|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$7.000M
-94.95%
YoY
|
$138.7M
-62.98%
YoY
|
$374.7M
1.42%
YoY
|
$369.5M
26.28%
YoY
|
$292.6M
28.81%
YoY
|
| Depreciation, Depletion And Amortization |
$263.0M
79.03%
YoY
|
$146.9M
36.65%
YoY
|
$107.5M
-22.04%
YoY
|
$137.9M
-1.2%
YoY
|
$139.6M
19.34%
YoY
|
| Cash From Operating Activities |
$430.0M
9.53%
YoY
|
$392.6M
-19.8%
YoY
|
$489.5M
2.27%
YoY
|
$478.6M
1.89%
YoY
|
$469.7M
-3.37%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$307.0M
-46.98%
YoY
|
$579.0M
392.77%
YoY
|
$117.5M
234.1%
YoY
|
$35.17M
-71.58%
YoY
|
$123.8M
N/A
|
| Acquisitions |
$2.347B
748.21%
YoY
|
$276.7M
177.81%
YoY
|
$99.60M
1487.76%
YoY
|
$6.273M
-96.75%
YoY
|
$193.0M
-54.71%
YoY
|
| Other Investing Activities |
-$2.427B
782.55%
YoY
|
-$275.0M
187.06%
YoY
|
-$95.80M
-488.04%
YoY
|
$24.69M
-112.83%
YoY
|
-$192.4M
-53.74%
YoY
|
| Cash From Investing Activities |
-$2.816B
208.47%
YoY
|
-$912.9M
282.61%
YoY
|
-$238.6M
245.52%
YoY
|
-$69.06M
-81.89%
YoY
|
-$381.3M
-17.84%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$500.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$745.7M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$2.155M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
-$559.0M
3980.29%
YoY
|
-$13.70M
270.27%
YoY
|
-$3.700M
-100.5%
YoY
|
$734.0M
-4781.27%
YoY
|
-$15.68M
-100.59%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$430.0M
9.53%
YoY
|
$392.6M
-19.8%
YoY
|
$489.5M
2.27%
YoY
|
$478.6M
1.89%
YoY
|
$469.7M
-3.37%
YoY
|
| Cash From Investing Activities |
-$2.816B
208.47%
YoY
|
-$912.9M
282.61%
YoY
|
-$238.6M
245.52%
YoY
|
-$69.06M
-81.89%
YoY
|
-$381.3M
-17.84%
YoY
|
| Cash From Financing Activities |
-$559.0M
3980.29%
YoY
|
-$13.70M
270.27%
YoY
|
-$3.700M
-100.5%
YoY
|
$734.0M
-4781.27%
YoY
|
-$15.68M
-100.59%
YoY
|
| Net Change In Cash |
-$2.948B
451.13%
YoY
|
-$534.9M
-315.77%
YoY
|
$247.9M
-78.27%
YoY
|
$1.141B
1501.99%
YoY
|
$71.21M
-97.35%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$430.0M
9.53%
YoY
|
$392.6M
-19.8%
YoY
|
$489.5M
2.27%
YoY
|
$478.6M
1.89%
YoY
|
$469.7M
-3.37%
YoY
|
| Capital Expenditures |
$307.0M
-46.98%
YoY
|
$579.0M
392.77%
YoY
|
$117.5M
234.1%
YoY
|
$35.17M
-71.58%
YoY
|
$123.8M
N/A
|
| Free Cash Flow |
$123.0M
-165.99%
YoY
|
-$186.4M
-150.11%
YoY
|
$372.0M
-16.11%
YoY
|
$443.5M
28.18%
YoY
|
$346.0M
-28.83%
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 |
$3.000M
-120.27%
YoY
|
$46.50M
-22.24%
YoY
|
-$30.90M
-158.3%
YoY
|
$6.200M
-67.71%
YoY
|
-$14.80M
-320.9%
YoY
|
$59.80M
-37.97%
YoY
|
$53.00M
-41.48%
YoY
|
$19.20M
-80.9%
YoY
|
$6.700M
-92.31%
YoY
|
$96.40M
-22.49%
YoY
|
$90.57M
25.29%
YoY
|
$100.5M
20.42%
YoY
|
$87.13M
-2.45%
YoY
|
$124.4M
33.88%
YoY
|
$72.29M
12.42%
YoY
|
$83.47M
36.51%
YoY
|
$89.32M
20.36%
YoY
|
$92.90M
159.58%
YoY
|
$64.30M
10.51%
YoY
|
| Depreciation, Depletion And Amortization |
$82.00M
73.36%
YoY
|
$81.00M
106.11%
YoY
|
$69.20M
94.93%
YoY
|
$65.50M
542.16%
YoY
|
$47.30M
42.04%
YoY
|
$39.30M
36.93%
YoY
|
$35.50M
31.0%
YoY
|
$10.20M
-60.86%
YoY
|
$33.30M
29.94%
YoY
|
$28.70M
2.86%
YoY
|
$27.10M
-40.9%
YoY
|
$26.06M
-18.39%
YoY
|
$25.63M
-20.39%
YoY
|
$27.90M
-24.93%
YoY
|
$45.86M
35.37%
YoY
|
$31.94M
-3.56%
YoY
|
$32.19M
-9.09%
YoY
|
$37.17M
12.63%
YoY
|
$33.87M
6.86%
YoY
|
| Cash From Operating Activities |
$152.0M
185.71%
YoY
|
$162.1M
71.35%
YoY
|
$68.20M
-32.0%
YoY
|
$146.5M
195.36%
YoY
|
$53.20M
-61.89%
YoY
|
$94.60M
-36.3%
YoY
|
$100.3M
135.45%
YoY
|
$49.60M
-71.68%
YoY
|
$139.6M
13.3%
YoY
|
$148.5M
-19.74%
YoY
|
$42.60M
-47.72%
YoY
|
$175.2M
115.21%
YoY
|
$123.2M
-5.73%
YoY
|
$185.0M
22.93%
YoY
|
$81.49M
-17.63%
YoY
|
$81.39M
-38.52%
YoY
|
$130.7M
48.78%
YoY
|
$150.5M
15.07%
YoY
|
$98.93M
-7.28%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$45.00M
-16.2%
YoY
|
$66.50M
-15.61%
YoY
|
$91.80M
6.0%
YoY
|
$151.5M
64.32%
YoY
|
$53.70M
-85.74%
YoY
|
$78.80M
17.96%
YoY
|
$86.60M
300.93%
YoY
|
$92.20M
165.0%
YoY
|
$376.7M
2297.38%
YoY
|
$66.80M
260.03%
YoY
|
$21.60M
-215.02%
YoY
|
$34.79M
-179.08%
YoY
|
$15.71M
N/A
|
$18.55M
-142.33%
YoY
|
-$18.78M
122.5%
YoY
|
-$43.99M
1462.29%
YoY
|
$0.00
-100.0%
YoY
|
-$43.83M
606.9%
YoY
|
-$8.440M
-71.19%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$750.1M
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$300.0K
-100.11%
YoY
|
-$1.597B
-114142.86%
YoY
|
$700.0K
-113.73%
YoY
|
-$831.4M
N/A
|
-$271.3M
183.19%
YoY
|
$1.400M
N/A
|
-$5.100M
N/A
|
N/A
|
-$95.80M
-468.67%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
$25.99M
-164.95%
YoY
|
$0.00
-100.0%
YoY
|
-$1.312M
-99.11%
YoY
|
$15.00K
-103.75%
YoY
|
-$40.01M
-82.91%
YoY
|
-$4.275M
-43.0%
YoY
|
| Cash From Investing Activities |
-$54.00M
-94.07%
YoY
|
-$66.20M
-81.09%
YoY
|
-$1.688B
1881.69%
YoY
|
-$150.8M
63.56%
YoY
|
-$910.6M
139.44%
YoY
|
-$350.1M
115.31%
YoY
|
-$85.20M
294.44%
YoY
|
-$92.20M
165.0%
YoY
|
-$380.3M
1837.34%
YoY
|
-$162.6M
-2288.13%
YoY
|
-$21.60M
15.02%
YoY
|
-$34.79M
-23.21%
YoY
|
-$19.63M
58.29%
YoY
|
$7.431M
-108.86%
YoY
|
-$18.78M
47.69%
YoY
|
-$45.31M
-69.89%
YoY
|
-$12.40M
-90.77%
YoY
|
-$83.84M
-65.11%
YoY
|
-$12.71M
-65.54%
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 |
$505.0M
2629.73%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$18.50M
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
|
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
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$514.0M
986.68%
YoY
|
-$396.9M
-397000.0%
YoY
|
-$63.70M
-4346.67%
YoY
|
-$51.10M
-582.08%
YoY
|
-$47.30M
110.22%
YoY
|
$100.0K
-114.29%
YoY
|
$1.500M
-54.55%
YoY
|
$10.60M
10.07%
YoY
|
-$22.50M
41.51%
YoY
|
-$700.0K
25.9%
YoY
|
$3.300M
-99.56%
YoY
|
$9.630M
713.34%
YoY
|
-$15.90M
0.93%
YoY
|
-$556.0K
-58.54%
YoY
|
$749.1M
41516.83%
YoY
|
$1.184M
-49.87%
YoY
|
-$15.75M
-15.04%
YoY
|
-$1.341M
-62.75%
YoY
|
$1.800M
-99.28%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$152.0M
185.71%
YoY
|
$162.1M
71.35%
YoY
|
$68.20M
-32.0%
YoY
|
$146.5M
195.36%
YoY
|
$53.20M
-61.89%
YoY
|
$94.60M
-36.3%
YoY
|
$100.3M
135.45%
YoY
|
$49.60M
-71.68%
YoY
|
$139.6M
13.3%
YoY
|
$148.5M
-19.74%
YoY
|
$42.60M
-47.72%
YoY
|
$175.2M
115.21%
YoY
|
$123.2M
-5.73%
YoY
|
$185.0M
22.93%
YoY
|
$81.49M
-17.63%
YoY
|
$81.39M
-38.52%
YoY
|
$130.7M
48.78%
YoY
|
$150.5M
15.07%
YoY
|
$98.93M
-7.28%
YoY
|
| Cash From Investing Activities |
-$54.00M
-94.07%
YoY
|
-$66.20M
-81.09%
YoY
|
-$1.688B
1881.69%
YoY
|
-$150.8M
63.56%
YoY
|
-$910.6M
139.44%
YoY
|
-$350.1M
115.31%
YoY
|
-$85.20M
294.44%
YoY
|
-$92.20M
165.0%
YoY
|
-$380.3M
1837.34%
YoY
|
-$162.6M
-2288.13%
YoY
|
-$21.60M
15.02%
YoY
|
-$34.79M
-23.21%
YoY
|
-$19.63M
58.29%
YoY
|
$7.431M
-108.86%
YoY
|
-$18.78M
47.69%
YoY
|
-$45.31M
-69.89%
YoY
|
-$12.40M
-90.77%
YoY
|
-$83.84M
-65.11%
YoY
|
-$12.71M
-65.54%
YoY
|
| Cash From Financing Activities |
-$514.0M
986.68%
YoY
|
-$396.9M
-397000.0%
YoY
|
-$63.70M
-4346.67%
YoY
|
-$51.10M
-582.08%
YoY
|
-$47.30M
110.22%
YoY
|
$100.0K
-114.29%
YoY
|
$1.500M
-54.55%
YoY
|
$10.60M
10.07%
YoY
|
-$22.50M
41.51%
YoY
|
-$700.0K
25.9%
YoY
|
$3.300M
-99.56%
YoY
|
$9.630M
713.34%
YoY
|
-$15.90M
0.93%
YoY
|
-$556.0K
-58.54%
YoY
|
$749.1M
41516.83%
YoY
|
$1.184M
-49.87%
YoY
|
-$15.75M
-15.04%
YoY
|
-$1.341M
-62.75%
YoY
|
$1.800M
-99.28%
YoY
|
| Net Change In Cash |
-$417.0M
-53.81%
YoY
|
-$301.0M
17.85%
YoY
|
-$1.684B
-10243.98%
YoY
|
-$55.40M
73.13%
YoY
|
-$902.8M
241.58%
YoY
|
-$255.4M
1625.68%
YoY
|
$16.60M
-31.69%
YoY
|
-$32.00M
-121.33%
YoY
|
-$264.3M
-401.45%
YoY
|
-$14.80M
-107.71%
YoY
|
$24.30M
-97.01%
YoY
|
$150.0M
302.47%
YoY
|
$87.68M
-14.02%
YoY
|
$191.9M
193.73%
YoY
|
$811.8M
822.37%
YoY
|
$37.27M
-336.8%
YoY
|
$102.0M
-255.41%
YoY
|
$65.33M
-157.77%
YoY
|
$88.01M
-72.44%
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 |
$152.0M
185.71%
YoY
|
$162.1M
71.35%
YoY
|
$68.20M
-32.0%
YoY
|
$146.5M
195.36%
YoY
|
$53.20M
-61.89%
YoY
|
$94.60M
-36.3%
YoY
|
$100.3M
135.45%
YoY
|
$49.60M
-71.68%
YoY
|
$139.6M
13.3%
YoY
|
$148.5M
-19.74%
YoY
|
$42.60M
-47.72%
YoY
|
$175.2M
115.21%
YoY
|
$123.2M
-5.73%
YoY
|
$185.0M
22.93%
YoY
|
$81.49M
-17.63%
YoY
|
$81.39M
-38.52%
YoY
|
$130.7M
48.78%
YoY
|
$150.5M
15.07%
YoY
|
$98.93M
-7.28%
YoY
|
| Capital Expenditures |
$45.00M
-16.2%
YoY
|
$66.50M
-15.61%
YoY
|
$91.80M
6.0%
YoY
|
$151.5M
64.32%
YoY
|
$53.70M
-85.74%
YoY
|
$78.80M
17.96%
YoY
|
$86.60M
300.93%
YoY
|
$92.20M
165.0%
YoY
|
$376.7M
2297.38%
YoY
|
$66.80M
260.03%
YoY
|
$21.60M
-215.02%
YoY
|
$34.79M
-179.08%
YoY
|
$15.71M
N/A
|
$18.55M
-142.33%
YoY
|
-$18.78M
122.5%
YoY
|
-$43.99M
1462.29%
YoY
|
$0.00
-100.0%
YoY
|
-$43.83M
606.9%
YoY
|
-$8.440M
-71.19%
YoY
|
| Free Cash Flow |
$107.0M
-21500.0%
YoY
|
$95.60M
505.06%
YoY
|
-$23.60M
-272.26%
YoY
|
-$5.000M
-88.26%
YoY
|
-$500.0K
-99.79%
YoY
|
$15.80M
-80.66%
YoY
|
$13.70M
-34.76%
YoY
|
-$42.60M
-130.35%
YoY
|
-$237.1M
-320.55%
YoY
|
$81.70M
-50.92%
YoY
|
$21.00M
-79.06%
YoY
|
$140.4M
11.95%
YoY
|
$107.5M
-17.75%
YoY
|
$166.5M
-14.34%
YoY
|
$100.3M
-6.61%
YoY
|
$125.4M
-7.26%
YoY
|
$130.7M
-469.17%
YoY
|
$194.3M
41.85%
YoY
|
$107.4M
-21.05%
YoY
|
Loading...