|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$285.0M
31.94%
YoY
|
-$216.0M
-44.33%
YoY
|
-$388.0M
-296.95%
YoY
|
$197.0M
-65.56%
YoY
|
$572.0M
-174.29%
YoY
|
| Depreciation, Depletion And Amortization |
$311.0M
-3.72%
YoY
|
$323.0M
-3.29%
YoY
|
$334.0M
12.84%
YoY
|
$296.0M
-8.92%
YoY
|
$325.0M
-8.96%
YoY
|
| Cash From Operating Activities |
$264.0M
-46.77%
YoY
|
$496.0M
-46.67%
YoY
|
$930.0M
-441.91%
YoY
|
-$272.0M
-130.77%
YoY
|
$884.0M
-38.27%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$247.0M
-4.63%
YoY
|
$259.0M
-8.8%
YoY
|
$284.0M
-8.97%
YoY
|
$312.0M
-207.96%
YoY
|
-$289.0M
11.58%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$30.00M
-11.76%
YoY
|
-$34.00M
-140.0%
YoY
|
$85.00M
-323.68%
YoY
|
-$38.00M
80.95%
YoY
|
-$21.00M
40.0%
YoY
|
| Cash From Investing Activities |
-$164.0M
8.61%
YoY
|
-$151.0M
-24.12%
YoY
|
-$199.0M
-158.02%
YoY
|
$343.0M
-227.99%
YoY
|
-$268.0M
17.54%
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
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$325.0M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$0.00
-100.0%
YoY
|
$750.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$6.000M
-98.13%
YoY
|
| Cash From Financing Activities |
-$101.0M
-77.61%
YoY
|
-$451.0M
-32.08%
YoY
|
-$664.0M
186.21%
YoY
|
-$232.0M
-79.7%
YoY
|
-$1.143B
104.47%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$264.0M
-46.77%
YoY
|
$496.0M
-46.67%
YoY
|
$930.0M
-441.91%
YoY
|
-$272.0M
-130.77%
YoY
|
$884.0M
-38.27%
YoY
|
| Cash From Investing Activities |
-$164.0M
8.61%
YoY
|
-$151.0M
-24.12%
YoY
|
-$199.0M
-158.02%
YoY
|
$343.0M
-227.99%
YoY
|
-$268.0M
17.54%
YoY
|
| Cash From Financing Activities |
-$101.0M
-77.61%
YoY
|
-$451.0M
-32.08%
YoY
|
-$664.0M
186.21%
YoY
|
-$232.0M
-79.7%
YoY
|
-$1.143B
104.47%
YoY
|
| Net Change In Cash |
$1.000M
-100.7%
YoY
|
-$142.0M
-311.94%
YoY
|
$67.00M
-138.51%
YoY
|
-$174.0M
-68.01%
YoY
|
-$544.0M
-183.69%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$264.0M
-46.77%
YoY
|
$496.0M
-46.67%
YoY
|
$930.0M
-441.91%
YoY
|
-$272.0M
-130.77%
YoY
|
$884.0M
-38.27%
YoY
|
| Capital Expenditures |
$247.0M
-4.63%
YoY
|
$259.0M
-8.8%
YoY
|
$284.0M
-8.97%
YoY
|
$312.0M
-207.96%
YoY
|
-$289.0M
11.58%
YoY
|
| Free Cash Flow |
$17.00M
-92.83%
YoY
|
$237.0M
-63.31%
YoY
|
$646.0M
-210.62%
YoY
|
-$584.0M
-149.79%
YoY
|
$1.173B
-30.63%
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 |
-$33.00M
-10.81%
YoY
|
-$315.0M
483.33%
YoY
|
$21.00M
-110.61%
YoY
|
$46.00M
2.22%
YoY
|
-$37.00M
311.11%
YoY
|
-$54.00M
-37.21%
YoY
|
-$198.0M
-9.17%
YoY
|
$45.00M
150.0%
YoY
|
-$9.000M
-91.18%
YoY
|
-$86.00M
-65.46%
YoY
|
-$218.0M
-803.23%
YoY
|
$18.00M
-91.18%
YoY
|
-$102.0M
-143.59%
YoY
|
-$249.0M
-359.38%
YoY
|
$31.00M
-83.68%
YoY
|
$204.0M
3.55%
YoY
|
$234.0M
162.92%
YoY
|
$96.00M
-24.41%
YoY
|
$190.0M
-37.5%
YoY
|
| Depreciation, Depletion And Amortization |
$79.00M
5.33%
YoY
|
$80.00M
2.56%
YoY
|
$77.00M
63.83%
YoY
|
$79.00M
79.55%
YoY
|
$75.00M
-11.76%
YoY
|
$78.00M
-17.02%
YoY
|
$47.00M
-11.32%
YoY
|
$44.00M
-43.59%
YoY
|
$85.00M
4.94%
YoY
|
$94.00M
27.03%
YoY
|
$53.00M
6.0%
YoY
|
$78.00M
65.96%
YoY
|
$81.00M
6.58%
YoY
|
$74.00M
-8.64%
YoY
|
$50.00M
0.0%
YoY
|
$47.00M
-7.84%
YoY
|
$76.00M
-11.63%
YoY
|
$81.00M
-10.0%
YoY
|
$50.00M
-3.85%
YoY
|
| Cash From Operating Activities |
-$233.0M
9.39%
YoY
|
$161.0M
7.33%
YoY
|
$374.0M
32.62%
YoY
|
-$58.00M
-281.25%
YoY
|
-$213.0M
-765.63%
YoY
|
$150.0M
-40.24%
YoY
|
$282.0M
-29.85%
YoY
|
$32.00M
-90.96%
YoY
|
$32.00M
-141.56%
YoY
|
$251.0M
-14.92%
YoY
|
$402.0M
-443.59%
YoY
|
$354.0M
-298.88%
YoY
|
-$77.00M
-71.69%
YoY
|
$295.0M
-25.13%
YoY
|
-$117.0M
-128.26%
YoY
|
-$178.0M
-276.24%
YoY
|
-$272.0M
988.0%
YoY
|
$394.0M
-35.62%
YoY
|
$414.0M
-39.83%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$37.00M
-37.29%
YoY
|
$70.00M
-27.08%
YoY
|
$59.00M
15.69%
YoY
|
$59.00M
11.32%
YoY
|
$59.00M
0.0%
YoY
|
$96.00M
28.0%
YoY
|
$51.00M
-23.88%
YoY
|
$53.00M
-10.17%
YoY
|
$59.00M
-28.92%
YoY
|
$75.00M
-17.58%
YoY
|
$67.00M
-182.72%
YoY
|
$59.00M
-184.29%
YoY
|
$83.00M
-218.57%
YoY
|
$91.00M
-184.26%
YoY
|
-$81.00M
20.9%
YoY
|
-$70.00M
16.67%
YoY
|
-$70.00M
29.63%
YoY
|
-$108.0M
6.93%
YoY
|
-$67.00M
4.69%
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 |
$1.000M
-104.35%
YoY
|
$21.00M
-59.62%
YoY
|
$36.00M
28.57%
YoY
|
-$6.000M
-131.58%
YoY
|
-$23.00M
-355.56%
YoY
|
$52.00M
126.09%
YoY
|
$28.00M
100.0%
YoY
|
$19.00M
-42.42%
YoY
|
$9.000M
-160.0%
YoY
|
$23.00M
64.29%
YoY
|
$14.00M
600.0%
YoY
|
$33.00M
230.0%
YoY
|
-$15.00M
66.67%
YoY
|
$14.00M
-30.0%
YoY
|
$2.000M
-150.0%
YoY
|
$10.00M
100.0%
YoY
|
-$9.000M
N/A
|
$20.00M
81.82%
YoY
|
-$4.000M
-128.57%
YoY
|
| Cash From Investing Activities |
-$29.00M
7.41%
YoY
|
-$49.00M
11.36%
YoY
|
-$23.00M
0.0%
YoY
|
-$65.00M
91.18%
YoY
|
-$27.00M
-46.0%
YoY
|
-$44.00M
-15.38%
YoY
|
-$23.00M
-56.6%
YoY
|
-$34.00M
30.77%
YoY
|
-$50.00M
-26.47%
YoY
|
-$52.00M
-32.47%
YoY
|
-$53.00M
-32.91%
YoY
|
-$26.00M
-56.67%
YoY
|
-$68.00M
-112.16%
YoY
|
-$77.00M
-12.5%
YoY
|
-$79.00M
11.27%
YoY
|
-$60.00M
9.09%
YoY
|
$559.0M
-1135.19%
YoY
|
-$88.00M
-2.22%
YoY
|
-$71.00M
42.0%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$275.0M
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$286.0M
5.93%
YoY
|
-$160.0M
-58.66%
YoY
|
-$323.0M
127.46%
YoY
|
$112.0M
522.22%
YoY
|
$270.0M
350.0%
YoY
|
-$387.0M
49.42%
YoY
|
-$142.0M
-42.51%
YoY
|
$18.00M
-106.29%
YoY
|
$60.00M
-53.13%
YoY
|
-$259.0M
-55.03%
YoY
|
-$247.0M
-146.69%
YoY
|
-$286.0M
-237.5%
YoY
|
$128.0M
-132.57%
YoY
|
-$576.0M
67.93%
YoY
|
$529.0M
-213.52%
YoY
|
$208.0M
-318.95%
YoY
|
-$393.0M
64.44%
YoY
|
-$343.0M
-10.91%
YoY
|
-$466.0M
12.83%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$233.0M
9.39%
YoY
|
$161.0M
7.33%
YoY
|
$374.0M
32.62%
YoY
|
-$58.00M
-281.25%
YoY
|
-$213.0M
-765.63%
YoY
|
$150.0M
-40.24%
YoY
|
$282.0M
-29.85%
YoY
|
$32.00M
-90.96%
YoY
|
$32.00M
-141.56%
YoY
|
$251.0M
-14.92%
YoY
|
$402.0M
-443.59%
YoY
|
$354.0M
-298.88%
YoY
|
-$77.00M
-71.69%
YoY
|
$295.0M
-25.13%
YoY
|
-$117.0M
-128.26%
YoY
|
-$178.0M
-276.24%
YoY
|
-$272.0M
988.0%
YoY
|
$394.0M
-35.62%
YoY
|
$414.0M
-39.83%
YoY
|
| Cash From Investing Activities |
-$29.00M
7.41%
YoY
|
-$49.00M
11.36%
YoY
|
-$23.00M
0.0%
YoY
|
-$65.00M
91.18%
YoY
|
-$27.00M
-46.0%
YoY
|
-$44.00M
-15.38%
YoY
|
-$23.00M
-56.6%
YoY
|
-$34.00M
30.77%
YoY
|
-$50.00M
-26.47%
YoY
|
-$52.00M
-32.47%
YoY
|
-$53.00M
-32.91%
YoY
|
-$26.00M
-56.67%
YoY
|
-$68.00M
-112.16%
YoY
|
-$77.00M
-12.5%
YoY
|
-$79.00M
11.27%
YoY
|
-$60.00M
9.09%
YoY
|
$559.0M
-1135.19%
YoY
|
-$88.00M
-2.22%
YoY
|
-$71.00M
42.0%
YoY
|
| Cash From Financing Activities |
$286.0M
5.93%
YoY
|
-$160.0M
-58.66%
YoY
|
-$323.0M
127.46%
YoY
|
$112.0M
522.22%
YoY
|
$270.0M
350.0%
YoY
|
-$387.0M
49.42%
YoY
|
-$142.0M
-42.51%
YoY
|
$18.00M
-106.29%
YoY
|
$60.00M
-53.13%
YoY
|
-$259.0M
-55.03%
YoY
|
-$247.0M
-146.69%
YoY
|
-$286.0M
-237.5%
YoY
|
$128.0M
-132.57%
YoY
|
-$576.0M
67.93%
YoY
|
$529.0M
-213.52%
YoY
|
$208.0M
-318.95%
YoY
|
-$393.0M
64.44%
YoY
|
-$343.0M
-10.91%
YoY
|
-$466.0M
12.83%
YoY
|
| Net Change In Cash |
$23.00M
-30.3%
YoY
|
-$48.00M
-82.92%
YoY
|
$28.00M
-76.07%
YoY
|
-$11.00M
-168.75%
YoY
|
$33.00M
-21.43%
YoY
|
-$281.0M
368.33%
YoY
|
$117.0M
14.71%
YoY
|
$16.00M
-61.9%
YoY
|
$42.00M
-333.33%
YoY
|
-$60.00M
-83.24%
YoY
|
$102.0M
-69.37%
YoY
|
$42.00M
-240.0%
YoY
|
-$18.00M
-81.63%
YoY
|
-$358.0M
867.57%
YoY
|
$333.0M
-370.73%
YoY
|
-$30.00M
-38.78%
YoY
|
-$98.00M
-70.48%
YoY
|
-$37.00M
-127.01%
YoY
|
-$123.0M
-154.67%
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 |
-$233.0M
9.39%
YoY
|
$161.0M
7.33%
YoY
|
$374.0M
32.62%
YoY
|
-$58.00M
-281.25%
YoY
|
-$213.0M
-765.63%
YoY
|
$150.0M
-40.24%
YoY
|
$282.0M
-29.85%
YoY
|
$32.00M
-90.96%
YoY
|
$32.00M
-141.56%
YoY
|
$251.0M
-14.92%
YoY
|
$402.0M
-443.59%
YoY
|
$354.0M
-298.88%
YoY
|
-$77.00M
-71.69%
YoY
|
$295.0M
-25.13%
YoY
|
-$117.0M
-128.26%
YoY
|
-$178.0M
-276.24%
YoY
|
-$272.0M
988.0%
YoY
|
$394.0M
-35.62%
YoY
|
$414.0M
-39.83%
YoY
|
| Capital Expenditures |
$37.00M
-37.29%
YoY
|
$70.00M
-27.08%
YoY
|
$59.00M
15.69%
YoY
|
$59.00M
11.32%
YoY
|
$59.00M
0.0%
YoY
|
$96.00M
28.0%
YoY
|
$51.00M
-23.88%
YoY
|
$53.00M
-10.17%
YoY
|
$59.00M
-28.92%
YoY
|
$75.00M
-17.58%
YoY
|
$67.00M
-182.72%
YoY
|
$59.00M
-184.29%
YoY
|
$83.00M
-218.57%
YoY
|
$91.00M
-184.26%
YoY
|
-$81.00M
20.9%
YoY
|
-$70.00M
16.67%
YoY
|
-$70.00M
29.63%
YoY
|
-$108.0M
6.93%
YoY
|
-$67.00M
4.69%
YoY
|
| Free Cash Flow |
-$270.0M
-0.74%
YoY
|
$91.00M
68.52%
YoY
|
$315.0M
36.36%
YoY
|
-$117.0M
457.14%
YoY
|
-$272.0M
907.41%
YoY
|
$54.00M
-69.32%
YoY
|
$231.0M
-31.04%
YoY
|
-$21.00M
-107.12%
YoY
|
-$27.00M
-83.13%
YoY
|
$176.0M
-13.73%
YoY
|
$335.0M
-1030.56%
YoY
|
$295.0M
-373.15%
YoY
|
-$160.0M
-20.79%
YoY
|
$204.0M
-59.36%
YoY
|
-$36.00M
-107.48%
YoY
|
-$108.0M
-167.08%
YoY
|
-$202.0M
-796.55%
YoY
|
$502.0M
-29.59%
YoY
|
$481.0M
-36.04%
YoY
|
Loading...