|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$378.0M
-3.32%
YoY
|
$391.0M
46.22%
YoY
|
$267.4M
39.56%
YoY
|
$191.6M
-27.4%
YoY
|
$263.9M
117.02%
YoY
|
| Depreciation, Depletion And Amortization |
$131.0M
3.15%
YoY
|
$127.0M
-53.92%
YoY
|
$275.6M
-9.07%
YoY
|
$303.1M
-4.23%
YoY
|
$316.5M
-1.19%
YoY
|
| Cash From Operating Activities |
$649.0M
12.67%
YoY
|
$576.0M
0.12%
YoY
|
$575.3M
95.81%
YoY
|
$293.8M
-47.4%
YoY
|
$558.6M
9.68%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$196.0M
40.0%
YoY
|
$140.0M
1.52%
YoY
|
$137.9M
-191.39%
YoY
|
-$150.9M
-224.1%
YoY
|
$121.6M
48.11%
YoY
|
| Acquisitions |
$48.00M
-84.05%
YoY
|
$301.0M
183.16%
YoY
|
$106.3M
3443.33%
YoY
|
$3.000M
-99.54%
YoY
|
$649.0M
64800.0%
YoY
|
| Other Investing Activities |
-$29.00M
262.5%
YoY
|
-$8.000M
-88.2%
YoY
|
-$67.80M
-252.36%
YoY
|
$44.50M
3608.33%
YoY
|
$1.200M
-117.39%
YoY
|
| Cash From Investing Activities |
-$212.0M
-51.82%
YoY
|
-$440.0M
113.9%
YoY
|
-$205.7M
93.33%
YoY
|
-$106.4M
-85.14%
YoY
|
-$716.0M
1064.23%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$165.0M
65.0%
YoY
|
$100.0M
-335.29%
YoY
|
-$42.50M
-78.79%
YoY
|
-$200.4M
-182.2%
YoY
|
$243.8M
837.69%
YoY
|
| Debt Paid & Issued, Net |
$230.0M
-45.24%
YoY
|
$420.0M
-53.56%
YoY
|
$904.3M
-55.71%
YoY
|
$2.042B
7490.71%
YoY
|
$26.90M
-97.8%
YoY
|
| Cash From Financing Activities |
-$401.0M
99.5%
YoY
|
-$201.0M
-36.19%
YoY
|
-$315.0M
-14.61%
YoY
|
-$368.9M
10.28%
YoY
|
-$334.5M
155.54%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$649.0M
12.67%
YoY
|
$576.0M
0.12%
YoY
|
$575.3M
95.81%
YoY
|
$293.8M
-47.4%
YoY
|
$558.6M
9.68%
YoY
|
| Cash From Investing Activities |
-$212.0M
-51.82%
YoY
|
-$440.0M
113.9%
YoY
|
-$205.7M
93.33%
YoY
|
-$106.4M
-85.14%
YoY
|
-$716.0M
1064.23%
YoY
|
| Cash From Financing Activities |
-$401.0M
99.5%
YoY
|
-$201.0M
-36.19%
YoY
|
-$315.0M
-14.61%
YoY
|
-$368.9M
10.28%
YoY
|
-$334.5M
155.54%
YoY
|
| Net Change In Cash |
$36.00M
-155.38%
YoY
|
-$65.00M
-219.05%
YoY
|
$54.60M
-130.08%
YoY
|
-$181.5M
-63.1%
YoY
|
-$491.9M
-255.22%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$649.0M
12.67%
YoY
|
$576.0M
0.12%
YoY
|
$575.3M
95.81%
YoY
|
$293.8M
-47.4%
YoY
|
$558.6M
9.68%
YoY
|
| Capital Expenditures |
$196.0M
40.0%
YoY
|
$140.0M
1.52%
YoY
|
$137.9M
-191.39%
YoY
|
-$150.9M
-224.1%
YoY
|
$121.6M
48.11%
YoY
|
| Free Cash Flow |
$453.0M
3.9%
YoY
|
$436.0M
-0.32%
YoY
|
$437.4M
-1.64%
YoY
|
$444.7M
1.76%
YoY
|
$437.0M
2.29%
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 |
$90.00M
-9.09%
YoY
|
$60.00M
-56.2%
YoY
|
$110.0M
8.91%
YoY
|
$109.0M
-2.68%
YoY
|
$99.00M
141.46%
YoY
|
$137.0M
87.41%
YoY
|
$101.0M
38.55%
YoY
|
$112.0M
83.91%
YoY
|
$41.00M
-32.23%
YoY
|
$73.10M
67.66%
YoY
|
$72.90M
16.83%
YoY
|
$60.90M
38.1%
YoY
|
$60.50M
45.78%
YoY
|
$43.60M
-18.05%
YoY
|
$62.40M
-9.7%
YoY
|
$44.10M
-65.11%
YoY
|
$41.50M
173.03%
YoY
|
$53.20M
-23.67%
YoY
|
$69.10M
-16.24%
YoY
|
| Depreciation, Depletion And Amortization |
$33.00M
6.45%
YoY
|
$77.00M
5.48%
YoY
|
$33.00M
3.13%
YoY
|
$33.00M
6.45%
YoY
|
$31.00M
-54.41%
YoY
|
$73.00M
6.26%
YoY
|
$32.00M
-55.06%
YoY
|
$31.00M
-53.17%
YoY
|
$68.00M
-2.16%
YoY
|
$68.70M
-6.66%
YoY
|
$71.20M
-4.43%
YoY
|
$66.20M
-14.36%
YoY
|
$69.50M
-10.55%
YoY
|
$73.60M
-10.02%
YoY
|
$74.50M
-6.05%
YoY
|
$77.30M
-2.15%
YoY
|
$77.70M
1.7%
YoY
|
$81.80M
6.65%
YoY
|
$79.30M
-1.37%
YoY
|
| Cash From Operating Activities |
$68.00M
161.54%
YoY
|
$344.0M
47.01%
YoY
|
$137.0M
-29.38%
YoY
|
$142.0M
24.56%
YoY
|
$26.00M
-23.53%
YoY
|
$234.0M
-18.18%
YoY
|
$194.0M
-7.66%
YoY
|
$114.0M
-12.98%
YoY
|
$34.00M
-165.64%
YoY
|
$286.0M
16.45%
YoY
|
$210.1M
162.95%
YoY
|
$131.0M
973.77%
YoY
|
-$51.80M
18.0%
YoY
|
$245.6M
-8.56%
YoY
|
$79.90M
-44.09%
YoY
|
$12.20M
-88.65%
YoY
|
-$43.90M
-210.86%
YoY
|
$268.6M
-3.52%
YoY
|
$142.9M
-38.77%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$50.00M
16.28%
YoY
|
$58.00M
-6.45%
YoY
|
$50.00M
51.52%
YoY
|
$45.00M
95.65%
YoY
|
$43.00M
95.45%
YoY
|
$62.00M
90.18%
YoY
|
$33.00M
5.1%
YoY
|
$23.00M
-29.23%
YoY
|
$22.00M
-46.86%
YoY
|
$32.60M
-175.12%
YoY
|
$31.40M
-188.45%
YoY
|
$32.50M
-210.17%
YoY
|
$41.40M
-2.59%
YoY
|
-$43.40M
89.52%
YoY
|
-$35.50M
-7.55%
YoY
|
-$29.50M
3.51%
YoY
|
$42.50M
33.65%
YoY
|
-$22.90M
-11.58%
YoY
|
-$38.40M
178.26%
YoY
|
| Acquisitions |
$8.000M
33.33%
YoY
|
N/A
|
N/A
|
N/A
|
$6.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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 |
$2.000M
-200.0%
YoY
|
-$32.00M
700.0%
YoY
|
$11.00M
-103.61%
YoY
|
$6.000M
0.0%
YoY
|
-$2.000M
-166.67%
YoY
|
-$4.000M
-96.32%
YoY
|
-$305.0M
-7920.51%
YoY
|
$6.000M
500.0%
YoY
|
$3.000M
-433.33%
YoY
|
-$108.6M
-2316.33%
YoY
|
$3.900M
-31.58%
YoY
|
$1.000M
-41.18%
YoY
|
-$900.0K
-10.0%
YoY
|
$4.900M
-81.72%
YoY
|
$5.700M
-100.97%
YoY
|
$1.700M
-104.86%
YoY
|
-$1.000M
100.0%
YoY
|
$26.80M
624.32%
YoY
|
-$590.2M
-6806.82%
YoY
|
| Cash From Investing Activities |
-$53.00M
20.45%
YoY
|
-$90.00M
36.36%
YoY
|
-$39.00M
-88.46%
YoY
|
-$39.00M
129.41%
YoY
|
-$44.00M
131.58%
YoY
|
-$66.00M
-53.26%
YoY
|
-$338.0M
1129.09%
YoY
|
-$17.00M
-46.03%
YoY
|
-$19.00M
245.45%
YoY
|
-$141.2M
266.75%
YoY
|
-$27.50M
-7.72%
YoY
|
-$31.50M
13.31%
YoY
|
-$5.500M
-46.6%
YoY
|
-$38.50M
-1087.18%
YoY
|
-$29.80M
-95.26%
YoY
|
-$27.80M
-56.22%
YoY
|
-$10.30M
-62.95%
YoY
|
$3.900M
-117.57%
YoY
|
-$628.6M
12472.0%
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 |
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$175.1M
174.88%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$55.00M
1000.0%
YoY
|
N/A
|
N/A
|
N/A
|
$5.000M
-97.27%
YoY
|
N/A
|
N/A
|
N/A
|
$183.0M
141.42%
YoY
|
N/A
|
N/A
|
N/A
|
$75.80M
1014.71%
YoY
|
N/A
|
N/A
|
N/A
|
$6.800M
1.49%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$61.00M
662.5%
YoY
|
-$206.0M
85.59%
YoY
|
-$117.0M
-15.22%
YoY
|
-$70.00M
-153.85%
YoY
|
-$8.000M
-90.24%
YoY
|
-$111.0M
78.17%
YoY
|
-$138.0M
87.76%
YoY
|
$130.0M
-243.17%
YoY
|
-$82.00M
-7.24%
YoY
|
-$62.30M
-33.72%
YoY
|
-$73.50M
400.0%
YoY
|
-$90.80M
74.28%
YoY
|
-$88.40M
-57.52%
YoY
|
-$94.00M
70.91%
YoY
|
-$14.70M
-86.59%
YoY
|
-$52.10M
-32.69%
YoY
|
-$208.1M
124.97%
YoY
|
-$55.00M
-79.45%
YoY
|
-$109.6M
391.48%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$68.00M
161.54%
YoY
|
$344.0M
47.01%
YoY
|
$137.0M
-29.38%
YoY
|
$142.0M
24.56%
YoY
|
$26.00M
-23.53%
YoY
|
$234.0M
-18.18%
YoY
|
$194.0M
-7.66%
YoY
|
$114.0M
-12.98%
YoY
|
$34.00M
-165.64%
YoY
|
$286.0M
16.45%
YoY
|
$210.1M
162.95%
YoY
|
$131.0M
973.77%
YoY
|
-$51.80M
18.0%
YoY
|
$245.6M
-8.56%
YoY
|
$79.90M
-44.09%
YoY
|
$12.20M
-88.65%
YoY
|
-$43.90M
-210.86%
YoY
|
$268.6M
-3.52%
YoY
|
$142.9M
-38.77%
YoY
|
| Cash From Investing Activities |
-$53.00M
20.45%
YoY
|
-$90.00M
36.36%
YoY
|
-$39.00M
-88.46%
YoY
|
-$39.00M
129.41%
YoY
|
-$44.00M
131.58%
YoY
|
-$66.00M
-53.26%
YoY
|
-$338.0M
1129.09%
YoY
|
-$17.00M
-46.03%
YoY
|
-$19.00M
245.45%
YoY
|
-$141.2M
266.75%
YoY
|
-$27.50M
-7.72%
YoY
|
-$31.50M
13.31%
YoY
|
-$5.500M
-46.6%
YoY
|
-$38.50M
-1087.18%
YoY
|
-$29.80M
-95.26%
YoY
|
-$27.80M
-56.22%
YoY
|
-$10.30M
-62.95%
YoY
|
$3.900M
-117.57%
YoY
|
-$628.6M
12472.0%
YoY
|
| Cash From Financing Activities |
-$61.00M
662.5%
YoY
|
-$206.0M
85.59%
YoY
|
-$117.0M
-15.22%
YoY
|
-$70.00M
-153.85%
YoY
|
-$8.000M
-90.24%
YoY
|
-$111.0M
78.17%
YoY
|
-$138.0M
87.76%
YoY
|
$130.0M
-243.17%
YoY
|
-$82.00M
-7.24%
YoY
|
-$62.30M
-33.72%
YoY
|
-$73.50M
400.0%
YoY
|
-$90.80M
74.28%
YoY
|
-$88.40M
-57.52%
YoY
|
-$94.00M
70.91%
YoY
|
-$14.70M
-86.59%
YoY
|
-$52.10M
-32.69%
YoY
|
-$208.1M
124.97%
YoY
|
-$55.00M
-79.45%
YoY
|
-$109.6M
391.48%
YoY
|
| Net Change In Cash |
-$46.00M
76.92%
YoY
|
$48.00M
-15.79%
YoY
|
-$19.00M
-93.26%
YoY
|
$33.00M
-85.46%
YoY
|
-$26.00M
-61.19%
YoY
|
$57.00M
-30.91%
YoY
|
-$282.0M
-358.48%
YoY
|
$227.0M
2509.2%
YoY
|
-$67.00M
-54.02%
YoY
|
$82.50M
-27.06%
YoY
|
$109.1M
208.19%
YoY
|
$8.700M
-112.85%
YoY
|
-$145.7M
-44.45%
YoY
|
$113.1M
-48.0%
YoY
|
$35.40M
-105.95%
YoY
|
-$67.70M
102.69%
YoY
|
-$262.3M
225.03%
YoY
|
$217.5M
-1991.3%
YoY
|
-$595.3M
-388.84%
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 |
$68.00M
161.54%
YoY
|
$344.0M
47.01%
YoY
|
$137.0M
-29.38%
YoY
|
$142.0M
24.56%
YoY
|
$26.00M
-23.53%
YoY
|
$234.0M
-18.18%
YoY
|
$194.0M
-7.66%
YoY
|
$114.0M
-12.98%
YoY
|
$34.00M
-165.64%
YoY
|
$286.0M
16.45%
YoY
|
$210.1M
162.95%
YoY
|
$131.0M
973.77%
YoY
|
-$51.80M
18.0%
YoY
|
$245.6M
-8.56%
YoY
|
$79.90M
-44.09%
YoY
|
$12.20M
-88.65%
YoY
|
-$43.90M
-210.86%
YoY
|
$268.6M
-3.52%
YoY
|
$142.9M
-38.77%
YoY
|
| Capital Expenditures |
$50.00M
16.28%
YoY
|
$58.00M
-6.45%
YoY
|
$50.00M
51.52%
YoY
|
$45.00M
95.65%
YoY
|
$43.00M
95.45%
YoY
|
$62.00M
90.18%
YoY
|
$33.00M
5.1%
YoY
|
$23.00M
-29.23%
YoY
|
$22.00M
-46.86%
YoY
|
$32.60M
-175.12%
YoY
|
$31.40M
-188.45%
YoY
|
$32.50M
-210.17%
YoY
|
$41.40M
-2.59%
YoY
|
-$43.40M
89.52%
YoY
|
-$35.50M
-7.55%
YoY
|
-$29.50M
3.51%
YoY
|
$42.50M
33.65%
YoY
|
-$22.90M
-11.58%
YoY
|
-$38.40M
178.26%
YoY
|
| Free Cash Flow |
$18.00M
-205.88%
YoY
|
$286.0M
66.28%
YoY
|
$87.00M
-45.96%
YoY
|
$97.00M
6.59%
YoY
|
-$17.00M
-241.67%
YoY
|
$172.0M
-32.12%
YoY
|
$161.0M
-9.9%
YoY
|
$91.00M
-7.61%
YoY
|
$12.00M
-112.88%
YoY
|
$253.4M
-12.32%
YoY
|
$178.7M
54.85%
YoY
|
$98.50M
136.21%
YoY
|
-$93.20M
7.87%
YoY
|
$289.0M
-0.86%
YoY
|
$115.4M
-36.35%
YoY
|
$41.70M
-69.34%
YoY
|
-$86.40M
-1207.69%
YoY
|
$291.5M
-4.21%
YoY
|
$181.3M
-26.66%
YoY
|
Loading...