F
FSK
FS KKR Capital Corp.
$10.92
+$0.19 (+1.82%)
Mkt Cap: $3.06B
FS KKR Capital Corp. (FSK) Financial Statements
Export as clean Markdown. Drag & drop into ChatGPT, Claude, or Gemini.
| Metric | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Revenue | $736.00M |
$1.17B
↑5.5%
|
$1.11B
↓9.8%
|
$1.23B
↑165.7%
|
$463.00M
↓73.8%
| $1.76B |
| Cost of Revenue | $430.00M |
$356.00M
↓20.2%
|
$446.00M
↓1.1%
|
$451.00M
↑28.5%
|
$351.00M
↑58.1%
| $222.00M |
| Gross Profit | $306.00M |
$815.00M
↑22.7%
|
$664.00M
↓14.8%
|
$779.00M
↑595.5%
|
$112.00M
↓92.7%
| $1.54B |
| R&D Expenses | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| SG&A Expenses | $30.00M |
$0.00
↓100.0%
|
$37.00M
↓11.9%
|
$42.00M
-
|
$42.00M
↑23.5%
| $34.00M |
| Operating Income | $142.00M |
$580.00M
↓4.6%
|
$608.00M
↓15.7%
|
$721.00M
↑521.6%
|
$116.00M
↓92.4%
| $1.53B |
| Interest Expense | $464.00M |
$464.00M
↑4.0%
|
$446.00M
↓1.1%
|
$451.00M
↑28.5%
|
$351.00M
↑58.1%
| $222.00M |
| Income Tax | $16.00M |
$12.00M
↓47.8%
|
$23.00M
↓8.0%
|
$25.00M
↑4.2%
|
$24.00M
↑100.0%
| $12.00M |
| Net Income | $11.00M |
$11.00M
↓98.1%
|
$585.00M
↓15.9%
|
$696.00M
↑656.5%
|
$92.00M
↓93.9%
| $1.51B |
| EBITDA | $232.00M |
$665.00M
↑9.4%
|
$608.00M
↓15.7%
|
$721.00M
↑521.6%
|
$116.00M
↓92.4%
| $1.53B |
| EPS | 0.03 |
0.04
↓98.1%
|
2.09
↓15.7%
|
2.48
↑675.0%
|
0.32
↓95.5%
| 7.16 |
| Shares Out (Diluted) | 1.12B |
280.07M
↑0.0%
|
280.07M
↓0.1%
|
280.28M
↓1.1%
|
283.51M
↑33.9%
| 211.67M |
| Metric | TTM | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $736.00M |
$209.00M
↓29.2%
|
$344.00M
↑19.4%
|
-$59.00M
↓125.7%
|
$242.00M
↓18.5%
|
$295.00M
↑21.4%
|
$288.00M
↓26.7%
|
$230.00M
↓15.4%
|
$297.00M
↓7.8%
|
$243.00M
↑27.2%
| $393.00M | $272.00M |
$322.00M
↑7.7%
|
$191.00M
↓27.9%
|
-$33.00M
↓109.8%
|
$6.00M
↓99.3%
|
$299.00M
↑21.1%
| $265.00M | $336.00M | $917.00M | $247.00M |
| Cost of Revenue | $430.00M |
$81.00M
↓27.0%
|
$116.00M
↓1.7%
|
$125.00M
↑8.7%
|
$108.00M
↓3.6%
|
$111.00M
↓2.6%
|
$118.00M
↑0.9%
|
$115.00M
↓2.5%
|
$112.00M
↑1.8%
|
$114.00M
↑7.5%
|
$117.00M
↑21.9%
|
$118.00M
↑42.2%
|
$110.00M
↑48.6%
|
$106.00M
↑49.3%
|
$96.00M
↑37.1%
|
$83.00M
↑80.4%
|
$74.00M
↑89.7%
| $71.00M | $70.00M | $46.00M | $39.00M |
| Gross Profit | $306.00M |
$128.00M
↓30.4%
|
$228.00M
↑34.1%
|
-$184.00M
↓260.0%
|
$134.00M
↓27.6%
|
$184.00M
↑42.6%
|
$170.00M
↓38.4%
|
$115.00M
↓25.3%
|
$185.00M
↓12.7%
|
$129.00M
↑51.8%
|
$276.00M
↑314.0%
|
$154.00M
↑300.0%
|
$212.00M
↓5.8%
|
$85.00M
↓56.2%
|
-$129.00M
↓148.5%
|
-$77.00M
↓108.8%
|
$225.00M
↑8.2%
| $194.00M | $266.00M | $871.00M | $208.00M |
| R&D Expenses | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| SG&A Expenses | $30.00M |
$0.00
↓100.0%
|
$10.00M
-
|
$11.00M
↑10.0%
|
$9.00M
↑12.5%
|
$9.00M
↓10.0%
|
$10.00M
↓9.1%
|
$10.00M
↓16.7%
|
$8.00M
↓11.1%
|
$10.00M
-
|
$11.00M
↓8.3%
|
$12.00M
↑50.0%
|
$9.00M
↓25.0%
|
$10.00M
↓9.1%
|
$12.00M
↑9.1%
|
$8.00M
↑33.3%
|
$12.00M
↑100.0%
| $11.00M | $11.00M | $6.00M | $6.00M |
| Operating Income | $142.00M |
$2.00M
↓98.8%
|
$218.00M
↑36.3%
|
-$198.00M
↓288.6%
|
$120.00M
↓30.6%
|
$170.00M
↑47.8%
|
$160.00M
↓39.6%
|
$105.00M
↓26.1%
|
$173.00M
↓13.1%
|
$115.00M
↑32.2%
|
$265.00M
↑310.3%
|
$142.00M
↑302.9%
|
$199.00M
↓11.6%
|
$87.00M
↓54.9%
|
-$126.00M
↓146.7%
|
-$70.00M
↓108.1%
|
$225.00M
↑13.1%
| $193.00M | $270.00M | $865.00M | $199.00M |
| Interest Expense | $464.00M |
$115.00M
↑3.6%
|
$116.00M
↓1.7%
|
$125.00M
↑8.7%
|
$108.00M
↓3.6%
|
$111.00M
↓2.6%
|
$118.00M
↑0.9%
|
$115.00M
↓2.5%
|
$112.00M
↑1.8%
|
$114.00M
↑7.5%
|
$117.00M
↑21.9%
|
$118.00M
↑42.2%
|
$110.00M
↑48.6%
|
$106.00M
↑49.3%
|
$96.00M
↑37.1%
|
$83.00M
↑80.4%
|
$74.00M
↑89.7%
| $71.00M | $70.00M | $46.00M | $39.00M |
| Income Tax | $16.00M | $1.00M | $4.00M | $11.00M | $0.00 |
$0.00
↓100.0%
| $0.00 | $0.00 | $0.00 |
$25.00M
↑25.0%
|
$0.00
↓100.0%
|
$0.00
↓100.0%
| $0.00 | $20.00M | $1.00M | $3.00M | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Net Income | $11.00M |
-$114.00M
↓177.6%
|
$214.00M
↑33.8%
|
-$209.00M
↓299.0%
|
$120.00M
↓30.6%
|
$147.00M
↑63.3%
|
$160.00M
↓39.6%
|
$105.00M
↓26.1%
|
$173.00M
↓13.1%
|
$90.00M
↑34.3%
|
$265.00M
↑308.7%
|
$142.00M
↑294.5%
|
$199.00M
↓11.6%
|
$67.00M
↓63.0%
|
-$127.00M
↓147.0%
|
-$73.00M
↓108.4%
|
$225.00M
↑13.1%
| $181.00M | $270.00M | $865.00M | $199.00M |
| EBITDA | $232.00M |
$92.00M
↓45.9%
|
$218.00M
↑36.3%
|
-$198.00M
↓288.6%
|
$120.00M
↓30.6%
|
$170.00M
↑47.8%
|
$160.00M
↓39.6%
|
$105.00M
↓26.1%
|
$173.00M
↓13.1%
|
$115.00M
↑32.2%
|
$265.00M
↑310.3%
|
$142.00M
↑302.9%
|
$199.00M
↓11.6%
|
$87.00M
↓54.9%
|
-$126.00M
↓146.7%
|
-$70.00M
↓108.1%
|
$225.00M
↑13.1%
| $193.00M | $270.00M | $865.00M | $199.00M |
| EPS | 0.03 |
-0.41
↓178.8%
|
0.76
↑33.3%
|
-0.75
↓302.7%
|
0.43
↓30.6%
|
0.52
↑62.5%
|
0.57
↓40.0%
|
0.37
↓27.5%
|
0.62
↓12.7%
|
0.32
↑33.3%
|
0.95
↑311.1%
|
0.51
↑296.2%
|
0.71
↓10.1%
|
0.24
↓41.5%
|
-0.45
↓147.4%
|
-0.26
↓104.5%
|
0.79
↓50.9%
| 0.41 | 0.95 | 5.75 | 1.61 |
| Shares Out (Diluted) | 1.12B |
280.07M
↑0.0%
|
280.07M
↑0.0%
|
280.07M
↑0.0%
|
280.07M
-
|
280.07M
↑0.0%
|
280.07M
-
|
280.07M
-
|
280.07M
↓0.3%
|
280.06M
↓0.9%
|
280.07M
↓1.1%
|
280.07M
↓1.3%
|
280.92M
↓1.2%
|
282.68M
↓0.8%
|
283.18M
↓0.7%
|
283.88M
↑88.8%
|
284.32M
↑129.7%
| 284.87M | 285.13M | 150.36M | 123.76M |
| Metric | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Cash & Equiv. | $181.00M |
$181.00M
↓38.9%
|
$296.00M
↑28.1%
|
$231.00M
↓8.0%
|
$251.00M
↓33.4%
| $377.00M |
| Accounts Receivable | $411.00M |
$411.00M
↑10.2%
|
$373.00M
↓30.4%
|
$536.00M
↑22.1%
|
$439.00M
↓39.0%
| $720.00M |
| Inventory | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Current Assets | $181.00M |
$181.00M
↓72.9%
|
$669.00M
↓13.7%
|
$775.00M
↑10.9%
|
$699.00M
↓36.6%
| $1.10B |
| Goodwill & Intangibles | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Total Assets | $13.73B |
$13.73B
↓3.4%
|
$14.22B
↓8.1%
|
$15.47B
↓4.1%
|
$16.12B
↓6.4%
| $17.23B |
| Accounts Payable | $0.00 |
$0.00
↓100.0%
|
$110.00M
↓62.6%
|
$294.00M
↓0.7%
|
$296.00M
↑19.4%
| $248.00M |
| Short-term Debt | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Current Liabilities | $0.00 |
$0.00
↓100.0%
|
$110.00M
↓62.6%
|
$294.00M
↓0.7%
|
$296.00M
↑19.4%
| $248.00M |
| Long-term Debt | $7.63B |
$7.63B
↑3.8%
|
$7.35B
↓10.2%
|
$8.19B
↓5.8%
|
$8.69B
↓4.9%
| $9.14B |
| Total Debt | $7.63B |
$7.63B
↑3.8%
|
$7.35B
↓10.2%
|
$8.19B
↓5.8%
|
$8.69B
↓4.9%
| $9.14B |
| Total Liabilities | $7.88B |
$7.88B
↑3.7%
|
$7.60B
↓11.9%
|
$8.62B
↓5.4%
|
$9.11B
↓4.1%
| $9.50B |
| Retained Earnings | -$3.35B |
-$3.35B
↓25.8%
|
-$2.66B
↓2.9%
|
-$2.59B
↑0.4%
|
-$2.60B
↓34.8%
| -$1.93B |
| Total Equity | $5.85B |
$5.85B
↓11.7%
|
$6.62B
↓3.3%
|
$6.85B
↓2.3%
|
$7.01B
↓9.3%
| $7.73B |
| Metric | TTM | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equiv. | $181.00M |
$181.00M
↓38.9%
|
$155.00M
↓58.2%
|
$312.00M
↓27.9%
|
$472.00M
↑95.0%
|
$296.00M
↑28.1%
|
$371.00M
↑110.8%
|
$433.00M
↑58.0%
|
$242.00M
↓3.2%
|
$231.00M
↓8.0%
|
$176.00M
↓33.8%
|
$274.00M
↑1.9%
|
$250.00M
↓32.2%
|
$251.00M
↓33.4%
|
$266.00M
↑10.4%
|
$269.00M
↓46.1%
|
$369.00M
↑147.7%
| $377.00M | $241.00M | $499.00M | $149.00M |
| Accounts Receivable | $411.00M |
$411.00M
↑10.2%
|
$257.00M
↓67.1%
|
$514.00M
↓5.2%
|
$245.00M
↓61.0%
|
$373.00M
↓30.4%
|
$781.00M
↑58.4%
|
$542.00M
↑38.3%
|
$629.00M
↑31.0%
|
$536.00M
↑22.1%
|
$493.00M
↓16.4%
|
$392.00M
↓43.0%
|
$480.00M
↓53.5%
|
$439.00M
↓39.0%
|
$590.00M
↑11.7%
|
$688.00M
↑48.0%
|
$1.03B
↑208.1%
| $720.00M | $528.00M | $465.00M | $335.00M |
| Inventory | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Current Assets | $181.00M |
$181.00M
↓72.9%
|
$412.00M
↓64.2%
|
$826.00M
↓15.3%
|
$717.00M
↓18.6%
|
$669.00M
↓13.7%
|
$1.15B
↑71.4%
|
$975.00M
↑44.2%
|
$881.00M
↑19.5%
|
$775.00M
↑10.9%
|
$672.00M
↓22.1%
|
$676.00M
↓29.8%
|
$737.00M
↓47.6%
|
$699.00M
↓36.6%
|
$863.00M
↑11.4%
|
$963.00M
↓1.0%
|
$1.41B
↑186.9%
| $1.10B | $775.00M | $973.00M | $490.00M |
| Goodwill & Intangibles | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Total Assets | $13.73B |
$13.73B
↓3.4%
|
$13.91B
↓8.2%
|
$14.59B
↓3.4%
|
$14.91B
↓1.6%
|
$14.22B
↓8.1%
|
$15.15B
↓1.5%
|
$15.10B
↓2.5%
|
$15.15B
↓5.6%
|
$15.47B
↓4.1%
|
$15.38B
↓8.0%
|
$15.49B
↓9.9%
|
$16.06B
↓10.7%
|
$16.12B
↓6.4%
|
$16.72B
↑0.6%
|
$17.19B
↑9.3%
|
$17.98B
↑158.3%
| $17.23B | $16.62B | $15.72B | $6.96B |
| Accounts Payable | $0.00 |
$0.00
↓100.0%
|
$268.00M
↓9.5%
|
$279.00M
↓11.1%
|
$264.00M
↓8.0%
|
$110.00M
↓62.6%
|
$296.00M
↑7.6%
|
$314.00M
↑7.9%
|
$287.00M
↑6.3%
|
$294.00M
↓0.7%
|
$275.00M
↓12.4%
|
$291.00M
↓2.0%
|
$270.00M
↓2.9%
|
$296.00M
↑19.4%
|
$314.00M
↑5.4%
|
$297.00M
↑27.5%
|
$278.00M
↑141.7%
| $248.00M | $298.00M | $233.00M | $115.00M |
| Short-term Debt | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Current Liabilities | $0.00 |
$0.00
↓100.0%
|
$268.00M
↓9.5%
|
$279.00M
↓11.1%
|
$264.00M
↓8.0%
|
$110.00M
↓62.6%
|
$296.00M
↑7.6%
|
$314.00M
↑7.9%
|
$287.00M
↑6.3%
|
$294.00M
↓0.7%
|
$275.00M
↓12.4%
|
$291.00M
↓2.0%
|
$270.00M
↓2.9%
|
$296.00M
↑19.4%
|
$314.00M
↑5.4%
|
$297.00M
↑27.5%
|
$278.00M
↑141.7%
| $248.00M | $298.00M | $233.00M | $115.00M |
| Long-term Debt | $7.63B |
$7.63B
↑3.8%
|
$7.32B
↓9.2%
|
$8.04B
↑1.1%
|
$7.99B
↑0.7%
|
$7.35B
↓10.2%
|
$8.06B
↑0.5%
|
$7.96B
↓2.5%
|
$7.93B
↓8.6%
|
$8.19B
↓5.8%
|
$8.02B
↓12.3%
|
$8.16B
↓12.3%
|
$8.68B
↓11.8%
|
$8.69B
↓4.9%
|
$9.14B
↑7.6%
|
$9.31B
↑20.5%
|
$9.84B
↑174.0%
| $9.14B | $8.49B | $7.72B | $3.59B |
| Total Debt | $7.63B |
$7.63B
↑3.8%
|
$7.32B
↓9.2%
|
$8.04B
↑1.1%
|
$7.99B
↑0.7%
|
$7.35B
↓10.2%
|
$8.06B
↑0.5%
|
$7.96B
↓2.5%
|
$7.93B
↓8.6%
|
$8.19B
↓5.8%
|
$8.02B
↓12.3%
|
$8.16B
↓12.3%
|
$8.68B
↓11.8%
|
$8.69B
↓4.9%
|
$9.14B
↑7.6%
|
$9.31B
↑20.5%
|
$9.84B
↑174.0%
| $9.14B | $8.49B | $7.72B | $3.59B |
| Total Liabilities | $7.88B |
$7.88B
↑3.7%
|
$7.75B
↓8.6%
|
$8.45B
↑0.7%
|
$8.37B
↑0.3%
|
$7.60B
↓11.9%
|
$8.48B
↑0.8%
|
$8.39B
↓2.1%
|
$8.34B
↓8.1%
|
$8.62B
↓5.4%
|
$8.41B
↓12.0%
|
$8.57B
↓11.6%
|
$9.07B
↓11.2%
|
$9.11B
↓4.1%
|
$9.56B
↑7.6%
|
$9.70B
↑20.2%
|
$10.22B
↑173.0%
| $9.50B | $8.88B | $8.07B | $3.74B |
| Retained Earnings | -$3.35B |
-$3.35B
↓25.8%
|
-$3.13B
↓13.0%
|
-$3.14B
↓15.1%
|
-$2.74B
↓4.3%
|
-$2.66B
↓2.9%
|
-$2.77B
↓6.1%
|
-$2.73B
↓2.5%
|
-$2.63B
↓1.2%
|
-$2.59B
↑0.4%
|
-$2.61B
↓5.8%
|
-$2.66B
↓24.0%
|
-$2.60B
↓37.9%
|
-$2.60B
↓34.8%
| -$2.46B | -$2.15B |
-$1.88B
↓191.8%
| -$1.93B | $229.00M | $145.00M | -$645.00M |
| Total Equity | $5.85B |
$5.85B
↓11.7%
|
$6.16B
↓7.7%
|
$6.14B
↓8.4%
|
$6.55B
↓3.9%
|
$6.62B
↓3.3%
|
$6.67B
↓4.3%
|
$6.71B
↓3.0%
|
$6.81B
↓2.4%
|
$6.85B
↓2.3%
|
$6.97B
↓2.7%
|
$6.92B
↓7.6%
|
$6.98B
↓10.1%
|
$7.01B
↓9.3%
|
$7.16B
↓7.4%
|
$7.49B
↓2.2%
|
$7.77B
↑141.1%
| $7.73B | $7.74B | $7.65B | $3.22B |
| Metric | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Net Income | $11.00M |
$11.00M
↓98.1%
|
$585.00M
↓15.9%
|
$696.00M
↑656.5%
|
$92.00M
↓93.9%
| $1.51B |
| D&A | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Stock-Based Comp | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Working Capital Δ | -$50.00M |
-$50.00M
↓164.1%
|
$78.00M
↑188.6%
|
-$88.00M
↓127.2%
|
$323.00M
↑514.1%
| -$78.00M |
| Operating Cash Flow | $1.00M |
$592.00M
↓68.9%
|
$1.90B
↑201.3%
|
$631.00M
↓37.4%
|
$1.01B
↑161.8%
| $385.00M |
| Capital Expenditure | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Free Cash Flow | $1.00M |
$592.00M
↓68.9%
|
$1.90B
↑201.3%
|
$631.00M
↓37.4%
|
$1.01B
↑161.8%
| $385.00M |
| Dividends Paid | -$784.00M |
-$784.00M
↑22.2%
|
-$1.01B
↓22.5%
|
-$823.00M
↓11.5%
|
-$738.00M
↓47.0%
| -$502.00M |
| Share Buybacks | $0.00 | $0.00 |
$0.00
↑100.0%
|
-$32.00M
↑42.9%
|
-$56.00M
↓366.7%
| -$12.00M |
| Metric | TTM | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $11.00M |
-$114.00M
↓177.6%
|
$214.00M
↑33.8%
|
-$209.00M
↓299.0%
|
$120.00M
↓30.6%
|
$147.00M
↑63.3%
|
$160.00M
↓39.6%
|
$105.00M
↓26.1%
|
$173.00M
↓13.1%
|
$90.00M
↑34.3%
|
$265.00M
↑308.7%
|
$142.00M
↑294.5%
|
$199.00M
↓11.6%
|
$67.00M
↓63.0%
|
-$127.00M
↓147.0%
|
-$73.00M
↓108.4%
|
$225.00M
↑13.1%
| $181.00M | $270.00M | $865.00M | $199.00M |
| D&A | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
$0.00
↓100.0%
| $0.00 | $0.00 | $0.00 | $4.00M | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Stock-Based Comp | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Working Capital Δ | -$50.00M |
-$113.00M
↓131.1%
|
$268.00M
↑195.0%
|
-$259.00M
↓321.4%
|
$54.00M
↑145.0%
| $363.00M |
-$282.00M
↓156.4%
|
$117.00M
↑13.6%
|
-$120.00M
↓87.5%
|
-$17.00M
↓111.7%
|
-$110.00M
↓189.4%
|
$103.00M
↓70.0%
|
-$64.00M
↑77.8%
|
$145.00M
↑178.8%
|
$123.00M
↑451.4%
| $343.00M |
-$288.00M
↓251.2%
| $52.00M | -$35.00M | -$13.00M | -$82.00M |
| Operating Cash Flow | $1.00M |
$195.00M
↓80.1%
|
$366.00M
↑351.9%
|
-$142.00M
↓137.8%
|
-$418.00M
↓189.7%
|
$978.00M
↑552.0%
|
$81.00M
↓66.5%
|
$376.00M
↑34.8%
|
$466.00M
↑255.7%
|
$150.00M
↓56.9%
|
$242.00M
↓14.2%
|
$279.00M
↓44.5%
|
$131.00M
↑204.8%
|
$348.00M
↑482.4%
|
$282.00M
↑125.6%
|
$503.00M
↑33.8%
|
-$125.00M
↓400.0%
| -$91.00M | $125.00M | $376.00M | -$25.00M |
| Capital Expenditure | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Free Cash Flow | $1.00M |
$195.00M
↓80.1%
|
$366.00M
↑351.9%
|
-$142.00M
↓137.8%
|
-$418.00M
↓189.7%
|
$978.00M
↑552.0%
|
$81.00M
↓66.5%
|
$376.00M
↑34.8%
|
$466.00M
↑255.7%
|
$150.00M
↓56.9%
|
$242.00M
↓14.2%
|
$279.00M
↓44.5%
|
$131.00M
↑204.8%
|
$348.00M
↑482.4%
|
$282.00M
↑125.6%
|
$503.00M
↑33.8%
|
-$125.00M
↓400.0%
| -$91.00M | $125.00M | $376.00M | -$25.00M |
| Dividends Paid | -$784.00M |
-$392.00M
-
|
-$196.00M
-
|
-$196.00M
↑6.7%
|
$0.00
↑100.0%
|
-$392.00M
↓85.8%
|
-$196.00M
↑6.7%
|
-$210.00M
-
|
-$210.00M
↓9.4%
|
-$211.00M
↓11.1%
|
-$210.00M
↓8.8%
|
-$210.00M
↓17.3%
|
-$192.00M
↓9.1%
|
-$190.00M
↓2.2%
|
-$193.00M
↓14.9%
|
-$179.00M
↓141.9%
|
-$176.00M
↓137.8%
| -$186.00M | -$168.00M | -$74.00M | -$74.00M |
| Share Buybacks | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
$0.00
↑100.0%
|
$0.00
↑100.0%
|
$0.00
↑100.0%
|
$0.00
↑100.0%
|
-$32.00M
↓255.6%
|
-$23.00M
↓109.1%
|
-$10.00M
↓900.0%
| -$14.00M | -$9.00M | -$11.00M | -$1.00M | $0.00 | $0.00 |