|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$68.00M
-118.96%
YoY
|
$358.7M
79.52%
YoY
|
$199.8M
31.7%
YoY
|
$151.7M
162.0%
YoY
|
$57.90M
-130.11%
YoY
|
| Depreciation, Depletion And Amortization |
$607.0M
183.1%
YoY
|
$214.4M
46.74%
YoY
|
$146.1M
20.66%
YoY
|
$121.1M
17.57%
YoY
|
$103.0M
2.49%
YoY
|
| Cash From Operating Activities |
$1.053B
69.95%
YoY
|
$619.6M
-2.91%
YoY
|
$638.2M
-8.8%
YoY
|
$699.8M
127.87%
YoY
|
$307.1M
56.21%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
N/A
|
$696.2M
N/A
|
N/A
|
N/A
|
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.424B
298.31%
YoY
|
-$608.6M
-33.0%
YoY
|
-$908.4M
-2008.33%
YoY
|
$47.60M
-116.93%
YoY
|
-$281.2M
1625.15%
YoY
|
| Cash From Investing Activities |
-$2.424B
298.31%
YoY
|
-$608.6M
-33.0%
YoY
|
-$908.4M
-2008.33%
YoY
|
$47.60M
-116.93%
YoY
|
-$281.2M
1625.15%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.232B
158.87%
YoY
|
$475.9M
-599.79%
YoY
|
-$95.22M
-36.77%
YoY
|
-$150.6M
227.39%
YoY
|
-$46.00M
91.67%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$1.357B
-13598.46%
YoY
|
-$10.05M
-103.62%
YoY
|
$277.9M
-136.15%
YoY
|
-$768.6M
13625.0%
YoY
|
-$5.600M
-96.6%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.053B
69.95%
YoY
|
$619.6M
-2.91%
YoY
|
$638.2M
-8.8%
YoY
|
$699.8M
127.87%
YoY
|
$307.1M
56.21%
YoY
|
| Cash From Investing Activities |
-$2.424B
298.31%
YoY
|
-$608.6M
-33.0%
YoY
|
-$908.4M
-2008.33%
YoY
|
$47.60M
-116.93%
YoY
|
-$281.2M
1625.15%
YoY
|
| Cash From Financing Activities |
$1.357B
-13598.46%
YoY
|
-$10.05M
-103.62%
YoY
|
$277.9M
-136.15%
YoY
|
-$768.6M
13625.0%
YoY
|
-$5.600M
-96.6%
YoY
|
| Net Change In Cash |
-$14.00M
-1525.66%
YoY
|
$982.0K
-87.23%
YoY
|
$7.690M
-136.27%
YoY
|
-$21.20M
-204.43%
YoY
|
$20.30M
30.97%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.053B
69.95%
YoY
|
$619.6M
-2.91%
YoY
|
$638.2M
-8.8%
YoY
|
$699.8M
127.87%
YoY
|
$307.1M
56.21%
YoY
|
| Capital Expenditures |
N/A
|
$696.2M
N/A
|
N/A
|
N/A
|
N/A
|
| Free Cash Flow |
N/A
|
-$76.63M
N/A
|
N/A
|
N/A
|
N/A
|
|
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 |
$97.00M
29.33%
YoY
|
-$104.0M
-149.58%
YoY
|
-$77.00M
-257.81%
YoY
|
$37.00M
-34.84%
YoY
|
$75.00M
73.17%
YoY
|
$209.8M
268.45%
YoY
|
$48.79M
-37.84%
YoY
|
$56.78M
86.16%
YoY
|
$43.31M
27.76%
YoY
|
$56.94M
158.8%
YoY
|
$78.50M
-0.88%
YoY
|
$30.50M
-10.29%
YoY
|
$33.90M
105.45%
YoY
|
$22.00M
-44.3%
YoY
|
$79.20M
371.43%
YoY
|
$34.00M
639.13%
YoY
|
$16.50M
-650.0%
YoY
|
$39.50M
-243.12%
YoY
|
$16.80M
-2200.0%
YoY
|
$4.600M
-121.1%
YoY
|
| Depreciation, Depletion And Amortization |
$206.0M
207.46%
YoY
|
$234.0M
262.28%
YoY
|
$182.0M
233.77%
YoY
|
$124.0M
156.41%
YoY
|
$67.00M
42.76%
YoY
|
$64.59M
44.12%
YoY
|
$54.53M
50.63%
YoY
|
$48.36M
41.82%
YoY
|
$46.93M
51.4%
YoY
|
$44.82M
43.19%
YoY
|
$36.20M
19.08%
YoY
|
$34.10M
6.56%
YoY
|
$31.00M
13.14%
YoY
|
$31.30M
8.68%
YoY
|
$30.40M
20.16%
YoY
|
$32.00M
33.33%
YoY
|
$27.40M
10.04%
YoY
|
$28.80M
1.77%
YoY
|
$25.30M
2.02%
YoY
|
$24.00M
5.26%
YoY
|
| Cash From Operating Activities |
$328.0M
63.18%
YoY
|
$399.0M
152.68%
YoY
|
$281.0M
38.44%
YoY
|
$172.0M
20.04%
YoY
|
$201.0M
74.11%
YoY
|
$157.9M
8.31%
YoY
|
$203.0M
-15.32%
YoY
|
$143.3M
-1.52%
YoY
|
$115.4M
7.69%
YoY
|
$145.8M
-21.87%
YoY
|
$239.7M
11.9%
YoY
|
$145.5M
-10.85%
YoY
|
$107.2M
-21.06%
YoY
|
$186.6M
73.74%
YoY
|
$214.2M
206.0%
YoY
|
$163.2M
117.6%
YoY
|
$135.8M
148.26%
YoY
|
$107.4M
101.12%
YoY
|
$70.00M
156.41%
YoY
|
$75.00M
278.79%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
$279.0M
N/A
|
N/A
|
$696.2M
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
N/A
|
N/A
|
| 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 |
$581.0M
-219.55%
YoY
|
-$67.00M
-84.24%
YoY
|
-$1.097B
348.04%
YoY
|
-$774.0M
-1046.08%
YoY
|
-$486.0M
2288.79%
YoY
|
-$425.2M
-41.89%
YoY
|
-$244.8M
369.05%
YoY
|
$81.81M
-1135.58%
YoY
|
-$20.35M
-82.55%
YoY
|
-$731.7M
-2713.09%
YoY
|
-$52.20M
350.0%
YoY
|
-$7.900M
887.5%
YoY
|
-$116.6M
-464.38%
YoY
|
$28.00M
-110.2%
YoY
|
-$11.60M
96.61%
YoY
|
-$800.0K
14.29%
YoY
|
$32.00M
-32100.0%
YoY
|
-$274.5M
-772.79%
YoY
|
-$5.900M
-171.95%
YoY
|
-$700.0K
0.0%
YoY
|
| Cash From Investing Activities |
$581.0M
-219.55%
YoY
|
-$67.00M
-84.24%
YoY
|
-$1.097B
348.04%
YoY
|
-$774.0M
-1046.08%
YoY
|
-$486.0M
2288.79%
YoY
|
-$425.2M
-41.89%
YoY
|
-$244.8M
369.05%
YoY
|
$81.81M
-1135.58%
YoY
|
-$20.35M
-82.55%
YoY
|
-$731.7M
-2713.09%
YoY
|
-$52.20M
350.0%
YoY
|
-$7.900M
887.5%
YoY
|
-$116.6M
-464.38%
YoY
|
$28.00M
-110.2%
YoY
|
-$11.60M
96.61%
YoY
|
-$800.0K
14.29%
YoY
|
$32.00M
-32100.0%
YoY
|
-$274.5M
-772.79%
YoY
|
-$5.900M
-171.95%
YoY
|
-$700.0K
0.0%
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 |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$10.00M
N/A
|
$1.232B
N/A
|
$2.000K
-100.01%
YoY
|
$475.9M
-5006.23%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$28.02M
-11.61%
YoY
|
-$9.700M
-80.87%
YoY
|
-$24.50M
-15.22%
YoY
|
-$33.00M
-16.03%
YoY
|
-$31.70M
155.65%
YoY
|
-$50.70M
267.39%
YoY
|
-$28.90M
325.0%
YoY
|
-$39.30M
202.31%
YoY
|
-$12.40M
-48.33%
YoY
|
-$13.80M
N/A
|
-$6.800M
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 |
-$894.0M
-209.29%
YoY
|
-$762.0M
-707.22%
YoY
|
$1.231B
602.19%
YoY
|
$70.00M
-133.35%
YoY
|
$818.0M
-910.21%
YoY
|
$125.5M
-73.01%
YoY
|
$175.3M
-426.46%
YoY
|
-$209.9M
57.1%
YoY
|
-$101.0M
-33753.67%
YoY
|
$464.9M
-323.6%
YoY
|
-$53.70M
-72.5%
YoY
|
-$133.6M
-30.13%
YoY
|
$300.0K
-100.17%
YoY
|
-$207.9M
-254.11%
YoY
|
-$195.3M
459.6%
YoY
|
-$191.2M
338.53%
YoY
|
-$174.2M
180.97%
YoY
|
$134.9M
-263.52%
YoY
|
-$34.90M
-7.67%
YoY
|
-$43.60M
-12.27%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$328.0M
63.18%
YoY
|
$399.0M
152.68%
YoY
|
$281.0M
38.44%
YoY
|
$172.0M
20.04%
YoY
|
$201.0M
74.11%
YoY
|
$157.9M
8.31%
YoY
|
$203.0M
-15.32%
YoY
|
$143.3M
-1.52%
YoY
|
$115.4M
7.69%
YoY
|
$145.8M
-21.87%
YoY
|
$239.7M
11.9%
YoY
|
$145.5M
-10.85%
YoY
|
$107.2M
-21.06%
YoY
|
$186.6M
73.74%
YoY
|
$214.2M
206.0%
YoY
|
$163.2M
117.6%
YoY
|
$135.8M
148.26%
YoY
|
$107.4M
101.12%
YoY
|
$70.00M
156.41%
YoY
|
$75.00M
278.79%
YoY
|
| Cash From Investing Activities |
$581.0M
-219.55%
YoY
|
-$67.00M
-84.24%
YoY
|
-$1.097B
348.04%
YoY
|
-$774.0M
-1046.08%
YoY
|
-$486.0M
2288.79%
YoY
|
-$425.2M
-41.89%
YoY
|
-$244.8M
369.05%
YoY
|
$81.81M
-1135.58%
YoY
|
-$20.35M
-82.55%
YoY
|
-$731.7M
-2713.09%
YoY
|
-$52.20M
350.0%
YoY
|
-$7.900M
887.5%
YoY
|
-$116.6M
-464.38%
YoY
|
$28.00M
-110.2%
YoY
|
-$11.60M
96.61%
YoY
|
-$800.0K
14.29%
YoY
|
$32.00M
-32100.0%
YoY
|
-$274.5M
-772.79%
YoY
|
-$5.900M
-171.95%
YoY
|
-$700.0K
0.0%
YoY
|
| Cash From Financing Activities |
-$894.0M
-209.29%
YoY
|
-$762.0M
-707.22%
YoY
|
$1.231B
602.19%
YoY
|
$70.00M
-133.35%
YoY
|
$818.0M
-910.21%
YoY
|
$125.5M
-73.01%
YoY
|
$175.3M
-426.46%
YoY
|
-$209.9M
57.1%
YoY
|
-$101.0M
-33753.67%
YoY
|
$464.9M
-323.6%
YoY
|
-$53.70M
-72.5%
YoY
|
-$133.6M
-30.13%
YoY
|
$300.0K
-100.17%
YoY
|
-$207.9M
-254.11%
YoY
|
-$195.3M
459.6%
YoY
|
-$191.2M
338.53%
YoY
|
-$174.2M
180.97%
YoY
|
$134.9M
-263.52%
YoY
|
-$34.90M
-7.67%
YoY
|
-$43.60M
-12.27%
YoY
|
| Net Change In Cash |
$15.00M
-97.19%
YoY
|
-$430.0M
203.25%
YoY
|
$415.0M
211.01%
YoY
|
-$532.0M
-3598.62%
YoY
|
$533.0M
-9189.36%
YoY
|
-$141.8M
17.18%
YoY
|
$133.4M
-0.27%
YoY
|
$15.21M
280.15%
YoY
|
-$5.864M
-35.56%
YoY
|
-$121.0M
-1906.12%
YoY
|
$133.8M
1732.88%
YoY
|
$4.000M
-113.89%
YoY
|
-$9.100M
42.19%
YoY
|
$6.700M
-120.81%
YoY
|
$7.300M
-75.0%
YoY
|
-$28.80M
-193.81%
YoY
|
-$6.400M
-13.51%
YoY
|
-$32.20M
-375.21%
YoY
|
$29.20M
-1369.57%
YoY
|
$30.70M
-200.33%
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 |
$328.0M
63.18%
YoY
|
$399.0M
152.68%
YoY
|
$281.0M
38.44%
YoY
|
$172.0M
20.04%
YoY
|
$201.0M
74.11%
YoY
|
$157.9M
8.31%
YoY
|
$203.0M
-15.32%
YoY
|
$143.3M
-1.52%
YoY
|
$115.4M
7.69%
YoY
|
$145.8M
-21.87%
YoY
|
$239.7M
11.9%
YoY
|
$145.5M
-10.85%
YoY
|
$107.2M
-21.06%
YoY
|
$186.6M
73.74%
YoY
|
$214.2M
206.0%
YoY
|
$163.2M
117.6%
YoY
|
$135.8M
148.26%
YoY
|
$107.4M
101.12%
YoY
|
$70.00M
156.41%
YoY
|
$75.00M
278.79%
YoY
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
$279.0M
N/A
|
N/A
|
$696.2M
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
N/A
|
N/A
|
| Free Cash Flow |
N/A
|
N/A
|
N/A
|
-$107.0M
N/A
|
N/A
|
-$538.3M
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
|
$70.00M
N/A
|
N/A
|
Loading...