|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$494.3M
547.04%
YoY
|
-$76.39M
-140.78%
YoY
|
$187.3M
-50.95%
YoY
|
$381.9M
-308.75%
YoY
|
-$183.0M
-60.71%
YoY
|
| Depreciation, Depletion And Amortization |
$1.056B
3.2%
YoY
|
$1.024B
54.26%
YoY
|
$663.5M
60.03%
YoY
|
$414.6M
4.71%
YoY
|
$396.0M
8.69%
YoY
|
| Cash From Operating Activities |
$935.8M
-2.78%
YoY
|
$962.6M
85.45%
YoY
|
$519.1M
-26.86%
YoY
|
$709.7M
72.52%
YoY
|
$411.4M
36.26%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$481.9M
-5.31%
YoY
|
$508.9M
-11.31%
YoY
|
$573.8M
77.56%
YoY
|
$323.2M
-210.17%
YoY
|
-$293.3M
-19.17%
YoY
|
| Acquisitions |
$49.98M
-94.66%
YoY
|
$936.2M
N/A
|
$0.00
-100.0%
YoY
|
$3.500M
-35.17%
YoY
|
$5.399M
-98.29%
YoY
|
| Other Investing Activities |
$13.71M
-101.69%
YoY
|
-$811.4M
-1426.32%
YoY
|
$61.17M
446.83%
YoY
|
$11.19M
-2789.18%
YoY
|
-$416.0K
-99.87%
YoY
|
| Cash From Investing Activities |
-$546.7M
-58.59%
YoY
|
-$1.320B
157.55%
YoY
|
-$512.6M
64.32%
YoY
|
-$312.0M
6.21%
YoY
|
-$293.7M
-56.73%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$119.5M
-65.13%
YoY
|
-$342.5M
-821.07%
YoY
|
$47.50M
N/A
|
$0.00
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 |
-$164.5M
-137.72%
YoY
|
$436.1M
410.61%
YoY
|
$85.41M
-120.17%
YoY
|
-$423.5M
416.29%
YoY
|
-$82.02M
-125.3%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$935.8M
-2.78%
YoY
|
$962.6M
85.45%
YoY
|
$519.1M
-26.86%
YoY
|
$709.7M
72.52%
YoY
|
$411.4M
36.26%
YoY
|
| Cash From Investing Activities |
-$546.7M
-58.59%
YoY
|
-$1.320B
157.55%
YoY
|
-$512.6M
64.32%
YoY
|
-$312.0M
6.21%
YoY
|
-$293.7M
-56.73%
YoY
|
| Cash From Financing Activities |
-$164.5M
-137.72%
YoY
|
$436.1M
410.61%
YoY
|
$85.41M
-120.17%
YoY
|
-$423.5M
416.29%
YoY
|
-$82.02M
-125.3%
YoY
|
| Net Change In Cash |
$224.6M
186.31%
YoY
|
$78.43M
-14.61%
YoY
|
$91.85M
-457.31%
YoY
|
-$25.71M
-172.17%
YoY
|
$35.62M
-167.47%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$935.8M
-2.78%
YoY
|
$962.6M
85.45%
YoY
|
$519.1M
-26.86%
YoY
|
$709.7M
72.52%
YoY
|
$411.4M
36.26%
YoY
|
| Capital Expenditures |
$481.9M
-5.31%
YoY
|
$508.9M
-11.31%
YoY
|
$573.8M
77.56%
YoY
|
$323.2M
-210.17%
YoY
|
-$293.3M
-19.17%
YoY
|
| Free Cash Flow |
$453.9M
0.05%
YoY
|
$453.7M
-928.93%
YoY
|
-$54.73M
-114.16%
YoY
|
$386.6M
-45.14%
YoY
|
$704.7M
6.0%
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 |
-$256.2M
2495.92%
YoY
|
-$202.6M
214.04%
YoY
|
-$95.91M
-208.77%
YoY
|
-$185.9M
-1601.79%
YoY
|
-$9.868M
-91.22%
YoY
|
-$64.51M
-175.1%
YoY
|
$88.17M
-4292.72%
YoY
|
$12.38M
-9.48%
YoY
|
-$112.4M
-225.13%
YoY
|
$85.90M
3023.56%
YoY
|
-$2.103M
-100.84%
YoY
|
$13.68M
-92.99%
YoY
|
$89.86M
-235.25%
YoY
|
$2.750M
-96.61%
YoY
|
$250.5M
-1600.6%
YoY
|
$195.1M
-255.14%
YoY
|
-$66.44M
-45.31%
YoY
|
$81.01M
-118.81%
YoY
|
-$16.69M
-67.9%
YoY
|
| Depreciation, Depletion And Amortization |
$230.4M
-17.93%
YoY
|
$274.8M
-9.93%
YoY
|
$262.6M
-4.23%
YoY
|
$269.7M
4.1%
YoY
|
$280.7M
30.16%
YoY
|
$305.1M
48.27%
YoY
|
$274.2M
67.88%
YoY
|
$259.1M
52.59%
YoY
|
$215.7M
46.39%
YoY
|
$205.8M
54.66%
YoY
|
$163.4M
76.94%
YoY
|
$169.8M
62.47%
YoY
|
$147.3M
49.81%
YoY
|
$133.1M
10.95%
YoY
|
$92.32M
4.21%
YoY
|
$104.5M
4.68%
YoY
|
$98.34M
-3.26%
YoY
|
$119.9M
5.38%
YoY
|
$88.60M
9.99%
YoY
|
| Cash From Operating Activities |
$174.0M
-35.13%
YoY
|
$201.8M
-42.24%
YoY
|
$114.2M
-49.81%
YoY
|
$351.6M
21.52%
YoY
|
$268.2M
178.18%
YoY
|
$349.3M
98.2%
YoY
|
$227.5M
246.22%
YoY
|
$289.4M
35.07%
YoY
|
$96.43M
53.41%
YoY
|
$176.3M
3.19%
YoY
|
$65.70M
-64.4%
YoY
|
$214.2M
-11.02%
YoY
|
$62.86M
-44.67%
YoY
|
$170.8M
38.04%
YoY
|
$184.6M
108.42%
YoY
|
$240.8M
82.26%
YoY
|
$113.6M
69.68%
YoY
|
$123.7M
210.9%
YoY
|
$88.55M
25.61%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$152.4M
18.15%
YoY
|
$120.3M
-21.76%
YoY
|
$85.49M
-0.63%
YoY
|
$147.1M
19.54%
YoY
|
$129.0M
-11.69%
YoY
|
$153.7M
20.56%
YoY
|
$86.03M
-34.53%
YoY
|
$123.1M
-39.42%
YoY
|
$146.1M
30.71%
YoY
|
$127.5M
12.26%
YoY
|
$131.4M
-261.21%
YoY
|
$203.2M
-374.19%
YoY
|
$111.8M
-307.04%
YoY
|
$113.6M
-238.92%
YoY
|
-$81.51M
-4.93%
YoY
|
-$74.10M
21.19%
YoY
|
-$53.98M
-16.57%
YoY
|
-$81.75M
-1.03%
YoY
|
-$85.73M
-31.79%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$14.85M
-98.38%
YoY
|
N/A
|
N/A
|
N/A
|
$916.0M
-5299.78%
YoY
|
N/A
|
N/A
|
N/A
|
-$17.62M
-603.34%
YoY
|
N/A
|
N/A
|
N/A
|
$3.500M
-57.94%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$62.84M
-539.3%
YoY
|
-$21.79M
-1590.49%
YoY
|
-$26.90M
40.43%
YoY
|
-$1.849M
-12.29%
YoY
|
-$14.31M
-98.19%
YoY
|
$1.462M
-78.33%
YoY
|
-$19.15M
-136.83%
YoY
|
-$2.108M
-13.07%
YoY
|
-$791.6M
-16653.05%
YoY
|
$6.746M
2631.17%
YoY
|
$52.00M
55813.98%
YoY
|
-$2.425M
-114.92%
YoY
|
$4.782M
-188.49%
YoY
|
$247.0K
57.32%
YoY
|
$93.00K
-56.54%
YoY
|
$16.25M
125.3%
YoY
|
-$5.404M
-32.45%
YoY
|
$157.0K
-101.41%
YoY
|
$214.0K
-102.71%
YoY
|
| Cash From Investing Activities |
-$89.58M
-37.49%
YoY
|
-$142.1M
-6.7%
YoY
|
-$112.4M
6.85%
YoY
|
-$149.0M
19.0%
YoY
|
-$143.3M
-84.72%
YoY
|
-$152.3M
26.09%
YoY
|
-$105.2M
32.63%
YoY
|
-$125.2M
-39.11%
YoY
|
-$937.6M
776.5%
YoY
|
-$120.8M
6.55%
YoY
|
-$79.30M
-2.6%
YoY
|
-$205.6M
255.4%
YoY
|
-$107.0M
80.15%
YoY
|
-$113.3M
38.89%
YoY
|
-$81.42M
-4.8%
YoY
|
-$57.85M
7.27%
YoY
|
-$59.38M
-18.36%
YoY
|
-$81.59M
-12.92%
YoY
|
-$85.52M
-35.99%
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 |
$38.20M
-320.94%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$17.29M
-104.46%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$387.7M
-1640.21%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$25.17M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
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 |
-$60.46M
105.68%
YoY
|
-$29.14M
-78.19%
YoY
|
-$58.46M
-48.5%
YoY
|
-$47.53M
-67.53%
YoY
|
-$29.39M
-103.54%
YoY
|
-$133.6M
282.82%
YoY
|
-$113.5M
-1191.41%
YoY
|
-$146.4M
1915.69%
YoY
|
$829.6M
608.34%
YoY
|
-$34.90M
-55.16%
YoY
|
$10.40M
-107.07%
YoY
|
-$7.261M
-95.25%
YoY
|
$117.1M
-356.09%
YoY
|
-$77.83M
145.36%
YoY
|
-$147.1M
1541.97%
YoY
|
-$152.8M
96.26%
YoY
|
-$45.73M
-225.2%
YoY
|
-$31.72M
-156.85%
YoY
|
-$8.961M
-27.73%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$174.0M
-35.13%
YoY
|
$201.8M
-42.24%
YoY
|
$114.2M
-49.81%
YoY
|
$351.6M
21.52%
YoY
|
$268.2M
178.18%
YoY
|
$349.3M
98.2%
YoY
|
$227.5M
246.22%
YoY
|
$289.4M
35.07%
YoY
|
$96.43M
53.41%
YoY
|
$176.3M
3.19%
YoY
|
$65.70M
-64.4%
YoY
|
$214.2M
-11.02%
YoY
|
$62.86M
-44.67%
YoY
|
$170.8M
38.04%
YoY
|
$184.6M
108.42%
YoY
|
$240.8M
82.26%
YoY
|
$113.6M
69.68%
YoY
|
$123.7M
210.9%
YoY
|
$88.55M
25.61%
YoY
|
| Cash From Investing Activities |
-$89.58M
-37.49%
YoY
|
-$142.1M
-6.7%
YoY
|
-$112.4M
6.85%
YoY
|
-$149.0M
19.0%
YoY
|
-$143.3M
-84.72%
YoY
|
-$152.3M
26.09%
YoY
|
-$105.2M
32.63%
YoY
|
-$125.2M
-39.11%
YoY
|
-$937.6M
776.5%
YoY
|
-$120.8M
6.55%
YoY
|
-$79.30M
-2.6%
YoY
|
-$205.6M
255.4%
YoY
|
-$107.0M
80.15%
YoY
|
-$113.3M
38.89%
YoY
|
-$81.42M
-4.8%
YoY
|
-$57.85M
7.27%
YoY
|
-$59.38M
-18.36%
YoY
|
-$81.59M
-12.92%
YoY
|
-$85.52M
-35.99%
YoY
|
| Cash From Financing Activities |
-$60.46M
105.68%
YoY
|
-$29.14M
-78.19%
YoY
|
-$58.46M
-48.5%
YoY
|
-$47.53M
-67.53%
YoY
|
-$29.39M
-103.54%
YoY
|
-$133.6M
282.82%
YoY
|
-$113.5M
-1191.41%
YoY
|
-$146.4M
1915.69%
YoY
|
$829.6M
608.34%
YoY
|
-$34.90M
-55.16%
YoY
|
$10.40M
-107.07%
YoY
|
-$7.261M
-95.25%
YoY
|
$117.1M
-356.09%
YoY
|
-$77.83M
145.36%
YoY
|
-$147.1M
1541.97%
YoY
|
-$152.8M
96.26%
YoY
|
-$45.73M
-225.2%
YoY
|
-$31.72M
-156.85%
YoY
|
-$8.961M
-27.73%
YoY
|
| Net Change In Cash |
$23.96M
-74.92%
YoY
|
$30.58M
-51.83%
YoY
|
-$56.68M
-745.5%
YoY
|
$155.1M
771.23%
YoY
|
$95.54M
-920.92%
YoY
|
$63.49M
208.07%
YoY
|
$8.780M
-374.38%
YoY
|
$17.80M
1212.98%
YoY
|
-$11.64M
-115.94%
YoY
|
$20.61M
-201.29%
YoY
|
-$3.200M
-92.73%
YoY
|
$1.356M
-95.5%
YoY
|
$73.00M
759.19%
YoY
|
-$20.34M
-295.16%
YoY
|
-$43.99M
642.21%
YoY
|
$30.13M
9287.23%
YoY
|
$8.496M
-72.37%
YoY
|
$10.42M
448.68%
YoY
|
-$5.927M
-92.15%
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 |
$174.0M
-35.13%
YoY
|
$201.8M
-42.24%
YoY
|
$114.2M
-49.81%
YoY
|
$351.6M
21.52%
YoY
|
$268.2M
178.18%
YoY
|
$349.3M
98.2%
YoY
|
$227.5M
246.22%
YoY
|
$289.4M
35.07%
YoY
|
$96.43M
53.41%
YoY
|
$176.3M
3.19%
YoY
|
$65.70M
-64.4%
YoY
|
$214.2M
-11.02%
YoY
|
$62.86M
-44.67%
YoY
|
$170.8M
38.04%
YoY
|
$184.6M
108.42%
YoY
|
$240.8M
82.26%
YoY
|
$113.6M
69.68%
YoY
|
$123.7M
210.9%
YoY
|
$88.55M
25.61%
YoY
|
| Capital Expenditures |
$152.4M
18.15%
YoY
|
$120.3M
-21.76%
YoY
|
$85.49M
-0.63%
YoY
|
$147.1M
19.54%
YoY
|
$129.0M
-11.69%
YoY
|
$153.7M
20.56%
YoY
|
$86.03M
-34.53%
YoY
|
$123.1M
-39.42%
YoY
|
$146.1M
30.71%
YoY
|
$127.5M
12.26%
YoY
|
$131.4M
-261.21%
YoY
|
$203.2M
-374.19%
YoY
|
$111.8M
-307.04%
YoY
|
$113.6M
-238.92%
YoY
|
-$81.51M
-4.93%
YoY
|
-$74.10M
21.19%
YoY
|
-$53.98M
-16.57%
YoY
|
-$81.75M
-1.03%
YoY
|
-$85.73M
-31.79%
YoY
|
| Free Cash Flow |
$21.58M
-84.5%
YoY
|
$81.51M
-58.33%
YoY
|
$28.68M
-79.72%
YoY
|
$204.5M
22.99%
YoY
|
$139.2M
-380.43%
YoY
|
$195.6M
301.19%
YoY
|
$141.4M
-315.28%
YoY
|
$166.3M
1405.81%
YoY
|
-$49.65M
1.53%
YoY
|
$48.76M
-14.81%
YoY
|
-$65.70M
-124.69%
YoY
|
$11.04M
-96.49%
YoY
|
-$48.90M
-129.18%
YoY
|
$57.24M
-72.15%
YoY
|
$266.1M
52.66%
YoY
|
$314.9M
62.94%
YoY
|
$167.6M
27.29%
YoY
|
$205.5M
67.88%
YoY
|
$174.3M
-11.17%
YoY
|
Loading...