|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$138.2M
-55.38%
YoY
|
$309.7M
64.56%
YoY
|
$188.2M
-169.4%
YoY
|
-$271.2M
-35.85%
YoY
|
-$422.8M
-31.46%
YoY
|
| Depreciation, Depletion And Amortization |
$201.9M
2.23%
YoY
|
$197.5M
-5.73%
YoY
|
$209.5M
-12.05%
YoY
|
$238.2M
-10.24%
YoY
|
$265.4M
2.15%
YoY
|
| Cash From Operating Activities |
$396.1M
-15.0%
YoY
|
$466.0M
4.88%
YoY
|
$444.3M
226.69%
YoY
|
$136.0M
-18.18%
YoY
|
$166.2M
-150.35%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$218.9M
45.16%
YoY
|
$150.8M
0.87%
YoY
|
$149.5M
35.05%
YoY
|
$110.7M
15.87%
YoY
|
$95.54M
13.84%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$9.700M
148.72%
YoY
|
$3.900M
-77.97%
YoY
|
$17.70M
22.92%
YoY
|
$14.40M
130.55%
YoY
|
$6.246M
941.0%
YoY
|
| Cash From Investing Activities |
-$209.2M
42.41%
YoY
|
-$146.9M
11.46%
YoY
|
-$131.8M
36.86%
YoY
|
-$96.30M
7.84%
YoY
|
-$89.30M
7.11%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
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
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$10.28M
53.7%
YoY
|
| Cash From Financing Activities |
-$913.1M
785.65%
YoY
|
-$103.1M
-17.78%
YoY
|
-$125.4M
140.23%
YoY
|
-$52.20M
161.92%
YoY
|
-$19.93M
-103.41%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$396.1M
-15.0%
YoY
|
$466.0M
4.88%
YoY
|
$444.3M
226.69%
YoY
|
$136.0M
-18.18%
YoY
|
$166.2M
-150.35%
YoY
|
| Cash From Investing Activities |
-$209.2M
42.41%
YoY
|
-$146.9M
11.46%
YoY
|
-$131.8M
36.86%
YoY
|
-$96.30M
7.84%
YoY
|
-$89.30M
7.11%
YoY
|
| Cash From Financing Activities |
-$913.1M
785.65%
YoY
|
-$103.1M
-17.78%
YoY
|
-$125.4M
140.23%
YoY
|
-$52.20M
161.92%
YoY
|
-$19.93M
-103.41%
YoY
|
| Net Change In Cash |
-$726.2M
-436.2%
YoY
|
$216.0M
15.45%
YoY
|
$187.1M
-1596.8%
YoY
|
-$12.50M
-124.04%
YoY
|
$52.00M
-68.87%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$396.1M
-15.0%
YoY
|
$466.0M
4.88%
YoY
|
$444.3M
226.69%
YoY
|
$136.0M
-18.18%
YoY
|
$166.2M
-150.35%
YoY
|
| Capital Expenditures |
$218.9M
45.16%
YoY
|
$150.8M
0.87%
YoY
|
$149.5M
35.05%
YoY
|
$110.7M
15.87%
YoY
|
$95.54M
13.84%
YoY
|
| Free Cash Flow |
$177.2M
-43.78%
YoY
|
$315.2M
6.92%
YoY
|
$294.8M
1065.22%
YoY
|
$25.30M
-64.2%
YoY
|
$70.68M
-117.07%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$6.400M
-83.55%
YoY
|
$33.80M
-33.46%
YoY
|
$49.50M
-73.64%
YoY
|
$93.50M
104.15%
YoY
|
-$38.90M
-256.85%
YoY
|
$50.80M
-387.01%
YoY
|
$187.8M
-308.2%
YoY
|
$45.80M
-60.79%
YoY
|
$24.80M
700.0%
YoY
|
-$17.70M
-81.92%
YoY
|
-$90.20M
268.16%
YoY
|
$116.8M
-259.13%
YoY
|
$3.100M
-104.19%
YoY
|
-$97.90M
-1805.87%
YoY
|
-$24.50M
-68.51%
YoY
|
-$73.40M
-48.46%
YoY
|
-$74.00M
-64.47%
YoY
|
$5.739M
-102.4%
YoY
|
-$77.81M
-47.28%
YoY
|
-$142.4M
-16.43%
YoY
|
| Depreciation, Depletion And Amortization |
$51.60M
4.24%
YoY
|
$52.10M
5.89%
YoY
|
$50.90M
3.67%
YoY
|
$49.40M
-0.8%
YoY
|
$49.50M
0.2%
YoY
|
$49.20M
-1.4%
YoY
|
$49.10M
-5.39%
YoY
|
$49.80M
-5.68%
YoY
|
$49.40M
-10.02%
YoY
|
$49.90M
-12.76%
YoY
|
$51.90M
-10.98%
YoY
|
$52.80M
-13.44%
YoY
|
$54.90M
-11.02%
YoY
|
$57.20M
-9.31%
YoY
|
$58.30M
-13.25%
YoY
|
$61.00M
-8.82%
YoY
|
$61.70M
-9.53%
YoY
|
$63.07M
-7.92%
YoY
|
$67.21M
7.46%
YoY
|
$66.90M
5.22%
YoY
|
| Cash From Operating Activities |
-$20.40M
-82.87%
YoY
|
$147.8M
-24.75%
YoY
|
$91.50M
-14.8%
YoY
|
$275.9M
49.22%
YoY
|
-$119.1M
424.67%
YoY
|
$196.4M
81.01%
YoY
|
$107.4M
26.8%
YoY
|
$184.9M
-23.97%
YoY
|
-$22.70M
-387.34%
YoY
|
$108.5M
0.18%
YoY
|
$84.70M
-560.33%
YoY
|
$243.2M
47.48%
YoY
|
$7.900M
-106.65%
YoY
|
$108.3M
-48.04%
YoY
|
-$18.40M
-11.48%
YoY
|
$164.9M
60.59%
YoY
|
-$118.8M
-4.27%
YoY
|
$208.4M
-228.34%
YoY
|
-$20.79M
50.62%
YoY
|
$102.7M
-174.25%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$37.70M
70.59%
YoY
|
$113.3M
86.96%
YoY
|
$53.40M
24.19%
YoY
|
$30.10M
27.0%
YoY
|
$22.10M
-5.96%
YoY
|
$60.60M
1.34%
YoY
|
$43.00M
22.51%
YoY
|
$23.70M
-16.25%
YoY
|
$23.50M
-10.65%
YoY
|
$59.80M
31.72%
YoY
|
$35.10M
-242.11%
YoY
|
$28.30M
-229.22%
YoY
|
$26.30M
40.64%
YoY
|
$45.40M
-218.54%
YoY
|
-$24.70M
-201.13%
YoY
|
-$21.90M
-244.66%
YoY
|
$18.70M
5.65%
YoY
|
-$38.30M
134.96%
YoY
|
$24.43M
18.23%
YoY
|
$15.14M
18.13%
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
|
N/A
|
| Other Investing Activities |
$200.0K
-97.06%
YoY
|
$2.700M
-3.57%
YoY
|
$0.00
-100.0%
YoY
|
$200.0K
-66.67%
YoY
|
$6.800M
3300.0%
YoY
|
$2.800M
-3.45%
YoY
|
$300.0K
-97.97%
YoY
|
$600.0K
N/A
|
$200.0K
N/A
|
$2.900M
20.83%
YoY
|
$14.80M
7300.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$2.400M
-40.8%
YoY
|
$200.0K
1.52%
YoY
|
$1.200M
-39.85%
YoY
|
$10.60M
N/A
|
$4.054M
913.5%
YoY
|
$197.0K
97.0%
YoY
|
$1.995M
1895.0%
YoY
|
| Cash From Investing Activities |
-$37.50M
145.1%
YoY
|
-$110.6M
91.35%
YoY
|
-$53.40M
25.06%
YoY
|
-$29.90M
29.44%
YoY
|
-$15.30M
-34.33%
YoY
|
-$57.80M
1.58%
YoY
|
-$42.70M
110.34%
YoY
|
-$23.10M
-18.37%
YoY
|
-$23.30M
-11.41%
YoY
|
-$56.90M
32.33%
YoY
|
-$20.30M
-17.14%
YoY
|
-$28.30M
36.71%
YoY
|
-$26.30M
224.69%
YoY
|
-$43.00M
25.57%
YoY
|
-$24.50M
1.12%
YoY
|
-$20.70M
57.73%
YoY
|
-$8.100M
-54.24%
YoY
|
-$34.24M
115.37%
YoY
|
-$24.23M
17.04%
YoY
|
-$13.12M
3.34%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
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
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
|
$3.400M
70.0%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$36.80M
-84.01%
YoY
|
-$151.3M
1701.19%
YoY
|
-$515.5M
-802.32%
YoY
|
-$16.20M
-89.73%
YoY
|
-$230.1M
2112.5%
YoY
|
-$8.400M
13.51%
YoY
|
$73.40M
-1119.44%
YoY
|
-$157.7M
48.91%
YoY
|
-$10.40M
112.24%
YoY
|
-$7.400M
-62.24%
YoY
|
-$7.200M
-46.27%
YoY
|
-$105.9M
899.06%
YoY
|
-$4.900M
-43.02%
YoY
|
-$19.60M
179.0%
YoY
|
-$13.40M
123.41%
YoY
|
-$10.60M
37.54%
YoY
|
-$8.600M
-1175.0%
YoY
|
-$7.025M
-201.81%
YoY
|
-$5.998M
-102.09%
YoY
|
-$7.707M
-103.18%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$20.40M
-82.87%
YoY
|
$147.8M
-24.75%
YoY
|
$91.50M
-14.8%
YoY
|
$275.9M
49.22%
YoY
|
-$119.1M
424.67%
YoY
|
$196.4M
81.01%
YoY
|
$107.4M
26.8%
YoY
|
$184.9M
-23.97%
YoY
|
-$22.70M
-387.34%
YoY
|
$108.5M
0.18%
YoY
|
$84.70M
-560.33%
YoY
|
$243.2M
47.48%
YoY
|
$7.900M
-106.65%
YoY
|
$108.3M
-48.04%
YoY
|
-$18.40M
-11.48%
YoY
|
$164.9M
60.59%
YoY
|
-$118.8M
-4.27%
YoY
|
$208.4M
-228.34%
YoY
|
-$20.79M
50.62%
YoY
|
$102.7M
-174.25%
YoY
|
| Cash From Investing Activities |
-$37.50M
145.1%
YoY
|
-$110.6M
91.35%
YoY
|
-$53.40M
25.06%
YoY
|
-$29.90M
29.44%
YoY
|
-$15.30M
-34.33%
YoY
|
-$57.80M
1.58%
YoY
|
-$42.70M
110.34%
YoY
|
-$23.10M
-18.37%
YoY
|
-$23.30M
-11.41%
YoY
|
-$56.90M
32.33%
YoY
|
-$20.30M
-17.14%
YoY
|
-$28.30M
36.71%
YoY
|
-$26.30M
224.69%
YoY
|
-$43.00M
25.57%
YoY
|
-$24.50M
1.12%
YoY
|
-$20.70M
57.73%
YoY
|
-$8.100M
-54.24%
YoY
|
-$34.24M
115.37%
YoY
|
-$24.23M
17.04%
YoY
|
-$13.12M
3.34%
YoY
|
| Cash From Financing Activities |
-$36.80M
-84.01%
YoY
|
-$151.3M
1701.19%
YoY
|
-$515.5M
-802.32%
YoY
|
-$16.20M
-89.73%
YoY
|
-$230.1M
2112.5%
YoY
|
-$8.400M
13.51%
YoY
|
$73.40M
-1119.44%
YoY
|
-$157.7M
48.91%
YoY
|
-$10.40M
112.24%
YoY
|
-$7.400M
-62.24%
YoY
|
-$7.200M
-46.27%
YoY
|
-$105.9M
899.06%
YoY
|
-$4.900M
-43.02%
YoY
|
-$19.60M
179.0%
YoY
|
-$13.40M
123.41%
YoY
|
-$10.60M
37.54%
YoY
|
-$8.600M
-1175.0%
YoY
|
-$7.025M
-201.81%
YoY
|
-$5.998M
-102.09%
YoY
|
-$7.707M
-103.18%
YoY
|
| Net Change In Cash |
-$94.70M
-74.02%
YoY
|
-$114.1M
-187.63%
YoY
|
-$477.4M
-445.69%
YoY
|
$229.8M
5504.88%
YoY
|
-$364.5M
546.28%
YoY
|
$130.2M
194.57%
YoY
|
$138.1M
141.43%
YoY
|
$4.100M
-96.24%
YoY
|
-$56.40M
142.06%
YoY
|
$44.20M
-3.28%
YoY
|
$57.20M
-201.6%
YoY
|
$109.0M
-18.41%
YoY
|
-$23.30M
-83.2%
YoY
|
$45.70M
-72.66%
YoY
|
-$56.30M
10.37%
YoY
|
$133.6M
63.22%
YoY
|
-$138.7M
-2.73%
YoY
|
$167.2M
-197.52%
YoY
|
-$51.01M
-120.22%
YoY
|
$81.85M
-10.74%
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
|
N/A
|
| Cash From Operating Activities |
-$20.40M
-82.87%
YoY
|
$147.8M
-24.75%
YoY
|
$91.50M
-14.8%
YoY
|
$275.9M
49.22%
YoY
|
-$119.1M
424.67%
YoY
|
$196.4M
81.01%
YoY
|
$107.4M
26.8%
YoY
|
$184.9M
-23.97%
YoY
|
-$22.70M
-387.34%
YoY
|
$108.5M
0.18%
YoY
|
$84.70M
-560.33%
YoY
|
$243.2M
47.48%
YoY
|
$7.900M
-106.65%
YoY
|
$108.3M
-48.04%
YoY
|
-$18.40M
-11.48%
YoY
|
$164.9M
60.59%
YoY
|
-$118.8M
-4.27%
YoY
|
$208.4M
-228.34%
YoY
|
-$20.79M
50.62%
YoY
|
$102.7M
-174.25%
YoY
|
| Capital Expenditures |
$37.70M
70.59%
YoY
|
$113.3M
86.96%
YoY
|
$53.40M
24.19%
YoY
|
$30.10M
27.0%
YoY
|
$22.10M
-5.96%
YoY
|
$60.60M
1.34%
YoY
|
$43.00M
22.51%
YoY
|
$23.70M
-16.25%
YoY
|
$23.50M
-10.65%
YoY
|
$59.80M
31.72%
YoY
|
$35.10M
-242.11%
YoY
|
$28.30M
-229.22%
YoY
|
$26.30M
40.64%
YoY
|
$45.40M
-218.54%
YoY
|
-$24.70M
-201.13%
YoY
|
-$21.90M
-244.66%
YoY
|
$18.70M
5.65%
YoY
|
-$38.30M
134.96%
YoY
|
$24.43M
18.23%
YoY
|
$15.14M
18.13%
YoY
|
| Free Cash Flow |
-$58.10M
-58.85%
YoY
|
$34.50M
-74.59%
YoY
|
$38.10M
-40.84%
YoY
|
$245.8M
52.48%
YoY
|
-$141.2M
205.63%
YoY
|
$135.8M
178.85%
YoY
|
$64.40M
29.84%
YoY
|
$161.2M
-24.99%
YoY
|
-$46.20M
151.09%
YoY
|
$48.70M
-22.58%
YoY
|
$49.60M
687.3%
YoY
|
$214.9M
15.04%
YoY
|
-$18.40M
-86.62%
YoY
|
$62.90M
-74.51%
YoY
|
$6.300M
-113.93%
YoY
|
$186.8M
113.38%
YoY
|
-$137.5M
-3.03%
YoY
|
$246.7M
-268.87%
YoY
|
-$45.21M
31.2%
YoY
|
$87.54M
-157.93%
YoY
|
Loading...