|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$598.0M
-34.29%
YoY
|
-$910.0M
589.39%
YoY
|
-$132.0M
-86.11%
YoY
|
-$950.0M
-325.65%
YoY
|
$421.0M
-607.23%
YoY
|
| Depreciation, Depletion And Amortization |
$352.0M
0.86%
YoY
|
$349.0M
1.75%
YoY
|
$343.0M
4.57%
YoY
|
$328.0M
-5.48%
YoY
|
$347.0M
3.89%
YoY
|
| Cash From Operating Activities |
$235.0M
-49.02%
YoY
|
$461.0M
22.28%
YoY
|
$377.0M
-27.08%
YoY
|
$517.0M
-21.31%
YoY
|
$657.0M
3.46%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$131.0M
-27.22%
YoY
|
$180.0M
20.81%
YoY
|
$149.0M
0.0%
YoY
|
$149.0M
4.93%
YoY
|
$142.0M
63.22%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$248.0M
-76.99%
YoY
|
| Other Investing Activities |
-$3.000M
-150.0%
YoY
|
$6.000M
-700.0%
YoY
|
-$1.000M
-150.0%
YoY
|
$2.000M
-200.0%
YoY
|
-$2.000M
N/A
|
| Cash From Investing Activities |
-$132.0M
-32.99%
YoY
|
-$197.0M
121.35%
YoY
|
-$89.00M
-35.51%
YoY
|
-$138.0M
-61.45%
YoY
|
-$358.0M
-67.63%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$128.0M
1.59%
YoY
|
$126.0M
8.62%
YoY
|
$116.0M
11.54%
YoY
|
$104.0M
13.04%
YoY
|
$92.00M
4.55%
YoY
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$250.0M
-16.67%
YoY
|
$300.0M
100.0%
YoY
|
$150.0M
-25.0%
YoY
|
$200.0M
42.86%
YoY
|
| Debt Paid & Issued, Net |
$147.0M
67.05%
YoY
|
$88.00M
1157.14%
YoY
|
$7.000M
250.0%
YoY
|
$2.000M
-99.33%
YoY
|
$297.0M
-57.63%
YoY
|
| Cash From Financing Activities |
-$80.00M
-73.51%
YoY
|
-$302.0M
-1.63%
YoY
|
-$307.0M
-6.69%
YoY
|
-$329.0M
-13.19%
YoY
|
-$379.0M
-177.35%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$235.0M
-49.02%
YoY
|
$461.0M
22.28%
YoY
|
$377.0M
-27.08%
YoY
|
$517.0M
-21.31%
YoY
|
$657.0M
3.46%
YoY
|
| Cash From Investing Activities |
-$132.0M
-32.99%
YoY
|
-$197.0M
121.35%
YoY
|
-$89.00M
-35.51%
YoY
|
-$138.0M
-61.45%
YoY
|
-$358.0M
-67.63%
YoY
|
| Cash From Financing Activities |
-$80.00M
-73.51%
YoY
|
-$302.0M
-1.63%
YoY
|
-$307.0M
-6.69%
YoY
|
-$329.0M
-13.19%
YoY
|
-$379.0M
-177.35%
YoY
|
| Net Change In Cash |
$54.00M
-187.1%
YoY
|
-$62.00M
100.0%
YoY
|
-$31.00M
-219.23%
YoY
|
$26.00M
-126.26%
YoY
|
-$99.00M
-400.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$235.0M
-49.02%
YoY
|
$461.0M
22.28%
YoY
|
$377.0M
-27.08%
YoY
|
$517.0M
-21.31%
YoY
|
$657.0M
3.46%
YoY
|
| Capital Expenditures |
$131.0M
-27.22%
YoY
|
$180.0M
20.81%
YoY
|
$149.0M
0.0%
YoY
|
$149.0M
4.93%
YoY
|
$142.0M
63.22%
YoY
|
| Free Cash Flow |
$104.0M
-62.99%
YoY
|
$281.0M
23.25%
YoY
|
$228.0M
-38.04%
YoY
|
$368.0M
-28.54%
YoY
|
$515.0M
-6.02%
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 |
-$10.00M
-150.0%
YoY
|
-$146.0M
-66.05%
YoY
|
-$427.0M
-13.56%
YoY
|
-$45.00M
1025.0%
YoY
|
$20.00M
11.11%
YoY
|
-$430.0M
-741.79%
YoY
|
-$494.0M
85.71%
YoY
|
-$4.000M
-104.65%
YoY
|
$18.00M
-194.74%
YoY
|
$67.00M
-546.67%
YoY
|
-$266.0M
-75.3%
YoY
|
$86.00M
17.81%
YoY
|
-$19.00M
-129.23%
YoY
|
-$15.00M
-114.71%
YoY
|
-$1.077B
-1145.63%
YoY
|
$73.00M
-26.26%
YoY
|
$65.00M
-44.44%
YoY
|
$102.0M
3.55%
YoY
|
$103.0M
94.34%
YoY
|
| Depreciation, Depletion And Amortization |
$79.00M
0.0%
YoY
|
$93.00M
5.68%
YoY
|
$92.00M
3.37%
YoY
|
$88.00M
2.33%
YoY
|
$79.00M
146.88%
YoY
|
$88.00M
3.53%
YoY
|
$89.00M
1.14%
YoY
|
$86.00M
0.0%
YoY
|
$32.00M
3.23%
YoY
|
$85.00M
7.59%
YoY
|
$88.00M
7.32%
YoY
|
$86.00M
3.61%
YoY
|
$31.00M
-63.1%
YoY
|
$79.00M
-7.06%
YoY
|
$82.00M
-3.53%
YoY
|
$83.00M
-5.68%
YoY
|
$84.00M
162.5%
YoY
|
$85.00M
-2.97%
YoY
|
$85.00M
-3.52%
YoY
|
| Cash From Operating Activities |
$40.00M
471.43%
YoY
|
$101.0M
16.09%
YoY
|
$79.00M
-43.97%
YoY
|
$48.00M
-76.92%
YoY
|
$7.000M
-72.0%
YoY
|
$87.00M
-45.63%
YoY
|
$141.0M
5.22%
YoY
|
$208.0M
100.0%
YoY
|
$25.00M
-219.05%
YoY
|
$160.0M
12.68%
YoY
|
$134.0M
22.94%
YoY
|
$104.0M
-39.88%
YoY
|
-$21.00M
-122.58%
YoY
|
$142.0M
-36.04%
YoY
|
$109.0M
-36.63%
YoY
|
$173.0M
-19.16%
YoY
|
$93.00M
89.8%
YoY
|
$222.0M
-15.75%
YoY
|
$172.0M
-16.95%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$52.00M
173.68%
YoY
|
$41.00M
-19.61%
YoY
|
$39.00M
-9.3%
YoY
|
$32.00M
-38.46%
YoY
|
$19.00M
-44.12%
YoY
|
$51.00M
27.5%
YoY
|
$43.00M
16.22%
YoY
|
$52.00M
57.58%
YoY
|
$34.00M
-12.82%
YoY
|
$40.00M
25.0%
YoY
|
$37.00M
-219.35%
YoY
|
$33.00M
-175.0%
YoY
|
$39.00M
-188.64%
YoY
|
$32.00M
-178.05%
YoY
|
-$31.00M
-11.43%
YoY
|
-$44.00M
22.22%
YoY
|
-$44.00M
46.67%
YoY
|
-$41.00M
51.85%
YoY
|
-$35.00M
65.09%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$6.000M
-400.0%
YoY
|
-$4.000M
-33.33%
YoY
|
$3.000M
-175.0%
YoY
|
-$2.000M
-200.0%
YoY
|
$2.000M
-122.22%
YoY
|
-$6.000M
-130.0%
YoY
|
-$4.000M
-111.43%
YoY
|
$2.000M
-33.33%
YoY
|
-$9.000M
-550.0%
YoY
|
$20.00M
566.67%
YoY
|
$35.00M
600.0%
YoY
|
$3.000M
-25.0%
YoY
|
$2.000M
100.0%
YoY
|
$3.000M
50.0%
YoY
|
$5.000M
-200.0%
YoY
|
$4.000M
-102.86%
YoY
|
$1.000M
-101.37%
YoY
|
$2.000M
-100.19%
YoY
|
-$5.000M
92.31%
YoY
|
| Cash From Investing Activities |
-$53.00M
211.76%
YoY
|
-$45.00M
-21.05%
YoY
|
-$36.00M
-23.4%
YoY
|
-$34.00M
-32.0%
YoY
|
-$17.00M
-60.47%
YoY
|
-$57.00M
185.0%
YoY
|
-$47.00M
2250.0%
YoY
|
-$50.00M
66.67%
YoY
|
-$43.00M
16.22%
YoY
|
-$20.00M
-31.03%
YoY
|
-$2.000M
-92.31%
YoY
|
-$30.00M
-25.0%
YoY
|
-$37.00M
-13.95%
YoY
|
-$29.00M
-25.64%
YoY
|
-$26.00M
-35.0%
YoY
|
-$40.00M
-77.27%
YoY
|
-$43.00M
-58.25%
YoY
|
-$39.00M
-96.46%
YoY
|
-$40.00M
68.07%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$32.00M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$32.00M
10.34%
YoY
|
N/A
|
N/A
|
N/A
|
$29.00M
7.41%
YoY
|
N/A
|
N/A
|
N/A
|
$27.00M
12.5%
YoY
|
N/A
|
N/A
|
N/A
|
$24.00M
9.09%
YoY
|
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$150.0M
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
|
| Debt Paid & Issued, Net |
$31.00M
1450.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
-33.33%
YoY
|
N/A
|
N/A
|
N/A
|
$3.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$119.0M
-196.75%
YoY
|
-$99.00M
160.53%
YoY
|
-$36.00M
-54.43%
YoY
|
-$68.00M
-60.23%
YoY
|
$123.0M
-978.57%
YoY
|
-$38.00M
-70.31%
YoY
|
-$79.00M
-27.52%
YoY
|
-$171.0M
96.55%
YoY
|
-$14.00M
-182.35%
YoY
|
-$128.0M
-20.5%
YoY
|
-$109.0M
1716.67%
YoY
|
-$87.00M
-42.76%
YoY
|
$17.00M
-270.0%
YoY
|
-$161.0M
31.97%
YoY
|
-$6.000M
-96.65%
YoY
|
-$152.0M
508.0%
YoY
|
-$10.00M
-81.13%
YoY
|
-$122.0M
753.15%
YoY
|
-$179.0M
648.95%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$40.00M
471.43%
YoY
|
$101.0M
16.09%
YoY
|
$79.00M
-43.97%
YoY
|
$48.00M
-76.92%
YoY
|
$7.000M
-72.0%
YoY
|
$87.00M
-45.63%
YoY
|
$141.0M
5.22%
YoY
|
$208.0M
100.0%
YoY
|
$25.00M
-219.05%
YoY
|
$160.0M
12.68%
YoY
|
$134.0M
22.94%
YoY
|
$104.0M
-39.88%
YoY
|
-$21.00M
-122.58%
YoY
|
$142.0M
-36.04%
YoY
|
$109.0M
-36.63%
YoY
|
$173.0M
-19.16%
YoY
|
$93.00M
89.8%
YoY
|
$222.0M
-15.75%
YoY
|
$172.0M
-16.95%
YoY
|
| Cash From Investing Activities |
-$53.00M
211.76%
YoY
|
-$45.00M
-21.05%
YoY
|
-$36.00M
-23.4%
YoY
|
-$34.00M
-32.0%
YoY
|
-$17.00M
-60.47%
YoY
|
-$57.00M
185.0%
YoY
|
-$47.00M
2250.0%
YoY
|
-$50.00M
66.67%
YoY
|
-$43.00M
16.22%
YoY
|
-$20.00M
-31.03%
YoY
|
-$2.000M
-92.31%
YoY
|
-$30.00M
-25.0%
YoY
|
-$37.00M
-13.95%
YoY
|
-$29.00M
-25.64%
YoY
|
-$26.00M
-35.0%
YoY
|
-$40.00M
-77.27%
YoY
|
-$43.00M
-58.25%
YoY
|
-$39.00M
-96.46%
YoY
|
-$40.00M
68.07%
YoY
|
| Cash From Financing Activities |
-$119.0M
-196.75%
YoY
|
-$99.00M
160.53%
YoY
|
-$36.00M
-54.43%
YoY
|
-$68.00M
-60.23%
YoY
|
$123.0M
-978.57%
YoY
|
-$38.00M
-70.31%
YoY
|
-$79.00M
-27.52%
YoY
|
-$171.0M
96.55%
YoY
|
-$14.00M
-182.35%
YoY
|
-$128.0M
-20.5%
YoY
|
-$109.0M
1716.67%
YoY
|
-$87.00M
-42.76%
YoY
|
$17.00M
-270.0%
YoY
|
-$161.0M
31.97%
YoY
|
-$6.000M
-96.65%
YoY
|
-$152.0M
508.0%
YoY
|
-$10.00M
-81.13%
YoY
|
-$122.0M
753.15%
YoY
|
-$179.0M
648.95%
YoY
|
| Net Change In Cash |
-$136.0M
-207.94%
YoY
|
-$43.00M
437.5%
YoY
|
$7.000M
-53.33%
YoY
|
-$54.00M
315.38%
YoY
|
$126.0M
-393.02%
YoY
|
-$8.000M
-166.67%
YoY
|
$15.00M
-34.78%
YoY
|
-$13.00M
0.0%
YoY
|
-$43.00M
-8.51%
YoY
|
$12.00M
-125.0%
YoY
|
$23.00M
-70.13%
YoY
|
-$13.00M
-31.58%
YoY
|
-$47.00M
-217.5%
YoY
|
-$48.00M
-178.69%
YoY
|
$77.00M
-263.83%
YoY
|
-$19.00M
-246.15%
YoY
|
$40.00M
-133.33%
YoY
|
$61.00M
-107.16%
YoY
|
-$47.00M
-129.49%
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 |
$40.00M
471.43%
YoY
|
$101.0M
16.09%
YoY
|
$79.00M
-43.97%
YoY
|
$48.00M
-76.92%
YoY
|
$7.000M
-72.0%
YoY
|
$87.00M
-45.63%
YoY
|
$141.0M
5.22%
YoY
|
$208.0M
100.0%
YoY
|
$25.00M
-219.05%
YoY
|
$160.0M
12.68%
YoY
|
$134.0M
22.94%
YoY
|
$104.0M
-39.88%
YoY
|
-$21.00M
-122.58%
YoY
|
$142.0M
-36.04%
YoY
|
$109.0M
-36.63%
YoY
|
$173.0M
-19.16%
YoY
|
$93.00M
89.8%
YoY
|
$222.0M
-15.75%
YoY
|
$172.0M
-16.95%
YoY
|
| Capital Expenditures |
$52.00M
173.68%
YoY
|
$41.00M
-19.61%
YoY
|
$39.00M
-9.3%
YoY
|
$32.00M
-38.46%
YoY
|
$19.00M
-44.12%
YoY
|
$51.00M
27.5%
YoY
|
$43.00M
16.22%
YoY
|
$52.00M
57.58%
YoY
|
$34.00M
-12.82%
YoY
|
$40.00M
25.0%
YoY
|
$37.00M
-219.35%
YoY
|
$33.00M
-175.0%
YoY
|
$39.00M
-188.64%
YoY
|
$32.00M
-178.05%
YoY
|
-$31.00M
-11.43%
YoY
|
-$44.00M
22.22%
YoY
|
-$44.00M
46.67%
YoY
|
-$41.00M
51.85%
YoY
|
-$35.00M
65.09%
YoY
|
| Free Cash Flow |
-$12.00M
0.0%
YoY
|
$60.00M
66.67%
YoY
|
$40.00M
-59.18%
YoY
|
$16.00M
-89.74%
YoY
|
-$12.00M
33.33%
YoY
|
$36.00M
-70.0%
YoY
|
$98.00M
1.03%
YoY
|
$156.0M
119.72%
YoY
|
-$9.000M
-85.0%
YoY
|
$120.0M
9.09%
YoY
|
$97.00M
-30.71%
YoY
|
$71.00M
-67.28%
YoY
|
-$60.00M
-143.8%
YoY
|
$110.0M
-58.17%
YoY
|
$140.0M
-32.37%
YoY
|
$217.0M
-13.2%
YoY
|
$137.0M
73.42%
YoY
|
$263.0M
-9.47%
YoY
|
$207.0M
-9.33%
YoY
|
Loading...