|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$113.5M
-35.22%
YoY
|
$175.2M
-20.11%
YoY
|
$219.3M
-18.2%
YoY
|
$268.1M
-34.59%
YoY
|
$409.9M
104.64%
YoY
|
| Depreciation, Depletion And Amortization |
$113.5M
17.86%
YoY
|
$96.30M
34.31%
YoY
|
$71.70M
-21.55%
YoY
|
$91.40M
2.01%
YoY
|
$89.60M
-0.11%
YoY
|
| Cash From Operating Activities |
$327.9M
-18.03%
YoY
|
$400.0M
-12.45%
YoY
|
$456.9M
48.44%
YoY
|
$307.8M
58.91%
YoY
|
$193.7M
-54.4%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$39.80M
12.75%
YoY
|
$35.30M
-11.53%
YoY
|
$39.90M
6.4%
YoY
|
$37.50M
8.07%
YoY
|
$34.70M
6.44%
YoY
|
| Acquisitions |
$304.1M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$484.6M
117.5%
YoY
|
$222.8M
19.66%
YoY
|
| Other Investing Activities |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$600.0K
-126.09%
YoY
|
-$2.300M
1050.0%
YoY
|
-$200.0K
-200.0%
YoY
|
| Cash From Investing Activities |
-$343.9M
874.22%
YoY
|
-$35.30M
-12.84%
YoY
|
-$40.50M
-92.06%
YoY
|
-$510.0M
-306.9%
YoY
|
$246.5M
-212.56%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$170.1M
-48.01%
YoY
|
$327.2M
19.81%
YoY
|
$273.1M
-2.95%
YoY
|
$281.4M
55.21%
YoY
|
$181.3M
549.82%
YoY
|
| Debt Paid & Issued, Net |
$282.3M
5546.0%
YoY
|
$5.000M
-99.16%
YoY
|
$596.6M
854.56%
YoY
|
$62.50M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
-$29.40M
-91.18%
YoY
|
-$333.2M
7.17%
YoY
|
-$310.9M
21.21%
YoY
|
-$256.5M
39.1%
YoY
|
-$184.4M
535.86%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$327.9M
-18.03%
YoY
|
$400.0M
-12.45%
YoY
|
$456.9M
48.44%
YoY
|
$307.8M
58.91%
YoY
|
$193.7M
-54.4%
YoY
|
| Cash From Investing Activities |
-$343.9M
874.22%
YoY
|
-$35.30M
-12.84%
YoY
|
-$40.50M
-92.06%
YoY
|
-$510.0M
-306.9%
YoY
|
$246.5M
-212.56%
YoY
|
| Cash From Financing Activities |
-$29.40M
-91.18%
YoY
|
-$333.2M
7.17%
YoY
|
-$310.9M
21.21%
YoY
|
-$256.5M
39.1%
YoY
|
-$184.4M
535.86%
YoY
|
| Net Change In Cash |
-$44.00M
-250.17%
YoY
|
$29.30M
-72.25%
YoY
|
$105.6M
-122.99%
YoY
|
-$459.3M
-279.98%
YoY
|
$255.2M
42.41%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$327.9M
-18.03%
YoY
|
$400.0M
-12.45%
YoY
|
$456.9M
48.44%
YoY
|
$307.8M
58.91%
YoY
|
$193.7M
-54.4%
YoY
|
| Capital Expenditures |
$39.80M
12.75%
YoY
|
$35.30M
-11.53%
YoY
|
$39.90M
6.4%
YoY
|
$37.50M
8.07%
YoY
|
$34.70M
6.44%
YoY
|
| Free Cash Flow |
$288.1M
-21.0%
YoY
|
$364.7M
-12.54%
YoY
|
$417.0M
54.27%
YoY
|
$270.3M
70.0%
YoY
|
$159.0M
-59.46%
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 |
$5.500M
-73.68%
YoY
|
$25.20M
-40.57%
YoY
|
$38.10M
-19.79%
YoY
|
$29.30M
-37.92%
YoY
|
$20.90M
-45.14%
YoY
|
$42.40M
-15.71%
YoY
|
$47.50M
-20.03%
YoY
|
$47.20M
-21.46%
YoY
|
$38.10M
-23.03%
YoY
|
$50.30M
-9.53%
YoY
|
$59.40M
-18.85%
YoY
|
$60.10M
-17.1%
YoY
|
$49.50M
-25.9%
YoY
|
$55.60M
-34.59%
YoY
|
$73.20M
-65.47%
YoY
|
$72.50M
12.93%
YoY
|
$66.80M
37.17%
YoY
|
$85.00M
53.43%
YoY
|
$212.0M
305.35%
YoY
|
| Depreciation, Depletion And Amortization |
$28.00M
9.38%
YoY
|
$29.90M
25.1%
YoY
|
$16.80M
20.0%
YoY
|
$16.90M
11.92%
YoY
|
$25.60M
4.49%
YoY
|
$23.90M
33.52%
YoY
|
$14.00M
100.0%
YoY
|
$15.10M
-39.36%
YoY
|
$24.50M
-1.61%
YoY
|
$17.90M
-32.71%
YoY
|
$7.000M
-60.89%
YoY
|
$24.90M
308.2%
YoY
|
$24.90M
23.88%
YoY
|
$26.60M
20.36%
YoY
|
$17.90M
152.11%
YoY
|
$6.100M
-14.08%
YoY
|
$20.10M
-8.64%
YoY
|
$22.10M
-8.3%
YoY
|
$7.100M
-5.33%
YoY
|
| Cash From Operating Activities |
$18.50M
10.12%
YoY
|
$102.3M
2.1%
YoY
|
$83.90M
-38.22%
YoY
|
$124.9M
37.71%
YoY
|
$16.80M
-77.08%
YoY
|
$100.2M
-13.92%
YoY
|
$135.8M
-7.93%
YoY
|
$90.70M
-19.38%
YoY
|
$73.30M
-8.94%
YoY
|
$116.4M
54.58%
YoY
|
$147.5M
67.42%
YoY
|
$112.5M
27.26%
YoY
|
$80.50M
43.75%
YoY
|
$75.30M
-191.61%
YoY
|
$88.10M
23.74%
YoY
|
$88.40M
4.12%
YoY
|
$56.00M
-53.26%
YoY
|
-$82.20M
-194.48%
YoY
|
$71.20M
-18.72%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$9.400M
-7.84%
YoY
|
$8.600M
-23.89%
YoY
|
$11.90M
50.63%
YoY
|
$9.100M
71.7%
YoY
|
$10.20M
-5.56%
YoY
|
$11.30M
56.94%
YoY
|
$7.900M
-19.39%
YoY
|
$5.300M
-52.68%
YoY
|
$10.80M
-7.69%
YoY
|
$7.200M
-31.43%
YoY
|
$9.800M
-213.95%
YoY
|
$11.20M
-227.27%
YoY
|
$11.70M
21.88%
YoY
|
$10.50M
-215.38%
YoY
|
-$8.600M
7.5%
YoY
|
-$8.800M
6.02%
YoY
|
$9.600M
3.23%
YoY
|
-$9.100M
111.63%
YoY
|
-$8.000M
40.35%
YoY
|
| Acquisitions |
$283.6M
-7.35%
YoY
|
N/A
|
N/A
|
N/A
|
$306.1M
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
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$283.6M
-7.35%
YoY
|
$2.000M
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$306.1M
N/A
|
$0.00
N/A
|
-$100.0K
N/A
|
$100.0K
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$600.0K
N/A
|
-$132.9M
-2176.56%
YoY
|
-$351.9M
-197.59%
YoY
|
$2.500M
-102.92%
YoY
|
$0.00
-100.0%
YoY
|
$6.400M
-118.5%
YoY
|
$360.6M
-646.36%
YoY
|
| Cash From Investing Activities |
-$293.0M
-7.37%
YoY
|
-$6.600M
-41.59%
YoY
|
-$11.90M
48.75%
YoY
|
-$9.100M
75.0%
YoY
|
-$316.3M
2828.7%
YoY
|
-$11.30M
56.94%
YoY
|
-$8.000M
-18.37%
YoY
|
-$5.200M
-53.57%
YoY
|
-$10.80M
-12.2%
YoY
|
-$7.200M
-94.98%
YoY
|
-$9.800M
-97.28%
YoY
|
-$11.20M
77.78%
YoY
|
-$12.30M
-6250.0%
YoY
|
-$143.4M
5211.11%
YoY
|
-$360.5M
-202.24%
YoY
|
-$6.300M
-93.3%
YoY
|
$200.0K
-102.13%
YoY
|
-$2.700M
-93.06%
YoY
|
$352.6M
-591.77%
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 |
$39.00M
-22.62%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$50.40M
-36.76%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$79.70M
63.32%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$48.80M
-36.54%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$76.90M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$16.30M
1153.85%
YoY
|
N/A
|
N/A
|
N/A
|
$1.300M
-98.07%
YoY
|
N/A
|
N/A
|
N/A
|
$67.50M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$257.6M
28.03%
YoY
|
-$61.20M
23.39%
YoY
|
-$84.50M
-9.04%
YoY
|
-$84.90M
-23.31%
YoY
|
$201.2M
-351.5%
YoY
|
-$49.60M
-37.45%
YoY
|
-$92.90M
8.53%
YoY
|
-$110.7M
52.48%
YoY
|
-$80.00M
8.99%
YoY
|
-$79.30M
8.93%
YoY
|
-$85.60M
1196.97%
YoY
|
-$72.60M
-22.52%
YoY
|
-$73.40M
-11.99%
YoY
|
-$72.80M
12.0%
YoY
|
-$6.600M
-94.48%
YoY
|
-$93.70M
3246.43%
YoY
|
-$83.40M
-2975.86%
YoY
|
-$65.00M
1313.04%
YoY
|
-$119.5M
-2589.58%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$18.50M
10.12%
YoY
|
$102.3M
2.1%
YoY
|
$83.90M
-38.22%
YoY
|
$124.9M
37.71%
YoY
|
$16.80M
-77.08%
YoY
|
$100.2M
-13.92%
YoY
|
$135.8M
-7.93%
YoY
|
$90.70M
-19.38%
YoY
|
$73.30M
-8.94%
YoY
|
$116.4M
54.58%
YoY
|
$147.5M
67.42%
YoY
|
$112.5M
27.26%
YoY
|
$80.50M
43.75%
YoY
|
$75.30M
-191.61%
YoY
|
$88.10M
23.74%
YoY
|
$88.40M
4.12%
YoY
|
$56.00M
-53.26%
YoY
|
-$82.20M
-194.48%
YoY
|
$71.20M
-18.72%
YoY
|
| Cash From Investing Activities |
-$293.0M
-7.37%
YoY
|
-$6.600M
-41.59%
YoY
|
-$11.90M
48.75%
YoY
|
-$9.100M
75.0%
YoY
|
-$316.3M
2828.7%
YoY
|
-$11.30M
56.94%
YoY
|
-$8.000M
-18.37%
YoY
|
-$5.200M
-53.57%
YoY
|
-$10.80M
-12.2%
YoY
|
-$7.200M
-94.98%
YoY
|
-$9.800M
-97.28%
YoY
|
-$11.20M
77.78%
YoY
|
-$12.30M
-6250.0%
YoY
|
-$143.4M
5211.11%
YoY
|
-$360.5M
-202.24%
YoY
|
-$6.300M
-93.3%
YoY
|
$200.0K
-102.13%
YoY
|
-$2.700M
-93.06%
YoY
|
$352.6M
-591.77%
YoY
|
| Cash From Financing Activities |
$257.6M
28.03%
YoY
|
-$61.20M
23.39%
YoY
|
-$84.50M
-9.04%
YoY
|
-$84.90M
-23.31%
YoY
|
$201.2M
-351.5%
YoY
|
-$49.60M
-37.45%
YoY
|
-$92.90M
8.53%
YoY
|
-$110.7M
52.48%
YoY
|
-$80.00M
8.99%
YoY
|
-$79.30M
8.93%
YoY
|
-$85.60M
1196.97%
YoY
|
-$72.60M
-22.52%
YoY
|
-$73.40M
-11.99%
YoY
|
-$72.80M
12.0%
YoY
|
-$6.600M
-94.48%
YoY
|
-$93.70M
3246.43%
YoY
|
-$83.40M
-2975.86%
YoY
|
-$65.00M
1313.04%
YoY
|
-$119.5M
-2589.58%
YoY
|
| Net Change In Cash |
-$17.60M
-82.08%
YoY
|
$34.50M
-12.21%
YoY
|
-$12.50M
-135.82%
YoY
|
$30.90M
-222.62%
YoY
|
-$98.20M
461.14%
YoY
|
$39.30M
31.44%
YoY
|
$34.90M
-33.01%
YoY
|
-$25.20M
-187.8%
YoY
|
-$17.50M
230.19%
YoY
|
$29.90M
-121.22%
YoY
|
$52.10M
-118.67%
YoY
|
$28.70M
-347.41%
YoY
|
-$5.300M
-80.51%
YoY
|
-$140.9M
-6.0%
YoY
|
-$279.0M
-191.69%
YoY
|
-$11.60M
-2.52%
YoY
|
-$27.20M
-124.26%
YoY
|
-$149.9M
-444.6%
YoY
|
$304.3M
1370.05%
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 |
$18.50M
10.12%
YoY
|
$102.3M
2.1%
YoY
|
$83.90M
-38.22%
YoY
|
$124.9M
37.71%
YoY
|
$16.80M
-77.08%
YoY
|
$100.2M
-13.92%
YoY
|
$135.8M
-7.93%
YoY
|
$90.70M
-19.38%
YoY
|
$73.30M
-8.94%
YoY
|
$116.4M
54.58%
YoY
|
$147.5M
67.42%
YoY
|
$112.5M
27.26%
YoY
|
$80.50M
43.75%
YoY
|
$75.30M
-191.61%
YoY
|
$88.10M
23.74%
YoY
|
$88.40M
4.12%
YoY
|
$56.00M
-53.26%
YoY
|
-$82.20M
-194.48%
YoY
|
$71.20M
-18.72%
YoY
|
| Capital Expenditures |
$9.400M
-7.84%
YoY
|
$8.600M
-23.89%
YoY
|
$11.90M
50.63%
YoY
|
$9.100M
71.7%
YoY
|
$10.20M
-5.56%
YoY
|
$11.30M
56.94%
YoY
|
$7.900M
-19.39%
YoY
|
$5.300M
-52.68%
YoY
|
$10.80M
-7.69%
YoY
|
$7.200M
-31.43%
YoY
|
$9.800M
-213.95%
YoY
|
$11.20M
-227.27%
YoY
|
$11.70M
21.88%
YoY
|
$10.50M
-215.38%
YoY
|
-$8.600M
7.5%
YoY
|
-$8.800M
6.02%
YoY
|
$9.600M
3.23%
YoY
|
-$9.100M
111.63%
YoY
|
-$8.000M
40.35%
YoY
|
| Free Cash Flow |
$9.100M
37.88%
YoY
|
$93.70M
5.4%
YoY
|
$72.00M
-43.71%
YoY
|
$115.8M
35.6%
YoY
|
$6.600M
-89.44%
YoY
|
$88.90M
-18.59%
YoY
|
$127.9M
-7.12%
YoY
|
$85.40M
-15.7%
YoY
|
$62.50M
-9.16%
YoY
|
$109.2M
68.52%
YoY
|
$137.7M
42.4%
YoY
|
$101.3M
4.22%
YoY
|
$68.80M
48.28%
YoY
|
$64.80M
-188.65%
YoY
|
$96.70M
22.1%
YoY
|
$97.20M
4.29%
YoY
|
$46.40M
-58.01%
YoY
|
-$73.10M
-180.07%
YoY
|
$79.20M
-15.11%
YoY
|
Loading...