|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$386.0M
-548.84%
YoY
|
$86.00M
-136.13%
YoY
|
-$238.0M
-141.18%
YoY
|
$578.0M
-4.93%
YoY
|
$608.0M
177.63%
YoY
|
| Depreciation, Depletion And Amortization |
$340.0M
12.96%
YoY
|
$301.0M
-1.95%
YoY
|
$307.0M
5.5%
YoY
|
$291.0M
-8.2%
YoY
|
$317.0M
-0.94%
YoY
|
| Cash From Operating Activities |
$264.0M
-141.71%
YoY
|
-$633.0M
-213.85%
YoY
|
$556.0M
-26.26%
YoY
|
$754.0M
-8.05%
YoY
|
$820.0M
1.61%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$213.0M
-40.83%
YoY
|
$360.0M
-2.7%
YoY
|
$370.0M
20.52%
YoY
|
$307.0M
10.83%
YoY
|
$277.0M
3.75%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Other Investing Activities |
-$1.000M
-50.0%
YoY
|
-$2.000M
-66.67%
YoY
|
-$6.000M
-146.15%
YoY
|
$13.00M
-97.38%
YoY
|
$497.0M
1406.06%
YoY
|
| Cash From Investing Activities |
-$206.0M
-41.64%
YoY
|
-$353.0M
54.15%
YoY
|
-$229.0M
-19.37%
YoY
|
-$284.0M
-229.09%
YoY
|
$220.0M
-194.02%
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
|
$69.00M
-86.06%
YoY
|
$495.0M
186.13%
YoY
|
$173.0M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$126.0M
250.0%
YoY
|
-$36.00M
-120.93%
YoY
|
$172.0M
-125.11%
YoY
|
-$685.0M
22.32%
YoY
|
-$560.0M
24.72%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$264.0M
-141.71%
YoY
|
-$633.0M
-213.85%
YoY
|
$556.0M
-26.26%
YoY
|
$754.0M
-8.05%
YoY
|
$820.0M
1.61%
YoY
|
| Cash From Investing Activities |
-$206.0M
-41.64%
YoY
|
-$353.0M
54.15%
YoY
|
-$229.0M
-19.37%
YoY
|
-$284.0M
-229.09%
YoY
|
$220.0M
-194.02%
YoY
|
| Cash From Financing Activities |
-$126.0M
250.0%
YoY
|
-$36.00M
-120.93%
YoY
|
$172.0M
-125.11%
YoY
|
-$685.0M
22.32%
YoY
|
-$560.0M
24.72%
YoY
|
| Net Change In Cash |
-$39.00M
-96.26%
YoY
|
-$1.044B
-307.55%
YoY
|
$503.0M
-303.64%
YoY
|
-$247.0M
-155.38%
YoY
|
$446.0M
175.31%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$264.0M
-141.71%
YoY
|
-$633.0M
-213.85%
YoY
|
$556.0M
-26.26%
YoY
|
$754.0M
-8.05%
YoY
|
$820.0M
1.61%
YoY
|
| Capital Expenditures |
$213.0M
-40.83%
YoY
|
$360.0M
-2.7%
YoY
|
$370.0M
20.52%
YoY
|
$307.0M
10.83%
YoY
|
$277.0M
3.75%
YoY
|
| Free Cash Flow |
$51.00M
-105.14%
YoY
|
-$993.0M
-633.87%
YoY
|
$186.0M
-58.39%
YoY
|
$447.0M
-17.68%
YoY
|
$543.0M
0.56%
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 |
-$29.00M
625.0%
YoY
|
-$47.00M
487.5%
YoY
|
$60.00M
-322.22%
YoY
|
-$381.0M
-644.29%
YoY
|
-$4.000M
-107.69%
YoY
|
-$8.000M
-55.56%
YoY
|
-$27.00M
-235.0%
YoY
|
$70.00M
-118.62%
YoY
|
$52.00M
-64.14%
YoY
|
-$18.00M
-81.44%
YoY
|
$20.00M
-91.67%
YoY
|
-$376.0M
-287.06%
YoY
|
$145.0M
-38.03%
YoY
|
-$97.00M
-141.63%
YoY
|
$240.0M
12.15%
YoY
|
$201.0M
204.55%
YoY
|
$234.0M
143.75%
YoY
|
$233.0M
1126.32%
YoY
|
$214.0M
181.58%
YoY
|
| Depreciation, Depletion And Amortization |
$79.00M
-10.23%
YoY
|
$81.00M
3.85%
YoY
|
$80.00M
2.56%
YoY
|
$91.00M
22.97%
YoY
|
$88.00M
23.94%
YoY
|
$78.00M
5.41%
YoY
|
$78.00M
2.63%
YoY
|
$74.00M
-5.13%
YoY
|
$71.00M
-10.13%
YoY
|
$74.00M
0.0%
YoY
|
$76.00M
5.56%
YoY
|
$78.00M
8.33%
YoY
|
$79.00M
6.76%
YoY
|
$74.00M
-1.33%
YoY
|
$72.00M
-7.69%
YoY
|
$72.00M
-8.86%
YoY
|
$74.00M
-10.84%
YoY
|
$75.00M
-6.25%
YoY
|
$78.00M
-1.27%
YoY
|
| Cash From Operating Activities |
-$44.00M
-60.71%
YoY
|
$137.0M
-0.72%
YoY
|
$146.0M
5.04%
YoY
|
$93.00M
-115.0%
YoY
|
-$112.0M
-61.38%
YoY
|
$138.0M
-71.49%
YoY
|
$139.0M
6.92%
YoY
|
-$620.0M
-1116.39%
YoY
|
-$290.0M
143.7%
YoY
|
$484.0M
202.5%
YoY
|
$130.0M
-56.81%
YoY
|
$61.00M
-79.04%
YoY
|
-$119.0M
-6050.0%
YoY
|
$160.0M
-25.23%
YoY
|
$301.0M
-3.22%
YoY
|
$291.0M
13.67%
YoY
|
$2.000M
-94.87%
YoY
|
$214.0M
-39.38%
YoY
|
$311.0M
4.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$49.00M
-41.67%
YoY
|
$45.00M
-58.72%
YoY
|
$41.00M
-46.05%
YoY
|
$43.00M
-41.1%
YoY
|
$84.00M
-17.65%
YoY
|
$109.0M
-19.26%
YoY
|
$76.00M
-11.63%
YoY
|
$73.00M
25.86%
YoY
|
$102.0M
12.09%
YoY
|
$135.0M
101.49%
YoY
|
$86.00M
-219.44%
YoY
|
$58.00M
-193.55%
YoY
|
$91.00M
-185.85%
YoY
|
$67.00M
-180.72%
YoY
|
-$72.00M
7.46%
YoY
|
-$62.00M
-7.46%
YoY
|
-$106.0M
-276.67%
YoY
|
-$83.00M
56.6%
YoY
|
-$67.00M
42.55%
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 |
$5.000M
-350.0%
YoY
|
$2.000M
0.0%
YoY
|
$6.000M
500.0%
YoY
|
$1.000M
-66.67%
YoY
|
-$2.000M
-300.0%
YoY
|
$2.000M
-60.0%
YoY
|
$1.000M
-99.31%
YoY
|
$3.000M
-250.0%
YoY
|
$1.000M
-116.67%
YoY
|
$5.000M
150.0%
YoY
|
$144.0M
-7300.0%
YoY
|
-$2.000M
-107.41%
YoY
|
-$6.000M
50.0%
YoY
|
$2.000M
-99.6%
YoY
|
-$2.000M
100.0%
YoY
|
$27.00M
170.0%
YoY
|
-$4.000M
-76.47%
YoY
|
$505.0M
1641.38%
YoY
|
-$1.000M
N/A
|
| Cash From Investing Activities |
-$44.00M
-48.84%
YoY
|
-$43.00M
-59.81%
YoY
|
-$35.00M
-53.33%
YoY
|
-$42.00M
-40.0%
YoY
|
-$86.00M
-14.85%
YoY
|
-$107.0M
-17.69%
YoY
|
-$75.00M
-229.31%
YoY
|
-$70.00M
16.67%
YoY
|
-$101.0M
4.12%
YoY
|
-$130.0M
100.0%
YoY
|
$58.00M
-178.38%
YoY
|
-$60.00M
71.43%
YoY
|
-$97.00M
-11.82%
YoY
|
-$65.00M
-115.4%
YoY
|
-$74.00M
8.82%
YoY
|
-$35.00M
-38.6%
YoY
|
-$110.0M
42.86%
YoY
|
$422.0M
-1858.33%
YoY
|
-$68.00M
44.68%
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
|
$14.00M
-90.28%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$144.0M
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 |
-$19.00M
-66.67%
YoY
|
-$37.00M
-143.53%
YoY
|
-$5.000M
-81.48%
YoY
|
-$27.00M
-32.5%
YoY
|
-$57.00M
5.56%
YoY
|
$85.00M
-1314.29%
YoY
|
-$27.00M
-108.31%
YoY
|
-$40.00M
-45.21%
YoY
|
-$54.00M
-26.03%
YoY
|
-$7.000M
-96.32%
YoY
|
$325.0M
-285.71%
YoY
|
-$73.00M
-44.27%
YoY
|
-$73.00M
-61.38%
YoY
|
-$190.0M
-5.47%
YoY
|
-$175.0M
-27.39%
YoY
|
-$131.0M
72.37%
YoY
|
-$189.0M
350.0%
YoY
|
-$201.0M
2.03%
YoY
|
-$241.0M
-29.94%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$44.00M
-60.71%
YoY
|
$137.0M
-0.72%
YoY
|
$146.0M
5.04%
YoY
|
$93.00M
-115.0%
YoY
|
-$112.0M
-61.38%
YoY
|
$138.0M
-71.49%
YoY
|
$139.0M
6.92%
YoY
|
-$620.0M
-1116.39%
YoY
|
-$290.0M
143.7%
YoY
|
$484.0M
202.5%
YoY
|
$130.0M
-56.81%
YoY
|
$61.00M
-79.04%
YoY
|
-$119.0M
-6050.0%
YoY
|
$160.0M
-25.23%
YoY
|
$301.0M
-3.22%
YoY
|
$291.0M
13.67%
YoY
|
$2.000M
-94.87%
YoY
|
$214.0M
-39.38%
YoY
|
$311.0M
4.01%
YoY
|
| Cash From Investing Activities |
-$44.00M
-48.84%
YoY
|
-$43.00M
-59.81%
YoY
|
-$35.00M
-53.33%
YoY
|
-$42.00M
-40.0%
YoY
|
-$86.00M
-14.85%
YoY
|
-$107.0M
-17.69%
YoY
|
-$75.00M
-229.31%
YoY
|
-$70.00M
16.67%
YoY
|
-$101.0M
4.12%
YoY
|
-$130.0M
100.0%
YoY
|
$58.00M
-178.38%
YoY
|
-$60.00M
71.43%
YoY
|
-$97.00M
-11.82%
YoY
|
-$65.00M
-115.4%
YoY
|
-$74.00M
8.82%
YoY
|
-$35.00M
-38.6%
YoY
|
-$110.0M
42.86%
YoY
|
$422.0M
-1858.33%
YoY
|
-$68.00M
44.68%
YoY
|
| Cash From Financing Activities |
-$19.00M
-66.67%
YoY
|
-$37.00M
-143.53%
YoY
|
-$5.000M
-81.48%
YoY
|
-$27.00M
-32.5%
YoY
|
-$57.00M
5.56%
YoY
|
$85.00M
-1314.29%
YoY
|
-$27.00M
-108.31%
YoY
|
-$40.00M
-45.21%
YoY
|
-$54.00M
-26.03%
YoY
|
-$7.000M
-96.32%
YoY
|
$325.0M
-285.71%
YoY
|
-$73.00M
-44.27%
YoY
|
-$73.00M
-61.38%
YoY
|
-$190.0M
-5.47%
YoY
|
-$175.0M
-27.39%
YoY
|
-$131.0M
72.37%
YoY
|
-$189.0M
350.0%
YoY
|
-$201.0M
2.03%
YoY
|
-$241.0M
-29.94%
YoY
|
| Net Change In Cash |
-$109.0M
-56.22%
YoY
|
$57.00M
-50.86%
YoY
|
$106.0M
186.49%
YoY
|
$24.00M
-103.29%
YoY
|
-$249.0M
-45.15%
YoY
|
$116.0M
-66.57%
YoY
|
$37.00M
-92.79%
YoY
|
-$730.0M
913.89%
YoY
|
-$454.0M
60.42%
YoY
|
$347.0M
-465.26%
YoY
|
$513.0M
886.54%
YoY
|
-$72.00M
-157.6%
YoY
|
-$283.0M
-7.52%
YoY
|
-$95.00M
-121.84%
YoY
|
$52.00M
2500.0%
YoY
|
$125.0M
1.63%
YoY
|
-$306.0M
215.46%
YoY
|
$435.0M
229.55%
YoY
|
$2.000M
-102.17%
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 |
-$44.00M
-60.71%
YoY
|
$137.0M
-0.72%
YoY
|
$146.0M
5.04%
YoY
|
$93.00M
-115.0%
YoY
|
-$112.0M
-61.38%
YoY
|
$138.0M
-71.49%
YoY
|
$139.0M
6.92%
YoY
|
-$620.0M
-1116.39%
YoY
|
-$290.0M
143.7%
YoY
|
$484.0M
202.5%
YoY
|
$130.0M
-56.81%
YoY
|
$61.00M
-79.04%
YoY
|
-$119.0M
-6050.0%
YoY
|
$160.0M
-25.23%
YoY
|
$301.0M
-3.22%
YoY
|
$291.0M
13.67%
YoY
|
$2.000M
-94.87%
YoY
|
$214.0M
-39.38%
YoY
|
$311.0M
4.01%
YoY
|
| Capital Expenditures |
$49.00M
-41.67%
YoY
|
$45.00M
-58.72%
YoY
|
$41.00M
-46.05%
YoY
|
$43.00M
-41.1%
YoY
|
$84.00M
-17.65%
YoY
|
$109.0M
-19.26%
YoY
|
$76.00M
-11.63%
YoY
|
$73.00M
25.86%
YoY
|
$102.0M
12.09%
YoY
|
$135.0M
101.49%
YoY
|
$86.00M
-219.44%
YoY
|
$58.00M
-193.55%
YoY
|
$91.00M
-185.85%
YoY
|
$67.00M
-180.72%
YoY
|
-$72.00M
7.46%
YoY
|
-$62.00M
-7.46%
YoY
|
-$106.0M
-276.67%
YoY
|
-$83.00M
56.6%
YoY
|
-$67.00M
42.55%
YoY
|
| Free Cash Flow |
-$93.00M
-52.55%
YoY
|
$92.00M
217.24%
YoY
|
$105.0M
66.67%
YoY
|
$50.00M
-107.22%
YoY
|
-$196.0M
-50.0%
YoY
|
$29.00M
-91.69%
YoY
|
$63.00M
43.18%
YoY
|
-$693.0M
-23200.0%
YoY
|
-$392.0M
86.67%
YoY
|
$349.0M
275.27%
YoY
|
$44.00M
-88.2%
YoY
|
$3.000M
-99.15%
YoY
|
-$210.0M
-294.44%
YoY
|
$93.00M
-68.69%
YoY
|
$373.0M
-1.32%
YoY
|
$353.0M
9.29%
YoY
|
$108.0M
-614.29%
YoY
|
$297.0M
-26.85%
YoY
|
$378.0M
9.25%
YoY
|
Loading...