|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$27.00M
285.71%
YoY
|
$7.000M
-99.09%
YoY
|
$769.0M
66.09%
YoY
|
$463.0M
1752.0%
YoY
|
$25.00M
-109.77%
YoY
|
| Depreciation, Depletion And Amortization |
$403.0M
35.23%
YoY
|
$298.0M
0.0%
YoY
|
$298.0M
3.47%
YoY
|
$288.0M
3.23%
YoY
|
$279.0M
0.36%
YoY
|
| Cash From Operating Activities |
$144.0M
-64.36%
YoY
|
$404.0M
-57.38%
YoY
|
$948.0M
-1.96%
YoY
|
$967.0M
144.19%
YoY
|
$396.0M
340.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$382.0M
64.66%
YoY
|
$232.0M
-11.45%
YoY
|
$262.0M
-4.38%
YoY
|
$274.0M
-219.65%
YoY
|
-$229.0M
-19.08%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$20.00M
-81.98%
YoY
|
$111.0M
382.61%
YoY
|
$23.00M
-866.67%
YoY
|
-$3.000M
200.0%
YoY
|
-$1.000M
-200.0%
YoY
|
| Cash From Investing Activities |
-$362.0M
199.17%
YoY
|
-$121.0M
-49.37%
YoY
|
-$239.0M
-11.81%
YoY
|
-$271.0M
13.87%
YoY
|
-$238.0M
-43.74%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$0.00
-100.0%
YoY
|
$151.0M
-66.67%
YoY
|
$453.0M
-6.21%
YoY
|
$483.0M
100.41%
YoY
|
$241.0M
99.17%
YoY
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$12.00M
1100.0%
YoY
|
$1.000M
-85.71%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
$600.0M
N/A
|
$0.00
-100.0%
YoY
|
$65.00M
-88.83%
YoY
|
$582.0M
16.4%
YoY
|
| Cash From Financing Activities |
-$258.0M
-46.47%
YoY
|
-$482.0M
1105.0%
YoY
|
-$40.00M
-94.25%
YoY
|
-$696.0M
120.95%
YoY
|
-$315.0M
-188.73%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$144.0M
-64.36%
YoY
|
$404.0M
-57.38%
YoY
|
$948.0M
-1.96%
YoY
|
$967.0M
144.19%
YoY
|
$396.0M
340.0%
YoY
|
| Cash From Investing Activities |
-$362.0M
199.17%
YoY
|
-$121.0M
-49.37%
YoY
|
-$239.0M
-11.81%
YoY
|
-$271.0M
13.87%
YoY
|
-$238.0M
-43.74%
YoY
|
| Cash From Financing Activities |
-$258.0M
-46.47%
YoY
|
-$482.0M
1105.0%
YoY
|
-$40.00M
-94.25%
YoY
|
-$696.0M
120.95%
YoY
|
-$315.0M
-188.73%
YoY
|
| Net Change In Cash |
-$476.0M
139.2%
YoY
|
-$199.0M
-129.75%
YoY
|
$669.0M
N/A
|
$0.00
-100.0%
YoY
|
-$157.0M
-813.64%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$144.0M
-64.36%
YoY
|
$404.0M
-57.38%
YoY
|
$948.0M
-1.96%
YoY
|
$967.0M
144.19%
YoY
|
$396.0M
340.0%
YoY
|
| Capital Expenditures |
$382.0M
64.66%
YoY
|
$232.0M
-11.45%
YoY
|
$262.0M
-4.38%
YoY
|
$274.0M
-219.65%
YoY
|
-$229.0M
-19.08%
YoY
|
| Free Cash Flow |
-$238.0M
-238.37%
YoY
|
$172.0M
-74.93%
YoY
|
$686.0M
-1.01%
YoY
|
$693.0M
10.88%
YoY
|
$625.0M
67.56%
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 |
-$192.0M
56.1%
YoY
|
-$110.0M
-479.31%
YoY
|
$374.0M
-401.61%
YoY
|
-$114.0M
-642.86%
YoY
|
-$123.0M
-250.0%
YoY
|
$29.00M
-68.13%
YoY
|
-$124.0M
-135.13%
YoY
|
$21.00M
-83.85%
YoY
|
$82.00M
-57.95%
YoY
|
$91.00M
-18.75%
YoY
|
$353.0M
279.57%
YoY
|
$130.0M
-21.21%
YoY
|
$195.0M
107.45%
YoY
|
$112.0M
-900.0%
YoY
|
$93.00M
10.71%
YoY
|
$165.0M
-2850.0%
YoY
|
$94.00M
-341.03%
YoY
|
-$14.00M
-79.41%
YoY
|
$84.00M
-187.5%
YoY
|
| Depreciation, Depletion And Amortization |
$79.00M
16.18%
YoY
|
$145.0M
95.95%
YoY
|
$111.0M
48.0%
YoY
|
$78.00M
8.33%
YoY
|
$68.00M
-10.53%
YoY
|
$74.00M
7300.0%
YoY
|
$75.00M
-7.41%
YoY
|
$72.00M
-1.37%
YoY
|
$76.00M
11.76%
YoY
|
$1.000M
-98.63%
YoY
|
$81.00M
8.0%
YoY
|
$73.00M
0.0%
YoY
|
$68.00M
1.49%
YoY
|
$73.00M
-1.35%
YoY
|
$75.00M
11.94%
YoY
|
$73.00M
1.39%
YoY
|
$67.00M
1.52%
YoY
|
$74.00M
5.71%
YoY
|
$67.00M
-2.9%
YoY
|
| Cash From Operating Activities |
$64.00M
-132.82%
YoY
|
$0.00
-100.0%
YoY
|
$163.0M
239.58%
YoY
|
$176.0M
117.28%
YoY
|
-$195.0M
-210.17%
YoY
|
$98.00M
-372.22%
YoY
|
$48.00M
-87.03%
YoY
|
$81.00M
-77.93%
YoY
|
$177.0M
-28.34%
YoY
|
-$36.00M
-136.36%
YoY
|
$370.0M
137.18%
YoY
|
$367.0M
-5.9%
YoY
|
$247.0M
-23.29%
YoY
|
$99.00M
607.14%
YoY
|
$156.0M
12.23%
YoY
|
$390.0M
165.31%
YoY
|
$322.0M
235.42%
YoY
|
$14.00M
-50.0%
YoY
|
$139.0M
25.23%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$47.00M
-50.0%
YoY
|
$56.00M
-9.68%
YoY
|
$43.00M
19.44%
YoY
|
$189.0M
152.0%
YoY
|
$94.00M
59.32%
YoY
|
$62.00M
5.08%
YoY
|
$36.00M
-32.08%
YoY
|
$75.00M
-22.68%
YoY
|
$59.00M
11.32%
YoY
|
$59.00M
7.27%
YoY
|
$53.00M
-184.13%
YoY
|
$97.00M
-184.35%
YoY
|
$53.00M
-229.27%
YoY
|
$55.00M
-244.74%
YoY
|
-$63.00M
0.0%
YoY
|
-$115.0M
23.66%
YoY
|
-$41.00M
17.14%
YoY
|
-$38.00M
58.33%
YoY
|
-$63.00M
80.0%
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 |
$4.000M
-66.67%
YoY
|
$3.000M
-97.14%
YoY
|
$1.000M
0.0%
YoY
|
$4.000M
300.0%
YoY
|
$12.00M
200.0%
YoY
|
$105.0M
10400.0%
YoY
|
$1.000M
-50.0%
YoY
|
$1.000M
0.0%
YoY
|
$4.000M
-78.95%
YoY
|
$1.000M
0.0%
YoY
|
$2.000M
0.0%
YoY
|
$1.000M
N/A
|
$19.00M
N/A
|
$1.000M
-75.0%
YoY
|
$2.000M
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$4.000M
-233.33%
YoY
|
$0.00
N/A
|
| Cash From Investing Activities |
-$43.00M
-47.56%
YoY
|
-$53.00M
-223.26%
YoY
|
-$42.00M
20.0%
YoY
|
-$185.0M
150.0%
YoY
|
-$82.00M
49.09%
YoY
|
$43.00M
-174.14%
YoY
|
-$35.00M
-31.37%
YoY
|
-$74.00M
-22.92%
YoY
|
-$55.00M
61.76%
YoY
|
-$58.00M
7.41%
YoY
|
-$51.00M
-16.39%
YoY
|
-$96.00M
-16.52%
YoY
|
-$34.00M
-17.07%
YoY
|
-$54.00M
58.82%
YoY
|
-$61.00M
-3.17%
YoY
|
-$115.0M
32.18%
YoY
|
-$41.00M
-24.07%
YoY
|
-$34.00M
25.93%
YoY
|
-$63.00M
80.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$50.00M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$50.00M
N/A
|
N/A
|
N/A
|
$40.00M
N/A
|
$0.00
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
|
$12.00M
1100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$600.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$65.00M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$20.00M
33.33%
YoY
|
-$106.0M
-133.97%
YoY
|
-$47.00M
-27.69%
YoY
|
-$90.00M
38.46%
YoY
|
-$15.00M
-97.74%
YoY
|
$312.0M
-18.75%
YoY
|
-$65.00M
-64.09%
YoY
|
-$65.00M
-46.28%
YoY
|
-$664.0M
444.26%
YoY
|
$384.0M
-350.98%
YoY
|
-$181.0M
-51.08%
YoY
|
-$121.0M
108.62%
YoY
|
-$122.0M
6.09%
YoY
|
-$153.0M
325.0%
YoY
|
-$370.0M
1175.86%
YoY
|
-$58.00M
-76.61%
YoY
|
-$115.0M
5650.0%
YoY
|
-$36.00M
500.0%
YoY
|
-$29.00M
866.67%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$64.00M
-132.82%
YoY
|
$0.00
-100.0%
YoY
|
$163.0M
239.58%
YoY
|
$176.0M
117.28%
YoY
|
-$195.0M
-210.17%
YoY
|
$98.00M
-372.22%
YoY
|
$48.00M
-87.03%
YoY
|
$81.00M
-77.93%
YoY
|
$177.0M
-28.34%
YoY
|
-$36.00M
-136.36%
YoY
|
$370.0M
137.18%
YoY
|
$367.0M
-5.9%
YoY
|
$247.0M
-23.29%
YoY
|
$99.00M
607.14%
YoY
|
$156.0M
12.23%
YoY
|
$390.0M
165.31%
YoY
|
$322.0M
235.42%
YoY
|
$14.00M
-50.0%
YoY
|
$139.0M
25.23%
YoY
|
| Cash From Investing Activities |
-$43.00M
-47.56%
YoY
|
-$53.00M
-223.26%
YoY
|
-$42.00M
20.0%
YoY
|
-$185.0M
150.0%
YoY
|
-$82.00M
49.09%
YoY
|
$43.00M
-174.14%
YoY
|
-$35.00M
-31.37%
YoY
|
-$74.00M
-22.92%
YoY
|
-$55.00M
61.76%
YoY
|
-$58.00M
7.41%
YoY
|
-$51.00M
-16.39%
YoY
|
-$96.00M
-16.52%
YoY
|
-$34.00M
-17.07%
YoY
|
-$54.00M
58.82%
YoY
|
-$61.00M
-3.17%
YoY
|
-$115.0M
32.18%
YoY
|
-$41.00M
-24.07%
YoY
|
-$34.00M
25.93%
YoY
|
-$63.00M
80.0%
YoY
|
| Cash From Financing Activities |
-$20.00M
33.33%
YoY
|
-$106.0M
-133.97%
YoY
|
-$47.00M
-27.69%
YoY
|
-$90.00M
38.46%
YoY
|
-$15.00M
-97.74%
YoY
|
$312.0M
-18.75%
YoY
|
-$65.00M
-64.09%
YoY
|
-$65.00M
-46.28%
YoY
|
-$664.0M
444.26%
YoY
|
$384.0M
-350.98%
YoY
|
-$181.0M
-51.08%
YoY
|
-$121.0M
108.62%
YoY
|
-$122.0M
6.09%
YoY
|
-$153.0M
325.0%
YoY
|
-$370.0M
1175.86%
YoY
|
-$58.00M
-76.61%
YoY
|
-$115.0M
5650.0%
YoY
|
-$36.00M
500.0%
YoY
|
-$29.00M
866.67%
YoY
|
| Net Change In Cash |
$1.000M
-100.34%
YoY
|
-$159.0M
-135.1%
YoY
|
$74.00M
-242.31%
YoY
|
-$99.00M
70.69%
YoY
|
-$292.0M
-46.13%
YoY
|
$453.0M
56.21%
YoY
|
-$52.00M
-137.68%
YoY
|
-$58.00M
-138.67%
YoY
|
-$542.0M
-695.6%
YoY
|
$290.0M
-368.52%
YoY
|
$138.0M
-150.18%
YoY
|
$150.0M
-30.88%
YoY
|
$91.00M
-45.18%
YoY
|
-$108.0M
92.86%
YoY
|
-$275.0M
-685.11%
YoY
|
$217.0M
-215.43%
YoY
|
$166.0M
315.0%
YoY
|
-$56.00M
1020.0%
YoY
|
$47.00M
-35.62%
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 |
$64.00M
-132.82%
YoY
|
$0.00
-100.0%
YoY
|
$163.0M
239.58%
YoY
|
$176.0M
117.28%
YoY
|
-$195.0M
-210.17%
YoY
|
$98.00M
-372.22%
YoY
|
$48.00M
-87.03%
YoY
|
$81.00M
-77.93%
YoY
|
$177.0M
-28.34%
YoY
|
-$36.00M
-136.36%
YoY
|
$370.0M
137.18%
YoY
|
$367.0M
-5.9%
YoY
|
$247.0M
-23.29%
YoY
|
$99.00M
607.14%
YoY
|
$156.0M
12.23%
YoY
|
$390.0M
165.31%
YoY
|
$322.0M
235.42%
YoY
|
$14.00M
-50.0%
YoY
|
$139.0M
25.23%
YoY
|
| Capital Expenditures |
$47.00M
-50.0%
YoY
|
$56.00M
-9.68%
YoY
|
$43.00M
19.44%
YoY
|
$189.0M
152.0%
YoY
|
$94.00M
59.32%
YoY
|
$62.00M
5.08%
YoY
|
$36.00M
-32.08%
YoY
|
$75.00M
-22.68%
YoY
|
$59.00M
11.32%
YoY
|
$59.00M
7.27%
YoY
|
$53.00M
-184.13%
YoY
|
$97.00M
-184.35%
YoY
|
$53.00M
-229.27%
YoY
|
$55.00M
-244.74%
YoY
|
-$63.00M
0.0%
YoY
|
-$115.0M
23.66%
YoY
|
-$41.00M
17.14%
YoY
|
-$38.00M
58.33%
YoY
|
-$63.00M
80.0%
YoY
|
| Free Cash Flow |
$17.00M
-105.88%
YoY
|
-$56.00M
-255.56%
YoY
|
$120.0M
900.0%
YoY
|
-$13.00M
-316.67%
YoY
|
-$289.0M
-344.92%
YoY
|
$36.00M
-137.89%
YoY
|
$12.00M
-96.21%
YoY
|
$6.000M
-97.78%
YoY
|
$118.0M
-39.18%
YoY
|
-$95.00M
-315.91%
YoY
|
$317.0M
44.75%
YoY
|
$270.0M
-46.53%
YoY
|
$194.0M
-46.56%
YoY
|
$44.00M
-15.38%
YoY
|
$219.0M
8.42%
YoY
|
$505.0M
110.42%
YoY
|
$363.0M
177.1%
YoY
|
$52.00M
0.0%
YoY
|
$202.0M
38.36%
YoY
|
Loading...