|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$509.0M
-198.64%
YoY
|
-$516.0M
287.97%
YoY
|
-$133.0M
-389.13%
YoY
|
$46.00M
-80.0%
YoY
|
$230.0M
-54.99%
YoY
|
| Depreciation, Depletion And Amortization |
$426.0M
-12.35%
YoY
|
$486.0M
-3.76%
YoY
|
$505.0M
-5.43%
YoY
|
$534.0M
-1.11%
YoY
|
$540.0M
-3.23%
YoY
|
| Cash From Operating Activities |
$543.0M
13.13%
YoY
|
$480.0M
128.57%
YoY
|
$210.0M
-30.0%
YoY
|
$300.0M
-329.01%
YoY
|
-$131.0M
-106.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$335.0M
-6.94%
YoY
|
$360.0M
-22.91%
YoY
|
$467.0M
12.53%
YoY
|
$415.0M
-188.49%
YoY
|
-$469.0M
-206.59%
YoY
|
| Acquisitions |
$1.000M
-96.0%
YoY
|
$25.00M
-34.21%
YoY
|
$38.00M
322.22%
YoY
|
$9.000M
200.0%
YoY
|
$3.000M
200.0%
YoY
|
| Other Investing Activities |
$63.00M
6.78%
YoY
|
$59.00M
-9.23%
YoY
|
$65.00M
8.33%
YoY
|
$60.00M
-46.9%
YoY
|
$113.0M
130.61%
YoY
|
| Cash From Investing Activities |
$847.0M
-408.0%
YoY
|
-$275.0M
957.69%
YoY
|
-$26.00M
-89.96%
YoY
|
-$259.0M
-50.57%
YoY
|
-$524.0M
-396.05%
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$6.516B
28.7%
YoY
|
$5.063B
17.09%
YoY
|
$4.324B
83.53%
YoY
|
$2.356B
-46.77%
YoY
|
$4.426B
-19.42%
YoY
|
| Cash From Financing Activities |
-$1.167B
466.5%
YoY
|
-$206.0M
-21.97%
YoY
|
-$264.0M
-38.6%
YoY
|
-$430.0M
-16.34%
YoY
|
-$514.0M
-42.57%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$543.0M
13.13%
YoY
|
$480.0M
128.57%
YoY
|
$210.0M
-30.0%
YoY
|
$300.0M
-329.01%
YoY
|
-$131.0M
-106.01%
YoY
|
| Cash From Investing Activities |
$847.0M
-408.0%
YoY
|
-$275.0M
957.69%
YoY
|
-$26.00M
-89.96%
YoY
|
-$259.0M
-50.57%
YoY
|
-$524.0M
-396.05%
YoY
|
| Cash From Financing Activities |
-$1.167B
466.5%
YoY
|
-$206.0M
-21.97%
YoY
|
-$264.0M
-38.6%
YoY
|
-$430.0M
-16.34%
YoY
|
-$514.0M
-42.57%
YoY
|
| Net Change In Cash |
$223.0M
-22400.0%
YoY
|
-$1.000M
-98.75%
YoY
|
-$80.00M
-79.43%
YoY
|
-$389.0M
-66.72%
YoY
|
-$1.169B
-180.07%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$543.0M
13.13%
YoY
|
$480.0M
128.57%
YoY
|
$210.0M
-30.0%
YoY
|
$300.0M
-329.01%
YoY
|
-$131.0M
-106.01%
YoY
|
| Capital Expenditures |
$335.0M
-6.94%
YoY
|
$360.0M
-22.91%
YoY
|
$467.0M
12.53%
YoY
|
$415.0M
-188.49%
YoY
|
-$469.0M
-206.59%
YoY
|
| Free Cash Flow |
$208.0M
73.33%
YoY
|
$120.0M
-146.69%
YoY
|
-$257.0M
123.48%
YoY
|
-$115.0M
-134.02%
YoY
|
$338.0M
-80.55%
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 |
-$58.00M
346.15%
YoY
|
$110.0M
-257.14%
YoY
|
$130.0M
-133.25%
YoY
|
$282.0M
-2269.23%
YoY
|
-$13.00M
-68.29%
YoY
|
-$70.00M
-252.17%
YoY
|
-$391.0M
329.67%
YoY
|
-$13.00M
-65.79%
YoY
|
-$41.00M
-19.61%
YoY
|
$46.00M
-88.92%
YoY
|
-$91.00M
116.67%
YoY
|
-$38.00M
-88.34%
YoY
|
-$51.00M
5000.0%
YoY
|
$415.0M
133.15%
YoY
|
-$42.00M
-137.84%
YoY
|
-$326.0M
-5533.33%
YoY
|
-$1.000M
-98.44%
YoY
|
$178.0M
-42.77%
YoY
|
$111.0M
-0.89%
YoY
|
| Depreciation, Depletion And Amortization |
$114.0M
8.57%
YoY
|
$109.0M
-15.5%
YoY
|
$106.0M
-8.62%
YoY
|
$106.0M
-15.87%
YoY
|
$105.0M
-8.7%
YoY
|
$129.0M
6.61%
YoY
|
$116.0M
-10.08%
YoY
|
$126.0M
2.44%
YoY
|
$115.0M
-12.88%
YoY
|
$121.0M
-11.03%
YoY
|
$129.0M
-5.84%
YoY
|
$123.0M
-7.52%
YoY
|
$132.0M
3.13%
YoY
|
$136.0M
3.03%
YoY
|
$137.0M
0.74%
YoY
|
$133.0M
-0.75%
YoY
|
$128.0M
-7.25%
YoY
|
$132.0M
-1.49%
YoY
|
$136.0M
-2.16%
YoY
|
| Cash From Operating Activities |
-$297.0M
-347.5%
YoY
|
$266.0M
23.15%
YoY
|
$69.00M
2.99%
YoY
|
$88.00M
-12.87%
YoY
|
$120.0M
25.0%
YoY
|
$216.0M
140.0%
YoY
|
$67.00M
131.03%
YoY
|
$101.0M
17.44%
YoY
|
$96.00M
1820.0%
YoY
|
$90.00M
900.0%
YoY
|
$29.00M
-78.83%
YoY
|
$86.00M
62.26%
YoY
|
$5.000M
-95.05%
YoY
|
$9.000M
-101.69%
YoY
|
$137.0M
14.17%
YoY
|
$53.00M
-70.39%
YoY
|
$101.0M
0.0%
YoY
|
-$531.0M
-798.68%
YoY
|
$120.0M
-69.39%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$76.00M
-10.59%
YoY
|
$94.00M
-13.76%
YoY
|
$65.00M
-7.14%
YoY
|
$91.00M
3.41%
YoY
|
$85.00M
-8.6%
YoY
|
$109.0M
-0.91%
YoY
|
$70.00M
-46.15%
YoY
|
$88.00M
-16.19%
YoY
|
$93.00M
-23.77%
YoY
|
$110.0M
-16.03%
YoY
|
$130.0M
-239.78%
YoY
|
$105.0M
-211.7%
YoY
|
$122.0M
-225.77%
YoY
|
$131.0M
-197.04%
YoY
|
-$93.00M
-23.77%
YoY
|
-$94.00M
-12.15%
YoY
|
-$97.00M
-192.38%
YoY
|
-$135.0M
9.76%
YoY
|
-$122.0M
-2.4%
YoY
|
| Acquisitions |
$5.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
-87.5%
YoY
|
N/A
|
N/A
|
N/A
|
$8.000M
700.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
-75.0%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$7.000M
-80.0%
YoY
|
$236.0M
-794.12%
YoY
|
-$16.00M
-111.03%
YoY
|
$433.0M
-2265.0%
YoY
|
$35.00M
-683.33%
YoY
|
-$34.00M
-111.72%
YoY
|
$145.0M
400.0%
YoY
|
-$20.00M
-205.26%
YoY
|
-$6.000M
-137.5%
YoY
|
$290.0M
267.09%
YoY
|
$29.00M
-76.42%
YoY
|
$19.00M
-186.36%
YoY
|
$16.00M
14.29%
YoY
|
$79.00M
-203.95%
YoY
|
$123.0M
92.19%
YoY
|
-$22.00M
-21.43%
YoY
|
$14.00M
-39.13%
YoY
|
-$76.00M
-126.12%
YoY
|
$64.00M
-65.78%
YoY
|
| Cash From Investing Activities |
$1.023B
130.41%
YoY
|
$142.0M
-199.3%
YoY
|
-$81.00M
-208.0%
YoY
|
$342.0M
-416.67%
YoY
|
$444.0M
-548.48%
YoY
|
-$143.0M
-179.44%
YoY
|
$75.00M
-174.26%
YoY
|
-$108.0M
25.58%
YoY
|
-$99.00M
421.05%
YoY
|
$180.0M
-446.15%
YoY
|
-$101.0M
-436.67%
YoY
|
-$86.00M
-25.86%
YoY
|
-$19.00M
-84.3%
YoY
|
-$52.00M
-75.36%
YoY
|
$30.00M
-151.72%
YoY
|
-$116.0M
-14.07%
YoY
|
-$121.0M
0.83%
YoY
|
-$211.0M
-225.6%
YoY
|
-$58.00M
-193.55%
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
|
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
|
| Debt Paid & Issued, Net |
$351.0M
-67.74%
YoY
|
N/A
|
N/A
|
N/A
|
$1.088B
22.94%
YoY
|
N/A
|
N/A
|
N/A
|
$885.0M
16.91%
YoY
|
N/A
|
N/A
|
N/A
|
$757.0M
-48.85%
YoY
|
N/A
|
N/A
|
N/A
|
$1.480B
-51.2%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$274.0M
61.18%
YoY
|
-$271.0M
292.75%
YoY
|
-$321.0M
116.89%
YoY
|
-$405.0M
20150.0%
YoY
|
-$170.0M
-1407.69%
YoY
|
-$69.00M
-78.64%
YoY
|
-$148.0M
-428.89%
YoY
|
-$2.000M
-92.31%
YoY
|
$13.00M
-67.5%
YoY
|
-$323.0M
132.37%
YoY
|
$45.00M
-121.13%
YoY
|
-$26.00M
-49.02%
YoY
|
$40.00M
-248.15%
YoY
|
-$139.0M
208.89%
YoY
|
-$213.0M
1083.33%
YoY
|
-$51.00M
13.33%
YoY
|
-$27.00M
-93.35%
YoY
|
-$45.00M
-88.49%
YoY
|
-$18.00M
-90.16%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$297.0M
-347.5%
YoY
|
$266.0M
23.15%
YoY
|
$69.00M
2.99%
YoY
|
$88.00M
-12.87%
YoY
|
$120.0M
25.0%
YoY
|
$216.0M
140.0%
YoY
|
$67.00M
131.03%
YoY
|
$101.0M
17.44%
YoY
|
$96.00M
1820.0%
YoY
|
$90.00M
900.0%
YoY
|
$29.00M
-78.83%
YoY
|
$86.00M
62.26%
YoY
|
$5.000M
-95.05%
YoY
|
$9.000M
-101.69%
YoY
|
$137.0M
14.17%
YoY
|
$53.00M
-70.39%
YoY
|
$101.0M
0.0%
YoY
|
-$531.0M
-798.68%
YoY
|
$120.0M
-69.39%
YoY
|
| Cash From Investing Activities |
$1.023B
130.41%
YoY
|
$142.0M
-199.3%
YoY
|
-$81.00M
-208.0%
YoY
|
$342.0M
-416.67%
YoY
|
$444.0M
-548.48%
YoY
|
-$143.0M
-179.44%
YoY
|
$75.00M
-174.26%
YoY
|
-$108.0M
25.58%
YoY
|
-$99.00M
421.05%
YoY
|
$180.0M
-446.15%
YoY
|
-$101.0M
-436.67%
YoY
|
-$86.00M
-25.86%
YoY
|
-$19.00M
-84.3%
YoY
|
-$52.00M
-75.36%
YoY
|
$30.00M
-151.72%
YoY
|
-$116.0M
-14.07%
YoY
|
-$121.0M
0.83%
YoY
|
-$211.0M
-225.6%
YoY
|
-$58.00M
-193.55%
YoY
|
| Cash From Financing Activities |
-$274.0M
61.18%
YoY
|
-$271.0M
292.75%
YoY
|
-$321.0M
116.89%
YoY
|
-$405.0M
20150.0%
YoY
|
-$170.0M
-1407.69%
YoY
|
-$69.00M
-78.64%
YoY
|
-$148.0M
-428.89%
YoY
|
-$2.000M
-92.31%
YoY
|
$13.00M
-67.5%
YoY
|
-$323.0M
132.37%
YoY
|
$45.00M
-121.13%
YoY
|
-$26.00M
-49.02%
YoY
|
$40.00M
-248.15%
YoY
|
-$139.0M
208.89%
YoY
|
-$213.0M
1083.33%
YoY
|
-$51.00M
13.33%
YoY
|
-$27.00M
-93.35%
YoY
|
-$45.00M
-88.49%
YoY
|
-$18.00M
-90.16%
YoY
|
| Net Change In Cash |
$452.0M
14.72%
YoY
|
$137.0M
3325.0%
YoY
|
-$333.0M
5450.0%
YoY
|
$25.00M
-377.78%
YoY
|
$394.0M
3840.0%
YoY
|
$4.000M
-107.55%
YoY
|
-$6.000M
-77.78%
YoY
|
-$9.000M
-65.38%
YoY
|
$10.00M
-61.54%
YoY
|
-$53.00M
-70.88%
YoY
|
-$27.00M
-41.3%
YoY
|
-$26.00M
-77.19%
YoY
|
$26.00M
-155.32%
YoY
|
-$182.0M
-76.87%
YoY
|
-$46.00M
-204.55%
YoY
|
-$114.0M
11300.0%
YoY
|
-$47.00M
-88.94%
YoY
|
-$787.0M
435.37%
YoY
|
$44.00M
-83.76%
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 |
-$297.0M
-347.5%
YoY
|
$266.0M
23.15%
YoY
|
$69.00M
2.99%
YoY
|
$88.00M
-12.87%
YoY
|
$120.0M
25.0%
YoY
|
$216.0M
140.0%
YoY
|
$67.00M
131.03%
YoY
|
$101.0M
17.44%
YoY
|
$96.00M
1820.0%
YoY
|
$90.00M
900.0%
YoY
|
$29.00M
-78.83%
YoY
|
$86.00M
62.26%
YoY
|
$5.000M
-95.05%
YoY
|
$9.000M
-101.69%
YoY
|
$137.0M
14.17%
YoY
|
$53.00M
-70.39%
YoY
|
$101.0M
0.0%
YoY
|
-$531.0M
-798.68%
YoY
|
$120.0M
-69.39%
YoY
|
| Capital Expenditures |
$76.00M
-10.59%
YoY
|
$94.00M
-13.76%
YoY
|
$65.00M
-7.14%
YoY
|
$91.00M
3.41%
YoY
|
$85.00M
-8.6%
YoY
|
$109.0M
-0.91%
YoY
|
$70.00M
-46.15%
YoY
|
$88.00M
-16.19%
YoY
|
$93.00M
-23.77%
YoY
|
$110.0M
-16.03%
YoY
|
$130.0M
-239.78%
YoY
|
$105.0M
-211.7%
YoY
|
$122.0M
-225.77%
YoY
|
$131.0M
-197.04%
YoY
|
-$93.00M
-23.77%
YoY
|
-$94.00M
-12.15%
YoY
|
-$97.00M
-192.38%
YoY
|
-$135.0M
9.76%
YoY
|
-$122.0M
-2.4%
YoY
|
| Free Cash Flow |
-$373.0M
-1165.71%
YoY
|
$172.0M
60.75%
YoY
|
$4.000M
-233.33%
YoY
|
-$3.000M
-123.08%
YoY
|
$35.00M
1066.67%
YoY
|
$107.0M
-635.0%
YoY
|
-$3.000M
-97.03%
YoY
|
$13.00M
-168.42%
YoY
|
$3.000M
-102.56%
YoY
|
-$20.00M
-83.61%
YoY
|
-$101.0M
-143.91%
YoY
|
-$19.00M
-112.93%
YoY
|
-$117.0M
-159.09%
YoY
|
-$122.0M
-69.19%
YoY
|
$230.0M
-4.96%
YoY
|
$147.0M
-48.6%
YoY
|
$198.0M
-5050.0%
YoY
|
-$396.0M
-298.99%
YoY
|
$242.0M
-53.19%
YoY
|
Loading...