|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$1.065B
13.86%
YoY
|
-$935.4M
-18.8%
YoY
|
-$1.152B
24.62%
YoY
|
-$924.4M
88.01%
YoY
|
-$491.7M
94.13%
YoY
|
| Depreciation, Depletion And Amortization |
$207.4M
-0.05%
YoY
|
$207.5M
-0.31%
YoY
|
$208.1M
83.06%
YoY
|
$113.7M
75.19%
YoY
|
$64.90M
51.99%
YoY
|
| Cash From Operating Activities |
$1.796B
118.45%
YoY
|
$822.3M
79.47%
YoY
|
$458.2M
24.07%
YoY
|
$369.3M
-43.97%
YoY
|
$659.1M
25.7%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$441.0M
145.47%
YoY
|
$179.6M
-46.24%
YoY
|
$334.2M
-21.59%
YoY
|
$426.2M
356.9%
YoY
|
$93.27M
-10.45%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$2.840M
-26.41%
YoY
|
$3.859M
-71.18%
YoY
|
$13.39M
-70.7%
YoY
|
$45.69M
11.66%
YoY
|
| Other Investing Activities |
-$949.2M
41.44%
YoY
|
-$671.1M
-73.06%
YoY
|
-$2.491B
18505.71%
YoY
|
-$13.39M
-70.7%
YoY
|
-$45.69M
-383.8%
YoY
|
| Cash From Investing Activities |
-$1.393B
63.44%
YoY
|
-$852.1M
-69.84%
YoY
|
-$2.825B
540.54%
YoY
|
-$441.1M
200.4%
YoY
|
-$146.8M
51.32%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$88.53M
25.85%
YoY
|
$70.34M
32.16%
YoY
|
$53.23M
16.34%
YoY
|
$45.75M
-39.94%
YoY
|
$76.18M
402.62%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$88.53M
34.35%
YoY
|
$65.89M
-1.91%
YoY
|
$67.18M
53.93%
YoY
|
$43.64M
-97.27%
YoY
|
$1.598B
868.72%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.796B
118.45%
YoY
|
$822.3M
79.47%
YoY
|
$458.2M
24.07%
YoY
|
$369.3M
-43.97%
YoY
|
$659.1M
25.7%
YoY
|
| Cash From Investing Activities |
-$1.393B
63.44%
YoY
|
-$852.1M
-69.84%
YoY
|
-$2.825B
540.54%
YoY
|
-$441.1M
200.4%
YoY
|
-$146.8M
51.32%
YoY
|
| Cash From Financing Activities |
$88.53M
34.35%
YoY
|
$65.89M
-1.91%
YoY
|
$67.18M
53.93%
YoY
|
$43.64M
-97.27%
YoY
|
$1.598B
868.72%
YoY
|
| Net Change In Cash |
$493.6M
1386.09%
YoY
|
$33.22M
-101.44%
YoY
|
-$2.300B
8472.81%
YoY
|
-$26.83M
-101.27%
YoY
|
$2.110B
256.21%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.796B
118.45%
YoY
|
$822.3M
79.47%
YoY
|
$458.2M
24.07%
YoY
|
$369.3M
-43.97%
YoY
|
$659.1M
25.7%
YoY
|
| Capital Expenditures |
$441.0M
145.47%
YoY
|
$179.6M
-46.24%
YoY
|
$334.2M
-21.59%
YoY
|
$426.2M
356.9%
YoY
|
$93.27M
-10.45%
YoY
|
| Free Cash Flow |
$1.355B
110.9%
YoY
|
$642.7M
418.23%
YoY
|
$124.0M
-318.08%
YoY
|
-$56.87M
-110.05%
YoY
|
$565.8M
34.66%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$246.0M
14.39%
YoY
|
-$316.0M
43.92%
YoY
|
-$255.6M
6.81%
YoY
|
-$278.4M
35.21%
YoY
|
-$215.1M
-20.53%
YoY
|
-$219.6M
-32.17%
YoY
|
-$239.3M
-13.65%
YoY
|
-$205.9M
-27.19%
YoY
|
-$270.6M
0.85%
YoY
|
-$323.7M
11.65%
YoY
|
-$277.2M
-6.93%
YoY
|
-$282.8M
60.27%
YoY
|
-$268.3M
67.48%
YoY
|
-$289.9M
102.32%
YoY
|
-$297.8M
302.42%
YoY
|
-$176.4M
25.91%
YoY
|
-$160.2M
19.36%
YoY
|
-$143.3M
144.12%
YoY
|
-$74.00M
52.23%
YoY
|
-$140.1M
95.93%
YoY
|
| Depreciation, Depletion And Amortization |
$60.00M
20.97%
YoY
|
$62.99M
22.76%
YoY
|
$51.20M
-19.87%
YoY
|
$49.60M
3.77%
YoY
|
$49.60M
1.85%
YoY
|
$51.31M
-5.92%
YoY
|
$63.90M
32.02%
YoY
|
$47.80M
-0.62%
YoY
|
$48.70M
13.52%
YoY
|
$54.54M
28.22%
YoY
|
$48.40M
62.42%
YoY
|
$48.10M
92.4%
YoY
|
$42.90M
107.25%
YoY
|
$42.54M
91.76%
YoY
|
$29.80M
82.82%
YoY
|
$25.00M
59.24%
YoY
|
$20.70M
42.76%
YoY
|
$22.18M
63.11%
YoY
|
$16.30M
44.25%
YoY
|
$15.70M
61.86%
YoY
|
| Cash From Operating Activities |
$629.0M
41.69%
YoY
|
$607.0M
229.01%
YoY
|
$546.2M
120.74%
YoY
|
$199.3M
31.57%
YoY
|
$443.9M
85.78%
YoY
|
$184.5M
28.76%
YoY
|
$247.4M
119.55%
YoY
|
$151.4M
433.46%
YoY
|
$238.9M
37.5%
YoY
|
$143.3M
20.18%
YoY
|
$112.7M
67.85%
YoY
|
$28.39M
7.14%
YoY
|
$173.8M
11.09%
YoY
|
$119.2M
-2.46%
YoY
|
$67.14M
-62.94%
YoY
|
$26.50M
-86.14%
YoY
|
$156.4M
-4.88%
YoY
|
$122.2M
-31.72%
YoY
|
$181.2M
-2.18%
YoY
|
$191.2M
19.44%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$33.00M
90.04%
YoY
|
$299.9M
369.65%
YoY
|
$103.6M
252.26%
YoY
|
$22.61M
-43.29%
YoY
|
$17.37M
-62.8%
YoY
|
$63.86M
-2.01%
YoY
|
$29.41M
-44.73%
YoY
|
$39.87M
-67.82%
YoY
|
$46.68M
-48.9%
YoY
|
$65.17M
-58.55%
YoY
|
$53.20M
-139.45%
YoY
|
$123.9M
-247.85%
YoY
|
$91.36M
76.4%
YoY
|
$157.2M
-449.8%
YoY
|
-$134.9M
1176.68%
YoY
|
-$83.81M
260.89%
YoY
|
$51.79M
133.99%
YoY
|
-$44.94M
-25.59%
YoY
|
-$10.56M
-59.22%
YoY
|
-$23.22M
-13.34%
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
|
N/A
|
| Other Investing Activities |
-$2.000M
-88.84%
YoY
|
-$119.6M
479.1%
YoY
|
-$439.9M
-27.2%
YoY
|
-$371.8M
2305.88%
YoY
|
-$17.93M
-41.62%
YoY
|
-$20.65M
-246.8%
YoY
|
-$604.2M
3798.37%
YoY
|
-$15.45M
-93.38%
YoY
|
-$30.70M
-98.64%
YoY
|
$14.07M
-294.77%
YoY
|
-$15.50M
N/A
|
-$233.6M
3688.32%
YoY
|
-$2.256B
N/A
|
-$7.223M
N/A
|
$0.00
-100.0%
YoY
|
-$6.165M
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
-$45.69M
-353.84%
YoY
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$675.0M
1812.67%
YoY
|
-$419.5M
396.4%
YoY
|
-$543.5M
-14.23%
YoY
|
-$394.4M
612.84%
YoY
|
-$35.29M
-55.09%
YoY
|
-$84.51M
65.39%
YoY
|
-$633.7M
821.01%
YoY
|
-$55.32M
-84.52%
YoY
|
-$78.58M
-96.65%
YoY
|
-$51.10M
-68.92%
YoY
|
-$68.80M
-48.98%
YoY
|
-$357.5M
297.28%
YoY
|
-$2.348B
4433.27%
YoY
|
-$164.4M
265.87%
YoY
|
-$134.9M
139.72%
YoY
|
-$89.98M
287.43%
YoY
|
-$51.79M
131.32%
YoY
|
-$44.94M
-51.31%
YoY
|
-$56.26M
612.09%
YoY
|
-$23.22M
-825.75%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$31.00M
-15.14%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$36.53M
11.82%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$32.67M
28.26%
YoY
|
$5.926M
N/A
|
N/A
N/A
|
N/A
N/A
|
$25.47M
4.7%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$24.33M
-19.5%
YoY
|
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
|
N/A
|
| Cash From Financing Activities |
$31.00M
-15.14%
YoY
|
$4.021M
-69.42%
YoY
|
$20.81M
4.33%
YoY
|
$27.16M
493.42%
YoY
|
$36.53M
29.45%
YoY
|
$13.15M
123.76%
YoY
|
$19.95M
23.14%
YoY
|
$4.577M
-77.49%
YoY
|
$28.22M
14.15%
YoY
|
$5.876M
224.64%
YoY
|
$16.20M
27.76%
YoY
|
$20.34M
296.55%
YoY
|
$24.72M
2.91%
YoY
|
$1.810M
-99.82%
YoY
|
$12.68M
-37.81%
YoY
|
$5.128M
-56.08%
YoY
|
$24.02M
-95.74%
YoY
|
$1.002B
18110.18%
YoY
|
$20.39M
451.05%
YoY
|
$11.67M
-92.51%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$629.0M
41.69%
YoY
|
$607.0M
229.01%
YoY
|
$546.2M
120.74%
YoY
|
$199.3M
31.57%
YoY
|
$443.9M
85.78%
YoY
|
$184.5M
28.76%
YoY
|
$247.4M
119.55%
YoY
|
$151.4M
433.46%
YoY
|
$238.9M
37.5%
YoY
|
$143.3M
20.18%
YoY
|
$112.7M
67.85%
YoY
|
$28.39M
7.14%
YoY
|
$173.8M
11.09%
YoY
|
$119.2M
-2.46%
YoY
|
$67.14M
-62.94%
YoY
|
$26.50M
-86.14%
YoY
|
$156.4M
-4.88%
YoY
|
$122.2M
-31.72%
YoY
|
$181.2M
-2.18%
YoY
|
$191.2M
19.44%
YoY
|
| Cash From Investing Activities |
-$675.0M
1812.67%
YoY
|
-$419.5M
396.4%
YoY
|
-$543.5M
-14.23%
YoY
|
-$394.4M
612.84%
YoY
|
-$35.29M
-55.09%
YoY
|
-$84.51M
65.39%
YoY
|
-$633.7M
821.01%
YoY
|
-$55.32M
-84.52%
YoY
|
-$78.58M
-96.65%
YoY
|
-$51.10M
-68.92%
YoY
|
-$68.80M
-48.98%
YoY
|
-$357.5M
297.28%
YoY
|
-$2.348B
4433.27%
YoY
|
-$164.4M
265.87%
YoY
|
-$134.9M
139.72%
YoY
|
-$89.98M
287.43%
YoY
|
-$51.79M
131.32%
YoY
|
-$44.94M
-51.31%
YoY
|
-$56.26M
612.09%
YoY
|
-$23.22M
-825.75%
YoY
|
| Cash From Financing Activities |
$31.00M
-15.14%
YoY
|
$4.021M
-69.42%
YoY
|
$20.81M
4.33%
YoY
|
$27.16M
493.42%
YoY
|
$36.53M
29.45%
YoY
|
$13.15M
123.76%
YoY
|
$19.95M
23.14%
YoY
|
$4.577M
-77.49%
YoY
|
$28.22M
14.15%
YoY
|
$5.876M
224.64%
YoY
|
$16.20M
27.76%
YoY
|
$20.34M
296.55%
YoY
|
$24.72M
2.91%
YoY
|
$1.810M
-99.82%
YoY
|
$12.68M
-37.81%
YoY
|
$5.128M
-56.08%
YoY
|
$24.02M
-95.74%
YoY
|
$1.002B
18110.18%
YoY
|
$20.39M
451.05%
YoY
|
$11.67M
-92.51%
YoY
|
| Net Change In Cash |
$629.0M
40.72%
YoY
|
$191.5M
69.28%
YoY
|
$23.53M
-106.42%
YoY
|
-$167.9M
-266.77%
YoY
|
$447.0M
137.83%
YoY
|
$113.1M
15.37%
YoY
|
-$366.3M
-709.44%
YoY
|
$100.7M
-132.62%
YoY
|
$187.9M
-108.74%
YoY
|
$98.06M
-325.94%
YoY
|
$60.10M
-209.21%
YoY
|
-$308.7M
429.1%
YoY
|
-$2.149B
-1770.51%
YoY
|
-$43.40M
-104.02%
YoY
|
-$55.03M
-137.87%
YoY
|
-$58.35M
-132.48%
YoY
|
$128.7M
-81.79%
YoY
|
$1.079B
1070.11%
YoY
|
$145.3M
-19.72%
YoY
|
$179.7M
-43.69%
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
|
N/A
|
| Cash From Operating Activities |
$629.0M
41.69%
YoY
|
$607.0M
229.01%
YoY
|
$546.2M
120.74%
YoY
|
$199.3M
31.57%
YoY
|
$443.9M
85.78%
YoY
|
$184.5M
28.76%
YoY
|
$247.4M
119.55%
YoY
|
$151.4M
433.46%
YoY
|
$238.9M
37.5%
YoY
|
$143.3M
20.18%
YoY
|
$112.7M
67.85%
YoY
|
$28.39M
7.14%
YoY
|
$173.8M
11.09%
YoY
|
$119.2M
-2.46%
YoY
|
$67.14M
-62.94%
YoY
|
$26.50M
-86.14%
YoY
|
$156.4M
-4.88%
YoY
|
$122.2M
-31.72%
YoY
|
$181.2M
-2.18%
YoY
|
$191.2M
19.44%
YoY
|
| Capital Expenditures |
$33.00M
90.04%
YoY
|
$299.9M
369.65%
YoY
|
$103.6M
252.26%
YoY
|
$22.61M
-43.29%
YoY
|
$17.37M
-62.8%
YoY
|
$63.86M
-2.01%
YoY
|
$29.41M
-44.73%
YoY
|
$39.87M
-67.82%
YoY
|
$46.68M
-48.9%
YoY
|
$65.17M
-58.55%
YoY
|
$53.20M
-139.45%
YoY
|
$123.9M
-247.85%
YoY
|
$91.36M
76.4%
YoY
|
$157.2M
-449.8%
YoY
|
-$134.9M
1176.68%
YoY
|
-$83.81M
260.89%
YoY
|
$51.79M
133.99%
YoY
|
-$44.94M
-25.59%
YoY
|
-$10.56M
-59.22%
YoY
|
-$23.22M
-13.34%
YoY
|
| Free Cash Flow |
$596.0M
39.73%
YoY
|
$307.1M
154.56%
YoY
|
$442.6M
103.01%
YoY
|
$176.7M
58.32%
YoY
|
$426.5M
121.85%
YoY
|
$120.6M
54.43%
YoY
|
$218.0M
266.43%
YoY
|
$111.6M
-216.81%
YoY
|
$192.3M
133.27%
YoY
|
$78.11M
-305.64%
YoY
|
$59.50M
-70.54%
YoY
|
-$95.53M
-186.6%
YoY
|
$82.42M
-21.24%
YoY
|
-$37.99M
-122.72%
YoY
|
$202.0M
5.36%
YoY
|
$110.3M
-48.56%
YoY
|
$104.6M
-26.48%
YoY
|
$167.2M
-30.17%
YoY
|
$191.7M
-9.18%
YoY
|
$214.4M
14.74%
YoY
|
Loading...