|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$1.508B
-350.5%
YoY
|
$602.0M
25.68%
YoY
|
$479.0M
-78.68%
YoY
|
$2.247B
11.51%
YoY
|
$2.015B
510.61%
YoY
|
| Depreciation, Depletion And Amortization |
$1.178B
5.75%
YoY
|
$1.114B
1.55%
YoY
|
$1.097B
3.88%
YoY
|
$1.056B
25.71%
YoY
|
$840.0M
8.67%
YoY
|
| Cash From Operating Activities |
$465.0M
-64.61%
YoY
|
$1.314B
-43.75%
YoY
|
$2.336B
-31.19%
YoY
|
$3.395B
41.81%
YoY
|
$2.394B
84.58%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$995.0M
-1.29%
YoY
|
$1.008B
-2.51%
YoY
|
$1.034B
-6.68%
YoY
|
$1.108B
68.39%
YoY
|
$658.0M
25.33%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$1.203B
-52.9%
YoY
|
$2.554B
N/A
|
| Other Investing Activities |
-$9.000M
-72.73%
YoY
|
-$33.00M
50.0%
YoY
|
-$22.00M
83.33%
YoY
|
-$12.00M
-47.83%
YoY
|
-$23.00M
-330.0%
YoY
|
| Cash From Investing Activities |
-$1.223B
22.18%
YoY
|
-$1.001B
-3.47%
YoY
|
-$1.037B
-58.17%
YoY
|
-$2.479B
-22.84%
YoY
|
-$3.213B
531.24%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$63.00M
5.0%
YoY
|
$60.00M
160.87%
YoY
|
$23.00M
-77.23%
YoY
|
$101.0M
236.67%
YoY
|
$30.00M
-44.44%
YoY
|
| Debt Paid & Issued, Net |
$254.0M
-15.33%
YoY
|
$300.0M
N/A
|
$0.00
-100.0%
YoY
|
$250.0M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
$530.0M
-181.54%
YoY
|
-$650.0M
165.31%
YoY
|
-$245.0M
-58.26%
YoY
|
-$587.0M
-140.85%
YoY
|
$1.437B
-765.28%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$465.0M
-64.61%
YoY
|
$1.314B
-43.75%
YoY
|
$2.336B
-31.19%
YoY
|
$3.395B
41.81%
YoY
|
$2.394B
84.58%
YoY
|
| Cash From Investing Activities |
-$1.223B
22.18%
YoY
|
-$1.001B
-3.47%
YoY
|
-$1.037B
-58.17%
YoY
|
-$2.479B
-22.84%
YoY
|
-$3.213B
531.24%
YoY
|
| Cash From Financing Activities |
$530.0M
-181.54%
YoY
|
-$650.0M
165.31%
YoY
|
-$245.0M
-58.26%
YoY
|
-$587.0M
-140.85%
YoY
|
$1.437B
-765.28%
YoY
|
| Net Change In Cash |
-$195.0M
-49.22%
YoY
|
-$384.0M
-135.79%
YoY
|
$1.073B
251.8%
YoY
|
$305.0M
-49.5%
YoY
|
$604.0M
2.9%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$465.0M
-64.61%
YoY
|
$1.314B
-43.75%
YoY
|
$2.336B
-31.19%
YoY
|
$3.395B
41.81%
YoY
|
$2.394B
84.58%
YoY
|
| Capital Expenditures |
$995.0M
-1.29%
YoY
|
$1.008B
-2.51%
YoY
|
$1.034B
-6.68%
YoY
|
$1.108B
68.39%
YoY
|
$658.0M
25.33%
YoY
|
| Free Cash Flow |
-$530.0M
-273.2%
YoY
|
$306.0M
-76.5%
YoY
|
$1.302B
-43.07%
YoY
|
$2.287B
31.74%
YoY
|
$1.736B
124.87%
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 |
-$169.0M
322.5%
YoY
|
-$542.0M
-7842.86%
YoY
|
-$782.0M
-824.07%
YoY
|
-$142.0M
-145.37%
YoY
|
-$40.00M
-122.99%
YoY
|
$7.000M
-101.41%
YoY
|
$108.0M
-62.11%
YoY
|
$313.0M
5.74%
YoY
|
$174.0M
-55.84%
YoY
|
-$495.0M
-315.22%
YoY
|
$285.0M
-28.93%
YoY
|
$296.0M
-65.5%
YoY
|
$394.0M
-47.88%
YoY
|
$230.0M
-64.29%
YoY
|
$401.0M
-33.94%
YoY
|
$858.0M
64.37%
YoY
|
$756.0M
212.4%
YoY
|
$644.0M
469.91%
YoY
|
$607.0M
964.91%
YoY
|
| Depreciation, Depletion And Amortization |
$284.0M
0.35%
YoY
|
$297.0M
5.69%
YoY
|
$303.0M
7.83%
YoY
|
$295.0M
5.73%
YoY
|
$283.0M
3.66%
YoY
|
$281.0M
-0.35%
YoY
|
$281.0M
1.44%
YoY
|
$279.0M
2.95%
YoY
|
$273.0M
2.25%
YoY
|
$282.0M
4.06%
YoY
|
$277.0M
4.92%
YoY
|
$271.0M
2.65%
YoY
|
$267.0M
3.89%
YoY
|
$271.0M
12.92%
YoY
|
$264.0M
30.05%
YoY
|
$264.0M
30.69%
YoY
|
$257.0M
31.79%
YoY
|
$240.0M
22.45%
YoY
|
$203.0M
3.57%
YoY
|
| Cash From Operating Activities |
-$94.00M
22.08%
YoY
|
$225.0M
-48.16%
YoY
|
$182.0M
-61.6%
YoY
|
$135.0M
-43.04%
YoY
|
-$77.00M
-145.56%
YoY
|
$434.0M
-24.26%
YoY
|
$474.0M
-31.9%
YoY
|
$237.0M
-57.3%
YoY
|
$169.0M
-66.99%
YoY
|
$573.0M
-31.38%
YoY
|
$696.0M
-26.5%
YoY
|
$555.0M
-39.21%
YoY
|
$512.0M
-26.86%
YoY
|
$835.0M
10.3%
YoY
|
$947.0M
25.43%
YoY
|
$913.0M
47.97%
YoY
|
$700.0M
164.15%
YoY
|
$757.0M
75.64%
YoY
|
$755.0M
111.48%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$209.0M
-15.73%
YoY
|
$241.0M
-15.44%
YoY
|
$239.0M
8.64%
YoY
|
$267.0M
15.58%
YoY
|
$248.0M
-8.82%
YoY
|
$285.0M
1.06%
YoY
|
$220.0M
-10.2%
YoY
|
$231.0M
-3.75%
YoY
|
$272.0M
1.87%
YoY
|
$282.0M
-5.05%
YoY
|
$245.0M
-177.04%
YoY
|
$240.0M
-204.35%
YoY
|
$267.0M
1.52%
YoY
|
$297.0M
-221.72%
YoY
|
-$318.0M
-320.83%
YoY
|
-$230.0M
-278.29%
YoY
|
$263.0M
86.52%
YoY
|
-$244.0M
100.0%
YoY
|
$144.0M
28.57%
YoY
|
| Acquisitions |
$62.00M
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.154B
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.000M
-33.33%
YoY
|
-$14.00M
-170.0%
YoY
|
-$3.000M
-85.71%
YoY
|
-$25.00M
-412.5%
YoY
|
-$3.000M
200.0%
YoY
|
$20.00M
-500.0%
YoY
|
-$21.00M
250.0%
YoY
|
$8.000M
100.0%
YoY
|
-$1.000M
-80.0%
YoY
|
-$5.000M
-85.29%
YoY
|
-$6.000M
-77.78%
YoY
|
$4.000M
-106.06%
YoY
|
-$5.000M
-16.67%
YoY
|
-$34.00M
-98.4%
YoY
|
-$27.00M
-93.78%
YoY
|
-$66.00M
N/A
|
-$6.000M
-53.85%
YoY
|
-$2.127B
10028.57%
YoY
|
-$434.0M
-7333.33%
YoY
|
| Cash From Investing Activities |
-$271.0M
-37.56%
YoY
|
-$255.0M
-3.77%
YoY
|
-$242.0M
0.41%
YoY
|
-$292.0M
30.94%
YoY
|
-$434.0M
59.56%
YoY
|
-$265.0M
-7.67%
YoY
|
-$241.0M
-3.98%
YoY
|
-$223.0M
-5.51%
YoY
|
-$272.0M
3.42%
YoY
|
-$287.0M
-13.29%
YoY
|
-$251.0M
-27.25%
YoY
|
-$236.0M
-20.27%
YoY
|
-$263.0M
-82.55%
YoY
|
-$331.0M
-86.04%
YoY
|
-$345.0M
-40.31%
YoY
|
-$296.0M
129.46%
YoY
|
-$1.507B
1016.3%
YoY
|
-$2.371B
1558.04%
YoY
|
-$578.0M
445.28%
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 |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$30.00M
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
|
$22.00M
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 |
-$82.00M
-28.7%
YoY
|
$815.0M
-712.78%
YoY
|
-$88.00M
-76.28%
YoY
|
-$82.00M
13.89%
YoY
|
-$115.0M
55.41%
YoY
|
-$133.0M
90.0%
YoY
|
-$371.0M
743.18%
YoY
|
-$72.00M
28.57%
YoY
|
-$74.00M
-1.33%
YoY
|
-$70.00M
-34.58%
YoY
|
-$44.00M
-57.28%
YoY
|
-$56.00M
-83.03%
YoY
|
-$75.00M
59.57%
YoY
|
-$107.0M
114.0%
YoY
|
-$103.0M
-106.61%
YoY
|
-$330.0M
768.42%
YoY
|
-$47.00M
38.24%
YoY
|
-$50.00M
-75.25%
YoY
|
$1.559B
-1175.17%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$94.00M
22.08%
YoY
|
$225.0M
-48.16%
YoY
|
$182.0M
-61.6%
YoY
|
$135.0M
-43.04%
YoY
|
-$77.00M
-145.56%
YoY
|
$434.0M
-24.26%
YoY
|
$474.0M
-31.9%
YoY
|
$237.0M
-57.3%
YoY
|
$169.0M
-66.99%
YoY
|
$573.0M
-31.38%
YoY
|
$696.0M
-26.5%
YoY
|
$555.0M
-39.21%
YoY
|
$512.0M
-26.86%
YoY
|
$835.0M
10.3%
YoY
|
$947.0M
25.43%
YoY
|
$913.0M
47.97%
YoY
|
$700.0M
164.15%
YoY
|
$757.0M
75.64%
YoY
|
$755.0M
111.48%
YoY
|
| Cash From Investing Activities |
-$271.0M
-37.56%
YoY
|
-$255.0M
-3.77%
YoY
|
-$242.0M
0.41%
YoY
|
-$292.0M
30.94%
YoY
|
-$434.0M
59.56%
YoY
|
-$265.0M
-7.67%
YoY
|
-$241.0M
-3.98%
YoY
|
-$223.0M
-5.51%
YoY
|
-$272.0M
3.42%
YoY
|
-$287.0M
-13.29%
YoY
|
-$251.0M
-27.25%
YoY
|
-$236.0M
-20.27%
YoY
|
-$263.0M
-82.55%
YoY
|
-$331.0M
-86.04%
YoY
|
-$345.0M
-40.31%
YoY
|
-$296.0M
129.46%
YoY
|
-$1.507B
1016.3%
YoY
|
-$2.371B
1558.04%
YoY
|
-$578.0M
445.28%
YoY
|
| Cash From Financing Activities |
-$82.00M
-28.7%
YoY
|
$815.0M
-712.78%
YoY
|
-$88.00M
-76.28%
YoY
|
-$82.00M
13.89%
YoY
|
-$115.0M
55.41%
YoY
|
-$133.0M
90.0%
YoY
|
-$371.0M
743.18%
YoY
|
-$72.00M
28.57%
YoY
|
-$74.00M
-1.33%
YoY
|
-$70.00M
-34.58%
YoY
|
-$44.00M
-57.28%
YoY
|
-$56.00M
-83.03%
YoY
|
-$75.00M
59.57%
YoY
|
-$107.0M
114.0%
YoY
|
-$103.0M
-106.61%
YoY
|
-$330.0M
768.42%
YoY
|
-$47.00M
38.24%
YoY
|
-$50.00M
-75.25%
YoY
|
$1.559B
-1175.17%
YoY
|
| Net Change In Cash |
-$452.0M
-27.33%
YoY
|
$785.0M
2080.56%
YoY
|
-$148.0M
7.25%
YoY
|
-$239.0M
312.07%
YoY
|
-$622.0M
218.97%
YoY
|
$36.00M
-83.33%
YoY
|
-$138.0M
-134.41%
YoY
|
-$58.00M
-122.05%
YoY
|
-$195.0M
-206.56%
YoY
|
$216.0M
-45.59%
YoY
|
$401.0M
-19.64%
YoY
|
$263.0M
-8.36%
YoY
|
$183.0M
-121.35%
YoY
|
$397.0M
-123.86%
YoY
|
$499.0M
-71.26%
YoY
|
$287.0M
-36.22%
YoY
|
-$857.0M
-1021.51%
YoY
|
-$1.664B
-2034.88%
YoY
|
$1.736B
1537.74%
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 |
-$94.00M
22.08%
YoY
|
$225.0M
-48.16%
YoY
|
$182.0M
-61.6%
YoY
|
$135.0M
-43.04%
YoY
|
-$77.00M
-145.56%
YoY
|
$434.0M
-24.26%
YoY
|
$474.0M
-31.9%
YoY
|
$237.0M
-57.3%
YoY
|
$169.0M
-66.99%
YoY
|
$573.0M
-31.38%
YoY
|
$696.0M
-26.5%
YoY
|
$555.0M
-39.21%
YoY
|
$512.0M
-26.86%
YoY
|
$835.0M
10.3%
YoY
|
$947.0M
25.43%
YoY
|
$913.0M
47.97%
YoY
|
$700.0M
164.15%
YoY
|
$757.0M
75.64%
YoY
|
$755.0M
111.48%
YoY
|
| Capital Expenditures |
$209.0M
-15.73%
YoY
|
$241.0M
-15.44%
YoY
|
$239.0M
8.64%
YoY
|
$267.0M
15.58%
YoY
|
$248.0M
-8.82%
YoY
|
$285.0M
1.06%
YoY
|
$220.0M
-10.2%
YoY
|
$231.0M
-3.75%
YoY
|
$272.0M
1.87%
YoY
|
$282.0M
-5.05%
YoY
|
$245.0M
-177.04%
YoY
|
$240.0M
-204.35%
YoY
|
$267.0M
1.52%
YoY
|
$297.0M
-221.72%
YoY
|
-$318.0M
-320.83%
YoY
|
-$230.0M
-278.29%
YoY
|
$263.0M
86.52%
YoY
|
-$244.0M
100.0%
YoY
|
$144.0M
28.57%
YoY
|
| Free Cash Flow |
-$303.0M
-6.77%
YoY
|
-$16.00M
-110.74%
YoY
|
-$57.00M
-122.44%
YoY
|
-$132.0M
-2300.0%
YoY
|
-$325.0M
215.53%
YoY
|
$149.0M
-48.8%
YoY
|
$254.0M
-43.68%
YoY
|
$6.000M
-98.1%
YoY
|
-$103.0M
-142.04%
YoY
|
$291.0M
-45.91%
YoY
|
$451.0M
-64.35%
YoY
|
$315.0M
-72.44%
YoY
|
$245.0M
-43.94%
YoY
|
$538.0M
-46.25%
YoY
|
$1.265B
107.04%
YoY
|
$1.143B
134.22%
YoY
|
$437.0M
252.42%
YoY
|
$1.001B
81.01%
YoY
|
$611.0M
149.39%
YoY
|
Loading...