|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$85.00M
-249.12%
YoY
|
-$57.00M
-250.0%
YoY
|
$38.00M
-115.7%
YoY
|
-$242.0M
-222.84%
YoY
|
$197.0M
-735.48%
YoY
|
| Depreciation, Depletion And Amortization |
$345.0M
-13.97%
YoY
|
$401.0M
2.04%
YoY
|
$393.0M
7.67%
YoY
|
$365.0M
0.0%
YoY
|
$365.0M
5.8%
YoY
|
| Cash From Operating Activities |
$512.0M
13.78%
YoY
|
$450.0M
-5.46%
YoY
|
$476.0M
-26.66%
YoY
|
$649.0M
310.76%
YoY
|
$158.0M
-59.07%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$214.0M
-43.68%
YoY
|
$380.0M
-24.15%
YoY
|
$501.0M
13.86%
YoY
|
$440.0M
-219.24%
YoY
|
-$369.0M
13.19%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
N/A
|
-$22.00M
-237.5%
YoY
|
$16.00M
-420.0%
YoY
|
-$5.000M
-106.58%
YoY
|
$76.00M
-3900.0%
YoY
|
| Cash From Investing Activities |
-$222.0M
-36.93%
YoY
|
-$352.0M
-33.33%
YoY
|
-$528.0M
23.94%
YoY
|
-$426.0M
45.39%
YoY
|
-$293.0M
-10.4%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$650.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
$25.00M
8.7%
YoY
|
$23.00M
N/A
|
| Debt Paid & Issued, Net |
$223.0M
502.7%
YoY
|
$37.00M
-82.3%
YoY
|
$209.0M
770.83%
YoY
|
$24.00M
-97.92%
YoY
|
$1.156B
140.83%
YoY
|
| Cash From Financing Activities |
-$371.0M
312.22%
YoY
|
-$90.00M
-156.25%
YoY
|
$160.0M
-480.95%
YoY
|
-$42.00M
-66.93%
YoY
|
-$127.0M
958.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$512.0M
13.78%
YoY
|
$450.0M
-5.46%
YoY
|
$476.0M
-26.66%
YoY
|
$649.0M
310.76%
YoY
|
$158.0M
-59.07%
YoY
|
| Cash From Investing Activities |
-$222.0M
-36.93%
YoY
|
-$352.0M
-33.33%
YoY
|
-$528.0M
23.94%
YoY
|
-$426.0M
45.39%
YoY
|
-$293.0M
-10.4%
YoY
|
| Cash From Financing Activities |
-$371.0M
312.22%
YoY
|
-$90.00M
-156.25%
YoY
|
$160.0M
-480.95%
YoY
|
-$42.00M
-66.93%
YoY
|
-$127.0M
958.33%
YoY
|
| Net Change In Cash |
-$81.00M
-1112.5%
YoY
|
$8.000M
-92.59%
YoY
|
$108.0M
-40.33%
YoY
|
$181.0M
-169.08%
YoY
|
-$262.0M
-657.45%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$512.0M
13.78%
YoY
|
$450.0M
-5.46%
YoY
|
$476.0M
-26.66%
YoY
|
$649.0M
310.76%
YoY
|
$158.0M
-59.07%
YoY
|
| Capital Expenditures |
$214.0M
-43.68%
YoY
|
$380.0M
-24.15%
YoY
|
$501.0M
13.86%
YoY
|
$440.0M
-219.24%
YoY
|
-$369.0M
13.19%
YoY
|
| Free Cash Flow |
$298.0M
325.71%
YoY
|
$70.00M
-380.0%
YoY
|
-$25.00M
-111.96%
YoY
|
$209.0M
-60.34%
YoY
|
$527.0M
-25.98%
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 |
$1.087B
4248.0%
YoY
|
-$50.00M
-37.5%
YoY
|
$83.00M
1975.0%
YoY
|
$27.00M
68.75%
YoY
|
$25.00M
733.33%
YoY
|
-$80.00M
105.13%
YoY
|
$4.000M
-78.95%
YoY
|
$16.00M
-46.67%
YoY
|
$3.000M
-89.29%
YoY
|
-$39.00M
-78.21%
YoY
|
$19.00M
-121.59%
YoY
|
$30.00M
275.0%
YoY
|
$28.00M
64.71%
YoY
|
-$179.0M
-816.0%
YoY
|
-$88.00M
-283.33%
YoY
|
$8.000M
-84.91%
YoY
|
$17.00M
-76.06%
YoY
|
$25.00M
-37.5%
YoY
|
$48.00M
6.67%
YoY
|
| Depreciation, Depletion And Amortization |
$84.00M
-12.5%
YoY
|
$91.00M
-10.78%
YoY
|
$89.00M
-8.25%
YoY
|
$89.00M
-16.04%
YoY
|
$96.00M
-9.43%
YoY
|
$102.0M
-8.93%
YoY
|
$97.00M
-3.96%
YoY
|
$106.0M
12.77%
YoY
|
$106.0M
15.22%
YoY
|
$112.0M
10.89%
YoY
|
$101.0M
14.77%
YoY
|
$94.00M
3.3%
YoY
|
$92.00M
1.1%
YoY
|
$101.0M
2.02%
YoY
|
$88.00M
-4.35%
YoY
|
$91.00M
-1.09%
YoY
|
$91.00M
3.41%
YoY
|
$99.00M
6.45%
YoY
|
$92.00M
4.55%
YoY
|
| Cash From Operating Activities |
-$195.0M
427.03%
YoY
|
$406.0M
34.44%
YoY
|
$111.0M
217.14%
YoY
|
$32.00M
-85.12%
YoY
|
-$37.00M
-63.73%
YoY
|
$302.0M
8.63%
YoY
|
$35.00M
-68.75%
YoY
|
$215.0M
-16.02%
YoY
|
-$102.0M
-40.0%
YoY
|
$278.0M
-18.71%
YoY
|
$112.0M
-34.5%
YoY
|
$256.0M
-0.39%
YoY
|
-$170.0M
40.5%
YoY
|
$342.0M
146.04%
YoY
|
$171.0M
-328.0%
YoY
|
$257.0M
283.58%
YoY
|
-$121.0M
-548.15%
YoY
|
$139.0M
-27.23%
YoY
|
-$75.00M
-123.36%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$62.00M
-17.33%
YoY
|
$61.00M
-60.13%
YoY
|
$49.00M
6.52%
YoY
|
$29.00M
-73.87%
YoY
|
$75.00M
7.14%
YoY
|
$153.0M
7.75%
YoY
|
$46.00M
-60.68%
YoY
|
$111.0M
-9.02%
YoY
|
$70.00M
-41.67%
YoY
|
$142.0M
1.43%
YoY
|
$117.0M
-224.47%
YoY
|
$122.0M
-235.56%
YoY
|
$120.0M
-203.45%
YoY
|
$140.0M
-199.29%
YoY
|
-$94.00M
-1.05%
YoY
|
-$90.00M
12.5%
YoY
|
-$116.0M
118.87%
YoY
|
-$141.0M
-2.76%
YoY
|
-$95.00M
58.33%
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 |
-$1.000M
N/A
|
-$31.00M
-616.67%
YoY
|
-$21.00M
-216.67%
YoY
|
$34.00M
-1233.33%
YoY
|
N/A
N/A
|
$6.000M
-300.0%
YoY
|
$18.00M
-185.71%
YoY
|
-$3.000M
-40.0%
YoY
|
$7.000M
250.0%
YoY
|
-$3.000M
-127.27%
YoY
|
-$21.00M
-275.0%
YoY
|
-$5.000M
-37.5%
YoY
|
$2.000M
-200.0%
YoY
|
$11.00M
-89.81%
YoY
|
$12.00M
-20.0%
YoY
|
-$8.000M
-70.37%
YoY
|
-$2.000M
0.0%
YoY
|
$108.0M
881.82%
YoY
|
$15.00M
87.5%
YoY
|
| Cash From Investing Activities |
$2.499B
-3944.62%
YoY
|
-$92.00M
-37.41%
YoY
|
-$70.00M
150.0%
YoY
|
$5.000M
-104.39%
YoY
|
-$65.00M
3.17%
YoY
|
-$147.0M
1.38%
YoY
|
-$28.00M
-79.71%
YoY
|
-$114.0M
-10.24%
YoY
|
-$63.00M
-46.61%
YoY
|
-$145.0M
12.4%
YoY
|
-$138.0M
68.29%
YoY
|
-$127.0M
29.59%
YoY
|
-$118.0M
0.85%
YoY
|
-$129.0M
290.91%
YoY
|
-$82.00M
2.5%
YoY
|
-$98.00M
-8.41%
YoY
|
-$117.0M
60.27%
YoY
|
-$33.00M
-75.37%
YoY
|
-$80.00M
53.85%
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 |
$125.0M
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
|
$25.00M
N/A
|
N/A
N/A
|
$23.00M
N/A
|
| Debt Paid & Issued, Net |
$1.330B
33150.0%
YoY
|
N/A
|
N/A
|
N/A
|
$4.000M
-85.19%
YoY
|
N/A
|
N/A
|
N/A
|
$27.00M
1250.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
-33.33%
YoY
|
N/A
|
N/A
|
N/A
|
$3.000M
200.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$2.292B
-2512.63%
YoY
|
-$260.0M
664.71%
YoY
|
-$112.0M
330.77%
YoY
|
-$94.00M
203.23%
YoY
|
$95.00M
9400.0%
YoY
|
-$34.00M
17.24%
YoY
|
-$26.00M
30.0%
YoY
|
-$31.00M
-32.61%
YoY
|
$1.000M
-99.61%
YoY
|
-$29.00M
-83.89%
YoY
|
-$20.00M
42.86%
YoY
|
-$46.00M
-40.26%
YoY
|
$255.0M
11.35%
YoY
|
-$180.0M
221.43%
YoY
|
-$14.00M
N/A
|
-$77.00M
40.0%
YoY
|
$229.0M
-1531.25%
YoY
|
-$56.00M
-88.28%
YoY
|
$0.00
-100.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$195.0M
427.03%
YoY
|
$406.0M
34.44%
YoY
|
$111.0M
217.14%
YoY
|
$32.00M
-85.12%
YoY
|
-$37.00M
-63.73%
YoY
|
$302.0M
8.63%
YoY
|
$35.00M
-68.75%
YoY
|
$215.0M
-16.02%
YoY
|
-$102.0M
-40.0%
YoY
|
$278.0M
-18.71%
YoY
|
$112.0M
-34.5%
YoY
|
$256.0M
-0.39%
YoY
|
-$170.0M
40.5%
YoY
|
$342.0M
146.04%
YoY
|
$171.0M
-328.0%
YoY
|
$257.0M
283.58%
YoY
|
-$121.0M
-548.15%
YoY
|
$139.0M
-27.23%
YoY
|
-$75.00M
-123.36%
YoY
|
| Cash From Investing Activities |
$2.499B
-3944.62%
YoY
|
-$92.00M
-37.41%
YoY
|
-$70.00M
150.0%
YoY
|
$5.000M
-104.39%
YoY
|
-$65.00M
3.17%
YoY
|
-$147.0M
1.38%
YoY
|
-$28.00M
-79.71%
YoY
|
-$114.0M
-10.24%
YoY
|
-$63.00M
-46.61%
YoY
|
-$145.0M
12.4%
YoY
|
-$138.0M
68.29%
YoY
|
-$127.0M
29.59%
YoY
|
-$118.0M
0.85%
YoY
|
-$129.0M
290.91%
YoY
|
-$82.00M
2.5%
YoY
|
-$98.00M
-8.41%
YoY
|
-$117.0M
60.27%
YoY
|
-$33.00M
-75.37%
YoY
|
-$80.00M
53.85%
YoY
|
| Cash From Financing Activities |
-$2.292B
-2512.63%
YoY
|
-$260.0M
664.71%
YoY
|
-$112.0M
330.77%
YoY
|
-$94.00M
203.23%
YoY
|
$95.00M
9400.0%
YoY
|
-$34.00M
17.24%
YoY
|
-$26.00M
30.0%
YoY
|
-$31.00M
-32.61%
YoY
|
$1.000M
-99.61%
YoY
|
-$29.00M
-83.89%
YoY
|
-$20.00M
42.86%
YoY
|
-$46.00M
-40.26%
YoY
|
$255.0M
11.35%
YoY
|
-$180.0M
221.43%
YoY
|
-$14.00M
N/A
|
-$77.00M
40.0%
YoY
|
$229.0M
-1531.25%
YoY
|
-$56.00M
-88.28%
YoY
|
$0.00
-100.0%
YoY
|
| Net Change In Cash |
$12.00M
-271.43%
YoY
|
$54.00M
-55.37%
YoY
|
-$71.00M
273.68%
YoY
|
-$57.00M
-181.43%
YoY
|
-$7.000M
-95.73%
YoY
|
$121.0M
16.35%
YoY
|
-$19.00M
-58.7%
YoY
|
$70.00M
-15.66%
YoY
|
-$164.0M
396.97%
YoY
|
$104.0M
215.15%
YoY
|
-$46.00M
-161.33%
YoY
|
$83.00M
1.22%
YoY
|
-$33.00M
266.67%
YoY
|
$33.00M
-34.0%
YoY
|
$75.00M
-148.39%
YoY
|
$82.00M
-186.32%
YoY
|
-$9.000M
-85.48%
YoY
|
$50.00M
-111.88%
YoY
|
-$155.0M
-159.85%
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 |
-$195.0M
427.03%
YoY
|
$406.0M
34.44%
YoY
|
$111.0M
217.14%
YoY
|
$32.00M
-85.12%
YoY
|
-$37.00M
-63.73%
YoY
|
$302.0M
8.63%
YoY
|
$35.00M
-68.75%
YoY
|
$215.0M
-16.02%
YoY
|
-$102.0M
-40.0%
YoY
|
$278.0M
-18.71%
YoY
|
$112.0M
-34.5%
YoY
|
$256.0M
-0.39%
YoY
|
-$170.0M
40.5%
YoY
|
$342.0M
146.04%
YoY
|
$171.0M
-328.0%
YoY
|
$257.0M
283.58%
YoY
|
-$121.0M
-548.15%
YoY
|
$139.0M
-27.23%
YoY
|
-$75.00M
-123.36%
YoY
|
| Capital Expenditures |
$62.00M
-17.33%
YoY
|
$61.00M
-60.13%
YoY
|
$49.00M
6.52%
YoY
|
$29.00M
-73.87%
YoY
|
$75.00M
7.14%
YoY
|
$153.0M
7.75%
YoY
|
$46.00M
-60.68%
YoY
|
$111.0M
-9.02%
YoY
|
$70.00M
-41.67%
YoY
|
$142.0M
1.43%
YoY
|
$117.0M
-224.47%
YoY
|
$122.0M
-235.56%
YoY
|
$120.0M
-203.45%
YoY
|
$140.0M
-199.29%
YoY
|
-$94.00M
-1.05%
YoY
|
-$90.00M
12.5%
YoY
|
-$116.0M
118.87%
YoY
|
-$141.0M
-2.76%
YoY
|
-$95.00M
58.33%
YoY
|
| Free Cash Flow |
-$257.0M
129.46%
YoY
|
$345.0M
131.54%
YoY
|
$62.00M
-663.64%
YoY
|
$3.000M
-97.12%
YoY
|
-$112.0M
-34.88%
YoY
|
$149.0M
9.56%
YoY
|
-$11.00M
120.0%
YoY
|
$104.0M
-22.39%
YoY
|
-$172.0M
-40.69%
YoY
|
$136.0M
-32.67%
YoY
|
-$5.000M
-101.89%
YoY
|
$134.0M
-61.38%
YoY
|
-$290.0M
5700.0%
YoY
|
$202.0M
-27.86%
YoY
|
$265.0M
1225.0%
YoY
|
$347.0M
136.05%
YoY
|
-$5.000M
-106.25%
YoY
|
$280.0M
-16.67%
YoY
|
$20.00M
-94.75%
YoY
|
Loading...