|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$145.0M
-77.17%
YoY
|
$635.0M
-36.05%
YoY
|
$993.0M
540.65%
YoY
|
$155.0M
-162.0%
YoY
|
-$250.0M
-90.17%
YoY
|
| Depreciation, Depletion And Amortization |
$300.0M
2.04%
YoY
|
$294.0M
-2.65%
YoY
|
$302.0M
20.8%
YoY
|
$250.0M
-5.3%
YoY
|
$264.0M
-12.58%
YoY
|
| Cash From Operating Activities |
$1.251B
-4.06%
YoY
|
$1.304B
811.89%
YoY
|
$143.0M
-179.89%
YoY
|
-$179.0M
-161.51%
YoY
|
$291.0M
-68.57%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$375.0M
6.84%
YoY
|
$351.0M
24.03%
YoY
|
$283.0M
32.24%
YoY
|
$214.0M
6.47%
YoY
|
$201.0M
-11.06%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$298.0M
1254.55%
YoY
|
$22.00M
-55.1%
YoY
|
$49.00M
-5.77%
YoY
|
$52.00M
271.43%
YoY
|
| Other Investing Activities |
-$13.00M
550.0%
YoY
|
-$2.000M
-80.0%
YoY
|
-$10.00M
-60.0%
YoY
|
-$25.00M
-56.14%
YoY
|
-$57.00M
-40.63%
YoY
|
| Cash From Investing Activities |
-$362.0M
-23.14%
YoY
|
-$471.0M
60.75%
YoY
|
-$293.0M
23.11%
YoY
|
-$238.0M
21.43%
YoY
|
-$196.0M
36.11%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$315.0M
37.55%
YoY
|
$229.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$26.00M
-93.97%
YoY
|
$431.0M
4210.0%
YoY
|
$10.00M
150.0%
YoY
|
$4.000M
-97.81%
YoY
|
$183.0M
-15.67%
YoY
|
| Cash From Financing Activities |
-$584.0M
43.84%
YoY
|
-$406.0M
294.17%
YoY
|
-$103.0M
7.29%
YoY
|
-$96.00M
-49.21%
YoY
|
-$189.0M
-27.03%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.251B
-4.06%
YoY
|
$1.304B
811.89%
YoY
|
$143.0M
-179.89%
YoY
|
-$179.0M
-161.51%
YoY
|
$291.0M
-68.57%
YoY
|
| Cash From Investing Activities |
-$362.0M
-23.14%
YoY
|
-$471.0M
60.75%
YoY
|
-$293.0M
23.11%
YoY
|
-$238.0M
21.43%
YoY
|
-$196.0M
36.11%
YoY
|
| Cash From Financing Activities |
-$584.0M
43.84%
YoY
|
-$406.0M
294.17%
YoY
|
-$103.0M
7.29%
YoY
|
-$96.00M
-49.21%
YoY
|
-$189.0M
-27.03%
YoY
|
| Net Change In Cash |
$322.0M
-22.22%
YoY
|
$414.0M
-263.64%
YoY
|
-$253.0M
-51.53%
YoY
|
-$522.0M
416.83%
YoY
|
-$101.0M
-119.39%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.251B
-4.06%
YoY
|
$1.304B
811.89%
YoY
|
$143.0M
-179.89%
YoY
|
-$179.0M
-161.51%
YoY
|
$291.0M
-68.57%
YoY
|
| Capital Expenditures |
$375.0M
6.84%
YoY
|
$351.0M
24.03%
YoY
|
$283.0M
32.24%
YoY
|
$214.0M
6.47%
YoY
|
$201.0M
-11.06%
YoY
|
| Free Cash Flow |
$876.0M
-8.08%
YoY
|
$953.0M
-780.71%
YoY
|
-$140.0M
-64.38%
YoY
|
-$393.0M
-536.67%
YoY
|
$90.00M
-87.14%
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 |
$19.00M
-73.97%
YoY
|
-$78.00M
-148.75%
YoY
|
$42.00M
-67.69%
YoY
|
$108.0M
-52.21%
YoY
|
$73.00M
-38.66%
YoY
|
$160.0M
-73.24%
YoY
|
$130.0M
14.04%
YoY
|
$226.0M
45.81%
YoY
|
$119.0M
-5.56%
YoY
|
$598.0M
475.0%
YoY
|
$114.0M
256.25%
YoY
|
$155.0M
124.64%
YoY
|
$126.0M
-352.0%
YoY
|
$104.0M
-360.0%
YoY
|
$32.00M
-149.23%
YoY
|
$69.00M
-365.38%
YoY
|
-$50.00M
-56.52%
YoY
|
-$40.00M
-88.47%
YoY
|
-$65.00M
18.18%
YoY
|
| Depreciation, Depletion And Amortization |
$92.00M
3.37%
YoY
|
$90.00M
2.27%
YoY
|
$89.00M
3.49%
YoY
|
$87.00M
1.16%
YoY
|
$89.00M
7.23%
YoY
|
$88.00M
14.29%
YoY
|
$86.00M
11.69%
YoY
|
$86.00M
21.13%
YoY
|
$83.00M
7.79%
YoY
|
$77.00M
1.32%
YoY
|
$77.00M
1.32%
YoY
|
$71.00M
-5.33%
YoY
|
$77.00M
4.05%
YoY
|
$76.00M
1.33%
YoY
|
$76.00M
1.33%
YoY
|
$75.00M
-2.6%
YoY
|
$74.00M
-6.33%
YoY
|
$75.00M
-8.54%
YoY
|
$75.00M
-9.64%
YoY
|
| Cash From Operating Activities |
-$26.00M
-119.26%
YoY
|
$573.0M
-3.05%
YoY
|
$352.0M
-1.95%
YoY
|
$191.0M
-55.79%
YoY
|
$135.0M
-273.08%
YoY
|
$591.0M
56.76%
YoY
|
$359.0M
754.76%
YoY
|
$432.0M
-683.78%
YoY
|
-$78.00M
-61.39%
YoY
|
$377.0M
144.81%
YoY
|
$42.00M
-139.62%
YoY
|
-$74.00M
-40.32%
YoY
|
-$202.0M
96.12%
YoY
|
$154.0M
327.78%
YoY
|
-$106.0M
-200.95%
YoY
|
-$124.0M
-170.06%
YoY
|
-$103.0M
281.48%
YoY
|
$36.00M
-80.65%
YoY
|
$105.0M
-67.49%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$65.00M
-22.62%
YoY
|
$101.0M
-14.41%
YoY
|
$107.0M
30.49%
YoY
|
$83.00M
1.22%
YoY
|
$84.00M
21.74%
YoY
|
$118.0M
55.26%
YoY
|
$82.00M
10.81%
YoY
|
$82.00M
7.89%
YoY
|
$69.00M
21.05%
YoY
|
$76.00M
15.15%
YoY
|
$74.00M
-225.42%
YoY
|
$76.00M
-276.74%
YoY
|
$57.00M
23.91%
YoY
|
$66.00M
-203.13%
YoY
|
-$59.00M
51.28%
YoY
|
-$43.00M
-12.24%
YoY
|
$46.00M
-6.12%
YoY
|
-$64.00M
20.75%
YoY
|
-$39.00M
-20.41%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$243.0M
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 |
-$1.000M
-133.33%
YoY
|
$5.000M
-111.11%
YoY
|
$3.000M
-250.0%
YoY
|
$2.000M
-98.8%
YoY
|
$3.000M
-101.24%
YoY
|
-$45.00M
650.0%
YoY
|
-$2.000M
-77.78%
YoY
|
$167.0M
N/A
|
-$242.0M
4740.0%
YoY
|
-$6.000M
-700.0%
YoY
|
-$9.000M
-64.0%
YoY
|
$0.00
-100.0%
YoY
|
-$5.000M
-266.67%
YoY
|
$1.000M
-103.33%
YoY
|
-$25.00M
-196.15%
YoY
|
$3.000M
-72.73%
YoY
|
$3.000M
50.0%
YoY
|
-$30.00M
-143.48%
YoY
|
$26.00M
N/A
|
| Cash From Investing Activities |
-$64.00M
-20.99%
YoY
|
-$96.00M
-41.1%
YoY
|
-$104.0M
23.81%
YoY
|
-$81.00M
-195.29%
YoY
|
-$81.00M
-73.95%
YoY
|
-$163.0M
98.78%
YoY
|
-$84.00M
1.2%
YoY
|
$85.00M
-211.84%
YoY
|
-$311.0M
498.08%
YoY
|
-$82.00M
26.15%
YoY
|
-$83.00M
-1.19%
YoY
|
-$76.00M
90.0%
YoY
|
-$52.00M
6.12%
YoY
|
-$65.00M
-30.85%
YoY
|
-$84.00M
546.15%
YoY
|
-$40.00M
5.26%
YoY
|
-$49.00M
-3.92%
YoY
|
-$94.00M
-687.5%
YoY
|
-$13.00M
-73.47%
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 |
$67.00M
-17.28%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$81.00M
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
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$4.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$4.000M
-98.4%
YoY
|
N/A
|
N/A
|
N/A
|
$250.0M
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 |
-$115.0M
-14.81%
YoY
|
-$133.0M
-22.22%
YoY
|
-$118.0M
-3.28%
YoY
|
-$198.0M
26.92%
YoY
|
-$135.0M
-413.95%
YoY
|
-$171.0M
-5800.0%
YoY
|
-$122.0M
269.7%
YoY
|
-$156.0M
387.5%
YoY
|
$43.00M
-204.88%
YoY
|
$3.000M
-112.5%
YoY
|
-$33.00M
65.0%
YoY
|
-$32.00M
100.0%
YoY
|
-$41.00M
13.89%
YoY
|
-$24.00M
41.18%
YoY
|
-$20.00M
-300.0%
YoY
|
-$16.00M
-91.06%
YoY
|
-$36.00M
1100.0%
YoY
|
-$17.00M
466.67%
YoY
|
$10.00M
-104.37%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$26.00M
-119.26%
YoY
|
$573.0M
-3.05%
YoY
|
$352.0M
-1.95%
YoY
|
$191.0M
-55.79%
YoY
|
$135.0M
-273.08%
YoY
|
$591.0M
56.76%
YoY
|
$359.0M
754.76%
YoY
|
$432.0M
-683.78%
YoY
|
-$78.00M
-61.39%
YoY
|
$377.0M
144.81%
YoY
|
$42.00M
-139.62%
YoY
|
-$74.00M
-40.32%
YoY
|
-$202.0M
96.12%
YoY
|
$154.0M
327.78%
YoY
|
-$106.0M
-200.95%
YoY
|
-$124.0M
-170.06%
YoY
|
-$103.0M
281.48%
YoY
|
$36.00M
-80.65%
YoY
|
$105.0M
-67.49%
YoY
|
| Cash From Investing Activities |
-$64.00M
-20.99%
YoY
|
-$96.00M
-41.1%
YoY
|
-$104.0M
23.81%
YoY
|
-$81.00M
-195.29%
YoY
|
-$81.00M
-73.95%
YoY
|
-$163.0M
98.78%
YoY
|
-$84.00M
1.2%
YoY
|
$85.00M
-211.84%
YoY
|
-$311.0M
498.08%
YoY
|
-$82.00M
26.15%
YoY
|
-$83.00M
-1.19%
YoY
|
-$76.00M
90.0%
YoY
|
-$52.00M
6.12%
YoY
|
-$65.00M
-30.85%
YoY
|
-$84.00M
546.15%
YoY
|
-$40.00M
5.26%
YoY
|
-$49.00M
-3.92%
YoY
|
-$94.00M
-687.5%
YoY
|
-$13.00M
-73.47%
YoY
|
| Cash From Financing Activities |
-$115.0M
-14.81%
YoY
|
-$133.0M
-22.22%
YoY
|
-$118.0M
-3.28%
YoY
|
-$198.0M
26.92%
YoY
|
-$135.0M
-413.95%
YoY
|
-$171.0M
-5800.0%
YoY
|
-$122.0M
269.7%
YoY
|
-$156.0M
387.5%
YoY
|
$43.00M
-204.88%
YoY
|
$3.000M
-112.5%
YoY
|
-$33.00M
65.0%
YoY
|
-$32.00M
100.0%
YoY
|
-$41.00M
13.89%
YoY
|
-$24.00M
41.18%
YoY
|
-$20.00M
-300.0%
YoY
|
-$16.00M
-91.06%
YoY
|
-$36.00M
1100.0%
YoY
|
-$17.00M
466.67%
YoY
|
$10.00M
-104.37%
YoY
|
| Net Change In Cash |
-$210.0M
159.26%
YoY
|
$344.0M
33.85%
YoY
|
$130.0M
-15.03%
YoY
|
-$88.00M
-124.38%
YoY
|
-$81.00M
-76.59%
YoY
|
$257.0M
-13.76%
YoY
|
$153.0M
-306.76%
YoY
|
$361.0M
-298.35%
YoY
|
-$346.0M
17.29%
YoY
|
$298.0M
358.46%
YoY
|
-$74.00M
-64.76%
YoY
|
-$182.0M
1.11%
YoY
|
-$295.0M
59.46%
YoY
|
$65.00M
-186.67%
YoY
|
-$210.0M
-305.88%
YoY
|
-$180.0M
350.0%
YoY
|
-$185.0M
117.65%
YoY
|
-$75.00M
-137.69%
YoY
|
$102.0M
126.67%
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 |
-$26.00M
-119.26%
YoY
|
$573.0M
-3.05%
YoY
|
$352.0M
-1.95%
YoY
|
$191.0M
-55.79%
YoY
|
$135.0M
-273.08%
YoY
|
$591.0M
56.76%
YoY
|
$359.0M
754.76%
YoY
|
$432.0M
-683.78%
YoY
|
-$78.00M
-61.39%
YoY
|
$377.0M
144.81%
YoY
|
$42.00M
-139.62%
YoY
|
-$74.00M
-40.32%
YoY
|
-$202.0M
96.12%
YoY
|
$154.0M
327.78%
YoY
|
-$106.0M
-200.95%
YoY
|
-$124.0M
-170.06%
YoY
|
-$103.0M
281.48%
YoY
|
$36.00M
-80.65%
YoY
|
$105.0M
-67.49%
YoY
|
| Capital Expenditures |
$65.00M
-22.62%
YoY
|
$101.0M
-14.41%
YoY
|
$107.0M
30.49%
YoY
|
$83.00M
1.22%
YoY
|
$84.00M
21.74%
YoY
|
$118.0M
55.26%
YoY
|
$82.00M
10.81%
YoY
|
$82.00M
7.89%
YoY
|
$69.00M
21.05%
YoY
|
$76.00M
15.15%
YoY
|
$74.00M
-225.42%
YoY
|
$76.00M
-276.74%
YoY
|
$57.00M
23.91%
YoY
|
$66.00M
-203.13%
YoY
|
-$59.00M
51.28%
YoY
|
-$43.00M
-12.24%
YoY
|
$46.00M
-6.12%
YoY
|
-$64.00M
20.75%
YoY
|
-$39.00M
-20.41%
YoY
|
| Free Cash Flow |
-$91.00M
-278.43%
YoY
|
$472.0M
-0.21%
YoY
|
$245.0M
-11.55%
YoY
|
$108.0M
-69.14%
YoY
|
$51.00M
-134.69%
YoY
|
$473.0M
57.14%
YoY
|
$277.0M
-965.63%
YoY
|
$350.0M
-333.33%
YoY
|
-$147.0M
-43.24%
YoY
|
$301.0M
242.05%
YoY
|
-$32.00M
-31.91%
YoY
|
-$150.0M
85.19%
YoY
|
-$259.0M
73.83%
YoY
|
$88.00M
-12.0%
YoY
|
-$47.00M
-132.64%
YoY
|
-$81.00M
-135.84%
YoY
|
-$149.0M
96.05%
YoY
|
$100.0M
-58.16%
YoY
|
$144.0M
-61.29%
YoY
|
Loading...