|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$310.0M
9.93%
YoY
|
$282.0M
8.05%
YoY
|
$261.0M
-33.08%
YoY
|
$390.0M
-21.21%
YoY
|
$495.0M
518.75%
YoY
|
| Depreciation, Depletion And Amortization |
$99.00M
10.0%
YoY
|
$90.00M
0.0%
YoY
|
$90.00M
7.14%
YoY
|
$84.00M
-8.7%
YoY
|
$92.00M
6.98%
YoY
|
| Cash From Operating Activities |
$413.0M
1.23%
YoY
|
$408.0M
-12.26%
YoY
|
$465.0M
24.0%
YoY
|
$375.0M
-220.97%
YoY
|
-$310.0M
-1340.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$72.00M
-20.88%
YoY
|
$91.00M
9.64%
YoY
|
$83.00M
-8.79%
YoY
|
$91.00M
26.39%
YoY
|
$72.00M
-10.0%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$31.00M
-59.74%
YoY
|
$77.00M
175.0%
YoY
|
$28.00M
N/A
|
$0.00
-100.0%
YoY
|
-$1.000M
N/A
|
| Cash From Investing Activities |
-$41.00M
192.86%
YoY
|
-$14.00M
-74.55%
YoY
|
-$55.00M
-39.56%
YoY
|
-$91.00M
28.17%
YoY
|
-$71.00M
-11.25%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$52.00M
N/A
|
$0.00
-100.0%
YoY
|
$42.00M
-49.4%
YoY
|
$83.00M
N/A
|
$0.00
N/A
|
| Common Stock Issuance & Retirement, Net |
$208.0M
-29.73%
YoY
|
$296.0M
38.97%
YoY
|
$213.0M
N/A
|
$0.00
-100.0%
YoY
|
$4.000M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$326.0M
-37.31%
YoY
|
-$520.0M
29.03%
YoY
|
-$403.0M
-16.39%
YoY
|
-$482.0M
-446.76%
YoY
|
$139.0M
-73.77%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$413.0M
1.23%
YoY
|
$408.0M
-12.26%
YoY
|
$465.0M
24.0%
YoY
|
$375.0M
-220.97%
YoY
|
-$310.0M
-1340.0%
YoY
|
| Cash From Investing Activities |
-$41.00M
192.86%
YoY
|
-$14.00M
-74.55%
YoY
|
-$55.00M
-39.56%
YoY
|
-$91.00M
28.17%
YoY
|
-$71.00M
-11.25%
YoY
|
| Cash From Financing Activities |
-$326.0M
-37.31%
YoY
|
-$520.0M
29.03%
YoY
|
-$403.0M
-16.39%
YoY
|
-$482.0M
-446.76%
YoY
|
$139.0M
-73.77%
YoY
|
| Net Change In Cash |
$53.00M
-139.55%
YoY
|
-$134.0M
-1216.67%
YoY
|
$12.00M
-105.56%
YoY
|
-$216.0M
-5.68%
YoY
|
-$229.0M
-145.26%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$413.0M
1.23%
YoY
|
$408.0M
-12.26%
YoY
|
$465.0M
24.0%
YoY
|
$375.0M
-220.97%
YoY
|
-$310.0M
-1340.0%
YoY
|
| Capital Expenditures |
$72.00M
-20.88%
YoY
|
$91.00M
9.64%
YoY
|
$83.00M
-8.79%
YoY
|
$91.00M
26.39%
YoY
|
$72.00M
-10.0%
YoY
|
| Free Cash Flow |
$341.0M
7.57%
YoY
|
$317.0M
-17.02%
YoY
|
$382.0M
34.51%
YoY
|
$284.0M
-174.35%
YoY
|
-$382.0M
594.55%
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 |
$95.00M
53.23%
YoY
|
$84.00M
-16.0%
YoY
|
$77.00M
48.08%
YoY
|
$87.00M
35.94%
YoY
|
$62.00M
-6.06%
YoY
|
$100.0M
92.31%
YoY
|
$52.00M
-8.77%
YoY
|
$64.00M
-131.84%
YoY
|
$66.00M
-18.52%
YoY
|
$52.00M
-53.57%
YoY
|
$57.00M
-45.71%
YoY
|
-$201.0M
-336.47%
YoY
|
$81.00M
-7.95%
YoY
|
$112.0M
-12.5%
YoY
|
$105.0M
66.67%
YoY
|
$85.00M
-79.22%
YoY
|
$88.00M
-183.81%
YoY
|
$128.0M
392.31%
YoY
|
$63.00M
472.73%
YoY
|
| Depreciation, Depletion And Amortization |
$25.00M
13.64%
YoY
|
$29.00M
26.09%
YoY
|
$25.00M
8.7%
YoY
|
$23.00M
4.55%
YoY
|
$22.00M
0.0%
YoY
|
$23.00M
-4.17%
YoY
|
$23.00M
0.0%
YoY
|
$22.00M
0.0%
YoY
|
$22.00M
4.76%
YoY
|
$24.00M
20.0%
YoY
|
$23.00M
9.52%
YoY
|
$22.00M
4.76%
YoY
|
$21.00M
-4.55%
YoY
|
$20.00M
-9.09%
YoY
|
$21.00M
-8.7%
YoY
|
$21.00M
-12.5%
YoY
|
$22.00M
-4.35%
YoY
|
$22.00M
-15.38%
YoY
|
$23.00M
0.0%
YoY
|
| Cash From Operating Activities |
$98.00M
75.0%
YoY
|
$99.00M
-24.43%
YoY
|
$100.0M
49.25%
YoY
|
$158.0M
25.4%
YoY
|
$56.00M
-33.33%
YoY
|
$131.0M
-2.96%
YoY
|
$67.00M
-9.46%
YoY
|
$126.0M
-23.17%
YoY
|
$84.00M
-8.7%
YoY
|
$135.0M
-1.46%
YoY
|
$74.00M
21.31%
YoY
|
$164.0M
57.69%
YoY
|
$92.00M
26.03%
YoY
|
$137.0M
0.74%
YoY
|
$61.00M
-210.91%
YoY
|
$104.0M
-124.59%
YoY
|
$73.00M
128.13%
YoY
|
$136.0M
-15.53%
YoY
|
-$55.00M
34.15%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$29.00M
11.54%
YoY
|
$21.00M
-4.55%
YoY
|
$10.00M
-50.0%
YoY
|
$15.00M
-11.76%
YoY
|
$26.00M
-18.75%
YoY
|
$22.00M
-15.38%
YoY
|
$20.00M
-16.67%
YoY
|
$17.00M
-32.0%
YoY
|
$32.00M
300.0%
YoY
|
$26.00M
100.0%
YoY
|
$24.00M
-192.31%
YoY
|
$25.00M
-208.7%
YoY
|
$8.000M
-72.41%
YoY
|
$13.00M
550.0%
YoY
|
-$26.00M
-23.53%
YoY
|
-$23.00M
4.55%
YoY
|
$29.00M
61.11%
YoY
|
$2.000M
-300.0%
YoY
|
-$34.00M
112.5%
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
|
| Other Investing Activities |
$3.000M
-25.0%
YoY
|
$7.000M
0.0%
YoY
|
$9.000M
200.0%
YoY
|
$11.00M
-82.54%
YoY
|
$4.000M
0.0%
YoY
|
$7.000M
-63.16%
YoY
|
$3.000M
N/A
|
$63.00M
600.0%
YoY
|
$4.000M
N/A
|
$19.00M
N/A
|
$0.00
N/A
|
$9.000M
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$26.00M
18.18%
YoY
|
-$14.00M
-6.67%
YoY
|
-$1.000M
-94.12%
YoY
|
-$4.000M
-108.7%
YoY
|
-$22.00M
-21.43%
YoY
|
-$15.00M
114.29%
YoY
|
-$17.00M
-29.17%
YoY
|
$46.00M
-387.5%
YoY
|
-$28.00M
250.0%
YoY
|
-$7.000M
-46.15%
YoY
|
-$24.00M
-7.69%
YoY
|
-$16.00M
-30.43%
YoY
|
-$8.000M
-72.41%
YoY
|
-$13.00M
-750.0%
YoY
|
-$26.00M
-23.53%
YoY
|
-$23.00M
4.55%
YoY
|
-$29.00M
70.59%
YoY
|
$2.000M
-300.0%
YoY
|
-$34.00M
126.67%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$16.00M
33.33%
YoY
|
N/A
|
N/A
|
N/A
|
$12.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$42.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$87.00M
190.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$30.00M
-71.96%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$107.0M
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
|
N/A
N/A
|
$4.000M
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 |
-$105.0M
238.71%
YoY
|
-$139.0M
71.6%
YoY
|
-$98.00M
78.18%
YoY
|
-$58.00M
-78.68%
YoY
|
-$31.00M
-72.32%
YoY
|
-$81.00M
118.92%
YoY
|
-$55.00M
-84.89%
YoY
|
-$272.0M
-747.62%
YoY
|
-$112.0M
154.55%
YoY
|
-$37.00M
-19.57%
YoY
|
-$364.0M
746.51%
YoY
|
$42.00M
-121.32%
YoY
|
-$44.00M
-77.55%
YoY
|
-$46.00M
-79.37%
YoY
|
-$43.00M
-1533.33%
YoY
|
-$197.0M
-142.83%
YoY
|
-$196.0M
94.06%
YoY
|
-$223.0M
-217.37%
YoY
|
$3.000M
-98.67%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$98.00M
75.0%
YoY
|
$99.00M
-24.43%
YoY
|
$100.0M
49.25%
YoY
|
$158.0M
25.4%
YoY
|
$56.00M
-33.33%
YoY
|
$131.0M
-2.96%
YoY
|
$67.00M
-9.46%
YoY
|
$126.0M
-23.17%
YoY
|
$84.00M
-8.7%
YoY
|
$135.0M
-1.46%
YoY
|
$74.00M
21.31%
YoY
|
$164.0M
57.69%
YoY
|
$92.00M
26.03%
YoY
|
$137.0M
0.74%
YoY
|
$61.00M
-210.91%
YoY
|
$104.0M
-124.59%
YoY
|
$73.00M
128.13%
YoY
|
$136.0M
-15.53%
YoY
|
-$55.00M
34.15%
YoY
|
| Cash From Investing Activities |
-$26.00M
18.18%
YoY
|
-$14.00M
-6.67%
YoY
|
-$1.000M
-94.12%
YoY
|
-$4.000M
-108.7%
YoY
|
-$22.00M
-21.43%
YoY
|
-$15.00M
114.29%
YoY
|
-$17.00M
-29.17%
YoY
|
$46.00M
-387.5%
YoY
|
-$28.00M
250.0%
YoY
|
-$7.000M
-46.15%
YoY
|
-$24.00M
-7.69%
YoY
|
-$16.00M
-30.43%
YoY
|
-$8.000M
-72.41%
YoY
|
-$13.00M
-750.0%
YoY
|
-$26.00M
-23.53%
YoY
|
-$23.00M
4.55%
YoY
|
-$29.00M
70.59%
YoY
|
$2.000M
-300.0%
YoY
|
-$34.00M
126.67%
YoY
|
| Cash From Financing Activities |
-$105.0M
238.71%
YoY
|
-$139.0M
71.6%
YoY
|
-$98.00M
78.18%
YoY
|
-$58.00M
-78.68%
YoY
|
-$31.00M
-72.32%
YoY
|
-$81.00M
118.92%
YoY
|
-$55.00M
-84.89%
YoY
|
-$272.0M
-747.62%
YoY
|
-$112.0M
154.55%
YoY
|
-$37.00M
-19.57%
YoY
|
-$364.0M
746.51%
YoY
|
$42.00M
-121.32%
YoY
|
-$44.00M
-77.55%
YoY
|
-$46.00M
-79.37%
YoY
|
-$43.00M
-1533.33%
YoY
|
-$197.0M
-142.83%
YoY
|
-$196.0M
94.06%
YoY
|
-$223.0M
-217.37%
YoY
|
$3.000M
-98.67%
YoY
|
| Net Change In Cash |
-$35.00M
-800.0%
YoY
|
-$54.00M
-254.29%
YoY
|
$1.000M
-120.0%
YoY
|
$96.00M
-196.0%
YoY
|
$5.000M
-108.93%
YoY
|
$35.00M
-61.54%
YoY
|
-$5.000M
-98.41%
YoY
|
-$100.0M
-152.63%
YoY
|
-$56.00M
-227.27%
YoY
|
$91.00M
16.67%
YoY
|
-$314.0M
3825.0%
YoY
|
$190.0M
-263.79%
YoY
|
$44.00M
-130.56%
YoY
|
$78.00M
-191.76%
YoY
|
-$8.000M
-90.7%
YoY
|
-$116.0M
-873.33%
YoY
|
-$144.0M
24.14%
YoY
|
-$85.00M
-124.29%
YoY
|
-$86.00M
-150.59%
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 |
$98.00M
75.0%
YoY
|
$99.00M
-24.43%
YoY
|
$100.0M
49.25%
YoY
|
$158.0M
25.4%
YoY
|
$56.00M
-33.33%
YoY
|
$131.0M
-2.96%
YoY
|
$67.00M
-9.46%
YoY
|
$126.0M
-23.17%
YoY
|
$84.00M
-8.7%
YoY
|
$135.0M
-1.46%
YoY
|
$74.00M
21.31%
YoY
|
$164.0M
57.69%
YoY
|
$92.00M
26.03%
YoY
|
$137.0M
0.74%
YoY
|
$61.00M
-210.91%
YoY
|
$104.0M
-124.59%
YoY
|
$73.00M
128.13%
YoY
|
$136.0M
-15.53%
YoY
|
-$55.00M
34.15%
YoY
|
| Capital Expenditures |
$29.00M
11.54%
YoY
|
$21.00M
-4.55%
YoY
|
$10.00M
-50.0%
YoY
|
$15.00M
-11.76%
YoY
|
$26.00M
-18.75%
YoY
|
$22.00M
-15.38%
YoY
|
$20.00M
-16.67%
YoY
|
$17.00M
-32.0%
YoY
|
$32.00M
300.0%
YoY
|
$26.00M
100.0%
YoY
|
$24.00M
-192.31%
YoY
|
$25.00M
-208.7%
YoY
|
$8.000M
-72.41%
YoY
|
$13.00M
550.0%
YoY
|
-$26.00M
-23.53%
YoY
|
-$23.00M
4.55%
YoY
|
$29.00M
61.11%
YoY
|
$2.000M
-300.0%
YoY
|
-$34.00M
112.5%
YoY
|
| Free Cash Flow |
$69.00M
130.0%
YoY
|
$78.00M
-28.44%
YoY
|
$90.00M
91.49%
YoY
|
$143.0M
31.19%
YoY
|
$30.00M
-42.31%
YoY
|
$109.0M
0.0%
YoY
|
$47.00M
-6.0%
YoY
|
$109.0M
-21.58%
YoY
|
$52.00M
-38.1%
YoY
|
$109.0M
-12.1%
YoY
|
$50.00M
-42.53%
YoY
|
$139.0M
9.45%
YoY
|
$84.00M
90.91%
YoY
|
$124.0M
-7.46%
YoY
|
$87.00M
-514.29%
YoY
|
$127.0M
-131.67%
YoY
|
$44.00M
214.29%
YoY
|
$134.0M
-17.28%
YoY
|
-$21.00M
-16.0%
YoY
|
Loading...