|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$263.0M
47.75%
YoY
|
$178.0M
-9.64%
YoY
|
$197.0M
-31.6%
YoY
|
$288.0M
105.71%
YoY
|
$140.0M
366.67%
YoY
|
| Depreciation, Depletion And Amortization |
$107.0M
5.94%
YoY
|
$101.0M
4.12%
YoY
|
$97.00M
3.19%
YoY
|
$94.00M
-2.08%
YoY
|
$96.00M
-1.03%
YoY
|
| Cash From Operating Activities |
$656.0M
147.55%
YoY
|
$265.0M
-7.02%
YoY
|
$285.0M
69.64%
YoY
|
$168.0M
-52.41%
YoY
|
$353.0M
28.83%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$49.00M
75.0%
YoY
|
$28.00M
-70.83%
YoY
|
$96.00M
200.0%
YoY
|
$32.00M
-13.51%
YoY
|
$37.00M
-43.94%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$176.0M
137.84%
YoY
|
$74.00M
-42.64%
YoY
|
$129.0M
-27.53%
YoY
|
$178.0M
16.34%
YoY
|
$153.0M
109.59%
YoY
|
| Cash From Investing Activities |
$127.0M
176.09%
YoY
|
$46.00M
39.39%
YoY
|
$33.00M
-77.4%
YoY
|
$146.0M
25.86%
YoY
|
$116.0M
1557.14%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$157.0M
38.94%
YoY
|
-$113.0M
-33.14%
YoY
|
-$169.0M
-3.98%
YoY
|
-$176.0M
16.56%
YoY
|
-$151.0M
25.83%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$334.0M
33.07%
YoY
|
-$251.0M
58.86%
YoY
|
-$158.0M
-16.4%
YoY
|
-$189.0M
-28.95%
YoY
|
-$266.0M
5.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$656.0M
147.55%
YoY
|
$265.0M
-7.02%
YoY
|
$285.0M
69.64%
YoY
|
$168.0M
-52.41%
YoY
|
$353.0M
28.83%
YoY
|
| Cash From Investing Activities |
$127.0M
176.09%
YoY
|
$46.00M
39.39%
YoY
|
$33.00M
-77.4%
YoY
|
$146.0M
25.86%
YoY
|
$116.0M
1557.14%
YoY
|
| Cash From Financing Activities |
-$334.0M
33.07%
YoY
|
-$251.0M
58.86%
YoY
|
-$158.0M
-16.4%
YoY
|
-$189.0M
-28.95%
YoY
|
-$266.0M
5.14%
YoY
|
| Net Change In Cash |
$449.0M
648.33%
YoY
|
$60.00M
-62.5%
YoY
|
$160.0M
28.0%
YoY
|
$125.0M
-38.42%
YoY
|
$203.0M
625.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$656.0M
147.55%
YoY
|
$265.0M
-7.02%
YoY
|
$285.0M
69.64%
YoY
|
$168.0M
-52.41%
YoY
|
$353.0M
28.83%
YoY
|
| Capital Expenditures |
$49.00M
75.0%
YoY
|
$28.00M
-70.83%
YoY
|
$96.00M
200.0%
YoY
|
$32.00M
-13.51%
YoY
|
$37.00M
-43.94%
YoY
|
| Free Cash Flow |
$607.0M
156.12%
YoY
|
$237.0M
25.4%
YoY
|
$189.0M
38.97%
YoY
|
$136.0M
-56.96%
YoY
|
$316.0M
51.92%
YoY
|
|
Concept
|
2025 Q4 | 2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q3 | 2021 Q4 | 2021 Q3 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$162.0M
97.56%
YoY
|
$101.0M
5.21%
YoY
|
$82.00M
-38.81%
YoY
|
$96.00M
52.38%
YoY
|
$134.0M
-29.1%
YoY
|
$63.00M
N/A
|
$189.0M
117.24%
YoY
|
$99.00M
86.79%
YoY
|
$87.00M
770.0%
YoY
|
$53.00M
N/A
|
$10.00M
-88.1%
YoY
|
$20.00M
-56.52%
YoY
|
$84.00M
27.27%
YoY
|
$46.00M
-33.33%
YoY
|
$66.00M
-55.41%
YoY
|
$69.00M
245.0%
YoY
|
$148.0M
322.86%
YoY
|
$20.00M
N/A
|
$35.00M
-162.5%
YoY
|
-$11.00M
N/A
|
| Depreciation, Depletion And Amortization |
$54.00M
5.88%
YoY
|
$53.00M
6.0%
YoY
|
$51.00M
8.51%
YoY
|
$50.00M
0.0%
YoY
|
$47.00M
-2.08%
YoY
|
$50.00M
N/A
|
$48.00M
-2.04%
YoY
|
$46.00M
-2.13%
YoY
|
$49.00M
4.26%
YoY
|
$47.00M
N/A
|
$47.00M
23.68%
YoY
|
$50.00M
-3.85%
YoY
|
$38.00M
80.95%
YoY
|
$52.00M
92.59%
YoY
|
$21.00M
-12.5%
YoY
|
$27.00M
3.85%
YoY
|
$24.00M
-11.11%
YoY
|
$26.00M
N/A
|
$27.00M
-10.0%
YoY
|
$24.00M
N/A
|
| Cash From Operating Activities |
$233.0M
1.3%
YoY
|
$423.0M
1108.57%
YoY
|
$230.0M
-2.95%
YoY
|
$35.00M
-27.08%
YoY
|
$237.0M
59.06%
YoY
|
$48.00M
N/A
|
$149.0M
-23.98%
YoY
|
$19.00M
-87.9%
YoY
|
$196.0M
4.81%
YoY
|
$157.0M
N/A
|
$187.0M
52.03%
YoY
|
$87.00M
-1.14%
YoY
|
$123.0M
-233.7%
YoY
|
$88.00M
-331.58%
YoY
|
-$92.00M
-387.5%
YoY
|
-$38.00M
-733.33%
YoY
|
$32.00M
-203.23%
YoY
|
$6.000M
N/A
|
-$31.00M
-68.69%
YoY
|
-$105.0M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$26.00M
62.5%
YoY
|
$23.00M
91.67%
YoY
|
$16.00M
-75.76%
YoY
|
$12.00M
-60.0%
YoY
|
$66.00M
247.37%
YoY
|
$30.00M
N/A
|
$19.00M
-9.52%
YoY
|
$13.00M
-18.75%
YoY
|
$21.00M
-16.0%
YoY
|
$16.00M
N/A
|
$25.00M
-45.65%
YoY
|
$41.00M
13.89%
YoY
|
$46.00M
-25.81%
YoY
|
$36.00M
-14.29%
YoY
|
$62.00M
77.14%
YoY
|
$42.00M
-41.67%
YoY
|
$35.00M
1066.67%
YoY
|
$72.00M
N/A
|
$3.000M
-92.5%
YoY
|
$49.00M
N/A
|
| 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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$161.0M
274.42%
YoY
|
$15.00M
-51.61%
YoY
|
$43.00M
-63.56%
YoY
|
$31.00M
181.82%
YoY
|
$118.0M
-16.9%
YoY
|
$11.00M
N/A
|
$142.0M
42.0%
YoY
|
$36.00M
-32.08%
YoY
|
$100.0M
156.41%
YoY
|
$53.00M
N/A
|
$39.00M
-70.23%
YoY
|
$34.00M
-46.88%
YoY
|
$131.0M
4.8%
YoY
|
$64.00M
-50.39%
YoY
|
$125.0M
-41.04%
YoY
|
$129.0M
545.0%
YoY
|
$212.0M
112.0%
YoY
|
$20.00M
N/A
|
$100.0M
49.25%
YoY
|
$116.0M
N/A
|
| Cash From Investing Activities |
$135.0M
400.0%
YoY
|
-$8.000M
-142.11%
YoY
|
$27.00M
-48.08%
YoY
|
$19.00M
-200.0%
YoY
|
$52.00M
-57.72%
YoY
|
-$19.00M
N/A
|
$123.0M
55.7%
YoY
|
$23.00M
-37.84%
YoY
|
$79.00M
464.29%
YoY
|
$37.00M
N/A
|
$14.00M
-83.53%
YoY
|
-$7.000M
-125.0%
YoY
|
$85.00M
34.92%
YoY
|
$28.00M
-67.82%
YoY
|
$63.00M
-64.41%
YoY
|
$87.00M
-267.31%
YoY
|
$177.0M
82.47%
YoY
|
-$52.00M
N/A
|
$97.00M
259.26%
YoY
|
$67.00M
N/A
|
| 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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$85.00M
117.95%
YoY
|
-$72.00M
-2.7%
YoY
|
-$39.00M
-51.25%
YoY
|
-$74.00M
-16.85%
YoY
|
-$80.00M
-23.81%
YoY
|
-$89.00M
N/A
|
-$105.0M
94.44%
YoY
|
-$71.00M
-26.8%
YoY
|
-$54.00M
-55.0%
YoY
|
-$97.00M
N/A
|
-$120.0M
5900.0%
YoY
|
$0.00
N/A
|
-$2.000M
0.0%
YoY
|
$0.00
-100.0%
YoY
|
-$2.000M
100.0%
YoY
|
-$2.000M
100.0%
YoY
|
-$1.000M
N/A
|
-$1.000M
N/A
|
$0.00
-100.0%
YoY
|
-$4.000M
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
|
N/A
|
| Cash From Financing Activities |
-$207.0M
66.94%
YoY
|
-$127.0M
0.0%
YoY
|
-$124.0M
-230.53%
YoY
|
-$127.0M
-49.8%
YoY
|
$95.00M
-145.02%
YoY
|
-$253.0M
N/A
|
-$211.0M
71.54%
YoY
|
$22.00M
-115.38%
YoY
|
-$123.0M
-27.22%
YoY
|
-$143.0M
N/A
|
-$169.0M
17.36%
YoY
|
-$84.00M
75.0%
YoY
|
-$144.0M
-43.31%
YoY
|
-$48.00M
-49.47%
YoY
|
-$254.0M
309.68%
YoY
|
-$95.00M
-173.64%
YoY
|
-$62.00M
16.98%
YoY
|
$129.0M
N/A
|
-$53.00M
N/A
|
$50.00M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$233.0M
1.3%
YoY
|
$423.0M
1108.57%
YoY
|
$230.0M
-2.95%
YoY
|
$35.00M
-27.08%
YoY
|
$237.0M
59.06%
YoY
|
$48.00M
N/A
|
$149.0M
-23.98%
YoY
|
$19.00M
-87.9%
YoY
|
$196.0M
4.81%
YoY
|
$157.0M
N/A
|
$187.0M
52.03%
YoY
|
$87.00M
-1.14%
YoY
|
$123.0M
-233.7%
YoY
|
$88.00M
-331.58%
YoY
|
-$92.00M
-387.5%
YoY
|
-$38.00M
-733.33%
YoY
|
$32.00M
-203.23%
YoY
|
$6.000M
N/A
|
-$31.00M
-68.69%
YoY
|
-$105.0M
N/A
|
| Cash From Investing Activities |
$135.0M
400.0%
YoY
|
-$8.000M
-142.11%
YoY
|
$27.00M
-48.08%
YoY
|
$19.00M
-200.0%
YoY
|
$52.00M
-57.72%
YoY
|
-$19.00M
N/A
|
$123.0M
55.7%
YoY
|
$23.00M
-37.84%
YoY
|
$79.00M
464.29%
YoY
|
$37.00M
N/A
|
$14.00M
-83.53%
YoY
|
-$7.000M
-125.0%
YoY
|
$85.00M
34.92%
YoY
|
$28.00M
-67.82%
YoY
|
$63.00M
-64.41%
YoY
|
$87.00M
-267.31%
YoY
|
$177.0M
82.47%
YoY
|
-$52.00M
N/A
|
$97.00M
259.26%
YoY
|
$67.00M
N/A
|
| Cash From Financing Activities |
-$207.0M
66.94%
YoY
|
-$127.0M
0.0%
YoY
|
-$124.0M
-230.53%
YoY
|
-$127.0M
-49.8%
YoY
|
$95.00M
-145.02%
YoY
|
-$253.0M
N/A
|
-$211.0M
71.54%
YoY
|
$22.00M
-115.38%
YoY
|
-$123.0M
-27.22%
YoY
|
-$143.0M
N/A
|
-$169.0M
17.36%
YoY
|
-$84.00M
75.0%
YoY
|
-$144.0M
-43.31%
YoY
|
-$48.00M
-49.47%
YoY
|
-$254.0M
309.68%
YoY
|
-$95.00M
-173.64%
YoY
|
-$62.00M
16.98%
YoY
|
$129.0M
N/A
|
-$53.00M
N/A
|
$50.00M
N/A
|
| Net Change In Cash |
$161.0M
21.05%
YoY
|
$288.0M
-494.52%
YoY
|
$133.0M
-65.36%
YoY
|
-$73.00M
-67.41%
YoY
|
$384.0M
529.51%
YoY
|
-$224.0M
N/A
|
$61.00M
-59.87%
YoY
|
$64.00M
25.49%
YoY
|
$152.0M
375.0%
YoY
|
$51.00M
N/A
|
$32.00M
-50.0%
YoY
|
-$4.000M
-105.88%
YoY
|
$64.00M
-122.61%
YoY
|
$68.00M
-247.83%
YoY
|
-$283.0M
-292.52%
YoY
|
-$46.00M
-155.42%
YoY
|
$147.0M
1030.77%
YoY
|
$83.00M
N/A
|
$13.00M
-118.06%
YoY
|
$12.00M
N/A
|
| 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
|
N/A
|
| Cash From Operating Activities |
$233.0M
1.3%
YoY
|
$423.0M
1108.57%
YoY
|
$230.0M
-2.95%
YoY
|
$35.00M
-27.08%
YoY
|
$237.0M
59.06%
YoY
|
$48.00M
N/A
|
$149.0M
-23.98%
YoY
|
$19.00M
-87.9%
YoY
|
$196.0M
4.81%
YoY
|
$157.0M
N/A
|
$187.0M
52.03%
YoY
|
$87.00M
-1.14%
YoY
|
$123.0M
-233.7%
YoY
|
$88.00M
-331.58%
YoY
|
-$92.00M
-387.5%
YoY
|
-$38.00M
-733.33%
YoY
|
$32.00M
-203.23%
YoY
|
$6.000M
N/A
|
-$31.00M
-68.69%
YoY
|
-$105.0M
N/A
|
| Capital Expenditures |
$26.00M
62.5%
YoY
|
$23.00M
91.67%
YoY
|
$16.00M
-75.76%
YoY
|
$12.00M
-60.0%
YoY
|
$66.00M
247.37%
YoY
|
$30.00M
N/A
|
$19.00M
-9.52%
YoY
|
$13.00M
-18.75%
YoY
|
$21.00M
-16.0%
YoY
|
$16.00M
N/A
|
$25.00M
-45.65%
YoY
|
$41.00M
13.89%
YoY
|
$46.00M
-25.81%
YoY
|
$36.00M
-14.29%
YoY
|
$62.00M
77.14%
YoY
|
$42.00M
-41.67%
YoY
|
$35.00M
1066.67%
YoY
|
$72.00M
N/A
|
$3.000M
-92.5%
YoY
|
$49.00M
N/A
|
| Free Cash Flow |
$207.0M
-3.27%
YoY
|
$400.0M
1639.13%
YoY
|
$214.0M
25.15%
YoY
|
$23.00M
27.78%
YoY
|
$171.0M
31.54%
YoY
|
$18.00M
N/A
|
$130.0M
-25.71%
YoY
|
$6.000M
-95.74%
YoY
|
$175.0M
8.02%
YoY
|
$141.0M
N/A
|
$162.0M
110.39%
YoY
|
$46.00M
-11.54%
YoY
|
$77.00M
-150.0%
YoY
|
$52.00M
-165.0%
YoY
|
-$154.0M
5033.33%
YoY
|
-$80.00M
21.21%
YoY
|
-$3.000M
-91.18%
YoY
|
-$66.00M
N/A
|
-$34.00M
-75.54%
YoY
|
-$154.0M
N/A
|
Loading...