|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$1.165B
-23.46%
YoY
|
-$1.522B
-177.65%
YoY
|
$1.960B
3.48%
YoY
|
$1.894B
0.21%
YoY
|
$1.890B
-4.79%
YoY
|
| Depreciation, Depletion And Amortization |
$760.0M
-5.12%
YoY
|
$801.0M
13.46%
YoY
|
$706.0M
52.81%
YoY
|
$462.0M
24.53%
YoY
|
$371.0M
6.0%
YoY
|
| Cash From Operating Activities |
$1.146B
18.63%
YoY
|
$966.0M
-49.13%
YoY
|
$1.899B
4.4%
YoY
|
$1.819B
3.53%
YoY
|
$1.757B
30.83%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$343.0M
-21.15%
YoY
|
$435.0M
-23.42%
YoY
|
$568.0M
4.6%
YoY
|
$543.0M
16.27%
YoY
|
$467.0M
28.3%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$52.00M
-100.49%
YoY
|
$10.59B
827.23%
YoY
|
$1.142B
1042.0%
YoY
|
| Other Investing Activities |
$27.00M
-48.08%
YoY
|
$52.00M
-46.94%
YoY
|
$98.00M
71.93%
YoY
|
$57.00M
7.55%
YoY
|
$53.00M
35.9%
YoY
|
| Cash From Investing Activities |
-$349.0M
-25.74%
YoY
|
-$470.0M
250.75%
YoY
|
-$134.0M
-98.8%
YoY
|
-$11.14B
895.62%
YoY
|
-$1.119B
-289.02%
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
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$17.00M
-98.3%
YoY
|
$1.000B
53.85%
YoY
|
| Debt Paid & Issued, Net |
$4.652B
350.34%
YoY
|
$1.033B
-71.78%
YoY
|
$3.660B
595.82%
YoY
|
$526.0M
-33.08%
YoY
|
$786.0M
2520.0%
YoY
|
| Cash From Financing Activities |
-$513.0M
-60.93%
YoY
|
-$1.313B
-9.82%
YoY
|
-$1.456B
-114.15%
YoY
|
$10.29B
-1087.52%
YoY
|
-$1.042B
-29.16%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.146B
18.63%
YoY
|
$966.0M
-49.13%
YoY
|
$1.899B
4.4%
YoY
|
$1.819B
3.53%
YoY
|
$1.757B
30.83%
YoY
|
| Cash From Investing Activities |
-$349.0M
-25.74%
YoY
|
-$470.0M
250.75%
YoY
|
-$134.0M
-98.8%
YoY
|
-$11.14B
895.62%
YoY
|
-$1.119B
-289.02%
YoY
|
| Cash From Financing Activities |
-$513.0M
-60.93%
YoY
|
-$1.313B
-9.82%
YoY
|
-$1.456B
-114.15%
YoY
|
$10.29B
-1087.52%
YoY
|
-$1.042B
-29.16%
YoY
|
| Net Change In Cash |
$301.0M
-135.71%
YoY
|
-$843.0M
-383.84%
YoY
|
$297.0M
-69.44%
YoY
|
$972.0M
-331.98%
YoY
|
-$419.0M
-185.16%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.146B
18.63%
YoY
|
$966.0M
-49.13%
YoY
|
$1.899B
4.4%
YoY
|
$1.819B
3.53%
YoY
|
$1.757B
30.83%
YoY
|
| Capital Expenditures |
$343.0M
-21.15%
YoY
|
$435.0M
-23.42%
YoY
|
$568.0M
4.6%
YoY
|
$543.0M
16.27%
YoY
|
$467.0M
28.3%
YoY
|
| Free Cash Flow |
$803.0M
51.22%
YoY
|
$531.0M
-60.11%
YoY
|
$1.331B
4.31%
YoY
|
$1.276B
-1.09%
YoY
|
$1.290B
31.77%
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 |
$44.00M
-309.52%
YoY
|
$19.00M
-100.99%
YoY
|
-$1.357B
-1269.83%
YoY
|
$199.0M
28.39%
YoY
|
-$21.00M
-117.36%
YoY
|
-$1.914B
-374.21%
YoY
|
$116.0M
-87.8%
YoY
|
$155.0M
-29.55%
YoY
|
$121.0M
32.97%
YoY
|
$698.0M
-9.0%
YoY
|
$951.0M
397.91%
YoY
|
$220.0M
-49.31%
YoY
|
$91.00M
-81.87%
YoY
|
$767.0M
46.37%
YoY
|
$191.0M
-62.25%
YoY
|
$434.0M
-19.33%
YoY
|
$502.0M
55.9%
YoY
|
$524.0M
-63.94%
YoY
|
$506.0M
144.44%
YoY
|
| Depreciation, Depletion And Amortization |
$201.0M
11.67%
YoY
|
$201.0M
6.35%
YoY
|
$194.0M
-4.43%
YoY
|
$190.0M
-1.04%
YoY
|
$180.0M
-18.55%
YoY
|
$189.0M
372.5%
YoY
|
$203.0M
17.34%
YoY
|
$192.0M
11.63%
YoY
|
$221.0M
28.49%
YoY
|
$40.00M
-75.0%
YoY
|
$173.0M
73.0%
YoY
|
$172.0M
66.99%
YoY
|
$172.0M
62.26%
YoY
|
$160.0M
60.0%
YoY
|
$100.0M
7.53%
YoY
|
$103.0M
13.19%
YoY
|
$106.0M
17.78%
YoY
|
$100.0M
9.89%
YoY
|
$93.00M
4.49%
YoY
|
| Cash From Operating Activities |
$76.00M
105.41%
YoY
|
$252.0M
-48.99%
YoY
|
$447.0M
465.82%
YoY
|
$410.0M
40.41%
YoY
|
$37.00M
-63.37%
YoY
|
$494.0M
-40.48%
YoY
|
$79.00M
-80.4%
YoY
|
$292.0M
-61.68%
YoY
|
$101.0M
-205.21%
YoY
|
$830.0M
53.42%
YoY
|
$403.0M
-13.7%
YoY
|
$762.0M
53.94%
YoY
|
-$96.00M
-130.38%
YoY
|
$541.0M
-7.36%
YoY
|
$467.0M
-25.87%
YoY
|
$495.0M
15.93%
YoY
|
$316.0M
172.41%
YoY
|
$584.0M
113.14%
YoY
|
$630.0M
46.17%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$66.00M
-35.29%
YoY
|
$84.00M
-20.0%
YoY
|
$64.00M
-27.27%
YoY
|
$93.00M
-11.43%
YoY
|
$102.0M
-25.55%
YoY
|
$105.0M
-17.97%
YoY
|
$88.00M
-32.82%
YoY
|
$105.0M
-27.59%
YoY
|
$137.0M
-16.46%
YoY
|
$128.0M
-10.49%
YoY
|
$131.0M
-194.24%
YoY
|
$145.0M
-216.94%
YoY
|
$164.0M
19.71%
YoY
|
$143.0M
-187.73%
YoY
|
-$139.0M
36.27%
YoY
|
-$124.0M
12.73%
YoY
|
$137.0M
48.91%
YoY
|
-$163.0M
91.76%
YoY
|
-$102.0M
41.67%
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 |
$2.000M
0.0%
YoY
|
-$20.00M
-13.04%
YoY
|
$5.000M
-141.67%
YoY
|
$5.000M
-64.29%
YoY
|
$2.000M
-85.71%
YoY
|
-$23.00M
-42.5%
YoY
|
-$12.00M
-102.37%
YoY
|
$14.00M
-177.78%
YoY
|
$14.00M
-39.13%
YoY
|
-$40.00M
-99.62%
YoY
|
$506.0M
-12750.0%
YoY
|
-$18.00M
50.0%
YoY
|
$23.00M
91.67%
YoY
|
-$10.57B
841.23%
YoY
|
-$4.000M
-33.33%
YoY
|
-$12.00M
-104.18%
YoY
|
$12.00M
20.0%
YoY
|
-$1.123B
-205.55%
YoY
|
-$6.000M
0.0%
YoY
|
| Cash From Investing Activities |
$425.0M
-533.67%
YoY
|
-$104.0M
-18.75%
YoY
|
-$59.00M
-41.0%
YoY
|
-$88.00M
-3.3%
YoY
|
-$98.00M
-35.1%
YoY
|
-$128.0M
-23.81%
YoY
|
-$100.0M
-126.67%
YoY
|
-$91.00M
-44.17%
YoY
|
-$151.0M
-15.17%
YoY
|
-$168.0M
-98.43%
YoY
|
$375.0M
-362.24%
YoY
|
-$163.0M
19.85%
YoY
|
-$178.0M
19.46%
YoY
|
-$10.71B
733.05%
YoY
|
-$143.0M
32.41%
YoY
|
-$136.0M
-176.84%
YoY
|
-$149.0M
-252.04%
YoY
|
-$1.286B
-231.36%
YoY
|
-$108.0M
38.46%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$17.00M
-93.63%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$15.00M
-99.47%
YoY
|
N/A
|
N/A
|
N/A
|
$2.816B
46833.33%
YoY
|
N/A
|
N/A
|
N/A
|
$6.000M
-14.29%
YoY
|
N/A
|
N/A
|
N/A
|
$7.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$7.000M
0.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$3.000M
-106.67%
YoY
|
-$324.0M
71.43%
YoY
|
-$118.0M
-68.62%
YoY
|
-$116.0M
-76.28%
YoY
|
$45.00M
-117.37%
YoY
|
-$189.0M
-21.25%
YoY
|
-$376.0M
-46.29%
YoY
|
-$489.0M
9.4%
YoY
|
-$259.0M
275.36%
YoY
|
-$240.0M
-112.35%
YoY
|
-$700.0M
-108.14%
YoY
|
-$447.0M
181.13%
YoY
|
-$69.00M
-27.37%
YoY
|
$1.944B
-2063.64%
YoY
|
$8.600B
-3871.93%
YoY
|
-$159.0M
-53.78%
YoY
|
-$95.00M
-74.39%
YoY
|
-$99.00M
-89.39%
YoY
|
-$228.0M
-21.38%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$76.00M
105.41%
YoY
|
$252.0M
-48.99%
YoY
|
$447.0M
465.82%
YoY
|
$410.0M
40.41%
YoY
|
$37.00M
-63.37%
YoY
|
$494.0M
-40.48%
YoY
|
$79.00M
-80.4%
YoY
|
$292.0M
-61.68%
YoY
|
$101.0M
-205.21%
YoY
|
$830.0M
53.42%
YoY
|
$403.0M
-13.7%
YoY
|
$762.0M
53.94%
YoY
|
-$96.00M
-130.38%
YoY
|
$541.0M
-7.36%
YoY
|
$467.0M
-25.87%
YoY
|
$495.0M
15.93%
YoY
|
$316.0M
172.41%
YoY
|
$584.0M
113.14%
YoY
|
$630.0M
46.17%
YoY
|
| Cash From Investing Activities |
$425.0M
-533.67%
YoY
|
-$104.0M
-18.75%
YoY
|
-$59.00M
-41.0%
YoY
|
-$88.00M
-3.3%
YoY
|
-$98.00M
-35.1%
YoY
|
-$128.0M
-23.81%
YoY
|
-$100.0M
-126.67%
YoY
|
-$91.00M
-44.17%
YoY
|
-$151.0M
-15.17%
YoY
|
-$168.0M
-98.43%
YoY
|
$375.0M
-362.24%
YoY
|
-$163.0M
19.85%
YoY
|
-$178.0M
19.46%
YoY
|
-$10.71B
733.05%
YoY
|
-$143.0M
32.41%
YoY
|
-$136.0M
-176.84%
YoY
|
-$149.0M
-252.04%
YoY
|
-$1.286B
-231.36%
YoY
|
-$108.0M
38.46%
YoY
|
| Cash From Financing Activities |
-$3.000M
-106.67%
YoY
|
-$324.0M
71.43%
YoY
|
-$118.0M
-68.62%
YoY
|
-$116.0M
-76.28%
YoY
|
$45.00M
-117.37%
YoY
|
-$189.0M
-21.25%
YoY
|
-$376.0M
-46.29%
YoY
|
-$489.0M
9.4%
YoY
|
-$259.0M
275.36%
YoY
|
-$240.0M
-112.35%
YoY
|
-$700.0M
-108.14%
YoY
|
-$447.0M
181.13%
YoY
|
-$69.00M
-27.37%
YoY
|
$1.944B
-2063.64%
YoY
|
$8.600B
-3871.93%
YoY
|
-$159.0M
-53.78%
YoY
|
-$95.00M
-74.39%
YoY
|
-$99.00M
-89.39%
YoY
|
-$228.0M
-21.38%
YoY
|
| Net Change In Cash |
$495.0M
-4600.0%
YoY
|
-$176.0M
-199.44%
YoY
|
$270.0M
-168.01%
YoY
|
$206.0M
-171.53%
YoY
|
-$11.00M
-96.58%
YoY
|
$177.0M
-58.06%
YoY
|
-$397.0M
-608.97%
YoY
|
-$288.0M
-289.47%
YoY
|
-$322.0M
-5.57%
YoY
|
$422.0M
-105.13%
YoY
|
$78.00M
-99.13%
YoY
|
$152.0M
-24.0%
YoY
|
-$341.0M
-594.2%
YoY
|
-$8.228B
927.22%
YoY
|
$8.924B
2935.37%
YoY
|
$200.0M
-23.08%
YoY
|
$69.00M
-142.07%
YoY
|
-$801.0M
-350.31%
YoY
|
$294.0M
366.67%
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 |
$76.00M
105.41%
YoY
|
$252.0M
-48.99%
YoY
|
$447.0M
465.82%
YoY
|
$410.0M
40.41%
YoY
|
$37.00M
-63.37%
YoY
|
$494.0M
-40.48%
YoY
|
$79.00M
-80.4%
YoY
|
$292.0M
-61.68%
YoY
|
$101.0M
-205.21%
YoY
|
$830.0M
53.42%
YoY
|
$403.0M
-13.7%
YoY
|
$762.0M
53.94%
YoY
|
-$96.00M
-130.38%
YoY
|
$541.0M
-7.36%
YoY
|
$467.0M
-25.87%
YoY
|
$495.0M
15.93%
YoY
|
$316.0M
172.41%
YoY
|
$584.0M
113.14%
YoY
|
$630.0M
46.17%
YoY
|
| Capital Expenditures |
$66.00M
-35.29%
YoY
|
$84.00M
-20.0%
YoY
|
$64.00M
-27.27%
YoY
|
$93.00M
-11.43%
YoY
|
$102.0M
-25.55%
YoY
|
$105.0M
-17.97%
YoY
|
$88.00M
-32.82%
YoY
|
$105.0M
-27.59%
YoY
|
$137.0M
-16.46%
YoY
|
$128.0M
-10.49%
YoY
|
$131.0M
-194.24%
YoY
|
$145.0M
-216.94%
YoY
|
$164.0M
19.71%
YoY
|
$143.0M
-187.73%
YoY
|
-$139.0M
36.27%
YoY
|
-$124.0M
12.73%
YoY
|
$137.0M
48.91%
YoY
|
-$163.0M
91.76%
YoY
|
-$102.0M
41.67%
YoY
|
| Free Cash Flow |
$10.00M
-115.38%
YoY
|
$168.0M
-56.81%
YoY
|
$383.0M
-4355.56%
YoY
|
$317.0M
69.52%
YoY
|
-$65.00M
80.56%
YoY
|
$389.0M
-44.59%
YoY
|
-$9.000M
-103.31%
YoY
|
$187.0M
-69.69%
YoY
|
-$36.00M
-86.15%
YoY
|
$702.0M
76.38%
YoY
|
$272.0M
-55.12%
YoY
|
$617.0M
-0.32%
YoY
|
-$260.0M
-245.25%
YoY
|
$398.0M
-46.72%
YoY
|
$606.0M
-17.21%
YoY
|
$619.0M
15.27%
YoY
|
$179.0M
645.83%
YoY
|
$747.0M
108.08%
YoY
|
$732.0M
45.53%
YoY
|
Loading...