|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$502.0M
80.58%
YoY
|
-$278.0M
-135.37%
YoY
|
$786.0M
-187.43%
YoY
|
-$899.0M
-11.78%
YoY
|
-$1.019B
-42.0%
YoY
|
| Depreciation, Depletion And Amortization |
$1.417B
7.02%
YoY
|
$1.324B
5.0%
YoY
|
$1.261B
4.65%
YoY
|
$1.205B
7.02%
YoY
|
$1.126B
93.14%
YoY
|
| Cash From Operating Activities |
$1.302B
21.12%
YoY
|
$1.075B
-40.57%
YoY
|
$1.809B
85.54%
YoY
|
$975.0M
-17.51%
YoY
|
$1.182B
-301.71%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$805.0M
-37.89%
YoY
|
$1.296B
2.53%
YoY
|
$1.264B
32.77%
YoY
|
$952.0M
83.08%
YoY
|
$520.0M
217.07%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$5.000M
N/A
|
$0.00
-100.0%
YoY
|
-$36.00M
-700.0%
YoY
|
$6.000M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$571.0M
-18.89%
YoY
|
-$704.0M
-43.95%
YoY
|
-$1.256B
228.8%
YoY
|
-$382.0M
-86.93%
YoY
|
-$2.923B
-52.74%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$229.0M
19.9%
YoY
|
$191.0M
N/A
|
$0.00
-100.0%
YoY
|
$1.000M
-66.67%
YoY
|
$3.000M
-100.11%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$763.0M
53.21%
YoY
|
-$498.0M
-30.15%
YoY
|
-$713.0M
-44.38%
YoY
|
-$1.282B
133.09%
YoY
|
-$550.0M
-105.17%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.302B
21.12%
YoY
|
$1.075B
-40.57%
YoY
|
$1.809B
85.54%
YoY
|
$975.0M
-17.51%
YoY
|
$1.182B
-301.71%
YoY
|
| Cash From Investing Activities |
-$571.0M
-18.89%
YoY
|
-$704.0M
-43.95%
YoY
|
-$1.256B
228.8%
YoY
|
-$382.0M
-86.93%
YoY
|
-$2.923B
-52.74%
YoY
|
| Cash From Financing Activities |
-$763.0M
53.21%
YoY
|
-$498.0M
-30.15%
YoY
|
-$713.0M
-44.38%
YoY
|
-$1.282B
133.09%
YoY
|
-$550.0M
-105.17%
YoY
|
| Net Change In Cash |
-$32.00M
-74.8%
YoY
|
-$127.0M
-20.63%
YoY
|
-$160.0M
-77.72%
YoY
|
-$718.0M
-68.22%
YoY
|
-$2.259B
-155.6%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.302B
21.12%
YoY
|
$1.075B
-40.57%
YoY
|
$1.809B
85.54%
YoY
|
$975.0M
-17.51%
YoY
|
$1.182B
-301.71%
YoY
|
| Capital Expenditures |
$805.0M
-37.89%
YoY
|
$1.296B
2.53%
YoY
|
$1.264B
32.77%
YoY
|
$952.0M
83.08%
YoY
|
$520.0M
217.07%
YoY
|
| Free Cash Flow |
$497.0M
-324.89%
YoY
|
-$221.0M
-140.55%
YoY
|
$545.0M
2269.57%
YoY
|
$23.00M
-96.53%
YoY
|
$662.0M
-188.27%
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 |
-$98.00M
-14.78%
YoY
|
-$250.0M
-2372.73%
YoY
|
-$55.00M
511.11%
YoY
|
-$82.00M
-32.79%
YoY
|
-$115.0M
-27.22%
YoY
|
$11.00M
-115.28%
YoY
|
-$9.000M
-112.16%
YoY
|
-$122.0M
-113.26%
YoY
|
-$158.0M
16.18%
YoY
|
-$72.00M
-51.35%
YoY
|
$74.00M
42.31%
YoY
|
$920.0M
-847.97%
YoY
|
-$136.0M
-80.0%
YoY
|
-$148.0M
-65.9%
YoY
|
$52.00M
-122.32%
YoY
|
-$123.0M
-273.24%
YoY
|
-$680.0M
60.76%
YoY
|
-$434.0M
-21.8%
YoY
|
-$233.0M
-74.84%
YoY
|
| Depreciation, Depletion And Amortization |
$347.0M
-2.8%
YoY
|
$344.0M
-0.29%
YoY
|
$352.0M
7.98%
YoY
|
$364.0M
11.66%
YoY
|
$357.0M
9.17%
YoY
|
$345.0M
8.49%
YoY
|
$326.0M
1.88%
YoY
|
$326.0M
0.93%
YoY
|
$327.0M
9.0%
YoY
|
$318.0M
7.8%
YoY
|
$320.0M
5.26%
YoY
|
$323.0M
5.56%
YoY
|
$300.0M
0.0%
YoY
|
$295.0M
3.87%
YoY
|
$304.0M
10.14%
YoY
|
$306.0M
1.66%
YoY
|
$300.0M
13.21%
YoY
|
$284.0M
8.81%
YoY
|
$276.0M
22.67%
YoY
|
| Cash From Operating Activities |
$204.0M
-6.42%
YoY
|
$304.0M
-1.62%
YoY
|
$318.0M
37.07%
YoY
|
$462.0M
1.76%
YoY
|
$218.0M
172.5%
YoY
|
$309.0M
-39.17%
YoY
|
$232.0M
-33.33%
YoY
|
$454.0M
-41.72%
YoY
|
$80.00M
-54.02%
YoY
|
$508.0M
-3.05%
YoY
|
$348.0M
-1.42%
YoY
|
$779.0M
118.21%
YoY
|
$174.0M
-167.18%
YoY
|
$524.0M
107.11%
YoY
|
$353.0M
8.95%
YoY
|
$357.0M
-34.85%
YoY
|
-$259.0M
-554.39%
YoY
|
$253.0M
-165.04%
YoY
|
$324.0M
-378.11%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$168.0M
-24.66%
YoY
|
$160.0M
-42.65%
YoY
|
$196.0M
-55.35%
YoY
|
$230.0M
-30.09%
YoY
|
$223.0M
-15.53%
YoY
|
$279.0M
-24.39%
YoY
|
$439.0M
30.27%
YoY
|
$329.0M
4.11%
YoY
|
$264.0M
-2.94%
YoY
|
$369.0M
57.02%
YoY
|
$337.0M
-231.13%
YoY
|
$316.0M
-221.07%
YoY
|
$272.0M
29.52%
YoY
|
$235.0M
-199.16%
YoY
|
-$257.0M
76.03%
YoY
|
-$261.0M
-31.68%
YoY
|
$210.0M
223.08%
YoY
|
-$237.0M
243.48%
YoY
|
-$146.0M
175.47%
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
-133.33%
YoY
|
$5.000M
-99.1%
YoY
|
$214.0M
311.54%
YoY
|
$2.000M
100.0%
YoY
|
$6.000M
N/A
|
$554.0M
-9333.33%
YoY
|
$52.00M
N/A
|
$1.000M
-66.67%
YoY
|
$0.00
-100.0%
YoY
|
-$6.000M
-135.29%
YoY
|
$0.00
-100.0%
YoY
|
$3.000M
-95.31%
YoY
|
-$40.00M
-766.67%
YoY
|
$17.00M
-950.0%
YoY
|
$488.0M
36.31%
YoY
|
$64.00M
-102.57%
YoY
|
$6.000M
N/A
|
-$2.000M
-101.37%
YoY
|
$358.0M
-105.8%
YoY
|
| Cash From Investing Activities |
-$189.0M
-8.25%
YoY
|
-$155.0M
-156.36%
YoY
|
$18.00M
-104.65%
YoY
|
-$228.0M
-30.49%
YoY
|
-$206.0M
-21.97%
YoY
|
$275.0M
-173.33%
YoY
|
-$387.0M
14.84%
YoY
|
-$328.0M
4.79%
YoY
|
-$264.0M
14.29%
YoY
|
-$375.0M
72.02%
YoY
|
-$337.0M
-245.89%
YoY
|
-$313.0M
58.88%
YoY
|
-$231.0M
16.67%
YoY
|
-$218.0M
-8.79%
YoY
|
$231.0M
8.96%
YoY
|
-$197.0M
-93.14%
YoY
|
-$198.0M
692.0%
YoY
|
-$239.0M
-410.39%
YoY
|
$212.0M
-103.41%
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 |
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 |
-$25.00M
31.58%
YoY
|
-$104.0M
-78.95%
YoY
|
-$483.0M
-495.9%
YoY
|
-$157.0M
390.63%
YoY
|
-$19.00M
-79.79%
YoY
|
-$494.0M
9780.0%
YoY
|
$122.0M
-137.77%
YoY
|
-$32.00M
-91.16%
YoY
|
-$94.00M
308.7%
YoY
|
-$5.000M
-97.95%
YoY
|
-$323.0M
-63.59%
YoY
|
-$362.0M
217.54%
YoY
|
-$23.00M
-37.84%
YoY
|
-$244.0M
-72.34%
YoY
|
-$887.0M
-621.76%
YoY
|
-$114.0M
-159.38%
YoY
|
-$37.00M
23.33%
YoY
|
-$882.0M
-226.36%
YoY
|
$170.0M
-98.13%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$204.0M
-6.42%
YoY
|
$304.0M
-1.62%
YoY
|
$318.0M
37.07%
YoY
|
$462.0M
1.76%
YoY
|
$218.0M
172.5%
YoY
|
$309.0M
-39.17%
YoY
|
$232.0M
-33.33%
YoY
|
$454.0M
-41.72%
YoY
|
$80.00M
-54.02%
YoY
|
$508.0M
-3.05%
YoY
|
$348.0M
-1.42%
YoY
|
$779.0M
118.21%
YoY
|
$174.0M
-167.18%
YoY
|
$524.0M
107.11%
YoY
|
$353.0M
8.95%
YoY
|
$357.0M
-34.85%
YoY
|
-$259.0M
-554.39%
YoY
|
$253.0M
-165.04%
YoY
|
$324.0M
-378.11%
YoY
|
| Cash From Investing Activities |
-$189.0M
-8.25%
YoY
|
-$155.0M
-156.36%
YoY
|
$18.00M
-104.65%
YoY
|
-$228.0M
-30.49%
YoY
|
-$206.0M
-21.97%
YoY
|
$275.0M
-173.33%
YoY
|
-$387.0M
14.84%
YoY
|
-$328.0M
4.79%
YoY
|
-$264.0M
14.29%
YoY
|
-$375.0M
72.02%
YoY
|
-$337.0M
-245.89%
YoY
|
-$313.0M
58.88%
YoY
|
-$231.0M
16.67%
YoY
|
-$218.0M
-8.79%
YoY
|
$231.0M
8.96%
YoY
|
-$197.0M
-93.14%
YoY
|
-$198.0M
692.0%
YoY
|
-$239.0M
-410.39%
YoY
|
$212.0M
-103.41%
YoY
|
| Cash From Financing Activities |
-$25.00M
31.58%
YoY
|
-$104.0M
-78.95%
YoY
|
-$483.0M
-495.9%
YoY
|
-$157.0M
390.63%
YoY
|
-$19.00M
-79.79%
YoY
|
-$494.0M
9780.0%
YoY
|
$122.0M
-137.77%
YoY
|
-$32.00M
-91.16%
YoY
|
-$94.00M
308.7%
YoY
|
-$5.000M
-97.95%
YoY
|
-$323.0M
-63.59%
YoY
|
-$362.0M
217.54%
YoY
|
-$23.00M
-37.84%
YoY
|
-$244.0M
-72.34%
YoY
|
-$887.0M
-621.76%
YoY
|
-$114.0M
-159.38%
YoY
|
-$37.00M
23.33%
YoY
|
-$882.0M
-226.36%
YoY
|
$170.0M
-98.13%
YoY
|
| Net Change In Cash |
-$10.00M
42.86%
YoY
|
$45.00M
-50.0%
YoY
|
-$147.0M
345.45%
YoY
|
$77.00M
-18.09%
YoY
|
-$7.000M
-97.48%
YoY
|
$90.00M
-29.69%
YoY
|
-$33.00M
-89.42%
YoY
|
$94.00M
-9.62%
YoY
|
-$278.0M
247.5%
YoY
|
$128.0M
106.45%
YoY
|
-$312.0M
2.97%
YoY
|
$104.0M
126.09%
YoY
|
-$80.00M
-84.1%
YoY
|
$62.00M
-107.14%
YoY
|
-$303.0M
-142.92%
YoY
|
$46.00M
-102.16%
YoY
|
-$503.0M
-2286.96%
YoY
|
-$868.0M
-324.87%
YoY
|
$706.0M
-74.26%
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 |
$204.0M
-6.42%
YoY
|
$304.0M
-1.62%
YoY
|
$318.0M
37.07%
YoY
|
$462.0M
1.76%
YoY
|
$218.0M
172.5%
YoY
|
$309.0M
-39.17%
YoY
|
$232.0M
-33.33%
YoY
|
$454.0M
-41.72%
YoY
|
$80.00M
-54.02%
YoY
|
$508.0M
-3.05%
YoY
|
$348.0M
-1.42%
YoY
|
$779.0M
118.21%
YoY
|
$174.0M
-167.18%
YoY
|
$524.0M
107.11%
YoY
|
$353.0M
8.95%
YoY
|
$357.0M
-34.85%
YoY
|
-$259.0M
-554.39%
YoY
|
$253.0M
-165.04%
YoY
|
$324.0M
-378.11%
YoY
|
| Capital Expenditures |
$168.0M
-24.66%
YoY
|
$160.0M
-42.65%
YoY
|
$196.0M
-55.35%
YoY
|
$230.0M
-30.09%
YoY
|
$223.0M
-15.53%
YoY
|
$279.0M
-24.39%
YoY
|
$439.0M
30.27%
YoY
|
$329.0M
4.11%
YoY
|
$264.0M
-2.94%
YoY
|
$369.0M
57.02%
YoY
|
$337.0M
-231.13%
YoY
|
$316.0M
-221.07%
YoY
|
$272.0M
29.52%
YoY
|
$235.0M
-199.16%
YoY
|
-$257.0M
76.03%
YoY
|
-$261.0M
-31.68%
YoY
|
$210.0M
223.08%
YoY
|
-$237.0M
243.48%
YoY
|
-$146.0M
175.47%
YoY
|
| Free Cash Flow |
$36.00M
-820.0%
YoY
|
$144.0M
380.0%
YoY
|
$122.0M
-158.94%
YoY
|
$232.0M
85.6%
YoY
|
-$5.000M
-97.28%
YoY
|
$30.00M
-78.42%
YoY
|
-$207.0M
-1981.82%
YoY
|
$125.0M
-73.0%
YoY
|
-$184.0M
87.76%
YoY
|
$139.0M
-51.9%
YoY
|
$11.00M
-98.2%
YoY
|
$463.0M
-25.08%
YoY
|
-$98.00M
-79.1%
YoY
|
$289.0M
-41.02%
YoY
|
$610.0M
29.79%
YoY
|
$618.0M
-33.55%
YoY
|
-$469.0M
5762.5%
YoY
|
$490.0M
-253.13%
YoY
|
$470.0M
-840.16%
YoY
|
Loading...