|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$32.00M
-76.12%
YoY
|
$134.0M
-41.48%
YoY
|
$229.0M
16.24%
YoY
|
$197.0M
28.76%
YoY
|
$153.0M
-593.55%
YoY
|
| Depreciation, Depletion And Amortization |
$457.0M
10.12%
YoY
|
$415.0M
14.96%
YoY
|
$361.0M
9.73%
YoY
|
$329.0M
-1.79%
YoY
|
$335.0M
3.72%
YoY
|
| Cash From Operating Activities |
$434.0M
-20.95%
YoY
|
$549.0M
-1.61%
YoY
|
$558.0M
2.95%
YoY
|
$542.0M
19.12%
YoY
|
$455.0M
36.64%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$324.0M
-9.75%
YoY
|
$359.0M
31.02%
YoY
|
$274.0M
-19.88%
YoY
|
$342.0M
36.8%
YoY
|
$250.0M
12.61%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$863.0M
479.19%
YoY
|
$149.0M
-82.99%
YoY
|
$876.0M
-2837.5%
YoY
|
-$32.00M
-206.67%
YoY
|
| Other Investing Activities |
-$3.000M
N/A
|
$0.00
-100.0%
YoY
|
-$136.0M
1600.0%
YoY
|
-$8.000M
-118.6%
YoY
|
$43.00M
-174.14%
YoY
|
| Cash From Investing Activities |
-$196.0M
-83.06%
YoY
|
-$1.157B
182.2%
YoY
|
-$410.0M
-64.32%
YoY
|
-$1.149B
455.07%
YoY
|
-$207.0M
-26.07%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$200.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$111.0M
-82.55%
YoY
|
$636.0M
-441.94%
YoY
|
-$186.0M
-123.63%
YoY
|
$787.0M
-426.56%
YoY
|
-$241.0M
-459.7%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$434.0M
-20.95%
YoY
|
$549.0M
-1.61%
YoY
|
$558.0M
2.95%
YoY
|
$542.0M
19.12%
YoY
|
$455.0M
36.64%
YoY
|
| Cash From Investing Activities |
-$196.0M
-83.06%
YoY
|
-$1.157B
182.2%
YoY
|
-$410.0M
-64.32%
YoY
|
-$1.149B
455.07%
YoY
|
-$207.0M
-26.07%
YoY
|
| Cash From Financing Activities |
$111.0M
-82.55%
YoY
|
$636.0M
-441.94%
YoY
|
-$186.0M
-123.63%
YoY
|
$787.0M
-426.56%
YoY
|
-$241.0M
-459.7%
YoY
|
| Net Change In Cash |
$372.0M
2380.0%
YoY
|
$15.00M
-139.47%
YoY
|
-$38.00M
-123.46%
YoY
|
$162.0M
3140.0%
YoY
|
$5.000M
-96.09%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$434.0M
-20.95%
YoY
|
$549.0M
-1.61%
YoY
|
$558.0M
2.95%
YoY
|
$542.0M
19.12%
YoY
|
$455.0M
36.64%
YoY
|
| Capital Expenditures |
$324.0M
-9.75%
YoY
|
$359.0M
31.02%
YoY
|
$274.0M
-19.88%
YoY
|
$342.0M
36.8%
YoY
|
$250.0M
12.61%
YoY
|
| Free Cash Flow |
$110.0M
-42.11%
YoY
|
$190.0M
-33.1%
YoY
|
$284.0M
42.0%
YoY
|
$200.0M
-2.44%
YoY
|
$205.0M
84.68%
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 |
$4.000M
-104.17%
YoY
|
$43.00M
-57.0%
YoY
|
$59.00M
78.79%
YoY
|
$26.00M
-31.58%
YoY
|
-$96.00M
159.46%
YoY
|
$100.0M
36.99%
YoY
|
$33.00M
-50.0%
YoY
|
$38.00M
-41.54%
YoY
|
-$37.00M
-248.0%
YoY
|
$73.00M
58.7%
YoY
|
$66.00M
4.76%
YoY
|
$65.00M
27.45%
YoY
|
$25.00M
-32.43%
YoY
|
$46.00M
-17.86%
YoY
|
$63.00M
-12.5%
YoY
|
$51.00M
363.64%
YoY
|
$37.00M
164.29%
YoY
|
$56.00M
100.0%
YoY
|
$72.00M
300.0%
YoY
|
| Depreciation, Depletion And Amortization |
$115.0M
5.5%
YoY
|
$120.0M
6.19%
YoY
|
$118.0M
6.31%
YoY
|
$110.0M
11.11%
YoY
|
$109.0M
18.48%
YoY
|
$113.0M
21.51%
YoY
|
$111.0M
9.9%
YoY
|
$99.00M
17.86%
YoY
|
$92.00M
10.84%
YoY
|
$93.00M
6.9%
YoY
|
$101.0M
13.48%
YoY
|
$84.00M
9.09%
YoY
|
$83.00M
9.21%
YoY
|
$87.00M
14.47%
YoY
|
$89.00M
4.71%
YoY
|
$77.00M
-18.95%
YoY
|
$76.00M
-3.8%
YoY
|
$76.00M
-69.23%
YoY
|
$85.00M
2.41%
YoY
|
| Cash From Operating Activities |
$31.00M
6.9%
YoY
|
$170.0M
-8.6%
YoY
|
$232.0M
17.17%
YoY
|
$3.000M
-97.39%
YoY
|
$29.00M
-42.0%
YoY
|
$186.0M
-13.49%
YoY
|
$198.0M
-18.52%
YoY
|
$115.0M
88.52%
YoY
|
$50.00M
28.21%
YoY
|
$215.0M
-4.87%
YoY
|
$243.0M
109.48%
YoY
|
$61.00M
-60.39%
YoY
|
$39.00M
-15.22%
YoY
|
$226.0M
10.78%
YoY
|
$116.0M
10.48%
YoY
|
$154.0M
55.56%
YoY
|
$46.00M
-2.13%
YoY
|
$204.0M
-30.14%
YoY
|
$105.0M
-31.82%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$65.00M
-16.67%
YoY
|
$55.00M
-47.12%
YoY
|
$144.0M
53.19%
YoY
|
$47.00M
-46.59%
YoY
|
$78.00M
6.85%
YoY
|
$104.0M
50.72%
YoY
|
$94.00M
70.91%
YoY
|
$88.00M
49.15%
YoY
|
$73.00M
-19.78%
YoY
|
$69.00M
-33.01%
YoY
|
$55.00M
-164.71%
YoY
|
$59.00M
-166.29%
YoY
|
$91.00M
40.0%
YoY
|
$103.0M
-247.14%
YoY
|
-$85.00M
39.34%
YoY
|
-$89.00M
71.15%
YoY
|
$65.00M
-2.99%
YoY
|
-$70.00M
-59.77%
YoY
|
-$61.00M
-207.02%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$3.000M
200.0%
YoY
|
$28.00M
-48.15%
YoY
|
$98.00M
9700.0%
YoY
|
$1.000M
-100.12%
YoY
|
$1.000M
-111.11%
YoY
|
$54.00M
-136.24%
YoY
|
$1.000M
-66.67%
YoY
|
-$844.0M
-84500.0%
YoY
|
-$9.000M
N/A
|
-$149.0M
-1590.0%
YoY
|
$3.000M
-90.63%
YoY
|
$1.000M
-100.11%
YoY
|
$0.00
-100.0%
YoY
|
$10.00M
233.33%
YoY
|
$32.00M
-500.0%
YoY
|
-$870.0M
-4678.95%
YoY
|
-$18.00M
N/A
|
$3.000M
-104.35%
YoY
|
-$8.000M
-33.33%
YoY
|
| Cash From Investing Activities |
-$62.00M
-19.48%
YoY
|
-$27.00M
-46.0%
YoY
|
-$46.00M
-50.54%
YoY
|
-$46.00M
-95.06%
YoY
|
-$77.00M
-6.1%
YoY
|
-$50.00M
-77.06%
YoY
|
-$93.00M
78.85%
YoY
|
-$932.0M
1506.9%
YoY
|
-$82.00M
0.0%
YoY
|
-$218.0M
134.41%
YoY
|
-$52.00M
-1.89%
YoY
|
-$58.00M
-93.95%
YoY
|
-$82.00M
86.36%
YoY
|
-$93.00M
38.81%
YoY
|
-$53.00M
-23.19%
YoY
|
-$959.0M
2806.06%
YoY
|
-$44.00M
15.79%
YoY
|
-$67.00M
-72.43%
YoY
|
-$69.00M
0.0%
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 |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$106.0M
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
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 |
-$26.00M
-60.61%
YoY
|
$377.0M
-295.34%
YoY
|
-$39.00M
39.29%
YoY
|
-$161.0M
-118.61%
YoY
|
-$66.00M
725.0%
YoY
|
-$193.0M
1106.25%
YoY
|
-$28.00M
86.67%
YoY
|
$865.0M
-786.51%
YoY
|
-$8.000M
-72.41%
YoY
|
-$16.00M
-78.95%
YoY
|
-$15.00M
150.0%
YoY
|
-$126.0M
-114.21%
YoY
|
-$29.00M
61.11%
YoY
|
-$76.00M
0.0%
YoY
|
-$6.000M
-93.1%
YoY
|
$887.0M
-661.39%
YoY
|
-$18.00M
-122.5%
YoY
|
-$76.00M
442.86%
YoY
|
-$87.00M
1350.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$31.00M
6.9%
YoY
|
$170.0M
-8.6%
YoY
|
$232.0M
17.17%
YoY
|
$3.000M
-97.39%
YoY
|
$29.00M
-42.0%
YoY
|
$186.0M
-13.49%
YoY
|
$198.0M
-18.52%
YoY
|
$115.0M
88.52%
YoY
|
$50.00M
28.21%
YoY
|
$215.0M
-4.87%
YoY
|
$243.0M
109.48%
YoY
|
$61.00M
-60.39%
YoY
|
$39.00M
-15.22%
YoY
|
$226.0M
10.78%
YoY
|
$116.0M
10.48%
YoY
|
$154.0M
55.56%
YoY
|
$46.00M
-2.13%
YoY
|
$204.0M
-30.14%
YoY
|
$105.0M
-31.82%
YoY
|
| Cash From Investing Activities |
-$62.00M
-19.48%
YoY
|
-$27.00M
-46.0%
YoY
|
-$46.00M
-50.54%
YoY
|
-$46.00M
-95.06%
YoY
|
-$77.00M
-6.1%
YoY
|
-$50.00M
-77.06%
YoY
|
-$93.00M
78.85%
YoY
|
-$932.0M
1506.9%
YoY
|
-$82.00M
0.0%
YoY
|
-$218.0M
134.41%
YoY
|
-$52.00M
-1.89%
YoY
|
-$58.00M
-93.95%
YoY
|
-$82.00M
86.36%
YoY
|
-$93.00M
38.81%
YoY
|
-$53.00M
-23.19%
YoY
|
-$959.0M
2806.06%
YoY
|
-$44.00M
15.79%
YoY
|
-$67.00M
-72.43%
YoY
|
-$69.00M
0.0%
YoY
|
| Cash From Financing Activities |
-$26.00M
-60.61%
YoY
|
$377.0M
-295.34%
YoY
|
-$39.00M
39.29%
YoY
|
-$161.0M
-118.61%
YoY
|
-$66.00M
725.0%
YoY
|
-$193.0M
1106.25%
YoY
|
-$28.00M
86.67%
YoY
|
$865.0M
-786.51%
YoY
|
-$8.000M
-72.41%
YoY
|
-$16.00M
-78.95%
YoY
|
-$15.00M
150.0%
YoY
|
-$126.0M
-114.21%
YoY
|
-$29.00M
61.11%
YoY
|
-$76.00M
0.0%
YoY
|
-$6.000M
-93.1%
YoY
|
$887.0M
-661.39%
YoY
|
-$18.00M
-122.5%
YoY
|
-$76.00M
442.86%
YoY
|
-$87.00M
1350.0%
YoY
|
| Net Change In Cash |
-$60.00M
-41.75%
YoY
|
$520.0M
-1012.28%
YoY
|
$147.0M
90.91%
YoY
|
-$204.0M
-525.0%
YoY
|
-$103.0M
128.89%
YoY
|
-$57.00M
200.0%
YoY
|
$77.00M
-56.25%
YoY
|
$48.00M
-139.02%
YoY
|
-$45.00M
-34.78%
YoY
|
-$19.00M
-133.33%
YoY
|
$176.0M
208.77%
YoY
|
-$123.0M
-250.0%
YoY
|
-$69.00M
228.57%
YoY
|
$57.00M
-6.56%
YoY
|
$57.00M
-211.76%
YoY
|
$82.00M
-189.13%
YoY
|
-$21.00M
-124.42%
YoY
|
$61.00M
74.29%
YoY
|
-$51.00M
-164.56%
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 |
$31.00M
6.9%
YoY
|
$170.0M
-8.6%
YoY
|
$232.0M
17.17%
YoY
|
$3.000M
-97.39%
YoY
|
$29.00M
-42.0%
YoY
|
$186.0M
-13.49%
YoY
|
$198.0M
-18.52%
YoY
|
$115.0M
88.52%
YoY
|
$50.00M
28.21%
YoY
|
$215.0M
-4.87%
YoY
|
$243.0M
109.48%
YoY
|
$61.00M
-60.39%
YoY
|
$39.00M
-15.22%
YoY
|
$226.0M
10.78%
YoY
|
$116.0M
10.48%
YoY
|
$154.0M
55.56%
YoY
|
$46.00M
-2.13%
YoY
|
$204.0M
-30.14%
YoY
|
$105.0M
-31.82%
YoY
|
| Capital Expenditures |
$65.00M
-16.67%
YoY
|
$55.00M
-47.12%
YoY
|
$144.0M
53.19%
YoY
|
$47.00M
-46.59%
YoY
|
$78.00M
6.85%
YoY
|
$104.0M
50.72%
YoY
|
$94.00M
70.91%
YoY
|
$88.00M
49.15%
YoY
|
$73.00M
-19.78%
YoY
|
$69.00M
-33.01%
YoY
|
$55.00M
-164.71%
YoY
|
$59.00M
-166.29%
YoY
|
$91.00M
40.0%
YoY
|
$103.0M
-247.14%
YoY
|
-$85.00M
39.34%
YoY
|
-$89.00M
71.15%
YoY
|
$65.00M
-2.99%
YoY
|
-$70.00M
-59.77%
YoY
|
-$61.00M
-207.02%
YoY
|
| Free Cash Flow |
-$34.00M
-30.61%
YoY
|
$115.0M
40.24%
YoY
|
$88.00M
-15.38%
YoY
|
-$44.00M
-262.96%
YoY
|
-$49.00M
113.04%
YoY
|
$82.00M
-43.84%
YoY
|
$104.0M
-44.68%
YoY
|
$27.00M
1250.0%
YoY
|
-$23.00M
-55.77%
YoY
|
$146.0M
18.7%
YoY
|
$188.0M
-6.47%
YoY
|
$2.000M
-99.18%
YoY
|
-$52.00M
173.68%
YoY
|
$123.0M
-55.11%
YoY
|
$201.0M
21.08%
YoY
|
$243.0M
60.93%
YoY
|
-$19.00M
-5.0%
YoY
|
$274.0M
-41.2%
YoY
|
$166.0M
71.13%
YoY
|
Loading...