|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$470.0M
879.17%
YoY
|
-$48.00M
-84.81%
YoY
|
-$316.0M
-163.58%
YoY
|
$497.0M
73.78%
YoY
|
$286.0M
-70.49%
YoY
|
| Depreciation, Depletion And Amortization |
$302.0M
5.96%
YoY
|
$285.0M
3.64%
YoY
|
$275.0M
2.23%
YoY
|
$269.0M
-9.43%
YoY
|
$297.0M
-2.3%
YoY
|
| Cash From Operating Activities |
$60.00M
-80.0%
YoY
|
$300.0M
63.04%
YoY
|
$184.0M
-69.23%
YoY
|
$598.0M
-19.19%
YoY
|
$740.0M
108.45%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$341.0M
-7.84%
YoY
|
$370.0M
41.76%
YoY
|
$261.0M
-39.02%
YoY
|
$428.0M
-257.35%
YoY
|
-$272.0M
39.49%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$13.00M
-51.85%
YoY
|
$27.00M
350.0%
YoY
|
$6.000M
-53.85%
YoY
|
$13.00M
333.33%
YoY
|
$3.000M
-108.82%
YoY
|
| Cash From Investing Activities |
-$328.0M
-4.37%
YoY
|
-$343.0M
34.51%
YoY
|
-$255.0M
-38.55%
YoY
|
-$415.0M
54.28%
YoY
|
-$269.0M
17.47%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$48.00M
-40.0%
YoY
|
$80.00M
-10.11%
YoY
|
$89.00M
2.3%
YoY
|
$87.00M
33.85%
YoY
|
$65.00M
62.5%
YoY
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$50.00M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$29.00M
-87.28%
YoY
|
$228.0M
1241.18%
YoY
|
$17.00M
-96.71%
YoY
|
$516.0M
-83.94%
YoY
|
$3.212B
1278.54%
YoY
|
| Cash From Financing Activities |
$321.0M
-552.11%
YoY
|
-$71.00M
-140.34%
YoY
|
$176.0M
-170.4%
YoY
|
-$250.0M
-71.49%
YoY
|
-$877.0M
-509.81%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$60.00M
-80.0%
YoY
|
$300.0M
63.04%
YoY
|
$184.0M
-69.23%
YoY
|
$598.0M
-19.19%
YoY
|
$740.0M
108.45%
YoY
|
| Cash From Investing Activities |
-$328.0M
-4.37%
YoY
|
-$343.0M
34.51%
YoY
|
-$255.0M
-38.55%
YoY
|
-$415.0M
54.28%
YoY
|
-$269.0M
17.47%
YoY
|
| Cash From Financing Activities |
$321.0M
-552.11%
YoY
|
-$71.00M
-140.34%
YoY
|
$176.0M
-170.4%
YoY
|
-$250.0M
-71.49%
YoY
|
-$877.0M
-509.81%
YoY
|
| Net Change In Cash |
$59.00M
-148.76%
YoY
|
-$121.0M
-215.24%
YoY
|
$105.0M
-254.41%
YoY
|
-$68.00M
-83.65%
YoY
|
-$416.0M
-223.44%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$60.00M
-80.0%
YoY
|
$300.0M
63.04%
YoY
|
$184.0M
-69.23%
YoY
|
$598.0M
-19.19%
YoY
|
$740.0M
108.45%
YoY
|
| Capital Expenditures |
$341.0M
-7.84%
YoY
|
$370.0M
41.76%
YoY
|
$261.0M
-39.02%
YoY
|
$428.0M
-257.35%
YoY
|
-$272.0M
39.49%
YoY
|
| Free Cash Flow |
-$281.0M
301.43%
YoY
|
-$70.00M
-9.09%
YoY
|
-$77.00M
-145.29%
YoY
|
$170.0M
-83.2%
YoY
|
$1.012B
84.0%
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 |
-$103.0M
-7.21%
YoY
|
-$176.0M
486.67%
YoY
|
-$99.00M
296.0%
YoY
|
-$84.00M
-625.0%
YoY
|
-$111.0M
1133.33%
YoY
|
-$30.00M
-46.43%
YoY
|
-$25.00M
78.57%
YoY
|
$16.00M
-105.95%
YoY
|
-$9.000M
-139.13%
YoY
|
-$56.00M
273.33%
YoY
|
-$14.00M
-111.57%
YoY
|
-$269.0M
-171.73%
YoY
|
$23.00M
43.75%
YoY
|
-$15.00M
-118.07%
YoY
|
$121.0M
9.01%
YoY
|
$375.0M
413.7%
YoY
|
$16.00M
-15.79%
YoY
|
$83.00M
84.44%
YoY
|
$111.0M
-87.61%
YoY
|
| Depreciation, Depletion And Amortization |
$75.00M
5.63%
YoY
|
$82.00M
15.49%
YoY
|
$57.00M
7.55%
YoY
|
$55.00M
-3.51%
YoY
|
$71.00M
-1.39%
YoY
|
$71.00M
2.9%
YoY
|
$53.00M
0.0%
YoY
|
$57.00M
-16.18%
YoY
|
$72.00M
1.41%
YoY
|
$69.00M
1.47%
YoY
|
$53.00M
3.92%
YoY
|
$68.00M
30.77%
YoY
|
$71.00M
4.41%
YoY
|
$68.00M
-2.86%
YoY
|
$51.00M
-7.27%
YoY
|
$52.00M
-3.7%
YoY
|
$68.00M
-19.05%
YoY
|
$70.00M
-17.65%
YoY
|
$55.00M
-3.51%
YoY
|
| Cash From Operating Activities |
-$68.00M
112.5%
YoY
|
$121.0M
47.56%
YoY
|
-$57.00M
-165.52%
YoY
|
$28.00M
-82.5%
YoY
|
-$32.00M
10.34%
YoY
|
$82.00M
-25.45%
YoY
|
$87.00M
411.76%
YoY
|
$160.0M
17.65%
YoY
|
-$29.00M
-63.29%
YoY
|
$110.0M
-54.17%
YoY
|
$17.00M
-87.59%
YoY
|
$136.0M
325.0%
YoY
|
-$79.00M
-141.8%
YoY
|
$240.0M
72.66%
YoY
|
$137.0M
-46.48%
YoY
|
$32.00M
-84.76%
YoY
|
$189.0M
40.0%
YoY
|
$139.0M
-30.15%
YoY
|
$256.0M
204.76%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$67.00M
-39.09%
YoY
|
$68.00M
-41.88%
YoY
|
$80.00M
-20.79%
YoY
|
$83.00M
9.21%
YoY
|
$110.0M
44.74%
YoY
|
$117.0M
98.31%
YoY
|
$101.0M
87.04%
YoY
|
$76.00M
38.18%
YoY
|
$76.00M
-18.28%
YoY
|
$59.00M
-48.25%
YoY
|
$54.00M
-148.21%
YoY
|
$55.00M
-155.56%
YoY
|
$93.00M
-190.29%
YoY
|
$114.0M
-228.09%
YoY
|
-$112.0M
72.31%
YoY
|
-$99.00M
65.0%
YoY
|
-$103.0M
77.59%
YoY
|
-$89.00M
34.85%
YoY
|
-$65.00M
38.3%
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 |
$0.00
-100.0%
YoY
|
-$5.000M
N/A
|
$1.000M
-90.91%
YoY
|
$2.000M
-87.5%
YoY
|
$15.00M
N/A
|
$0.00
-100.0%
YoY
|
$11.00M
N/A
|
$16.00M
1500.0%
YoY
|
$0.00
-100.0%
YoY
|
$3.000M
-70.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
N/A
|
$2.000M
100.0%
YoY
|
$10.00M
900.0%
YoY
|
$2.000M
N/A
|
$0.00
-100.0%
YoY
|
$1.000M
0.0%
YoY
|
$1.000M
-108.33%
YoY
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$67.00M
-29.47%
YoY
|
-$73.00M
-37.61%
YoY
|
-$79.00M
-12.22%
YoY
|
-$81.00M
35.0%
YoY
|
-$95.00M
25.0%
YoY
|
-$117.0M
108.93%
YoY
|
-$90.00M
66.67%
YoY
|
-$60.00M
11.11%
YoY
|
-$76.00M
-16.48%
YoY
|
-$56.00M
-46.15%
YoY
|
-$54.00M
-50.91%
YoY
|
-$54.00M
-45.45%
YoY
|
-$91.00M
-10.78%
YoY
|
-$104.0M
18.18%
YoY
|
-$110.0M
69.23%
YoY
|
-$99.00M
67.8%
YoY
|
-$102.0M
78.95%
YoY
|
-$88.00M
12.82%
YoY
|
-$65.00M
10.17%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$8.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
-50.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
-92.86%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, 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
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
$25.00M
N/A
|
$25.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$8.000M
33.33%
YoY
|
N/A
|
N/A
|
N/A
|
$6.000M
20.0%
YoY
|
N/A
|
N/A
|
N/A
|
$5.000M
25.0%
YoY
|
N/A
|
N/A
|
N/A
|
$4.000M
33.33%
YoY
|
N/A
|
N/A
|
N/A
|
$3.000M
-99.87%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$67.00M
-37.96%
YoY
|
-$24.00M
-192.31%
YoY
|
$189.0M
-655.88%
YoY
|
$48.00M
-194.12%
YoY
|
$108.0M
-1000.0%
YoY
|
$26.00M
-183.87%
YoY
|
-$34.00M
-129.57%
YoY
|
-$51.00M
82.14%
YoY
|
-$12.00M
-110.0%
YoY
|
-$31.00M
-53.03%
YoY
|
$115.0M
-380.49%
YoY
|
-$28.00M
-75.44%
YoY
|
$120.0M
-513.79%
YoY
|
-$66.00M
-47.2%
YoY
|
-$41.00M
-77.09%
YoY
|
-$114.0M
-81.64%
YoY
|
-$29.00M
-160.42%
YoY
|
-$125.0M
-44.69%
YoY
|
-$179.0M
588.46%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$68.00M
112.5%
YoY
|
$121.0M
47.56%
YoY
|
-$57.00M
-165.52%
YoY
|
$28.00M
-82.5%
YoY
|
-$32.00M
10.34%
YoY
|
$82.00M
-25.45%
YoY
|
$87.00M
411.76%
YoY
|
$160.0M
17.65%
YoY
|
-$29.00M
-63.29%
YoY
|
$110.0M
-54.17%
YoY
|
$17.00M
-87.59%
YoY
|
$136.0M
325.0%
YoY
|
-$79.00M
-141.8%
YoY
|
$240.0M
72.66%
YoY
|
$137.0M
-46.48%
YoY
|
$32.00M
-84.76%
YoY
|
$189.0M
40.0%
YoY
|
$139.0M
-30.15%
YoY
|
$256.0M
204.76%
YoY
|
| Cash From Investing Activities |
-$67.00M
-29.47%
YoY
|
-$73.00M
-37.61%
YoY
|
-$79.00M
-12.22%
YoY
|
-$81.00M
35.0%
YoY
|
-$95.00M
25.0%
YoY
|
-$117.0M
108.93%
YoY
|
-$90.00M
66.67%
YoY
|
-$60.00M
11.11%
YoY
|
-$76.00M
-16.48%
YoY
|
-$56.00M
-46.15%
YoY
|
-$54.00M
-50.91%
YoY
|
-$54.00M
-45.45%
YoY
|
-$91.00M
-10.78%
YoY
|
-$104.0M
18.18%
YoY
|
-$110.0M
69.23%
YoY
|
-$99.00M
67.8%
YoY
|
-$102.0M
78.95%
YoY
|
-$88.00M
12.82%
YoY
|
-$65.00M
10.17%
YoY
|
| Cash From Financing Activities |
$67.00M
-37.96%
YoY
|
-$24.00M
-192.31%
YoY
|
$189.0M
-655.88%
YoY
|
$48.00M
-194.12%
YoY
|
$108.0M
-1000.0%
YoY
|
$26.00M
-183.87%
YoY
|
-$34.00M
-129.57%
YoY
|
-$51.00M
82.14%
YoY
|
-$12.00M
-110.0%
YoY
|
-$31.00M
-53.03%
YoY
|
$115.0M
-380.49%
YoY
|
-$28.00M
-75.44%
YoY
|
$120.0M
-513.79%
YoY
|
-$66.00M
-47.2%
YoY
|
-$41.00M
-77.09%
YoY
|
-$114.0M
-81.64%
YoY
|
-$29.00M
-160.42%
YoY
|
-$125.0M
-44.69%
YoY
|
-$179.0M
588.46%
YoY
|
| Net Change In Cash |
-$73.00M
421.43%
YoY
|
$24.00M
-366.67%
YoY
|
$53.00M
-243.24%
YoY
|
-$5.000M
-110.2%
YoY
|
-$14.00M
-88.24%
YoY
|
-$9.000M
-139.13%
YoY
|
-$37.00M
-147.44%
YoY
|
$49.00M
-9.26%
YoY
|
-$119.0M
142.86%
YoY
|
$23.00M
-67.14%
YoY
|
$78.00M
-657.14%
YoY
|
$54.00M
-129.83%
YoY
|
-$49.00M
-176.56%
YoY
|
$70.00M
-194.59%
YoY
|
-$14.00M
-216.67%
YoY
|
-$181.0M
-61.49%
YoY
|
$64.00M
-46.22%
YoY
|
-$74.00M
-29.52%
YoY
|
$12.00M
-1300.0%
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 |
-$68.00M
112.5%
YoY
|
$121.0M
47.56%
YoY
|
-$57.00M
-165.52%
YoY
|
$28.00M
-82.5%
YoY
|
-$32.00M
10.34%
YoY
|
$82.00M
-25.45%
YoY
|
$87.00M
411.76%
YoY
|
$160.0M
17.65%
YoY
|
-$29.00M
-63.29%
YoY
|
$110.0M
-54.17%
YoY
|
$17.00M
-87.59%
YoY
|
$136.0M
325.0%
YoY
|
-$79.00M
-141.8%
YoY
|
$240.0M
72.66%
YoY
|
$137.0M
-46.48%
YoY
|
$32.00M
-84.76%
YoY
|
$189.0M
40.0%
YoY
|
$139.0M
-30.15%
YoY
|
$256.0M
204.76%
YoY
|
| Capital Expenditures |
$67.00M
-39.09%
YoY
|
$68.00M
-41.88%
YoY
|
$80.00M
-20.79%
YoY
|
$83.00M
9.21%
YoY
|
$110.0M
44.74%
YoY
|
$117.0M
98.31%
YoY
|
$101.0M
87.04%
YoY
|
$76.00M
38.18%
YoY
|
$76.00M
-18.28%
YoY
|
$59.00M
-48.25%
YoY
|
$54.00M
-148.21%
YoY
|
$55.00M
-155.56%
YoY
|
$93.00M
-190.29%
YoY
|
$114.0M
-228.09%
YoY
|
-$112.0M
72.31%
YoY
|
-$99.00M
65.0%
YoY
|
-$103.0M
77.59%
YoY
|
-$89.00M
34.85%
YoY
|
-$65.00M
38.3%
YoY
|
| Free Cash Flow |
-$135.0M
-4.93%
YoY
|
$53.00M
-251.43%
YoY
|
-$137.0M
878.57%
YoY
|
-$55.00M
-165.48%
YoY
|
-$142.0M
35.24%
YoY
|
-$35.00M
-168.63%
YoY
|
-$14.00M
-62.16%
YoY
|
$84.00M
3.7%
YoY
|
-$105.0M
-38.95%
YoY
|
$51.00M
-59.52%
YoY
|
-$37.00M
-114.86%
YoY
|
$81.00M
-38.17%
YoY
|
-$172.0M
-158.9%
YoY
|
$126.0M
-44.74%
YoY
|
$249.0M
-22.43%
YoY
|
$131.0M
-51.48%
YoY
|
$292.0M
51.3%
YoY
|
$228.0M
-13.96%
YoY
|
$321.0M
145.04%
YoY
|
Loading...