|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$70.79M
-178.29%
YoY
|
$90.42M
-113.32%
YoY
|
-$678.9M
-1079.42%
YoY
|
$69.32M
-55.62%
YoY
|
$156.2M
-196.62%
YoY
|
| Depreciation, Depletion And Amortization |
$381.9M
4.54%
YoY
|
$365.3M
-4.56%
YoY
|
$382.8M
9.0%
YoY
|
$351.2M
36.09%
YoY
|
$258.1M
213.0%
YoY
|
| Cash From Operating Activities |
$601.8M
11.06%
YoY
|
$541.8M
12.73%
YoY
|
$480.7M
28.57%
YoY
|
$373.9M
35.62%
YoY
|
$275.7M
40.92%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$382.4M
24.94%
YoY
|
$306.1M
-9.31%
YoY
|
$337.5M
-13.79%
YoY
|
$391.4M
92.53%
YoY
|
$203.3M
411.4%
YoY
|
| Acquisitions |
$42.38M
344.4%
YoY
|
$9.536M
-51.56%
YoY
|
$19.69M
3.52%
YoY
|
$19.02M
-98.83%
YoY
|
$1.620B
110.61%
YoY
|
| Other Investing Activities |
$79.20M
-1976.73%
YoY
|
-$4.220M
-78.7%
YoY
|
-$19.82M
0.34%
YoY
|
-$19.75M
-98.78%
YoY
|
-$1.621B
108.98%
YoY
|
| Cash From Investing Activities |
-$303.2M
-2.28%
YoY
|
-$310.3M
-13.16%
YoY
|
-$357.3M
-13.11%
YoY
|
-$411.2M
-77.47%
YoY
|
-$1.825B
123.7%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$29.28M
109.23%
YoY
|
$13.99M
-94.98%
YoY
|
$278.9M
95.55%
YoY
|
| Debt Paid & Issued, Net |
$250.0M
-40.96%
YoY
|
$423.5M
345.77%
YoY
|
$95.00M
375.0%
YoY
|
$20.00M
-97.58%
YoY
|
$827.3M
51.11%
YoY
|
| Cash From Financing Activities |
-$302.2M
51.89%
YoY
|
-$198.9M
115.01%
YoY
|
-$92.53M
40.09%
YoY
|
-$66.05M
-104.13%
YoY
|
$1.599B
148.58%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$601.8M
11.06%
YoY
|
$541.8M
12.73%
YoY
|
$480.7M
28.57%
YoY
|
$373.9M
35.62%
YoY
|
$275.7M
40.92%
YoY
|
| Cash From Investing Activities |
-$303.2M
-2.28%
YoY
|
-$310.3M
-13.16%
YoY
|
-$357.3M
-13.11%
YoY
|
-$411.2M
-77.47%
YoY
|
-$1.825B
123.7%
YoY
|
| Cash From Financing Activities |
-$302.2M
51.89%
YoY
|
-$198.9M
115.01%
YoY
|
-$92.53M
40.09%
YoY
|
-$66.05M
-104.13%
YoY
|
$1.599B
148.58%
YoY
|
| Net Change In Cash |
-$3.611M
-111.07%
YoY
|
$32.62M
5.69%
YoY
|
$30.86M
-129.86%
YoY
|
-$103.4M
-308.1%
YoY
|
$49.67M
115.15%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$601.8M
11.06%
YoY
|
$541.8M
12.73%
YoY
|
$480.7M
28.57%
YoY
|
$373.9M
35.62%
YoY
|
$275.7M
40.92%
YoY
|
| Capital Expenditures |
$382.4M
24.94%
YoY
|
$306.1M
-9.31%
YoY
|
$337.5M
-13.79%
YoY
|
$391.4M
92.53%
YoY
|
$203.3M
411.4%
YoY
|
| Free Cash Flow |
$219.4M
-6.96%
YoY
|
$235.8M
64.65%
YoY
|
$143.2M
-915.69%
YoY
|
-$17.56M
-124.26%
YoY
|
$72.37M
-53.57%
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 |
-$16.04M
122.56%
YoY
|
-$100.1M
-317.56%
YoY
|
$24.51M
7.22%
YoY
|
$14.67M
-24.5%
YoY
|
-$7.207M
237.72%
YoY
|
$46.00M
-118.08%
YoY
|
$22.86M
-105.03%
YoY
|
$19.44M
39.05%
YoY
|
-$2.134M
-113.59%
YoY
|
-$254.5M
10611.41%
YoY
|
-$454.1M
-2916.5%
YoY
|
$13.98M
-0.39%
YoY
|
$15.71M
-62.38%
YoY
|
-$2.376M
-110.36%
YoY
|
$16.12M
-72.25%
YoY
|
$14.03M
-82.26%
YoY
|
$41.75M
-1152.7%
YoY
|
$22.94M
-114.07%
YoY
|
$58.09M
-213.83%
YoY
|
| Depreciation, Depletion And Amortization |
$106.5M
12.85%
YoY
|
$97.51M
7.7%
YoY
|
$92.60M
8.69%
YoY
|
$87.20M
1.87%
YoY
|
$94.35M
1.58%
YoY
|
$90.54M
-2.0%
YoY
|
$85.20M
-5.65%
YoY
|
$85.60M
-4.14%
YoY
|
$92.88M
-1.0%
YoY
|
$92.38M
-9.73%
YoY
|
$90.30M
9.59%
YoY
|
$89.30M
12.36%
YoY
|
$93.81M
21.79%
YoY
|
$102.3M
-8.28%
YoY
|
$82.40M
18.0%
YoY
|
$79.47M
24.57%
YoY
|
$77.03M
63.18%
YoY
|
$111.6M
355.42%
YoY
|
$69.83M
206.26%
YoY
|
| Cash From Operating Activities |
$93.72M
-1.89%
YoY
|
$183.2M
21.79%
YoY
|
$161.1M
11.54%
YoY
|
$162.0M
-18.18%
YoY
|
$95.53M
94.81%
YoY
|
$150.4M
-3.12%
YoY
|
$144.4M
46.16%
YoY
|
$198.0M
129.36%
YoY
|
$49.04M
-65.04%
YoY
|
$155.3M
60.2%
YoY
|
$98.80M
-7.68%
YoY
|
$86.32M
-16.58%
YoY
|
$140.2M
111.05%
YoY
|
$96.92M
-3.97%
YoY
|
$107.0M
294.54%
YoY
|
$103.5M
-19.93%
YoY
|
$66.45M
261.54%
YoY
|
$100.9M
100.65%
YoY
|
$27.13M
-20.92%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$121.2M
26.81%
YoY
|
$103.9M
34.34%
YoY
|
$94.24M
58.24%
YoY
|
$88.67M
9.1%
YoY
|
$95.59M
8.75%
YoY
|
$77.34M
-12.78%
YoY
|
$59.56M
-22.75%
YoY
|
$81.27M
-1.62%
YoY
|
$87.89M
-1.38%
YoY
|
$88.66M
-37.96%
YoY
|
$77.10M
-181.87%
YoY
|
$82.61M
-207.04%
YoY
|
$89.12M
15.49%
YoY
|
$142.9M
-324.63%
YoY
|
-$94.17M
56.2%
YoY
|
-$77.17M
76.21%
YoY
|
$77.17M
116.78%
YoY
|
-$63.62M
274.25%
YoY
|
-$60.29M
406.64%
YoY
|
| Acquisitions |
$84.68M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$447.0K
-84.75%
YoY
|
N/A
|
N/A
|
N/A
|
$2.932M
-99.75%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$83.24M
N/A
|
-$20.57M
115.73%
YoY
|
$1.501M
-71.76%
YoY
|
$98.27M
N/A
|
N/A
|
-$9.536M
425.4%
YoY
|
$5.316M
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$1.815M
-37.04%
YoY
|
$0.00
-100.0%
YoY
|
-$17.59M
37.83%
YoY
|
-$447.0K
-84.75%
YoY
|
-$2.883M
-98.58%
YoY
|
-$1.174M
-99.07%
YoY
|
-$12.76M
-88.85%
YoY
|
-$2.932M
-99.75%
YoY
|
-$202.6M
18.08%
YoY
|
-$126.2M
-74.66%
YoY
|
| Cash From Investing Activities |
-$204.5M
113.9%
YoY
|
-$124.5M
43.28%
YoY
|
-$92.74M
70.98%
YoY
|
$9.604M
-111.82%
YoY
|
-$95.59M
8.75%
YoY
|
-$86.87M
-3.88%
YoY
|
-$54.24M
-29.65%
YoY
|
-$81.27M
-18.89%
YoY
|
-$87.89M
-1.87%
YoY
|
-$90.38M
-38.01%
YoY
|
-$77.10M
-19.14%
YoY
|
-$100.2M
11.41%
YoY
|
-$89.57M
11.82%
YoY
|
-$145.8M
-45.24%
YoY
|
-$95.34M
-48.87%
YoY
|
-$89.93M
-43.16%
YoY
|
-$80.10M
-93.4%
YoY
|
-$266.2M
41.17%
YoY
|
-$186.5M
-63.42%
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
|
| 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
|
$9.224M
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 |
$14.06M
-43.75%
YoY
|
N/A
|
N/A
|
N/A
|
$25.00M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$25.00M
-16.67%
YoY
|
N/A
|
N/A
|
N/A
|
$30.00M
500.0%
YoY
|
N/A
|
N/A
|
N/A
|
$5.000M
-98.35%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$52.56M
-193.8%
YoY
|
-$32.94M
-38.98%
YoY
|
-$56.60M
-5.38%
YoY
|
-$156.6M
23.86%
YoY
|
-$56.04M
-235.72%
YoY
|
-$53.98M
23.15%
YoY
|
-$59.82M
459.04%
YoY
|
-$126.4M
198.24%
YoY
|
$41.29M
828.28%
YoY
|
-$43.83M
181.11%
YoY
|
-$10.70M
-45.82%
YoY
|
-$42.40M
199.44%
YoY
|
$4.448M
-126.87%
YoY
|
-$15.59M
-28.19%
YoY
|
-$19.75M
-106.21%
YoY
|
-$14.16M
-118.87%
YoY
|
-$16.55M
-101.35%
YoY
|
-$21.71M
-36.33%
YoY
|
$317.8M
-50.13%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$93.72M
-1.89%
YoY
|
$183.2M
21.79%
YoY
|
$161.1M
11.54%
YoY
|
$162.0M
-18.18%
YoY
|
$95.53M
94.81%
YoY
|
$150.4M
-3.12%
YoY
|
$144.4M
46.16%
YoY
|
$198.0M
129.36%
YoY
|
$49.04M
-65.04%
YoY
|
$155.3M
60.2%
YoY
|
$98.80M
-7.68%
YoY
|
$86.32M
-16.58%
YoY
|
$140.2M
111.05%
YoY
|
$96.92M
-3.97%
YoY
|
$107.0M
294.54%
YoY
|
$103.5M
-19.93%
YoY
|
$66.45M
261.54%
YoY
|
$100.9M
100.65%
YoY
|
$27.13M
-20.92%
YoY
|
| Cash From Investing Activities |
-$204.5M
113.9%
YoY
|
-$124.5M
43.28%
YoY
|
-$92.74M
70.98%
YoY
|
$9.604M
-111.82%
YoY
|
-$95.59M
8.75%
YoY
|
-$86.87M
-3.88%
YoY
|
-$54.24M
-29.65%
YoY
|
-$81.27M
-18.89%
YoY
|
-$87.89M
-1.87%
YoY
|
-$90.38M
-38.01%
YoY
|
-$77.10M
-19.14%
YoY
|
-$100.2M
11.41%
YoY
|
-$89.57M
11.82%
YoY
|
-$145.8M
-45.24%
YoY
|
-$95.34M
-48.87%
YoY
|
-$89.93M
-43.16%
YoY
|
-$80.10M
-93.4%
YoY
|
-$266.2M
41.17%
YoY
|
-$186.5M
-63.42%
YoY
|
| Cash From Financing Activities |
$52.56M
-193.8%
YoY
|
-$32.94M
-38.98%
YoY
|
-$56.60M
-5.38%
YoY
|
-$156.6M
23.86%
YoY
|
-$56.04M
-235.72%
YoY
|
-$53.98M
23.15%
YoY
|
-$59.82M
459.04%
YoY
|
-$126.4M
198.24%
YoY
|
$41.29M
828.28%
YoY
|
-$43.83M
181.11%
YoY
|
-$10.70M
-45.82%
YoY
|
-$42.40M
199.44%
YoY
|
$4.448M
-126.87%
YoY
|
-$15.59M
-28.19%
YoY
|
-$19.75M
-106.21%
YoY
|
-$14.16M
-118.87%
YoY
|
-$16.55M
-101.35%
YoY
|
-$21.71M
-36.33%
YoY
|
$317.8M
-50.13%
YoY
|
| Net Change In Cash |
-$58.17M
3.7%
YoY
|
$25.78M
169.46%
YoY
|
$11.73M
-61.36%
YoY
|
$14.98M
-253.89%
YoY
|
-$56.10M
-2404.72%
YoY
|
$9.567M
-54.57%
YoY
|
$30.35M
175.89%
YoY
|
-$9.734M
-82.7%
YoY
|
$2.434M
-95.58%
YoY
|
$21.06M
-132.67%
YoY
|
$11.00M
-236.29%
YoY
|
-$56.27M
8991.28%
YoY
|
$55.13M
-282.55%
YoY
|
-$64.47M
-65.53%
YoY
|
-$8.071M
-105.09%
YoY
|
-$619.0K
-101.34%
YoY
|
-$30.20M
-193.86%
YoY
|
-$187.0M
8.48%
YoY
|
$158.5M
-2.06%
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 |
$93.72M
-1.89%
YoY
|
$183.2M
21.79%
YoY
|
$161.1M
11.54%
YoY
|
$162.0M
-18.18%
YoY
|
$95.53M
94.81%
YoY
|
$150.4M
-3.12%
YoY
|
$144.4M
46.16%
YoY
|
$198.0M
129.36%
YoY
|
$49.04M
-65.04%
YoY
|
$155.3M
60.2%
YoY
|
$98.80M
-7.68%
YoY
|
$86.32M
-16.58%
YoY
|
$140.2M
111.05%
YoY
|
$96.92M
-3.97%
YoY
|
$107.0M
294.54%
YoY
|
$103.5M
-19.93%
YoY
|
$66.45M
261.54%
YoY
|
$100.9M
100.65%
YoY
|
$27.13M
-20.92%
YoY
|
| Capital Expenditures |
$121.2M
26.81%
YoY
|
$103.9M
34.34%
YoY
|
$94.24M
58.24%
YoY
|
$88.67M
9.1%
YoY
|
$95.59M
8.75%
YoY
|
$77.34M
-12.78%
YoY
|
$59.56M
-22.75%
YoY
|
$81.27M
-1.62%
YoY
|
$87.89M
-1.38%
YoY
|
$88.66M
-37.96%
YoY
|
$77.10M
-181.87%
YoY
|
$82.61M
-207.04%
YoY
|
$89.12M
15.49%
YoY
|
$142.9M
-324.63%
YoY
|
-$94.17M
56.2%
YoY
|
-$77.17M
76.21%
YoY
|
$77.17M
116.78%
YoY
|
-$63.62M
274.25%
YoY
|
-$60.29M
406.64%
YoY
|
| Free Cash Flow |
-$27.49M
47296.55%
YoY
|
$79.29M
8.5%
YoY
|
$66.82M
-21.24%
YoY
|
$73.33M
-37.17%
YoY
|
-$58.00K
-99.85%
YoY
|
$73.08M
9.72%
YoY
|
$84.85M
291.01%
YoY
|
$116.7M
3046.72%
YoY
|
-$38.86M
-176.0%
YoY
|
$66.60M
-244.81%
YoY
|
$21.70M
-89.21%
YoY
|
$3.709M
-97.95%
YoY
|
$51.13M
-577.16%
YoY
|
-$45.99M
-127.95%
YoY
|
$201.2M
130.16%
YoY
|
$180.6M
4.41%
YoY
|
-$10.72M
-37.76%
YoY
|
$164.6M
144.5%
YoY
|
$87.42M
89.21%
YoY
|
Loading...