
21.57%
YoY
|
-$64.00M
3.9%
YoY
|
$74.00M
-217.65%
YoY
|
$677.0M
-1208.02%
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 |
-$30.00M
N/A
|
N/A
N/A
|
-$251.0M
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$39.00M
N/A
|
-$15.00M
N/A
|
-$39.00M
N/A
|
-$41.00M
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
|
N/A
|
| Cash From Financing Activities |
-$292.0M
269.62%
YoY
|
$113.0M
-239.51%
YoY
|
-$3.267B
4437.5%
YoY
|
$517.0M
-402.34%
YoY
|
-$79.00M
-69.85%
YoY
|
-$81.00M
-69.66%
YoY
|
-$72.00M
5.88%
YoY
|
-$171.0M
22.14%
YoY
|
-$262.0M
60.74%
YoY
|
-$267.0M
-1435.0%
YoY
|
-$68.00M
-92.85%
YoY
|
-$140.0M
4566.67%
YoY
|
-$163.0M
24.43%
YoY
|
$20.00M
-121.28%
YoY
|
-$951.0M
130.83%
YoY
|
-$3.000M
-99.73%
YoY
|
-$131.0M
-56.48%
YoY
|
-$94.00M
-59.85%
YoY
|
-$412.0M
-36.63%
YoY
|
-$1.091B
411.73%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$165.0M
-26.34%
YoY
|
-$187.0M
-161.11%
YoY
|
-$446.0M
-270.88%
YoY
|
$310.0M
-9.62%
YoY
|
$224.0M
86.67%
YoY
|
$306.0M
-23.31%
YoY
|
$261.0M
-11.82%
YoY
|
$343.0M
908.82%
YoY
|
$120.0M
-61.41%
YoY
|
$399.0M
43.53%
YoY
|
$296.0M
25.42%
YoY
|
$34.00M
-82.65%
YoY
|
$311.0M
64.55%
YoY
|
$278.0M
-29.8%
YoY
|
$236.0M
108.85%
YoY
|
$196.0M
-22.83%
YoY
|
$189.0M
-12.09%
YoY
|
$396.0M
55.11%
YoY
|
$113.0M
-60.38%
YoY
|
$254.0M
51.37%
YoY
|
| Cash From Investing Activities |
-$86.00M
-25.86%
YoY
|
-$127.0M
45.98%
YoY
|
$3.889B
-4421.11%
YoY
|
-$144.0M
48.45%
YoY
|
-$116.0M
39.76%
YoY
|
-$87.00M
-16.35%
YoY
|
-$90.00M
-9.09%
YoY
|
-$97.00M
-2.02%
YoY
|
-$83.00M
-8.79%
YoY
|
-$104.0M
0.97%
YoY
|
-$99.00M
-124.15%
YoY
|
-$99.00M
28.57%
YoY
|
-$91.00M
46.77%
YoY
|
-$103.0M
60.94%
YoY
|
$410.0M
454.05%
YoY
|
-$77.00M
-111.37%
YoY
|
-$62.00M
21.57%
YoY
|
-$64.00M
3.9%
YoY
|
$74.00M
-217.65%
YoY
|
$677.0M
-1208.02%
YoY
|
| Cash From Financing Activities |
-$292.0M
269.62%
YoY
|
$113.0M
-239.51%
YoY
|
-$3.267B
4437.5%
YoY
|
$517.0M
-402.34%
YoY
|
-$79.00M
-69.85%
YoY
|
-$81.00M
-69.66%
YoY
|
-$72.00M
5.88%
YoY
|
-$171.0M
22.14%
YoY
|
-$262.0M
60.74%
YoY
|
-$267.0M
-1435.0%
YoY
|
-$68.00M
-92.85%
YoY
|
-$140.0M
4566.67%
YoY
|
-$163.0M
24.43%
YoY
|
$20.00M
-121.28%
YoY
|
-$951.0M
130.83%
YoY
|
-$3.000M
-99.73%
YoY
|
-$131.0M
-56.48%
YoY
|
-$94.00M
-59.85%
YoY
|
-$412.0M
-36.63%
YoY
|
-$1.091B
411.73%
YoY
|
| Net Change In Cash |
-$213.0M
-834.48%
YoY
|
-$201.0M
-245.65%
YoY
|
$176.0M
77.78%
YoY
|
$683.0M
810.67%
YoY
|
$29.00M
-112.89%
YoY
|
$138.0M
392.86%
YoY
|
$99.00M
-23.26%
YoY
|
$75.00M
-136.59%
YoY
|
-$225.0M
-494.74%
YoY
|
$28.00M
-85.64%
YoY
|
$129.0M
-142.3%
YoY
|
-$205.0M
-276.72%
YoY
|
$57.00M
-1525.0%
YoY
|
$195.0M
-18.07%
YoY
|
-$305.0M
35.56%
YoY
|
$116.0M
-172.5%
YoY
|
-$4.000M
-97.08%
YoY
|
$238.0M
-689.11%
YoY
|
-$225.0M
-47.41%
YoY
|
-$160.0M
50.23%
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 |
$165.0M
-26.34%
YoY
|
-$187.0M
-161.11%
YoY
|
-$446.0M
-270.88%
YoY
|
$310.0M
-9.62%
YoY
|
$224.0M
86.67%
YoY
|
$306.0M
-23.31%
YoY
|
$261.0M
-11.82%
YoY
|
$343.0M
908.82%
YoY
|
$120.0M
-61.41%
YoY
|
$399.0M
43.53%
YoY
|
$296.0M
25.42%
YoY
|
$34.00M
-82.65%
YoY
|
$311.0M
64.55%
YoY
|
$278.0M
-29.8%
YoY
|
$236.0M
108.85%
YoY
|
$196.0M
-22.83%
YoY
|
$189.0M
-12.09%
YoY
|
$396.0M
55.11%
YoY
|
$113.0M
-60.38%
YoY
|
$254.0M
51.37%
YoY
|
| Capital Expenditures |
$110.0M
44.74%
YoY
|
$77.00M
71.11%
YoY
|
$65.00M
-180.25%
YoY
|
$98.00M
-2.97%
YoY
|
$76.00M
-9.52%
YoY
|
$45.00M
-54.08%
YoY
|
-$81.00M
-175.0%
YoY
|
$101.0M
2.02%
YoY
|
$84.00M
-10.64%
YoY
|
$98.00M
7.69%
YoY
|
$108.0M
-247.95%
YoY
|
$99.00M
-223.75%
YoY
|
$94.00M
-228.77%
YoY
|
$91.00M
-230.0%
YoY
|
-$73.00M
55.32%
YoY
|
-$80.00M
9.59%
YoY
|
-$73.00M
52.08%
YoY
|
-$70.00M
142.21%
YoY
|
-$47.00M
-28.35%
YoY
|
-$73.00M
20.66%
YoY
|
| Free Cash Flow |
$55.00M
-62.84%
YoY
|
-$264.0M
-201.15%
YoY
|
-$511.0M
-249.42%
YoY
|
$212.0M
-12.4%
YoY
|
$148.0M
311.11%
YoY
|
$261.0M
-13.29%
YoY
|
$342.0M
81.91%
YoY
|
$242.0M
-472.31%
YoY
|
$36.00M
-83.41%
YoY
|
$301.0M
60.96%
YoY
|
$188.0M
-39.16%
YoY
|
-$65.00M
-123.55%
YoY
|
$217.0M
-17.18%
YoY
|
$187.0M
-59.87%
YoY
|
$309.0M
93.13%
YoY
|
$276.0M
-15.6%
YoY
|
$262.0M
-0.38%
YoY
|
$466.0M
63.97%
YoY
|
$160.0M
-54.39%
YoY
|
$327.0M
43.23%
YoY
|
Loading...