|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$283.0M
-233.49%
YoY
|
$212.0M
118.56%
YoY
|
$97.00M
-40.12%
YoY
|
$162.0M
-135.29%
YoY
|
-$459.0M
-68.13%
YoY
|
| Depreciation, Depletion And Amortization |
$336.0M
30.74%
YoY
|
$257.0M
-10.45%
YoY
|
$287.0M
6.69%
YoY
|
$269.0M
-4.27%
YoY
|
$281.0M
-5.7%
YoY
|
| Cash From Operating Activities |
$398.0M
-7.23%
YoY
|
$429.0M
-14.71%
YoY
|
$503.0M
22.98%
YoY
|
$409.0M
-398.54%
YoY
|
-$137.0M
-68.72%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$296.0M
30.4%
YoY
|
$227.0M
-20.35%
YoY
|
$285.0M
69.64%
YoY
|
$168.0M
211.11%
YoY
|
$54.00M
-37.21%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$11.00M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$87.00M
42.62%
YoY
|
$61.00M
-10.29%
YoY
|
$68.00M
-73.33%
YoY
|
$255.0M
-43.08%
YoY
|
$448.0M
118.54%
YoY
|
| Cash From Investing Activities |
-$209.0M
25.9%
YoY
|
-$166.0M
-23.5%
YoY
|
-$217.0M
-349.43%
YoY
|
$87.00M
-77.92%
YoY
|
$394.0M
231.09%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$280.0M
-45.31%
YoY
|
$512.0M
236.84%
YoY
|
$152.0M
2071.43%
YoY
|
$7.000M
N/A
|
$0.00
-100.0%
YoY
|
| Common Stock Issuance & Retirement, Net |
$45.00M
-61.21%
YoY
|
$116.0M
-35.56%
YoY
|
$180.0M
-20.7%
YoY
|
$227.0M
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 |
-$365.0M
-36.3%
YoY
|
-$573.0M
20.63%
YoY
|
-$475.0M
48.44%
YoY
|
-$320.0M
-32.63%
YoY
|
-$475.0M
-151.97%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$398.0M
-7.23%
YoY
|
$429.0M
-14.71%
YoY
|
$503.0M
22.98%
YoY
|
$409.0M
-398.54%
YoY
|
-$137.0M
-68.72%
YoY
|
| Cash From Investing Activities |
-$209.0M
25.9%
YoY
|
-$166.0M
-23.5%
YoY
|
-$217.0M
-349.43%
YoY
|
$87.00M
-77.92%
YoY
|
$394.0M
231.09%
YoY
|
| Cash From Financing Activities |
-$365.0M
-36.3%
YoY
|
-$573.0M
20.63%
YoY
|
-$475.0M
48.44%
YoY
|
-$320.0M
-32.63%
YoY
|
-$475.0M
-151.97%
YoY
|
| Net Change In Cash |
-$176.0M
-43.23%
YoY
|
-$310.0M
64.02%
YoY
|
-$189.0M
-207.39%
YoY
|
$176.0M
-180.73%
YoY
|
-$218.0M
-136.64%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$398.0M
-7.23%
YoY
|
$429.0M
-14.71%
YoY
|
$503.0M
22.98%
YoY
|
$409.0M
-398.54%
YoY
|
-$137.0M
-68.72%
YoY
|
| Capital Expenditures |
$296.0M
30.4%
YoY
|
$227.0M
-20.35%
YoY
|
$285.0M
69.64%
YoY
|
$168.0M
211.11%
YoY
|
$54.00M
-37.21%
YoY
|
| Free Cash Flow |
$102.0M
-49.5%
YoY
|
$202.0M
-7.34%
YoY
|
$218.0M
-9.54%
YoY
|
$241.0M
-226.18%
YoY
|
-$191.0M
-63.55%
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 |
$11.00M
-119.3%
YoY
|
-$205.0M
-410.61%
YoY
|
-$16.00M
-129.63%
YoY
|
-$5.000M
-107.81%
YoY
|
-$57.00M
-303.57%
YoY
|
$66.00M
-64.71%
YoY
|
$54.00M
100.0%
YoY
|
$64.00M
-142.67%
YoY
|
$28.00M
-15.15%
YoY
|
$187.0M
450.0%
YoY
|
$27.00M
-22.86%
YoY
|
-$150.0M
-200.0%
YoY
|
$33.00M
-157.89%
YoY
|
$34.00M
-150.75%
YoY
|
$35.00M
-140.7%
YoY
|
$150.0M
-229.31%
YoY
|
-$57.00M
-70.0%
YoY
|
-$67.00M
-69.12%
YoY
|
-$86.00M
-68.84%
YoY
|
| Depreciation, Depletion And Amortization |
$64.00M
-7.25%
YoY
|
$67.00M
3.08%
YoY
|
$78.00M
23.81%
YoY
|
$122.0M
90.63%
YoY
|
$69.00M
6.15%
YoY
|
$65.00M
-30.85%
YoY
|
$63.00M
-3.08%
YoY
|
$64.00M
0.0%
YoY
|
$65.00M
1.56%
YoY
|
$94.00M
44.62%
YoY
|
$65.00M
-2.99%
YoY
|
$64.00M
-5.88%
YoY
|
$64.00M
-7.25%
YoY
|
$65.00M
-4.41%
YoY
|
$67.00M
-1.47%
YoY
|
$68.00M
-4.23%
YoY
|
$69.00M
-6.76%
YoY
|
$68.00M
-6.85%
YoY
|
$68.00M
-9.33%
YoY
|
| Cash From Operating Activities |
$59.00M
-31.4%
YoY
|
$105.0M
31.25%
YoY
|
$99.00M
-29.29%
YoY
|
$108.0M
-7.69%
YoY
|
$86.00M
-6.52%
YoY
|
$80.00M
-36.51%
YoY
|
$140.0M
10.24%
YoY
|
$117.0M
-19.86%
YoY
|
$92.00M
-11.54%
YoY
|
$126.0M
80.0%
YoY
|
$127.0M
-14.19%
YoY
|
$146.0M
-0.68%
YoY
|
$104.0M
136.36%
YoY
|
$70.00M
-266.67%
YoY
|
$148.0M
124.24%
YoY
|
$147.0M
-263.33%
YoY
|
$44.00M
-161.97%
YoY
|
-$42.00M
-74.39%
YoY
|
$66.00M
-156.9%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$83.00M
7.79%
YoY
|
$108.0M
71.43%
YoY
|
$68.00M
58.14%
YoY
|
$43.00M
-15.69%
YoY
|
$77.00M
10.0%
YoY
|
$63.00M
-30.0%
YoY
|
$43.00M
-39.44%
YoY
|
$51.00M
-27.14%
YoY
|
$70.00M
29.63%
YoY
|
$90.00M
40.63%
YoY
|
$71.00M
-236.54%
YoY
|
$70.00M
-325.81%
YoY
|
$54.00M
157.14%
YoY
|
$64.00M
-346.15%
YoY
|
-$52.00M
246.67%
YoY
|
-$31.00M
287.5%
YoY
|
$21.00M
320.0%
YoY
|
-$26.00M
62.5%
YoY
|
-$15.00M
7.14%
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 |
$11.00M
N/A
|
$12.00M
-61.29%
YoY
|
$0.00
-100.0%
YoY
|
$75.00M
N/A
|
N/A
|
$31.00M
-186.11%
YoY
|
$30.00M
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$36.00M
-427.27%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
-99.5%
YoY
|
$103.0M
N/A
|
$11.00M
-320.0%
YoY
|
$45.00M
-84.27%
YoY
|
$199.0M
20.61%
YoY
|
$0.00
-100.0%
YoY
|
-$5.000M
400.0%
YoY
|
$286.0M
N/A
|
| Cash From Investing Activities |
-$72.00M
-6.49%
YoY
|
-$96.00M
200.0%
YoY
|
-$68.00M
423.08%
YoY
|
$32.00M
-162.75%
YoY
|
-$77.00M
10.0%
YoY
|
-$32.00M
-74.6%
YoY
|
-$13.00M
-81.69%
YoY
|
-$51.00M
-26.09%
YoY
|
-$70.00M
-242.86%
YoY
|
-$126.0M
137.74%
YoY
|
-$71.00M
914.29%
YoY
|
-$69.00M
-141.07%
YoY
|
$49.00M
-333.33%
YoY
|
-$53.00M
70.97%
YoY
|
-$7.000M
-102.58%
YoY
|
$168.0M
7.01%
YoY
|
-$21.00M
600.0%
YoY
|
-$31.00M
82.35%
YoY
|
$271.0M
-2035.71%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$50.00M
-61.83%
YoY
|
N/A
|
N/A
|
N/A
|
$131.0M
-63.1%
YoY
|
N/A
|
N/A
|
N/A
|
$355.0M
533.93%
YoY
|
N/A
|
N/A
|
N/A
|
$56.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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
|
$45.00M
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
|
$105.0M
72.13%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$61.00M
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 |
-$61.00M
-67.72%
YoY
|
-$54.00M
-57.14%
YoY
|
-$69.00M
-25.81%
YoY
|
-$53.00M
-762.5%
YoY
|
-$189.0M
-47.79%
YoY
|
-$126.0M
250.0%
YoY
|
-$93.00M
-16.96%
YoY
|
$8.000M
-107.27%
YoY
|
-$362.0M
66.82%
YoY
|
-$36.00M
-53.85%
YoY
|
-$112.0M
1300.0%
YoY
|
-$110.0M
-33.33%
YoY
|
-$217.0M
214.49%
YoY
|
-$78.00M
1200.0%
YoY
|
-$8.000M
-98.18%
YoY
|
-$165.0M
617.39%
YoY
|
-$69.00M
885.71%
YoY
|
-$6.000M
-14.29%
YoY
|
-$439.0M
4290.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$59.00M
-31.4%
YoY
|
$105.0M
31.25%
YoY
|
$99.00M
-29.29%
YoY
|
$108.0M
-7.69%
YoY
|
$86.00M
-6.52%
YoY
|
$80.00M
-36.51%
YoY
|
$140.0M
10.24%
YoY
|
$117.0M
-19.86%
YoY
|
$92.00M
-11.54%
YoY
|
$126.0M
80.0%
YoY
|
$127.0M
-14.19%
YoY
|
$146.0M
-0.68%
YoY
|
$104.0M
136.36%
YoY
|
$70.00M
-266.67%
YoY
|
$148.0M
124.24%
YoY
|
$147.0M
-263.33%
YoY
|
$44.00M
-161.97%
YoY
|
-$42.00M
-74.39%
YoY
|
$66.00M
-156.9%
YoY
|
| Cash From Investing Activities |
-$72.00M
-6.49%
YoY
|
-$96.00M
200.0%
YoY
|
-$68.00M
423.08%
YoY
|
$32.00M
-162.75%
YoY
|
-$77.00M
10.0%
YoY
|
-$32.00M
-74.6%
YoY
|
-$13.00M
-81.69%
YoY
|
-$51.00M
-26.09%
YoY
|
-$70.00M
-242.86%
YoY
|
-$126.0M
137.74%
YoY
|
-$71.00M
914.29%
YoY
|
-$69.00M
-141.07%
YoY
|
$49.00M
-333.33%
YoY
|
-$53.00M
70.97%
YoY
|
-$7.000M
-102.58%
YoY
|
$168.0M
7.01%
YoY
|
-$21.00M
600.0%
YoY
|
-$31.00M
82.35%
YoY
|
$271.0M
-2035.71%
YoY
|
| Cash From Financing Activities |
-$61.00M
-67.72%
YoY
|
-$54.00M
-57.14%
YoY
|
-$69.00M
-25.81%
YoY
|
-$53.00M
-762.5%
YoY
|
-$189.0M
-47.79%
YoY
|
-$126.0M
250.0%
YoY
|
-$93.00M
-16.96%
YoY
|
$8.000M
-107.27%
YoY
|
-$362.0M
66.82%
YoY
|
-$36.00M
-53.85%
YoY
|
-$112.0M
1300.0%
YoY
|
-$110.0M
-33.33%
YoY
|
-$217.0M
214.49%
YoY
|
-$78.00M
1200.0%
YoY
|
-$8.000M
-98.18%
YoY
|
-$165.0M
617.39%
YoY
|
-$69.00M
885.71%
YoY
|
-$6.000M
-14.29%
YoY
|
-$439.0M
4290.0%
YoY
|
| Net Change In Cash |
-$74.00M
-58.89%
YoY
|
-$45.00M
-42.31%
YoY
|
-$38.00M
-211.76%
YoY
|
$87.00M
17.57%
YoY
|
-$180.0M
-47.06%
YoY
|
-$78.00M
116.67%
YoY
|
$34.00M
-160.71%
YoY
|
$74.00M
-324.24%
YoY
|
-$340.0M
431.25%
YoY
|
-$36.00M
-40.98%
YoY
|
-$56.00M
-142.11%
YoY
|
-$33.00M
-122.0%
YoY
|
-$64.00M
39.13%
YoY
|
-$61.00M
-22.78%
YoY
|
$133.0M
-230.39%
YoY
|
$150.0M
240.91%
YoY
|
-$46.00M
-43.21%
YoY
|
-$79.00M
-57.98%
YoY
|
-$102.0M
-27.14%
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 |
$59.00M
-31.4%
YoY
|
$105.0M
31.25%
YoY
|
$99.00M
-29.29%
YoY
|
$108.0M
-7.69%
YoY
|
$86.00M
-6.52%
YoY
|
$80.00M
-36.51%
YoY
|
$140.0M
10.24%
YoY
|
$117.0M
-19.86%
YoY
|
$92.00M
-11.54%
YoY
|
$126.0M
80.0%
YoY
|
$127.0M
-14.19%
YoY
|
$146.0M
-0.68%
YoY
|
$104.0M
136.36%
YoY
|
$70.00M
-266.67%
YoY
|
$148.0M
124.24%
YoY
|
$147.0M
-263.33%
YoY
|
$44.00M
-161.97%
YoY
|
-$42.00M
-74.39%
YoY
|
$66.00M
-156.9%
YoY
|
| Capital Expenditures |
$83.00M
7.79%
YoY
|
$108.0M
71.43%
YoY
|
$68.00M
58.14%
YoY
|
$43.00M
-15.69%
YoY
|
$77.00M
10.0%
YoY
|
$63.00M
-30.0%
YoY
|
$43.00M
-39.44%
YoY
|
$51.00M
-27.14%
YoY
|
$70.00M
29.63%
YoY
|
$90.00M
40.63%
YoY
|
$71.00M
-236.54%
YoY
|
$70.00M
-325.81%
YoY
|
$54.00M
157.14%
YoY
|
$64.00M
-346.15%
YoY
|
-$52.00M
246.67%
YoY
|
-$31.00M
287.5%
YoY
|
$21.00M
320.0%
YoY
|
-$26.00M
62.5%
YoY
|
-$15.00M
7.14%
YoY
|
| Free Cash Flow |
-$24.00M
-366.67%
YoY
|
-$3.000M
-117.65%
YoY
|
$31.00M
-68.04%
YoY
|
$65.00M
-1.52%
YoY
|
$9.000M
-59.09%
YoY
|
$17.00M
-52.78%
YoY
|
$97.00M
73.21%
YoY
|
$66.00M
-13.16%
YoY
|
$22.00M
-56.0%
YoY
|
$36.00M
500.0%
YoY
|
$56.00M
-72.0%
YoY
|
$76.00M
-57.3%
YoY
|
$50.00M
117.39%
YoY
|
$6.000M
-137.5%
YoY
|
$200.0M
146.91%
YoY
|
$178.0M
-317.07%
YoY
|
$23.00M
-130.26%
YoY
|
-$16.00M
-89.19%
YoY
|
$81.00M
-179.41%
YoY
|
Loading...