|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$530.2M
-174.52%
YoY
|
$711.5M
121.58%
YoY
|
$321.1M
-53.23%
YoY
|
$686.5M
19.89%
YoY
|
$572.6M
391.08%
YoY
|
| Depreciation, Depletion And Amortization |
$109.1M
3.22%
YoY
|
$105.7M
11.73%
YoY
|
$94.60M
8.49%
YoY
|
$87.20M
-1.36%
YoY
|
$88.40M
0.57%
YoY
|
| Cash From Operating Activities |
$623.8M
-25.81%
YoY
|
$840.8M
-3.36%
YoY
|
$870.0M
3.13%
YoY
|
$843.6M
-11.54%
YoY
|
$953.6M
2.56%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$128.8M
-13.44%
YoY
|
$148.8M
1.64%
YoY
|
$146.4M
9.75%
YoY
|
$133.4M
20.07%
YoY
|
$111.1M
80.36%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$20.20M
-99.5%
YoY
|
$4.014B
N/A
|
| Other Investing Activities |
$1.700M
-168.0%
YoY
|
-$2.500M
-7.41%
YoY
|
-$2.700M
80.0%
YoY
|
-$1.500M
-57.14%
YoY
|
-$3.500M
40.0%
YoY
|
| Cash From Investing Activities |
-$130.5M
-129.73%
YoY
|
$438.9M
-405.43%
YoY
|
-$143.7M
31.11%
YoY
|
-$109.6M
-97.34%
YoY
|
-$4.122B
6874.11%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$75.10M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$967.0M
N/A
|
| Debt Paid & Issued, Net |
$1.426B
6.3%
YoY
|
$1.342B
58.61%
YoY
|
$846.0M
-10.67%
YoY
|
$947.0M
77.37%
YoY
|
$533.9M
-87.76%
YoY
|
| Cash From Financing Activities |
-$409.4M
-68.05%
YoY
|
-$1.281B
51.85%
YoY
|
-$843.7M
30.06%
YoY
|
-$648.7M
-120.15%
YoY
|
$3.219B
-511.19%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$623.8M
-25.81%
YoY
|
$840.8M
-3.36%
YoY
|
$870.0M
3.13%
YoY
|
$843.6M
-11.54%
YoY
|
$953.6M
2.56%
YoY
|
| Cash From Investing Activities |
-$130.5M
-129.73%
YoY
|
$438.9M
-405.43%
YoY
|
-$143.7M
31.11%
YoY
|
-$109.6M
-97.34%
YoY
|
-$4.122B
6874.11%
YoY
|
| Cash From Financing Activities |
-$409.4M
-68.05%
YoY
|
-$1.281B
51.85%
YoY
|
-$843.7M
30.06%
YoY
|
-$648.7M
-120.15%
YoY
|
$3.219B
-511.19%
YoY
|
| Net Change In Cash |
$103.6M
-550.43%
YoY
|
-$23.00M
-78.94%
YoY
|
-$109.2M
-256.45%
YoY
|
$69.80M
84.17%
YoY
|
$37.90M
-62.06%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$623.8M
-25.81%
YoY
|
$840.8M
-3.36%
YoY
|
$870.0M
3.13%
YoY
|
$843.6M
-11.54%
YoY
|
$953.6M
2.56%
YoY
|
| Capital Expenditures |
$128.8M
-13.44%
YoY
|
$148.8M
1.64%
YoY
|
$146.4M
9.75%
YoY
|
$133.4M
20.07%
YoY
|
$111.1M
80.36%
YoY
|
| Free Cash Flow |
$495.0M
-28.47%
YoY
|
$692.0M
-4.37%
YoY
|
$723.6M
1.89%
YoY
|
$710.2M
-15.7%
YoY
|
$842.5M
-2.96%
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 |
$43.30M
-32.87%
YoY
|
$52.40M
-89.53%
YoY
|
-$711.8M
-1331.49%
YoY
|
$64.70M
-30.36%
YoY
|
$64.50M
6.79%
YoY
|
$500.4M
408.02%
YoY
|
$57.80M
-46.68%
YoY
|
$92.90M
-1372.6%
YoY
|
$60.40M
-50.29%
YoY
|
$98.50M
-30.49%
YoY
|
$108.4M
-35.09%
YoY
|
-$7.300M
-103.9%
YoY
|
$121.5M
-36.19%
YoY
|
$141.7M
50.74%
YoY
|
$167.0M
6.51%
YoY
|
$187.4M
18.76%
YoY
|
$190.4M
16.1%
YoY
|
$94.00M
82.17%
YoY
|
$156.8M
-471.56%
YoY
|
| Depreciation, Depletion And Amortization |
$105.0M
5.32%
YoY
|
$103.3M
2.38%
YoY
|
$104.5M
2.05%
YoY
|
$102.7M
0.1%
YoY
|
$99.70M
0.1%
YoY
|
$100.9M
0.3%
YoY
|
$102.4M
4.49%
YoY
|
$102.6M
0.0%
YoY
|
$99.60M
-1.48%
YoY
|
$100.6M
-0.1%
YoY
|
$98.00M
-2.58%
YoY
|
$102.6M
14.38%
YoY
|
$101.1M
-11.7%
YoY
|
$100.7M
-3.27%
YoY
|
$100.6M
0.6%
YoY
|
$89.70M
4.18%
YoY
|
$114.5M
28.65%
YoY
|
$104.1M
2.06%
YoY
|
$100.0M
0.91%
YoY
|
| Cash From Operating Activities |
$58.70M
-46.29%
YoY
|
$152.7M
-11.89%
YoY
|
$207.4M
-15.28%
YoY
|
$154.4M
-45.07%
YoY
|
$109.3M
-22.81%
YoY
|
$173.3M
-31.12%
YoY
|
$244.8M
6.11%
YoY
|
$281.1M
67.12%
YoY
|
$141.6M
-35.49%
YoY
|
$251.6M
22.37%
YoY
|
$230.7M
-10.69%
YoY
|
$168.2M
-26.07%
YoY
|
$219.5M
44.22%
YoY
|
$205.6M
-31.69%
YoY
|
$258.3M
-1.37%
YoY
|
$227.5M
-13.76%
YoY
|
$152.2M
19.94%
YoY
|
$301.0M
-1.63%
YoY
|
$261.9M
-6.96%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$33.50M
19.64%
YoY
|
$35.50M
29.09%
YoY
|
$35.70M
-12.5%
YoY
|
$29.60M
-35.37%
YoY
|
$28.00M
-19.31%
YoY
|
$27.50M
-45.65%
YoY
|
$40.80M
8.22%
YoY
|
$45.80M
52.16%
YoY
|
$34.70M
23.93%
YoY
|
$50.60M
50.6%
YoY
|
$37.70M
-196.67%
YoY
|
$30.10M
-182.92%
YoY
|
$28.00M
14.29%
YoY
|
$33.60M
-184.0%
YoY
|
-$39.00M
19.63%
YoY
|
-$36.30M
55.13%
YoY
|
$24.50M
62.25%
YoY
|
-$40.00M
98.02%
YoY
|
-$32.60M
113.07%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
$15.30M
-98.58%
YoY
|
$15.30M
N/A
|
$2.866B
N/A
|
N/A
|
| Other Investing Activities |
-$800.0K
-188.89%
YoY
|
-$4.200M
-100.72%
YoY
|
$2.400M
700.0%
YoY
|
$1.000M
11.11%
YoY
|
$900.0K
80.0%
YoY
|
$586.0M
97566.67%
YoY
|
$300.0K
-57.14%
YoY
|
$900.0K
28.57%
YoY
|
$500.0K
-171.43%
YoY
|
$600.0K
20.0%
YoY
|
$700.0K
-98.38%
YoY
|
$700.0K
-114.58%
YoY
|
-$700.0K
133.33%
YoY
|
$500.0K
-100.02%
YoY
|
$43.10M
-2635.29%
YoY
|
-$4.800M
-99.59%
YoY
|
-$300.0K
-40.0%
YoY
|
-$2.844B
-203207.14%
YoY
|
-$1.700M
183.33%
YoY
|
| Cash From Investing Activities |
-$32.70M
13.15%
YoY
|
-$39.70M
-107.11%
YoY
|
-$33.30M
-17.78%
YoY
|
-$28.60M
-36.3%
YoY
|
-$28.90M
-15.5%
YoY
|
$558.5M
-1217.0%
YoY
|
-$40.50M
9.46%
YoY
|
-$44.90M
52.72%
YoY
|
-$34.20M
25.27%
YoY
|
-$50.00M
51.06%
YoY
|
-$37.00M
-1002.44%
YoY
|
-$29.40M
-28.47%
YoY
|
-$27.30M
-30.89%
YoY
|
-$33.10M
-98.85%
YoY
|
$4.100M
-111.95%
YoY
|
-$41.10M
-96.54%
YoY
|
-$39.50M
170.55%
YoY
|
-$2.884B
15237.77%
YoY
|
-$34.30M
115.72%
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
|
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
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$105.4M
236.74%
YoY
|
N/A
|
N/A
|
N/A
|
$31.30M
-85.12%
YoY
|
N/A
|
N/A
|
N/A
|
$210.3M
-21.97%
YoY
|
N/A
|
N/A
|
N/A
|
$269.5M
140.84%
YoY
|
N/A
|
N/A
|
N/A
|
$111.9M
-46.36%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$107.2M
219.05%
YoY
|
$700.0K
-100.09%
YoY
|
-$369.6M
86.1%
YoY
|
-$6.900M
-96.5%
YoY
|
-$33.60M
-74.19%
YoY
|
-$755.3M
310.27%
YoY
|
-$198.6M
5.41%
YoY
|
-$197.1M
0.46%
YoY
|
-$130.2M
-52.65%
YoY
|
-$184.1M
125.61%
YoY
|
-$188.4M
-14.13%
YoY
|
-$196.2M
-11.02%
YoY
|
-$275.0M
116.19%
YoY
|
-$81.60M
-105.59%
YoY
|
-$219.4M
-122.38%
YoY
|
-$220.5M
-122.08%
YoY
|
-$127.2M
-42.44%
YoY
|
$1.461B
-484.07%
YoY
|
$980.4M
-410.16%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$58.70M
-46.29%
YoY
|
$152.7M
-11.89%
YoY
|
$207.4M
-15.28%
YoY
|
$154.4M
-45.07%
YoY
|
$109.3M
-22.81%
YoY
|
$173.3M
-31.12%
YoY
|
$244.8M
6.11%
YoY
|
$281.1M
67.12%
YoY
|
$141.6M
-35.49%
YoY
|
$251.6M
22.37%
YoY
|
$230.7M
-10.69%
YoY
|
$168.2M
-26.07%
YoY
|
$219.5M
44.22%
YoY
|
$205.6M
-31.69%
YoY
|
$258.3M
-1.37%
YoY
|
$227.5M
-13.76%
YoY
|
$152.2M
19.94%
YoY
|
$301.0M
-1.63%
YoY
|
$261.9M
-6.96%
YoY
|
| Cash From Investing Activities |
-$32.70M
13.15%
YoY
|
-$39.70M
-107.11%
YoY
|
-$33.30M
-17.78%
YoY
|
-$28.60M
-36.3%
YoY
|
-$28.90M
-15.5%
YoY
|
$558.5M
-1217.0%
YoY
|
-$40.50M
9.46%
YoY
|
-$44.90M
52.72%
YoY
|
-$34.20M
25.27%
YoY
|
-$50.00M
51.06%
YoY
|
-$37.00M
-1002.44%
YoY
|
-$29.40M
-28.47%
YoY
|
-$27.30M
-30.89%
YoY
|
-$33.10M
-98.85%
YoY
|
$4.100M
-111.95%
YoY
|
-$41.10M
-96.54%
YoY
|
-$39.50M
170.55%
YoY
|
-$2.884B
15237.77%
YoY
|
-$34.30M
115.72%
YoY
|
| Cash From Financing Activities |
-$107.2M
219.05%
YoY
|
$700.0K
-100.09%
YoY
|
-$369.6M
86.1%
YoY
|
-$6.900M
-96.5%
YoY
|
-$33.60M
-74.19%
YoY
|
-$755.3M
310.27%
YoY
|
-$198.6M
5.41%
YoY
|
-$197.1M
0.46%
YoY
|
-$130.2M
-52.65%
YoY
|
-$184.1M
125.61%
YoY
|
-$188.4M
-14.13%
YoY
|
-$196.2M
-11.02%
YoY
|
-$275.0M
116.19%
YoY
|
-$81.60M
-105.59%
YoY
|
-$219.4M
-122.38%
YoY
|
-$220.5M
-122.08%
YoY
|
-$127.2M
-42.44%
YoY
|
$1.461B
-484.07%
YoY
|
$980.4M
-410.16%
YoY
|
| Net Change In Cash |
$26.00M
-51.67%
YoY
|
$113.7M
-583.83%
YoY
|
-$195.5M
-3529.82%
YoY
|
$118.9M
204.09%
YoY
|
$53.80M
-335.96%
YoY
|
-$23.50M
-234.29%
YoY
|
$5.700M
7.55%
YoY
|
$39.10M
-168.12%
YoY
|
-$22.80M
-70.77%
YoY
|
$17.50M
-80.75%
YoY
|
$5.300M
-87.67%
YoY
|
-$57.40M
68.33%
YoY
|
-$78.00M
317.11%
YoY
|
$90.90M
-108.11%
YoY
|
$43.00M
-96.44%
YoY
|
-$34.10M
-146.52%
YoY
|
-$18.70M
-83.61%
YoY
|
-$1.122B
1103.33%
YoY
|
$1.208B
-2492.08%
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 |
$58.70M
-46.29%
YoY
|
$152.7M
-11.89%
YoY
|
$207.4M
-15.28%
YoY
|
$154.4M
-45.07%
YoY
|
$109.3M
-22.81%
YoY
|
$173.3M
-31.12%
YoY
|
$244.8M
6.11%
YoY
|
$281.1M
67.12%
YoY
|
$141.6M
-35.49%
YoY
|
$251.6M
22.37%
YoY
|
$230.7M
-10.69%
YoY
|
$168.2M
-26.07%
YoY
|
$219.5M
44.22%
YoY
|
$205.6M
-31.69%
YoY
|
$258.3M
-1.37%
YoY
|
$227.5M
-13.76%
YoY
|
$152.2M
19.94%
YoY
|
$301.0M
-1.63%
YoY
|
$261.9M
-6.96%
YoY
|
| Capital Expenditures |
$33.50M
19.64%
YoY
|
$35.50M
29.09%
YoY
|
$35.70M
-12.5%
YoY
|
$29.60M
-35.37%
YoY
|
$28.00M
-19.31%
YoY
|
$27.50M
-45.65%
YoY
|
$40.80M
8.22%
YoY
|
$45.80M
52.16%
YoY
|
$34.70M
23.93%
YoY
|
$50.60M
50.6%
YoY
|
$37.70M
-196.67%
YoY
|
$30.10M
-182.92%
YoY
|
$28.00M
14.29%
YoY
|
$33.60M
-184.0%
YoY
|
-$39.00M
19.63%
YoY
|
-$36.30M
55.13%
YoY
|
$24.50M
62.25%
YoY
|
-$40.00M
98.02%
YoY
|
-$32.60M
113.07%
YoY
|
| Free Cash Flow |
$25.20M
-69.0%
YoY
|
$117.2M
-19.62%
YoY
|
$171.7M
-15.83%
YoY
|
$124.8M
-46.96%
YoY
|
$81.30M
-23.95%
YoY
|
$145.8M
-27.46%
YoY
|
$204.0M
5.7%
YoY
|
$235.3M
70.38%
YoY
|
$106.9M
-44.18%
YoY
|
$201.0M
16.86%
YoY
|
$193.0M
-35.08%
YoY
|
$138.1M
-47.65%
YoY
|
$191.5M
49.96%
YoY
|
$172.0M
-49.56%
YoY
|
$297.3M
0.95%
YoY
|
$263.8M
-8.15%
YoY
|
$127.7M
14.22%
YoY
|
$341.0M
4.54%
YoY
|
$294.5M
-0.77%
YoY
|
Loading...