|
Concept
|
2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$179.3M
-27.44%
YoY
|
$247.1M
30.53%
YoY
|
$189.3M
11.88%
YoY
|
$169.2M
-2.87%
YoY
|
$174.2M
-6.14%
YoY
|
| Depreciation, Depletion And Amortization |
$271.5M
7.82%
YoY
|
$251.8M
3.96%
YoY
|
$242.2M
4.53%
YoY
|
$231.7M
6.38%
YoY
|
$217.8M
7.82%
YoY
|
| Cash From Operating Activities |
$457.1M
-21.9%
YoY
|
$585.3M
164.48%
YoY
|
$221.3M
-16.02%
YoY
|
$263.5M
-12.11%
YoY
|
$299.8M
21.43%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$354.9M
30.86%
YoY
|
$271.2M
22.99%
YoY
|
$220.5M
-53.41%
YoY
|
$473.3M
-34.06%
YoY
|
$717.8M
20.21%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$155.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Other Investing Activities |
-$20.40M
-610.0%
YoY
|
$4.000M
66.67%
YoY
|
$2.400M
-182.76%
YoY
|
-$2.900M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$340.7M
20.13%
YoY
|
-$283.6M
-26.15%
YoY
|
-$384.0M
-20.86%
YoY
|
-$485.2M
-40.31%
YoY
|
-$812.8M
137.18%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$12.90M
-13.42%
YoY
|
$14.90M
-93.99%
YoY
|
$248.0M
254.79%
YoY
|
$69.90M
286.19%
YoY
|
$18.10M
852.63%
YoY
|
| Debt Paid & Issued, Net |
$649.4M
14.59%
YoY
|
$566.7M
-35.38%
YoY
|
$877.0M
58.62%
YoY
|
$552.9M
13.16%
YoY
|
$488.6M
576.73%
YoY
|
| Cash From Financing Activities |
-$140.6M
-46.44%
YoY
|
-$262.5M
-269.14%
YoY
|
$155.2M
-24.0%
YoY
|
$204.2M
-57.96%
YoY
|
$485.7M
344.37%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$457.1M
-21.9%
YoY
|
$585.3M
164.48%
YoY
|
$221.3M
-16.02%
YoY
|
$263.5M
-12.11%
YoY
|
$299.8M
21.43%
YoY
|
| Cash From Investing Activities |
-$340.7M
20.13%
YoY
|
-$283.6M
-26.15%
YoY
|
-$384.0M
-20.86%
YoY
|
-$485.2M
-40.31%
YoY
|
-$812.8M
137.18%
YoY
|
| Cash From Financing Activities |
-$140.6M
-46.44%
YoY
|
-$262.5M
-269.14%
YoY
|
$155.2M
-24.0%
YoY
|
$204.2M
-57.96%
YoY
|
$485.7M
344.37%
YoY
|
| Net Change In Cash |
-$24.20M
-161.73%
YoY
|
$39.20M
-622.67%
YoY
|
-$7.500M
-57.14%
YoY
|
-$17.50M
-35.9%
YoY
|
-$27.30M
-302.22%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$457.1M
-21.9%
YoY
|
$585.3M
164.48%
YoY
|
$221.3M
-16.02%
YoY
|
$263.5M
-12.11%
YoY
|
$299.8M
21.43%
YoY
|
| Capital Expenditures |
$354.9M
30.86%
YoY
|
$271.2M
22.99%
YoY
|
$220.5M
-53.41%
YoY
|
$473.3M
-34.06%
YoY
|
$717.8M
20.21%
YoY
|
| Free Cash Flow |
$102.2M
-67.46%
YoY
|
$314.1M
39162.5%
YoY
|
$800.0K
-100.38%
YoY
|
-$209.8M
-49.81%
YoY
|
-$418.0M
19.36%
YoY
|
|
Concept
|
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 | 2021 Q1 | 2020 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$27.10M
-39.78%
YoY
|
$31.90M
-3.33%
YoY
|
$56.10M
10.65%
YoY
|
$50.60M
-1.75%
YoY
|
$45.00M
-47.61%
YoY
|
$33.00M
-35.92%
YoY
|
$50.70M
-12.89%
YoY
|
$51.50M
-0.39%
YoY
|
$85.90M
154.9%
YoY
|
$51.50M
36.97%
YoY
|
$58.20M
-12.22%
YoY
|
$51.70M
-16.48%
YoY
|
$33.70M
22.1%
YoY
|
$37.60M
34.77%
YoY
|
$66.30M
27.99%
YoY
|
$61.90M
31.42%
YoY
|
$27.60M
-32.19%
YoY
|
$27.90M
38.81%
YoY
|
$51.80M
-21.87%
YoY
|
$47.10M
-5.23%
YoY
|
| Depreciation, Depletion And Amortization |
$72.50M
2.4%
YoY
|
$73.20M
10.91%
YoY
|
$69.70M
7.23%
YoY
|
$71.30M
9.19%
YoY
|
$70.80M
12.2%
YoY
|
$66.00M
2.64%
YoY
|
$65.00M
4.33%
YoY
|
$65.30M
4.15%
YoY
|
$63.10M
7.5%
YoY
|
$64.30M
5.41%
YoY
|
$62.30M
0.97%
YoY
|
$62.70M
3.29%
YoY
|
$58.70M
2.09%
YoY
|
$61.00M
5.35%
YoY
|
$61.70M
6.38%
YoY
|
$60.70M
4.12%
YoY
|
$57.50M
7.68%
YoY
|
$57.90M
6.24%
YoY
|
$58.00M
8.61%
YoY
|
$58.30M
9.18%
YoY
|
| Cash From Operating Activities |
$103.4M
-45.81%
YoY
|
$39.40M
-66.15%
YoY
|
$110.2M
83.36%
YoY
|
$89.80M
37.52%
YoY
|
$190.8M
1.27%
YoY
|
$116.4M
-51.34%
YoY
|
$60.10M
-34.96%
YoY
|
$65.30M
-53.39%
YoY
|
$188.4M
111.45%
YoY
|
$239.2M
-7816.13%
YoY
|
$92.40M
-2025.0%
YoY
|
$140.1M
158.01%
YoY
|
$89.10M
-13.91%
YoY
|
-$3.100M
-118.02%
YoY
|
-$4.800M
-105.42%
YoY
|
$54.30M
-2.86%
YoY
|
$103.5M
4.12%
YoY
|
$17.20M
-69.12%
YoY
|
$88.50M
0.34%
YoY
|
$55.90M
-23.53%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$277.6M
188.27%
YoY
|
$108.3M
47.55%
YoY
|
$154.4M
154.79%
YoY
|
$124.6M
43.05%
YoY
|
$96.30M
51.42%
YoY
|
$73.40M
45.35%
YoY
|
$60.60M
-13.43%
YoY
|
$87.10M
27.15%
YoY
|
$63.60M
-201.76%
YoY
|
$50.50M
-256.83%
YoY
|
$70.00M
22.16%
YoY
|
$68.50M
-176.97%
YoY
|
-$62.50M
-31.24%
YoY
|
-$32.20M
-79.75%
YoY
|
$57.30M
-57.37%
YoY
|
-$89.00M
-49.72%
YoY
|
-$90.90M
-24.81%
YoY
|
-$159.0M
-40.14%
YoY
|
$134.4M
-12.9%
YoY
|
-$177.0M
0.68%
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 |
-$5.000M
-137.88%
YoY
|
-$5.200M
100.0%
YoY
|
$400.0K
-126.67%
YoY
|
$3.800M
-7.32%
YoY
|
$13.20M
-331.58%
YoY
|
-$2.600M
-57.38%
YoY
|
-$1.500M
-138.46%
YoY
|
$4.100M
-193.18%
YoY
|
-$5.700M
307.14%
YoY
|
-$6.100M
-96.06%
YoY
|
$3.900M
1850.0%
YoY
|
-$4.400M
-588.89%
YoY
|
-$1.400M
180.0%
YoY
|
-$154.9M
880.38%
YoY
|
$200.0K
-105.13%
YoY
|
$900.0K
-134.62%
YoY
|
-$500.0K
-97.99%
YoY
|
-$15.80M
-59.8%
YoY
|
-$3.900M
875.0%
YoY
|
-$2.600M
-72.63%
YoY
|
| Cash From Investing Activities |
-$282.6M
240.07%
YoY
|
-$113.5M
49.34%
YoY
|
-$160.2M
163.49%
YoY
|
-$120.8M
45.54%
YoY
|
-$83.10M
19.91%
YoY
|
-$76.00M
34.28%
YoY
|
-$60.80M
-18.61%
YoY
|
-$83.00M
13.85%
YoY
|
-$69.30M
8.45%
YoY
|
-$56.60M
-69.75%
YoY
|
-$74.70M
24.29%
YoY
|
-$72.90M
-17.25%
YoY
|
-$63.90M
-30.09%
YoY
|
-$187.1M
7.04%
YoY
|
-$60.10M
-54.09%
YoY
|
-$88.10M
-50.95%
YoY
|
-$91.40M
-37.31%
YoY
|
-$174.8M
-42.67%
YoY
|
-$130.9M
-28.04%
YoY
|
-$179.6M
-3.08%
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 |
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
|
$4.400M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.300M
-34.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$5.000M
51.52%
YoY
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
$111.8M
-29.24%
YoY
|
N/A
|
N/A
|
N/A
|
$158.0M
-30.64%
YoY
|
N/A
|
N/A
|
N/A
|
$227.8M
-12.11%
YoY
|
N/A
|
N/A
|
N/A
|
$259.2M
526.09%
YoY
|
N/A
|
N/A
|
N/A
|
$41.40M
2857.14%
YoY
|
N/A
|
| Cash From Financing Activities |
$202.5M
-601.24%
YoY
|
$37.60M
-201.62%
YoY
|
$89.20M
-332.29%
YoY
|
-$24.80M
-27.27%
YoY
|
-$40.40M
3.59%
YoY
|
-$37.00M
-78.38%
YoY
|
-$38.40M
109.84%
YoY
|
-$34.10M
-54.89%
YoY
|
-$39.00M
-33.1%
YoY
|
-$171.1M
-186.9%
YoY
|
-$18.30M
-119.85%
YoY
|
-$75.60M
-569.57%
YoY
|
-$58.30M
316.43%
YoY
|
$196.9M
311.06%
YoY
|
$92.20M
-40.21%
YoY
|
$16.10M
-84.49%
YoY
|
-$14.00M
-114.88%
YoY
|
$47.90M
-76.94%
YoY
|
$154.2M
92.51%
YoY
|
$103.8M
49.35%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$103.4M
-45.81%
YoY
|
$39.40M
-66.15%
YoY
|
$110.2M
83.36%
YoY
|
$89.80M
37.52%
YoY
|
$190.8M
1.27%
YoY
|
$116.4M
-51.34%
YoY
|
$60.10M
-34.96%
YoY
|
$65.30M
-53.39%
YoY
|
$188.4M
111.45%
YoY
|
$239.2M
-7816.13%
YoY
|
$92.40M
-2025.0%
YoY
|
$140.1M
158.01%
YoY
|
$89.10M
-13.91%
YoY
|
-$3.100M
-118.02%
YoY
|
-$4.800M
-105.42%
YoY
|
$54.30M
-2.86%
YoY
|
$103.5M
4.12%
YoY
|
$17.20M
-69.12%
YoY
|
$88.50M
0.34%
YoY
|
$55.90M
-23.53%
YoY
|
| Cash From Investing Activities |
-$282.6M
240.07%
YoY
|
-$113.5M
49.34%
YoY
|
-$160.2M
163.49%
YoY
|
-$120.8M
45.54%
YoY
|
-$83.10M
19.91%
YoY
|
-$76.00M
34.28%
YoY
|
-$60.80M
-18.61%
YoY
|
-$83.00M
13.85%
YoY
|
-$69.30M
8.45%
YoY
|
-$56.60M
-69.75%
YoY
|
-$74.70M
24.29%
YoY
|
-$72.90M
-17.25%
YoY
|
-$63.90M
-30.09%
YoY
|
-$187.1M
7.04%
YoY
|
-$60.10M
-54.09%
YoY
|
-$88.10M
-50.95%
YoY
|
-$91.40M
-37.31%
YoY
|
-$174.8M
-42.67%
YoY
|
-$130.9M
-28.04%
YoY
|
-$179.6M
-3.08%
YoY
|
| Cash From Financing Activities |
$202.5M
-601.24%
YoY
|
$37.60M
-201.62%
YoY
|
$89.20M
-332.29%
YoY
|
-$24.80M
-27.27%
YoY
|
-$40.40M
3.59%
YoY
|
-$37.00M
-78.38%
YoY
|
-$38.40M
109.84%
YoY
|
-$34.10M
-54.89%
YoY
|
-$39.00M
-33.1%
YoY
|
-$171.1M
-186.9%
YoY
|
-$18.30M
-119.85%
YoY
|
-$75.60M
-569.57%
YoY
|
-$58.30M
316.43%
YoY
|
$196.9M
311.06%
YoY
|
$92.20M
-40.21%
YoY
|
$16.10M
-84.49%
YoY
|
-$14.00M
-114.88%
YoY
|
$47.90M
-76.94%
YoY
|
$154.2M
92.51%
YoY
|
$103.8M
49.35%
YoY
|
| Net Change In Cash |
$23.30M
-65.38%
YoY
|
-$36.50M
-1173.53%
YoY
|
$39.20M
-200.26%
YoY
|
-$55.80M
7.72%
YoY
|
$67.30M
-15.98%
YoY
|
$3.400M
-70.43%
YoY
|
-$39.10M
6416.67%
YoY
|
-$51.80M
516.67%
YoY
|
$80.10M
-341.99%
YoY
|
$11.50M
71.64%
YoY
|
-$600.0K
-102.2%
YoY
|
-$8.400M
-52.54%
YoY
|
-$33.10M
1642.11%
YoY
|
$6.700M
-106.11%
YoY
|
$27.30M
-75.58%
YoY
|
-$17.70M
-11.06%
YoY
|
-$1.900M
-103.98%
YoY
|
-$109.7M
164.34%
YoY
|
$111.8M
-922.06%
YoY
|
-$19.90M
-53.4%
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 |
$103.4M
-45.81%
YoY
|
$39.40M
-66.15%
YoY
|
$110.2M
83.36%
YoY
|
$89.80M
37.52%
YoY
|
$190.8M
1.27%
YoY
|
$116.4M
-51.34%
YoY
|
$60.10M
-34.96%
YoY
|
$65.30M
-53.39%
YoY
|
$188.4M
111.45%
YoY
|
$239.2M
-7816.13%
YoY
|
$92.40M
-2025.0%
YoY
|
$140.1M
158.01%
YoY
|
$89.10M
-13.91%
YoY
|
-$3.100M
-118.02%
YoY
|
-$4.800M
-105.42%
YoY
|
$54.30M
-2.86%
YoY
|
$103.5M
4.12%
YoY
|
$17.20M
-69.12%
YoY
|
$88.50M
0.34%
YoY
|
$55.90M
-23.53%
YoY
|
| Capital Expenditures |
$277.6M
188.27%
YoY
|
$108.3M
47.55%
YoY
|
$154.4M
154.79%
YoY
|
$124.6M
43.05%
YoY
|
$96.30M
51.42%
YoY
|
$73.40M
45.35%
YoY
|
$60.60M
-13.43%
YoY
|
$87.10M
27.15%
YoY
|
$63.60M
-201.76%
YoY
|
$50.50M
-256.83%
YoY
|
$70.00M
22.16%
YoY
|
$68.50M
-176.97%
YoY
|
-$62.50M
-31.24%
YoY
|
-$32.20M
-79.75%
YoY
|
$57.30M
-57.37%
YoY
|
-$89.00M
-49.72%
YoY
|
-$90.90M
-24.81%
YoY
|
-$159.0M
-40.14%
YoY
|
$134.4M
-12.9%
YoY
|
-$177.0M
0.68%
YoY
|
| Free Cash Flow |
-$174.2M
-284.34%
YoY
|
-$68.90M
-260.23%
YoY
|
-$44.20M
8740.0%
YoY
|
-$34.80M
59.63%
YoY
|
$94.50M
-24.28%
YoY
|
$43.00M
-77.21%
YoY
|
-$500.0K
-102.23%
YoY
|
-$21.80M
-130.45%
YoY
|
$124.8M
-17.68%
YoY
|
$188.7M
548.45%
YoY
|
$22.40M
-136.07%
YoY
|
$71.60M
-50.03%
YoY
|
$151.6M
-22.02%
YoY
|
$29.10M
-83.48%
YoY
|
-$62.10M
35.29%
YoY
|
$143.3M
-38.47%
YoY
|
$194.4M
-11.76%
YoY
|
$176.2M
-45.16%
YoY
|
-$45.90M
-30.56%
YoY
|
$232.9M
-6.43%
YoY
|
Loading...