|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$174.8M
-132.49%
YoY
|
$538.0M
-261.22%
YoY
|
-$333.7M
-148.79%
YoY
|
$683.9M
-50.9%
YoY
|
$1.393B
165.43%
YoY
|
| Depreciation, Depletion And Amortization |
$155.9M
-13.2%
YoY
|
$179.6M
81.78%
YoY
|
$98.80M
54.86%
YoY
|
$63.80M
-68.92%
YoY
|
$205.3M
0.88%
YoY
|
| Cash From Operating Activities |
$1.525B
28.18%
YoY
|
$1.190B
-8.52%
YoY
|
$1.301B
86.84%
YoY
|
$696.2M
-35.42%
YoY
|
$1.078B
-12.37%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$84.30M
22.0%
YoY
|
$69.10M
-57.94%
YoY
|
$164.3M
-14.83%
YoY
|
$192.9M
77.3%
YoY
|
$108.8M
-5.39%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$46.20M
-87.47%
YoY
|
-$368.6M
-48.61%
YoY
|
-$717.3M
-4.37%
YoY
|
| Cash From Investing Activities |
-$974.4M
-1524.56%
YoY
|
$68.40M
-128.0%
YoY
|
-$244.3M
-33.72%
YoY
|
-$368.6M
-56.53%
YoY
|
-$847.9M
-1.36%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$123.6M
55.86%
YoY
|
$79.30M
-57.71%
YoY
|
$187.5M
-23.38%
YoY
|
$244.7M
301.81%
YoY
|
$60.90M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$149.5M
-91.0%
YoY
|
-$1.662B
183.84%
YoY
|
-$585.4M
-39.46%
YoY
|
-$966.9M
-924.3%
YoY
|
$117.3M
-141.03%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.525B
28.18%
YoY
|
$1.190B
-8.52%
YoY
|
$1.301B
86.84%
YoY
|
$696.2M
-35.42%
YoY
|
$1.078B
-12.37%
YoY
|
| Cash From Investing Activities |
-$974.4M
-1524.56%
YoY
|
$68.40M
-128.0%
YoY
|
-$244.3M
-33.72%
YoY
|
-$368.6M
-56.53%
YoY
|
-$847.9M
-1.36%
YoY
|
| Cash From Financing Activities |
-$149.5M
-91.0%
YoY
|
-$1.662B
183.84%
YoY
|
-$585.4M
-39.46%
YoY
|
-$966.9M
-924.3%
YoY
|
$117.3M
-141.03%
YoY
|
| Net Change In Cash |
$401.4M
-199.55%
YoY
|
-$403.2M
-185.59%
YoY
|
$471.1M
-173.69%
YoY
|
-$639.3M
-283.97%
YoY
|
$347.5M
309.79%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.525B
28.18%
YoY
|
$1.190B
-8.52%
YoY
|
$1.301B
86.84%
YoY
|
$696.2M
-35.42%
YoY
|
$1.078B
-12.37%
YoY
|
| Capital Expenditures |
$84.30M
22.0%
YoY
|
$69.10M
-57.94%
YoY
|
$164.3M
-14.83%
YoY
|
$192.9M
77.3%
YoY
|
$108.8M
-5.39%
YoY
|
| Free Cash Flow |
$1.441B
28.56%
YoY
|
$1.121B
-1.37%
YoY
|
$1.137B
125.81%
YoY
|
$503.3M
-48.08%
YoY
|
$969.3M
-13.09%
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 |
$230.4M
34.66%
YoY
|
-$1.186B
-666.75%
YoY
|
$301.0M
447.27%
YoY
|
$197.4M
49.32%
YoY
|
$171.1M
20.92%
YoY
|
$209.3M
-128.2%
YoY
|
$55.00M
-58.14%
YoY
|
$132.2M
0.0%
YoY
|
$141.5M
-2.41%
YoY
|
-$742.3M
-495.26%
YoY
|
$131.4M
-44.46%
YoY
|
$132.2M
9.26%
YoY
|
$145.0M
-26.66%
YoY
|
$187.8M
-61.36%
YoY
|
$236.6M
-28.32%
YoY
|
$121.0M
-67.15%
YoY
|
$197.7M
-26.18%
YoY
|
$486.0M
79.8%
YoY
|
$330.1M
72.2%
YoY
|
| Depreciation, Depletion And Amortization |
$8.100M
-80.48%
YoY
|
$36.00M
-18.37%
YoY
|
$9.000M
-19.64%
YoY
|
$40.10M
251.75%
YoY
|
$41.50M
267.26%
YoY
|
$44.10M
-26.87%
YoY
|
$11.20M
-73.46%
YoY
|
$11.40M
-75.95%
YoY
|
$11.30M
-75.85%
YoY
|
$60.30M
210.82%
YoY
|
$42.20M
191.03%
YoY
|
$47.40M
-3.85%
YoY
|
$46.80M
-5.45%
YoY
|
$19.40M
-61.51%
YoY
|
$14.50M
-71.57%
YoY
|
$49.30M
-6.63%
YoY
|
$49.50M
-3.13%
YoY
|
$50.40M
-5.26%
YoY
|
$51.00M
-1.16%
YoY
|
| Cash From Operating Activities |
$212.6M
-351.3%
YoY
|
$455.8M
43.83%
YoY
|
$607.0M
38.46%
YoY
|
$547.9M
12.02%
YoY
|
-$84.60M
55.51%
YoY
|
$316.9M
-55.63%
YoY
|
$438.4M
23.81%
YoY
|
$489.1M
47.63%
YoY
|
-$54.40M
-44.99%
YoY
|
$714.3M
56.47%
YoY
|
$354.1M
-28.03%
YoY
|
$331.3M
169.13%
YoY
|
-$98.90M
-73.65%
YoY
|
$456.5M
-2817.26%
YoY
|
$492.0M
-18.14%
YoY
|
$123.1M
-75.75%
YoY
|
-$375.4M
1295.54%
YoY
|
-$16.80M
-102.98%
YoY
|
$601.0M
49.61%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$14.20M
-39.32%
YoY
|
$23.60M
-437.14%
YoY
|
$19.80M
-30.28%
YoY
|
$17.50M
-34.46%
YoY
|
$23.40M
11.43%
YoY
|
-$7.000M
-117.37%
YoY
|
$28.40M
-27.55%
YoY
|
$26.70M
-42.83%
YoY
|
$21.00M
-44.88%
YoY
|
$40.30M
-44.87%
YoY
|
$39.20M
-162.52%
YoY
|
$46.70M
-240.66%
YoY
|
$38.10M
59.41%
YoY
|
$73.10M
-305.34%
YoY
|
-$62.70M
141.15%
YoY
|
-$33.20M
23.42%
YoY
|
$23.90M
17.73%
YoY
|
-$35.60M
-14.01%
YoY
|
-$26.00M
-1.52%
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 |
-$719.0M
948.1%
YoY
|
-$328.6M
1274.9%
YoY
|
-$295.0M
-623.98%
YoY
|
-$257.9M
-169.44%
YoY
|
-$68.60M
-74.24%
YoY
|
-$23.90M
-89.2%
YoY
|
$56.30M
-46.74%
YoY
|
$371.4M
-873.75%
YoY
|
-$266.3M
-418.54%
YoY
|
-$221.3M
-11.62%
YoY
|
$105.7M
-175.88%
YoY
|
-$48.00M
10.34%
YoY
|
$83.60M
-251.45%
YoY
|
-$250.4M
18.62%
YoY
|
-$139.3M
-58.84%
YoY
|
-$43.50M
-23.55%
YoY
|
-$55.20M
-50.23%
YoY
|
-$211.1M
-4083.02%
YoY
|
-$338.4M
467.79%
YoY
|
| Cash From Investing Activities |
-$733.2M
696.96%
YoY
|
-$352.2M
1984.02%
YoY
|
-$255.0M
-1013.98%
YoY
|
-$275.4M
-179.9%
YoY
|
-$92.00M
-67.98%
YoY
|
-$16.90M
-93.54%
YoY
|
$27.90M
-58.05%
YoY
|
$344.7M
-463.99%
YoY
|
-$287.3M
-731.43%
YoY
|
-$261.6M
100.31%
YoY
|
$66.50M
-180.9%
YoY
|
-$94.70M
23.47%
YoY
|
$45.50M
-157.52%
YoY
|
-$130.6M
-47.06%
YoY
|
-$82.20M
-77.44%
YoY
|
-$76.70M
-8.47%
YoY
|
-$79.10M
-43.46%
YoY
|
-$246.7M
583.38%
YoY
|
-$364.4M
323.72%
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 |
$69.20M
60.56%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$43.10M
111.27%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$20.40M
-26.35%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$151.5M
N/A
|
$27.70M
-88.09%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$232.5M
420.13%
YoY
|
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 |
$271.3M
-48.74%
YoY
|
$356.1M
-190.73%
YoY
|
-$310.0M
-24.22%
YoY
|
-$724.8M
1.84%
YoY
|
$529.3M
-456.91%
YoY
|
-$392.5M
255.85%
YoY
|
-$409.1M
225.98%
YoY
|
-$711.7M
315.96%
YoY
|
-$148.3M
-16.92%
YoY
|
-$110.3M
-34.38%
YoY
|
-$125.5M
-52.78%
YoY
|
-$171.1M
-64.18%
YoY
|
-$178.5M
222.78%
YoY
|
-$168.1M
-263.05%
YoY
|
-$265.8M
-174.02%
YoY
|
-$477.7M
-1.04%
YoY
|
-$55.30M
-140.13%
YoY
|
$103.1M
-285.43%
YoY
|
$359.1M
-219.06%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$212.6M
-351.3%
YoY
|
$455.8M
43.83%
YoY
|
$607.0M
38.46%
YoY
|
$547.9M
12.02%
YoY
|
-$84.60M
55.51%
YoY
|
$316.9M
-55.63%
YoY
|
$438.4M
23.81%
YoY
|
$489.1M
47.63%
YoY
|
-$54.40M
-44.99%
YoY
|
$714.3M
56.47%
YoY
|
$354.1M
-28.03%
YoY
|
$331.3M
169.13%
YoY
|
-$98.90M
-73.65%
YoY
|
$456.5M
-2817.26%
YoY
|
$492.0M
-18.14%
YoY
|
$123.1M
-75.75%
YoY
|
-$375.4M
1295.54%
YoY
|
-$16.80M
-102.98%
YoY
|
$601.0M
49.61%
YoY
|
| Cash From Investing Activities |
-$733.2M
696.96%
YoY
|
-$352.2M
1984.02%
YoY
|
-$255.0M
-1013.98%
YoY
|
-$275.4M
-179.9%
YoY
|
-$92.00M
-67.98%
YoY
|
-$16.90M
-93.54%
YoY
|
$27.90M
-58.05%
YoY
|
$344.7M
-463.99%
YoY
|
-$287.3M
-731.43%
YoY
|
-$261.6M
100.31%
YoY
|
$66.50M
-180.9%
YoY
|
-$94.70M
23.47%
YoY
|
$45.50M
-157.52%
YoY
|
-$130.6M
-47.06%
YoY
|
-$82.20M
-77.44%
YoY
|
-$76.70M
-8.47%
YoY
|
-$79.10M
-43.46%
YoY
|
-$246.7M
583.38%
YoY
|
-$364.4M
323.72%
YoY
|
| Cash From Financing Activities |
$271.3M
-48.74%
YoY
|
$356.1M
-190.73%
YoY
|
-$310.0M
-24.22%
YoY
|
-$724.8M
1.84%
YoY
|
$529.3M
-456.91%
YoY
|
-$392.5M
255.85%
YoY
|
-$409.1M
225.98%
YoY
|
-$711.7M
315.96%
YoY
|
-$148.3M
-16.92%
YoY
|
-$110.3M
-34.38%
YoY
|
-$125.5M
-52.78%
YoY
|
-$171.1M
-64.18%
YoY
|
-$178.5M
222.78%
YoY
|
-$168.1M
-263.05%
YoY
|
-$265.8M
-174.02%
YoY
|
-$477.7M
-1.04%
YoY
|
-$55.30M
-140.13%
YoY
|
$103.1M
-285.43%
YoY
|
$359.1M
-219.06%
YoY
|
| Net Change In Cash |
-$249.3M
-170.68%
YoY
|
$459.7M
-596.97%
YoY
|
$42.00M
-26.57%
YoY
|
-$452.3M
-470.43%
YoY
|
$352.7M
-171.98%
YoY
|
-$92.50M
-127.02%
YoY
|
$57.20M
-80.62%
YoY
|
$122.1M
86.41%
YoY
|
-$490.0M
111.3%
YoY
|
$342.4M
116.98%
YoY
|
$295.1M
104.93%
YoY
|
$65.50M
-115.19%
YoY
|
-$231.9M
-54.51%
YoY
|
$157.8M
-198.38%
YoY
|
$144.0M
-75.83%
YoY
|
-$431.3M
633.5%
YoY
|
-$509.8M
1657.93%
YoY
|
-$160.4M
-133.96%
YoY
|
$595.7M
4124.82%
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 |
$212.6M
-351.3%
YoY
|
$455.8M
43.83%
YoY
|
$607.0M
38.46%
YoY
|
$547.9M
12.02%
YoY
|
-$84.60M
55.51%
YoY
|
$316.9M
-55.63%
YoY
|
$438.4M
23.81%
YoY
|
$489.1M
47.63%
YoY
|
-$54.40M
-44.99%
YoY
|
$714.3M
56.47%
YoY
|
$354.1M
-28.03%
YoY
|
$331.3M
169.13%
YoY
|
-$98.90M
-73.65%
YoY
|
$456.5M
-2817.26%
YoY
|
$492.0M
-18.14%
YoY
|
$123.1M
-75.75%
YoY
|
-$375.4M
1295.54%
YoY
|
-$16.80M
-102.98%
YoY
|
$601.0M
49.61%
YoY
|
| Capital Expenditures |
$14.20M
-39.32%
YoY
|
$23.60M
-437.14%
YoY
|
$19.80M
-30.28%
YoY
|
$17.50M
-34.46%
YoY
|
$23.40M
11.43%
YoY
|
-$7.000M
-117.37%
YoY
|
$28.40M
-27.55%
YoY
|
$26.70M
-42.83%
YoY
|
$21.00M
-44.88%
YoY
|
$40.30M
-44.87%
YoY
|
$39.20M
-162.52%
YoY
|
$46.70M
-240.66%
YoY
|
$38.10M
59.41%
YoY
|
$73.10M
-305.34%
YoY
|
-$62.70M
141.15%
YoY
|
-$33.20M
23.42%
YoY
|
$23.90M
17.73%
YoY
|
-$35.60M
-14.01%
YoY
|
-$26.00M
-1.52%
YoY
|
| Free Cash Flow |
$198.4M
-283.7%
YoY
|
$432.2M
33.44%
YoY
|
$587.2M
43.22%
YoY
|
$530.4M
14.71%
YoY
|
-$108.0M
43.24%
YoY
|
$323.9M
-51.94%
YoY
|
$410.0M
30.2%
YoY
|
$462.4M
62.47%
YoY
|
-$75.40M
-44.96%
YoY
|
$674.0M
75.8%
YoY
|
$314.9M
-43.23%
YoY
|
$284.6M
82.09%
YoY
|
-$137.0M
-65.69%
YoY
|
$383.4M
1939.36%
YoY
|
$554.7M
-11.53%
YoY
|
$156.3M
-70.76%
YoY
|
-$399.3M
745.97%
YoY
|
$18.80M
-96.89%
YoY
|
$627.0M
46.46%
YoY
|
Loading...