|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$284.0M
50.26%
YoY
|
-$189.0M
-287.13%
YoY
|
$101.0M
-78.04%
YoY
|
$460.0M
-55.98%
YoY
|
$1.045B
1.06%
YoY
|
| Depreciation, Depletion And Amortization |
$287.0M
-0.69%
YoY
|
$289.0M
3.96%
YoY
|
$278.0M
-1.07%
YoY
|
$281.0M
-5.07%
YoY
|
$296.0M
4.59%
YoY
|
| Cash From Operating Activities |
$289.0M
9.89%
YoY
|
$263.0M
25.84%
YoY
|
$209.0M
-77.13%
YoY
|
$914.0M
-3.99%
YoY
|
$952.0M
276.28%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$173.0M
-5.98%
YoY
|
$184.0M
-20.0%
YoY
|
$230.0M
-15.44%
YoY
|
$272.0M
-20.47%
YoY
|
$342.0M
37.35%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$245.0M
-62.31%
YoY
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
-$1.000M
-120.0%
YoY
|
$5.000M
-171.43%
YoY
|
-$7.000M
-41.67%
YoY
|
-$12.00M
100.0%
YoY
|
| Cash From Investing Activities |
-$132.0M
4.76%
YoY
|
-$126.0M
-141.31%
YoY
|
$305.0M
-209.32%
YoY
|
-$279.0M
-46.76%
YoY
|
-$524.0M
-135.82%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$4.000M
-98.84%
YoY
|
$344.0M
-65.57%
YoY
|
$999.0M
425.79%
YoY
|
$190.0M
104.3%
YoY
|
| Debt Paid & Issued, Net |
$328.0M
2423.08%
YoY
|
$13.00M
18.18%
YoY
|
$11.00M
-8.33%
YoY
|
$12.00M
-98.79%
YoY
|
$990.0M
4614.29%
YoY
|
| Cash From Financing Activities |
-$76.00M
-76.69%
YoY
|
-$326.0M
-47.42%
YoY
|
-$620.0M
-37.63%
YoY
|
-$994.0M
1.74%
YoY
|
-$977.0M
49.16%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$289.0M
9.89%
YoY
|
$263.0M
25.84%
YoY
|
$209.0M
-77.13%
YoY
|
$914.0M
-3.99%
YoY
|
$952.0M
276.28%
YoY
|
| Cash From Investing Activities |
-$132.0M
4.76%
YoY
|
-$126.0M
-141.31%
YoY
|
$305.0M
-209.32%
YoY
|
-$279.0M
-46.76%
YoY
|
-$524.0M
-135.82%
YoY
|
| Cash From Financing Activities |
-$76.00M
-76.69%
YoY
|
-$326.0M
-47.42%
YoY
|
-$620.0M
-37.63%
YoY
|
-$994.0M
1.74%
YoY
|
-$977.0M
49.16%
YoY
|
| Net Change In Cash |
$89.00M
-144.5%
YoY
|
-$200.0M
75.44%
YoY
|
-$114.0M
-70.54%
YoY
|
-$387.0M
-29.89%
YoY
|
-$552.0M
-151.69%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$289.0M
9.89%
YoY
|
$263.0M
25.84%
YoY
|
$209.0M
-77.13%
YoY
|
$914.0M
-3.99%
YoY
|
$952.0M
276.28%
YoY
|
| Capital Expenditures |
$173.0M
-5.98%
YoY
|
$184.0M
-20.0%
YoY
|
$230.0M
-15.44%
YoY
|
$272.0M
-20.47%
YoY
|
$342.0M
37.35%
YoY
|
| Free Cash Flow |
$116.0M
46.84%
YoY
|
$79.00M
-476.19%
YoY
|
-$21.00M
-103.27%
YoY
|
$642.0M
5.25%
YoY
|
$610.0M
15150.0%
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 |
-$53.00M
960.0%
YoY
|
-$96.00M
-31.91%
YoY
|
-$25.00M
-24.24%
YoY
|
-$158.0M
-818.18%
YoY
|
-$5.000M
-86.49%
YoY
|
-$141.0M
98.59%
YoY
|
-$33.00M
N/A
|
$22.00M
15.79%
YoY
|
-$37.00M
-124.18%
YoY
|
-$71.00M
-21.98%
YoY
|
$0.00
-100.0%
YoY
|
$19.00M
-91.67%
YoY
|
$153.0M
-31.39%
YoY
|
-$91.00M
-115.24%
YoY
|
$100.0M
-52.15%
YoY
|
$228.0M
46.15%
YoY
|
$223.0M
168.67%
YoY
|
$597.0M
74.05%
YoY
|
$209.0M
335.42%
YoY
|
| Depreciation, Depletion And Amortization |
$73.00M
5.8%
YoY
|
$73.00M
-2.67%
YoY
|
$73.00M
4.29%
YoY
|
$72.00M
-4.0%
YoY
|
$69.00M
0.0%
YoY
|
$75.00M
7.14%
YoY
|
$70.00M
1.45%
YoY
|
$75.00M
7.14%
YoY
|
$69.00M
0.0%
YoY
|
$70.00M
-5.41%
YoY
|
$69.00M
-4.17%
YoY
|
$70.00M
-2.78%
YoY
|
$69.00M
-2.82%
YoY
|
$74.00M
-3.9%
YoY
|
$72.00M
0.0%
YoY
|
$72.00M
-1.37%
YoY
|
$71.00M
-4.05%
YoY
|
$77.00M
0.0%
YoY
|
$72.00M
2.86%
YoY
|
| Cash From Operating Activities |
-$53.00M
-28.38%
YoY
|
$76.00M
-50.33%
YoY
|
$196.0M
51.94%
YoY
|
$91.00M
97.83%
YoY
|
-$74.00M
13.85%
YoY
|
$153.0M
-6.71%
YoY
|
$129.0M
-20.86%
YoY
|
$46.00M
27.78%
YoY
|
-$65.00M
-57.79%
YoY
|
$164.0M
-47.1%
YoY
|
$163.0M
-43.4%
YoY
|
$36.00M
-84.42%
YoY
|
-$154.0M
-281.18%
YoY
|
$310.0M
-60.76%
YoY
|
$288.0M
54.84%
YoY
|
$231.0M
-3400.0%
YoY
|
$85.00M
-600.0%
YoY
|
$790.0M
378.79%
YoY
|
$186.0M
124.1%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$38.00M
5.56%
YoY
|
$57.00M
11.76%
YoY
|
$43.00M
4.88%
YoY
|
$37.00M
-26.0%
YoY
|
$36.00M
-14.29%
YoY
|
$51.00M
-38.55%
YoY
|
$41.00M
-18.0%
YoY
|
$50.00M
-1.96%
YoY
|
$42.00M
-8.7%
YoY
|
$83.00M
-3.49%
YoY
|
$50.00M
-204.17%
YoY
|
$51.00M
-173.91%
YoY
|
$46.00M
-33.33%
YoY
|
$86.00M
-193.48%
YoY
|
-$48.00M
-36.84%
YoY
|
-$69.00M
-9.21%
YoY
|
$69.00M
-29.59%
YoY
|
-$92.00M
16.46%
YoY
|
-$76.00M
40.74%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$1.000M
0.0%
YoY
|
-$1.000M
-108.33%
YoY
|
$1.000M
-97.06%
YoY
|
-$1.000M
N/A
|
-$1.000M
N/A
|
$12.00M
-500.0%
YoY
|
$34.00M
3300.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$3.000M
-40.0%
YoY
|
$1.000M
-109.09%
YoY
|
$2.000M
-60.0%
YoY
|
$2.000M
-150.0%
YoY
|
-$5.000M
-171.43%
YoY
|
-$11.00M
-283.33%
YoY
|
$5.000M
-83.33%
YoY
|
-$4.000M
N/A
|
$7.000M
-98.4%
YoY
|
$6.000M
-14.29%
YoY
|
| Cash From Investing Activities |
-$37.00M
-716.67%
YoY
|
-$58.00M
48.72%
YoY
|
-$42.00M
500.0%
YoY
|
-$38.00M
-24.0%
YoY
|
$6.000M
-120.0%
YoY
|
-$39.00M
-54.65%
YoY
|
-$7.000M
-85.71%
YoY
|
-$50.00M
2.04%
YoY
|
-$30.00M
-106.13%
YoY
|
-$86.00M
-5.49%
YoY
|
-$49.00M
-16.95%
YoY
|
-$49.00M
-23.44%
YoY
|
$489.0M
-852.31%
YoY
|
-$91.00M
7.06%
YoY
|
-$59.00M
-15.71%
YoY
|
-$64.00M
39.13%
YoY
|
-$65.00M
-79.88%
YoY
|
-$85.00M
-123.74%
YoY
|
-$70.00M
48.94%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.000M
-101.03%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$97.00M
-148.99%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$198.0M
-6700.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$2.000M
-99.37%
YoY
|
N/A
|
N/A
|
N/A
|
$319.0M
10533.33%
YoY
|
N/A
|
N/A
|
N/A
|
$3.000M
-25.0%
YoY
|
N/A
|
N/A
|
N/A
|
$4.000M
33.33%
YoY
|
N/A
|
N/A
|
N/A
|
$3.000M
-99.45%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$30.00M
-50.0%
YoY
|
-$62.00M
-34.74%
YoY
|
-$83.00M
-35.66%
YoY
|
$9.000M
-104.29%
YoY
|
$60.00M
-44.44%
YoY
|
-$95.00M
143.59%
YoY
|
-$129.0M
10.26%
YoY
|
-$210.0M
147.06%
YoY
|
$108.0M
-128.5%
YoY
|
-$39.00M
-56.18%
YoY
|
-$117.0M
-60.47%
YoY
|
-$85.00M
-76.19%
YoY
|
-$379.0M
50.4%
YoY
|
-$89.00M
-47.02%
YoY
|
-$296.0M
150.85%
YoY
|
-$357.0M
218.75%
YoY
|
-$252.0M
-56.48%
YoY
|
-$168.0M
54.13%
YoY
|
-$118.0M
-8.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$53.00M
-28.38%
YoY
|
$76.00M
-50.33%
YoY
|
$196.0M
51.94%
YoY
|
$91.00M
97.83%
YoY
|
-$74.00M
13.85%
YoY
|
$153.0M
-6.71%
YoY
|
$129.0M
-20.86%
YoY
|
$46.00M
27.78%
YoY
|
-$65.00M
-57.79%
YoY
|
$164.0M
-47.1%
YoY
|
$163.0M
-43.4%
YoY
|
$36.00M
-84.42%
YoY
|
-$154.0M
-281.18%
YoY
|
$310.0M
-60.76%
YoY
|
$288.0M
54.84%
YoY
|
$231.0M
-3400.0%
YoY
|
$85.00M
-600.0%
YoY
|
$790.0M
378.79%
YoY
|
$186.0M
124.1%
YoY
|
| Cash From Investing Activities |
-$37.00M
-716.67%
YoY
|
-$58.00M
48.72%
YoY
|
-$42.00M
500.0%
YoY
|
-$38.00M
-24.0%
YoY
|
$6.000M
-120.0%
YoY
|
-$39.00M
-54.65%
YoY
|
-$7.000M
-85.71%
YoY
|
-$50.00M
2.04%
YoY
|
-$30.00M
-106.13%
YoY
|
-$86.00M
-5.49%
YoY
|
-$49.00M
-16.95%
YoY
|
-$49.00M
-23.44%
YoY
|
$489.0M
-852.31%
YoY
|
-$91.00M
7.06%
YoY
|
-$59.00M
-15.71%
YoY
|
-$64.00M
39.13%
YoY
|
-$65.00M
-79.88%
YoY
|
-$85.00M
-123.74%
YoY
|
-$70.00M
48.94%
YoY
|
| Cash From Financing Activities |
$30.00M
-50.0%
YoY
|
-$62.00M
-34.74%
YoY
|
-$83.00M
-35.66%
YoY
|
$9.000M
-104.29%
YoY
|
$60.00M
-44.44%
YoY
|
-$95.00M
143.59%
YoY
|
-$129.0M
10.26%
YoY
|
-$210.0M
147.06%
YoY
|
$108.0M
-128.5%
YoY
|
-$39.00M
-56.18%
YoY
|
-$117.0M
-60.47%
YoY
|
-$85.00M
-76.19%
YoY
|
-$379.0M
50.4%
YoY
|
-$89.00M
-47.02%
YoY
|
-$296.0M
150.85%
YoY
|
-$357.0M
218.75%
YoY
|
-$252.0M
-56.48%
YoY
|
-$168.0M
54.13%
YoY
|
-$118.0M
-8.53%
YoY
|
| Net Change In Cash |
-$60.00M
900.0%
YoY
|
-$44.00M
-331.58%
YoY
|
$71.00M
-1114.29%
YoY
|
$62.00M
-128.97%
YoY
|
-$6.000M
-150.0%
YoY
|
$19.00M
-51.28%
YoY
|
-$7.000M
133.33%
YoY
|
-$214.0M
118.37%
YoY
|
$12.00M
-130.77%
YoY
|
$39.00M
-70.0%
YoY
|
-$3.000M
-95.52%
YoY
|
-$98.00M
-48.42%
YoY
|
-$39.00M
-83.33%
YoY
|
$130.0M
-75.79%
YoY
|
-$67.00M
3250.0%
YoY
|
-$190.0M
15.15%
YoY
|
-$234.0M
-74.57%
YoY
|
$537.0M
29.71%
YoY
|
-$2.000M
-97.85%
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 |
-$53.00M
-28.38%
YoY
|
$76.00M
-50.33%
YoY
|
$196.0M
51.94%
YoY
|
$91.00M
97.83%
YoY
|
-$74.00M
13.85%
YoY
|
$153.0M
-6.71%
YoY
|
$129.0M
-20.86%
YoY
|
$46.00M
27.78%
YoY
|
-$65.00M
-57.79%
YoY
|
$164.0M
-47.1%
YoY
|
$163.0M
-43.4%
YoY
|
$36.00M
-84.42%
YoY
|
-$154.0M
-281.18%
YoY
|
$310.0M
-60.76%
YoY
|
$288.0M
54.84%
YoY
|
$231.0M
-3400.0%
YoY
|
$85.00M
-600.0%
YoY
|
$790.0M
378.79%
YoY
|
$186.0M
124.1%
YoY
|
| Capital Expenditures |
$38.00M
5.56%
YoY
|
$57.00M
11.76%
YoY
|
$43.00M
4.88%
YoY
|
$37.00M
-26.0%
YoY
|
$36.00M
-14.29%
YoY
|
$51.00M
-38.55%
YoY
|
$41.00M
-18.0%
YoY
|
$50.00M
-1.96%
YoY
|
$42.00M
-8.7%
YoY
|
$83.00M
-3.49%
YoY
|
$50.00M
-204.17%
YoY
|
$51.00M
-173.91%
YoY
|
$46.00M
-33.33%
YoY
|
$86.00M
-193.48%
YoY
|
-$48.00M
-36.84%
YoY
|
-$69.00M
-9.21%
YoY
|
$69.00M
-29.59%
YoY
|
-$92.00M
16.46%
YoY
|
-$76.00M
40.74%
YoY
|
| Free Cash Flow |
-$91.00M
-17.27%
YoY
|
$19.00M
-81.37%
YoY
|
$153.0M
73.86%
YoY
|
$54.00M
-1450.0%
YoY
|
-$110.0M
2.8%
YoY
|
$102.0M
25.93%
YoY
|
$88.00M
-22.12%
YoY
|
-$4.000M
-73.33%
YoY
|
-$107.0M
-46.5%
YoY
|
$81.00M
-63.84%
YoY
|
$113.0M
-66.37%
YoY
|
-$15.00M
-105.0%
YoY
|
-$200.0M
-1350.0%
YoY
|
$224.0M
-74.6%
YoY
|
$336.0M
28.24%
YoY
|
$300.0M
334.78%
YoY
|
$16.00M
-113.91%
YoY
|
$882.0M
261.48%
YoY
|
$262.0M
91.24%
YoY
|
Loading...