|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$19.70M
-156.29%
YoY
|
$35.00M
-204.17%
YoY
|
-$33.60M
-152.26%
YoY
|
$64.30M
989.83%
YoY
|
$5.900M
-101.05%
YoY
|
| Depreciation, Depletion And Amortization |
$459.5M
-2.17%
YoY
|
$469.7M
-3.59%
YoY
|
$487.2M
-1.0%
YoY
|
$492.1M
-9.59%
YoY
|
$544.3M
4.29%
YoY
|
| Cash From Operating Activities |
$411.6M
-9.62%
YoY
|
$455.4M
14.97%
YoY
|
$396.1M
-11.76%
YoY
|
$448.9M
-16.62%
YoY
|
$538.4M
18.41%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$256.5M
3.43%
YoY
|
$248.0M
27.44%
YoY
|
$194.6M
13.54%
YoY
|
$171.4M
-5.41%
YoY
|
$181.2M
-15.96%
YoY
|
| Acquisitions |
$2.500M
-65.75%
YoY
|
$7.300M
192.0%
YoY
|
$2.500M
-97.19%
YoY
|
$88.90M
1714.29%
YoY
|
$4.900M
N/A
|
| Other Investing Activities |
$92.70M
-2605.41%
YoY
|
-$3.700M
-130.33%
YoY
|
$12.20M
-118.05%
YoY
|
-$67.60M
-436.32%
YoY
|
$20.10M
-844.44%
YoY
|
| Cash From Investing Activities |
-$169.6M
-33.44%
YoY
|
-$254.8M
38.1%
YoY
|
-$184.5M
-24.07%
YoY
|
-$243.0M
50.84%
YoY
|
-$161.1M
-26.24%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$2.800M
0.0%
YoY
|
$2.800M
-80.95%
YoY
|
$14.70M
673.68%
YoY
|
$1.900M
-55.81%
YoY
|
$4.300M
59.26%
YoY
|
| Debt Paid & Issued, Net |
$676.8M
335.52%
YoY
|
$155.4M
-15.91%
YoY
|
$184.8M
-59.68%
YoY
|
$458.3M
-54.96%
YoY
|
$1.018B
67.59%
YoY
|
| Cash From Financing Activities |
$1.396B
-993.41%
YoY
|
-$156.2M
-23.99%
YoY
|
-$205.5M
-5.39%
YoY
|
-$217.2M
-45.89%
YoY
|
-$401.4M
87.13%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$411.6M
-9.62%
YoY
|
$455.4M
14.97%
YoY
|
$396.1M
-11.76%
YoY
|
$448.9M
-16.62%
YoY
|
$538.4M
18.41%
YoY
|
| Cash From Investing Activities |
-$169.6M
-33.44%
YoY
|
-$254.8M
38.1%
YoY
|
-$184.5M
-24.07%
YoY
|
-$243.0M
50.84%
YoY
|
-$161.1M
-26.24%
YoY
|
| Cash From Financing Activities |
$1.396B
-993.41%
YoY
|
-$156.2M
-23.99%
YoY
|
-$205.5M
-5.39%
YoY
|
-$217.2M
-45.89%
YoY
|
-$401.4M
87.13%
YoY
|
| Net Change In Cash |
$1.653B
4907.88%
YoY
|
$33.00M
292.86%
YoY
|
$8.400M
-144.92%
YoY
|
-$18.70M
-30.22%
YoY
|
-$26.80M
-207.2%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$411.6M
-9.62%
YoY
|
$455.4M
14.97%
YoY
|
$396.1M
-11.76%
YoY
|
$448.9M
-16.62%
YoY
|
$538.4M
18.41%
YoY
|
| Capital Expenditures |
$256.5M
3.43%
YoY
|
$248.0M
27.44%
YoY
|
$194.6M
13.54%
YoY
|
$171.4M
-5.41%
YoY
|
$181.2M
-15.96%
YoY
|
| Free Cash Flow |
$155.1M
-25.22%
YoY
|
$207.4M
2.93%
YoY
|
$201.5M
-27.39%
YoY
|
$277.5M
-22.31%
YoY
|
$357.2M
49.39%
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 |
-$100.3M
-1512.68%
YoY
|
-$73.00M
453.03%
YoY
|
$9.200M
-8.0%
YoY
|
$39.30M
115.93%
YoY
|
$7.100M
-65.37%
YoY
|
-$13.20M
-30.89%
YoY
|
$10.00M
-157.47%
YoY
|
$18.20M
127.5%
YoY
|
$20.50M
-501.96%
YoY
|
-$19.10M
-244.7%
YoY
|
-$17.40M
-165.66%
YoY
|
$8.000M
-65.07%
YoY
|
-$5.100M
-610.0%
YoY
|
$13.20M
-128.51%
YoY
|
$26.50M
-1204.17%
YoY
|
$22.90M
43.13%
YoY
|
$1.000M
-97.41%
YoY
|
-$46.30M
-228.61%
YoY
|
-$2.400M
-102.05%
YoY
|
| Depreciation, Depletion And Amortization |
$181.8M
62.03%
YoY
|
$117.5M
1.82%
YoY
|
$116.3M
-0.51%
YoY
|
$113.5M
-5.1%
YoY
|
$112.2M
-4.75%
YoY
|
$115.4M
-4.94%
YoY
|
$116.9M
-2.91%
YoY
|
$119.6M
-0.75%
YoY
|
$117.8M
-5.68%
YoY
|
$121.4M
-2.88%
YoY
|
$120.4M
-3.53%
YoY
|
$120.5M
-1.15%
YoY
|
$124.9M
3.74%
YoY
|
$125.0M
1.54%
YoY
|
$124.8M
-7.96%
YoY
|
$121.9M
-15.11%
YoY
|
$120.4M
-15.21%
YoY
|
$123.1M
-3.98%
YoY
|
$135.6M
8.48%
YoY
|
| Cash From Operating Activities |
-$64.40M
-215.21%
YoY
|
$120.5M
-20.3%
YoY
|
$143.3M
-0.21%
YoY
|
$91.90M
-35.64%
YoY
|
$55.90M
214.04%
YoY
|
$151.2M
185.82%
YoY
|
$143.6M
-19.46%
YoY
|
$142.8M
7.53%
YoY
|
$17.80M
-44.55%
YoY
|
$52.90M
-64.38%
YoY
|
$178.3M
109.27%
YoY
|
$132.8M
-9.48%
YoY
|
$32.10M
-53.14%
YoY
|
$148.5M
45.02%
YoY
|
$85.20M
-5.12%
YoY
|
$146.7M
-12.21%
YoY
|
$68.50M
-61.75%
YoY
|
$102.4M
-50.84%
YoY
|
$89.80M
-64.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$103.6M
49.49%
YoY
|
$62.40M
-23.06%
YoY
|
$67.50M
-7.79%
YoY
|
$62.10M
27.25%
YoY
|
$69.30M
44.38%
YoY
|
$81.10M
39.59%
YoY
|
$73.20M
52.82%
YoY
|
$48.80M
10.66%
YoY
|
$48.00M
3.0%
YoY
|
$58.10M
1.04%
YoY
|
$47.90M
-202.57%
YoY
|
$44.10M
-203.52%
YoY
|
$46.60M
62.94%
YoY
|
$57.50M
-187.92%
YoY
|
-$46.70M
39.82%
YoY
|
-$42.60M
-0.47%
YoY
|
$28.60M
-27.78%
YoY
|
-$65.40M
-5.63%
YoY
|
-$33.40M
-17.73%
YoY
|
| Acquisitions |
$331.6M
55166.67%
YoY
|
N/A
|
N/A
|
N/A
|
$600.0K
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$600.0K
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$600.0K
-91.04%
YoY
|
N/A
|
N/A
|
N/A
|
$6.700M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$100.0K
-100.33%
YoY
|
$1.100M
120.0%
YoY
|
$57.80M
-1047.54%
YoY
|
$3.700M
76.19%
YoY
|
$30.10M
-15150.0%
YoY
|
$500.0K
66.67%
YoY
|
-$6.100M
577.78%
YoY
|
$2.100M
-163.64%
YoY
|
-$200.0K
-101.24%
YoY
|
$300.0K
-97.48%
YoY
|
-$900.0K
80.0%
YoY
|
-$3.300M
-95.67%
YoY
|
$16.10M
-696.3%
YoY
|
$11.90M
-1587.5%
YoY
|
-$500.0K
-103.91%
YoY
|
-$76.30M
-957.3%
YoY
|
-$2.700M
237.5%
YoY
|
-$800.0K
-900.0%
YoY
|
$12.80M
6300.0%
YoY
|
| Cash From Investing Activities |
-$347.5M
764.43%
YoY
|
-$61.30M
-23.95%
YoY
|
-$9.700M
-87.77%
YoY
|
-$58.40M
25.05%
YoY
|
-$40.20M
-16.6%
YoY
|
-$80.60M
39.45%
YoY
|
-$79.30M
62.5%
YoY
|
-$46.70M
-1.48%
YoY
|
-$48.20M
58.03%
YoY
|
-$57.80M
26.75%
YoY
|
-$48.80M
3.39%
YoY
|
-$47.40M
-60.13%
YoY
|
-$30.50M
-2.56%
YoY
|
-$45.60M
-31.12%
YoY
|
-$47.20M
129.13%
YoY
|
-$118.9M
250.74%
YoY
|
-$31.30M
-22.52%
YoY
|
-$66.20M
-4.34%
YoY
|
-$20.60M
-49.01%
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 |
$6.200M
129.63%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.700M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.700M
-81.38%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$14.50M
705.56%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.800M
-55.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$1.525B
27629.09%
YoY
|
N/A
|
N/A
|
N/A
|
$5.500M
-45.54%
YoY
|
N/A
|
N/A
|
N/A
|
$10.10M
-10.62%
YoY
|
N/A
|
N/A
|
N/A
|
$11.30M
-95.52%
YoY
|
N/A
|
N/A
|
N/A
|
$252.1M
134.95%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$775.5M
3131.25%
YoY
|
$1.431B
-2950.6%
YoY
|
-$5.500M
-88.42%
YoY
|
-$6.000M
-85.88%
YoY
|
-$24.00M
50.0%
YoY
|
-$50.20M
-48.41%
YoY
|
-$47.50M
128.37%
YoY
|
-$42.50M
10.97%
YoY
|
-$16.00M
-67.41%
YoY
|
-$97.30M
40.2%
YoY
|
-$20.80M
-65.96%
YoY
|
-$38.30M
-20.21%
YoY
|
-$49.10M
26.87%
YoY
|
-$69.40M
863.89%
YoY
|
-$61.10M
-60.32%
YoY
|
-$48.00M
-67.91%
YoY
|
-$38.70M
-57.28%
YoY
|
-$7.200M
-94.33%
YoY
|
-$154.0M
-72.88%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$64.40M
-215.21%
YoY
|
$120.5M
-20.3%
YoY
|
$143.3M
-0.21%
YoY
|
$91.90M
-35.64%
YoY
|
$55.90M
214.04%
YoY
|
$151.2M
185.82%
YoY
|
$143.6M
-19.46%
YoY
|
$142.8M
7.53%
YoY
|
$17.80M
-44.55%
YoY
|
$52.90M
-64.38%
YoY
|
$178.3M
109.27%
YoY
|
$132.8M
-9.48%
YoY
|
$32.10M
-53.14%
YoY
|
$148.5M
45.02%
YoY
|
$85.20M
-5.12%
YoY
|
$146.7M
-12.21%
YoY
|
$68.50M
-61.75%
YoY
|
$102.4M
-50.84%
YoY
|
$89.80M
-64.01%
YoY
|
| Cash From Investing Activities |
-$347.5M
764.43%
YoY
|
-$61.30M
-23.95%
YoY
|
-$9.700M
-87.77%
YoY
|
-$58.40M
25.05%
YoY
|
-$40.20M
-16.6%
YoY
|
-$80.60M
39.45%
YoY
|
-$79.30M
62.5%
YoY
|
-$46.70M
-1.48%
YoY
|
-$48.20M
58.03%
YoY
|
-$57.80M
26.75%
YoY
|
-$48.80M
3.39%
YoY
|
-$47.40M
-60.13%
YoY
|
-$30.50M
-2.56%
YoY
|
-$45.60M
-31.12%
YoY
|
-$47.20M
129.13%
YoY
|
-$118.9M
250.74%
YoY
|
-$31.30M
-22.52%
YoY
|
-$66.20M
-4.34%
YoY
|
-$20.60M
-49.01%
YoY
|
| Cash From Financing Activities |
-$775.5M
3131.25%
YoY
|
$1.431B
-2950.6%
YoY
|
-$5.500M
-88.42%
YoY
|
-$6.000M
-85.88%
YoY
|
-$24.00M
50.0%
YoY
|
-$50.20M
-48.41%
YoY
|
-$47.50M
128.37%
YoY
|
-$42.50M
10.97%
YoY
|
-$16.00M
-67.41%
YoY
|
-$97.30M
40.2%
YoY
|
-$20.80M
-65.96%
YoY
|
-$38.30M
-20.21%
YoY
|
-$49.10M
26.87%
YoY
|
-$69.40M
863.89%
YoY
|
-$61.10M
-60.32%
YoY
|
-$48.00M
-67.91%
YoY
|
-$38.70M
-57.28%
YoY
|
-$7.200M
-94.33%
YoY
|
-$154.0M
-72.88%
YoY
|
| Net Change In Cash |
-$1.197B
32259.46%
YoY
|
$1.490B
7204.9%
YoY
|
$128.1M
662.5%
YoY
|
$27.50M
-48.69%
YoY
|
-$3.700M
-92.61%
YoY
|
$20.40M
-119.96%
YoY
|
$16.80M
-84.54%
YoY
|
$53.60M
13.8%
YoY
|
-$50.10M
9.39%
YoY
|
-$102.2M
-405.07%
YoY
|
$108.7M
-570.56%
YoY
|
$47.10M
-333.17%
YoY
|
-$45.80M
15166.67%
YoY
|
$33.50M
15.52%
YoY
|
-$23.10M
-72.76%
YoY
|
-$20.20M
23.17%
YoY
|
-$300.0K
-100.68%
YoY
|
$29.00M
137.7%
YoY
|
-$84.80M
-76.36%
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 |
-$64.40M
-215.21%
YoY
|
$120.5M
-20.3%
YoY
|
$143.3M
-0.21%
YoY
|
$91.90M
-35.64%
YoY
|
$55.90M
214.04%
YoY
|
$151.2M
185.82%
YoY
|
$143.6M
-19.46%
YoY
|
$142.8M
7.53%
YoY
|
$17.80M
-44.55%
YoY
|
$52.90M
-64.38%
YoY
|
$178.3M
109.27%
YoY
|
$132.8M
-9.48%
YoY
|
$32.10M
-53.14%
YoY
|
$148.5M
45.02%
YoY
|
$85.20M
-5.12%
YoY
|
$146.7M
-12.21%
YoY
|
$68.50M
-61.75%
YoY
|
$102.4M
-50.84%
YoY
|
$89.80M
-64.01%
YoY
|
| Capital Expenditures |
$103.6M
49.49%
YoY
|
$62.40M
-23.06%
YoY
|
$67.50M
-7.79%
YoY
|
$62.10M
27.25%
YoY
|
$69.30M
44.38%
YoY
|
$81.10M
39.59%
YoY
|
$73.20M
52.82%
YoY
|
$48.80M
10.66%
YoY
|
$48.00M
3.0%
YoY
|
$58.10M
1.04%
YoY
|
$47.90M
-202.57%
YoY
|
$44.10M
-203.52%
YoY
|
$46.60M
62.94%
YoY
|
$57.50M
-187.92%
YoY
|
-$46.70M
39.82%
YoY
|
-$42.60M
-0.47%
YoY
|
$28.60M
-27.78%
YoY
|
-$65.40M
-5.63%
YoY
|
-$33.40M
-17.73%
YoY
|
| Free Cash Flow |
-$168.0M
1153.73%
YoY
|
$58.10M
-17.12%
YoY
|
$75.80M
7.67%
YoY
|
$29.80M
-68.3%
YoY
|
-$13.40M
-55.63%
YoY
|
$70.10M
-1448.08%
YoY
|
$70.40M
-46.01%
YoY
|
$94.00M
5.98%
YoY
|
-$30.20M
108.28%
YoY
|
-$5.200M
-105.71%
YoY
|
$130.4M
-1.14%
YoY
|
$88.70M
-53.14%
YoY
|
-$14.50M
-136.34%
YoY
|
$91.00M
-45.77%
YoY
|
$131.9M
7.06%
YoY
|
$189.3M
-9.81%
YoY
|
$39.90M
-71.4%
YoY
|
$167.8M
-39.55%
YoY
|
$123.2M
-57.53%
YoY
|
Loading...