|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$398.9M
-0.5%
YoY
|
$400.9M
-25.98%
YoY
|
$541.5M
-10.81%
YoY
|
$607.2M
-369.5%
YoY
|
-$225.3M
0.0%
YoY
|
| Depreciation, Depletion And Amortization |
$147.6M
6.78%
YoY
|
$138.2M
10.63%
YoY
|
$124.9M
-7.74%
YoY
|
$135.4M
-8.01%
YoY
|
$147.2M
0.0%
YoY
|
| Cash From Operating Activities |
$606.3M
20.93%
YoY
|
$501.4M
21.26%
YoY
|
$413.5M
-33.04%
YoY
|
$617.5M
48.8%
YoY
|
$415.0M
0.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$113.8M
-24.31%
YoY
|
$150.4M
-38.52%
YoY
|
$244.6M
-287.8%
YoY
|
-$130.2M
123.37%
YoY
|
-$58.30M
-200.0%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$122.2M
-419.58%
YoY
|
$38.24M
-38.48%
YoY
|
$62.15M
-207.88%
YoY
|
-$57.61M
-7301.25%
YoY
|
$800.0K
0.0%
YoY
|
| Cash From Investing Activities |
-$236.0M
110.5%
YoY
|
-$112.1M
-38.53%
YoY
|
-$182.4M
-2.89%
YoY
|
-$187.8M
226.67%
YoY
|
-$57.50M
0.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$217.8M
-71.94%
YoY
|
-$776.4M
75.49%
YoY
|
-$442.4M
84.37%
YoY
|
-$240.0M
947.95%
YoY
|
-$22.90M
0.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$177.1M
-53.32%
YoY
|
-$379.4M
46.88%
YoY
|
-$258.3M
-65.78%
YoY
|
-$754.8M
-1003.9%
YoY
|
$83.50M
0.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$606.3M
20.93%
YoY
|
$501.4M
21.26%
YoY
|
$413.5M
-33.04%
YoY
|
$617.5M
48.8%
YoY
|
$415.0M
0.0%
YoY
|
| Cash From Investing Activities |
-$236.0M
110.5%
YoY
|
-$112.1M
-38.53%
YoY
|
-$182.4M
-2.89%
YoY
|
-$187.8M
226.67%
YoY
|
-$57.50M
0.0%
YoY
|
| Cash From Financing Activities |
-$177.1M
-53.32%
YoY
|
-$379.4M
46.88%
YoY
|
-$258.3M
-65.78%
YoY
|
-$754.8M
-1003.9%
YoY
|
$83.50M
0.0%
YoY
|
| Net Change In Cash |
$193.2M
1847.86%
YoY
|
$9.921M
-136.49%
YoY
|
-$27.19M
-91.64%
YoY
|
-$325.1M
-173.71%
YoY
|
$441.0M
0.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$606.3M
20.93%
YoY
|
$501.4M
21.26%
YoY
|
$413.5M
-33.04%
YoY
|
$617.5M
48.8%
YoY
|
$415.0M
0.0%
YoY
|
| Capital Expenditures |
$113.8M
-24.31%
YoY
|
$150.4M
-38.52%
YoY
|
$244.6M
-287.8%
YoY
|
-$130.2M
123.37%
YoY
|
-$58.30M
-200.0%
YoY
|
| Free Cash Flow |
$492.5M
40.3%
YoY
|
$351.0M
107.79%
YoY
|
$168.9M
-77.41%
YoY
|
$747.7M
57.98%
YoY
|
$473.3M
32.69%
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 |
-$65.79M
-177.69%
YoY
|
$56.11M
-57.59%
YoY
|
$120.2M
-8.61%
YoY
|
$137.9M
136.16%
YoY
|
$84.68M
7.65%
YoY
|
$132.3M
3.89%
YoY
|
$131.5M
-15.34%
YoY
|
$58.41M
-40.17%
YoY
|
$78.67M
-6.24%
YoY
|
$127.4M
-16.77%
YoY
|
$155.3M
-1.87%
YoY
|
$97.62M
-33.3%
YoY
|
$83.90M
-51.75%
YoY
|
$153.0M
-18.73%
YoY
|
$158.2M
8.06%
YoY
|
$146.4M
48.59%
YoY
|
$173.9M
158.01%
YoY
|
$188.3M
N/A
|
$146.4M
159.65%
YoY
|
$98.50M
-139.45%
YoY
|
| Depreciation, Depletion And Amortization |
$54.25M
78.76%
YoY
|
$42.49M
27.64%
YoY
|
$37.13M
1.66%
YoY
|
$37.59M
2.17%
YoY
|
$30.35M
-3.94%
YoY
|
$33.29M
6.29%
YoY
|
$36.53M
15.58%
YoY
|
$36.79M
31.71%
YoY
|
$31.59M
12.67%
YoY
|
$31.32M
0.57%
YoY
|
$31.60M
-2.12%
YoY
|
$27.94M
-16.5%
YoY
|
$28.04M
-5.44%
YoY
|
$31.14M
-9.09%
YoY
|
$32.29M
-10.05%
YoY
|
$33.46M
-6.02%
YoY
|
$29.65M
-25.13%
YoY
|
$34.26M
N/A
|
$35.89M
7.47%
YoY
|
$35.60M
-18.91%
YoY
|
| Cash From Operating Activities |
-$279.5M
96.49%
YoY
|
$336.4M
59.81%
YoY
|
$223.9M
25.65%
YoY
|
$188.2M
21.07%
YoY
|
-$142.2M
419.17%
YoY
|
$210.5M
-31.01%
YoY
|
$178.2M
-1.98%
YoY
|
$155.4M
-186.64%
YoY
|
-$27.40M
-114.47%
YoY
|
$305.1M
363.43%
YoY
|
$181.8M
-13.31%
YoY
|
-$179.4M
248.62%
YoY
|
$189.4M
22.95%
YoY
|
$65.84M
-72.86%
YoY
|
$209.7M
4.7%
YoY
|
-$51.47M
-349.83%
YoY
|
$154.0M
-47.18%
YoY
|
$242.6M
N/A
|
$200.3M
32.66%
YoY
|
$20.60M
-88.67%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$30.41M
30.42%
YoY
|
$31.92M
-21.3%
YoY
|
$24.18M
-18.14%
YoY
|
$34.38M
-5.22%
YoY
|
$23.32M
-46.97%
YoY
|
$40.56M
-4.6%
YoY
|
$29.54M
-47.27%
YoY
|
$36.28M
-50.88%
YoY
|
$43.97M
-45.35%
YoY
|
$42.52M
-153.26%
YoY
|
$56.02M
-211.46%
YoY
|
$73.86M
-317.27%
YoY
|
$80.46M
-309.51%
YoY
|
-$79.84M
59.08%
YoY
|
-$50.26M
75.54%
YoY
|
-$33.99M
161.48%
YoY
|
-$38.41M
186.61%
YoY
|
-$50.18M
N/A
|
-$28.63M
103.06%
YoY
|
-$13.00M
150.0%
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 |
N/A
|
-$123.1M
-425.78%
YoY
|
$682.0K
139.3%
YoY
|
$198.0K
108.42%
YoY
|
$15.00K
-79.17%
YoY
|
$37.78M
1753.97%
YoY
|
$285.0K
13.1%
YoY
|
$95.00K
-99.81%
YoY
|
$72.00K
-99.74%
YoY
|
$2.038M
-94.1%
YoY
|
$252.0K
N/A
|
$51.02M
N/A
|
$27.60M
-116.83%
YoY
|
$34.55M
-13.03%
YoY
|
N/A
|
N/A
|
-$164.0M
N/A
|
$39.73M
N/A
|
$36.63M
12109.33%
YoY
|
$30.00M
7400.0%
YoY
|
| Cash From Investing Activities |
-$30.41M
30.5%
YoY
|
-$155.0M
5476.01%
YoY
|
-$23.50M
-19.67%
YoY
|
-$34.19M
-5.51%
YoY
|
-$23.30M
-46.91%
YoY
|
-$2.780M
-93.13%
YoY
|
-$29.26M
-47.54%
YoY
|
-$36.18M
58.45%
YoY
|
-$43.90M
-16.96%
YoY
|
-$40.48M
-10.6%
YoY
|
-$55.77M
10.95%
YoY
|
-$22.84M
-32.82%
YoY
|
-$52.87M
-73.88%
YoY
|
-$45.28M
333.13%
YoY
|
-$50.26M
-728.59%
YoY
|
-$33.99M
-299.95%
YoY
|
-$202.4M
1410.25%
YoY
|
-$10.45M
N/A
|
$7.996M
-157.94%
YoY
|
$17.00M
-461.7%
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 |
-$55.01M
-38.17%
YoY
|
-$3.325M
-98.49%
YoY
|
-$45.04M
-87.98%
YoY
|
-$80.50M
-31.25%
YoY
|
-$88.96M
38.14%
YoY
|
-$220.2M
196.72%
YoY
|
-$374.8M
374.33%
YoY
|
-$117.1M
177.89%
YoY
|
-$64.40M
110.84%
YoY
|
-$74.21M
-20.82%
YoY
|
-$79.01M
-31.2%
YoY
|
-$42.14M
-79.28%
YoY
|
-$30.54M
-74.87%
YoY
|
-$93.73M
-21.5%
YoY
|
-$114.8M
-4793.01%
YoY
|
-$203.3M
13455.93%
YoY
|
-$121.5M
24205.0%
YoY
|
-$119.4M
N/A
|
$2.447M
715.67%
YoY
|
-$1.500M
-850.0%
YoY
|
| 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
|
N/A
|
| Cash From Financing Activities |
$265.2M
86.63%
YoY
|
-$1.516M
-99.19%
YoY
|
-$173.7M
7.91%
YoY
|
-$144.0M
37.63%
YoY
|
$142.1M
94.83%
YoY
|
-$186.7M
-18.98%
YoY
|
-$161.0M
22.69%
YoY
|
-$104.6M
-183.48%
YoY
|
$72.95M
-230.51%
YoY
|
-$230.5M
885.43%
YoY
|
-$131.2M
-36.39%
YoY
|
$125.3M
359.77%
YoY
|
-$55.89M
-65.39%
YoY
|
-$23.39M
-84.75%
YoY
|
-$206.2M
-52.42%
YoY
|
$27.26M
-519.32%
YoY
|
-$161.5M
2112.3%
YoY
|
-$153.3M
N/A
|
-$433.4M
16.96%
YoY
|
-$6.500M
-97.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$279.5M
96.49%
YoY
|
$336.4M
59.81%
YoY
|
$223.9M
25.65%
YoY
|
$188.2M
21.07%
YoY
|
-$142.2M
419.17%
YoY
|
$210.5M
-31.01%
YoY
|
$178.2M
-1.98%
YoY
|
$155.4M
-186.64%
YoY
|
-$27.40M
-114.47%
YoY
|
$305.1M
363.43%
YoY
|
$181.8M
-13.31%
YoY
|
-$179.4M
248.62%
YoY
|
$189.4M
22.95%
YoY
|
$65.84M
-72.86%
YoY
|
$209.7M
4.7%
YoY
|
-$51.47M
-349.83%
YoY
|
$154.0M
-47.18%
YoY
|
$242.6M
N/A
|
$200.3M
32.66%
YoY
|
$20.60M
-88.67%
YoY
|
| Cash From Investing Activities |
-$30.41M
30.5%
YoY
|
-$155.0M
5476.01%
YoY
|
-$23.50M
-19.67%
YoY
|
-$34.19M
-5.51%
YoY
|
-$23.30M
-46.91%
YoY
|
-$2.780M
-93.13%
YoY
|
-$29.26M
-47.54%
YoY
|
-$36.18M
58.45%
YoY
|
-$43.90M
-16.96%
YoY
|
-$40.48M
-10.6%
YoY
|
-$55.77M
10.95%
YoY
|
-$22.84M
-32.82%
YoY
|
-$52.87M
-73.88%
YoY
|
-$45.28M
333.13%
YoY
|
-$50.26M
-728.59%
YoY
|
-$33.99M
-299.95%
YoY
|
-$202.4M
1410.25%
YoY
|
-$10.45M
N/A
|
$7.996M
-157.94%
YoY
|
$17.00M
-461.7%
YoY
|
| Cash From Financing Activities |
$265.2M
86.63%
YoY
|
-$1.516M
-99.19%
YoY
|
-$173.7M
7.91%
YoY
|
-$144.0M
37.63%
YoY
|
$142.1M
94.83%
YoY
|
-$186.7M
-18.98%
YoY
|
-$161.0M
22.69%
YoY
|
-$104.6M
-183.48%
YoY
|
$72.95M
-230.51%
YoY
|
-$230.5M
885.43%
YoY
|
-$131.2M
-36.39%
YoY
|
$125.3M
359.77%
YoY
|
-$55.89M
-65.39%
YoY
|
-$23.39M
-84.75%
YoY
|
-$206.2M
-52.42%
YoY
|
$27.26M
-519.32%
YoY
|
-$161.5M
2112.3%
YoY
|
-$153.3M
N/A
|
-$433.4M
16.96%
YoY
|
-$6.500M
-97.0%
YoY
|
| Net Change In Cash |
-$44.64M
90.64%
YoY
|
$179.9M
756.3%
YoY
|
$26.76M
-323.17%
YoY
|
$10.02M
-31.56%
YoY
|
-$23.42M
-1516.52%
YoY
|
$21.01M
-38.54%
YoY
|
-$11.99M
133.57%
YoY
|
$14.65M
-119.04%
YoY
|
$1.653M
-97.95%
YoY
|
$34.18M
-1308.2%
YoY
|
-$5.133M
-89.03%
YoY
|
-$76.94M
32.19%
YoY
|
$80.61M
-138.41%
YoY
|
-$2.829M
-103.59%
YoY
|
-$46.77M
-79.22%
YoY
|
-$58.20M
-287.14%
YoY
|
-$209.9M
-177.46%
YoY
|
$78.81M
N/A
|
-$225.1M
-3.54%
YoY
|
$31.10M
-178.93%
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 |
-$279.5M
96.49%
YoY
|
$336.4M
59.81%
YoY
|
$223.9M
25.65%
YoY
|
$188.2M
21.07%
YoY
|
-$142.2M
419.17%
YoY
|
$210.5M
-31.01%
YoY
|
$178.2M
-1.98%
YoY
|
$155.4M
-186.64%
YoY
|
-$27.40M
-114.47%
YoY
|
$305.1M
363.43%
YoY
|
$181.8M
-13.31%
YoY
|
-$179.4M
248.62%
YoY
|
$189.4M
22.95%
YoY
|
$65.84M
-72.86%
YoY
|
$209.7M
4.7%
YoY
|
-$51.47M
-349.83%
YoY
|
$154.0M
-47.18%
YoY
|
$242.6M
N/A
|
$200.3M
32.66%
YoY
|
$20.60M
-88.67%
YoY
|
| Capital Expenditures |
$30.41M
30.42%
YoY
|
$31.92M
-21.3%
YoY
|
$24.18M
-18.14%
YoY
|
$34.38M
-5.22%
YoY
|
$23.32M
-46.97%
YoY
|
$40.56M
-4.6%
YoY
|
$29.54M
-47.27%
YoY
|
$36.28M
-50.88%
YoY
|
$43.97M
-45.35%
YoY
|
$42.52M
-153.26%
YoY
|
$56.02M
-211.46%
YoY
|
$73.86M
-317.27%
YoY
|
$80.46M
-309.51%
YoY
|
-$79.84M
59.08%
YoY
|
-$50.26M
75.54%
YoY
|
-$33.99M
161.48%
YoY
|
-$38.41M
186.61%
YoY
|
-$50.18M
N/A
|
-$28.63M
103.06%
YoY
|
-$13.00M
150.0%
YoY
|
| Free Cash Flow |
-$309.9M
87.18%
YoY
|
$304.5M
79.17%
YoY
|
$199.8M
34.35%
YoY
|
$153.8M
29.07%
YoY
|
-$165.6M
131.97%
YoY
|
$169.9M
-35.29%
YoY
|
$148.7M
18.18%
YoY
|
$119.2M
-147.05%
YoY
|
-$71.37M
-165.53%
YoY
|
$262.6M
80.27%
YoY
|
$125.8M
-51.61%
YoY
|
-$253.3M
1349.51%
YoY
|
$108.9M
-43.4%
YoY
|
$145.7M
-50.24%
YoY
|
$260.0M
13.56%
YoY
|
-$17.47M
-152.0%
YoY
|
$192.4M
-36.91%
YoY
|
$292.8M
N/A
|
$228.9M
38.67%
YoY
|
$33.60M
-82.03%
YoY
|
Loading...