|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$331.0M
-12.89%
YoY
|
$380.0M
-14.61%
YoY
|
$445.0M
112.92%
YoY
|
$209.0M
-16.4%
YoY
|
$250.0M
-205.04%
YoY
|
| Depreciation, Depletion And Amortization |
$154.0M
1.99%
YoY
|
$151.0M
4.86%
YoY
|
$144.0M
-1.37%
YoY
|
$146.0M
-8.75%
YoY
|
$160.0M
1.27%
YoY
|
| Cash From Operating Activities |
$665.0M
-3.9%
YoY
|
$692.0M
16.3%
YoY
|
$595.0M
495.0%
YoY
|
$100.0M
-61.09%
YoY
|
$257.0M
-31.83%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$274.0M
13.69%
YoY
|
$241.0M
-1.23%
YoY
|
$244.0M
-215.64%
YoY
|
-$211.0M
8.21%
YoY
|
-$195.0M
-2.5%
YoY
|
| Acquisitions |
$27.00M
N/A
|
N/A
|
N/A
|
$9.000M
N/A
|
N/A
|
| Other Investing Activities |
-$3.000M
-50.0%
YoY
|
-$6.000M
20.0%
YoY
|
-$5.000M
-105.38%
YoY
|
$93.00M
-1133.33%
YoY
|
-$9.000M
125.0%
YoY
|
| Cash From Investing Activities |
-$298.0M
26.81%
YoY
|
-$235.0M
9.81%
YoY
|
-$214.0M
81.36%
YoY
|
-$118.0M
-36.56%
YoY
|
-$186.0M
-35.42%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$160.0M
-205.26%
YoY
|
$152.0M
61.7%
YoY
|
$94.00M
-300.0%
YoY
|
-$47.00M
1466.67%
YoY
|
-$3.000M
-107.32%
YoY
|
| Debt Paid & Issued, Net |
$7.000M
-76.67%
YoY
|
$30.00M
-66.67%
YoY
|
$90.00M
-75.81%
YoY
|
$372.0M
67.57%
YoY
|
$222.0M
-45.85%
YoY
|
| Cash From Financing Activities |
-$336.0M
-19.04%
YoY
|
-$415.0M
2.98%
YoY
|
-$403.0M
-377.93%
YoY
|
$145.0M
-341.67%
YoY
|
-$60.00M
-54.55%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$665.0M
-3.9%
YoY
|
$692.0M
16.3%
YoY
|
$595.0M
495.0%
YoY
|
$100.0M
-61.09%
YoY
|
$257.0M
-31.83%
YoY
|
| Cash From Investing Activities |
-$298.0M
26.81%
YoY
|
-$235.0M
9.81%
YoY
|
-$214.0M
81.36%
YoY
|
-$118.0M
-36.56%
YoY
|
-$186.0M
-35.42%
YoY
|
| Cash From Financing Activities |
-$336.0M
-19.04%
YoY
|
-$415.0M
2.98%
YoY
|
-$403.0M
-377.93%
YoY
|
$145.0M
-341.67%
YoY
|
-$60.00M
-54.55%
YoY
|
| Net Change In Cash |
$35.00M
-333.33%
YoY
|
-$15.00M
-146.88%
YoY
|
$32.00M
-74.8%
YoY
|
$127.0M
568.42%
YoY
|
$19.00M
-205.56%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$665.0M
-3.9%
YoY
|
$692.0M
16.3%
YoY
|
$595.0M
495.0%
YoY
|
$100.0M
-61.09%
YoY
|
$257.0M
-31.83%
YoY
|
| Capital Expenditures |
$274.0M
13.69%
YoY
|
$241.0M
-1.23%
YoY
|
$244.0M
-215.64%
YoY
|
-$211.0M
8.21%
YoY
|
-$195.0M
-2.5%
YoY
|
| Free Cash Flow |
$391.0M
-13.3%
YoY
|
$451.0M
28.49%
YoY
|
$351.0M
12.86%
YoY
|
$311.0M
-31.19%
YoY
|
$452.0M
-21.66%
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 |
$68.00M
-27.66%
YoY
|
$73.00M
-21.51%
YoY
|
$42.00M
-68.66%
YoY
|
$101.0M
-7.34%
YoY
|
$94.00M
11.9%
YoY
|
$93.00M
86.0%
YoY
|
$134.0M
-41.74%
YoY
|
$109.0M
32.93%
YoY
|
$84.00M
12.0%
YoY
|
$50.00M
-7.41%
YoY
|
$230.0M
144.68%
YoY
|
$82.00M
-15.46%
YoY
|
$75.00M
-29.91%
YoY
|
$54.00M
-160.67%
YoY
|
$94.00M
224.14%
YoY
|
$97.00M
12.79%
YoY
|
$107.0M
42.67%
YoY
|
-$89.00M
-248.33%
YoY
|
$29.00M
-110.66%
YoY
|
| Depreciation, Depletion And Amortization |
$49.00M
28.95%
YoY
|
$41.00M
10.81%
YoY
|
$40.00M
8.11%
YoY
|
$39.00M
8.33%
YoY
|
$38.00M
2.7%
YoY
|
$37.00M
-9.76%
YoY
|
$37.00M
0.0%
YoY
|
$36.00M
0.0%
YoY
|
$37.00M
2.78%
YoY
|
$41.00M
17.14%
YoY
|
$37.00M
5.71%
YoY
|
$36.00M
0.0%
YoY
|
$36.00M
0.0%
YoY
|
$35.00M
-10.26%
YoY
|
$35.00M
-18.6%
YoY
|
$36.00M
-10.0%
YoY
|
$36.00M
-5.26%
YoY
|
$39.00M
0.0%
YoY
|
$43.00M
4.88%
YoY
|
| Cash From Operating Activities |
$77.00M
5.48%
YoY
|
$126.0M
1.61%
YoY
|
$219.0M
7.35%
YoY
|
$249.0M
20.29%
YoY
|
$73.00M
-58.52%
YoY
|
$124.0M
18.1%
YoY
|
$204.0M
47.83%
YoY
|
$207.0M
-14.81%
YoY
|
$176.0M
8.64%
YoY
|
$105.0M
101.92%
YoY
|
$138.0M
31.43%
YoY
|
$243.0M
614.71%
YoY
|
$162.0M
1520.0%
YoY
|
$52.00M
-206.12%
YoY
|
$105.0M
5.0%
YoY
|
$34.00M
-52.11%
YoY
|
$10.00M
-84.62%
YoY
|
-$49.00M
-333.33%
YoY
|
$100.0M
1.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$45.00M
-37.5%
YoY
|
$69.00M
-10.39%
YoY
|
$64.00M
-30.43%
YoY
|
$61.00M
17.31%
YoY
|
$72.00M
67.44%
YoY
|
$77.00M
42.59%
YoY
|
$92.00M
17.95%
YoY
|
$52.00M
-35.0%
YoY
|
$43.00M
-15.69%
YoY
|
$54.00M
54.29%
YoY
|
$78.00M
-186.67%
YoY
|
$80.00M
-260.0%
YoY
|
$51.00M
-224.39%
YoY
|
$35.00M
16.67%
YoY
|
-$90.00M
12.5%
YoY
|
-$50.00M
8.7%
YoY
|
-$41.00M
2.5%
YoY
|
$30.00M
3.45%
YoY
|
-$80.00M
110.53%
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$64.00M
-3300.0%
YoY
|
N/A
|
$5.000M
66.67%
YoY
|
-$4.000M
-500.0%
YoY
|
$2.000M
0.0%
YoY
|
-$27.00M
N/A
|
$3.000M
0.0%
YoY
|
$1.000M
-80.0%
YoY
|
$2.000M
-50.0%
YoY
|
$0.00
-100.0%
YoY
|
$3.000M
0.0%
YoY
|
$5.000M
25.0%
YoY
|
$4.000M
-95.29%
YoY
|
-$5.000M
400.0%
YoY
|
$3.000M
-25.0%
YoY
|
$4.000M
100.0%
YoY
|
$85.00M
2733.33%
YoY
|
-$1.000M
N/A
|
$4.000M
100.0%
YoY
|
| Cash From Investing Activities |
-$109.0M
55.71%
YoY
|
-$69.00M
-33.65%
YoY
|
-$59.00M
-33.71%
YoY
|
-$65.00M
27.45%
YoY
|
-$70.00M
70.73%
YoY
|
-$104.0M
92.59%
YoY
|
-$89.00M
18.67%
YoY
|
-$51.00M
-32.0%
YoY
|
-$41.00M
-12.77%
YoY
|
-$54.00M
217.65%
YoY
|
-$75.00M
-13.79%
YoY
|
-$75.00M
63.04%
YoY
|
-$47.00M
-206.82%
YoY
|
-$17.00M
-41.38%
YoY
|
-$87.00M
14.47%
YoY
|
-$46.00M
4.55%
YoY
|
$44.00M
-218.92%
YoY
|
-$29.00M
0.0%
YoY
|
-$76.00M
111.11%
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
|
$52.00M
-230.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$40.00M
53.85%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$26.00M
85.71%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$14.00M
-173.68%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$19.00M
1800.0%
YoY
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
$2.000M
100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
-83.33%
YoY
|
N/A
|
N/A
|
N/A
|
$6.000M
20.0%
YoY
|
N/A
|
N/A
|
N/A
|
$5.000M
-92.42%
YoY
|
N/A
|
| Cash From Financing Activities |
$53.00M
211.76%
YoY
|
-$92.00M
283.33%
YoY
|
-$146.0M
64.04%
YoY
|
-$183.0M
39.69%
YoY
|
$17.00M
-110.24%
YoY
|
-$24.00M
-17.24%
YoY
|
-$89.00M
178.13%
YoY
|
-$131.0M
-18.63%
YoY
|
-$166.0M
40.68%
YoY
|
-$29.00M
-68.48%
YoY
|
-$32.00M
-300.0%
YoY
|
-$161.0M
-465.91%
YoY
|
-$118.0M
555.56%
YoY
|
-$92.00M
-189.32%
YoY
|
$16.00M
-233.33%
YoY
|
$44.00M
-309.52%
YoY
|
-$18.00M
-263.64%
YoY
|
$103.0M
-371.05%
YoY
|
-$12.00M
-87.37%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$77.00M
5.48%
YoY
|
$126.0M
1.61%
YoY
|
$219.0M
7.35%
YoY
|
$249.0M
20.29%
YoY
|
$73.00M
-58.52%
YoY
|
$124.0M
18.1%
YoY
|
$204.0M
47.83%
YoY
|
$207.0M
-14.81%
YoY
|
$176.0M
8.64%
YoY
|
$105.0M
101.92%
YoY
|
$138.0M
31.43%
YoY
|
$243.0M
614.71%
YoY
|
$162.0M
1520.0%
YoY
|
$52.00M
-206.12%
YoY
|
$105.0M
5.0%
YoY
|
$34.00M
-52.11%
YoY
|
$10.00M
-84.62%
YoY
|
-$49.00M
-333.33%
YoY
|
$100.0M
1.01%
YoY
|
| Cash From Investing Activities |
-$109.0M
55.71%
YoY
|
-$69.00M
-33.65%
YoY
|
-$59.00M
-33.71%
YoY
|
-$65.00M
27.45%
YoY
|
-$70.00M
70.73%
YoY
|
-$104.0M
92.59%
YoY
|
-$89.00M
18.67%
YoY
|
-$51.00M
-32.0%
YoY
|
-$41.00M
-12.77%
YoY
|
-$54.00M
217.65%
YoY
|
-$75.00M
-13.79%
YoY
|
-$75.00M
63.04%
YoY
|
-$47.00M
-206.82%
YoY
|
-$17.00M
-41.38%
YoY
|
-$87.00M
14.47%
YoY
|
-$46.00M
4.55%
YoY
|
$44.00M
-218.92%
YoY
|
-$29.00M
0.0%
YoY
|
-$76.00M
111.11%
YoY
|
| Cash From Financing Activities |
$53.00M
211.76%
YoY
|
-$92.00M
283.33%
YoY
|
-$146.0M
64.04%
YoY
|
-$183.0M
39.69%
YoY
|
$17.00M
-110.24%
YoY
|
-$24.00M
-17.24%
YoY
|
-$89.00M
178.13%
YoY
|
-$131.0M
-18.63%
YoY
|
-$166.0M
40.68%
YoY
|
-$29.00M
-68.48%
YoY
|
-$32.00M
-300.0%
YoY
|
-$161.0M
-465.91%
YoY
|
-$118.0M
555.56%
YoY
|
-$92.00M
-189.32%
YoY
|
$16.00M
-233.33%
YoY
|
$44.00M
-309.52%
YoY
|
-$18.00M
-263.64%
YoY
|
$103.0M
-371.05%
YoY
|
-$12.00M
-87.37%
YoY
|
| Net Change In Cash |
$21.00M
5.0%
YoY
|
-$28.00M
-30.0%
YoY
|
$14.00M
-46.15%
YoY
|
$1.000M
-96.0%
YoY
|
$20.00M
-164.52%
YoY
|
-$40.00M
-766.67%
YoY
|
$26.00M
-16.13%
YoY
|
$25.00M
257.14%
YoY
|
-$31.00M
933.33%
YoY
|
$6.000M
-137.5%
YoY
|
$31.00M
-8.82%
YoY
|
$7.000M
-78.13%
YoY
|
-$3.000M
-108.33%
YoY
|
-$16.00M
-260.0%
YoY
|
$34.00M
183.33%
YoY
|
$32.00M
433.33%
YoY
|
$36.00M
-7.69%
YoY
|
$10.00M
-350.0%
YoY
|
$12.00M
-137.5%
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 |
$77.00M
5.48%
YoY
|
$126.0M
1.61%
YoY
|
$219.0M
7.35%
YoY
|
$249.0M
20.29%
YoY
|
$73.00M
-58.52%
YoY
|
$124.0M
18.1%
YoY
|
$204.0M
47.83%
YoY
|
$207.0M
-14.81%
YoY
|
$176.0M
8.64%
YoY
|
$105.0M
101.92%
YoY
|
$138.0M
31.43%
YoY
|
$243.0M
614.71%
YoY
|
$162.0M
1520.0%
YoY
|
$52.00M
-206.12%
YoY
|
$105.0M
5.0%
YoY
|
$34.00M
-52.11%
YoY
|
$10.00M
-84.62%
YoY
|
-$49.00M
-333.33%
YoY
|
$100.0M
1.01%
YoY
|
| Capital Expenditures |
$45.00M
-37.5%
YoY
|
$69.00M
-10.39%
YoY
|
$64.00M
-30.43%
YoY
|
$61.00M
17.31%
YoY
|
$72.00M
67.44%
YoY
|
$77.00M
42.59%
YoY
|
$92.00M
17.95%
YoY
|
$52.00M
-35.0%
YoY
|
$43.00M
-15.69%
YoY
|
$54.00M
54.29%
YoY
|
$78.00M
-186.67%
YoY
|
$80.00M
-260.0%
YoY
|
$51.00M
-224.39%
YoY
|
$35.00M
16.67%
YoY
|
-$90.00M
12.5%
YoY
|
-$50.00M
8.7%
YoY
|
-$41.00M
2.5%
YoY
|
$30.00M
3.45%
YoY
|
-$80.00M
110.53%
YoY
|
| Free Cash Flow |
$32.00M
3100.0%
YoY
|
$57.00M
21.28%
YoY
|
$155.0M
38.39%
YoY
|
$188.0M
21.29%
YoY
|
$1.000M
-99.25%
YoY
|
$47.00M
-7.84%
YoY
|
$112.0M
86.67%
YoY
|
$155.0M
-4.91%
YoY
|
$133.0M
19.82%
YoY
|
$51.00M
200.0%
YoY
|
$60.00M
-69.23%
YoY
|
$163.0M
94.05%
YoY
|
$111.0M
117.65%
YoY
|
$17.00M
-121.52%
YoY
|
$195.0M
8.33%
YoY
|
$84.00M
-28.21%
YoY
|
$51.00M
-51.43%
YoY
|
-$79.00M
887.5%
YoY
|
$180.0M
31.39%
YoY
|
Loading...