|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$199.7M
22.59%
YoY
|
$162.9M
85.75%
YoY
|
$87.70M
-48.59%
YoY
|
$170.6M
62.17%
YoY
|
$105.2M
557.5%
YoY
|
| Depreciation, Depletion And Amortization |
$290.8M
-0.85%
YoY
|
$293.3M
6.35%
YoY
|
$275.8M
12.21%
YoY
|
$245.8M
2.63%
YoY
|
$239.5M
15.81%
YoY
|
| Cash From Operating Activities |
$639.5M
50.12%
YoY
|
$426.0M
-39.35%
YoY
|
$702.4M
46.36%
YoY
|
$479.9M
0.4%
YoY
|
$478.0M
50.46%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$203.1M
-8.72%
YoY
|
$222.5M
9.77%
YoY
|
$202.7M
11.01%
YoY
|
$182.6M
8.76%
YoY
|
$167.9M
41.69%
YoY
|
| Acquisitions |
$6.000M
-68.59%
YoY
|
$19.10M
1173.33%
YoY
|
$1.500M
-99.14%
YoY
|
$173.9M
-44.48%
YoY
|
$313.2M
-28.77%
YoY
|
| Other Investing Activities |
$8.600M
-332.43%
YoY
|
-$3.700M
-716.67%
YoY
|
$600.0K
200.0%
YoY
|
$200.0K
-75.0%
YoY
|
$800.0K
-91.11%
YoY
|
| Cash From Investing Activities |
-$202.4M
-6.38%
YoY
|
-$216.2M
20.24%
YoY
|
-$179.8M
-45.71%
YoY
|
-$331.2M
-27.16%
YoY
|
-$454.7M
-19.58%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$209.4M
2.85%
YoY
|
$203.6M
19.84%
YoY
|
$169.9M
225.48%
YoY
|
$52.20M
-73.9%
YoY
|
$200.0M
300.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$114.1M
-370.38%
YoY
|
$42.20M
-120.38%
YoY
|
-$207.1M
-184.46%
YoY
|
$245.2M
43.14%
YoY
|
$171.3M
-74.95%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$639.5M
50.12%
YoY
|
$426.0M
-39.35%
YoY
|
$702.4M
46.36%
YoY
|
$479.9M
0.4%
YoY
|
$478.0M
50.46%
YoY
|
| Cash From Investing Activities |
-$202.4M
-6.38%
YoY
|
-$216.2M
20.24%
YoY
|
-$179.8M
-45.71%
YoY
|
-$331.2M
-27.16%
YoY
|
-$454.7M
-19.58%
YoY
|
| Cash From Financing Activities |
-$114.1M
-370.38%
YoY
|
$42.20M
-120.38%
YoY
|
-$207.1M
-184.46%
YoY
|
$245.2M
43.14%
YoY
|
$171.3M
-74.95%
YoY
|
| Net Change In Cash |
$426.5M
172.0%
YoY
|
$156.8M
-42.59%
YoY
|
$273.1M
-15.66%
YoY
|
$323.8M
125.17%
YoY
|
$143.8M
-69.66%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$639.5M
50.12%
YoY
|
$426.0M
-39.35%
YoY
|
$702.4M
46.36%
YoY
|
$479.9M
0.4%
YoY
|
$478.0M
50.46%
YoY
|
| Capital Expenditures |
$203.1M
-8.72%
YoY
|
$222.5M
9.77%
YoY
|
$202.7M
11.01%
YoY
|
$182.6M
8.76%
YoY
|
$167.9M
41.69%
YoY
|
| Free Cash Flow |
$436.4M
114.45%
YoY
|
$203.5M
-59.28%
YoY
|
$499.7M
68.08%
YoY
|
$297.3M
-4.13%
YoY
|
$310.1M
55.67%
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 |
$32.10M
-37.79%
YoY
|
$68.10M
76.88%
YoY
|
$36.30M
25.61%
YoY
|
$43.70M
-5.41%
YoY
|
$51.60M
4.67%
YoY
|
$38.50M
-870.0%
YoY
|
$28.90M
-36.62%
YoY
|
$46.20M
43.93%
YoY
|
$49.30M
228.67%
YoY
|
-$5.000M
-111.11%
YoY
|
$45.60M
137.5%
YoY
|
$32.10M
-8.55%
YoY
|
$15.00M
-78.96%
YoY
|
$45.00M
-9.27%
YoY
|
$19.20M
1.05%
YoY
|
$35.10M
46.86%
YoY
|
$71.30M
461.42%
YoY
|
$49.60M
96.83%
YoY
|
$19.00M
-179.5%
YoY
|
| Depreciation, Depletion And Amortization |
$79.70M
12.73%
YoY
|
$82.10M
12.47%
YoY
|
$78.20M
4.55%
YoY
|
$59.80M
-18.19%
YoY
|
$70.70M
-2.35%
YoY
|
$73.00M
5.04%
YoY
|
$74.80M
8.25%
YoY
|
$73.10M
5.03%
YoY
|
$72.40M
7.1%
YoY
|
$69.50M
5.46%
YoY
|
$69.10M
17.92%
YoY
|
$69.60M
15.42%
YoY
|
$67.60M
10.82%
YoY
|
$65.90M
7.33%
YoY
|
$58.60M
-4.87%
YoY
|
$60.30M
-2.27%
YoY
|
$61.00M
11.31%
YoY
|
$61.40M
12.45%
YoY
|
$61.60M
11.8%
YoY
|
| Cash From Operating Activities |
$28.70M
-147.67%
YoY
|
$373.6M
1.03%
YoY
|
$122.1M
109.08%
YoY
|
$204.0M
-408.62%
YoY
|
-$60.20M
-194.21%
YoY
|
$369.8M
-9.67%
YoY
|
$58.40M
-68.89%
YoY
|
-$66.10M
-143.95%
YoY
|
$63.90M
-241.69%
YoY
|
$409.4M
46.53%
YoY
|
$187.7M
17.75%
YoY
|
$150.4M
28.11%
YoY
|
-$45.10M
-40.89%
YoY
|
$279.4M
36.69%
YoY
|
$159.4M
-17.24%
YoY
|
$117.4M
42.3%
YoY
|
-$76.30M
4986.67%
YoY
|
$204.4M
-11.25%
YoY
|
$192.6M
30.66%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$40.10M
-31.92%
YoY
|
$47.70M
-23.8%
YoY
|
$44.70M
-12.35%
YoY
|
$51.80M
-8.64%
YoY
|
$58.90M
12.84%
YoY
|
$62.60M
-10.06%
YoY
|
$51.00M
16.7%
YoY
|
$56.70M
28.28%
YoY
|
$52.20M
15.49%
YoY
|
$69.60M
36.2%
YoY
|
$43.70M
-190.85%
YoY
|
$44.20M
-195.26%
YoY
|
$45.20M
22.16%
YoY
|
$51.10M
-195.69%
YoY
|
-$48.10M
18.77%
YoY
|
-$46.40M
12.9%
YoY
|
$37.00M
14.91%
YoY
|
-$53.40M
-235.53%
YoY
|
-$40.50M
-260.71%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$5.300M
-857.14%
YoY
|
N/A
|
N/A
|
N/A
|
-$700.0K
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$11.40M
-89.45%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$700.0K
-92.78%
YoY
|
$44.90M
61.51%
YoY
|
$2.700M
-119.29%
YoY
|
-$57.10M
310.79%
YoY
|
-$9.700M
-9800.0%
YoY
|
$27.80M
-26.26%
YoY
|
-$14.00M
-134.65%
YoY
|
-$13.90M
-67.52%
YoY
|
$100.0K
-75.0%
YoY
|
$37.70M
-122.44%
YoY
|
$40.40M
4.94%
YoY
|
-$42.80M
943.9%
YoY
|
$400.0K
-102.67%
YoY
|
-$168.0M
1427.27%
YoY
|
$38.50M
27.91%
YoY
|
-$4.100M
-97.95%
YoY
|
-$15.00M
-85.8%
YoY
|
-$11.00M
-42.71%
YoY
|
$30.10M
-277.06%
YoY
|
| Cash From Investing Activities |
-$36.20M
-25.67%
YoY
|
-$2.800M
-91.95%
YoY
|
-$42.00M
-35.38%
YoY
|
-$108.9M
54.25%
YoY
|
-$48.70M
6.33%
YoY
|
-$34.80M
9.09%
YoY
|
-$65.00M
1869.7%
YoY
|
-$70.60M
-18.85%
YoY
|
-$45.80M
-20.49%
YoY
|
-$31.90M
-85.44%
YoY
|
-$3.300M
-65.62%
YoY
|
-$87.00M
72.28%
YoY
|
-$57.60M
10.77%
YoY
|
-$219.1M
240.22%
YoY
|
-$9.600M
-7.69%
YoY
|
-$50.50M
-79.08%
YoY
|
-$52.00M
-62.45%
YoY
|
-$64.40M
24.08%
YoY
|
-$10.40M
-76.2%
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 |
$30.20M
-32.59%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$44.80M
94.78%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$23.00M
43.75%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$16.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
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 |
-$151.8M
22.32%
YoY
|
$102.0M
-278.01%
YoY
|
-$178.0M
-44600.0%
YoY
|
$86.00M
-14.34%
YoY
|
-$124.1M
9446.15%
YoY
|
-$57.30M
-19200.0%
YoY
|
$400.0K
-100.26%
YoY
|
$100.4M
134.58%
YoY
|
-$1.300M
-98.66%
YoY
|
$300.0K
-100.64%
YoY
|
-$153.1M
-198.52%
YoY
|
$42.80M
13.53%
YoY
|
-$97.10M
-198.28%
YoY
|
-$46.70M
-26.22%
YoY
|
$155.4M
-294.74%
YoY
|
$37.70M
-82.79%
YoY
|
$98.80M
3.56%
YoY
|
-$63.30M
-3.36%
YoY
|
-$79.80M
164.24%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$28.70M
-147.67%
YoY
|
$373.6M
1.03%
YoY
|
$122.1M
109.08%
YoY
|
$204.0M
-408.62%
YoY
|
-$60.20M
-194.21%
YoY
|
$369.8M
-9.67%
YoY
|
$58.40M
-68.89%
YoY
|
-$66.10M
-143.95%
YoY
|
$63.90M
-241.69%
YoY
|
$409.4M
46.53%
YoY
|
$187.7M
17.75%
YoY
|
$150.4M
28.11%
YoY
|
-$45.10M
-40.89%
YoY
|
$279.4M
36.69%
YoY
|
$159.4M
-17.24%
YoY
|
$117.4M
42.3%
YoY
|
-$76.30M
4986.67%
YoY
|
$204.4M
-11.25%
YoY
|
$192.6M
30.66%
YoY
|
| Cash From Investing Activities |
-$36.20M
-25.67%
YoY
|
-$2.800M
-91.95%
YoY
|
-$42.00M
-35.38%
YoY
|
-$108.9M
54.25%
YoY
|
-$48.70M
6.33%
YoY
|
-$34.80M
9.09%
YoY
|
-$65.00M
1869.7%
YoY
|
-$70.60M
-18.85%
YoY
|
-$45.80M
-20.49%
YoY
|
-$31.90M
-85.44%
YoY
|
-$3.300M
-65.62%
YoY
|
-$87.00M
72.28%
YoY
|
-$57.60M
10.77%
YoY
|
-$219.1M
240.22%
YoY
|
-$9.600M
-7.69%
YoY
|
-$50.50M
-79.08%
YoY
|
-$52.00M
-62.45%
YoY
|
-$64.40M
24.08%
YoY
|
-$10.40M
-76.2%
YoY
|
| Cash From Financing Activities |
-$151.8M
22.32%
YoY
|
$102.0M
-278.01%
YoY
|
-$178.0M
-44600.0%
YoY
|
$86.00M
-14.34%
YoY
|
-$124.1M
9446.15%
YoY
|
-$57.30M
-19200.0%
YoY
|
$400.0K
-100.26%
YoY
|
$100.4M
134.58%
YoY
|
-$1.300M
-98.66%
YoY
|
$300.0K
-100.64%
YoY
|
-$153.1M
-198.52%
YoY
|
$42.80M
13.53%
YoY
|
-$97.10M
-198.28%
YoY
|
-$46.70M
-26.22%
YoY
|
$155.4M
-294.74%
YoY
|
$37.70M
-82.79%
YoY
|
$98.80M
3.56%
YoY
|
-$63.30M
-3.36%
YoY
|
-$79.80M
164.24%
YoY
|
| Net Change In Cash |
-$171.4M
-14.34%
YoY
|
$472.8M
70.26%
YoY
|
-$97.90M
1479.03%
YoY
|
$181.1M
-598.9%
YoY
|
-$200.1M
6570.0%
YoY
|
$277.7M
-26.5%
YoY
|
-$6.200M
-119.81%
YoY
|
-$36.30M
-134.18%
YoY
|
-$3.000M
-98.44%
YoY
|
$377.8M
2677.94%
YoY
|
$31.30M
-89.74%
YoY
|
$106.2M
1.53%
YoY
|
-$192.1M
374.32%
YoY
|
$13.60M
-82.27%
YoY
|
$305.2M
198.05%
YoY
|
$104.6M
74.04%
YoY
|
-$40.50M
-42.63%
YoY
|
$76.70M
-32.06%
YoY
|
$102.4M
39.32%
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 |
$28.70M
-147.67%
YoY
|
$373.6M
1.03%
YoY
|
$122.1M
109.08%
YoY
|
$204.0M
-408.62%
YoY
|
-$60.20M
-194.21%
YoY
|
$369.8M
-9.67%
YoY
|
$58.40M
-68.89%
YoY
|
-$66.10M
-143.95%
YoY
|
$63.90M
-241.69%
YoY
|
$409.4M
46.53%
YoY
|
$187.7M
17.75%
YoY
|
$150.4M
28.11%
YoY
|
-$45.10M
-40.89%
YoY
|
$279.4M
36.69%
YoY
|
$159.4M
-17.24%
YoY
|
$117.4M
42.3%
YoY
|
-$76.30M
4986.67%
YoY
|
$204.4M
-11.25%
YoY
|
$192.6M
30.66%
YoY
|
| Capital Expenditures |
$40.10M
-31.92%
YoY
|
$47.70M
-23.8%
YoY
|
$44.70M
-12.35%
YoY
|
$51.80M
-8.64%
YoY
|
$58.90M
12.84%
YoY
|
$62.60M
-10.06%
YoY
|
$51.00M
16.7%
YoY
|
$56.70M
28.28%
YoY
|
$52.20M
15.49%
YoY
|
$69.60M
36.2%
YoY
|
$43.70M
-190.85%
YoY
|
$44.20M
-195.26%
YoY
|
$45.20M
22.16%
YoY
|
$51.10M
-195.69%
YoY
|
-$48.10M
18.77%
YoY
|
-$46.40M
12.9%
YoY
|
$37.00M
14.91%
YoY
|
-$53.40M
-235.53%
YoY
|
-$40.50M
-260.71%
YoY
|
| Free Cash Flow |
-$11.40M
-90.43%
YoY
|
$325.9M
6.09%
YoY
|
$77.40M
945.95%
YoY
|
$152.2M
-223.94%
YoY
|
-$119.1M
-1117.95%
YoY
|
$307.2M
-9.59%
YoY
|
$7.400M
-94.86%
YoY
|
-$122.8M
-215.63%
YoY
|
$11.70M
-112.96%
YoY
|
$339.8M
48.84%
YoY
|
$144.0M
-30.6%
YoY
|
$106.2M
-35.16%
YoY
|
-$90.30M
-20.3%
YoY
|
$228.3M
-11.44%
YoY
|
$207.5M
-10.98%
YoY
|
$163.8M
32.52%
YoY
|
-$113.3M
236.2%
YoY
|
$257.8M
35.04%
YoY
|
$233.1M
90.75%
YoY
|
Loading...