|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$118.0M
5.36%
YoY
|
-$112.0M
-566.67%
YoY
|
$24.00M
-90.32%
YoY
|
$248.0M
66.44%
YoY
|
$149.0M
-154.38%
YoY
|
| Depreciation, Depletion And Amortization |
$321.0M
0.63%
YoY
|
$319.0M
4.93%
YoY
|
$304.0M
6.67%
YoY
|
$285.0M
0.0%
YoY
|
$285.0M
1.06%
YoY
|
| Cash From Operating Activities |
$470.0M
85.77%
YoY
|
$253.0M
-59.46%
YoY
|
$624.0M
88.52%
YoY
|
$331.0M
-46.09%
YoY
|
$614.0M
34.35%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$231.0M
-33.04%
YoY
|
$345.0M
6.81%
YoY
|
$323.0M
28.69%
YoY
|
$251.0M
-19.03%
YoY
|
$310.0M
79.19%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$13.00M
333.33%
YoY
|
$3.000M
-118.75%
YoY
|
-$16.00M
-157.14%
YoY
|
$28.00M
154.55%
YoY
|
$11.00M
450.0%
YoY
|
| Cash From Investing Activities |
-$218.0M
-36.26%
YoY
|
-$342.0M
0.88%
YoY
|
-$339.0M
591.84%
YoY
|
-$49.00M
-79.32%
YoY
|
-$237.0M
23600.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$62.00M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$124.0M
-35.08%
YoY
|
$191.0M
24.03%
YoY
|
$154.0M
-59.04%
YoY
|
$376.0M
-52.53%
YoY
|
$792.0M
549.18%
YoY
|
| Cash From Financing Activities |
-$248.0M
-369.57%
YoY
|
$92.00M
-131.51%
YoY
|
-$292.0M
4.66%
YoY
|
-$279.0M
-27.34%
YoY
|
-$384.0M
-15.23%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$470.0M
85.77%
YoY
|
$253.0M
-59.46%
YoY
|
$624.0M
88.52%
YoY
|
$331.0M
-46.09%
YoY
|
$614.0M
34.35%
YoY
|
| Cash From Investing Activities |
-$218.0M
-36.26%
YoY
|
-$342.0M
0.88%
YoY
|
-$339.0M
591.84%
YoY
|
-$49.00M
-79.32%
YoY
|
-$237.0M
23600.0%
YoY
|
| Cash From Financing Activities |
-$248.0M
-369.57%
YoY
|
$92.00M
-131.51%
YoY
|
-$292.0M
4.66%
YoY
|
-$279.0M
-27.34%
YoY
|
-$384.0M
-15.23%
YoY
|
| Net Change In Cash |
$4.000M
33.33%
YoY
|
$3.000M
-142.86%
YoY
|
-$7.000M
-333.33%
YoY
|
$3.000M
-150.0%
YoY
|
-$6.000M
-400.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$470.0M
85.77%
YoY
|
$253.0M
-59.46%
YoY
|
$624.0M
88.52%
YoY
|
$331.0M
-46.09%
YoY
|
$614.0M
34.35%
YoY
|
| Capital Expenditures |
$231.0M
-33.04%
YoY
|
$345.0M
6.81%
YoY
|
$323.0M
28.69%
YoY
|
$251.0M
-19.03%
YoY
|
$310.0M
79.19%
YoY
|
| Free Cash Flow |
$239.0M
-359.78%
YoY
|
-$92.00M
-130.56%
YoY
|
$301.0M
276.25%
YoY
|
$80.00M
-73.68%
YoY
|
$304.0M
7.04%
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 |
$20.00M
-766.67%
YoY
|
-$4.000M
-80.95%
YoY
|
-$87.00M
135.14%
YoY
|
-$7.000M
-66.67%
YoY
|
-$3.000M
-80.0%
YoY
|
-$21.00M
-46.15%
YoY
|
-$37.00M
-45.59%
YoY
|
-$21.00M
-400.0%
YoY
|
-$15.00M
-178.95%
YoY
|
-$39.00M
-159.09%
YoY
|
-$68.00M
-274.36%
YoY
|
$7.000M
-89.55%
YoY
|
$19.00M
-71.21%
YoY
|
$66.00M
-13.16%
YoY
|
$39.00M
-8.29%
YoY
|
$67.00M
39.58%
YoY
|
$66.00M
11.86%
YoY
|
$76.00M
-7700.0%
YoY
|
$42.53M
-18.79%
YoY
|
$48.00M
-45.54%
YoY
|
| Depreciation, Depletion And Amortization |
$74.00M
-8.64%
YoY
|
$77.00M
-3.75%
YoY
|
$79.00M
-13.19%
YoY
|
$81.00M
6.58%
YoY
|
$81.00M
9.46%
YoY
|
$80.00M
2.56%
YoY
|
$91.00M
13.75%
YoY
|
$76.00M
-1.3%
YoY
|
$74.00M
1.37%
YoY
|
$78.00M
5.41%
YoY
|
$80.00M
6.67%
YoY
|
$77.00M
6.94%
YoY
|
$73.00M
5.8%
YoY
|
$74.00M
7.25%
YoY
|
$75.00M
0.12%
YoY
|
$72.00M
9.09%
YoY
|
$69.00M
2.99%
YoY
|
$69.00M
-10.39%
YoY
|
$74.91M
10.98%
YoY
|
$66.00M
-5.23%
YoY
|
| Cash From Operating Activities |
$283.0M
14.57%
YoY
|
-$38.00M
-65.45%
YoY
|
$160.0M
-19.6%
YoY
|
$173.0M
38.4%
YoY
|
$247.0M
34.97%
YoY
|
-$110.0M
-56.69%
YoY
|
$199.0M
-10.36%
YoY
|
$125.0M
-5.3%
YoY
|
$183.0M
-65.6%
YoY
|
-$254.0M
-3.05%
YoY
|
$222.0M
-38.67%
YoY
|
$132.0M
-278.38%
YoY
|
$532.0M
329.03%
YoY
|
-$262.0M
223.46%
YoY
|
$362.0M
30.42%
YoY
|
-$74.00M
-157.17%
YoY
|
$124.0M
-53.15%
YoY
|
-$81.00M
39.66%
YoY
|
$277.6M
6508.48%
YoY
|
$129.4M
-68.67%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$40.00M
-25.93%
YoY
|
$16.00M
-67.35%
YoY
|
$74.00M
-42.19%
YoY
|
$54.00M
-28.95%
YoY
|
$54.00M
-19.4%
YoY
|
$49.00M
-33.78%
YoY
|
$128.0M
21.9%
YoY
|
$76.00M
13.43%
YoY
|
$67.00M
-20.24%
YoY
|
$74.00M
10.45%
YoY
|
$105.0M
-212.9%
YoY
|
$67.00M
28.85%
YoY
|
$84.00M
68.0%
YoY
|
$67.00M
19.64%
YoY
|
-$93.00M
-35.66%
YoY
|
$52.00M
-28.77%
YoY
|
$50.00M
-1.96%
YoY
|
$56.00M
36.59%
YoY
|
-$144.5M
165.7%
YoY
|
$73.00M
104.63%
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 |
$10.00M
900.0%
YoY
|
$0.00
-100.0%
YoY
|
$9.000M
-25.0%
YoY
|
$1.000M
-112.5%
YoY
|
$1.000M
-133.33%
YoY
|
$2.000M
0.0%
YoY
|
$12.00M
-152.17%
YoY
|
-$8.000M
700.0%
YoY
|
-$3.000M
-250.0%
YoY
|
$2.000M
-66.67%
YoY
|
-$23.00M
2200.0%
YoY
|
-$1.000M
-100.44%
YoY
|
$2.000M
0.0%
YoY
|
$6.000M
-124.0%
YoY
|
-$1.000M
-105.48%
YoY
|
$226.0M
1581.42%
YoY
|
$2.000M
-94.35%
YoY
|
-$25.00M
-43203.45%
YoY
|
$18.26M
-85.5%
YoY
|
$13.44M
-26.55%
YoY
|
| Cash From Investing Activities |
-$30.00M
-43.4%
YoY
|
-$16.00M
-65.96%
YoY
|
-$65.00M
-43.97%
YoY
|
-$53.00M
-36.9%
YoY
|
-$53.00M
-24.29%
YoY
|
-$47.00M
-34.72%
YoY
|
-$116.0M
-9.38%
YoY
|
-$84.00M
23.53%
YoY
|
-$70.00M
-14.63%
YoY
|
-$72.00M
18.03%
YoY
|
-$128.0M
36.17%
YoY
|
-$68.00M
-139.08%
YoY
|
-$82.00M
70.83%
YoY
|
-$61.00M
-24.69%
YoY
|
-$94.00M
-25.56%
YoY
|
$174.0M
-387.53%
YoY
|
-$48.00M
226.53%
YoY
|
-$81.00M
131.43%
YoY
|
-$126.3M
-276.62%
YoY
|
-$60.52M
295.53%
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 |
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
|
N/A
N/A
|
$12.00M
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
|
| Debt Paid & Issued, Net |
N/A
|
$3.000M
-25.0%
YoY
|
N/A
|
N/A
|
N/A
|
$4.000M
-33.33%
YoY
|
N/A
|
N/A
|
N/A
|
$6.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$6.000M
-53.85%
YoY
|
N/A
|
N/A
|
N/A
|
$13.00M
-97.88%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$240.0M
29.03%
YoY
|
$48.00M
-68.83%
YoY
|
-$103.0M
25.61%
YoY
|
-$113.0M
213.89%
YoY
|
-$186.0M
60.34%
YoY
|
$154.0M
-52.76%
YoY
|
-$82.00M
-13.68%
YoY
|
-$36.00M
-45.45%
YoY
|
-$116.0M
-74.22%
YoY
|
$326.0M
2.19%
YoY
|
-$95.00M
-65.07%
YoY
|
-$66.00M
-32.65%
YoY
|
-$450.0M
492.11%
YoY
|
$319.0M
91.02%
YoY
|
-$272.0M
80.92%
YoY
|
-$98.00M
39.69%
YoY
|
-$76.00M
-70.63%
YoY
|
$167.0M
75.79%
YoY
|
-$150.3M
71.62%
YoY
|
-$70.16M
-81.59%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$283.0M
14.57%
YoY
|
-$38.00M
-65.45%
YoY
|
$160.0M
-19.6%
YoY
|
$173.0M
38.4%
YoY
|
$247.0M
34.97%
YoY
|
-$110.0M
-56.69%
YoY
|
$199.0M
-10.36%
YoY
|
$125.0M
-5.3%
YoY
|
$183.0M
-65.6%
YoY
|
-$254.0M
-3.05%
YoY
|
$222.0M
-38.67%
YoY
|
$132.0M
-278.38%
YoY
|
$532.0M
329.03%
YoY
|
-$262.0M
223.46%
YoY
|
$362.0M
30.42%
YoY
|
-$74.00M
-157.17%
YoY
|
$124.0M
-53.15%
YoY
|
-$81.00M
39.66%
YoY
|
$277.6M
6508.48%
YoY
|
$129.4M
-68.67%
YoY
|
| Cash From Investing Activities |
-$30.00M
-43.4%
YoY
|
-$16.00M
-65.96%
YoY
|
-$65.00M
-43.97%
YoY
|
-$53.00M
-36.9%
YoY
|
-$53.00M
-24.29%
YoY
|
-$47.00M
-34.72%
YoY
|
-$116.0M
-9.38%
YoY
|
-$84.00M
23.53%
YoY
|
-$70.00M
-14.63%
YoY
|
-$72.00M
18.03%
YoY
|
-$128.0M
36.17%
YoY
|
-$68.00M
-139.08%
YoY
|
-$82.00M
70.83%
YoY
|
-$61.00M
-24.69%
YoY
|
-$94.00M
-25.56%
YoY
|
$174.0M
-387.53%
YoY
|
-$48.00M
226.53%
YoY
|
-$81.00M
131.43%
YoY
|
-$126.3M
-276.62%
YoY
|
-$60.52M
295.53%
YoY
|
| Cash From Financing Activities |
-$240.0M
29.03%
YoY
|
$48.00M
-68.83%
YoY
|
-$103.0M
25.61%
YoY
|
-$113.0M
213.89%
YoY
|
-$186.0M
60.34%
YoY
|
$154.0M
-52.76%
YoY
|
-$82.00M
-13.68%
YoY
|
-$36.00M
-45.45%
YoY
|
-$116.0M
-74.22%
YoY
|
$326.0M
2.19%
YoY
|
-$95.00M
-65.07%
YoY
|
-$66.00M
-32.65%
YoY
|
-$450.0M
492.11%
YoY
|
$319.0M
91.02%
YoY
|
-$272.0M
80.92%
YoY
|
-$98.00M
39.69%
YoY
|
-$76.00M
-70.63%
YoY
|
$167.0M
75.79%
YoY
|
-$150.3M
71.62%
YoY
|
-$70.16M
-81.59%
YoY
|
| Net Change In Cash |
$13.00M
62.5%
YoY
|
-$6.000M
100.0%
YoY
|
-$8.000M
-900.0%
YoY
|
$7.000M
40.0%
YoY
|
$8.000M
-366.67%
YoY
|
-$3.000M
N/A
|
$1.000M
-200.0%
YoY
|
$5.000M
-350.0%
YoY
|
-$3.000M
N/A
|
$0.00
-100.0%
YoY
|
-$1.000M
-75.0%
YoY
|
-$2.000M
-200.0%
YoY
|
$0.00
N/A
|
-$5.000M
-200.0%
YoY
|
-$4.000M
-530.57%
YoY
|
$2.000M
-262.73%
YoY
|
$0.00
-100.0%
YoY
|
$5.000M
150.0%
YoY
|
$929.0K
-107.81%
YoY
|
-$1.229M
-107.32%
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 |
$283.0M
14.57%
YoY
|
-$38.00M
-65.45%
YoY
|
$160.0M
-19.6%
YoY
|
$173.0M
38.4%
YoY
|
$247.0M
34.97%
YoY
|
-$110.0M
-56.69%
YoY
|
$199.0M
-10.36%
YoY
|
$125.0M
-5.3%
YoY
|
$183.0M
-65.6%
YoY
|
-$254.0M
-3.05%
YoY
|
$222.0M
-38.67%
YoY
|
$132.0M
-278.38%
YoY
|
$532.0M
329.03%
YoY
|
-$262.0M
223.46%
YoY
|
$362.0M
30.42%
YoY
|
-$74.00M
-157.17%
YoY
|
$124.0M
-53.15%
YoY
|
-$81.00M
39.66%
YoY
|
$277.6M
6508.48%
YoY
|
$129.4M
-68.67%
YoY
|
| Capital Expenditures |
$40.00M
-25.93%
YoY
|
$16.00M
-67.35%
YoY
|
$74.00M
-42.19%
YoY
|
$54.00M
-28.95%
YoY
|
$54.00M
-19.4%
YoY
|
$49.00M
-33.78%
YoY
|
$128.0M
21.9%
YoY
|
$76.00M
13.43%
YoY
|
$67.00M
-20.24%
YoY
|
$74.00M
10.45%
YoY
|
$105.0M
-212.9%
YoY
|
$67.00M
28.85%
YoY
|
$84.00M
68.0%
YoY
|
$67.00M
19.64%
YoY
|
-$93.00M
-35.66%
YoY
|
$52.00M
-28.77%
YoY
|
$50.00M
-1.96%
YoY
|
$56.00M
36.59%
YoY
|
-$144.5M
165.7%
YoY
|
$73.00M
104.63%
YoY
|
| Free Cash Flow |
$243.0M
25.91%
YoY
|
-$54.00M
-66.04%
YoY
|
$86.00M
21.13%
YoY
|
$119.0M
142.86%
YoY
|
$193.0M
66.38%
YoY
|
-$159.0M
-51.52%
YoY
|
$71.00M
-39.32%
YoY
|
$49.00M
-24.62%
YoY
|
$116.0M
-74.11%
YoY
|
-$328.0M
-0.3%
YoY
|
$117.0M
-74.29%
YoY
|
$65.00M
-151.59%
YoY
|
$448.0M
505.41%
YoY
|
-$329.0M
140.15%
YoY
|
$455.0M
7.79%
YoY
|
-$126.0M
-323.23%
YoY
|
$74.00M
-65.37%
YoY
|
-$137.0M
38.38%
YoY
|
$422.1M
620.31%
YoY
|
$56.44M
-85.05%
YoY
|
Loading...