|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$273.0M
387.5%
YoY
|
$56.00M
-55.2%
YoY
|
$125.0M
-59.42%
YoY
|
€308.0M
19.84%
YoY
|
$257.0M
-1323.81%
YoY
|
| Depreciation, Depletion And Amortization |
$330.0M
8.55%
YoY
|
$304.0M
3.4%
YoY
|
$294.0M
2.44%
YoY
|
$287.0M
7.49%
YoY
|
$267.0M
3.09%
YoY
|
| Cash From Operating Activities |
$489.0M
62.46%
YoY
|
$301.0M
-40.63%
YoY
|
$507.0M
12.67%
YoY
|
$450.0M
26.05%
YoY
|
$357.0M
6.89%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$330.0M
-20.1%
YoY
|
$413.0M
22.55%
YoY
|
$337.0M
23.44%
YoY
|
$273.0M
-217.67%
YoY
|
-$232.0M
27.47%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
-$3.000M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
| Other Investing Activities |
-$1.000M
N/A
|
$0.00
-100.0%
YoY
|
$49.00M
1533.33%
YoY
|
$3.000M
-72.73%
YoY
|
$11.00M
83.33%
YoY
|
| Cash From Investing Activities |
-$309.0M
-1.28%
YoY
|
-$313.0M
8.68%
YoY
|
-$288.0M
6.67%
YoY
|
-$270.0M
22.17%
YoY
|
-$221.0M
25.57%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$115.0M
45.57%
YoY
|
$79.00M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$6.000M
-99.13%
YoY
|
$689.0M
1108.77%
YoY
|
$57.00M
-71.78%
YoY
|
$202.0M
N/A
|
N/A
|
| Cash From Financing Activities |
-$215.0M
252.46%
YoY
|
-$61.00M
-66.48%
YoY
|
-$182.0M
11.66%
YoY
|
-$163.0M
-62.53%
YoY
|
-$435.0M
-530.69%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$489.0M
62.46%
YoY
|
$301.0M
-40.63%
YoY
|
$507.0M
12.67%
YoY
|
$450.0M
26.05%
YoY
|
$357.0M
6.89%
YoY
|
| Cash From Investing Activities |
-$309.0M
-1.28%
YoY
|
-$313.0M
8.68%
YoY
|
-$288.0M
6.67%
YoY
|
-$270.0M
22.17%
YoY
|
-$221.0M
25.57%
YoY
|
| Cash From Financing Activities |
-$215.0M
252.46%
YoY
|
-$61.00M
-66.48%
YoY
|
-$182.0M
11.66%
YoY
|
-$163.0M
-62.53%
YoY
|
-$435.0M
-530.69%
YoY
|
| Net Change In Cash |
-$35.00M
-52.05%
YoY
|
-$73.00M
-297.3%
YoY
|
$37.00M
117.65%
YoY
|
$17.00M
-105.69%
YoY
|
-$299.0M
-215.44%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$489.0M
62.46%
YoY
|
$301.0M
-40.63%
YoY
|
$507.0M
12.67%
YoY
|
$450.0M
26.05%
YoY
|
$357.0M
6.89%
YoY
|
| Capital Expenditures |
$330.0M
-20.1%
YoY
|
$413.0M
22.55%
YoY
|
$337.0M
23.44%
YoY
|
$273.0M
-217.67%
YoY
|
-$232.0M
27.47%
YoY
|
| Free Cash Flow |
$159.0M
-241.96%
YoY
|
-$112.0M
-165.88%
YoY
|
$170.0M
-3.95%
YoY
|
$177.0M
-69.95%
YoY
|
$589.0M
14.15%
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 |
$199.0M
437.84%
YoY
|
$112.0M
100.0%
YoY
|
$88.00M
4300.0%
YoY
|
$36.00M
-49.3%
YoY
|
$37.00M
131.25%
YoY
|
$56.00M
460.0%
YoY
|
$2.000M
-96.88%
YoY
|
$71.00M
129.03%
YoY
|
$16.00M
-20.0%
YoY
|
$10.00M
-64.29%
YoY
|
$64.00M
-50.77%
YoY
|
$31.00M
-191.18%
YoY
|
$20.00M
-88.7%
YoY
|
$28.00M
300.0%
YoY
|
$130.0M
34.02%
YoY
|
-$34.00M
-131.78%
YoY
|
$177.0M
284.78%
YoY
|
$7.000M
-70.83%
YoY
|
$97.00M
410.53%
YoY
|
$107.0M
-424.24%
YoY
|
| Depreciation, Depletion And Amortization |
$83.00M
6.41%
YoY
|
$86.00M
45.14%
YoY
|
$84.00M
15.07%
YoY
|
$82.00M
10.81%
YoY
|
$78.00M
9.86%
YoY
|
$59.25M
-18.83%
YoY
|
$73.00M
-5.19%
YoY
|
$74.00M
2.78%
YoY
|
$71.00M
-1.39%
YoY
|
$73.00M
-6.41%
YoY
|
$77.00M
5.48%
YoY
|
$72.00M
2.86%
YoY
|
$72.00M
9.09%
YoY
|
$78.00M
8.33%
YoY
|
$73.00M
8.96%
YoY
|
$70.00M
7.69%
YoY
|
$66.00M
4.76%
YoY
|
$72.00M
46.94%
YoY
|
$67.00M
-8.22%
YoY
|
$65.00M
-8.45%
YoY
|
| Cash From Operating Activities |
$73.00M
25.86%
YoY
|
$218.0M
-912.57%
YoY
|
$99.00M
15.12%
YoY
|
$114.0M
-25.0%
YoY
|
$58.00M
7.41%
YoY
|
-$26.83M
-114.5%
YoY
|
$86.00M
-44.87%
YoY
|
$152.0M
15.15%
YoY
|
$54.00M
58.82%
YoY
|
$185.0M
45.67%
YoY
|
$156.0M
1.3%
YoY
|
$132.0M
18.92%
YoY
|
$34.00M
-41.38%
YoY
|
$127.0M
7.63%
YoY
|
$154.0M
69.23%
YoY
|
$111.0M
52.05%
YoY
|
$58.00M
-22.67%
YoY
|
$118.0M
66.2%
YoY
|
$91.00M
-18.02%
YoY
|
$73.00M
812.5%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$72.00M
4.35%
YoY
|
$109.0M
-22.86%
YoY
|
$75.00M
-21.88%
YoY
|
$77.00M
-1.28%
YoY
|
$69.00M
1.47%
YoY
|
$141.3M
11.27%
YoY
|
$96.00M
26.32%
YoY
|
$78.00M
20.0%
YoY
|
$68.00M
-1.45%
YoY
|
$127.0M
16.51%
YoY
|
$76.00M
-195.0%
YoY
|
$65.00M
-227.45%
YoY
|
$69.00M
-309.09%
YoY
|
$109.0M
-204.81%
YoY
|
-$80.00M
48.15%
YoY
|
-$51.00M
21.43%
YoY
|
-$33.00M
3.13%
YoY
|
-$104.0M
116.67%
YoY
|
-$54.00M
50.0%
YoY
|
-$42.00M
2.44%
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 |
$4.000M
-60.0%
YoY
|
$0.00
-100.0%
YoY
|
$6.000M
100.0%
YoY
|
-$1.000M
-200.0%
YoY
|
$10.00M
66.67%
YoY
|
$88.77M
N/A
|
$3.000M
-93.75%
YoY
|
$1.000M
N/A
|
$6.000M
500.0%
YoY
|
$0.00
-100.0%
YoY
|
$48.00M
N/A
|
$0.00
N/A
|
$1.000M
0.0%
YoY
|
$2.000M
100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
-66.67%
YoY
|
$1.000M
-80.0%
YoY
|
$3.000M
N/A
|
$4.000M
300.0%
YoY
|
| Cash From Investing Activities |
-$68.00M
15.25%
YoY
|
-$109.0M
107.49%
YoY
|
-$69.00M
-25.81%
YoY
|
-$72.00M
-6.49%
YoY
|
-$59.00M
-4.84%
YoY
|
-$52.53M
-58.63%
YoY
|
-$93.00M
232.14%
YoY
|
-$77.00M
18.46%
YoY
|
-$62.00M
-8.82%
YoY
|
-$127.0M
18.69%
YoY
|
-$28.00M
-65.0%
YoY
|
-$65.00M
27.45%
YoY
|
-$68.00M
112.5%
YoY
|
-$107.0M
3.88%
YoY
|
-$80.00M
56.86%
YoY
|
-$51.00M
34.21%
YoY
|
-$32.00M
10.34%
YoY
|
-$103.0M
139.53%
YoY
|
-$51.00M
41.67%
YoY
|
-$38.00M
-5.0%
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 |
$28.00M
86.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
$35.00M
-212.9%
YoY
|
$15.00M
-350.0%
YoY
|
N/A
N/A
|
-$19.00M
N/A
|
-$31.00M
N/A
|
-$6.000M
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 |
$1.000M
0.0%
YoY
|
N/A
|
N/A
|
$2.000M
-33.33%
YoY
|
$1.000M
-50.0%
YoY
|
N/A
|
N/A
|
$3.000M
N/A
|
$2.000M
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 |
$20.00M
-176.92%
YoY
|
-$112.0M
-279.21%
YoY
|
-$41.00M
-24.07%
YoY
|
-$36.00M
-14.29%
YoY
|
-$26.00M
85.71%
YoY
|
$62.50M
-516.65%
YoY
|
-$54.00M
-63.51%
YoY
|
-$42.00M
-47.5%
YoY
|
-$14.00M
-122.95%
YoY
|
-$15.00M
-31.82%
YoY
|
-$148.0M
138.71%
YoY
|
-$80.00M
23.08%
YoY
|
$61.00M
-535.71%
YoY
|
-$22.00M
-88.66%
YoY
|
-$62.00M
588.89%
YoY
|
-$65.00M
-25.29%
YoY
|
-$14.00M
-90.34%
YoY
|
-$194.0M
823.81%
YoY
|
-$9.000M
-50.0%
YoY
|
-$87.00M
-161.7%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$73.00M
25.86%
YoY
|
$218.0M
-912.57%
YoY
|
$99.00M
15.12%
YoY
|
$114.0M
-25.0%
YoY
|
$58.00M
7.41%
YoY
|
-$26.83M
-114.5%
YoY
|
$86.00M
-44.87%
YoY
|
$152.0M
15.15%
YoY
|
$54.00M
58.82%
YoY
|
$185.0M
45.67%
YoY
|
$156.0M
1.3%
YoY
|
$132.0M
18.92%
YoY
|
$34.00M
-41.38%
YoY
|
$127.0M
7.63%
YoY
|
$154.0M
69.23%
YoY
|
$111.0M
52.05%
YoY
|
$58.00M
-22.67%
YoY
|
$118.0M
66.2%
YoY
|
$91.00M
-18.02%
YoY
|
$73.00M
812.5%
YoY
|
| Cash From Investing Activities |
-$68.00M
15.25%
YoY
|
-$109.0M
107.49%
YoY
|
-$69.00M
-25.81%
YoY
|
-$72.00M
-6.49%
YoY
|
-$59.00M
-4.84%
YoY
|
-$52.53M
-58.63%
YoY
|
-$93.00M
232.14%
YoY
|
-$77.00M
18.46%
YoY
|
-$62.00M
-8.82%
YoY
|
-$127.0M
18.69%
YoY
|
-$28.00M
-65.0%
YoY
|
-$65.00M
27.45%
YoY
|
-$68.00M
112.5%
YoY
|
-$107.0M
3.88%
YoY
|
-$80.00M
56.86%
YoY
|
-$51.00M
34.21%
YoY
|
-$32.00M
10.34%
YoY
|
-$103.0M
139.53%
YoY
|
-$51.00M
41.67%
YoY
|
-$38.00M
-5.0%
YoY
|
| Cash From Financing Activities |
$20.00M
-176.92%
YoY
|
-$112.0M
-279.21%
YoY
|
-$41.00M
-24.07%
YoY
|
-$36.00M
-14.29%
YoY
|
-$26.00M
85.71%
YoY
|
$62.50M
-516.65%
YoY
|
-$54.00M
-63.51%
YoY
|
-$42.00M
-47.5%
YoY
|
-$14.00M
-122.95%
YoY
|
-$15.00M
-31.82%
YoY
|
-$148.0M
138.71%
YoY
|
-$80.00M
23.08%
YoY
|
$61.00M
-535.71%
YoY
|
-$22.00M
-88.66%
YoY
|
-$62.00M
588.89%
YoY
|
-$65.00M
-25.29%
YoY
|
-$14.00M
-90.34%
YoY
|
-$194.0M
823.81%
YoY
|
-$9.000M
-50.0%
YoY
|
-$87.00M
-161.7%
YoY
|
| Net Change In Cash |
$25.00M
-192.59%
YoY
|
-$3.000M
-82.21%
YoY
|
-$11.00M
-81.97%
YoY
|
$6.000M
-81.82%
YoY
|
-$27.00M
22.73%
YoY
|
-$16.87M
-139.22%
YoY
|
-$61.00M
205.0%
YoY
|
$33.00M
-353.85%
YoY
|
-$22.00M
-181.48%
YoY
|
$43.00M
-2250.0%
YoY
|
-$20.00M
-266.67%
YoY
|
-$13.00M
160.0%
YoY
|
$27.00M
125.0%
YoY
|
-$2.000M
-98.88%
YoY
|
$12.00M
-61.29%
YoY
|
-$5.000M
-90.38%
YoY
|
$12.00M
-112.12%
YoY
|
-$179.0M
-2657.14%
YoY
|
$31.00M
-45.61%
YoY
|
-$52.00M
-147.71%
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 |
$73.00M
25.86%
YoY
|
$218.0M
-912.57%
YoY
|
$99.00M
15.12%
YoY
|
$114.0M
-25.0%
YoY
|
$58.00M
7.41%
YoY
|
-$26.83M
-114.5%
YoY
|
$86.00M
-44.87%
YoY
|
$152.0M
15.15%
YoY
|
$54.00M
58.82%
YoY
|
$185.0M
45.67%
YoY
|
$156.0M
1.3%
YoY
|
$132.0M
18.92%
YoY
|
$34.00M
-41.38%
YoY
|
$127.0M
7.63%
YoY
|
$154.0M
69.23%
YoY
|
$111.0M
52.05%
YoY
|
$58.00M
-22.67%
YoY
|
$118.0M
66.2%
YoY
|
$91.00M
-18.02%
YoY
|
$73.00M
812.5%
YoY
|
| Capital Expenditures |
$72.00M
4.35%
YoY
|
$109.0M
-22.86%
YoY
|
$75.00M
-21.88%
YoY
|
$77.00M
-1.28%
YoY
|
$69.00M
1.47%
YoY
|
$141.3M
11.27%
YoY
|
$96.00M
26.32%
YoY
|
$78.00M
20.0%
YoY
|
$68.00M
-1.45%
YoY
|
$127.0M
16.51%
YoY
|
$76.00M
-195.0%
YoY
|
$65.00M
-227.45%
YoY
|
$69.00M
-309.09%
YoY
|
$109.0M
-204.81%
YoY
|
-$80.00M
48.15%
YoY
|
-$51.00M
21.43%
YoY
|
-$33.00M
3.13%
YoY
|
-$104.0M
116.67%
YoY
|
-$54.00M
50.0%
YoY
|
-$42.00M
2.44%
YoY
|
| Free Cash Flow |
$1.000M
-109.09%
YoY
|
$109.0M
-164.83%
YoY
|
$24.00M
-340.0%
YoY
|
$37.00M
-50.0%
YoY
|
-$11.00M
-21.43%
YoY
|
-$168.1M
-389.89%
YoY
|
-$10.00M
-112.5%
YoY
|
$74.00M
10.45%
YoY
|
-$14.00M
-60.0%
YoY
|
$58.00M
222.22%
YoY
|
$80.00M
-65.81%
YoY
|
$67.00M
-58.64%
YoY
|
-$35.00M
-138.46%
YoY
|
$18.00M
-91.89%
YoY
|
$234.0M
61.38%
YoY
|
$162.0M
40.87%
YoY
|
$91.00M
-14.95%
YoY
|
$222.0M
86.55%
YoY
|
$145.0M
-1.36%
YoY
|
$115.0M
134.69%
YoY
|
Loading...