|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$392.0M
-87.31%
YoY
|
-$3.090B
11344.44%
YoY
|
-$27.00M
-67.07%
YoY
|
-$82.00M
9.33%
YoY
|
-$75.00M
-61.73%
YoY
|
| Depreciation, Depletion And Amortization |
$74.00M
19.35%
YoY
|
$62.00M
-87.91%
YoY
|
$513.0M
-9.52%
YoY
|
$567.0M
7.79%
YoY
|
$526.0M
13.61%
YoY
|
| Cash From Operating Activities |
$602.0M
50.5%
YoY
|
$400.0M
1.52%
YoY
|
$394.0M
-27.84%
YoY
|
$546.0M
-8.85%
YoY
|
$599.0M
121.03%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$79.00M
-2.47%
YoY
|
$81.00M
-17.35%
YoY
|
$98.00M
-11.71%
YoY
|
$111.0M
-22.38%
YoY
|
$143.0M
57.14%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$12.00M
-69.23%
YoY
|
-$39.00M
N/A
|
$0.00
-100.0%
YoY
|
$1.298B
-9371.43%
YoY
|
-$14.00M
-98.4%
YoY
|
| Cash From Investing Activities |
-$91.00M
-24.17%
YoY
|
-$120.0M
22.45%
YoY
|
-$98.00M
-108.26%
YoY
|
$1.187B
-856.05%
YoY
|
-$157.0M
-83.73%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$337.0M
N/A
|
$0.00
N/A
|
| Common Stock Issuance & Retirement, Net |
$100.0M
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$1.034B
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$106.0M
60.61%
YoY
|
-$66.00M
-34.0%
YoY
|
-$100.0M
-92.41%
YoY
|
-$1.317B
-1547.25%
YoY
|
$91.00M
-87.57%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$602.0M
50.5%
YoY
|
$400.0M
1.52%
YoY
|
$394.0M
-27.84%
YoY
|
$546.0M
-8.85%
YoY
|
$599.0M
121.03%
YoY
|
| Cash From Investing Activities |
-$91.00M
-24.17%
YoY
|
-$120.0M
22.45%
YoY
|
-$98.00M
-108.26%
YoY
|
$1.187B
-856.05%
YoY
|
-$157.0M
-83.73%
YoY
|
| Cash From Financing Activities |
-$106.0M
60.61%
YoY
|
-$66.00M
-34.0%
YoY
|
-$100.0M
-92.41%
YoY
|
-$1.317B
-1547.25%
YoY
|
$91.00M
-87.57%
YoY
|
| Net Change In Cash |
$422.0M
99.06%
YoY
|
$212.0M
8.16%
YoY
|
$196.0M
-52.88%
YoY
|
$416.0M
-21.95%
YoY
|
$533.0M
1302.63%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$602.0M
50.5%
YoY
|
$400.0M
1.52%
YoY
|
$394.0M
-27.84%
YoY
|
$546.0M
-8.85%
YoY
|
$599.0M
121.03%
YoY
|
| Capital Expenditures |
$79.00M
-2.47%
YoY
|
$81.00M
-17.35%
YoY
|
$98.00M
-11.71%
YoY
|
$111.0M
-22.38%
YoY
|
$143.0M
57.14%
YoY
|
| Free Cash Flow |
$523.0M
63.95%
YoY
|
$319.0M
7.77%
YoY
|
$296.0M
-31.95%
YoY
|
$435.0M
-4.61%
YoY
|
$456.0M
153.33%
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 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$3.818B
3643.14%
YoY
|
-$127.0M
78.87%
YoY
|
-$96.00M
-96.46%
YoY
|
-$67.00M
-22.09%
YoY
|
-$102.0M
-53.21%
YoY
|
-$71.00M
-212.7%
YoY
|
-$2.715B
9596.43%
YoY
|
-$86.00M
8.86%
YoY
|
-$218.0M
N/A
|
$63.00M
-240.0%
YoY
|
-$28.00M
300.0%
YoY
|
-$79.00M
31.67%
YoY
|
-$45.00M
-15.09%
YoY
|
-$7.000M
-73.08%
YoY
|
-$60.00M
185.71%
YoY
|
-$53.00M
278.57%
YoY
|
-$26.00M
-62.86%
YoY
|
-$21.00M
-80.37%
YoY
|
$25.00M
-600.0%
YoY
|
| Depreciation, Depletion And Amortization |
$20.00M
11.11%
YoY
|
$130.0M
2.36%
YoY
|
$18.00M
12.5%
YoY
|
$18.00M
-85.83%
YoY
|
$18.00M
-85.6%
YoY
|
$127.0M
0.0%
YoY
|
$16.00M
-87.3%
YoY
|
$127.0M
-9.29%
YoY
|
$125.0M
N/A
|
$127.0M
-7.97%
YoY
|
$126.0M
-56.85%
YoY
|
$140.0M
N/A
|
$138.0M
-49.64%
YoY
|
$292.0M
5740.0%
YoY
|
N/A
|
$274.0M
N/A
|
$5.000M
N/A
|
$252.0M
N/A
|
N/A
|
| Cash From Operating Activities |
$75.00M
-31.19%
YoY
|
$113.0M
-44.61%
YoY
|
$167.0M
32.54%
YoY
|
$213.0M
610.0%
YoY
|
$109.0M
172.5%
YoY
|
$204.0M
87.16%
YoY
|
$126.0M
384.62%
YoY
|
$30.00M
-82.46%
YoY
|
$40.00M
N/A
|
$109.0M
-32.72%
YoY
|
$26.00M
-88.84%
YoY
|
$171.0M
N/A
|
$162.0M
-47.74%
YoY
|
$233.0M
N/A
|
N/A
|
$310.0M
N/A
|
N/A
|
$289.0M
N/A
|
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$30.00M
114.29%
YoY
|
$27.00M
107.69%
YoY
|
$24.00M
9.09%
YoY
|
$14.00M
-41.67%
YoY
|
$14.00M
-36.36%
YoY
|
$13.00M
-43.48%
YoY
|
$22.00M
-31.25%
YoY
|
$24.00M
-7.69%
YoY
|
$22.00M
N/A
|
$23.00M
-11.54%
YoY
|
$32.00M
-39.62%
YoY
|
$26.00M
N/A
|
$26.00M
-70.45%
YoY
|
$53.00M
N/A
|
N/A
|
$88.00M
N/A
|
N/A
|
$55.00M
N/A
|
N/A
|
| Acquisitions |
$591.0M
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 |
-$669.0M
5981.82%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
-91.67%
YoY
|
$0.00
-100.0%
YoY
|
-$11.00M
N/A
|
-$9.000M
N/A
|
-$12.00M
N/A
|
-$18.00M
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$1.000M
-99.62%
YoY
|
$397.0M
N/A
|
N/A
|
$266.0M
N/A
|
N/A
|
-$280.0M
N/A
|
N/A
|
| Cash From Investing Activities |
-$699.0M
2696.0%
YoY
|
-$27.00M
22.73%
YoY
|
-$25.00M
-26.47%
YoY
|
-$14.00M
-66.67%
YoY
|
-$25.00M
13.64%
YoY
|
-$22.00M
-4.35%
YoY
|
-$34.00M
6.25%
YoY
|
-$42.00M
61.54%
YoY
|
-$22.00M
N/A
|
-$23.00M
-8.0%
YoY
|
-$32.00M
-109.3%
YoY
|
-$26.00M
N/A
|
-$25.00M
-114.04%
YoY
|
$344.0M
N/A
|
N/A
|
$178.0M
N/A
|
N/A
|
-$335.0M
N/A
|
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
|
| 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
|
$1.034B
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 |
$0.00
-100.0%
YoY
|
-$4.000M
-92.0%
YoY
|
-$102.0M
1940.0%
YoY
|
-$3.000M
-57.14%
YoY
|
$3.000M
-175.0%
YoY
|
-$50.00M
-29.58%
YoY
|
-$5.000M
-44.44%
YoY
|
-$7.000M
133.33%
YoY
|
-$4.000M
N/A
|
-$71.00M
97.22%
YoY
|
-$9.000M
-97.83%
YoY
|
-$3.000M
N/A
|
-$36.00M
-185.71%
YoY
|
-$415.0M
N/A
|
N/A
|
$42.00M
N/A
|
N/A
|
$49.00M
N/A
|
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$75.00M
-31.19%
YoY
|
$113.0M
-44.61%
YoY
|
$167.0M
32.54%
YoY
|
$213.0M
610.0%
YoY
|
$109.0M
172.5%
YoY
|
$204.0M
87.16%
YoY
|
$126.0M
384.62%
YoY
|
$30.00M
-82.46%
YoY
|
$40.00M
N/A
|
$109.0M
-32.72%
YoY
|
$26.00M
-88.84%
YoY
|
$171.0M
N/A
|
$162.0M
-47.74%
YoY
|
$233.0M
N/A
|
N/A
|
$310.0M
N/A
|
N/A
|
$289.0M
N/A
|
N/A
|
| Cash From Investing Activities |
-$699.0M
2696.0%
YoY
|
-$27.00M
22.73%
YoY
|
-$25.00M
-26.47%
YoY
|
-$14.00M
-66.67%
YoY
|
-$25.00M
13.64%
YoY
|
-$22.00M
-4.35%
YoY
|
-$34.00M
6.25%
YoY
|
-$42.00M
61.54%
YoY
|
-$22.00M
N/A
|
-$23.00M
-8.0%
YoY
|
-$32.00M
-109.3%
YoY
|
-$26.00M
N/A
|
-$25.00M
-114.04%
YoY
|
$344.0M
N/A
|
N/A
|
$178.0M
N/A
|
N/A
|
-$335.0M
N/A
|
N/A
|
| Cash From Financing Activities |
$0.00
-100.0%
YoY
|
-$4.000M
-92.0%
YoY
|
-$102.0M
1940.0%
YoY
|
-$3.000M
-57.14%
YoY
|
$3.000M
-175.0%
YoY
|
-$50.00M
-29.58%
YoY
|
-$5.000M
-44.44%
YoY
|
-$7.000M
133.33%
YoY
|
-$4.000M
N/A
|
-$71.00M
97.22%
YoY
|
-$9.000M
-97.83%
YoY
|
-$3.000M
N/A
|
-$36.00M
-185.71%
YoY
|
-$415.0M
N/A
|
N/A
|
$42.00M
N/A
|
N/A
|
$49.00M
N/A
|
N/A
|
| Net Change In Cash |
-$622.0M
-798.88%
YoY
|
$82.00M
-37.88%
YoY
|
$40.00M
-54.02%
YoY
|
$196.0M
-1131.58%
YoY
|
$89.00M
535.71%
YoY
|
$132.0M
780.0%
YoY
|
$87.00M
-680.0%
YoY
|
-$19.00M
-113.38%
YoY
|
$14.00M
N/A
|
$15.00M
-85.15%
YoY
|
-$15.00M
-109.26%
YoY
|
$142.0M
N/A
|
$101.0M
-80.94%
YoY
|
$162.0M
N/A
|
N/A
|
$530.0M
N/A
|
N/A
|
$3.000M
N/A
|
N/A
|
| 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 |
$75.00M
-31.19%
YoY
|
$113.0M
-44.61%
YoY
|
$167.0M
32.54%
YoY
|
$213.0M
610.0%
YoY
|
$109.0M
172.5%
YoY
|
$204.0M
87.16%
YoY
|
$126.0M
384.62%
YoY
|
$30.00M
-82.46%
YoY
|
$40.00M
N/A
|
$109.0M
-32.72%
YoY
|
$26.00M
-88.84%
YoY
|
$171.0M
N/A
|
$162.0M
-47.74%
YoY
|
$233.0M
N/A
|
N/A
|
$310.0M
N/A
|
N/A
|
$289.0M
N/A
|
N/A
|
| Capital Expenditures |
$30.00M
114.29%
YoY
|
$27.00M
107.69%
YoY
|
$24.00M
9.09%
YoY
|
$14.00M
-41.67%
YoY
|
$14.00M
-36.36%
YoY
|
$13.00M
-43.48%
YoY
|
$22.00M
-31.25%
YoY
|
$24.00M
-7.69%
YoY
|
$22.00M
N/A
|
$23.00M
-11.54%
YoY
|
$32.00M
-39.62%
YoY
|
$26.00M
N/A
|
$26.00M
-70.45%
YoY
|
$53.00M
N/A
|
N/A
|
$88.00M
N/A
|
N/A
|
$55.00M
N/A
|
N/A
|
| Free Cash Flow |
$45.00M
-52.63%
YoY
|
$86.00M
-54.97%
YoY
|
$143.0M
37.5%
YoY
|
$199.0M
3216.67%
YoY
|
$95.00M
427.78%
YoY
|
$191.0M
122.09%
YoY
|
$104.0M
-1833.33%
YoY
|
$6.000M
-95.86%
YoY
|
$18.00M
N/A
|
$86.00M
-36.76%
YoY
|
-$6.000M
-103.33%
YoY
|
$145.0M
N/A
|
$136.0M
-38.74%
YoY
|
$180.0M
N/A
|
N/A
|
$222.0M
N/A
|
N/A
|
$234.0M
N/A
|
N/A
|
Loading...