|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$410.4M
-2.61%
YoY
|
$421.4M
-5.32%
YoY
|
$445.1M
23.09%
YoY
|
$361.6M
-53.17%
YoY
|
$772.0M
-56.53%
YoY
|
| Depreciation, Depletion And Amortization |
$237.4M
63.71%
YoY
|
$145.0M
1.85%
YoY
|
$142.4M
13.2%
YoY
|
$125.8M
15.69%
YoY
|
$108.7M
16.24%
YoY
|
| Cash From Operating Activities |
$593.2M
-19.64%
YoY
|
$738.2M
-6.05%
YoY
|
$785.8M
38.16%
YoY
|
$568.7M
-51.5%
YoY
|
$1.173B
77.07%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$102.4M
-11.36%
YoY
|
$115.6M
-34.96%
YoY
|
$177.7M
-39.12%
YoY
|
$291.9M
-27.22%
YoY
|
$401.1M
158.91%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$77.08M
N/A
|
$0.00
-100.0%
YoY
|
$12.30M
53.76%
YoY
|
$8.002M
-98.1%
YoY
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
-$235.0K
-15.47%
YoY
|
-$278.0K
-99.87%
YoY
|
-$213.3M
-4356.95%
YoY
|
$5.011M
-533.48%
YoY
|
| Cash From Investing Activities |
-$112.4M
-55.89%
YoY
|
-$254.9M
30.09%
YoY
|
-$195.9M
-8.14%
YoY
|
-$213.3M
-62.14%
YoY
|
-$563.4M
143.38%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$444.2M
-235.59%
YoY
|
$327.6M
-157.9%
YoY
|
-$565.8M
38.37%
YoY
|
-$408.9M
-217.02%
YoY
|
$349.4M
-1820.07%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$464.6M
30.6%
YoY
|
-$355.7M
-40.55%
YoY
|
-$598.3M
19.27%
YoY
|
-$501.7M
9.46%
YoY
|
-$458.3M
1387.7%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$593.2M
-19.64%
YoY
|
$738.2M
-6.05%
YoY
|
$785.8M
38.16%
YoY
|
$568.7M
-51.5%
YoY
|
$1.173B
77.07%
YoY
|
| Cash From Investing Activities |
-$112.4M
-55.89%
YoY
|
-$254.9M
30.09%
YoY
|
-$195.9M
-8.14%
YoY
|
-$213.3M
-62.14%
YoY
|
-$563.4M
143.38%
YoY
|
| Cash From Financing Activities |
-$464.6M
30.6%
YoY
|
-$355.7M
-40.55%
YoY
|
-$598.3M
19.27%
YoY
|
-$501.7M
9.46%
YoY
|
-$458.3M
1387.7%
YoY
|
| Net Change In Cash |
$51.22M
-51.88%
YoY
|
$106.4M
-2874.87%
YoY
|
-$3.836M
-97.38%
YoY
|
-$146.3M
-205.48%
YoY
|
$138.7M
-66.21%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$593.2M
-19.64%
YoY
|
$738.2M
-6.05%
YoY
|
$785.8M
38.16%
YoY
|
$568.7M
-51.5%
YoY
|
$1.173B
77.07%
YoY
|
| Capital Expenditures |
$102.4M
-11.36%
YoY
|
$115.6M
-34.96%
YoY
|
$177.7M
-39.12%
YoY
|
$291.9M
-27.22%
YoY
|
$401.1M
158.91%
YoY
|
| Free Cash Flow |
$490.8M
-21.18%
YoY
|
$622.7M
2.4%
YoY
|
$608.1M
119.65%
YoY
|
$276.8M
-64.12%
YoY
|
$771.4M
52.08%
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 |
$112.8M
20.96%
YoY
|
$135.8M
30.78%
YoY
|
$56.75M
-51.06%
YoY
|
$124.6M
29.04%
YoY
|
$93.23M
-11.23%
YoY
|
$103.8M
-16.29%
YoY
|
$116.0M
-4.5%
YoY
|
$96.56M
-13.64%
YoY
|
$105.0M
19.62%
YoY
|
$124.0M
196.86%
YoY
|
$121.4M
67.02%
YoY
|
$111.8M
-0.87%
YoY
|
$87.80M
-34.62%
YoY
|
$41.78M
-78.12%
YoY
|
$72.70M
-59.83%
YoY
|
$112.8M
-43.52%
YoY
|
$134.3M
-32.98%
YoY
|
$191.0M
20.1%
YoY
|
$181.0M
29.85%
YoY
|
| Depreciation, Depletion And Amortization |
$56.55M
44.45%
YoY
|
$102.0M
167.5%
YoY
|
$55.72M
47.43%
YoY
|
$40.58M
12.19%
YoY
|
$39.15M
18.82%
YoY
|
$38.13M
13.14%
YoY
|
$37.79M
2.06%
YoY
|
$36.17M
0.97%
YoY
|
$32.95M
-8.02%
YoY
|
$33.70M
0.01%
YoY
|
$37.03M
15.04%
YoY
|
$35.82M
18.29%
YoY
|
$35.82M
20.91%
YoY
|
$33.70M
13.89%
YoY
|
$32.19M
16.57%
YoY
|
$30.28M
16.95%
YoY
|
$29.63M
15.57%
YoY
|
$29.59M
19.79%
YoY
|
$27.61M
12.77%
YoY
|
| Cash From Operating Activities |
$151.0M
186.74%
YoY
|
$223.2M
-21.99%
YoY
|
$188.7M
-28.42%
YoY
|
$128.7M
-19.51%
YoY
|
$52.68M
83.77%
YoY
|
$286.1M
510.0%
YoY
|
$263.7M
-8.2%
YoY
|
$159.8M
-36.52%
YoY
|
$28.66M
-85.66%
YoY
|
$46.90M
-67.59%
YoY
|
$287.2M
7.77%
YoY
|
$251.8M
98.18%
YoY
|
$199.9M
555.44%
YoY
|
$144.7M
-46.96%
YoY
|
$266.5M
-24.94%
YoY
|
$127.0M
-59.98%
YoY
|
$30.50M
-86.58%
YoY
|
$272.8M
-28.46%
YoY
|
$355.0M
68.17%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$30.79M
21.73%
YoY
|
$35.92M
56.42%
YoY
|
$19.76M
-33.69%
YoY
|
$21.48M
-59.81%
YoY
|
$25.29M
169.92%
YoY
|
$22.96M
-31.29%
YoY
|
$29.80M
37.96%
YoY
|
$53.45M
-8.7%
YoY
|
$9.369M
-85.39%
YoY
|
$33.42M
-37.19%
YoY
|
$21.60M
-128.67%
YoY
|
$58.55M
-177.01%
YoY
|
$64.12M
-26.58%
YoY
|
$53.20M
-148.77%
YoY
|
-$75.35M
-39.4%
YoY
|
-$76.02M
-38.83%
YoY
|
$87.33M
101.07%
YoY
|
-$109.1M
105.45%
YoY
|
-$124.3M
483.73%
YoY
|
| Acquisitions |
$18.96M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$77.08M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$100.8M
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$10.00M
-83.06%
YoY
|
$0.00
-100.0%
YoY
|
-$30.96M
-80.36%
YoY
|
$20.88M
20.01%
YoY
|
-$59.04M
-11.8%
YoY
|
$6.000K
-200.0%
YoY
|
-$157.6M
-46.48%
YoY
|
$17.40M
-106.99%
YoY
|
-$66.94M
-171.11%
YoY
|
-$6.000K
-100.24%
YoY
|
-$294.5M
48.28%
YoY
|
-$248.8M
3232.57%
YoY
|
$94.14M
-2314.02%
YoY
|
$2.452M
N/A
|
-$198.6M
-2436.65%
YoY
|
-$7.465M
-211.42%
YoY
|
| Cash From Investing Activities |
-$131.6M
420.31%
YoY
|
-$35.92M
-33.39%
YoY
|
-$19.76M
121.56%
YoY
|
-$31.48M
-72.02%
YoY
|
-$25.29M
-68.22%
YoY
|
-$53.92M
304.65%
YoY
|
-$8.919M
107.42%
YoY
|
-$112.5M
-10.35%
YoY
|
-$79.58M
50.64%
YoY
|
-$13.32M
-76.13%
YoY
|
-$4.300M
-94.97%
YoY
|
-$125.5M
-792.52%
YoY
|
-$52.83M
-41.43%
YoY
|
-$55.81M
-81.86%
YoY
|
-$85.43M
-35.18%
YoY
|
$18.12M
-114.1%
YoY
|
-$90.20M
-2075.43%
YoY
|
-$307.7M
588.39%
YoY
|
-$131.8M
808.96%
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 |
-$19.48M
-89.59%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$187.2M
-1405.38%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$14.34M
-105.16%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$278.1M
-561.9%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$60.21M
-558.46%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, 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
|
N/A
|
| Cash From Financing Activities |
-$48.13M
-76.72%
YoY
|
-$97.41M
-52.02%
YoY
|
-$64.12M
-706.5%
YoY
|
-$96.30M
-36.46%
YoY
|
-$206.8M
1664.73%
YoY
|
-$203.0M
-42.04%
YoY
|
$10.57M
-10.41%
YoY
|
-$151.6M
16179.16%
YoY
|
-$11.72M
-95.48%
YoY
|
-$350.3M
74.98%
YoY
|
$11.80M
8.28%
YoY
|
-$931.0K
-99.54%
YoY
|
-$259.0M
131.75%
YoY
|
-$200.2M
97.09%
YoY
|
$10.90M
-116.77%
YoY
|
-$200.7M
-15.82%
YoY
|
-$111.7M
109.12%
YoY
|
-$101.6M
4132.21%
YoY
|
-$65.00M
-912.54%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$151.0M
186.74%
YoY
|
$223.2M
-21.99%
YoY
|
$188.7M
-28.42%
YoY
|
$128.7M
-19.51%
YoY
|
$52.68M
83.77%
YoY
|
$286.1M
510.0%
YoY
|
$263.7M
-8.2%
YoY
|
$159.8M
-36.52%
YoY
|
$28.66M
-85.66%
YoY
|
$46.90M
-67.59%
YoY
|
$287.2M
7.77%
YoY
|
$251.8M
98.18%
YoY
|
$199.9M
555.44%
YoY
|
$144.7M
-46.96%
YoY
|
$266.5M
-24.94%
YoY
|
$127.0M
-59.98%
YoY
|
$30.50M
-86.58%
YoY
|
$272.8M
-28.46%
YoY
|
$355.0M
68.17%
YoY
|
| Cash From Investing Activities |
-$131.6M
420.31%
YoY
|
-$35.92M
-33.39%
YoY
|
-$19.76M
121.56%
YoY
|
-$31.48M
-72.02%
YoY
|
-$25.29M
-68.22%
YoY
|
-$53.92M
304.65%
YoY
|
-$8.919M
107.42%
YoY
|
-$112.5M
-10.35%
YoY
|
-$79.58M
50.64%
YoY
|
-$13.32M
-76.13%
YoY
|
-$4.300M
-94.97%
YoY
|
-$125.5M
-792.52%
YoY
|
-$52.83M
-41.43%
YoY
|
-$55.81M
-81.86%
YoY
|
-$85.43M
-35.18%
YoY
|
$18.12M
-114.1%
YoY
|
-$90.20M
-2075.43%
YoY
|
-$307.7M
588.39%
YoY
|
-$131.8M
808.96%
YoY
|
| Cash From Financing Activities |
-$48.13M
-76.72%
YoY
|
-$97.41M
-52.02%
YoY
|
-$64.12M
-706.5%
YoY
|
-$96.30M
-36.46%
YoY
|
-$206.8M
1664.73%
YoY
|
-$203.0M
-42.04%
YoY
|
$10.57M
-10.41%
YoY
|
-$151.6M
16179.16%
YoY
|
-$11.72M
-95.48%
YoY
|
-$350.3M
74.98%
YoY
|
$11.80M
8.28%
YoY
|
-$931.0K
-99.54%
YoY
|
-$259.0M
131.75%
YoY
|
-$200.2M
97.09%
YoY
|
$10.90M
-116.77%
YoY
|
-$200.7M
-15.82%
YoY
|
-$111.7M
109.12%
YoY
|
-$101.6M
4132.21%
YoY
|
-$65.00M
-912.54%
YoY
|
| Net Change In Cash |
-$35.05M
-79.49%
YoY
|
$89.86M
208.32%
YoY
|
$104.8M
-60.48%
YoY
|
$872.0K
-100.84%
YoY
|
-$170.9M
138.54%
YoY
|
$29.14M
-109.2%
YoY
|
$265.3M
-9.97%
YoY
|
-$104.2M
-183.14%
YoY
|
-$71.64M
-34.68%
YoY
|
-$316.7M
184.58%
YoY
|
$294.7M
53.53%
YoY
|
$125.4M
-325.92%
YoY
|
-$109.7M
-36.7%
YoY
|
-$111.3M
-18.43%
YoY
|
$192.0M
21.33%
YoY
|
-$55.49M
12.36%
YoY
|
-$173.3M
-201.43%
YoY
|
-$136.4M
-140.81%
YoY
|
$158.2M
-22.68%
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 |
$151.0M
186.74%
YoY
|
$223.2M
-21.99%
YoY
|
$188.7M
-28.42%
YoY
|
$128.7M
-19.51%
YoY
|
$52.68M
83.77%
YoY
|
$286.1M
510.0%
YoY
|
$263.7M
-8.2%
YoY
|
$159.8M
-36.52%
YoY
|
$28.66M
-85.66%
YoY
|
$46.90M
-67.59%
YoY
|
$287.2M
7.77%
YoY
|
$251.8M
98.18%
YoY
|
$199.9M
555.44%
YoY
|
$144.7M
-46.96%
YoY
|
$266.5M
-24.94%
YoY
|
$127.0M
-59.98%
YoY
|
$30.50M
-86.58%
YoY
|
$272.8M
-28.46%
YoY
|
$355.0M
68.17%
YoY
|
| Capital Expenditures |
$30.79M
21.73%
YoY
|
$35.92M
56.42%
YoY
|
$19.76M
-33.69%
YoY
|
$21.48M
-59.81%
YoY
|
$25.29M
169.92%
YoY
|
$22.96M
-31.29%
YoY
|
$29.80M
37.96%
YoY
|
$53.45M
-8.7%
YoY
|
$9.369M
-85.39%
YoY
|
$33.42M
-37.19%
YoY
|
$21.60M
-128.67%
YoY
|
$58.55M
-177.01%
YoY
|
$64.12M
-26.58%
YoY
|
$53.20M
-148.77%
YoY
|
-$75.35M
-39.4%
YoY
|
-$76.02M
-38.83%
YoY
|
$87.33M
101.07%
YoY
|
-$109.1M
105.45%
YoY
|
-$124.3M
483.73%
YoY
|
| Free Cash Flow |
$120.3M
339.1%
YoY
|
$187.3M
-28.83%
YoY
|
$169.0M
-27.75%
YoY
|
$107.2M
0.75%
YoY
|
$27.39M
41.94%
YoY
|
$263.1M
1851.62%
YoY
|
$233.9M
-11.95%
YoY
|
$106.4M
-44.95%
YoY
|
$19.30M
-85.79%
YoY
|
$13.48M
-85.27%
YoY
|
$265.6M
-22.3%
YoY
|
$193.2M
-4.84%
YoY
|
$135.8M
-338.92%
YoY
|
$91.50M
-76.04%
YoY
|
$341.8M
-28.69%
YoY
|
$203.1M
-54.03%
YoY
|
-$56.83M
-130.93%
YoY
|
$381.9M
-12.1%
YoY
|
$479.3M
106.26%
YoY
|
Loading...