|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$2.915B
469.34%
YoY
|
-$512.0M
-46.33%
YoY
|
-$954.0M
53.62%
YoY
|
-$621.0M
4.9%
YoY
|
-$592.0M
4.41%
YoY
|
| Depreciation, Depletion And Amortization |
$659.0M
-10.83%
YoY
|
$739.0M
-0.67%
YoY
|
$744.0M
1.22%
YoY
|
$735.0M
-0.94%
YoY
|
$742.0M
-4.99%
YoY
|
| Cash From Operating Activities |
$749.0M
67.56%
YoY
|
$447.0M
172.56%
YoY
|
$164.0M
-63.39%
YoY
|
$448.0M
-22.09%
YoY
|
$575.0M
44.47%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$123.0M
-51.57%
YoY
|
$254.0M
-40.52%
YoY
|
$427.0M
-40.45%
YoY
|
$717.0M
244.71%
YoY
|
$208.0M
-21.51%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$90.00M
-12.62%
YoY
|
$103.0M
2475.0%
YoY
|
$4.000M
-110.0%
YoY
|
-$40.00M
60.0%
YoY
|
-$25.00M
-1350.0%
YoY
|
| Cash From Investing Activities |
-$33.00M
-78.15%
YoY
|
-$151.0M
-64.3%
YoY
|
-$423.0M
-44.12%
YoY
|
-$757.0M
224.89%
YoY
|
-$233.0M
-9.34%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$421.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
$263.0M
66.46%
YoY
|
$158.0M
N/A
|
| Debt Paid & Issued, Net |
$1.556B
-26.01%
YoY
|
$2.103B
22.48%
YoY
|
$1.717B
209.93%
YoY
|
$554.0M
-8.58%
YoY
|
$606.0M
-62.98%
YoY
|
| Cash From Financing Activities |
-$660.0M
88.57%
YoY
|
-$350.0M
-233.08%
YoY
|
$263.0M
-334.82%
YoY
|
-$112.0M
-77.14%
YoY
|
-$490.0M
-47.31%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$749.0M
67.56%
YoY
|
$447.0M
172.56%
YoY
|
$164.0M
-63.39%
YoY
|
$448.0M
-22.09%
YoY
|
$575.0M
44.47%
YoY
|
| Cash From Investing Activities |
-$33.00M
-78.15%
YoY
|
-$151.0M
-64.3%
YoY
|
-$423.0M
-44.12%
YoY
|
-$757.0M
224.89%
YoY
|
-$233.0M
-9.34%
YoY
|
| Cash From Financing Activities |
-$660.0M
88.57%
YoY
|
-$350.0M
-233.08%
YoY
|
$263.0M
-334.82%
YoY
|
-$112.0M
-77.14%
YoY
|
-$490.0M
-47.31%
YoY
|
| Net Change In Cash |
$56.00M
-203.7%
YoY
|
-$54.00M
-1450.0%
YoY
|
$4.000M
-100.95%
YoY
|
-$421.0M
184.46%
YoY
|
-$148.0M
-81.24%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$749.0M
67.56%
YoY
|
$447.0M
172.56%
YoY
|
$164.0M
-63.39%
YoY
|
$448.0M
-22.09%
YoY
|
$575.0M
44.47%
YoY
|
| Capital Expenditures |
$123.0M
-51.57%
YoY
|
$254.0M
-40.52%
YoY
|
$427.0M
-40.45%
YoY
|
$717.0M
244.71%
YoY
|
$208.0M
-21.51%
YoY
|
| Free Cash Flow |
$626.0M
224.35%
YoY
|
$193.0M
-173.38%
YoY
|
-$263.0M
-2.23%
YoY
|
-$269.0M
-173.3%
YoY
|
$367.0M
175.94%
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 |
$71.00M
-189.87%
YoY
|
$25.00M
257.14%
YoY
|
-$1.923B
289.27%
YoY
|
-$938.0M
662.6%
YoY
|
-$79.00M
-180.61%
YoY
|
$7.000M
-106.73%
YoY
|
-$494.0M
124.55%
YoY
|
-$123.0M
-25.45%
YoY
|
$98.00M
-121.08%
YoY
|
-$104.0M
-70.29%
YoY
|
-$220.0M
685.71%
YoY
|
-$165.0M
142.65%
YoY
|
-$465.0M
165.71%
YoY
|
-$350.0M
34.62%
YoY
|
-$28.00M
-78.46%
YoY
|
-$68.00M
-33.98%
YoY
|
-$175.0M
76.77%
YoY
|
-$260.0M
602.7%
YoY
|
-$130.0M
-136.21%
YoY
|
| Depreciation, Depletion And Amortization |
$143.0M
-18.75%
YoY
|
$147.0M
-18.33%
YoY
|
$161.0M
-15.26%
YoY
|
$175.0M
-4.89%
YoY
|
$176.0M
-6.88%
YoY
|
$180.0M
-5.76%
YoY
|
$190.0M
-1.04%
YoY
|
$184.0M
-10.24%
YoY
|
$189.0M
3.85%
YoY
|
$191.0M
-6.83%
YoY
|
$192.0M
5.49%
YoY
|
$205.0M
11.41%
YoY
|
$182.0M
-0.55%
YoY
|
$205.0M
-12.39%
YoY
|
$182.0M
-1.62%
YoY
|
$184.0M
-1.08%
YoY
|
$183.0M
-2.14%
YoY
|
$234.0M
-4.88%
YoY
|
$185.0M
-2.63%
YoY
|
| Cash From Operating Activities |
$164.0M
530.77%
YoY
|
$349.0M
69.42%
YoY
|
$246.0M
26.8%
YoY
|
$128.0M
-3.76%
YoY
|
$26.00M
-130.23%
YoY
|
$206.0M
110.2%
YoY
|
$194.0M
-540.91%
YoY
|
$133.0M
-15.29%
YoY
|
-$86.00M
82.98%
YoY
|
$98.00M
-44.94%
YoY
|
-$44.00M
-119.13%
YoY
|
$157.0M
282.93%
YoY
|
-$47.00M
4600.0%
YoY
|
$178.0M
-3.78%
YoY
|
$230.0M
63.12%
YoY
|
$41.00M
-73.2%
YoY
|
-$1.000M
-101.04%
YoY
|
$185.0M
-33.45%
YoY
|
$141.0M
74.07%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$28.00M
-53.33%
YoY
|
$28.00M
-3.45%
YoY
|
$11.00M
-81.03%
YoY
|
$24.00M
-71.43%
YoY
|
$60.00M
-27.71%
YoY
|
$29.00M
-86.82%
YoY
|
$58.00M
16.0%
YoY
|
$84.00M
10.53%
YoY
|
$83.00M
2.47%
YoY
|
$220.0M
-46.21%
YoY
|
$50.00M
-157.47%
YoY
|
$76.00M
-166.09%
YoY
|
$81.00M
-23.58%
YoY
|
$409.0M
-676.06%
YoY
|
-$87.00M
135.14%
YoY
|
-$115.0M
180.49%
YoY
|
$106.0M
79.66%
YoY
|
-$71.00M
51.06%
YoY
|
-$37.00M
-43.08%
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 |
$38.00M
1800.0%
YoY
|
$42.00M
2000.0%
YoY
|
$34.00M
-29.17%
YoY
|
$12.00M
9.09%
YoY
|
$2.000M
-95.24%
YoY
|
$2.000M
N/A
|
$48.00M
380.0%
YoY
|
$11.00M
266.67%
YoY
|
$42.00M
-566.67%
YoY
|
$0.00
-100.0%
YoY
|
$10.00M
-200.0%
YoY
|
$3.000M
-400.0%
YoY
|
-$9.000M
-35.71%
YoY
|
-$15.00M
N/A
|
-$10.00M
-1100.0%
YoY
|
-$1.000M
-96.88%
YoY
|
-$14.00M
-333.33%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
0.0%
YoY
|
| Cash From Investing Activities |
$10.00M
-117.24%
YoY
|
$14.00M
-151.85%
YoY
|
$23.00M
-330.0%
YoY
|
-$12.00M
-83.56%
YoY
|
-$58.00M
41.46%
YoY
|
-$27.00M
-87.73%
YoY
|
-$10.00M
-75.0%
YoY
|
-$73.00M
0.0%
YoY
|
-$41.00M
-54.44%
YoY
|
-$220.0M
-48.11%
YoY
|
-$40.00M
-58.76%
YoY
|
-$73.00M
-37.07%
YoY
|
-$90.00M
-25.0%
YoY
|
-$424.0M
497.18%
YoY
|
-$97.00M
169.44%
YoY
|
-$116.0M
58.9%
YoY
|
-$120.0M
126.42%
YoY
|
-$71.00M
91.89%
YoY
|
-$36.00M
-43.75%
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
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
$421.0M
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
|
$103.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$556.0M
164.76%
YoY
|
N/A
|
N/A
|
N/A
|
$210.0M
39.07%
YoY
|
N/A
|
N/A
|
N/A
|
$151.0M
-90.35%
YoY
|
N/A
|
N/A
|
N/A
|
$1.564B
847.88%
YoY
|
N/A
|
N/A
|
N/A
|
$165.0M
18.71%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$556.0M
155.05%
YoY
|
-$616.0M
1521.05%
YoY
|
$209.0M
-180.69%
YoY
|
-$35.00M
-135.35%
YoY
|
-$218.0M
43.42%
YoY
|
-$38.00M
-112.3%
YoY
|
-$259.0M
82.39%
YoY
|
$99.00M
-2080.0%
YoY
|
-$152.0M
-250.5%
YoY
|
$309.0M
-397.12%
YoY
|
-$142.0M
-402.13%
YoY
|
-$5.000M
-150.0%
YoY
|
$101.0M
-255.38%
YoY
|
-$104.0M
-41.57%
YoY
|
$47.00M
-139.5%
YoY
|
$10.00M
-122.73%
YoY
|
-$65.00M
-56.38%
YoY
|
-$178.0M
-65.17%
YoY
|
-$119.0M
-11.85%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$164.0M
530.77%
YoY
|
$349.0M
69.42%
YoY
|
$246.0M
26.8%
YoY
|
$128.0M
-3.76%
YoY
|
$26.00M
-130.23%
YoY
|
$206.0M
110.2%
YoY
|
$194.0M
-540.91%
YoY
|
$133.0M
-15.29%
YoY
|
-$86.00M
82.98%
YoY
|
$98.00M
-44.94%
YoY
|
-$44.00M
-119.13%
YoY
|
$157.0M
282.93%
YoY
|
-$47.00M
4600.0%
YoY
|
$178.0M
-3.78%
YoY
|
$230.0M
63.12%
YoY
|
$41.00M
-73.2%
YoY
|
-$1.000M
-101.04%
YoY
|
$185.0M
-33.45%
YoY
|
$141.0M
74.07%
YoY
|
| Cash From Investing Activities |
$10.00M
-117.24%
YoY
|
$14.00M
-151.85%
YoY
|
$23.00M
-330.0%
YoY
|
-$12.00M
-83.56%
YoY
|
-$58.00M
41.46%
YoY
|
-$27.00M
-87.73%
YoY
|
-$10.00M
-75.0%
YoY
|
-$73.00M
0.0%
YoY
|
-$41.00M
-54.44%
YoY
|
-$220.0M
-48.11%
YoY
|
-$40.00M
-58.76%
YoY
|
-$73.00M
-37.07%
YoY
|
-$90.00M
-25.0%
YoY
|
-$424.0M
497.18%
YoY
|
-$97.00M
169.44%
YoY
|
-$116.0M
58.9%
YoY
|
-$120.0M
126.42%
YoY
|
-$71.00M
91.89%
YoY
|
-$36.00M
-43.75%
YoY
|
| Cash From Financing Activities |
-$556.0M
155.05%
YoY
|
-$616.0M
1521.05%
YoY
|
$209.0M
-180.69%
YoY
|
-$35.00M
-135.35%
YoY
|
-$218.0M
43.42%
YoY
|
-$38.00M
-112.3%
YoY
|
-$259.0M
82.39%
YoY
|
$99.00M
-2080.0%
YoY
|
-$152.0M
-250.5%
YoY
|
$309.0M
-397.12%
YoY
|
-$142.0M
-402.13%
YoY
|
-$5.000M
-150.0%
YoY
|
$101.0M
-255.38%
YoY
|
-$104.0M
-41.57%
YoY
|
$47.00M
-139.5%
YoY
|
$10.00M
-122.73%
YoY
|
-$65.00M
-56.38%
YoY
|
-$178.0M
-65.17%
YoY
|
-$119.0M
-11.85%
YoY
|
| Net Change In Cash |
-$382.0M
52.8%
YoY
|
-$253.0M
-279.43%
YoY
|
$478.0M
-737.33%
YoY
|
$81.00M
-49.06%
YoY
|
-$250.0M
-10.39%
YoY
|
$141.0M
-24.6%
YoY
|
-$75.00M
-66.81%
YoY
|
$159.0M
101.27%
YoY
|
-$279.0M
675.0%
YoY
|
$187.0M
-153.43%
YoY
|
-$226.0M
-225.56%
YoY
|
$79.00M
-221.54%
YoY
|
-$36.00M
-80.65%
YoY
|
-$350.0M
446.88%
YoY
|
$180.0M
-1385.71%
YoY
|
-$65.00M
-280.56%
YoY
|
-$186.0M
75.47%
YoY
|
-$64.00M
-76.3%
YoY
|
-$14.00M
-88.14%
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 |
$164.0M
530.77%
YoY
|
$349.0M
69.42%
YoY
|
$246.0M
26.8%
YoY
|
$128.0M
-3.76%
YoY
|
$26.00M
-130.23%
YoY
|
$206.0M
110.2%
YoY
|
$194.0M
-540.91%
YoY
|
$133.0M
-15.29%
YoY
|
-$86.00M
82.98%
YoY
|
$98.00M
-44.94%
YoY
|
-$44.00M
-119.13%
YoY
|
$157.0M
282.93%
YoY
|
-$47.00M
4600.0%
YoY
|
$178.0M
-3.78%
YoY
|
$230.0M
63.12%
YoY
|
$41.00M
-73.2%
YoY
|
-$1.000M
-101.04%
YoY
|
$185.0M
-33.45%
YoY
|
$141.0M
74.07%
YoY
|
| Capital Expenditures |
$28.00M
-53.33%
YoY
|
$28.00M
-3.45%
YoY
|
$11.00M
-81.03%
YoY
|
$24.00M
-71.43%
YoY
|
$60.00M
-27.71%
YoY
|
$29.00M
-86.82%
YoY
|
$58.00M
16.0%
YoY
|
$84.00M
10.53%
YoY
|
$83.00M
2.47%
YoY
|
$220.0M
-46.21%
YoY
|
$50.00M
-157.47%
YoY
|
$76.00M
-166.09%
YoY
|
$81.00M
-23.58%
YoY
|
$409.0M
-676.06%
YoY
|
-$87.00M
135.14%
YoY
|
-$115.0M
180.49%
YoY
|
$106.0M
79.66%
YoY
|
-$71.00M
51.06%
YoY
|
-$37.00M
-43.08%
YoY
|
| Free Cash Flow |
$136.0M
-500.0%
YoY
|
$321.0M
81.36%
YoY
|
$235.0M
72.79%
YoY
|
$104.0M
112.24%
YoY
|
-$34.00M
-79.88%
YoY
|
$177.0M
-245.08%
YoY
|
$136.0M
-244.68%
YoY
|
$49.00M
-39.51%
YoY
|
-$169.0M
32.03%
YoY
|
-$122.0M
-47.19%
YoY
|
-$94.00M
-129.65%
YoY
|
$81.00M
-48.08%
YoY
|
-$128.0M
19.63%
YoY
|
-$231.0M
-190.23%
YoY
|
$317.0M
78.09%
YoY
|
$156.0M
-19.59%
YoY
|
-$107.0M
-389.19%
YoY
|
$256.0M
-21.23%
YoY
|
$178.0M
21.92%
YoY
|
Loading...