|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$278.0M
30.52%
YoY
|
$213.0M
26.79%
YoY
|
$168.0M
-58.52%
YoY
|
$405.0M
162.99%
YoY
|
$154.0M
81.18%
YoY
|
| Depreciation, Depletion And Amortization |
$93.00M
2.2%
YoY
|
$91.00M
7.06%
YoY
|
$85.00M
30.77%
YoY
|
$65.00M
12.07%
YoY
|
$58.00M
9.43%
YoY
|
| Cash From Operating Activities |
$366.0M
35.06%
YoY
|
$271.0M
32.2%
YoY
|
$205.0M
521.21%
YoY
|
$33.00M
-81.46%
YoY
|
$178.0M
42.4%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$139.0M
63.53%
YoY
|
$85.00M
41.67%
YoY
|
$60.00M
-7.69%
YoY
|
$65.00M
8.33%
YoY
|
$60.00M
7.14%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$19.00M
-235.71%
YoY
|
$14.00M
N/A
|
| Other Investing Activities |
-$15.00M
-1600.0%
YoY
|
$1.000M
0.0%
YoY
|
$1.000M
-99.8%
YoY
|
$501.0M
-16689.4%
YoY
|
-$3.020M
-15200.0%
YoY
|
| Cash From Investing Activities |
-$154.0M
83.33%
YoY
|
-$84.00M
42.37%
YoY
|
-$59.00M
-113.53%
YoY
|
$436.0M
1017.95%
YoY
|
$39.00M
-155.71%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$396.0M
N/A
|
$0.00
N/A
|
| Common Stock Issuance & Retirement, Net |
-$26.00M
-262.5%
YoY
|
$16.00M
33.33%
YoY
|
$12.00M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$163.0M
191.07%
YoY
|
-$56.00M
-473.33%
YoY
|
$15.00M
-103.72%
YoY
|
-$403.0M
960.53%
YoY
|
-$38.00M
-52.5%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$366.0M
35.06%
YoY
|
$271.0M
32.2%
YoY
|
$205.0M
521.21%
YoY
|
$33.00M
-81.46%
YoY
|
$178.0M
42.4%
YoY
|
| Cash From Investing Activities |
-$154.0M
83.33%
YoY
|
-$84.00M
42.37%
YoY
|
-$59.00M
-113.53%
YoY
|
$436.0M
1017.95%
YoY
|
$39.00M
-155.71%
YoY
|
| Cash From Financing Activities |
-$163.0M
191.07%
YoY
|
-$56.00M
-473.33%
YoY
|
$15.00M
-103.72%
YoY
|
-$403.0M
960.53%
YoY
|
-$38.00M
-52.5%
YoY
|
| Net Change In Cash |
$49.00M
-62.6%
YoY
|
$131.0M
-18.63%
YoY
|
$161.0M
143.94%
YoY
|
$66.00M
-63.13%
YoY
|
$179.0M
-845.83%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$366.0M
35.06%
YoY
|
$271.0M
32.2%
YoY
|
$205.0M
521.21%
YoY
|
$33.00M
-81.46%
YoY
|
$178.0M
42.4%
YoY
|
| Capital Expenditures |
$139.0M
63.53%
YoY
|
$85.00M
41.67%
YoY
|
$60.00M
-7.69%
YoY
|
$65.00M
8.33%
YoY
|
$60.00M
7.14%
YoY
|
| Free Cash Flow |
$227.0M
22.04%
YoY
|
$186.0M
28.28%
YoY
|
$145.0M
-553.13%
YoY
|
-$32.00M
-127.12%
YoY
|
$118.0M
71.01%
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 |
$62.00M
24.0%
YoY
|
$102.0M
14.61%
YoY
|
$72.00M
26.32%
YoY
|
$54.00M
42.11%
YoY
|
$50.00M
72.41%
YoY
|
$89.00M
20.27%
YoY
|
$57.00M
21.28%
YoY
|
$38.00M
8.57%
YoY
|
$29.00M
141.67%
YoY
|
$74.00M
13.85%
YoY
|
$47.00M
-83.15%
YoY
|
$35.00M
40.0%
YoY
|
$12.00M
-66.67%
YoY
|
$65.00M
1248.55%
YoY
|
$279.0M
697.14%
YoY
|
$25.00M
-21.88%
YoY
|
$36.00M
24.14%
YoY
|
$4.820M
82.58%
YoY
|
$35.00M
133.33%
YoY
|
| Depreciation, Depletion And Amortization |
$24.00M
4.35%
YoY
|
$24.00M
4.35%
YoY
|
$18.00M
5.88%
YoY
|
$17.00M
0.0%
YoY
|
$23.00M
4.55%
YoY
|
$23.00M
4.55%
YoY
|
$17.00M
6.25%
YoY
|
$17.00M
-15.0%
YoY
|
$22.00M
0.0%
YoY
|
$22.00M
29.41%
YoY
|
$16.00M
14.29%
YoY
|
$20.00M
42.86%
YoY
|
$22.00M
46.67%
YoY
|
$17.00M
N/A
|
$14.00M
7.69%
YoY
|
$14.00M
16.67%
YoY
|
$15.00M
7.14%
YoY
|
N/A
|
$13.00M
18.18%
YoY
|
| Cash From Operating Activities |
-$66.00M
-52.17%
YoY
|
$425.0M
-4.06%
YoY
|
$107.0M
81.36%
YoY
|
-$28.00M
-182.35%
YoY
|
-$138.0M
-47.92%
YoY
|
$443.0M
-13.98%
YoY
|
$59.00M
63.89%
YoY
|
$34.00M
-383.33%
YoY
|
-$265.0M
-20.66%
YoY
|
$515.0M
84.59%
YoY
|
$36.00M
-114.63%
YoY
|
-$12.00M
-192.31%
YoY
|
-$334.0M
30.98%
YoY
|
$279.0M
N/A
|
-$246.0M
N/A
|
$13.00M
N/A
|
-$255.0M
2.41%
YoY
|
N/A
|
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$30.00M
-6.25%
YoY
|
$49.00M
68.97%
YoY
|
$30.00M
150.0%
YoY
|
$28.00M
-17.65%
YoY
|
$32.00M
220.0%
YoY
|
$29.00M
61.11%
YoY
|
$12.00M
-20.0%
YoY
|
$34.00M
183.33%
YoY
|
$10.00M
-33.33%
YoY
|
$18.00M
-40.0%
YoY
|
$15.00M
-57.14%
YoY
|
$12.00M
33.33%
YoY
|
$15.00M
15.38%
YoY
|
$30.00M
N/A
|
$35.00M
N/A
|
$9.000M
N/A
|
$13.00M
0.0%
YoY
|
N/A
|
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
|
| Other Investing Activities |
$1.000M
N/A
|
$0.00
N/A
|
-$15.00M
-1600.0%
YoY
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$1.000M
-200.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$1.000M
-94.44%
YoY
|
-$1.000M
-100.21%
YoY
|
$0.00
N/A
|
$1.000M
N/A
|
$18.00M
N/A
|
$483.0M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
-$29.00M
-9.38%
YoY
|
-$49.00M
68.97%
YoY
|
-$45.00M
309.09%
YoY
|
-$28.00M
-17.65%
YoY
|
-$32.00M
220.0%
YoY
|
-$29.00M
70.59%
YoY
|
-$11.00M
-31.25%
YoY
|
-$34.00M
183.33%
YoY
|
-$10.00M
-28.57%
YoY
|
-$17.00M
41.67%
YoY
|
-$16.00M
-103.57%
YoY
|
-$12.00M
33.33%
YoY
|
-$14.00M
7.69%
YoY
|
-$12.00M
N/A
|
$448.0M
N/A
|
-$9.000M
N/A
|
-$13.00M
-112.75%
YoY
|
N/A
|
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
|
| Common Stock Issuance & Retirement, Net |
-$1.000M
-66.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$3.000M
-250.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.000M
100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.000M
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
|
| 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 |
-$224.0M
366.67%
YoY
|
-$38.00M
171.43%
YoY
|
-$31.00M
-3200.0%
YoY
|
-$46.00M
318.18%
YoY
|
-$48.00M
50.0%
YoY
|
-$14.00M
-82.05%
YoY
|
$1.000M
-112.5%
YoY
|
-$11.00M
-90.43%
YoY
|
-$32.00M
-114.81%
YoY
|
-$78.00M
225.0%
YoY
|
-$8.000M
-97.89%
YoY
|
-$115.0M
139.58%
YoY
|
$216.0M
53.19%
YoY
|
-$24.00M
N/A
|
-$379.0M
N/A
|
-$48.00M
N/A
|
$141.0M
21.55%
YoY
|
N/A
|
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$66.00M
-52.17%
YoY
|
$425.0M
-4.06%
YoY
|
$107.0M
81.36%
YoY
|
-$28.00M
-182.35%
YoY
|
-$138.0M
-47.92%
YoY
|
$443.0M
-13.98%
YoY
|
$59.00M
63.89%
YoY
|
$34.00M
-383.33%
YoY
|
-$265.0M
-20.66%
YoY
|
$515.0M
84.59%
YoY
|
$36.00M
-114.63%
YoY
|
-$12.00M
-192.31%
YoY
|
-$334.0M
30.98%
YoY
|
$279.0M
N/A
|
-$246.0M
N/A
|
$13.00M
N/A
|
-$255.0M
2.41%
YoY
|
N/A
|
N/A
|
| Cash From Investing Activities |
-$29.00M
-9.38%
YoY
|
-$49.00M
68.97%
YoY
|
-$45.00M
309.09%
YoY
|
-$28.00M
-17.65%
YoY
|
-$32.00M
220.0%
YoY
|
-$29.00M
70.59%
YoY
|
-$11.00M
-31.25%
YoY
|
-$34.00M
183.33%
YoY
|
-$10.00M
-28.57%
YoY
|
-$17.00M
41.67%
YoY
|
-$16.00M
-103.57%
YoY
|
-$12.00M
33.33%
YoY
|
-$14.00M
7.69%
YoY
|
-$12.00M
N/A
|
$448.0M
N/A
|
-$9.000M
N/A
|
-$13.00M
-112.75%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$224.0M
366.67%
YoY
|
-$38.00M
171.43%
YoY
|
-$31.00M
-3200.0%
YoY
|
-$46.00M
318.18%
YoY
|
-$48.00M
50.0%
YoY
|
-$14.00M
-82.05%
YoY
|
$1.000M
-112.5%
YoY
|
-$11.00M
-90.43%
YoY
|
-$32.00M
-114.81%
YoY
|
-$78.00M
225.0%
YoY
|
-$8.000M
-97.89%
YoY
|
-$115.0M
139.58%
YoY
|
$216.0M
53.19%
YoY
|
-$24.00M
N/A
|
-$379.0M
N/A
|
-$48.00M
N/A
|
$141.0M
21.55%
YoY
|
N/A
|
N/A
|
| Net Change In Cash |
-$319.0M
46.33%
YoY
|
$338.0M
-15.5%
YoY
|
$31.00M
-36.73%
YoY
|
-$102.0M
827.27%
YoY
|
-$218.0M
-28.99%
YoY
|
$400.0M
-4.76%
YoY
|
$49.00M
308.33%
YoY
|
-$11.00M
-92.09%
YoY
|
-$307.0M
132.58%
YoY
|
$420.0M
72.84%
YoY
|
$12.00M
-106.78%
YoY
|
-$139.0M
215.91%
YoY
|
-$132.0M
3.94%
YoY
|
$243.0M
N/A
|
-$177.0M
N/A
|
-$44.00M
N/A
|
-$127.0M
309.68%
YoY
|
N/A
|
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
|
| Cash From Operating Activities |
-$66.00M
-52.17%
YoY
|
$425.0M
-4.06%
YoY
|
$107.0M
81.36%
YoY
|
-$28.00M
-182.35%
YoY
|
-$138.0M
-47.92%
YoY
|
$443.0M
-13.98%
YoY
|
$59.00M
63.89%
YoY
|
$34.00M
-383.33%
YoY
|
-$265.0M
-20.66%
YoY
|
$515.0M
84.59%
YoY
|
$36.00M
-114.63%
YoY
|
-$12.00M
-192.31%
YoY
|
-$334.0M
30.98%
YoY
|
$279.0M
N/A
|
-$246.0M
N/A
|
$13.00M
N/A
|
-$255.0M
2.41%
YoY
|
N/A
|
N/A
|
| Capital Expenditures |
$30.00M
-6.25%
YoY
|
$49.00M
68.97%
YoY
|
$30.00M
150.0%
YoY
|
$28.00M
-17.65%
YoY
|
$32.00M
220.0%
YoY
|
$29.00M
61.11%
YoY
|
$12.00M
-20.0%
YoY
|
$34.00M
183.33%
YoY
|
$10.00M
-33.33%
YoY
|
$18.00M
-40.0%
YoY
|
$15.00M
-57.14%
YoY
|
$12.00M
33.33%
YoY
|
$15.00M
15.38%
YoY
|
$30.00M
N/A
|
$35.00M
N/A
|
$9.000M
N/A
|
$13.00M
0.0%
YoY
|
N/A
|
N/A
|
| Free Cash Flow |
-$96.00M
-43.53%
YoY
|
$376.0M
-9.18%
YoY
|
$77.00M
63.83%
YoY
|
-$56.00M
N/A
|
-$170.0M
-38.18%
YoY
|
$414.0M
-16.7%
YoY
|
$47.00M
123.81%
YoY
|
$0.00
-100.0%
YoY
|
-$275.0M
-21.2%
YoY
|
$497.0M
99.6%
YoY
|
$21.00M
-107.47%
YoY
|
-$24.00M
-700.0%
YoY
|
-$349.0M
30.22%
YoY
|
$249.0M
N/A
|
-$281.0M
N/A
|
$4.000M
N/A
|
-$268.0M
2.29%
YoY
|
N/A
|
N/A
|
Loading...