|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$104.3M
-182.55%
YoY
|
$126.4M
1516.26%
YoY
|
$7.819M
-109.75%
YoY
|
-$80.22M
-178.0%
YoY
|
$102.9M
-149.39%
YoY
|
| Depreciation, Depletion And Amortization |
$656.7M
10.74%
YoY
|
$593.1M
19.49%
YoY
|
$496.3M
18.75%
YoY
|
$417.9M
30.76%
YoY
|
$319.6M
10.8%
YoY
|
| Cash From Operating Activities |
$749.8M
-31.19%
YoY
|
$1.090B
49.31%
YoY
|
$729.8M
18.94%
YoY
|
$613.6M
-17.18%
YoY
|
$740.9M
250.38%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$315.9M
-47.41%
YoY
|
$600.7M
22.3%
YoY
|
$491.1M
38.76%
YoY
|
$353.9M
-283.4%
YoY
|
-$193.0M
13.64%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$227.1M
77.18%
YoY
|
$128.2M
340.45%
YoY
|
$29.10M
-86.97%
YoY
|
$223.2M
268.77%
YoY
|
$60.54M
-63.65%
YoY
|
| Cash From Investing Activities |
-$88.81M
-81.2%
YoY
|
-$472.5M
2.27%
YoY
|
-$462.0M
253.53%
YoY
|
-$130.7M
-1.33%
YoY
|
-$132.5M
3930.26%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
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
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$818.9M
73.64%
YoY
|
-$471.6M
119.96%
YoY
|
-$214.4M
-58.22%
YoY
|
-$513.1M
19.83%
YoY
|
-$428.2M
190.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$749.8M
-31.19%
YoY
|
$1.090B
49.31%
YoY
|
$729.8M
18.94%
YoY
|
$613.6M
-17.18%
YoY
|
$740.9M
250.38%
YoY
|
| Cash From Investing Activities |
-$88.81M
-81.2%
YoY
|
-$472.5M
2.27%
YoY
|
-$462.0M
253.53%
YoY
|
-$130.7M
-1.33%
YoY
|
-$132.5M
3930.26%
YoY
|
| Cash From Financing Activities |
-$818.9M
73.64%
YoY
|
-$471.6M
119.96%
YoY
|
-$214.4M
-58.22%
YoY
|
-$513.1M
19.83%
YoY
|
-$428.2M
190.33%
YoY
|
| Net Change In Cash |
-$157.8M
-208.38%
YoY
|
$145.6M
172.76%
YoY
|
$53.40M
-276.92%
YoY
|
-$30.18M
-116.75%
YoY
|
$180.2M
197.03%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$749.8M
-31.19%
YoY
|
$1.090B
49.31%
YoY
|
$729.8M
18.94%
YoY
|
$613.6M
-17.18%
YoY
|
$740.9M
250.38%
YoY
|
| Capital Expenditures |
$315.9M
-47.41%
YoY
|
$600.7M
22.3%
YoY
|
$491.1M
38.76%
YoY
|
$353.9M
-283.4%
YoY
|
-$193.0M
13.64%
YoY
|
| Free Cash Flow |
$434.0M
-11.27%
YoY
|
$489.1M
104.9%
YoY
|
$238.7M
-8.09%
YoY
|
$259.7M
-72.19%
YoY
|
$933.9M
144.93%
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 |
-$71.44M
39.53%
YoY
|
$4.139M
-90.92%
YoY
|
$6.015M
-83.77%
YoY
|
-$63.27M
-704.11%
YoY
|
-$51.20M
-254.03%
YoY
|
$45.59M
-59.31%
YoY
|
$37.07M
-195.4%
YoY
|
$10.47M
89.2%
YoY
|
$33.24M
-146.88%
YoY
|
$112.0M
303.6%
YoY
|
-$38.86M
-197.74%
YoY
|
$5.536M
-111.33%
YoY
|
-$70.91M
44.35%
YoY
|
$27.76M
-386.63%
YoY
|
$39.76M
-45.91%
YoY
|
-$48.86M
-163.64%
YoY
|
-$49.12M
-93.3%
YoY
|
-$9.686M
-101.08%
YoY
|
$73.50M
-103.38%
YoY
|
$76.78M
-105.04%
YoY
|
| Depreciation, Depletion And Amortization |
$174.3M
9.52%
YoY
|
$170.6M
5.37%
YoY
|
$167.2M
13.2%
YoY
|
$159.8M
7.19%
YoY
|
$159.1M
18.46%
YoY
|
$161.9M
23.32%
YoY
|
$147.7M
17.65%
YoY
|
$149.1M
23.72%
YoY
|
$134.3M
12.92%
YoY
|
$131.3M
15.78%
YoY
|
$125.5M
16.72%
YoY
|
$120.5M
18.3%
YoY
|
$119.0M
25.1%
YoY
|
$113.4M
30.57%
YoY
|
$107.6M
31.96%
YoY
|
$101.9M
-107.26%
YoY
|
$95.09M
-93.88%
YoY
|
$86.86M
-94.38%
YoY
|
$81.52M
-94.6%
YoY
|
-$1.404B
-196.77%
YoY
|
| Cash From Operating Activities |
$250.3M
59.21%
YoY
|
$251.4M
-18.34%
YoY
|
$205.6M
-11.9%
YoY
|
$135.6M
-55.32%
YoY
|
$157.2M
-35.82%
YoY
|
$307.9M
41.45%
YoY
|
$233.4M
60.46%
YoY
|
$303.5M
91.16%
YoY
|
$245.0M
17.8%
YoY
|
$217.7M
29.92%
YoY
|
$145.4M
56.86%
YoY
|
$158.8M
0.62%
YoY
|
$208.0M
6.34%
YoY
|
$167.5M
-32.13%
YoY
|
$92.71M
-54.71%
YoY
|
$157.8M
-136.37%
YoY
|
$195.6M
-74.0%
YoY
|
$246.9M
-84.08%
YoY
|
$204.7M
-281.08%
YoY
|
-$433.9M
-174.33%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$64.91M
-18.8%
YoY
|
$78.71M
-46.45%
YoY
|
$111.8M
-20.16%
YoY
|
$45.42M
-73.57%
YoY
|
$79.94M
-43.62%
YoY
|
$147.0M
1.76%
YoY
|
$140.0M
13.35%
YoY
|
$171.9M
52.04%
YoY
|
$141.8M
28.76%
YoY
|
$144.4M
6.42%
YoY
|
$123.6M
-281.43%
YoY
|
$113.0M
-198.3%
YoY
|
$110.1M
-413.56%
YoY
|
$135.7M
-263.42%
YoY
|
-$68.10M
105.51%
YoY
|
-$115.0M
-127.41%
YoY
|
-$35.12M
-92.92%
YoY
|
-$83.06M
-91.1%
YoY
|
-$33.14M
-97.78%
YoY
|
$419.5M
-225.82%
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 |
$31.24M
-57.58%
YoY
|
$81.30M
32.93%
YoY
|
$41.95M
-561.2%
YoY
|
$30.15M
-2.14%
YoY
|
$73.65M
62.68%
YoY
|
$61.16M
24.23%
YoY
|
-$9.096M
-39.46%
YoY
|
$30.81M
183.3%
YoY
|
$45.27M
4325.61%
YoY
|
$49.23M
53.8%
YoY
|
-$15.03M
-190.17%
YoY
|
$10.88M
-92.5%
YoY
|
$1.023M
-96.55%
YoY
|
$32.01M
101.86%
YoY
|
$16.66M
12.91%
YoY
|
$145.0M
-152.62%
YoY
|
$29.62M
-90.3%
YoY
|
$15.86M
-98.43%
YoY
|
$14.76M
-98.88%
YoY
|
-$275.5M
-168.12%
YoY
|
| Cash From Investing Activities |
-$33.67M
435.83%
YoY
|
$2.590M
-103.02%
YoY
|
-$69.85M
-53.16%
YoY
|
-$15.27M
-89.18%
YoY
|
-$6.283M
-93.49%
YoY
|
-$85.82M
-9.86%
YoY
|
-$149.1M
7.62%
YoY
|
-$141.0M
38.07%
YoY
|
-$96.52M
-11.53%
YoY
|
-$95.20M
-8.21%
YoY
|
-$138.6M
169.42%
YoY
|
-$102.2M
-440.97%
YoY
|
-$109.1M
1882.46%
YoY
|
-$103.7M
54.34%
YoY
|
-$51.44M
179.89%
YoY
|
$29.96M
-79.2%
YoY
|
-$5.503M
-97.12%
YoY
|
-$67.20M
-187.54%
YoY
|
-$18.38M
-89.72%
YoY
|
$144.0M
102.97%
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
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
$0.00
N/A
|
$0.00
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
|
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
|
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 |
-$221.9M
4.89%
YoY
|
-$280.0M
186.65%
YoY
|
-$129.4M
139.75%
YoY
|
-$197.9M
32.92%
YoY
|
-$211.5M
23.7%
YoY
|
-$97.68M
17.89%
YoY
|
-$53.97M
-161.81%
YoY
|
-$148.9M
36.18%
YoY
|
-$171.0M
56.2%
YoY
|
-$82.86M
-18.69%
YoY
|
$87.31M
-291.31%
YoY
|
-$109.4M
-40.12%
YoY
|
-$109.5M
-40.16%
YoY
|
-$101.9M
15.98%
YoY
|
-$45.64M
-49.85%
YoY
|
-$182.6M
-109.45%
YoY
|
-$182.9M
-91.61%
YoY
|
-$87.87M
-109.95%
YoY
|
-$91.01M
-93.29%
YoY
|
$1.932B
-263.83%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$250.3M
59.21%
YoY
|
$251.4M
-18.34%
YoY
|
$205.6M
-11.9%
YoY
|
$135.6M
-55.32%
YoY
|
$157.2M
-35.82%
YoY
|
$307.9M
41.45%
YoY
|
$233.4M
60.46%
YoY
|
$303.5M
91.16%
YoY
|
$245.0M
17.8%
YoY
|
$217.7M
29.92%
YoY
|
$145.4M
56.86%
YoY
|
$158.8M
0.62%
YoY
|
$208.0M
6.34%
YoY
|
$167.5M
-32.13%
YoY
|
$92.71M
-54.71%
YoY
|
$157.8M
-136.37%
YoY
|
$195.6M
-74.0%
YoY
|
$246.9M
-84.08%
YoY
|
$204.7M
-281.08%
YoY
|
-$433.9M
-174.33%
YoY
|
| Cash From Investing Activities |
-$33.67M
435.83%
YoY
|
$2.590M
-103.02%
YoY
|
-$69.85M
-53.16%
YoY
|
-$15.27M
-89.18%
YoY
|
-$6.283M
-93.49%
YoY
|
-$85.82M
-9.86%
YoY
|
-$149.1M
7.62%
YoY
|
-$141.0M
38.07%
YoY
|
-$96.52M
-11.53%
YoY
|
-$95.20M
-8.21%
YoY
|
-$138.6M
169.42%
YoY
|
-$102.2M
-440.97%
YoY
|
-$109.1M
1882.46%
YoY
|
-$103.7M
54.34%
YoY
|
-$51.44M
179.89%
YoY
|
$29.96M
-79.2%
YoY
|
-$5.503M
-97.12%
YoY
|
-$67.20M
-187.54%
YoY
|
-$18.38M
-89.72%
YoY
|
$144.0M
102.97%
YoY
|
| Cash From Financing Activities |
-$221.9M
4.89%
YoY
|
-$280.0M
186.65%
YoY
|
-$129.4M
139.75%
YoY
|
-$197.9M
32.92%
YoY
|
-$211.5M
23.7%
YoY
|
-$97.68M
17.89%
YoY
|
-$53.97M
-161.81%
YoY
|
-$148.9M
36.18%
YoY
|
-$171.0M
56.2%
YoY
|
-$82.86M
-18.69%
YoY
|
$87.31M
-291.31%
YoY
|
-$109.4M
-40.12%
YoY
|
-$109.5M
-40.16%
YoY
|
-$101.9M
15.98%
YoY
|
-$45.64M
-49.85%
YoY
|
-$182.6M
-109.45%
YoY
|
-$182.9M
-91.61%
YoY
|
-$87.87M
-109.95%
YoY
|
-$91.01M
-93.29%
YoY
|
$1.932B
-263.83%
YoY
|
| Net Change In Cash |
-$5.259M
-91.32%
YoY
|
-$26.00M
-120.9%
YoY
|
$6.349M
-79.01%
YoY
|
-$77.57M
-671.45%
YoY
|
-$60.62M
168.56%
YoY
|
$124.4M
214.15%
YoY
|
$30.25M
-67.88%
YoY
|
$13.58M
-125.75%
YoY
|
-$22.57M
112.43%
YoY
|
$39.60M
-203.98%
YoY
|
$94.16M
-2258.67%
YoY
|
-$52.73M
-1123.39%
YoY
|
-$10.63M
-249.44%
YoY
|
-$38.08M
-141.48%
YoY
|
-$4.362M
-104.58%
YoY
|
$5.152M
-99.69%
YoY
|
$7.110M
-100.44%
YoY
|
$91.80M
-96.34%
YoY
|
$95.32M
-105.78%
YoY
|
$1.642B
-413.07%
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 |
$250.3M
59.21%
YoY
|
$251.4M
-18.34%
YoY
|
$205.6M
-11.9%
YoY
|
$135.6M
-55.32%
YoY
|
$157.2M
-35.82%
YoY
|
$307.9M
41.45%
YoY
|
$233.4M
60.46%
YoY
|
$303.5M
91.16%
YoY
|
$245.0M
17.8%
YoY
|
$217.7M
29.92%
YoY
|
$145.4M
56.86%
YoY
|
$158.8M
0.62%
YoY
|
$208.0M
6.34%
YoY
|
$167.5M
-32.13%
YoY
|
$92.71M
-54.71%
YoY
|
$157.8M
-136.37%
YoY
|
$195.6M
-74.0%
YoY
|
$246.9M
-84.08%
YoY
|
$204.7M
-281.08%
YoY
|
-$433.9M
-174.33%
YoY
|
| Capital Expenditures |
$64.91M
-18.8%
YoY
|
$78.71M
-46.45%
YoY
|
$111.8M
-20.16%
YoY
|
$45.42M
-73.57%
YoY
|
$79.94M
-43.62%
YoY
|
$147.0M
1.76%
YoY
|
$140.0M
13.35%
YoY
|
$171.9M
52.04%
YoY
|
$141.8M
28.76%
YoY
|
$144.4M
6.42%
YoY
|
$123.6M
-281.43%
YoY
|
$113.0M
-198.3%
YoY
|
$110.1M
-413.56%
YoY
|
$135.7M
-263.42%
YoY
|
-$68.10M
105.51%
YoY
|
-$115.0M
-127.41%
YoY
|
-$35.12M
-92.92%
YoY
|
-$83.06M
-91.1%
YoY
|
-$33.14M
-97.78%
YoY
|
$419.5M
-225.82%
YoY
|
| Free Cash Flow |
$185.4M
139.91%
YoY
|
$172.7M
7.33%
YoY
|
$93.78M
0.51%
YoY
|
$90.20M
-31.5%
YoY
|
$77.27M
-25.1%
YoY
|
$160.9M
119.75%
YoY
|
$93.31M
326.48%
YoY
|
$131.7M
187.81%
YoY
|
$103.2M
5.45%
YoY
|
$73.22M
130.16%
YoY
|
$21.88M
-86.39%
YoY
|
$45.75M
-83.23%
YoY
|
$97.83M
-57.59%
YoY
|
$31.82M
-90.36%
YoY
|
$160.8M
-32.39%
YoY
|
$272.8M
-131.97%
YoY
|
$230.7M
-81.52%
YoY
|
$329.9M
-86.72%
YoY
|
$237.8M
-82.77%
YoY
|
-$853.4M
-193.05%
YoY
|
Loading...