|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$843.1M
170.66%
YoY
|
-$311.5M
-36.43%
YoY
|
-$490.0M
-320.62%
YoY
|
$222.1M
-47.22%
YoY
|
$420.8M
-162.85%
YoY
|
| Depreciation, Depletion And Amortization |
$316.3M
7.62%
YoY
|
$293.9M
1.8%
YoY
|
$288.7M
-12.28%
YoY
|
$329.1M
4.71%
YoY
|
$314.3M
-6.71%
YoY
|
| Cash From Operating Activities |
$508.2M
41.44%
YoY
|
$359.3M
-21.19%
YoY
|
$455.9M
-48.09%
YoY
|
$878.2M
-2.0%
YoY
|
$896.1M
164.49%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$685.4M
26.79%
YoY
|
$540.6M
24.91%
YoY
|
$432.8M
64.31%
YoY
|
$263.4M
7.91%
YoY
|
$244.1M
78.18%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$314.6M
N/A
|
$0.00
-100.0%
YoY
|
$877.6M
29153.33%
YoY
|
| Other Investing Activities |
-$54.30M
-770.37%
YoY
|
$8.100M
-36.22%
YoY
|
$12.70M
746.67%
YoY
|
$1.500M
-81.25%
YoY
|
$8.000M
-396.3%
YoY
|
| Cash From Investing Activities |
-$351.1M
-35.13%
YoY
|
-$541.2M
-27.12%
YoY
|
-$742.6M
187.16%
YoY
|
-$258.6M
-78.83%
YoY
|
-$1.222B
422.81%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$354.4M
N/A
|
$0.00
-100.0%
YoY
|
$149.8M
-75.08%
YoY
|
$601.1M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$165.6M
-11.21%
YoY
|
-$186.5M
-28.98%
YoY
|
-$262.6M
-69.21%
YoY
|
-$853.0M
-350.96%
YoY
|
$339.9M
-74.06%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$508.2M
41.44%
YoY
|
$359.3M
-21.19%
YoY
|
$455.9M
-48.09%
YoY
|
$878.2M
-2.0%
YoY
|
$896.1M
164.49%
YoY
|
| Cash From Investing Activities |
-$351.1M
-35.13%
YoY
|
-$541.2M
-27.12%
YoY
|
-$742.6M
187.16%
YoY
|
-$258.6M
-78.83%
YoY
|
-$1.222B
422.81%
YoY
|
| Cash From Financing Activities |
-$165.6M
-11.21%
YoY
|
-$186.5M
-28.98%
YoY
|
-$262.6M
-69.21%
YoY
|
-$853.0M
-350.96%
YoY
|
$339.9M
-74.06%
YoY
|
| Net Change In Cash |
-$9.000M
-97.57%
YoY
|
-$370.7M
-32.56%
YoY
|
-$549.7M
133.02%
YoY
|
-$235.9M
-2531.96%
YoY
|
$9.700M
-99.31%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$508.2M
41.44%
YoY
|
$359.3M
-21.19%
YoY
|
$455.9M
-48.09%
YoY
|
$878.2M
-2.0%
YoY
|
$896.1M
164.49%
YoY
|
| Capital Expenditures |
$685.4M
26.79%
YoY
|
$540.6M
24.91%
YoY
|
$432.8M
64.31%
YoY
|
$263.4M
7.91%
YoY
|
$244.1M
78.18%
YoY
|
| Free Cash Flow |
-$177.2M
-2.26%
YoY
|
-$181.3M
-884.85%
YoY
|
$23.10M
-96.24%
YoY
|
$614.8M
-5.71%
YoY
|
$652.0M
223.09%
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 |
-$2.300M
-102.06%
YoY
|
-$72.90M
-45.31%
YoY
|
-$864.6M
2255.86%
YoY
|
-$17.40M
-35.07%
YoY
|
$111.8M
-197.47%
YoY
|
-$133.3M
-62.78%
YoY
|
-$36.70M
-94.94%
YoY
|
-$26.80M
-134.18%
YoY
|
-$114.7M
-122.29%
YoY
|
-$358.1M
-1829.95%
YoY
|
-$724.8M
-686.88%
YoY
|
$78.40M
200.38%
YoY
|
$514.5M
895.16%
YoY
|
$20.70M
-54.0%
YoY
|
$123.5M
43.44%
YoY
|
$26.10M
-86.86%
YoY
|
$51.70M
-43.19%
YoY
|
$45.00M
305.41%
YoY
|
$86.10M
-39.32%
YoY
|
| Depreciation, Depletion And Amortization |
$117.0M
8.33%
YoY
|
$114.2M
6.63%
YoY
|
$114.2M
5.06%
YoY
|
$110.5M
1.28%
YoY
|
$108.0M
-0.64%
YoY
|
$107.1M
-3.69%
YoY
|
$108.7M
2.74%
YoY
|
$109.1M
-1.36%
YoY
|
$108.7M
1.12%
YoY
|
$111.2M
-26.01%
YoY
|
$105.8M
-28.85%
YoY
|
$110.6M
-26.41%
YoY
|
$107.5M
-9.05%
YoY
|
$150.3M
54.0%
YoY
|
$148.7M
77.66%
YoY
|
$150.3M
83.52%
YoY
|
$118.2M
45.39%
YoY
|
$97.60M
6.78%
YoY
|
$83.70M
5.02%
YoY
|
| Cash From Operating Activities |
$122.4M
192.12%
YoY
|
$107.2M
4.18%
YoY
|
$180.9M
3.55%
YoY
|
$178.2M
18.48%
YoY
|
$41.90M
-160.99%
YoY
|
$102.9M
-221.34%
YoY
|
$174.7M
-19.49%
YoY
|
$150.4M
-14.55%
YoY
|
-$68.70M
-146.51%
YoY
|
-$84.80M
-171.74%
YoY
|
$217.0M
-32.94%
YoY
|
$176.0M
-16.78%
YoY
|
$147.7M
-34.33%
YoY
|
$118.2M
0.94%
YoY
|
$323.6M
17.93%
YoY
|
$211.5M
-34.74%
YoY
|
$224.9M
24.6%
YoY
|
$117.1M
-0.76%
YoY
|
$274.4M
-21.98%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$94.60M
-24.44%
YoY
|
$198.8M
-13.38%
YoY
|
$181.9M
10.71%
YoY
|
$179.5M
70.3%
YoY
|
$125.2M
202.42%
YoY
|
$229.5M
46.18%
YoY
|
$164.3M
119.07%
YoY
|
$105.4M
51.44%
YoY
|
$41.40M
-34.49%
YoY
|
$157.0M
99.49%
YoY
|
$75.00M
17.19%
YoY
|
$69.60M
16.0%
YoY
|
$63.20M
-3.66%
YoY
|
$78.70M
-171.61%
YoY
|
$64.00M
-12.57%
YoY
|
$60.00M
54.24%
YoY
|
$65.60M
155.25%
YoY
|
-$109.9M
148.64%
YoY
|
$73.20M
206.28%
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 |
-$9.900M
-192.52%
YoY
|
$151.0M
15000.0%
YoY
|
$151.1M
-6669.57%
YoY
|
$42.90M
550.0%
YoY
|
$10.70M
81.36%
YoY
|
$1.000M
150.0%
YoY
|
-$2.300M
-128.05%
YoY
|
$6.600M
-294.12%
YoY
|
$5.900M
1375.0%
YoY
|
$400.0K
300.0%
YoY
|
$8.200M
-8300.0%
YoY
|
-$3.400M
-72.13%
YoY
|
$400.0K
-80.0%
YoY
|
$100.0K
-100.01%
YoY
|
-$100.0K
-99.9%
YoY
|
-$12.20M
-14.08%
YoY
|
$2.000M
25.0%
YoY
|
-$842.4M
-1915.52%
YoY
|
-$95.30M
-1566.15%
YoY
|
| Cash From Investing Activities |
-$84.70M
-37.67%
YoY
|
-$47.80M
-79.08%
YoY
|
-$30.80M
-81.51%
YoY
|
-$136.6M
38.26%
YoY
|
-$135.9M
187.32%
YoY
|
-$228.5M
45.91%
YoY
|
-$166.6M
35.34%
YoY
|
-$98.80M
16.65%
YoY
|
-$47.30M
-87.49%
YoY
|
-$156.6M
99.24%
YoY
|
-$123.1M
85.67%
YoY
|
-$84.70M
14.3%
YoY
|
-$378.2M
855.05%
YoY
|
-$78.60M
-91.75%
YoY
|
-$66.30M
-61.09%
YoY
|
-$74.10M
3.2%
YoY
|
-$39.60M
45.05%
YoY
|
-$952.3M
-43386.36%
YoY
|
-$170.4M
879.31%
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 |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$25.00M
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
|
$50.00M
-71.44%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$175.1M
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 |
-$7.000M
-56.79%
YoY
|
-$36.60M
218.26%
YoY
|
-$157.3M
239.01%
YoY
|
$44.50M
-156.69%
YoY
|
-$16.20M
-67.66%
YoY
|
-$11.50M
144.68%
YoY
|
-$46.40M
5.94%
YoY
|
-$78.50M
-40.12%
YoY
|
-$50.10M
-39.64%
YoY
|
-$4.700M
-96.82%
YoY
|
-$43.80M
-80.78%
YoY
|
-$131.1M
-44.94%
YoY
|
-$83.00M
-65.3%
YoY
|
-$147.8M
318.7%
YoY
|
-$227.9M
-163.95%
YoY
|
-$238.1M
476.51%
YoY
|
-$239.2M
-498.0%
YoY
|
-$35.30M
-73.93%
YoY
|
$356.4M
22.73%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$122.4M
192.12%
YoY
|
$107.2M
4.18%
YoY
|
$180.9M
3.55%
YoY
|
$178.2M
18.48%
YoY
|
$41.90M
-160.99%
YoY
|
$102.9M
-221.34%
YoY
|
$174.7M
-19.49%
YoY
|
$150.4M
-14.55%
YoY
|
-$68.70M
-146.51%
YoY
|
-$84.80M
-171.74%
YoY
|
$217.0M
-32.94%
YoY
|
$176.0M
-16.78%
YoY
|
$147.7M
-34.33%
YoY
|
$118.2M
0.94%
YoY
|
$323.6M
17.93%
YoY
|
$211.5M
-34.74%
YoY
|
$224.9M
24.6%
YoY
|
$117.1M
-0.76%
YoY
|
$274.4M
-21.98%
YoY
|
| Cash From Investing Activities |
-$84.70M
-37.67%
YoY
|
-$47.80M
-79.08%
YoY
|
-$30.80M
-81.51%
YoY
|
-$136.6M
38.26%
YoY
|
-$135.9M
187.32%
YoY
|
-$228.5M
45.91%
YoY
|
-$166.6M
35.34%
YoY
|
-$98.80M
16.65%
YoY
|
-$47.30M
-87.49%
YoY
|
-$156.6M
99.24%
YoY
|
-$123.1M
85.67%
YoY
|
-$84.70M
14.3%
YoY
|
-$378.2M
855.05%
YoY
|
-$78.60M
-91.75%
YoY
|
-$66.30M
-61.09%
YoY
|
-$74.10M
3.2%
YoY
|
-$39.60M
45.05%
YoY
|
-$952.3M
-43386.36%
YoY
|
-$170.4M
879.31%
YoY
|
| Cash From Financing Activities |
-$7.000M
-56.79%
YoY
|
-$36.60M
218.26%
YoY
|
-$157.3M
239.01%
YoY
|
$44.50M
-156.69%
YoY
|
-$16.20M
-67.66%
YoY
|
-$11.50M
144.68%
YoY
|
-$46.40M
5.94%
YoY
|
-$78.50M
-40.12%
YoY
|
-$50.10M
-39.64%
YoY
|
-$4.700M
-96.82%
YoY
|
-$43.80M
-80.78%
YoY
|
-$131.1M
-44.94%
YoY
|
-$83.00M
-65.3%
YoY
|
-$147.8M
318.7%
YoY
|
-$227.9M
-163.95%
YoY
|
-$238.1M
476.51%
YoY
|
-$239.2M
-498.0%
YoY
|
-$35.30M
-73.93%
YoY
|
$356.4M
22.73%
YoY
|
| Net Change In Cash |
$29.90M
-127.13%
YoY
|
$22.80M
-116.63%
YoY
|
-$7.200M
-81.2%
YoY
|
$86.10M
-420.07%
YoY
|
-$110.2M
-33.97%
YoY
|
-$137.1M
-44.29%
YoY
|
-$38.30M
-176.45%
YoY
|
-$26.90M
-32.41%
YoY
|
-$166.9M
-46.51%
YoY
|
-$246.1M
127.45%
YoY
|
$50.10M
70.41%
YoY
|
-$39.80M
-60.48%
YoY
|
-$312.0M
469.34%
YoY
|
-$108.2M
-87.57%
YoY
|
$29.40M
-93.61%
YoY
|
-$100.7M
-147.73%
YoY
|
-$54.80M
-125.69%
YoY
|
-$870.5M
5626.97%
YoY
|
$460.4M
-26.3%
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 |
$122.4M
192.12%
YoY
|
$107.2M
4.18%
YoY
|
$180.9M
3.55%
YoY
|
$178.2M
18.48%
YoY
|
$41.90M
-160.99%
YoY
|
$102.9M
-221.34%
YoY
|
$174.7M
-19.49%
YoY
|
$150.4M
-14.55%
YoY
|
-$68.70M
-146.51%
YoY
|
-$84.80M
-171.74%
YoY
|
$217.0M
-32.94%
YoY
|
$176.0M
-16.78%
YoY
|
$147.7M
-34.33%
YoY
|
$118.2M
0.94%
YoY
|
$323.6M
17.93%
YoY
|
$211.5M
-34.74%
YoY
|
$224.9M
24.6%
YoY
|
$117.1M
-0.76%
YoY
|
$274.4M
-21.98%
YoY
|
| Capital Expenditures |
$94.60M
-24.44%
YoY
|
$198.8M
-13.38%
YoY
|
$181.9M
10.71%
YoY
|
$179.5M
70.3%
YoY
|
$125.2M
202.42%
YoY
|
$229.5M
46.18%
YoY
|
$164.3M
119.07%
YoY
|
$105.4M
51.44%
YoY
|
$41.40M
-34.49%
YoY
|
$157.0M
99.49%
YoY
|
$75.00M
17.19%
YoY
|
$69.60M
16.0%
YoY
|
$63.20M
-3.66%
YoY
|
$78.70M
-171.61%
YoY
|
$64.00M
-12.57%
YoY
|
$60.00M
54.24%
YoY
|
$65.60M
155.25%
YoY
|
-$109.9M
148.64%
YoY
|
$73.20M
206.28%
YoY
|
| Free Cash Flow |
$27.80M
-133.37%
YoY
|
-$91.60M
-27.65%
YoY
|
-$1.000M
-109.62%
YoY
|
-$1.300M
-102.89%
YoY
|
-$83.30M
-24.34%
YoY
|
-$126.6M
-47.64%
YoY
|
$10.40M
-92.68%
YoY
|
$45.00M
-57.71%
YoY
|
-$110.1M
-230.3%
YoY
|
-$241.8M
-712.15%
YoY
|
$142.0M
-45.3%
YoY
|
$106.4M
-29.77%
YoY
|
$84.50M
-46.96%
YoY
|
$39.50M
-82.6%
YoY
|
$259.6M
29.03%
YoY
|
$151.5M
-46.88%
YoY
|
$159.3M
2.91%
YoY
|
$227.0M
39.95%
YoY
|
$201.2M
-38.62%
YoY
|
Loading...