|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$232.0M
-168.64%
YoY
|
$338.0M
-127.46%
YoY
|
-$1.231B
1478.21%
YoY
|
-$78.00M
-83.47%
YoY
|
-$472.0M
-15.71%
YoY
|
| Depreciation, Depletion And Amortization |
$680.0M
2.72%
YoY
|
$662.0M
-4.61%
YoY
|
$694.0M
1.76%
YoY
|
$682.0M
-4.75%
YoY
|
$716.0M
38.49%
YoY
|
| Cash From Operating Activities |
$560.0M
3.51%
YoY
|
$541.0M
99.63%
YoY
|
$271.0M
-40.04%
YoY
|
$452.0M
-6.42%
YoY
|
$483.0M
-1278.05%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$276.0M
87.76%
YoY
|
$147.0M
5.0%
YoY
|
$140.0M
2.19%
YoY
|
$137.0M
8.73%
YoY
|
$126.0M
-6.67%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$41.00M
115.79%
YoY
|
$19.00M
N/A
|
$0.00
-100.0%
YoY
|
$342.0M
-93.16%
YoY
|
| Other Investing Activities |
$12.00M
N/A
|
$0.00
-100.0%
YoY
|
-$4.000M
-150.0%
YoY
|
$8.000M
0.0%
YoY
|
$8.000M
-130.77%
YoY
|
| Cash From Investing Activities |
-$279.0M
-124.09%
YoY
|
$1.158B
-785.21%
YoY
|
-$169.0M
-5.59%
YoY
|
-$179.0M
-66.23%
YoY
|
-$530.0M
-88.91%
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
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$275.0M
-81.57%
YoY
|
-$1.492B
1697.59%
YoY
|
-$83.00M
-84.88%
YoY
|
-$549.0M
-361.43%
YoY
|
$210.0M
-95.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$560.0M
3.51%
YoY
|
$541.0M
99.63%
YoY
|
$271.0M
-40.04%
YoY
|
$452.0M
-6.42%
YoY
|
$483.0M
-1278.05%
YoY
|
| Cash From Investing Activities |
-$279.0M
-124.09%
YoY
|
$1.158B
-785.21%
YoY
|
-$169.0M
-5.59%
YoY
|
-$179.0M
-66.23%
YoY
|
-$530.0M
-88.91%
YoY
|
| Cash From Financing Activities |
-$275.0M
-81.57%
YoY
|
-$1.492B
1697.59%
YoY
|
-$83.00M
-84.88%
YoY
|
-$549.0M
-361.43%
YoY
|
$210.0M
-95.76%
YoY
|
| Net Change In Cash |
$77.00M
-33.62%
YoY
|
$116.0M
1557.14%
YoY
|
$7.000M
-102.39%
YoY
|
-$293.0M
-321.97%
YoY
|
$132.0M
-18.01%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$560.0M
3.51%
YoY
|
$541.0M
99.63%
YoY
|
$271.0M
-40.04%
YoY
|
$452.0M
-6.42%
YoY
|
$483.0M
-1278.05%
YoY
|
| Capital Expenditures |
$276.0M
87.76%
YoY
|
$147.0M
5.0%
YoY
|
$140.0M
2.19%
YoY
|
$137.0M
8.73%
YoY
|
$126.0M
-6.67%
YoY
|
| Free Cash Flow |
$284.0M
-27.92%
YoY
|
$394.0M
200.76%
YoY
|
$131.0M
-58.41%
YoY
|
$315.0M
-11.76%
YoY
|
$357.0M
-302.84%
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 |
$57.00M
-14.93%
YoY
|
-$276.0M
3350.0%
YoY
|
-$34.00M
-109.34%
YoY
|
$11.00M
-122.0%
YoY
|
$67.00M
109.38%
YoY
|
-$8.000M
-94.33%
YoY
|
$364.0M
-133.21%
YoY
|
-$50.00M
-48.45%
YoY
|
$32.00M
-68.93%
YoY
|
-$141.0M
156.36%
YoY
|
-$1.096B
2136.73%
YoY
|
-$97.00M
340.91%
YoY
|
$103.0M
114.58%
YoY
|
-$55.00M
-43.3%
YoY
|
-$49.00M
-52.88%
YoY
|
-$22.00M
-89.52%
YoY
|
$48.00M
-178.69%
YoY
|
-$97.00M
-69.95%
YoY
|
-$104.0M
-22.96%
YoY
|
| Depreciation, Depletion And Amortization |
$172.0M
6.83%
YoY
|
$174.0M
6.1%
YoY
|
$28.00M
-83.53%
YoY
|
$25.00M
-84.57%
YoY
|
$161.0M
-3.01%
YoY
|
$164.0M
-4.09%
YoY
|
$170.0M
-1.73%
YoY
|
$162.0M
-8.47%
YoY
|
$166.0M
-4.05%
YoY
|
$171.0M
1.79%
YoY
|
$173.0M
35.16%
YoY
|
$177.0M
3.51%
YoY
|
$173.0M
-1.7%
YoY
|
$168.0M
-3.45%
YoY
|
$128.0M
-24.71%
YoY
|
$171.0M
0.59%
YoY
|
$176.0M
-12.87%
YoY
|
$174.0M
-21.69%
YoY
|
$170.0M
28.5%
YoY
|
| Cash From Operating Activities |
$13.00M
-425.0%
YoY
|
$108.0M
-38.98%
YoY
|
$219.0M
35.19%
YoY
|
$237.0M
18.5%
YoY
|
-$4.000M
-300.0%
YoY
|
$177.0M
12.74%
YoY
|
$162.0M
-18.18%
YoY
|
$200.0M
227.87%
YoY
|
$2.000M
-101.38%
YoY
|
$157.0M
1107.69%
YoY
|
$198.0M
4.76%
YoY
|
$61.00M
-80.45%
YoY
|
-$145.0M
133.87%
YoY
|
$13.00M
-94.17%
YoY
|
$189.0M
112.36%
YoY
|
$312.0M
109.4%
YoY
|
-$62.00M
-381.82%
YoY
|
$223.0M
-340.04%
YoY
|
$89.00M
-179.68%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$51.00M
-21.54%
YoY
|
$62.00M
16.98%
YoY
|
$92.00M
84.0%
YoY
|
$57.00M
67.65%
YoY
|
$65.00M
170.83%
YoY
|
$53.00M
29.27%
YoY
|
$50.00M
51.52%
YoY
|
$34.00M
-19.05%
YoY
|
$24.00M
20.0%
YoY
|
$41.00M
-48.1%
YoY
|
$33.00M
-171.74%
YoY
|
$42.00M
-227.27%
YoY
|
$20.00M
5.26%
YoY
|
$79.00M
-186.81%
YoY
|
-$46.00M
84.0%
YoY
|
-$33.00M
32.0%
YoY
|
$19.00M
5.56%
YoY
|
-$91.00M
-38.05%
YoY
|
-$25.00M
-76.05%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$5.000M
-68.75%
YoY
|
N/A
|
N/A
|
N/A
|
$16.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$9.000M
350.0%
YoY
|
-$2.000M
-94.59%
YoY
|
-$9.000M
-100.7%
YoY
|
$1.000M
0.0%
YoY
|
$2.000M
N/A
|
-$37.00M
-716.67%
YoY
|
$1.294B
-43233.33%
YoY
|
$1.000M
-200.0%
YoY
|
$0.00
-100.0%
YoY
|
$6.000M
100.0%
YoY
|
-$3.000M
-133.33%
YoY
|
-$1.000M
-75.0%
YoY
|
$1.000M
-66.67%
YoY
|
$3.000M
-82.35%
YoY
|
$9.000M
-102.16%
YoY
|
-$4.000M
N/A
|
$3.000M
-57.14%
YoY
|
$17.00M
-76.9%
YoY
|
-$416.0M
-90.94%
YoY
|
| Cash From Investing Activities |
-$60.00M
3.45%
YoY
|
-$64.00M
-28.89%
YoY
|
-$101.0M
-108.12%
YoY
|
-$56.00M
69.7%
YoY
|
-$58.00M
-256.76%
YoY
|
-$90.00M
157.14%
YoY
|
$1.244B
-3555.56%
YoY
|
-$33.00M
-23.26%
YoY
|
$37.00M
-167.27%
YoY
|
-$35.00M
-53.95%
YoY
|
-$36.00M
-2.7%
YoY
|
-$43.00M
16.22%
YoY
|
-$55.00M
89.66%
YoY
|
-$76.00M
2.7%
YoY
|
-$37.00M
-91.61%
YoY
|
-$37.00M
48.0%
YoY
|
-$29.00M
-390.0%
YoY
|
-$74.00M
0.95%
YoY
|
-$441.0M
-90.61%
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 |
-$65.00M
-225.0%
YoY
|
-$18.00M
-43.75%
YoY
|
-$153.0M
-88.58%
YoY
|
-$156.0M
67.74%
YoY
|
$52.00M
-292.59%
YoY
|
-$32.00M
-76.98%
YoY
|
-$1.340B
753.5%
YoY
|
-$93.00M
-338.46%
YoY
|
-$27.00M
-115.52%
YoY
|
-$139.0M
65.48%
YoY
|
-$157.0M
-7.1%
YoY
|
$39.00M
-140.63%
YoY
|
$174.0M
-187.0%
YoY
|
-$84.00M
-290.91%
YoY
|
-$169.0M
-173.16%
YoY
|
-$96.00M
43.28%
YoY
|
-$200.0M
-10100.0%
YoY
|
$44.00M
-340.44%
YoY
|
$231.0M
-94.32%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$13.00M
-425.0%
YoY
|
$108.0M
-38.98%
YoY
|
$219.0M
35.19%
YoY
|
$237.0M
18.5%
YoY
|
-$4.000M
-300.0%
YoY
|
$177.0M
12.74%
YoY
|
$162.0M
-18.18%
YoY
|
$200.0M
227.87%
YoY
|
$2.000M
-101.38%
YoY
|
$157.0M
1107.69%
YoY
|
$198.0M
4.76%
YoY
|
$61.00M
-80.45%
YoY
|
-$145.0M
133.87%
YoY
|
$13.00M
-94.17%
YoY
|
$189.0M
112.36%
YoY
|
$312.0M
109.4%
YoY
|
-$62.00M
-381.82%
YoY
|
$223.0M
-340.04%
YoY
|
$89.00M
-179.68%
YoY
|
| Cash From Investing Activities |
-$60.00M
3.45%
YoY
|
-$64.00M
-28.89%
YoY
|
-$101.0M
-108.12%
YoY
|
-$56.00M
69.7%
YoY
|
-$58.00M
-256.76%
YoY
|
-$90.00M
157.14%
YoY
|
$1.244B
-3555.56%
YoY
|
-$33.00M
-23.26%
YoY
|
$37.00M
-167.27%
YoY
|
-$35.00M
-53.95%
YoY
|
-$36.00M
-2.7%
YoY
|
-$43.00M
16.22%
YoY
|
-$55.00M
89.66%
YoY
|
-$76.00M
2.7%
YoY
|
-$37.00M
-91.61%
YoY
|
-$37.00M
48.0%
YoY
|
-$29.00M
-390.0%
YoY
|
-$74.00M
0.95%
YoY
|
-$441.0M
-90.61%
YoY
|
| Cash From Financing Activities |
-$65.00M
-225.0%
YoY
|
-$18.00M
-43.75%
YoY
|
-$153.0M
-88.58%
YoY
|
-$156.0M
67.74%
YoY
|
$52.00M
-292.59%
YoY
|
-$32.00M
-76.98%
YoY
|
-$1.340B
753.5%
YoY
|
-$93.00M
-338.46%
YoY
|
-$27.00M
-115.52%
YoY
|
-$139.0M
65.48%
YoY
|
-$157.0M
-7.1%
YoY
|
$39.00M
-140.63%
YoY
|
$174.0M
-187.0%
YoY
|
-$84.00M
-290.91%
YoY
|
-$169.0M
-173.16%
YoY
|
-$96.00M
43.28%
YoY
|
-$200.0M
-10100.0%
YoY
|
$44.00M
-340.44%
YoY
|
$231.0M
-94.32%
YoY
|
| Net Change In Cash |
-$117.0M
-715.79%
YoY
|
$26.00M
-52.73%
YoY
|
-$35.00M
-153.03%
YoY
|
$25.00M
-66.22%
YoY
|
$19.00M
-371.43%
YoY
|
$55.00M
-423.53%
YoY
|
$66.00M
1220.0%
YoY
|
$74.00M
29.82%
YoY
|
-$7.000M
-74.07%
YoY
|
-$17.00M
-88.44%
YoY
|
$5.000M
-129.41%
YoY
|
$57.00M
-68.16%
YoY
|
-$27.00M
-90.88%
YoY
|
-$147.0M
-176.17%
YoY
|
-$17.00M
-85.95%
YoY
|
$179.0M
214.04%
YoY
|
-$296.0M
-3388.89%
YoY
|
$193.0M
-204.61%
YoY
|
-$121.0M
-83.66%
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 |
$13.00M
-425.0%
YoY
|
$108.0M
-38.98%
YoY
|
$219.0M
35.19%
YoY
|
$237.0M
18.5%
YoY
|
-$4.000M
-300.0%
YoY
|
$177.0M
12.74%
YoY
|
$162.0M
-18.18%
YoY
|
$200.0M
227.87%
YoY
|
$2.000M
-101.38%
YoY
|
$157.0M
1107.69%
YoY
|
$198.0M
4.76%
YoY
|
$61.00M
-80.45%
YoY
|
-$145.0M
133.87%
YoY
|
$13.00M
-94.17%
YoY
|
$189.0M
112.36%
YoY
|
$312.0M
109.4%
YoY
|
-$62.00M
-381.82%
YoY
|
$223.0M
-340.04%
YoY
|
$89.00M
-179.68%
YoY
|
| Capital Expenditures |
$51.00M
-21.54%
YoY
|
$62.00M
16.98%
YoY
|
$92.00M
84.0%
YoY
|
$57.00M
67.65%
YoY
|
$65.00M
170.83%
YoY
|
$53.00M
29.27%
YoY
|
$50.00M
51.52%
YoY
|
$34.00M
-19.05%
YoY
|
$24.00M
20.0%
YoY
|
$41.00M
-48.1%
YoY
|
$33.00M
-171.74%
YoY
|
$42.00M
-227.27%
YoY
|
$20.00M
5.26%
YoY
|
$79.00M
-186.81%
YoY
|
-$46.00M
84.0%
YoY
|
-$33.00M
32.0%
YoY
|
$19.00M
5.56%
YoY
|
-$91.00M
-38.05%
YoY
|
-$25.00M
-76.05%
YoY
|
| Free Cash Flow |
-$38.00M
-44.93%
YoY
|
$46.00M
-62.9%
YoY
|
$127.0M
13.39%
YoY
|
$180.0M
8.43%
YoY
|
-$69.00M
213.64%
YoY
|
$124.0M
6.9%
YoY
|
$112.0M
-32.12%
YoY
|
$166.0M
773.68%
YoY
|
-$22.00M
-86.67%
YoY
|
$116.0M
-275.76%
YoY
|
$165.0M
-29.79%
YoY
|
$19.00M
-94.49%
YoY
|
-$165.0M
103.7%
YoY
|
-$66.00M
-121.02%
YoY
|
$235.0M
106.14%
YoY
|
$345.0M
98.28%
YoY
|
-$81.00M
-2125.0%
YoY
|
$314.0M
481.48%
YoY
|
$114.0M
-1661.64%
YoY
|
Loading...