|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$840.0M
212.5%
YoY
|
$268.8M
-25.17%
YoY
|
$359.2M
-4.65%
YoY
|
$376.7M
-3.58%
YoY
|
$390.7M
259.1%
YoY
|
| Depreciation, Depletion And Amortization |
$236.9M
-9.34%
YoY
|
$261.3M
13.31%
YoY
|
$230.6M
6.46%
YoY
|
$216.6M
-7.59%
YoY
|
$234.4M
-3.34%
YoY
|
| Cash From Operating Activities |
$58.60M
-83.54%
YoY
|
$356.0M
-45.19%
YoY
|
$649.5M
-1.22%
YoY
|
$657.5M
66.04%
YoY
|
$396.0M
-12.91%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$146.4M
-23.63%
YoY
|
$191.7M
-12.7%
YoY
|
$219.6M
-220.0%
YoY
|
-$183.0M
24.24%
YoY
|
-$147.3M
7.68%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$1.830B
-492.11%
YoY
|
-$466.6M
N/A
|
$0.00
-100.0%
YoY
|
$154.8M
2568.97%
YoY
|
$5.800M
114.81%
YoY
|
| Cash From Investing Activities |
$1.683B
-355.69%
YoY
|
-$658.3M
-1.78%
YoY
|
-$670.2M
2276.6%
YoY
|
-$28.20M
-160.26%
YoY
|
$46.80M
-285.71%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$0.00
-100.0%
YoY
|
$63.90M
-174.22%
YoY
|
-$86.10M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
N/A
|
$1.994B
-1.71%
YoY
|
$2.029B
-50.58%
YoY
|
$4.105B
88.62%
YoY
|
$2.176B
37.89%
YoY
|
| Cash From Financing Activities |
-$1.728B
-632.69%
YoY
|
$324.3M
365.28%
YoY
|
$69.70M
-113.13%
YoY
|
-$531.0M
25.56%
YoY
|
-$422.9M
4.34%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$58.60M
-83.54%
YoY
|
$356.0M
-45.19%
YoY
|
$649.5M
-1.22%
YoY
|
$657.5M
66.04%
YoY
|
$396.0M
-12.91%
YoY
|
| Cash From Investing Activities |
$1.683B
-355.69%
YoY
|
-$658.3M
-1.78%
YoY
|
-$670.2M
2276.6%
YoY
|
-$28.20M
-160.26%
YoY
|
$46.80M
-285.71%
YoY
|
| Cash From Financing Activities |
-$1.728B
-632.69%
YoY
|
$324.3M
365.28%
YoY
|
$69.70M
-113.13%
YoY
|
-$531.0M
25.56%
YoY
|
-$422.9M
4.34%
YoY
|
| Net Change In Cash |
$14.30M
-14.88%
YoY
|
$16.80M
-50.3%
YoY
|
$33.80M
-65.62%
YoY
|
$98.30M
425.67%
YoY
|
$18.70M
-34.62%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$58.60M
-83.54%
YoY
|
$356.0M
-45.19%
YoY
|
$649.5M
-1.22%
YoY
|
$657.5M
66.04%
YoY
|
$396.0M
-12.91%
YoY
|
| Capital Expenditures |
$146.4M
-23.63%
YoY
|
$191.7M
-12.7%
YoY
|
$219.6M
-220.0%
YoY
|
-$183.0M
24.24%
YoY
|
-$147.3M
7.68%
YoY
|
| Free Cash Flow |
-$87.80M
-153.44%
YoY
|
$164.3M
-61.78%
YoY
|
$429.9M
-48.85%
YoY
|
$840.5M
54.7%
YoY
|
$543.3M
-8.15%
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 |
$12.60M
46.51%
YoY
|
$174.6M
149.07%
YoY
|
$64.00M
-26.52%
YoY
|
$47.30M
6.53%
YoY
|
$8.600M
-87.2%
YoY
|
$70.10M
3.39%
YoY
|
$87.10M
-3.54%
YoY
|
$44.40M
-60.07%
YoY
|
$67.20M
-25.25%
YoY
|
$67.80M
-31.86%
YoY
|
$90.30M
-36.32%
YoY
|
$111.2M
-11.11%
YoY
|
$89.90M
772.82%
YoY
|
$99.50M
-4.78%
YoY
|
$141.8M
25.49%
YoY
|
$125.1M
-16.49%
YoY
|
$10.30M
-55.98%
YoY
|
$104.5M
135.36%
YoY
|
$113.0M
445.89%
YoY
|
$149.8M
1214.04%
YoY
|
| Depreciation, Depletion And Amortization |
$57.20M
-14.11%
YoY
|
$60.30M
-11.19%
YoY
|
$64.70M
-3.58%
YoY
|
$66.40M
0.76%
YoY
|
$66.60M
10.26%
YoY
|
$67.90M
10.95%
YoY
|
$67.10M
16.29%
YoY
|
$65.90M
16.43%
YoY
|
$60.40M
9.62%
YoY
|
$61.20M
19.53%
YoY
|
$57.70M
12.26%
YoY
|
$56.60M
3.66%
YoY
|
$55.10M
-7.24%
YoY
|
$51.20M
-12.03%
YoY
|
$51.40M
-11.53%
YoY
|
$54.60M
-7.14%
YoY
|
$59.40M
0.17%
YoY
|
$58.20M
-3.16%
YoY
|
$58.10M
-3.01%
YoY
|
$58.80M
-3.92%
YoY
|
| Cash From Operating Activities |
$116.6M
-478.57%
YoY
|
-$24.40M
-113.03%
YoY
|
$199.9M
160.29%
YoY
|
$136.4M
55.89%
YoY
|
-$30.80M
-784.44%
YoY
|
$187.2M
-8.01%
YoY
|
$76.80M
-62.04%
YoY
|
$87.50M
-58.49%
YoY
|
$4.500M
-86.32%
YoY
|
$203.5M
-29.0%
YoY
|
$202.3M
-3.34%
YoY
|
$210.8M
51.44%
YoY
|
$32.90M
46.88%
YoY
|
$286.6M
107.98%
YoY
|
$209.3M
120.55%
YoY
|
$139.2M
-8.6%
YoY
|
$22.40M
94.78%
YoY
|
$137.8M
-31.24%
YoY
|
$94.90M
-29.7%
YoY
|
$152.3M
52.61%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$56.80M
59.1%
YoY
|
$33.00M
-34.39%
YoY
|
$40.80M
-8.93%
YoY
|
$30.00M
-26.83%
YoY
|
$35.70M
-35.79%
YoY
|
$50.30M
-39.54%
YoY
|
$44.80M
-1.1%
YoY
|
$41.00M
-1.91%
YoY
|
$55.60M
12.78%
YoY
|
$83.20M
-225.68%
YoY
|
$45.30M
-223.43%
YoY
|
$41.80M
-235.71%
YoY
|
$49.30M
-200.0%
YoY
|
-$66.20M
44.86%
YoY
|
-$36.70M
-11.35%
YoY
|
-$30.80M
-3.14%
YoY
|
-$49.30M
73.59%
YoY
|
-$45.70M
34.41%
YoY
|
-$41.40M
19.65%
YoY
|
-$31.80M
9.28%
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 |
-$3.100M
-118.56%
YoY
|
$0.00
-100.0%
YoY
|
$2.300M
-36.11%
YoY
|
$17.30M
-103.05%
YoY
|
$16.70M
735.0%
YoY
|
$95.80M
-206.09%
YoY
|
$3.600M
-1000.0%
YoY
|
-$568.0M
305.42%
YoY
|
$2.000M
-100.91%
YoY
|
-$90.30M
-2836.36%
YoY
|
-$400.0K
-104.6%
YoY
|
-$140.1M
-200.57%
YoY
|
-$219.8M
-4776.6%
YoY
|
$3.300M
-47.62%
YoY
|
$8.700M
-6.45%
YoY
|
$139.3M
-4.52%
YoY
|
$4.700M
42.42%
YoY
|
$6.300M
-73.31%
YoY
|
$9.300M
32.86%
YoY
|
$145.9M
83.52%
YoY
|
| Cash From Investing Activities |
-$59.90M
215.26%
YoY
|
$427.3M
839.12%
YoY
|
-$38.50M
-6.55%
YoY
|
-$12.70M
-97.91%
YoY
|
-$19.00M
-64.55%
YoY
|
$45.50M
-126.22%
YoY
|
-$41.20M
-9.85%
YoY
|
-$609.0M
234.8%
YoY
|
-$53.60M
-80.08%
YoY
|
-$173.5M
175.83%
YoY
|
-$45.70M
63.21%
YoY
|
-$181.9M
-267.65%
YoY
|
-$269.1M
487.55%
YoY
|
-$62.90M
59.64%
YoY
|
-$28.00M
-12.77%
YoY
|
$108.5M
-4.91%
YoY
|
-$45.80M
-1190.48%
YoY
|
-$39.40M
278.85%
YoY
|
-$32.10M
16.3%
YoY
|
$114.1M
126.39%
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 |
-$19.10M
N/A
|
$128.1M
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$17.80M
N/A
|
-$11.10M
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
|
| Debt Paid & Issued, Net |
N/A
|
$800.8M
36.01%
YoY
|
N/A
|
N/A
|
$570.5M
36.09%
YoY
|
$588.8M
N/A
|
N/A
|
N/A
|
$419.2M
-22.13%
YoY
|
N/A
|
N/A
|
N/A
|
$538.3M
-2.38%
YoY
|
N/A
|
N/A
|
N/A
|
$551.4M
55.98%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$600.0K
-100.96%
YoY
|
-$429.7M
97.65%
YoY
|
-$136.8M
216.67%
YoY
|
-$116.2M
-121.17%
YoY
|
$62.50M
73.13%
YoY
|
-$217.4M
-2923.38%
YoY
|
-$43.20M
-71.88%
YoY
|
$548.8M
-2396.23%
YoY
|
$36.10M
-84.93%
YoY
|
$7.700M
-104.11%
YoY
|
-$153.6M
4.7%
YoY
|
-$23.90M
-90.48%
YoY
|
$239.5M
343.52%
YoY
|
-$187.2M
172.09%
YoY
|
-$146.7M
119.94%
YoY
|
-$251.1M
-2.45%
YoY
|
$54.00M
-280.0%
YoY
|
-$68.80M
-61.71%
YoY
|
-$66.70M
-35.37%
YoY
|
-$257.4M
66.93%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$116.6M
-478.57%
YoY
|
-$24.40M
-113.03%
YoY
|
$199.9M
160.29%
YoY
|
$136.4M
55.89%
YoY
|
-$30.80M
-784.44%
YoY
|
$187.2M
-8.01%
YoY
|
$76.80M
-62.04%
YoY
|
$87.50M
-58.49%
YoY
|
$4.500M
-86.32%
YoY
|
$203.5M
-29.0%
YoY
|
$202.3M
-3.34%
YoY
|
$210.8M
51.44%
YoY
|
$32.90M
46.88%
YoY
|
$286.6M
107.98%
YoY
|
$209.3M
120.55%
YoY
|
$139.2M
-8.6%
YoY
|
$22.40M
94.78%
YoY
|
$137.8M
-31.24%
YoY
|
$94.90M
-29.7%
YoY
|
$152.3M
52.61%
YoY
|
| Cash From Investing Activities |
-$59.90M
215.26%
YoY
|
$427.3M
839.12%
YoY
|
-$38.50M
-6.55%
YoY
|
-$12.70M
-97.91%
YoY
|
-$19.00M
-64.55%
YoY
|
$45.50M
-126.22%
YoY
|
-$41.20M
-9.85%
YoY
|
-$609.0M
234.8%
YoY
|
-$53.60M
-80.08%
YoY
|
-$173.5M
175.83%
YoY
|
-$45.70M
63.21%
YoY
|
-$181.9M
-267.65%
YoY
|
-$269.1M
487.55%
YoY
|
-$62.90M
59.64%
YoY
|
-$28.00M
-12.77%
YoY
|
$108.5M
-4.91%
YoY
|
-$45.80M
-1190.48%
YoY
|
-$39.40M
278.85%
YoY
|
-$32.10M
16.3%
YoY
|
$114.1M
126.39%
YoY
|
| Cash From Financing Activities |
-$600.0K
-100.96%
YoY
|
-$429.7M
97.65%
YoY
|
-$136.8M
216.67%
YoY
|
-$116.2M
-121.17%
YoY
|
$62.50M
73.13%
YoY
|
-$217.4M
-2923.38%
YoY
|
-$43.20M
-71.88%
YoY
|
$548.8M
-2396.23%
YoY
|
$36.10M
-84.93%
YoY
|
$7.700M
-104.11%
YoY
|
-$153.6M
4.7%
YoY
|
-$23.90M
-90.48%
YoY
|
$239.5M
343.52%
YoY
|
-$187.2M
172.09%
YoY
|
-$146.7M
119.94%
YoY
|
-$251.1M
-2.45%
YoY
|
$54.00M
-280.0%
YoY
|
-$68.80M
-61.71%
YoY
|
-$66.70M
-35.37%
YoY
|
-$257.4M
66.93%
YoY
|
| Net Change In Cash |
$56.10M
1550.0%
YoY
|
-$13.20M
-186.27%
YoY
|
$24.60M
-423.68%
YoY
|
$7.500M
-72.53%
YoY
|
$3.400M
-312.5%
YoY
|
$15.30M
-59.42%
YoY
|
-$7.600M
-353.33%
YoY
|
$27.30M
446.0%
YoY
|
-$1.600M
-111.51%
YoY
|
$37.70M
3.29%
YoY
|
$3.000M
-91.33%
YoY
|
$5.000M
-247.06%
YoY
|
$13.90M
15.83%
YoY
|
$36.50M
23.31%
YoY
|
$34.60M
-987.18%
YoY
|
-$3.400M
-137.78%
YoY
|
$12.00M
-366.67%
YoY
|
$29.60M
187.38%
YoY
|
-$3.900M
-192.86%
YoY
|
$9.000M
-325.0%
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 |
$116.6M
-478.57%
YoY
|
-$24.40M
-113.03%
YoY
|
$199.9M
160.29%
YoY
|
$136.4M
55.89%
YoY
|
-$30.80M
-784.44%
YoY
|
$187.2M
-8.01%
YoY
|
$76.80M
-62.04%
YoY
|
$87.50M
-58.49%
YoY
|
$4.500M
-86.32%
YoY
|
$203.5M
-29.0%
YoY
|
$202.3M
-3.34%
YoY
|
$210.8M
51.44%
YoY
|
$32.90M
46.88%
YoY
|
$286.6M
107.98%
YoY
|
$209.3M
120.55%
YoY
|
$139.2M
-8.6%
YoY
|
$22.40M
94.78%
YoY
|
$137.8M
-31.24%
YoY
|
$94.90M
-29.7%
YoY
|
$152.3M
52.61%
YoY
|
| Capital Expenditures |
$56.80M
59.1%
YoY
|
$33.00M
-34.39%
YoY
|
$40.80M
-8.93%
YoY
|
$30.00M
-26.83%
YoY
|
$35.70M
-35.79%
YoY
|
$50.30M
-39.54%
YoY
|
$44.80M
-1.1%
YoY
|
$41.00M
-1.91%
YoY
|
$55.60M
12.78%
YoY
|
$83.20M
-225.68%
YoY
|
$45.30M
-223.43%
YoY
|
$41.80M
-235.71%
YoY
|
$49.30M
-200.0%
YoY
|
-$66.20M
44.86%
YoY
|
-$36.70M
-11.35%
YoY
|
-$30.80M
-3.14%
YoY
|
-$49.30M
73.59%
YoY
|
-$45.70M
34.41%
YoY
|
-$41.40M
19.65%
YoY
|
-$31.80M
9.28%
YoY
|
| Free Cash Flow |
$59.80M
-189.92%
YoY
|
-$57.40M
-141.93%
YoY
|
$159.1M
397.19%
YoY
|
$106.4M
128.82%
YoY
|
-$66.50M
30.14%
YoY
|
$136.9M
13.8%
YoY
|
$32.00M
-79.62%
YoY
|
$46.50M
-72.49%
YoY
|
-$51.10M
211.59%
YoY
|
$120.3M
-65.9%
YoY
|
$157.0M
-36.18%
YoY
|
$169.0M
-0.59%
YoY
|
-$16.40M
-122.87%
YoY
|
$352.8M
92.26%
YoY
|
$246.0M
80.48%
YoY
|
$170.0M
-7.66%
YoY
|
$71.70M
79.7%
YoY
|
$183.5M
-21.72%
YoY
|
$136.3M
-19.63%
YoY
|
$184.1M
42.82%
YoY
|
Loading...