|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$299.0M
-32.81%
YoY
|
-$445.0M
-34.94%
YoY
|
-$684.0M
273.77%
YoY
|
-$183.0M
-64.67%
YoY
|
-$518.0M
-68.66%
YoY
|
| Depreciation, Depletion And Amortization |
$603.0M
18.0%
YoY
|
$511.0M
-1.35%
YoY
|
$518.0M
1.77%
YoY
|
$509.0M
-1.55%
YoY
|
$517.0M
1.37%
YoY
|
| Cash From Operating Activities |
-$313.0M
-137.62%
YoY
|
$832.0M
-77.73%
YoY
|
$3.736B
254.12%
YoY
|
$1.055B
228.66%
YoY
|
$321.0M
-177.16%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$341.0M
21.79%
YoY
|
$280.0M
-7.59%
YoY
|
$303.0M
-10.36%
YoY
|
$338.0M
10.82%
YoY
|
$305.0M
53.27%
YoY
|
| Acquisitions |
N/A
|
$2.000M
-90.0%
YoY
|
$20.00M
N/A
|
N/A
|
$20.00M
150.0%
YoY
|
| Other Investing Activities |
-$16.00M
-30.43%
YoY
|
-$23.00M
-14.81%
YoY
|
-$27.00M
575.0%
YoY
|
-$4.000M
-500.0%
YoY
|
$1.000M
0.0%
YoY
|
| Cash From Investing Activities |
-$402.0M
86.98%
YoY
|
-$215.0M
-25.86%
YoY
|
-$290.0M
11.54%
YoY
|
-$260.0M
-149.24%
YoY
|
$528.0M
-190.88%
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
|
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
|
| Cash From Financing Activities |
-$1.105B
-16.48%
YoY
|
-$1.323B
-44.53%
YoY
|
-$2.385B
593.31%
YoY
|
-$344.0M
-217.41%
YoY
|
$293.0M
-144.87%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$313.0M
-137.62%
YoY
|
$832.0M
-77.73%
YoY
|
$3.736B
254.12%
YoY
|
$1.055B
228.66%
YoY
|
$321.0M
-177.16%
YoY
|
| Cash From Investing Activities |
-$402.0M
86.98%
YoY
|
-$215.0M
-25.86%
YoY
|
-$290.0M
11.54%
YoY
|
-$260.0M
-149.24%
YoY
|
$528.0M
-190.88%
YoY
|
| Cash From Financing Activities |
-$1.105B
-16.48%
YoY
|
-$1.323B
-44.53%
YoY
|
-$2.385B
593.31%
YoY
|
-$344.0M
-217.41%
YoY
|
$293.0M
-144.87%
YoY
|
| Net Change In Cash |
-$1.820B
157.43%
YoY
|
-$707.0M
-166.7%
YoY
|
$1.060B
135.56%
YoY
|
$450.0M
-60.7%
YoY
|
$1.145B
-169.23%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$313.0M
-137.62%
YoY
|
$832.0M
-77.73%
YoY
|
$3.736B
254.12%
YoY
|
$1.055B
228.66%
YoY
|
$321.0M
-177.16%
YoY
|
| Capital Expenditures |
$341.0M
21.79%
YoY
|
$280.0M
-7.59%
YoY
|
$303.0M
-10.36%
YoY
|
$338.0M
10.82%
YoY
|
$305.0M
53.27%
YoY
|
| Free Cash Flow |
-$654.0M
-218.48%
YoY
|
$552.0M
-83.92%
YoY
|
$3.433B
378.8%
YoY
|
$717.0M
4381.25%
YoY
|
$16.00M
-102.6%
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 |
-$459.0M
8.77%
YoY
|
$2.000M
-102.08%
YoY
|
$287.0M
1204.55%
YoY
|
-$165.0M
-50.15%
YoY
|
-$422.0M
1010.53%
YoY
|
-$96.00M
-29.41%
YoY
|
$22.00M
-466.67%
YoY
|
-$331.0M
25.38%
YoY
|
-$38.00M
-85.93%
YoY
|
-$136.0M
-45.6%
YoY
|
-$6.000M
-95.12%
YoY
|
-$264.0M
106.25%
YoY
|
-$270.0M
-183.59%
YoY
|
-$250.0M
-48.35%
YoY
|
-$123.0M
-16.89%
YoY
|
-$128.0M
-5.88%
YoY
|
$323.0M
99.38%
YoY
|
-$484.0M
-438.46%
YoY
|
-$148.0M
-79.27%
YoY
|
| Depreciation, Depletion And Amortization |
$123.0M
4.24%
YoY
|
$195.0M
51.16%
YoY
|
$158.0M
25.4%
YoY
|
$132.0M
3.94%
YoY
|
$118.0M
-8.53%
YoY
|
$129.0M
-3.73%
YoY
|
$126.0M
-5.26%
YoY
|
$127.0M
-77.28%
YoY
|
$129.0M
5.74%
YoY
|
$134.0M
3.88%
YoY
|
$133.0M
1.53%
YoY
|
$559.0M
340.16%
YoY
|
$122.0M
0.0%
YoY
|
$129.0M
-2.27%
YoY
|
$131.0M
3.97%
YoY
|
$127.0M
-3.79%
YoY
|
$122.0M
-3.94%
YoY
|
$132.0M
0.76%
YoY
|
$126.0M
0.0%
YoY
|
| Cash From Operating Activities |
$397.0M
-318.13%
YoY
|
-$421.0M
-272.54%
YoY
|
$15.00M
-127.78%
YoY
|
$275.0M
-69.2%
YoY
|
-$182.0M
-27.49%
YoY
|
$244.0M
112.17%
YoY
|
-$54.00M
-103.28%
YoY
|
$893.0M
-48.38%
YoY
|
-$251.0M
-201.62%
YoY
|
$115.0M
-105.03%
YoY
|
$1.644B
131.22%
YoY
|
$1.730B
144.01%
YoY
|
$247.0M
-87.14%
YoY
|
-$2.285B
-996.08%
YoY
|
$711.0M
65.35%
YoY
|
$709.0M
279.14%
YoY
|
$1.920B
-448.46%
YoY
|
$255.0M
-122.37%
YoY
|
$430.0M
-76.91%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$114.0M
29.55%
YoY
|
$75.00M
-14.77%
YoY
|
$82.00M
41.38%
YoY
|
$96.00M
45.45%
YoY
|
$88.00M
29.41%
YoY
|
$88.00M
-13.73%
YoY
|
$58.00M
-17.14%
YoY
|
$66.00M
-9.59%
YoY
|
$68.00M
17.24%
YoY
|
$102.0M
21.43%
YoY
|
$70.00M
-30.0%
YoY
|
$73.00M
-26.26%
YoY
|
$58.00M
5.45%
YoY
|
$84.00M
-227.27%
YoY
|
$100.0M
23.46%
YoY
|
$99.00M
-10.81%
YoY
|
$55.00M
17.02%
YoY
|
-$66.00M
50.0%
YoY
|
$81.00M
102.5%
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 |
-$4.000M
33.33%
YoY
|
$10.00M
-89.9%
YoY
|
$49.00M
-5000.0%
YoY
|
-$90.00M
246.15%
YoY
|
-$3.000M
-57.14%
YoY
|
$99.00M
-192.52%
YoY
|
-$1.000M
-100.69%
YoY
|
-$26.00M
-31.58%
YoY
|
-$7.000M
-66.67%
YoY
|
-$107.0M
2040.0%
YoY
|
$145.0M
-7350.0%
YoY
|
-$38.00M
375.0%
YoY
|
-$21.00M
2000.0%
YoY
|
-$5.000M
-101.34%
YoY
|
-$2.000M
-103.64%
YoY
|
-$8.000M
-103.32%
YoY
|
-$1.000M
-50.0%
YoY
|
$374.0M
2571.43%
YoY
|
$55.00M
-1200.0%
YoY
|
| Cash From Investing Activities |
-$110.0M
-6.78%
YoY
|
-$65.00M
-690.91%
YoY
|
-$33.00M
-44.07%
YoY
|
-$186.0M
102.17%
YoY
|
-$118.0M
57.33%
YoY
|
$11.00M
-105.26%
YoY
|
-$59.00M
-178.67%
YoY
|
-$92.00M
-17.12%
YoY
|
-$75.00M
66.67%
YoY
|
-$209.0M
134.83%
YoY
|
$75.00M
-173.53%
YoY
|
-$111.0M
3.74%
YoY
|
-$45.00M
-218.42%
YoY
|
-$89.00M
-128.9%
YoY
|
-$102.0M
292.31%
YoY
|
-$107.0M
-182.31%
YoY
|
$38.00M
-67.24%
YoY
|
$308.0M
-1126.67%
YoY
|
-$26.00M
-42.22%
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 |
-$412.0M
533.85%
YoY
|
-$124.0M
-149.6%
YoY
|
-$431.0M
-47.12%
YoY
|
-$485.0M
183.63%
YoY
|
-$65.00M
-88.93%
YoY
|
$250.0M
-452.11%
YoY
|
-$815.0M
17.6%
YoY
|
-$171.0M
-89.46%
YoY
|
-$587.0M
-58800.0%
YoY
|
-$71.00M
-220.34%
YoY
|
-$693.0M
890.0%
YoY
|
-$1.622B
-1690.2%
YoY
|
$1.000M
-100.23%
YoY
|
$59.00M
-67.76%
YoY
|
-$70.00M
-59.77%
YoY
|
$102.0M
45.71%
YoY
|
-$435.0M
-303.27%
YoY
|
$183.0M
-315.29%
YoY
|
-$174.0M
383.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$397.0M
-318.13%
YoY
|
-$421.0M
-272.54%
YoY
|
$15.00M
-127.78%
YoY
|
$275.0M
-69.2%
YoY
|
-$182.0M
-27.49%
YoY
|
$244.0M
112.17%
YoY
|
-$54.00M
-103.28%
YoY
|
$893.0M
-48.38%
YoY
|
-$251.0M
-201.62%
YoY
|
$115.0M
-105.03%
YoY
|
$1.644B
131.22%
YoY
|
$1.730B
144.01%
YoY
|
$247.0M
-87.14%
YoY
|
-$2.285B
-996.08%
YoY
|
$711.0M
65.35%
YoY
|
$709.0M
279.14%
YoY
|
$1.920B
-448.46%
YoY
|
$255.0M
-122.37%
YoY
|
$430.0M
-76.91%
YoY
|
| Cash From Investing Activities |
-$110.0M
-6.78%
YoY
|
-$65.00M
-690.91%
YoY
|
-$33.00M
-44.07%
YoY
|
-$186.0M
102.17%
YoY
|
-$118.0M
57.33%
YoY
|
$11.00M
-105.26%
YoY
|
-$59.00M
-178.67%
YoY
|
-$92.00M
-17.12%
YoY
|
-$75.00M
66.67%
YoY
|
-$209.0M
134.83%
YoY
|
$75.00M
-173.53%
YoY
|
-$111.0M
3.74%
YoY
|
-$45.00M
-218.42%
YoY
|
-$89.00M
-128.9%
YoY
|
-$102.0M
292.31%
YoY
|
-$107.0M
-182.31%
YoY
|
$38.00M
-67.24%
YoY
|
$308.0M
-1126.67%
YoY
|
-$26.00M
-42.22%
YoY
|
| Cash From Financing Activities |
-$412.0M
533.85%
YoY
|
-$124.0M
-149.6%
YoY
|
-$431.0M
-47.12%
YoY
|
-$485.0M
183.63%
YoY
|
-$65.00M
-88.93%
YoY
|
$250.0M
-452.11%
YoY
|
-$815.0M
17.6%
YoY
|
-$171.0M
-89.46%
YoY
|
-$587.0M
-58800.0%
YoY
|
-$71.00M
-220.34%
YoY
|
-$693.0M
890.0%
YoY
|
-$1.622B
-1690.2%
YoY
|
$1.000M
-100.23%
YoY
|
$59.00M
-67.76%
YoY
|
-$70.00M
-59.77%
YoY
|
$102.0M
45.71%
YoY
|
-$435.0M
-303.27%
YoY
|
$183.0M
-315.29%
YoY
|
-$174.0M
383.33%
YoY
|
| Net Change In Cash |
-$125.0M
-65.66%
YoY
|
-$610.0M
-220.79%
YoY
|
-$449.0M
-51.62%
YoY
|
-$396.0M
-162.86%
YoY
|
-$364.0M
-60.13%
YoY
|
$505.0M
-406.06%
YoY
|
-$928.0M
-190.45%
YoY
|
$630.0M
-21100.0%
YoY
|
-$913.0M
-549.75%
YoY
|
-$165.0M
-92.87%
YoY
|
$1.026B
90.35%
YoY
|
-$3.000M
-100.43%
YoY
|
$203.0M
-86.69%
YoY
|
-$2.315B
-410.32%
YoY
|
$539.0M
134.35%
YoY
|
$704.0M
81.91%
YoY
|
$1.525B
-809.3%
YoY
|
$746.0M
-159.44%
YoY
|
$230.0M
-87.09%
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 |
$397.0M
-318.13%
YoY
|
-$421.0M
-272.54%
YoY
|
$15.00M
-127.78%
YoY
|
$275.0M
-69.2%
YoY
|
-$182.0M
-27.49%
YoY
|
$244.0M
112.17%
YoY
|
-$54.00M
-103.28%
YoY
|
$893.0M
-48.38%
YoY
|
-$251.0M
-201.62%
YoY
|
$115.0M
-105.03%
YoY
|
$1.644B
131.22%
YoY
|
$1.730B
144.01%
YoY
|
$247.0M
-87.14%
YoY
|
-$2.285B
-996.08%
YoY
|
$711.0M
65.35%
YoY
|
$709.0M
279.14%
YoY
|
$1.920B
-448.46%
YoY
|
$255.0M
-122.37%
YoY
|
$430.0M
-76.91%
YoY
|
| Capital Expenditures |
$114.0M
29.55%
YoY
|
$75.00M
-14.77%
YoY
|
$82.00M
41.38%
YoY
|
$96.00M
45.45%
YoY
|
$88.00M
29.41%
YoY
|
$88.00M
-13.73%
YoY
|
$58.00M
-17.14%
YoY
|
$66.00M
-9.59%
YoY
|
$68.00M
17.24%
YoY
|
$102.0M
21.43%
YoY
|
$70.00M
-30.0%
YoY
|
$73.00M
-26.26%
YoY
|
$58.00M
5.45%
YoY
|
$84.00M
-227.27%
YoY
|
$100.0M
23.46%
YoY
|
$99.00M
-10.81%
YoY
|
$55.00M
17.02%
YoY
|
-$66.00M
50.0%
YoY
|
$81.00M
102.5%
YoY
|
| Free Cash Flow |
$283.0M
-204.81%
YoY
|
-$496.0M
-417.95%
YoY
|
-$67.00M
-40.18%
YoY
|
$179.0M
-78.36%
YoY
|
-$270.0M
-15.36%
YoY
|
$156.0M
1100.0%
YoY
|
-$112.0M
-107.12%
YoY
|
$827.0M
-50.09%
YoY
|
-$319.0M
-268.78%
YoY
|
$13.00M
-100.55%
YoY
|
$1.574B
157.61%
YoY
|
$1.657B
171.64%
YoY
|
$189.0M
-89.87%
YoY
|
-$2.369B
-838.01%
YoY
|
$611.0M
75.07%
YoY
|
$610.0M
702.63%
YoY
|
$1.865B
-411.87%
YoY
|
$321.0M
-129.29%
YoY
|
$349.0M
-80.85%
YoY
|
Loading...