|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$2.676B
-407.94%
YoY
|
$869.0M
26.31%
YoY
|
$688.0M
-45.27%
YoY
|
$1.257B
71.72%
YoY
|
$732.0M
83.92%
YoY
|
| Depreciation, Depletion And Amortization |
N/A
|
$207.0M
-10.0%
YoY
|
$230.0M
-12.21%
YoY
|
$262.0M
-1.87%
YoY
|
$267.0M
1680.0%
YoY
|
| Cash From Operating Activities |
-$80.00M
-176.92%
YoY
|
$104.0M
550.0%
YoY
|
$16.00M
-128.57%
YoY
|
-$56.00M
-1966.67%
YoY
|
$3.000M
-103.13%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
N/A
|
$247.0M
11.26%
YoY
|
$222.0M
22.65%
YoY
|
$181.0M
35.07%
YoY
|
$134.0M
6600.0%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$7.000M
-158.33%
YoY
|
$12.00M
-700.0%
YoY
|
-$2.000M
-66.67%
YoY
|
-$6.000M
-64.71%
YoY
|
-$17.00M
-102.94%
YoY
|
| Cash From Investing Activities |
$1.092B
740.0%
YoY
|
$130.0M
-13.33%
YoY
|
$150.0M
-95.08%
YoY
|
$3.047B
-24.99%
YoY
|
$4.062B
606.43%
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
|
$89.00M
-60.79%
YoY
|
$227.0M
-92.12%
YoY
|
$2.882B
-32.54%
YoY
|
$4.272B
615.58%
YoY
|
| Debt Paid & Issued, Net |
$1.647B
50.55%
YoY
|
$1.094B
-32.05%
YoY
|
$1.610B
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.146B
533.15%
YoY
|
-$181.0M
-53.59%
YoY
|
-$390.0M
-86.06%
YoY
|
-$2.797B
-47.15%
YoY
|
-$5.292B
-685.4%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$80.00M
-176.92%
YoY
|
$104.0M
550.0%
YoY
|
$16.00M
-128.57%
YoY
|
-$56.00M
-1966.67%
YoY
|
$3.000M
-103.13%
YoY
|
| Cash From Investing Activities |
$1.092B
740.0%
YoY
|
$130.0M
-13.33%
YoY
|
$150.0M
-95.08%
YoY
|
$3.047B
-24.99%
YoY
|
$4.062B
606.43%
YoY
|
| Cash From Financing Activities |
-$1.146B
533.15%
YoY
|
-$181.0M
-53.59%
YoY
|
-$390.0M
-86.06%
YoY
|
-$2.797B
-47.15%
YoY
|
-$5.292B
-685.4%
YoY
|
| Net Change In Cash |
-$134.0M
-352.83%
YoY
|
$53.00M
-123.66%
YoY
|
-$224.0M
-215.46%
YoY
|
$194.0M
-115.81%
YoY
|
-$1.227B
-188.72%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$80.00M
-176.92%
YoY
|
$104.0M
550.0%
YoY
|
$16.00M
-128.57%
YoY
|
-$56.00M
-1966.67%
YoY
|
$3.000M
-103.13%
YoY
|
| Capital Expenditures |
N/A
|
$247.0M
11.26%
YoY
|
$222.0M
22.65%
YoY
|
$181.0M
35.07%
YoY
|
$134.0M
6600.0%
YoY
|
| Free Cash Flow |
N/A
|
-$143.0M
-30.58%
YoY
|
-$206.0M
-13.08%
YoY
|
-$237.0M
80.92%
YoY
|
-$131.0M
33.67%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$203.0M
-24.25%
YoY
|
-$3.173B
-1190.38%
YoY
|
-$154.0M
-208.45%
YoY
|
$383.0M
96.41%
YoY
|
$268.0M
11.2%
YoY
|
$291.0M
41.95%
YoY
|
$142.0M
-12.35%
YoY
|
$195.0M
-22.62%
YoY
|
$241.0M
249.28%
YoY
|
$205.0M
15.17%
YoY
|
$162.0M
-48.57%
YoY
|
$252.0M
-45.81%
YoY
|
$69.00M
-76.92%
YoY
|
$178.0M
-53.96%
YoY
|
$315.0M
32.98%
YoY
|
$465.0M
730.36%
YoY
|
$299.0M
475.0%
YoY
|
$386.7M
46.29%
YoY
|
$236.9M
243.49%
YoY
|
$56.00M
-22.45%
YoY
|
| Depreciation, Depletion And Amortization |
N/A
|
N/A
|
N/A
|
$52.00M
0.0%
YoY
|
$53.00M
6.0%
YoY
|
$50.00M
-18.03%
YoY
|
$55.00M
0.0%
YoY
|
$52.00M
-7.14%
YoY
|
$50.00M
-13.79%
YoY
|
$61.00M
-8.96%
YoY
|
$55.00M
-16.67%
YoY
|
$56.00M
-13.85%
YoY
|
$58.00M
-9.38%
YoY
|
$67.00M
-1.81%
YoY
|
$66.00M
-3.13%
YoY
|
$65.00M
-2.99%
YoY
|
$64.00M
0.0%
YoY
|
$68.23M
380.52%
YoY
|
$68.13M
121560.71%
YoY
|
$67.00M
13517.89%
YoY
|
| Cash From Operating Activities |
-$74.00M
-194.87%
YoY
|
-$231.0M
-23200.0%
YoY
|
-$18.00M
-175.0%
YoY
|
$91.00M
237.04%
YoY
|
$78.00M
50.0%
YoY
|
$1.000M
-98.39%
YoY
|
$24.00M
166.67%
YoY
|
$27.00M
-128.13%
YoY
|
$52.00M
26.83%
YoY
|
$62.00M
1450.0%
YoY
|
$9.000M
-111.54%
YoY
|
-$96.00M
33.33%
YoY
|
$41.00M
-54.44%
YoY
|
$4.000M
-103.01%
YoY
|
-$78.00M
-418.22%
YoY
|
-$72.00M
-11.7%
YoY
|
$90.00M
-53.37%
YoY
|
-$133.0M
125.75%
YoY
|
$24.51M
-216.17%
YoY
|
-$81.54M
6695.25%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
$54.00M
-12.9%
YoY
|
$65.00M
6.56%
YoY
|
$64.00M
-12.33%
YoY
|
$60.00M
15.38%
YoY
|
$62.00M
44.19%
YoY
|
$61.00M
12.96%
YoY
|
$73.00M
48.98%
YoY
|
$52.00M
-196.3%
YoY
|
$43.00M
-193.48%
YoY
|
$54.00M
68.75%
YoY
|
$49.00M
-214.54%
YoY
|
-$54.00M
31.32%
YoY
|
-$46.00M
113.96%
YoY
|
$32.00M
14.29%
YoY
|
-$42.78M
2276.72%
YoY
|
-$41.12M
N/A
|
-$21.50M
N/A
|
| 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
|
N/A
|
| Other Investing Activities |
-$3.000M
-50.0%
YoY
|
$300.0M
140.0%
YoY
|
$162.0M
21.8%
YoY
|
$308.0M
670.0%
YoY
|
-$6.000M
-135.29%
YoY
|
$125.0M
-64.49%
YoY
|
$133.0M
3225.0%
YoY
|
$40.00M
-253.85%
YoY
|
$17.00M
-59.52%
YoY
|
$352.0M
-23.31%
YoY
|
$4.000M
-99.5%
YoY
|
-$26.00M
-101.9%
YoY
|
$42.00M
-1150.0%
YoY
|
$459.0M
-70.12%
YoY
|
$796.0M
-11.14%
YoY
|
$1.367B
9.73%
YoY
|
-$4.000M
2736.88%
YoY
|
$1.536B
159.35%
YoY
|
$895.8M
N/A
|
$1.246B
N/A
|
| Cash From Investing Activities |
$193.0M
-24.9%
YoY
|
$300.0M
391.8%
YoY
|
$281.0M
284.93%
YoY
|
$254.0M
-1254.55%
YoY
|
$257.0M
1327.78%
YoY
|
$61.00M
-78.14%
YoY
|
$73.00M
-252.08%
YoY
|
-$22.00M
-68.12%
YoY
|
$18.00M
-250.0%
YoY
|
$279.0M
-31.95%
YoY
|
-$48.00M
-106.47%
YoY
|
-$69.00M
-105.22%
YoY
|
-$12.00M
-102.09%
YoY
|
$410.0M
-72.54%
YoY
|
$742.0M
-13.18%
YoY
|
$1.321B
7.9%
YoY
|
$574.0M
17.14%
YoY
|
$1.493B
152.86%
YoY
|
$854.7M
-854772.0%
YoY
|
$1.224B
N/A
|
| 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
|
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
|
$89.00M
122.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
$40.00M
-95.26%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$843.0M
14.23%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$45.00M
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
|
| Cash From Financing Activities |
$810.0M
80900.0%
YoY
|
-$51.00M
628.57%
YoY
|
-$382.0M
19000.0%
YoY
|
-$714.0M
1685.0%
YoY
|
$1.000M
-100.76%
YoY
|
-$7.000M
-97.45%
YoY
|
-$2.000M
-104.35%
YoY
|
-$40.00M
-154.05%
YoY
|
-$132.0M
-43.83%
YoY
|
-$275.0M
10.89%
YoY
|
$46.00M
-106.11%
YoY
|
$74.00M
-105.93%
YoY
|
-$235.0M
-57.12%
YoY
|
-$248.0M
-84.49%
YoY
|
-$753.0M
12.47%
YoY
|
-$1.248B
-40.58%
YoY
|
-$548.0M
-40.63%
YoY
|
-$1.599B
-418.8%
YoY
|
-$669.5M
-265.63%
YoY
|
-$2.100B
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$74.00M
-194.87%
YoY
|
-$231.0M
-23200.0%
YoY
|
-$18.00M
-175.0%
YoY
|
$91.00M
237.04%
YoY
|
$78.00M
50.0%
YoY
|
$1.000M
-98.39%
YoY
|
$24.00M
166.67%
YoY
|
$27.00M
-128.13%
YoY
|
$52.00M
26.83%
YoY
|
$62.00M
1450.0%
YoY
|
$9.000M
-111.54%
YoY
|
-$96.00M
33.33%
YoY
|
$41.00M
-54.44%
YoY
|
$4.000M
-103.01%
YoY
|
-$78.00M
-418.22%
YoY
|
-$72.00M
-11.7%
YoY
|
$90.00M
-53.37%
YoY
|
-$133.0M
125.75%
YoY
|
$24.51M
-216.17%
YoY
|
-$81.54M
6695.25%
YoY
|
| Cash From Investing Activities |
$193.0M
-24.9%
YoY
|
$300.0M
391.8%
YoY
|
$281.0M
284.93%
YoY
|
$254.0M
-1254.55%
YoY
|
$257.0M
1327.78%
YoY
|
$61.00M
-78.14%
YoY
|
$73.00M
-252.08%
YoY
|
-$22.00M
-68.12%
YoY
|
$18.00M
-250.0%
YoY
|
$279.0M
-31.95%
YoY
|
-$48.00M
-106.47%
YoY
|
-$69.00M
-105.22%
YoY
|
-$12.00M
-102.09%
YoY
|
$410.0M
-72.54%
YoY
|
$742.0M
-13.18%
YoY
|
$1.321B
7.9%
YoY
|
$574.0M
17.14%
YoY
|
$1.493B
152.86%
YoY
|
$854.7M
-854772.0%
YoY
|
$1.224B
N/A
|
| Cash From Financing Activities |
$810.0M
80900.0%
YoY
|
-$51.00M
628.57%
YoY
|
-$382.0M
19000.0%
YoY
|
-$714.0M
1685.0%
YoY
|
$1.000M
-100.76%
YoY
|
-$7.000M
-97.45%
YoY
|
-$2.000M
-104.35%
YoY
|
-$40.00M
-154.05%
YoY
|
-$132.0M
-43.83%
YoY
|
-$275.0M
10.89%
YoY
|
$46.00M
-106.11%
YoY
|
$74.00M
-105.93%
YoY
|
-$235.0M
-57.12%
YoY
|
-$248.0M
-84.49%
YoY
|
-$753.0M
12.47%
YoY
|
-$1.248B
-40.58%
YoY
|
-$548.0M
-40.63%
YoY
|
-$1.599B
-418.8%
YoY
|
-$669.5M
-265.63%
YoY
|
-$2.100B
N/A
|
| Net Change In Cash |
$929.0M
176.49%
YoY
|
$18.00M
-67.27%
YoY
|
-$119.0M
-225.26%
YoY
|
-$369.0M
954.29%
YoY
|
$336.0M
-641.94%
YoY
|
$55.00M
-16.67%
YoY
|
$95.00M
1257.14%
YoY
|
-$35.00M
-61.54%
YoY
|
-$62.00M
-69.9%
YoY
|
$66.00M
-60.24%
YoY
|
$7.000M
-107.87%
YoY
|
-$91.00M
-9200.0%
YoY
|
-$206.0M
-277.59%
YoY
|
$166.0M
-169.56%
YoY
|
-$89.00M
-142.44%
YoY
|
$1.000M
-100.1%
YoY
|
$116.0M
-148.33%
YoY
|
-$238.6M
-123.1%
YoY
|
$209.7M
-45.25%
YoY
|
-$957.5M
79689.33%
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
|
N/A
|
| Cash From Operating Activities |
-$74.00M
-194.87%
YoY
|
-$231.0M
-23200.0%
YoY
|
-$18.00M
-175.0%
YoY
|
$91.00M
237.04%
YoY
|
$78.00M
50.0%
YoY
|
$1.000M
-98.39%
YoY
|
$24.00M
166.67%
YoY
|
$27.00M
-128.13%
YoY
|
$52.00M
26.83%
YoY
|
$62.00M
1450.0%
YoY
|
$9.000M
-111.54%
YoY
|
-$96.00M
33.33%
YoY
|
$41.00M
-54.44%
YoY
|
$4.000M
-103.01%
YoY
|
-$78.00M
-418.22%
YoY
|
-$72.00M
-11.7%
YoY
|
$90.00M
-53.37%
YoY
|
-$133.0M
125.75%
YoY
|
$24.51M
-216.17%
YoY
|
-$81.54M
6695.25%
YoY
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
$54.00M
-12.9%
YoY
|
$65.00M
6.56%
YoY
|
$64.00M
-12.33%
YoY
|
$60.00M
15.38%
YoY
|
$62.00M
44.19%
YoY
|
$61.00M
12.96%
YoY
|
$73.00M
48.98%
YoY
|
$52.00M
-196.3%
YoY
|
$43.00M
-193.48%
YoY
|
$54.00M
68.75%
YoY
|
$49.00M
-214.54%
YoY
|
-$54.00M
31.32%
YoY
|
-$46.00M
113.96%
YoY
|
$32.00M
14.29%
YoY
|
-$42.78M
2276.72%
YoY
|
-$41.12M
N/A
|
-$21.50M
N/A
|
| Free Cash Flow |
N/A
|
N/A
|
N/A
|
$37.00M
-205.71%
YoY
|
$13.00M
-244.44%
YoY
|
-$63.00M
472.73%
YoY
|
-$36.00M
-16.28%
YoY
|
-$35.00M
-74.82%
YoY
|
-$9.000M
-30.77%
YoY
|
-$11.00M
-75.56%
YoY
|
-$43.00M
79.17%
YoY
|
-$139.0M
434.62%
YoY
|
-$13.00M
-122.41%
YoY
|
-$45.00M
-50.1%
YoY
|
-$24.00M
-136.57%
YoY
|
-$26.00M
-56.7%
YoY
|
$58.00M
-64.85%
YoY
|
-$90.19M
57.95%
YoY
|
$65.63M
-411.05%
YoY
|
-$60.04M
4903.67%
YoY
|
Loading...