|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$1.029B
-22.1%
YoY
|
-$1.321B
10061.54%
YoY
|
-$13.00M
-96.13%
YoY
|
-$336.0M
-26.15%
YoY
|
-$455.0M
-336.98%
YoY
|
| Depreciation, Depletion And Amortization |
$331.0M
20.8%
YoY
|
$274.0M
9.16%
YoY
|
$251.0M
-7.04%
YoY
|
$270.0M
-17.43%
YoY
|
$327.0M
-11.14%
YoY
|
| Cash From Operating Activities |
$224.0M
-56.16%
YoY
|
$511.0M
-25.51%
YoY
|
$686.0M
331.45%
YoY
|
$159.0M
-74.72%
YoY
|
$629.0M
14.78%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$91.00M
237.04%
YoY
|
$27.00M
-27.03%
YoY
|
$37.00M
-164.91%
YoY
|
-$57.00M
-296.55%
YoY
|
$29.00M
-34.09%
YoY
|
| Acquisitions |
$674.0M
318.63%
YoY
|
$161.0M
2200.0%
YoY
|
$7.000M
-92.47%
YoY
|
$93.00M
75.47%
YoY
|
$53.00M
-73.89%
YoY
|
| Other Investing Activities |
-$607.0M
-2267.86%
YoY
|
$28.00M
-12.5%
YoY
|
$32.00M
-252.38%
YoY
|
-$21.00M
-362.5%
YoY
|
$8.000M
-900.0%
YoY
|
| Cash From Investing Activities |
-$698.0M
252.53%
YoY
|
-$198.0M
3860.0%
YoY
|
-$5.000M
-93.59%
YoY
|
-$78.00M
-8.24%
YoY
|
-$85.00M
-65.45%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$71.00M
-49.65%
YoY
|
$141.0M
-14.55%
YoY
|
$165.0M
-5.17%
YoY
|
$174.0M
-15.53%
YoY
|
$206.0M
-10.43%
YoY
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$8.000M
-101.47%
YoY
|
-$544.0M
381.42%
YoY
|
-$113.0M
-112.73%
YoY
|
$888.0M
196.0%
YoY
|
| Debt Paid & Issued, Net |
$755.0M
-23.89%
YoY
|
$992.0M
-47.07%
YoY
|
$1.874B
8.76%
YoY
|
$1.723B
231.98%
YoY
|
$519.0M
-76.68%
YoY
|
| Cash From Financing Activities |
$404.0M
-249.08%
YoY
|
-$271.0M
-77.45%
YoY
|
-$1.202B
46.23%
YoY
|
-$822.0M
-37.25%
YoY
|
-$1.310B
214.9%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$224.0M
-56.16%
YoY
|
$511.0M
-25.51%
YoY
|
$686.0M
331.45%
YoY
|
$159.0M
-74.72%
YoY
|
$629.0M
14.78%
YoY
|
| Cash From Investing Activities |
-$698.0M
252.53%
YoY
|
-$198.0M
3860.0%
YoY
|
-$5.000M
-93.59%
YoY
|
-$78.00M
-8.24%
YoY
|
-$85.00M
-65.45%
YoY
|
| Cash From Financing Activities |
$404.0M
-249.08%
YoY
|
-$271.0M
-77.45%
YoY
|
-$1.202B
46.23%
YoY
|
-$822.0M
-37.25%
YoY
|
-$1.310B
214.9%
YoY
|
| Net Change In Cash |
-$70.00M
-600.0%
YoY
|
$14.00M
-102.69%
YoY
|
-$521.0M
-29.69%
YoY
|
-$741.0M
-5.24%
YoY
|
-$782.0M
651.92%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$224.0M
-56.16%
YoY
|
$511.0M
-25.51%
YoY
|
$686.0M
331.45%
YoY
|
$159.0M
-74.72%
YoY
|
$629.0M
14.78%
YoY
|
| Capital Expenditures |
$91.00M
237.04%
YoY
|
$27.00M
-27.03%
YoY
|
$37.00M
-164.91%
YoY
|
-$57.00M
-296.55%
YoY
|
$29.00M
-34.09%
YoY
|
| Free Cash Flow |
$133.0M
-72.52%
YoY
|
$484.0M
-25.42%
YoY
|
$649.0M
200.46%
YoY
|
$216.0M
-64.0%
YoY
|
$600.0M
19.05%
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 |
-$105.0M
11.7%
YoY
|
-$76.00M
216.67%
YoY
|
-$760.0M
-37.14%
YoY
|
-$106.0M
-806.67%
YoY
|
-$94.00M
-19.66%
YoY
|
-$24.00M
-60.66%
YoY
|
-$1.209B
-2567.35%
YoY
|
$15.00M
-124.59%
YoY
|
-$117.0M
-264.79%
YoY
|
-$61.00M
-151.69%
YoY
|
$49.00M
-112.79%
YoY
|
-$61.00M
1425.0%
YoY
|
$71.00M
-226.79%
YoY
|
$118.0M
-117.48%
YoY
|
-$383.0M
-525.56%
YoY
|
-$4.000M
-104.4%
YoY
|
-$56.00M
-243.59%
YoY
|
-$675.0M
N/A
|
$90.00M
0.0%
YoY
|
| Depreciation, Depletion And Amortization |
$100.0M
66.67%
YoY
|
$107.0M
10.31%
YoY
|
$107.0M
81.36%
YoY
|
$57.00M
-3.39%
YoY
|
$60.00M
1.69%
YoY
|
$97.00M
56.45%
YoY
|
$59.00M
-6.35%
YoY
|
$59.00M
-4.84%
YoY
|
$59.00M
-7.81%
YoY
|
$62.00M
-4.62%
YoY
|
$63.00M
-3.08%
YoY
|
$62.00M
-8.82%
YoY
|
$64.00M
-11.11%
YoY
|
$65.00M
-16.67%
YoY
|
$65.00M
-17.72%
YoY
|
$68.00M
-19.05%
YoY
|
$72.00M
-16.28%
YoY
|
$78.00M
N/A
|
$79.00M
-12.22%
YoY
|
| Cash From Operating Activities |
-$144.0M
61.8%
YoY
|
$208.0M
-40.74%
YoY
|
$159.0M
37.07%
YoY
|
-$11.00M
-108.94%
YoY
|
-$89.00M
12.66%
YoY
|
$351.0M
-9.77%
YoY
|
$116.0M
-6.45%
YoY
|
$123.0M
29.47%
YoY
|
-$79.00M
-201.28%
YoY
|
$389.0M
109.14%
YoY
|
$124.0M
-1650.0%
YoY
|
$95.00M
-211.76%
YoY
|
$78.00M
18.18%
YoY
|
$186.0M
-6.06%
YoY
|
-$8.000M
-108.0%
YoY
|
-$85.00M
-139.72%
YoY
|
$66.00M
-43.59%
YoY
|
$198.0M
N/A
|
$100.0M
-5.66%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$12.00M
-40.0%
YoY
|
$24.00M
41.18%
YoY
|
$28.00M
211.11%
YoY
|
$19.00M
137.5%
YoY
|
$20.00M
100.0%
YoY
|
$17.00M
70.0%
YoY
|
$9.000M
-25.0%
YoY
|
$8.000M
14.29%
YoY
|
$10.00M
66.67%
YoY
|
$10.00M
-155.56%
YoY
|
$12.00M
-220.0%
YoY
|
$7.000M
-153.85%
YoY
|
$6.000M
-50.0%
YoY
|
-$18.00M
12.5%
YoY
|
-$10.00M
-211.11%
YoY
|
-$13.00M
-425.0%
YoY
|
$12.00M
50.0%
YoY
|
-$16.00M
N/A
|
$9.000M
0.0%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
-$1.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$7.000M
-87.04%
YoY
|
N/A
|
N/A
|
N/A
|
$54.00M
N/A
|
N/A
|
$1.000M
N/A
|
| Other Investing Activities |
$5.000M
-80.77%
YoY
|
$20.00M
-112.9%
YoY
|
-$695.0M
-34850.0%
YoY
|
$3.000M
-50.0%
YoY
|
$26.00M
-471.43%
YoY
|
-$155.0M
-7850.0%
YoY
|
$2.000M
-94.59%
YoY
|
$6.000M
200.0%
YoY
|
-$7.000M
-333.33%
YoY
|
$2.000M
-94.29%
YoY
|
$37.00M
-260.87%
YoY
|
$2.000M
-92.31%
YoY
|
$3.000M
-40.0%
YoY
|
$35.00M
-333.33%
YoY
|
-$23.00M
N/A
|
$26.00M
766.67%
YoY
|
$5.000M
N/A
|
-$15.00M
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
-$24.00M
-500.0%
YoY
|
-$4.000M
-97.67%
YoY
|
-$723.0M
10228.57%
YoY
|
-$16.00M
700.0%
YoY
|
$6.000M
-135.29%
YoY
|
-$172.0M
2050.0%
YoY
|
-$7.000M
-128.0%
YoY
|
-$2.000M
-60.0%
YoY
|
-$17.00M
0.0%
YoY
|
-$8.000M
-147.06%
YoY
|
$25.00M
-175.76%
YoY
|
-$5.000M
-138.46%
YoY
|
-$17.00M
-77.33%
YoY
|
$17.00M
-154.84%
YoY
|
-$33.00M
-283.33%
YoY
|
$13.00M
-123.64%
YoY
|
-$75.00M
341.18%
YoY
|
-$31.00M
N/A
|
$18.00M
100.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$10.00M
-74.36%
YoY
|
N/A
|
N/A
|
N/A
|
$39.00M
5.41%
YoY
|
N/A
|
N/A
|
N/A
|
$37.00M
-17.78%
YoY
|
N/A
|
N/A
|
N/A
|
$45.00M
-2.17%
YoY
|
N/A
|
N/A
|
N/A
|
$46.00M
-14.81%
YoY
|
N/A
|
$49.00M
-19.67%
YoY
|
| Common Stock Issuance & Retirement, Net |
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
|
$3.000M
N/A
|
$0.00
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
|
$113.0M
-30.25%
YoY
|
N/A
N/A
|
$87.00M
-42.0%
YoY
|
| Debt Paid & Issued, Net |
$191.0M
78.5%
YoY
|
N/A
|
N/A
|
N/A
|
$107.0M
-81.23%
YoY
|
N/A
|
N/A
|
N/A
|
$570.0M
26.11%
YoY
|
N/A
|
N/A
|
N/A
|
$452.0M
-30.03%
YoY
|
N/A
|
N/A
|
N/A
|
$646.0M
580.0%
YoY
|
N/A
|
$236.0M
-69.47%
YoY
|
| Cash From Financing Activities |
$242.0M
-252.2%
YoY
|
-$173.0M
41.8%
YoY
|
$118.0M
-259.46%
YoY
|
$618.0M
-283.93%
YoY
|
-$159.0M
-160.92%
YoY
|
-$122.0M
-68.15%
YoY
|
-$74.00M
-21.28%
YoY
|
-$336.0M
52.73%
YoY
|
$261.0M
-151.68%
YoY
|
-$383.0M
471.64%
YoY
|
-$94.00M
-44.05%
YoY
|
-$220.0M
-49.77%
YoY
|
-$505.0M
238.93%
YoY
|
-$67.00M
-87.04%
YoY
|
-$168.0M
265.22%
YoY
|
-$438.0M
2.1%
YoY
|
-$149.0M
-53.14%
YoY
|
-$517.0M
N/A
|
-$46.00M
-105.37%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$144.0M
61.8%
YoY
|
$208.0M
-40.74%
YoY
|
$159.0M
37.07%
YoY
|
-$11.00M
-108.94%
YoY
|
-$89.00M
12.66%
YoY
|
$351.0M
-9.77%
YoY
|
$116.0M
-6.45%
YoY
|
$123.0M
29.47%
YoY
|
-$79.00M
-201.28%
YoY
|
$389.0M
109.14%
YoY
|
$124.0M
-1650.0%
YoY
|
$95.00M
-211.76%
YoY
|
$78.00M
18.18%
YoY
|
$186.0M
-6.06%
YoY
|
-$8.000M
-108.0%
YoY
|
-$85.00M
-139.72%
YoY
|
$66.00M
-43.59%
YoY
|
$198.0M
N/A
|
$100.0M
-5.66%
YoY
|
| Cash From Investing Activities |
-$24.00M
-500.0%
YoY
|
-$4.000M
-97.67%
YoY
|
-$723.0M
10228.57%
YoY
|
-$16.00M
700.0%
YoY
|
$6.000M
-135.29%
YoY
|
-$172.0M
2050.0%
YoY
|
-$7.000M
-128.0%
YoY
|
-$2.000M
-60.0%
YoY
|
-$17.00M
0.0%
YoY
|
-$8.000M
-147.06%
YoY
|
$25.00M
-175.76%
YoY
|
-$5.000M
-138.46%
YoY
|
-$17.00M
-77.33%
YoY
|
$17.00M
-154.84%
YoY
|
-$33.00M
-283.33%
YoY
|
$13.00M
-123.64%
YoY
|
-$75.00M
341.18%
YoY
|
-$31.00M
N/A
|
$18.00M
100.0%
YoY
|
| Cash From Financing Activities |
$242.0M
-252.2%
YoY
|
-$173.0M
41.8%
YoY
|
$118.0M
-259.46%
YoY
|
$618.0M
-283.93%
YoY
|
-$159.0M
-160.92%
YoY
|
-$122.0M
-68.15%
YoY
|
-$74.00M
-21.28%
YoY
|
-$336.0M
52.73%
YoY
|
$261.0M
-151.68%
YoY
|
-$383.0M
471.64%
YoY
|
-$94.00M
-44.05%
YoY
|
-$220.0M
-49.77%
YoY
|
-$505.0M
238.93%
YoY
|
-$67.00M
-87.04%
YoY
|
-$168.0M
265.22%
YoY
|
-$438.0M
2.1%
YoY
|
-$149.0M
-53.14%
YoY
|
-$517.0M
N/A
|
-$46.00M
-105.37%
YoY
|
| Net Change In Cash |
$72.00M
-129.75%
YoY
|
$31.00M
-45.61%
YoY
|
-$446.0M
-1374.29%
YoY
|
$591.0M
-374.88%
YoY
|
-$242.0M
-246.67%
YoY
|
$57.00M
-2950.0%
YoY
|
$35.00M
-36.36%
YoY
|
-$215.0M
65.38%
YoY
|
$165.0M
-137.33%
YoY
|
-$2.000M
-101.47%
YoY
|
$55.00M
-126.32%
YoY
|
-$130.0M
-74.51%
YoY
|
-$442.0M
198.65%
YoY
|
$136.0M
-138.86%
YoY
|
-$209.0M
-454.24%
YoY
|
-$510.0M
97.67%
YoY
|
-$148.0M
-35.65%
YoY
|
-$350.0M
N/A
|
$59.00M
-94.0%
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 |
-$144.0M
61.8%
YoY
|
$208.0M
-40.74%
YoY
|
$159.0M
37.07%
YoY
|
-$11.00M
-108.94%
YoY
|
-$89.00M
12.66%
YoY
|
$351.0M
-9.77%
YoY
|
$116.0M
-6.45%
YoY
|
$123.0M
29.47%
YoY
|
-$79.00M
-201.28%
YoY
|
$389.0M
109.14%
YoY
|
$124.0M
-1650.0%
YoY
|
$95.00M
-211.76%
YoY
|
$78.00M
18.18%
YoY
|
$186.0M
-6.06%
YoY
|
-$8.000M
-108.0%
YoY
|
-$85.00M
-139.72%
YoY
|
$66.00M
-43.59%
YoY
|
$198.0M
N/A
|
$100.0M
-5.66%
YoY
|
| Capital Expenditures |
$12.00M
-40.0%
YoY
|
$24.00M
41.18%
YoY
|
$28.00M
211.11%
YoY
|
$19.00M
137.5%
YoY
|
$20.00M
100.0%
YoY
|
$17.00M
70.0%
YoY
|
$9.000M
-25.0%
YoY
|
$8.000M
14.29%
YoY
|
$10.00M
66.67%
YoY
|
$10.00M
-155.56%
YoY
|
$12.00M
-220.0%
YoY
|
$7.000M
-153.85%
YoY
|
$6.000M
-50.0%
YoY
|
-$18.00M
12.5%
YoY
|
-$10.00M
-211.11%
YoY
|
-$13.00M
-425.0%
YoY
|
$12.00M
50.0%
YoY
|
-$16.00M
N/A
|
$9.000M
0.0%
YoY
|
| Free Cash Flow |
-$156.0M
43.12%
YoY
|
$184.0M
-44.91%
YoY
|
$131.0M
22.43%
YoY
|
-$30.00M
-126.09%
YoY
|
-$109.0M
22.47%
YoY
|
$334.0M
-11.87%
YoY
|
$107.0M
-4.46%
YoY
|
$115.0M
30.68%
YoY
|
-$89.00M
-223.61%
YoY
|
$379.0M
85.78%
YoY
|
$112.0M
5500.0%
YoY
|
$88.00M
-222.22%
YoY
|
$72.00M
33.33%
YoY
|
$204.0M
-4.67%
YoY
|
$2.000M
-97.8%
YoY
|
-$72.00M
-134.29%
YoY
|
$54.00M
-50.46%
YoY
|
$214.0M
N/A
|
$91.00M
-6.19%
YoY
|
Loading...