|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$302.0M
20.8%
YoY
|
$250.0M
63.4%
YoY
|
$153.0M
109.59%
YoY
|
$73.00M
55.32%
YoY
|
$47.00M
-130.72%
YoY
|
| Depreciation, Depletion And Amortization |
$85.00M
6.25%
YoY
|
$80.00M
1.27%
YoY
|
$79.00M
2.6%
YoY
|
$77.00M
2.67%
YoY
|
$75.00M
-7.41%
YoY
|
| Cash From Operating Activities |
$759.0M
22.42%
YoY
|
$620.0M
20.62%
YoY
|
$514.0M
90.37%
YoY
|
$270.0M
48.35%
YoY
|
$182.0M
-63.31%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$96.00M
14.29%
YoY
|
$84.00M
-2.33%
YoY
|
$86.00M
8.86%
YoY
|
$79.00M
43.64%
YoY
|
$55.00M
44.74%
YoY
|
| Acquisitions |
$186.0M
-76.09%
YoY
|
$778.0M
837.35%
YoY
|
$83.00M
-97.08%
YoY
|
$2.839B
3201.16%
YoY
|
$86.00M
-73.04%
YoY
|
| Other Investing Activities |
-$158.0M
-78.79%
YoY
|
-$745.0M
2468.97%
YoY
|
-$29.00M
-98.97%
YoY
|
-$2.822B
4175.76%
YoY
|
-$66.00M
-78.15%
YoY
|
| Cash From Investing Activities |
-$254.0M
-69.36%
YoY
|
-$829.0M
620.87%
YoY
|
-$115.0M
-96.04%
YoY
|
-$2.901B
2297.52%
YoY
|
-$121.0M
-64.41%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$75.00M
-83.62%
YoY
|
-$458.0M
-1217.07%
YoY
|
$41.00M
-6.82%
YoY
|
$44.00M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$7.000M
-98.4%
YoY
|
$437.0M
-9.71%
YoY
|
$484.0M
1323.53%
YoY
|
$34.00M
-89.41%
YoY
|
$321.0M
1428.57%
YoY
|
| Cash From Financing Activities |
-$121.0M
-149.39%
YoY
|
$245.0M
-146.05%
YoY
|
-$532.0M
-130.3%
YoY
|
$1.756B
91.49%
YoY
|
$917.0M
826.26%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$759.0M
22.42%
YoY
|
$620.0M
20.62%
YoY
|
$514.0M
90.37%
YoY
|
$270.0M
48.35%
YoY
|
$182.0M
-63.31%
YoY
|
| Cash From Investing Activities |
-$254.0M
-69.36%
YoY
|
-$829.0M
620.87%
YoY
|
-$115.0M
-96.04%
YoY
|
-$2.901B
2297.52%
YoY
|
-$121.0M
-64.41%
YoY
|
| Cash From Financing Activities |
-$121.0M
-149.39%
YoY
|
$245.0M
-146.05%
YoY
|
-$532.0M
-130.3%
YoY
|
$1.756B
91.49%
YoY
|
$917.0M
826.26%
YoY
|
| Net Change In Cash |
$412.0M
1861.9%
YoY
|
$21.00M
-116.54%
YoY
|
-$127.0M
-85.63%
YoY
|
-$884.0M
-190.57%
YoY
|
$976.0M
276.83%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$759.0M
22.42%
YoY
|
$620.0M
20.62%
YoY
|
$514.0M
90.37%
YoY
|
$270.0M
48.35%
YoY
|
$182.0M
-63.31%
YoY
|
| Capital Expenditures |
$96.00M
14.29%
YoY
|
$84.00M
-2.33%
YoY
|
$86.00M
8.86%
YoY
|
$79.00M
43.64%
YoY
|
$55.00M
44.74%
YoY
|
| Free Cash Flow |
$663.0M
23.69%
YoY
|
$536.0M
25.23%
YoY
|
$428.0M
124.08%
YoY
|
$191.0M
50.39%
YoY
|
$127.0M
-72.27%
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 |
$57.00M
62.86%
YoY
|
-$472.0M
1585.71%
YoY
|
$93.00M
34.78%
YoY
|
$77.00M
11.59%
YoY
|
$35.00M
-22.22%
YoY
|
-$28.00M
-89.06%
YoY
|
$69.00M
27.78%
YoY
|
$69.00M
43.75%
YoY
|
$45.00M
73.08%
YoY
|
-$256.0M
-2427.27%
YoY
|
$54.00M
92.86%
YoY
|
$48.00M
60.0%
YoY
|
$26.00M
-471.43%
YoY
|
$11.00M
-26.67%
YoY
|
$28.00M
47.37%
YoY
|
$30.00M
42.86%
YoY
|
-$7.000M
-12.5%
YoY
|
$15.00M
-168.18%
YoY
|
$19.00M
-29.63%
YoY
|
| Depreciation, Depletion And Amortization |
$21.00M
5.0%
YoY
|
$85.00M
4.94%
YoY
|
$21.00M
0.0%
YoY
|
$22.00M
10.0%
YoY
|
$20.00M
5.26%
YoY
|
$81.00M
5.19%
YoY
|
$21.00M
0.0%
YoY
|
$20.00M
5.26%
YoY
|
$19.00M
0.0%
YoY
|
$77.00M
-2.53%
YoY
|
$21.00M
-4.55%
YoY
|
$19.00M
0.0%
YoY
|
$19.00M
0.0%
YoY
|
$79.00M
64.58%
YoY
|
$22.00M
10.0%
YoY
|
$19.00M
-5.0%
YoY
|
$19.00M
0.0%
YoY
|
$48.00M
-28.36%
YoY
|
$20.00M
-4.76%
YoY
|
| Cash From Operating Activities |
$85.00M
37.1%
YoY
|
$382.0M
34.98%
YoY
|
$232.0M
5.45%
YoY
|
$83.00M
-24.55%
YoY
|
$62.00M
785.71%
YoY
|
$283.0M
-4.71%
YoY
|
$220.0M
52.78%
YoY
|
$110.0M
48.65%
YoY
|
$7.000M
-800.0%
YoY
|
$297.0M
57.98%
YoY
|
$144.0M
-1.37%
YoY
|
$74.00M
37.04%
YoY
|
-$1.000M
-99.15%
YoY
|
$188.0M
64.91%
YoY
|
$146.0M
197.96%
YoY
|
$54.00M
-515.38%
YoY
|
-$118.0M
-468.75%
YoY
|
$114.0M
-31.74%
YoY
|
$49.00M
-49.48%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$18.00M
50.0%
YoY
|
$26.00M
44.44%
YoY
|
$31.00M
40.91%
YoY
|
$27.00M
22.73%
YoY
|
$12.00M
-45.45%
YoY
|
$18.00M
-18.18%
YoY
|
$22.00M
22.22%
YoY
|
$22.00M
-12.0%
YoY
|
$22.00M
4.76%
YoY
|
$22.00M
15.79%
YoY
|
$18.00M
-169.23%
YoY
|
$25.00M
-213.64%
YoY
|
$21.00M
75.0%
YoY
|
$19.00M
-258.33%
YoY
|
-$26.00M
188.89%
YoY
|
-$22.00M
37.5%
YoY
|
$12.00M
-33.33%
YoY
|
-$12.00M
-14.29%
YoY
|
-$9.000M
28.57%
YoY
|
| Acquisitions |
$289.0M
4716.67%
YoY
|
N/A
|
N/A
|
N/A
|
$6.000M
-73.91%
YoY
|
N/A
|
N/A
|
N/A
|
$23.00M
130.0%
YoY
|
N/A
|
N/A
|
N/A
|
$10.00M
-99.65%
YoY
|
N/A
|
N/A
|
N/A
|
$2.875B
40971.43%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$287.0M
14250.0%
YoY
|
$3.000M
-102.29%
YoY
|
-$60.00M
71.43%
YoY
|
-$99.00M
-82.9%
YoY
|
-$2.000M
N/A
|
-$131.0M
-973.33%
YoY
|
-$35.00M
337.5%
YoY
|
-$579.0M
1830.0%
YoY
|
$0.00
-100.0%
YoY
|
$15.00M
-69.39%
YoY
|
-$8.000M
300.0%
YoY
|
-$30.00M
-1100.0%
YoY
|
-$6.000M
-99.79%
YoY
|
$49.00M
-275.0%
YoY
|
-$2.000M
-94.59%
YoY
|
$3.000M
-25.0%
YoY
|
-$2.872B
57340.0%
YoY
|
-$28.00M
-90.94%
YoY
|
-$37.00M
-716.67%
YoY
|
| Cash From Investing Activities |
-$305.0M
2078.57%
YoY
|
-$23.00M
-84.56%
YoY
|
-$91.00M
59.65%
YoY
|
-$126.0M
-79.03%
YoY
|
-$14.00M
-36.36%
YoY
|
-$149.0M
2028.57%
YoY
|
-$57.00M
119.23%
YoY
|
-$601.0M
992.73%
YoY
|
-$22.00M
-18.52%
YoY
|
-$7.000M
-123.33%
YoY
|
-$26.00M
-7.14%
YoY
|
-$55.00M
189.47%
YoY
|
-$27.00M
-99.06%
YoY
|
$30.00M
-175.0%
YoY
|
-$28.00M
-39.13%
YoY
|
-$19.00M
58.33%
YoY
|
-$2.884B
12439.13%
YoY
|
-$40.00M
-87.62%
YoY
|
-$46.00M
4500.0%
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 |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$75.00M
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
|
$12.00M
9.09%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$11.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$1.000M
-50.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.000M
-99.01%
YoY
|
N/A
|
N/A
|
N/A
|
$202.0M
573.33%
YoY
|
N/A
|
N/A
|
N/A
|
$30.00M
400.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$42.00M
-57.14%
YoY
|
-$5.000M
-95.15%
YoY
|
-$15.00M
66.67%
YoY
|
-$3.000M
-100.53%
YoY
|
-$98.00M
-53.99%
YoY
|
-$103.0M
-63.08%
YoY
|
-$9.000M
-57.14%
YoY
|
$570.0M
-3662.5%
YoY
|
-$213.0M
-1.39%
YoY
|
-$279.0M
1541.18%
YoY
|
-$21.00M
-53.33%
YoY
|
-$16.00M
23.08%
YoY
|
-$216.0M
-111.8%
YoY
|
-$17.00M
-105.9%
YoY
|
-$45.00M
-110.18%
YoY
|
-$13.00M
-63.89%
YoY
|
$1.831B
721.08%
YoY
|
$288.0M
44.0%
YoY
|
$442.0M
-8940.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$85.00M
37.1%
YoY
|
$382.0M
34.98%
YoY
|
$232.0M
5.45%
YoY
|
$83.00M
-24.55%
YoY
|
$62.00M
785.71%
YoY
|
$283.0M
-4.71%
YoY
|
$220.0M
52.78%
YoY
|
$110.0M
48.65%
YoY
|
$7.000M
-800.0%
YoY
|
$297.0M
57.98%
YoY
|
$144.0M
-1.37%
YoY
|
$74.00M
37.04%
YoY
|
-$1.000M
-99.15%
YoY
|
$188.0M
64.91%
YoY
|
$146.0M
197.96%
YoY
|
$54.00M
-515.38%
YoY
|
-$118.0M
-468.75%
YoY
|
$114.0M
-31.74%
YoY
|
$49.00M
-49.48%
YoY
|
| Cash From Investing Activities |
-$305.0M
2078.57%
YoY
|
-$23.00M
-84.56%
YoY
|
-$91.00M
59.65%
YoY
|
-$126.0M
-79.03%
YoY
|
-$14.00M
-36.36%
YoY
|
-$149.0M
2028.57%
YoY
|
-$57.00M
119.23%
YoY
|
-$601.0M
992.73%
YoY
|
-$22.00M
-18.52%
YoY
|
-$7.000M
-123.33%
YoY
|
-$26.00M
-7.14%
YoY
|
-$55.00M
189.47%
YoY
|
-$27.00M
-99.06%
YoY
|
$30.00M
-175.0%
YoY
|
-$28.00M
-39.13%
YoY
|
-$19.00M
58.33%
YoY
|
-$2.884B
12439.13%
YoY
|
-$40.00M
-87.62%
YoY
|
-$46.00M
4500.0%
YoY
|
| Cash From Financing Activities |
-$42.00M
-57.14%
YoY
|
-$5.000M
-95.15%
YoY
|
-$15.00M
66.67%
YoY
|
-$3.000M
-100.53%
YoY
|
-$98.00M
-53.99%
YoY
|
-$103.0M
-63.08%
YoY
|
-$9.000M
-57.14%
YoY
|
$570.0M
-3662.5%
YoY
|
-$213.0M
-1.39%
YoY
|
-$279.0M
1541.18%
YoY
|
-$21.00M
-53.33%
YoY
|
-$16.00M
23.08%
YoY
|
-$216.0M
-111.8%
YoY
|
-$17.00M
-105.9%
YoY
|
-$45.00M
-110.18%
YoY
|
-$13.00M
-63.89%
YoY
|
$1.831B
721.08%
YoY
|
$288.0M
44.0%
YoY
|
$442.0M
-8940.0%
YoY
|
| Net Change In Cash |
-$268.0M
570.0%
YoY
|
$354.0M
1041.94%
YoY
|
$126.0M
-18.18%
YoY
|
-$46.00M
-158.23%
YoY
|
-$40.00M
-82.76%
YoY
|
$31.00M
181.82%
YoY
|
$154.0M
58.76%
YoY
|
$79.00M
2533.33%
YoY
|
-$232.0M
-4.13%
YoY
|
$11.00M
-94.53%
YoY
|
$97.00M
32.88%
YoY
|
$3.000M
-86.36%
YoY
|
-$242.0M
-79.37%
YoY
|
$201.0M
-44.48%
YoY
|
$73.00M
-83.6%
YoY
|
$22.00M
-136.07%
YoY
|
-$1.173B
-603.43%
YoY
|
$362.0M
722.73%
YoY
|
$445.0M
389.01%
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 |
$85.00M
37.1%
YoY
|
$382.0M
34.98%
YoY
|
$232.0M
5.45%
YoY
|
$83.00M
-24.55%
YoY
|
$62.00M
785.71%
YoY
|
$283.0M
-4.71%
YoY
|
$220.0M
52.78%
YoY
|
$110.0M
48.65%
YoY
|
$7.000M
-800.0%
YoY
|
$297.0M
57.98%
YoY
|
$144.0M
-1.37%
YoY
|
$74.00M
37.04%
YoY
|
-$1.000M
-99.15%
YoY
|
$188.0M
64.91%
YoY
|
$146.0M
197.96%
YoY
|
$54.00M
-515.38%
YoY
|
-$118.0M
-468.75%
YoY
|
$114.0M
-31.74%
YoY
|
$49.00M
-49.48%
YoY
|
| Capital Expenditures |
$18.00M
50.0%
YoY
|
$26.00M
44.44%
YoY
|
$31.00M
40.91%
YoY
|
$27.00M
22.73%
YoY
|
$12.00M
-45.45%
YoY
|
$18.00M
-18.18%
YoY
|
$22.00M
22.22%
YoY
|
$22.00M
-12.0%
YoY
|
$22.00M
4.76%
YoY
|
$22.00M
15.79%
YoY
|
$18.00M
-169.23%
YoY
|
$25.00M
-213.64%
YoY
|
$21.00M
75.0%
YoY
|
$19.00M
-258.33%
YoY
|
-$26.00M
188.89%
YoY
|
-$22.00M
37.5%
YoY
|
$12.00M
-33.33%
YoY
|
-$12.00M
-14.29%
YoY
|
-$9.000M
28.57%
YoY
|
| Free Cash Flow |
$67.00M
34.0%
YoY
|
$356.0M
34.34%
YoY
|
$201.0M
1.52%
YoY
|
$56.00M
-36.36%
YoY
|
$50.00M
-433.33%
YoY
|
$265.0M
-3.64%
YoY
|
$198.0M
57.14%
YoY
|
$88.00M
79.59%
YoY
|
-$15.00M
-31.82%
YoY
|
$275.0M
62.72%
YoY
|
$126.0M
-26.74%
YoY
|
$49.00M
-35.53%
YoY
|
-$22.00M
-83.08%
YoY
|
$169.0M
34.13%
YoY
|
$172.0M
196.55%
YoY
|
$76.00M
2433.33%
YoY
|
-$130.0M
-1028.57%
YoY
|
$126.0M
-30.39%
YoY
|
$58.00M
-44.23%
YoY
|
Loading...