|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$42.50M
-110.53%
YoY
|
$403.5M
-46.88%
YoY
|
$759.6M
-42.42%
YoY
|
$1.319B
255.17%
YoY
|
$371.4M
-119.82%
YoY
|
| Depreciation, Depletion And Amortization |
$384.5M
12.1%
YoY
|
$343.0M
6.72%
YoY
|
$321.4M
1.2%
YoY
|
$317.6M
2.88%
YoY
|
$308.7M
-10.78%
YoY
|
| Cash From Operating Activities |
$333.7M
-44.98%
YoY
|
$606.5M
-41.43%
YoY
|
$1.036B
-11.77%
YoY
|
$1.174B
179.43%
YoY
|
$420.0M
-4429.9%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$411.4M
2.52%
YoY
|
$401.3M
15.22%
YoY
|
$348.3M
57.25%
YoY
|
$221.5M
20.97%
YoY
|
$183.1M
-4.34%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$2.600M
-145.61%
YoY
|
-$5.700M
-359.09%
YoY
|
$2.200M
100.0%
YoY
|
$1.100M
-63.33%
YoY
|
$3.000M
650.0%
YoY
|
| Cash From Investing Activities |
-$346.6M
-42.05%
YoY
|
-$598.1M
74.58%
YoY
|
-$342.6M
1093.73%
YoY
|
-$28.70M
-78.17%
YoY
|
-$131.5M
-36.38%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$183.1M
-152.66%
YoY
|
-$347.7M
-256.62%
YoY
|
$222.0M
-182.28%
YoY
|
-$269.8M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$85.20M
-69.13%
YoY
|
-$276.0M
-40.04%
YoY
|
-$460.3M
-32.47%
YoY
|
-$681.6M
1470.51%
YoY
|
-$43.40M
-122.44%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$333.7M
-44.98%
YoY
|
$606.5M
-41.43%
YoY
|
$1.036B
-11.77%
YoY
|
$1.174B
179.43%
YoY
|
$420.0M
-4429.9%
YoY
|
| Cash From Investing Activities |
-$346.6M
-42.05%
YoY
|
-$598.1M
74.58%
YoY
|
-$342.6M
1093.73%
YoY
|
-$28.70M
-78.17%
YoY
|
-$131.5M
-36.38%
YoY
|
| Cash From Financing Activities |
-$85.20M
-69.13%
YoY
|
-$276.0M
-40.04%
YoY
|
-$460.3M
-32.47%
YoY
|
-$681.6M
1470.51%
YoY
|
-$43.40M
-122.44%
YoY
|
| Net Change In Cash |
-$98.10M
-63.34%
YoY
|
-$267.6M
-215.05%
YoY
|
$232.6M
-49.79%
YoY
|
$463.3M
89.02%
YoY
|
$245.1M
-1165.65%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$333.7M
-44.98%
YoY
|
$606.5M
-41.43%
YoY
|
$1.036B
-11.77%
YoY
|
$1.174B
179.43%
YoY
|
$420.0M
-4429.9%
YoY
|
| Capital Expenditures |
$411.4M
2.52%
YoY
|
$401.3M
15.22%
YoY
|
$348.3M
57.25%
YoY
|
$221.5M
20.97%
YoY
|
$183.1M
-4.34%
YoY
|
| Free Cash Flow |
-$77.70M
-137.87%
YoY
|
$205.2M
-70.14%
YoY
|
$687.2M
-27.82%
YoY
|
$952.1M
301.9%
YoY
|
$236.9M
-217.8%
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 |
-$32.40M
-194.19%
YoY
|
$10.40M
-66.01%
YoY
|
-$70.10M
-169.2%
YoY
|
-$27.60M
-113.84%
YoY
|
$34.40M
-13.13%
YoY
|
$30.60M
-84.06%
YoY
|
$101.3M
-15.51%
YoY
|
$199.4M
11.27%
YoY
|
$39.60M
-85.25%
YoY
|
$192.0M
-69.62%
YoY
|
$119.9M
-68.04%
YoY
|
$179.2M
-56.24%
YoY
|
$268.5M
-324.69%
YoY
|
$632.0M
23.2%
YoY
|
$375.1M
-948.64%
YoY
|
$409.5M
-1531.82%
YoY
|
-$119.5M
49.19%
YoY
|
$513.0M
-497.06%
YoY
|
-$44.20M
-34.23%
YoY
|
| Depreciation, Depletion And Amortization |
$109.5M
18.89%
YoY
|
$99.00M
3.56%
YoY
|
$100.0M
18.06%
YoY
|
$93.40M
12.67%
YoY
|
$92.10M
15.41%
YoY
|
$95.60M
16.3%
YoY
|
$84.70M
2.92%
YoY
|
$82.90M
2.85%
YoY
|
$79.80M
4.59%
YoY
|
$82.20M
-8.87%
YoY
|
$82.30M
1.98%
YoY
|
$80.60M
9.21%
YoY
|
$76.30M
4.66%
YoY
|
$90.20M
5.62%
YoY
|
$80.70M
3.59%
YoY
|
$73.80M
-4.28%
YoY
|
$72.90M
6.73%
YoY
|
$85.40M
7.42%
YoY
|
$77.90M
7.89%
YoY
|
| Cash From Operating Activities |
$30.00M
-74.98%
YoY
|
$68.60M
-42.74%
YoY
|
$122.0M
-66.1%
YoY
|
$23.20M
197.44%
YoY
|
$119.9M
0.76%
YoY
|
$119.8M
-57.58%
YoY
|
$359.9M
2585.82%
YoY
|
$7.800M
-97.79%
YoY
|
$119.0M
-69.19%
YoY
|
$282.4M
-57.82%
YoY
|
$13.40M
-97.29%
YoY
|
$353.4M
24.83%
YoY
|
$386.3M
-241.14%
YoY
|
$669.5M
52.71%
YoY
|
$494.7M
11143.18%
YoY
|
$283.1M
-401.81%
YoY
|
-$273.7M
-485.49%
YoY
|
$438.4M
1857.14%
YoY
|
$4.400M
-79.05%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$85.40M
21.31%
YoY
|
$130.6M
-3.69%
YoY
|
$116.2M
17.73%
YoY
|
$94.20M
-10.8%
YoY
|
$70.40M
14.66%
YoY
|
$135.6M
-14.12%
YoY
|
$98.70M
44.93%
YoY
|
$105.6M
58.56%
YoY
|
$61.40M
10.23%
YoY
|
$157.9M
34.96%
YoY
|
$68.10M
-264.49%
YoY
|
$66.60M
-299.4%
YoY
|
$55.70M
-287.54%
YoY
|
$117.0M
-296.64%
YoY
|
-$41.40M
39.39%
YoY
|
-$33.40M
-23.39%
YoY
|
-$29.70M
-40.95%
YoY
|
-$59.50M
0.0%
YoY
|
-$29.70M
-35.57%
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 |
$1.000M
233.33%
YoY
|
$36.80M
-150.48%
YoY
|
$44.10M
70.27%
YoY
|
$3.100M
-102.28%
YoY
|
$300.0K
-250.0%
YoY
|
-$72.90M
621.78%
YoY
|
$25.90M
91.85%
YoY
|
-$136.0M
-2766.67%
YoY
|
-$200.0K
-92.86%
YoY
|
-$10.10M
-137.13%
YoY
|
$13.50M
68.75%
YoY
|
$5.100M
-94.5%
YoY
|
-$2.800M
-660.0%
YoY
|
$27.20M
-42.98%
YoY
|
$8.000M
-208.11%
YoY
|
$92.70M
71.03%
YoY
|
$500.0K
-50.0%
YoY
|
$47.70M
290.98%
YoY
|
-$7.400M
-421.74%
YoY
|
| Cash From Investing Activities |
-$123.5M
37.83%
YoY
|
-$93.80M
-55.01%
YoY
|
-$72.10M
-0.96%
YoY
|
-$91.10M
-62.29%
YoY
|
-$89.60M
19.15%
YoY
|
-$208.5M
24.11%
YoY
|
-$72.80M
33.33%
YoY
|
-$241.6M
292.85%
YoY
|
-$75.20M
28.55%
YoY
|
-$168.0M
87.08%
YoY
|
-$54.60M
63.47%
YoY
|
-$61.50M
-203.71%
YoY
|
-$58.50M
-266.19%
YoY
|
-$89.80M
661.02%
YoY
|
-$33.40M
-9.97%
YoY
|
$59.30M
459.43%
YoY
|
$35.20M
-137.77%
YoY
|
-$11.80M
-75.05%
YoY
|
-$37.10M
-15.3%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$83.10M
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
|
$222.0M
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 |
-$22.60M
-22.34%
YoY
|
-$11.40M
58.33%
YoY
|
-$28.90M
-77.47%
YoY
|
-$15.80M
23.44%
YoY
|
-$29.10M
-77.21%
YoY
|
-$7.200M
-92.48%
YoY
|
-$128.3M
-7.76%
YoY
|
-$12.80M
-93.13%
YoY
|
-$127.7M
227.44%
YoY
|
-$95.80M
-82.93%
YoY
|
-$139.1M
-28.89%
YoY
|
-$186.4M
226.44%
YoY
|
-$39.00M
-129.5%
YoY
|
-$561.1M
846.21%
YoY
|
-$195.6M
-438.41%
YoY
|
-$57.10M
-366.82%
YoY
|
$132.2M
-308.85%
YoY
|
-$59.30M
-26.34%
YoY
|
$57.80M
-620.72%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$30.00M
-74.98%
YoY
|
$68.60M
-42.74%
YoY
|
$122.0M
-66.1%
YoY
|
$23.20M
197.44%
YoY
|
$119.9M
0.76%
YoY
|
$119.8M
-57.58%
YoY
|
$359.9M
2585.82%
YoY
|
$7.800M
-97.79%
YoY
|
$119.0M
-69.19%
YoY
|
$282.4M
-57.82%
YoY
|
$13.40M
-97.29%
YoY
|
$353.4M
24.83%
YoY
|
$386.3M
-241.14%
YoY
|
$669.5M
52.71%
YoY
|
$494.7M
11143.18%
YoY
|
$283.1M
-401.81%
YoY
|
-$273.7M
-485.49%
YoY
|
$438.4M
1857.14%
YoY
|
$4.400M
-79.05%
YoY
|
| Cash From Investing Activities |
-$123.5M
37.83%
YoY
|
-$93.80M
-55.01%
YoY
|
-$72.10M
-0.96%
YoY
|
-$91.10M
-62.29%
YoY
|
-$89.60M
19.15%
YoY
|
-$208.5M
24.11%
YoY
|
-$72.80M
33.33%
YoY
|
-$241.6M
292.85%
YoY
|
-$75.20M
28.55%
YoY
|
-$168.0M
87.08%
YoY
|
-$54.60M
63.47%
YoY
|
-$61.50M
-203.71%
YoY
|
-$58.50M
-266.19%
YoY
|
-$89.80M
661.02%
YoY
|
-$33.40M
-9.97%
YoY
|
$59.30M
459.43%
YoY
|
$35.20M
-137.77%
YoY
|
-$11.80M
-75.05%
YoY
|
-$37.10M
-15.3%
YoY
|
| Cash From Financing Activities |
-$22.60M
-22.34%
YoY
|
-$11.40M
58.33%
YoY
|
-$28.90M
-77.47%
YoY
|
-$15.80M
23.44%
YoY
|
-$29.10M
-77.21%
YoY
|
-$7.200M
-92.48%
YoY
|
-$128.3M
-7.76%
YoY
|
-$12.80M
-93.13%
YoY
|
-$127.7M
227.44%
YoY
|
-$95.80M
-82.93%
YoY
|
-$139.1M
-28.89%
YoY
|
-$186.4M
226.44%
YoY
|
-$39.00M
-129.5%
YoY
|
-$561.1M
846.21%
YoY
|
-$195.6M
-438.41%
YoY
|
-$57.10M
-366.82%
YoY
|
$132.2M
-308.85%
YoY
|
-$59.30M
-26.34%
YoY
|
$57.80M
-620.72%
YoY
|
| Net Change In Cash |
-$116.1M
-9775.0%
YoY
|
-$36.60M
-61.84%
YoY
|
$21.00M
-86.78%
YoY
|
-$83.70M
-66.06%
YoY
|
$1.200M
-101.43%
YoY
|
-$95.90M
-615.59%
YoY
|
$158.8M
-188.08%
YoY
|
-$246.6M
-333.74%
YoY
|
-$83.90M
-129.05%
YoY
|
$18.60M
0.0%
YoY
|
-$180.3M
-167.86%
YoY
|
$105.5M
-63.02%
YoY
|
$288.8M
-371.68%
YoY
|
$18.60M
-94.94%
YoY
|
$265.7M
958.57%
YoY
|
$285.3M
-561.65%
YoY
|
-$106.3M
24.33%
YoY
|
$367.3M
-448.48%
YoY
|
$25.10M
-174.04%
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 |
$30.00M
-74.98%
YoY
|
$68.60M
-42.74%
YoY
|
$122.0M
-66.1%
YoY
|
$23.20M
197.44%
YoY
|
$119.9M
0.76%
YoY
|
$119.8M
-57.58%
YoY
|
$359.9M
2585.82%
YoY
|
$7.800M
-97.79%
YoY
|
$119.0M
-69.19%
YoY
|
$282.4M
-57.82%
YoY
|
$13.40M
-97.29%
YoY
|
$353.4M
24.83%
YoY
|
$386.3M
-241.14%
YoY
|
$669.5M
52.71%
YoY
|
$494.7M
11143.18%
YoY
|
$283.1M
-401.81%
YoY
|
-$273.7M
-485.49%
YoY
|
$438.4M
1857.14%
YoY
|
$4.400M
-79.05%
YoY
|
| Capital Expenditures |
$85.40M
21.31%
YoY
|
$130.6M
-3.69%
YoY
|
$116.2M
17.73%
YoY
|
$94.20M
-10.8%
YoY
|
$70.40M
14.66%
YoY
|
$135.6M
-14.12%
YoY
|
$98.70M
44.93%
YoY
|
$105.6M
58.56%
YoY
|
$61.40M
10.23%
YoY
|
$157.9M
34.96%
YoY
|
$68.10M
-264.49%
YoY
|
$66.60M
-299.4%
YoY
|
$55.70M
-287.54%
YoY
|
$117.0M
-296.64%
YoY
|
-$41.40M
39.39%
YoY
|
-$33.40M
-23.39%
YoY
|
-$29.70M
-40.95%
YoY
|
-$59.50M
0.0%
YoY
|
-$29.70M
-35.57%
YoY
|
| Free Cash Flow |
-$55.40M
-211.92%
YoY
|
-$62.00M
292.41%
YoY
|
$5.800M
-97.78%
YoY
|
-$71.00M
-27.4%
YoY
|
$49.50M
-14.06%
YoY
|
-$15.80M
-112.69%
YoY
|
$261.2M
-577.51%
YoY
|
-$97.80M
-134.1%
YoY
|
$57.60M
-82.58%
YoY
|
$124.5M
-77.47%
YoY
|
-$54.70M
-110.2%
YoY
|
$286.8M
-9.38%
YoY
|
$330.6M
-235.49%
YoY
|
$552.5M
10.97%
YoY
|
$536.1M
1472.14%
YoY
|
$316.5M
-730.48%
YoY
|
-$244.0M
-301.15%
YoY
|
$497.9M
507.94%
YoY
|
$34.10M
-49.18%
YoY
|
Loading...