|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$119.0M
-48.17%
YoY
|
$229.6M
166.36%
YoY
|
$86.20M
14.78%
YoY
|
$75.10M
-255.81%
YoY
|
-$48.20M
161.96%
YoY
|
| Depreciation, Depletion And Amortization |
$432.0M
45.65%
YoY
|
$296.6M
38.21%
YoY
|
$214.6M
43.93%
YoY
|
$149.1M
42.82%
YoY
|
$104.4M
23.99%
YoY
|
| Cash From Operating Activities |
$634.0M
26.72%
YoY
|
$500.3M
28.84%
YoY
|
$388.3M
40.99%
YoY
|
$275.4M
843.15%
YoY
|
$29.20M
24.79%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$10.00M
40.85%
YoY
|
$7.100M
-48.18%
YoY
|
$13.70M
71.25%
YoY
|
$8.000M
-2.44%
YoY
|
$8.200M
70.83%
YoY
|
| Acquisitions |
$2.745B
394.95%
YoY
|
$554.6M
226.81%
YoY
|
$169.7M
25.42%
YoY
|
$135.3M
148.26%
YoY
|
$54.50M
9.44%
YoY
|
| Other Investing Activities |
-$2.764B
434.42%
YoY
|
-$517.2M
214.79%
YoY
|
-$164.3M
-60.15%
YoY
|
-$412.3M
332.18%
YoY
|
-$95.40M
77.65%
YoY
|
| Cash From Investing Activities |
-$2.998B
333.8%
YoY
|
-$691.1M
128.92%
YoY
|
-$301.9M
-41.58%
YoY
|
-$516.8M
162.74%
YoY
|
-$196.7M
92.65%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$365.0M
-350.17%
YoY
|
$145.9M
38.43%
YoY
|
$105.4M
-43.3%
YoY
|
$185.9M
853.33%
YoY
|
$19.50M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$2.055B
121.16%
YoY
|
$929.2M
-710.51%
YoY
|
-$152.2M
-29.08%
YoY
|
-$214.6M
-145.54%
YoY
|
$471.2M
-53.01%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$634.0M
26.72%
YoY
|
$500.3M
28.84%
YoY
|
$388.3M
40.99%
YoY
|
$275.4M
843.15%
YoY
|
$29.20M
24.79%
YoY
|
| Cash From Investing Activities |
-$2.998B
333.8%
YoY
|
-$691.1M
128.92%
YoY
|
-$301.9M
-41.58%
YoY
|
-$516.8M
162.74%
YoY
|
-$196.7M
92.65%
YoY
|
| Cash From Financing Activities |
$2.055B
121.16%
YoY
|
$929.2M
-710.51%
YoY
|
-$152.2M
-29.08%
YoY
|
-$214.6M
-145.54%
YoY
|
$471.2M
-53.01%
YoY
|
| Net Change In Cash |
-$254.0M
-135.44%
YoY
|
$716.8M
-1410.42%
YoY
|
-$54.70M
-87.98%
YoY
|
-$455.0M
-249.82%
YoY
|
$303.7M
-67.14%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$634.0M
26.72%
YoY
|
$500.3M
28.84%
YoY
|
$388.3M
40.99%
YoY
|
$275.4M
843.15%
YoY
|
$29.20M
24.79%
YoY
|
| Capital Expenditures |
$10.00M
40.85%
YoY
|
$7.100M
-48.18%
YoY
|
$13.70M
71.25%
YoY
|
$8.000M
-2.44%
YoY
|
$8.200M
70.83%
YoY
|
| Free Cash Flow |
$624.0M
26.52%
YoY
|
$493.2M
31.66%
YoY
|
$374.6M
40.09%
YoY
|
$267.4M
1173.33%
YoY
|
$21.00M
12.9%
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 |
$15.00M
-10.18%
YoY
|
$25.70M
-77.59%
YoY
|
$28.10M
-47.77%
YoY
|
$34.00M
-13.27%
YoY
|
$16.70M
-18.93%
YoY
|
$114.7M
737.23%
YoY
|
$53.80M
65.03%
YoY
|
$39.20M
56.18%
YoY
|
$20.60M
39.19%
YoY
|
$13.70M
-53.08%
YoY
|
$32.60M
-24.36%
YoY
|
$25.10M
143.69%
YoY
|
$14.80M
-297.33%
YoY
|
$29.20M
-410.64%
YoY
|
$43.10M
-568.48%
YoY
|
$10.30M
221.88%
YoY
|
-$7.500M
-77.13%
YoY
|
-$9.400M
-24.19%
YoY
|
-$9.200M
84.0%
YoY
|
| Depreciation, Depletion And Amortization |
$135.0M
58.45%
YoY
|
$133.3M
59.64%
YoY
|
$125.1M
61.84%
YoY
|
$88.40M
26.83%
YoY
|
$85.20M
28.9%
YoY
|
$83.50M
34.89%
YoY
|
$77.30M
40.29%
YoY
|
$69.70M
39.4%
YoY
|
$66.10M
38.87%
YoY
|
$61.90M
30.32%
YoY
|
$55.10M
4138.46%
YoY
|
$50.00M
4066.67%
YoY
|
$47.60M
63.57%
YoY
|
$47.50M
72.1%
YoY
|
$1.300M
-13.33%
YoY
|
$1.200M
-14.29%
YoY
|
$29.10M
15.02%
YoY
|
$27.60M
14.52%
YoY
|
$1.500M
25.0%
YoY
|
| Cash From Operating Activities |
$134.0M
38.72%
YoY
|
$223.7M
53.85%
YoY
|
$171.8M
-5.66%
YoY
|
$141.9M
22.22%
YoY
|
$96.60M
70.37%
YoY
|
$145.4M
38.08%
YoY
|
$182.1M
63.03%
YoY
|
$116.1M
26.33%
YoY
|
$56.70M
-28.59%
YoY
|
$105.3M
-24.52%
YoY
|
$111.7M
71.58%
YoY
|
$91.90M
91.86%
YoY
|
$79.40M
114.02%
YoY
|
$139.5M
3775.0%
YoY
|
$65.10M
216.02%
YoY
|
$47.90M
614.93%
YoY
|
$37.10M
-2282.35%
YoY
|
$3.600M
-43.75%
YoY
|
$20.60M
100.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$6.000M
300.0%
YoY
|
$67.50M
53.06%
YoY
|
$73.70M
52.27%
YoY
|
$42.80M
4.39%
YoY
|
$1.500M
15.38%
YoY
|
$44.10M
36.53%
YoY
|
$48.40M
14.42%
YoY
|
$41.00M
17.48%
YoY
|
$1.300M
-51.85%
YoY
|
$32.30M
22.35%
YoY
|
$42.30M
-236.01%
YoY
|
$34.90M
-196.94%
YoY
|
$2.700M
170.0%
YoY
|
$26.40M
-196.35%
YoY
|
-$31.10M
7.24%
YoY
|
-$36.00M
45.16%
YoY
|
$1.000M
42.86%
YoY
|
-$27.40M
47.31%
YoY
|
-$29.00M
114.81%
YoY
|
| Acquisitions |
-$98.00M
-2748.65%
YoY
|
N/A
|
N/A
|
N/A
|
$3.700M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.200M
-90.48%
YoY
|
N/A
|
N/A
|
N/A
|
$12.60M
-68.97%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$84.00M
-340.0%
YoY
|
-$149.8M
-29.27%
YoY
|
-$2.575B
48481.13%
YoY
|
-$4.400M
-98.54%
YoY
|
-$35.00M
-5100.0%
YoY
|
-$211.8M
78.73%
YoY
|
-$5.300M
562.5%
YoY
|
-$300.8M
621.34%
YoY
|
$700.0K
-121.21%
YoY
|
-$118.5M
1501.35%
YoY
|
-$800.0K
-99.79%
YoY
|
-$41.70M
479.17%
YoY
|
-$3.300M
-82.35%
YoY
|
-$7.400M
1.37%
YoY
|
-$379.0M
2065.71%
YoY
|
-$7.200M
-45.45%
YoY
|
-$18.70M
-67.42%
YoY
|
-$7.300M
-85.85%
YoY
|
-$17.50M
929.41%
YoY
|
| Cash From Investing Activities |
$16.00M
-118.82%
YoY
|
-$217.3M
-15.08%
YoY
|
-$2.649B
4832.03%
YoY
|
-$47.20M
-86.19%
YoY
|
-$85.00M
114.11%
YoY
|
-$255.9M
69.69%
YoY
|
-$53.70M
24.59%
YoY
|
-$341.8M
346.21%
YoY
|
-$39.70M
26.43%
YoY
|
-$150.8M
346.15%
YoY
|
-$43.10M
-89.49%
YoY
|
-$76.60M
77.31%
YoY
|
-$31.40M
-28.47%
YoY
|
-$33.80M
-2.59%
YoY
|
-$410.1M
781.94%
YoY
|
-$43.20M
13.68%
YoY
|
-$43.90M
-43.35%
YoY
|
-$34.70M
-50.57%
YoY
|
-$46.50M
205.92%
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 |
$295.0M
369.0%
YoY
|
N/A
N/A
|
$87.80M
N/A
|
N/A
N/A
|
$62.90M
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$18.70M
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 |
-$401.0M
396.9%
YoY
|
-$536.2M
2405.61%
YoY
|
$965.1M
-21.25%
YoY
|
$1.707B
-2503.94%
YoY
|
-$80.70M
170.81%
YoY
|
-$21.40M
-23.3%
YoY
|
$1.226B
-13568.13%
YoY
|
-$71.00M
-34.38%
YoY
|
-$29.80M
325.71%
YoY
|
-$27.90M
771.88%
YoY
|
-$9.100M
2175.0%
YoY
|
-$108.2M
-38.28%
YoY
|
-$7.000M
-80.39%
YoY
|
-$3.200M
-87.45%
YoY
|
-$400.0K
-100.07%
YoY
|
-$175.3M
53.91%
YoY
|
-$35.70M
864.86%
YoY
|
-$25.50M
-103.85%
YoY
|
$614.3M
584.08%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$134.0M
38.72%
YoY
|
$223.7M
53.85%
YoY
|
$171.8M
-5.66%
YoY
|
$141.9M
22.22%
YoY
|
$96.60M
70.37%
YoY
|
$145.4M
38.08%
YoY
|
$182.1M
63.03%
YoY
|
$116.1M
26.33%
YoY
|
$56.70M
-28.59%
YoY
|
$105.3M
-24.52%
YoY
|
$111.7M
71.58%
YoY
|
$91.90M
91.86%
YoY
|
$79.40M
114.02%
YoY
|
$139.5M
3775.0%
YoY
|
$65.10M
216.02%
YoY
|
$47.90M
614.93%
YoY
|
$37.10M
-2282.35%
YoY
|
$3.600M
-43.75%
YoY
|
$20.60M
100.0%
YoY
|
| Cash From Investing Activities |
$16.00M
-118.82%
YoY
|
-$217.3M
-15.08%
YoY
|
-$2.649B
4832.03%
YoY
|
-$47.20M
-86.19%
YoY
|
-$85.00M
114.11%
YoY
|
-$255.9M
69.69%
YoY
|
-$53.70M
24.59%
YoY
|
-$341.8M
346.21%
YoY
|
-$39.70M
26.43%
YoY
|
-$150.8M
346.15%
YoY
|
-$43.10M
-89.49%
YoY
|
-$76.60M
77.31%
YoY
|
-$31.40M
-28.47%
YoY
|
-$33.80M
-2.59%
YoY
|
-$410.1M
781.94%
YoY
|
-$43.20M
13.68%
YoY
|
-$43.90M
-43.35%
YoY
|
-$34.70M
-50.57%
YoY
|
-$46.50M
205.92%
YoY
|
| Cash From Financing Activities |
-$401.0M
396.9%
YoY
|
-$536.2M
2405.61%
YoY
|
$965.1M
-21.25%
YoY
|
$1.707B
-2503.94%
YoY
|
-$80.70M
170.81%
YoY
|
-$21.40M
-23.3%
YoY
|
$1.226B
-13568.13%
YoY
|
-$71.00M
-34.38%
YoY
|
-$29.80M
325.71%
YoY
|
-$27.90M
771.88%
YoY
|
-$9.100M
2175.0%
YoY
|
-$108.2M
-38.28%
YoY
|
-$7.000M
-80.39%
YoY
|
-$3.200M
-87.45%
YoY
|
-$400.0K
-100.07%
YoY
|
-$175.3M
53.91%
YoY
|
-$35.70M
864.86%
YoY
|
-$25.50M
-103.85%
YoY
|
$614.3M
584.08%
YoY
|
| Net Change In Cash |
$134.0M
-346.78%
YoY
|
-$529.8M
301.67%
YoY
|
-$1.512B
-211.64%
YoY
|
$1.802B
-707.18%
YoY
|
-$54.30M
181.35%
YoY
|
-$131.9M
79.7%
YoY
|
$1.354B
2175.63%
YoY
|
-$296.7M
219.38%
YoY
|
-$19.30M
-146.62%
YoY
|
-$73.40M
-171.61%
YoY
|
$59.50M
-117.23%
YoY
|
-$92.90M
-45.55%
YoY
|
$41.40M
-197.41%
YoY
|
$102.5M
-281.1%
YoY
|
-$345.4M
-158.7%
YoY
|
-$170.6M
17.49%
YoY
|
-$42.50M
-48.73%
YoY
|
-$56.60M
-109.45%
YoY
|
$588.4M
593.05%
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 |
$134.0M
38.72%
YoY
|
$223.7M
53.85%
YoY
|
$171.8M
-5.66%
YoY
|
$141.9M
22.22%
YoY
|
$96.60M
70.37%
YoY
|
$145.4M
38.08%
YoY
|
$182.1M
63.03%
YoY
|
$116.1M
26.33%
YoY
|
$56.70M
-28.59%
YoY
|
$105.3M
-24.52%
YoY
|
$111.7M
71.58%
YoY
|
$91.90M
91.86%
YoY
|
$79.40M
114.02%
YoY
|
$139.5M
3775.0%
YoY
|
$65.10M
216.02%
YoY
|
$47.90M
614.93%
YoY
|
$37.10M
-2282.35%
YoY
|
$3.600M
-43.75%
YoY
|
$20.60M
100.0%
YoY
|
| Capital Expenditures |
$6.000M
300.0%
YoY
|
$67.50M
53.06%
YoY
|
$73.70M
52.27%
YoY
|
$42.80M
4.39%
YoY
|
$1.500M
15.38%
YoY
|
$44.10M
36.53%
YoY
|
$48.40M
14.42%
YoY
|
$41.00M
17.48%
YoY
|
$1.300M
-51.85%
YoY
|
$32.30M
22.35%
YoY
|
$42.30M
-236.01%
YoY
|
$34.90M
-196.94%
YoY
|
$2.700M
170.0%
YoY
|
$26.40M
-196.35%
YoY
|
-$31.10M
7.24%
YoY
|
-$36.00M
45.16%
YoY
|
$1.000M
42.86%
YoY
|
-$27.40M
47.31%
YoY
|
-$29.00M
114.81%
YoY
|
| Free Cash Flow |
$128.0M
34.6%
YoY
|
$156.2M
54.2%
YoY
|
$98.10M
-26.63%
YoY
|
$99.10M
31.96%
YoY
|
$95.10M
71.66%
YoY
|
$101.3M
38.77%
YoY
|
$133.7M
92.65%
YoY
|
$75.10M
31.75%
YoY
|
$55.40M
-27.77%
YoY
|
$73.00M
-35.46%
YoY
|
$69.40M
-27.86%
YoY
|
$57.00M
-32.06%
YoY
|
$76.70M
112.47%
YoY
|
$113.1M
264.84%
YoY
|
$96.20M
93.95%
YoY
|
$83.90M
166.35%
YoY
|
$36.10M
-1604.17%
YoY
|
$31.00M
24.0%
YoY
|
$49.60M
108.4%
YoY
|
Loading...