|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$251.4M
28.99%
YoY
|
$194.9M
-16.32%
YoY
|
$232.9M
-21.61%
YoY
|
$297.1M
274.18%
YoY
|
$79.40M
0.0%
YoY
|
| Depreciation, Depletion And Amortization |
$213.8M
-1.43%
YoY
|
$216.9M
-0.28%
YoY
|
$217.5M
-2.29%
YoY
|
$222.6M
1.83%
YoY
|
$218.6M
0.0%
YoY
|
| Cash From Operating Activities |
$478.1M
25.95%
YoY
|
$379.6M
-21.08%
YoY
|
$481.0M
25.78%
YoY
|
$382.4M
23.75%
YoY
|
$309.0M
0.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$73.20M
-11.91%
YoY
|
$83.10M
35.78%
YoY
|
$61.20M
-21.24%
YoY
|
$77.70M
33.51%
YoY
|
$58.20M
-13.65%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$800.0K
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$9.800M
-1500.0%
YoY
|
$700.0K
-106.93%
YoY
|
| Cash From Investing Activities |
-$119.0M
13.98%
YoY
|
-$104.4M
27.63%
YoY
|
-$81.80M
-4.88%
YoY
|
-$86.00M
10.97%
YoY
|
-$77.50M
0.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$108.9M
-167.56%
YoY
|
$161.2M
-30.82%
YoY
|
$233.0M
3783.33%
YoY
|
$6.000M
-293.55%
YoY
|
-$3.100M
-200.0%
YoY
|
| Debt Paid & Issued, Net |
$123.4M
-93.67%
YoY
|
$1.948B
1529.1%
YoY
|
$119.6M
31.43%
YoY
|
$91.00M
-72.52%
YoY
|
$331.2M
N/A
|
| Cash From Financing Activities |
-$251.1M
-12.42%
YoY
|
-$286.7M
10.99%
YoY
|
-$258.3M
73.82%
YoY
|
-$148.6M
-58.0%
YoY
|
-$353.8M
0.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$478.1M
25.95%
YoY
|
$379.6M
-21.08%
YoY
|
$481.0M
25.78%
YoY
|
$382.4M
23.75%
YoY
|
$309.0M
0.0%
YoY
|
| Cash From Investing Activities |
-$119.0M
13.98%
YoY
|
-$104.4M
27.63%
YoY
|
-$81.80M
-4.88%
YoY
|
-$86.00M
10.97%
YoY
|
-$77.50M
0.0%
YoY
|
| Cash From Financing Activities |
-$251.1M
-12.42%
YoY
|
-$286.7M
10.99%
YoY
|
-$258.3M
73.82%
YoY
|
-$148.6M
-58.0%
YoY
|
-$353.8M
0.0%
YoY
|
| Net Change In Cash |
$130.2M
-432.14%
YoY
|
-$39.20M
-127.49%
YoY
|
$142.6M
4.24%
YoY
|
$136.8M
-221.6%
YoY
|
-$112.5M
-8.01%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$478.1M
25.95%
YoY
|
$379.6M
-21.08%
YoY
|
$481.0M
25.78%
YoY
|
$382.4M
23.75%
YoY
|
$309.0M
0.0%
YoY
|
| Capital Expenditures |
$73.20M
-11.91%
YoY
|
$83.10M
35.78%
YoY
|
$61.20M
-21.24%
YoY
|
$77.70M
33.51%
YoY
|
$58.20M
-13.65%
YoY
|
| Free Cash Flow |
$404.9M
36.56%
YoY
|
$296.5M
-29.37%
YoY
|
$419.8M
37.77%
YoY
|
$304.7M
21.49%
YoY
|
$250.8M
3.81%
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 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$59.70M
-3.71%
YoY
|
$51.30M
40.16%
YoY
|
$81.60M
71.43%
YoY
|
$56.50M
-20.08%
YoY
|
$62.00M
55.0%
YoY
|
$36.60M
-41.81%
YoY
|
$47.60M
-26.66%
YoY
|
$70.70M
167.8%
YoY
|
$40.00M
N/A
|
$62.90M
21.19%
YoY
|
$64.90M
22.22%
YoY
|
$26.40M
-14.56%
YoY
|
$51.90M
-26.07%
YoY
|
$53.10M
-45.2%
YoY
|
$30.90M
-54.09%
YoY
|
$62.70M
158.02%
YoY
|
$70.20M
N/A
|
$96.90M
131.26%
YoY
|
| Depreciation, Depletion And Amortization |
$55.70M
6.7%
YoY
|
$54.70M
1.11%
YoY
|
$53.60M
-0.19%
YoY
|
$53.30M
-2.2%
YoY
|
$52.20M
-4.4%
YoY
|
$54.10M
-1.64%
YoY
|
$53.70M
-0.56%
YoY
|
$54.50M
0.0%
YoY
|
$54.60M
N/A
|
$55.00M
3.38%
YoY
|
$54.00M
-3.23%
YoY
|
$54.50M
-1.09%
YoY
|
$53.20M
-2.74%
YoY
|
$55.80M
-1.93%
YoY
|
$55.10M
-1.25%
YoY
|
$55.20M
-0.36%
YoY
|
$54.70M
N/A
|
$56.90M
6.16%
YoY
|
| Cash From Operating Activities |
$30.20M
313.7%
YoY
|
$269.8M
41.33%
YoY
|
$98.00M
-15.44%
YoY
|
$103.0M
9.81%
YoY
|
$7.300M
-134.76%
YoY
|
$190.9M
0.85%
YoY
|
$115.9M
-11.8%
YoY
|
$93.80M
78.67%
YoY
|
-$21.00M
N/A
|
$189.3M
88.17%
YoY
|
$131.4M
456.78%
YoY
|
$52.50M
-149.81%
YoY
|
$100.6M
-1.08%
YoY
|
$23.60M
-82.62%
YoY
|
-$105.4M
339.17%
YoY
|
$168.9M
-6.94%
YoY
|
$101.7M
N/A
|
$135.8M
142.93%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$16.70M
-4.57%
YoY
|
$33.50M
0.3%
YoY
|
$24.80M
-11.43%
YoY
|
$29.40M
8.09%
YoY
|
$17.50M
-3.31%
YoY
|
$33.40M
38.02%
YoY
|
$28.00M
84.21%
YoY
|
$27.20M
130.51%
YoY
|
$18.10M
N/A
|
$24.20M
-187.68%
YoY
|
$15.20M
-175.62%
YoY
|
$11.80M
-32.18%
YoY
|
-$27.60M
38.0%
YoY
|
-$20.10M
-15.55%
YoY
|
$17.40M
-3.87%
YoY
|
-$23.00M
5.5%
YoY
|
-$20.00M
N/A
|
-$23.80M
32.22%
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
|
| Other Investing Activities |
$100.0K
-66.67%
YoY
|
$1.400M
-84.95%
YoY
|
-$100.0K
-99.18%
YoY
|
-$1.600M
-124.24%
YoY
|
$300.0K
-121.43%
YoY
|
$9.300M
2225.0%
YoY
|
-$12.20M
-405.0%
YoY
|
$6.600M
N/A
|
-$1.400M
N/A
|
$400.0K
-130.77%
YoY
|
$4.000M
60.0%
YoY
|
$0.00
-100.0%
YoY
|
-$1.300M
N/A
|
$2.500M
4.17%
YoY
|
-$300.0K
50.0%
YoY
|
$7.600M
-461.9%
YoY
|
$0.00
N/A
|
$2.400M
60.0%
YoY
|
| Cash From Investing Activities |
-$27.20M
-12.26%
YoY
|
-$32.10M
33.2%
YoY
|
-$24.90M
-38.06%
YoY
|
-$31.00M
50.49%
YoY
|
-$31.00M
58.97%
YoY
|
-$24.10M
1.26%
YoY
|
-$40.20M
258.93%
YoY
|
-$20.60M
-31.1%
YoY
|
-$19.50M
N/A
|
-$23.80M
-17.65%
YoY
|
-$11.20M
-36.36%
YoY
|
-$29.90M
19.6%
YoY
|
-$28.90M
44.5%
YoY
|
-$17.60M
-17.76%
YoY
|
-$25.00M
-14.38%
YoY
|
-$15.40M
-35.56%
YoY
|
-$20.00M
N/A
|
-$21.40M
29.7%
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
|
| Common Stock Issuance & Retirement, Net |
-$16.10M
43.75%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$11.20M
-76.57%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$47.80M
N/A
|
N/A
N/A
|
-$246.3M
N/A
|
-$11.30M
-106.46%
YoY
|
N/A
N/A
|
N/A
N/A
|
$175.0M
-10394.12%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$4.700M
-95.52%
YoY
|
N/A
|
N/A
|
N/A
|
$104.9M
N/A
|
N/A
|
N/A
|
$4.900M
-7.55%
YoY
|
N/A
|
N/A
|
$5.300M
-3.64%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$25.10M
2.03%
YoY
|
-$116.2M
250.0%
YoY
|
-$101.5M
5.84%
YoY
|
-$8.800M
1.15%
YoY
|
-$24.60M
-83.48%
YoY
|
-$33.20M
100.0%
YoY
|
-$95.90M
-39.42%
YoY
|
-$8.700M
314.29%
YoY
|
-$148.9M
N/A
|
-$16.60M
-66.6%
YoY
|
-$158.3M
1276.52%
YoY
|
-$2.100M
-98.19%
YoY
|
-$49.70M
347.75%
YoY
|
-$11.50M
-86.9%
YoY
|
-$115.8M
666.89%
YoY
|
-$34.60M
-89.26%
YoY
|
-$11.10M
N/A
|
-$87.80M
585.94%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$30.20M
313.7%
YoY
|
$269.8M
41.33%
YoY
|
$98.00M
-15.44%
YoY
|
$103.0M
9.81%
YoY
|
$7.300M
-134.76%
YoY
|
$190.9M
0.85%
YoY
|
$115.9M
-11.8%
YoY
|
$93.80M
78.67%
YoY
|
-$21.00M
N/A
|
$189.3M
88.17%
YoY
|
$131.4M
456.78%
YoY
|
$52.50M
-149.81%
YoY
|
$100.6M
-1.08%
YoY
|
$23.60M
-82.62%
YoY
|
-$105.4M
339.17%
YoY
|
$168.9M
-6.94%
YoY
|
$101.7M
N/A
|
$135.8M
142.93%
YoY
|
| Cash From Investing Activities |
-$27.20M
-12.26%
YoY
|
-$32.10M
33.2%
YoY
|
-$24.90M
-38.06%
YoY
|
-$31.00M
50.49%
YoY
|
-$31.00M
58.97%
YoY
|
-$24.10M
1.26%
YoY
|
-$40.20M
258.93%
YoY
|
-$20.60M
-31.1%
YoY
|
-$19.50M
N/A
|
-$23.80M
-17.65%
YoY
|
-$11.20M
-36.36%
YoY
|
-$29.90M
19.6%
YoY
|
-$28.90M
44.5%
YoY
|
-$17.60M
-17.76%
YoY
|
-$25.00M
-14.38%
YoY
|
-$15.40M
-35.56%
YoY
|
-$20.00M
N/A
|
-$21.40M
29.7%
YoY
|
| Cash From Financing Activities |
-$25.10M
2.03%
YoY
|
-$116.2M
250.0%
YoY
|
-$101.5M
5.84%
YoY
|
-$8.800M
1.15%
YoY
|
-$24.60M
-83.48%
YoY
|
-$33.20M
100.0%
YoY
|
-$95.90M
-39.42%
YoY
|
-$8.700M
314.29%
YoY
|
-$148.9M
N/A
|
-$16.60M
-66.6%
YoY
|
-$158.3M
1276.52%
YoY
|
-$2.100M
-98.19%
YoY
|
-$49.70M
347.75%
YoY
|
-$11.50M
-86.9%
YoY
|
-$115.8M
666.89%
YoY
|
-$34.60M
-89.26%
YoY
|
-$11.10M
N/A
|
-$87.80M
585.94%
YoY
|
| Net Change In Cash |
-$26.80M
-35.73%
YoY
|
$121.5M
-9.06%
YoY
|
-$28.40M
40.59%
YoY
|
$63.20M
-2.02%
YoY
|
-$41.70M
-77.98%
YoY
|
$133.6M
-10.28%
YoY
|
-$20.20M
-46.98%
YoY
|
$64.50M
293.29%
YoY
|
-$189.4M
N/A
|
$148.9M
576.82%
YoY
|
-$38.10M
592.73%
YoY
|
$16.40M
-106.54%
YoY
|
$22.00M
-68.84%
YoY
|
-$5.500M
-120.68%
YoY
|
-$250.9M
238.6%
YoY
|
$118.9M
-172.28%
YoY
|
$70.60M
N/A
|
$26.60M
0.0%
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
|
| Cash From Operating Activities |
$30.20M
313.7%
YoY
|
$269.8M
41.33%
YoY
|
$98.00M
-15.44%
YoY
|
$103.0M
9.81%
YoY
|
$7.300M
-134.76%
YoY
|
$190.9M
0.85%
YoY
|
$115.9M
-11.8%
YoY
|
$93.80M
78.67%
YoY
|
-$21.00M
N/A
|
$189.3M
88.17%
YoY
|
$131.4M
456.78%
YoY
|
$52.50M
-149.81%
YoY
|
$100.6M
-1.08%
YoY
|
$23.60M
-82.62%
YoY
|
-$105.4M
339.17%
YoY
|
$168.9M
-6.94%
YoY
|
$101.7M
N/A
|
$135.8M
142.93%
YoY
|
| Capital Expenditures |
$16.70M
-4.57%
YoY
|
$33.50M
0.3%
YoY
|
$24.80M
-11.43%
YoY
|
$29.40M
8.09%
YoY
|
$17.50M
-3.31%
YoY
|
$33.40M
38.02%
YoY
|
$28.00M
84.21%
YoY
|
$27.20M
130.51%
YoY
|
$18.10M
N/A
|
$24.20M
-187.68%
YoY
|
$15.20M
-175.62%
YoY
|
$11.80M
-32.18%
YoY
|
-$27.60M
38.0%
YoY
|
-$20.10M
-15.55%
YoY
|
$17.40M
-3.87%
YoY
|
-$23.00M
5.5%
YoY
|
-$20.00M
N/A
|
-$23.80M
32.22%
YoY
|
| Free Cash Flow |
$13.50M
-232.35%
YoY
|
$236.3M
50.03%
YoY
|
$73.20M
-16.72%
YoY
|
$73.60M
10.51%
YoY
|
-$10.20M
-73.91%
YoY
|
$157.5M
-4.6%
YoY
|
$87.90M
-24.35%
YoY
|
$66.60M
63.64%
YoY
|
-$39.10M
N/A
|
$165.1M
28.78%
YoY
|
$116.2M
165.9%
YoY
|
$40.70M
-133.14%
YoY
|
$128.2M
5.34%
YoY
|
$43.70M
-72.62%
YoY
|
-$122.8M
191.69%
YoY
|
$191.9M
-5.61%
YoY
|
$121.7M
N/A
|
$159.6M
115.97%
YoY
|
Loading...