|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$28.00M
21.74%
YoY
|
-$23.00M
-111.5%
YoY
|
$200.0M
-58.07%
YoY
|
$477.0M
248.18%
YoY
|
$137.0M
-349.09%
YoY
|
| Depreciation, Depletion And Amortization |
$544.0M
2.45%
YoY
|
$531.0M
-16.38%
YoY
|
$635.0M
58.75%
YoY
|
$400.0M
52.09%
YoY
|
$263.0M
6.48%
YoY
|
| Cash From Operating Activities |
$739.0M
-7.63%
YoY
|
$800.0M
9.44%
YoY
|
$731.0M
-5.8%
YoY
|
$776.0M
14.62%
YoY
|
$677.0M
1.8%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$958.0M
297.51%
YoY
|
$241.0M
-81.01%
YoY
|
$1.269B
-6.07%
YoY
|
$1.351B
1095.58%
YoY
|
$113.0M
-66.17%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$24.00M
-11.11%
YoY
|
-$27.00M
-102.51%
YoY
|
$1.075B
-18016.67%
YoY
|
-$6.000M
-86.67%
YoY
|
-$45.00M
114.29%
YoY
|
| Cash From Investing Activities |
$630.0M
-49.03%
YoY
|
$1.236B
-737.11%
YoY
|
-$194.0M
-83.75%
YoY
|
-$1.194B
-48.11%
YoY
|
-$2.301B
237.89%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$4.000M
33.33%
YoY
|
$3.000M
-100.46%
YoY
|
-$657.0M
-546.94%
YoY
|
$147.0M
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$674.0M
-66.33%
YoY
|
-$2.002B
279.89%
YoY
|
-$527.0M
-195.64%
YoY
|
$551.0M
-66.87%
YoY
|
$1.663B
-41675.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$739.0M
-7.63%
YoY
|
$800.0M
9.44%
YoY
|
$731.0M
-5.8%
YoY
|
$776.0M
14.62%
YoY
|
$677.0M
1.8%
YoY
|
| Cash From Investing Activities |
$630.0M
-49.03%
YoY
|
$1.236B
-737.11%
YoY
|
-$194.0M
-83.75%
YoY
|
-$1.194B
-48.11%
YoY
|
-$2.301B
237.89%
YoY
|
| Cash From Financing Activities |
-$674.0M
-66.33%
YoY
|
-$2.002B
279.89%
YoY
|
-$527.0M
-195.64%
YoY
|
$551.0M
-66.87%
YoY
|
$1.663B
-41675.0%
YoY
|
| Net Change In Cash |
$695.0M
1944.12%
YoY
|
$34.00M
240.0%
YoY
|
$10.00M
-92.48%
YoY
|
$133.0M
241.03%
YoY
|
$39.00M
-295.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$739.0M
-7.63%
YoY
|
$800.0M
9.44%
YoY
|
$731.0M
-5.8%
YoY
|
$776.0M
14.62%
YoY
|
$677.0M
1.8%
YoY
|
| Capital Expenditures |
$958.0M
297.51%
YoY
|
$241.0M
-81.01%
YoY
|
$1.269B
-6.07%
YoY
|
$1.351B
1095.58%
YoY
|
$113.0M
-66.17%
YoY
|
| Free Cash Flow |
-$219.0M
-139.18%
YoY
|
$559.0M
-203.9%
YoY
|
-$538.0M
-6.43%
YoY
|
-$575.0M
-201.95%
YoY
|
$564.0M
70.39%
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 |
$33.00M
-133.67%
YoY
|
$28.00M
-127.72%
YoY
|
-$37.00M
-7.5%
YoY
|
$79.00M
27.42%
YoY
|
-$98.00M
-240.0%
YoY
|
-$101.0M
-190.18%
YoY
|
-$40.00M
-175.47%
YoY
|
$62.00M
26.53%
YoY
|
$70.00M
-600.0%
YoY
|
$112.0M
229.41%
YoY
|
$53.00M
-32.91%
YoY
|
$49.00M
-77.63%
YoY
|
-$14.00M
-109.72%
YoY
|
$34.00M
-477.78%
YoY
|
$79.00M
338.89%
YoY
|
$219.0M
-395.95%
YoY
|
$144.0M
-28.71%
YoY
|
-$9.000M
-114.06%
YoY
|
$18.00M
-67.86%
YoY
|
-$74.00M
-257.45%
YoY
|
| Depreciation, Depletion And Amortization |
$160.0M
2.56%
YoY
|
$167.0M
5.7%
YoY
|
$162.0M
1.89%
YoY
|
$162.0M
2.53%
YoY
|
$156.0M
-0.64%
YoY
|
$158.0M
-2.47%
YoY
|
$159.0M
-4.22%
YoY
|
$158.0M
1.94%
YoY
|
$157.0M
3.29%
YoY
|
$162.0M
8.72%
YoY
|
$166.0M
20.29%
YoY
|
$155.0M
7.64%
YoY
|
$152.0M
7.04%
YoY
|
$149.0M
28.45%
YoY
|
$138.0M
36.63%
YoY
|
$144.0M
51.58%
YoY
|
$142.0M
52.69%
YoY
|
$116.0M
19.59%
YoY
|
$101.0M
8.6%
YoY
|
$95.00M
3.26%
YoY
|
| Cash From Operating Activities |
-$5.000M
-105.56%
YoY
|
$186.0M
-34.28%
YoY
|
$231.0M
11.06%
YoY
|
$232.0M
0.43%
YoY
|
$90.00M
15.38%
YoY
|
$283.0M
58.1%
YoY
|
$208.0M
-18.75%
YoY
|
$231.0M
7.94%
YoY
|
$78.00M
-4.88%
YoY
|
$179.0M
8.48%
YoY
|
$256.0M
26.73%
YoY
|
$214.0M
-25.95%
YoY
|
$82.00M
-31.67%
YoY
|
$165.0M
-10.81%
YoY
|
$202.0M
9.78%
YoY
|
$289.0M
41.67%
YoY
|
$120.0M
15.38%
YoY
|
$185.0M
1.09%
YoY
|
$184.0M
-17.49%
YoY
|
$204.0M
27.5%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$25.00M
-71.91%
YoY
|
$274.0M
426.92%
YoY
|
$514.0M
817.86%
YoY
|
$81.00M
17.39%
YoY
|
$89.00M
39.06%
YoY
|
$52.00M
-74.63%
YoY
|
$56.00M
-78.21%
YoY
|
$69.00M
-83.0%
YoY
|
$64.00M
-84.04%
YoY
|
$205.0M
-47.84%
YoY
|
$257.0M
-222.97%
YoY
|
$406.0M
-243.97%
YoY
|
$401.0M
-14.13%
YoY
|
$393.0M
-1367.74%
YoY
|
-$209.0M
1061.11%
YoY
|
-$282.0M
1384.21%
YoY
|
$467.0M
937.78%
YoY
|
-$31.00M
-68.37%
YoY
|
-$18.00M
-84.35%
YoY
|
-$19.00M
-72.46%
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 |
$0.00
-100.0%
YoY
|
$7.000M
-112.5%
YoY
|
$1.146B
75.77%
YoY
|
$395.0M
-49.03%
YoY
|
-$6.000M
-105.66%
YoY
|
-$56.00M
-109.74%
YoY
|
$652.0M
430.08%
YoY
|
$775.0M
-447.53%
YoY
|
$106.0M
-82.33%
YoY
|
$575.0M
-175.36%
YoY
|
$123.0M
-74.0%
YoY
|
-$223.0M
-546.0%
YoY
|
$600.0M
N/A
|
-$763.0M
-36.47%
YoY
|
$473.0M
547.95%
YoY
|
$50.00M
-105.01%
YoY
|
$0.00
-100.0%
YoY
|
-$1.201B
300.33%
YoY
|
$73.00M
-484.21%
YoY
|
-$998.0M
-12575.0%
YoY
|
| Cash From Investing Activities |
-$19.00M
-61.22%
YoY
|
-$267.0M
147.22%
YoY
|
$632.0M
6.04%
YoY
|
$314.0M
-55.52%
YoY
|
-$49.00M
-216.67%
YoY
|
-$108.0M
-129.19%
YoY
|
$596.0M
-544.78%
YoY
|
$706.0M
-212.24%
YoY
|
$42.00M
-78.89%
YoY
|
$370.0M
-132.01%
YoY
|
-$134.0M
-150.76%
YoY
|
-$629.0M
171.12%
YoY
|
$199.0M
-384.29%
YoY
|
-$1.156B
-6.17%
YoY
|
$264.0M
380.0%
YoY
|
-$232.0M
-77.19%
YoY
|
-$70.00M
-34.58%
YoY
|
-$1.232B
209.55%
YoY
|
$55.00M
-141.04%
YoY
|
-$1.017B
1567.21%
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 |
$3.000M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.000M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.000M
-98.05%
YoY
|
-$382.0M
N/A
|
N/A
N/A
|
-$33.00M
N/A
|
$154.0M
7600.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.000M
-33.33%
YoY
|
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 |
$2.000M
-99.84%
YoY
|
$329.0M
-270.47%
YoY
|
-$1.018B
30.68%
YoY
|
-$1.202B
31.08%
YoY
|
$1.217B
-1176.99%
YoY
|
-$193.0M
-69.65%
YoY
|
-$779.0M
111.11%
YoY
|
-$917.0M
-221.62%
YoY
|
-$113.0M
-59.06%
YoY
|
-$636.0M
-160.57%
YoY
|
-$369.0M
-25.9%
YoY
|
$754.0M
2256.25%
YoY
|
-$276.0M
736.36%
YoY
|
$1.050B
-1.04%
YoY
|
-$498.0M
128.44%
YoY
|
$32.00M
-96.08%
YoY
|
-$33.00M
-925.0%
YoY
|
$1.061B
365.35%
YoY
|
-$218.0M
142.22%
YoY
|
$816.0M
-768.85%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$5.000M
-105.56%
YoY
|
$186.0M
-34.28%
YoY
|
$231.0M
11.06%
YoY
|
$232.0M
0.43%
YoY
|
$90.00M
15.38%
YoY
|
$283.0M
58.1%
YoY
|
$208.0M
-18.75%
YoY
|
$231.0M
7.94%
YoY
|
$78.00M
-4.88%
YoY
|
$179.0M
8.48%
YoY
|
$256.0M
26.73%
YoY
|
$214.0M
-25.95%
YoY
|
$82.00M
-31.67%
YoY
|
$165.0M
-10.81%
YoY
|
$202.0M
9.78%
YoY
|
$289.0M
41.67%
YoY
|
$120.0M
15.38%
YoY
|
$185.0M
1.09%
YoY
|
$184.0M
-17.49%
YoY
|
$204.0M
27.5%
YoY
|
| Cash From Investing Activities |
-$19.00M
-61.22%
YoY
|
-$267.0M
147.22%
YoY
|
$632.0M
6.04%
YoY
|
$314.0M
-55.52%
YoY
|
-$49.00M
-216.67%
YoY
|
-$108.0M
-129.19%
YoY
|
$596.0M
-544.78%
YoY
|
$706.0M
-212.24%
YoY
|
$42.00M
-78.89%
YoY
|
$370.0M
-132.01%
YoY
|
-$134.0M
-150.76%
YoY
|
-$629.0M
171.12%
YoY
|
$199.0M
-384.29%
YoY
|
-$1.156B
-6.17%
YoY
|
$264.0M
380.0%
YoY
|
-$232.0M
-77.19%
YoY
|
-$70.00M
-34.58%
YoY
|
-$1.232B
209.55%
YoY
|
$55.00M
-141.04%
YoY
|
-$1.017B
1567.21%
YoY
|
| Cash From Financing Activities |
$2.000M
-99.84%
YoY
|
$329.0M
-270.47%
YoY
|
-$1.018B
30.68%
YoY
|
-$1.202B
31.08%
YoY
|
$1.217B
-1176.99%
YoY
|
-$193.0M
-69.65%
YoY
|
-$779.0M
111.11%
YoY
|
-$917.0M
-221.62%
YoY
|
-$113.0M
-59.06%
YoY
|
-$636.0M
-160.57%
YoY
|
-$369.0M
-25.9%
YoY
|
$754.0M
2256.25%
YoY
|
-$276.0M
736.36%
YoY
|
$1.050B
-1.04%
YoY
|
-$498.0M
128.44%
YoY
|
$32.00M
-96.08%
YoY
|
-$33.00M
-925.0%
YoY
|
$1.061B
365.35%
YoY
|
-$218.0M
142.22%
YoY
|
$816.0M
-768.85%
YoY
|
| Net Change In Cash |
-$22.00M
-101.75%
YoY
|
$248.0M
-1477.78%
YoY
|
-$155.0M
-720.0%
YoY
|
-$656.0M
-3380.0%
YoY
|
$1.258B
17871.43%
YoY
|
-$18.00M
-79.31%
YoY
|
$25.00M
-110.12%
YoY
|
$20.00M
-94.1%
YoY
|
$7.000M
40.0%
YoY
|
-$87.00M
-247.46%
YoY
|
-$247.0M
671.88%
YoY
|
$339.0M
280.9%
YoY
|
$5.000M
-70.59%
YoY
|
$59.00M
321.43%
YoY
|
-$32.00M
-252.38%
YoY
|
$89.00M
2866.67%
YoY
|
$17.00M
1600.0%
YoY
|
$14.00M
7.69%
YoY
|
$21.00M
-2200.0%
YoY
|
$3.000M
-113.04%
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 |
-$5.000M
-105.56%
YoY
|
$186.0M
-34.28%
YoY
|
$231.0M
11.06%
YoY
|
$232.0M
0.43%
YoY
|
$90.00M
15.38%
YoY
|
$283.0M
58.1%
YoY
|
$208.0M
-18.75%
YoY
|
$231.0M
7.94%
YoY
|
$78.00M
-4.88%
YoY
|
$179.0M
8.48%
YoY
|
$256.0M
26.73%
YoY
|
$214.0M
-25.95%
YoY
|
$82.00M
-31.67%
YoY
|
$165.0M
-10.81%
YoY
|
$202.0M
9.78%
YoY
|
$289.0M
41.67%
YoY
|
$120.0M
15.38%
YoY
|
$185.0M
1.09%
YoY
|
$184.0M
-17.49%
YoY
|
$204.0M
27.5%
YoY
|
| Capital Expenditures |
$25.00M
-71.91%
YoY
|
$274.0M
426.92%
YoY
|
$514.0M
817.86%
YoY
|
$81.00M
17.39%
YoY
|
$89.00M
39.06%
YoY
|
$52.00M
-74.63%
YoY
|
$56.00M
-78.21%
YoY
|
$69.00M
-83.0%
YoY
|
$64.00M
-84.04%
YoY
|
$205.0M
-47.84%
YoY
|
$257.0M
-222.97%
YoY
|
$406.0M
-243.97%
YoY
|
$401.0M
-14.13%
YoY
|
$393.0M
-1367.74%
YoY
|
-$209.0M
1061.11%
YoY
|
-$282.0M
1384.21%
YoY
|
$467.0M
937.78%
YoY
|
-$31.00M
-68.37%
YoY
|
-$18.00M
-84.35%
YoY
|
-$19.00M
-72.46%
YoY
|
| Free Cash Flow |
-$30.00M
-3100.0%
YoY
|
-$88.00M
-138.1%
YoY
|
-$283.0M
-286.18%
YoY
|
$151.0M
-6.79%
YoY
|
$1.000M
-92.86%
YoY
|
$231.0M
-988.46%
YoY
|
$152.0M
-15300.0%
YoY
|
$162.0M
-184.38%
YoY
|
$14.00M
-104.39%
YoY
|
-$26.00M
-88.6%
YoY
|
-$1.000M
-100.24%
YoY
|
-$192.0M
-133.63%
YoY
|
-$319.0M
-8.07%
YoY
|
-$228.0M
-205.56%
YoY
|
$411.0M
103.47%
YoY
|
$571.0M
156.05%
YoY
|
-$347.0M
-688.14%
YoY
|
$216.0M
-23.13%
YoY
|
$202.0M
-40.24%
YoY
|
$223.0M
-2.62%
YoY
|
Loading...