|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$81.00M
72.34%
YoY
|
$47.00M
-84.98%
YoY
|
$313.0M
-11.08%
YoY
|
$352.0M
100.0%
YoY
|
$176.0M
-187.56%
YoY
|
| Depreciation, Depletion And Amortization |
$273.0M
1.87%
YoY
|
$268.0M
25.82%
YoY
|
$213.0M
-12.7%
YoY
|
$244.0M
93.65%
YoY
|
$126.0M
180.0%
YoY
|
| Cash From Operating Activities |
$300.0M
-2.91%
YoY
|
$309.0M
-0.96%
YoY
|
$312.0M
-58.23%
YoY
|
$747.0M
344.64%
YoY
|
$168.0M
112.66%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$70.00M
66.67%
YoY
|
$42.00M
35.48%
YoY
|
$31.00M
-46.55%
YoY
|
$58.00M
222.22%
YoY
|
$18.00M
125.0%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$1.444B
1851.35%
YoY
|
$74.00M
N/A
|
$0.00
-100.0%
YoY
|
$1.592B
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$1.000M
-87.5%
YoY
|
$8.000M
N/A
|
$0.00
-100.0%
YoY
|
-$1.592B
79500.0%
YoY
|
| Cash From Investing Activities |
-$146.0M
-90.71%
YoY
|
-$1.571B
894.3%
YoY
|
-$158.0M
62.89%
YoY
|
-$97.00M
-94.05%
YoY
|
-$1.631B
4842.42%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$600.0M
38.89%
YoY
|
$432.0M
17.39%
YoY
|
$368.0M
35.29%
YoY
|
$272.0M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$338.0M
-129.24%
YoY
|
$1.156B
531.69%
YoY
|
$183.0M
-123.4%
YoY
|
-$782.0M
-147.8%
YoY
|
$1.636B
398.78%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$300.0M
-2.91%
YoY
|
$309.0M
-0.96%
YoY
|
$312.0M
-58.23%
YoY
|
$747.0M
344.64%
YoY
|
$168.0M
112.66%
YoY
|
| Cash From Investing Activities |
-$146.0M
-90.71%
YoY
|
-$1.571B
894.3%
YoY
|
-$158.0M
62.89%
YoY
|
-$97.00M
-94.05%
YoY
|
-$1.631B
4842.42%
YoY
|
| Cash From Financing Activities |
-$338.0M
-129.24%
YoY
|
$1.156B
531.69%
YoY
|
$183.0M
-123.4%
YoY
|
-$782.0M
-147.8%
YoY
|
$1.636B
398.78%
YoY
|
| Net Change In Cash |
$154.0M
-229.41%
YoY
|
-$119.0M
-136.06%
YoY
|
$330.0M
-335.71%
YoY
|
-$140.0M
-182.84%
YoY
|
$169.0M
-54.81%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$300.0M
-2.91%
YoY
|
$309.0M
-0.96%
YoY
|
$312.0M
-58.23%
YoY
|
$747.0M
344.64%
YoY
|
$168.0M
112.66%
YoY
|
| Capital Expenditures |
$70.00M
66.67%
YoY
|
$42.00M
35.48%
YoY
|
$31.00M
-46.55%
YoY
|
$58.00M
222.22%
YoY
|
$18.00M
125.0%
YoY
|
| Free Cash Flow |
$230.0M
-13.86%
YoY
|
$267.0M
-4.98%
YoY
|
$281.0M
-59.22%
YoY
|
$689.0M
359.33%
YoY
|
$150.0M
111.27%
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 |
$66.00M
-488.24%
YoY
|
$48.00M
140.0%
YoY
|
$25.00M
-13.79%
YoY
|
$25.00M
1150.0%
YoY
|
-$17.00M
325.0%
YoY
|
$20.00M
-70.59%
YoY
|
$29.00M
-68.48%
YoY
|
$2.000M
-97.5%
YoY
|
-$4.000M
-105.48%
YoY
|
$68.00M
-12.82%
YoY
|
$92.00M
-38.57%
YoY
|
$80.00M
9.59%
YoY
|
$73.00M
43.79%
YoY
|
$78.00M
4.0%
YoY
|
$149.8M
51.28%
YoY
|
$73.00M
711.11%
YoY
|
$50.77M
-849.75%
YoY
|
$75.00M
-148.7%
YoY
|
$99.00M
-1514.29%
YoY
|
| Depreciation, Depletion And Amortization |
$71.00M
5.97%
YoY
|
$80.00M
14.29%
YoY
|
$67.00M
-1.47%
YoY
|
$59.00M
-13.24%
YoY
|
$67.00M
8.06%
YoY
|
$70.00M
22.81%
YoY
|
$68.00M
28.3%
YoY
|
$68.00M
30.77%
YoY
|
$62.00M
21.57%
YoY
|
$57.00M
-9.52%
YoY
|
$53.00M
-7.02%
YoY
|
$52.00M
-18.75%
YoY
|
$51.00M
-15.0%
YoY
|
$63.00M
14.55%
YoY
|
$57.00M
18.75%
YoY
|
$64.00M
433.33%
YoY
|
$60.00M
445.45%
YoY
|
$55.00M
400.0%
YoY
|
$48.00M
336.36%
YoY
|
| Cash From Operating Activities |
$128.0M
236.84%
YoY
|
$167.0M
59.05%
YoY
|
$34.00M
-62.64%
YoY
|
$61.00M
-46.02%
YoY
|
$38.00M
N/A
|
$105.0M
N/A
|
$91.00M
-1.09%
YoY
|
$113.0M
-41.75%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$92.00M
-60.52%
YoY
|
$194.0M
-25.38%
YoY
|
$26.00M
-90.37%
YoY
|
-$16.00M
-112.12%
YoY
|
$233.0M
-516.07%
YoY
|
$260.0M
766.67%
YoY
|
$270.0M
335.48%
YoY
|
$132.0M
-1985.71%
YoY
|
-$56.00M
2700.0%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$6.000M
-57.14%
YoY
|
$42.00M
-26.32%
YoY
|
$38.00M
18.75%
YoY
|
$34.00M
88.89%
YoY
|
$14.00M
40.0%
YoY
|
$57.00M
103.57%
YoY
|
$32.00M
45.45%
YoY
|
$18.00M
28.57%
YoY
|
$10.00M
100.0%
YoY
|
$28.00M
-39.13%
YoY
|
$22.00M
-237.5%
YoY
|
$14.00M
-166.67%
YoY
|
$5.000M
-37.5%
YoY
|
$46.00M
-428.57%
YoY
|
-$16.00M
33.33%
YoY
|
-$21.00M
162.5%
YoY
|
$8.000M
700.0%
YoY
|
-$14.00M
55.56%
YoY
|
-$12.00M
71.43%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.454B
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$9.000M
N/A
|
-$1.454B
N/A
|
-$83.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
-$7.000M
N/A
|
-$1.585B
79150.0%
YoY
|
| Cash From Investing Activities |
-$20.00M
-37.5%
YoY
|
-$42.00M
-26.32%
YoY
|
-$38.00M
18.75%
YoY
|
-$34.00M
277.78%
YoY
|
-$32.00M
-97.83%
YoY
|
-$57.00M
-48.65%
YoY
|
-$32.00M
45.45%
YoY
|
-$9.000M
-35.71%
YoY
|
-$1.473B
13290.91%
YoY
|
-$111.0M
141.3%
YoY
|
-$22.00M
37.5%
YoY
|
-$14.00M
-33.33%
YoY
|
-$11.00M
-21.43%
YoY
|
-$46.00M
119.05%
YoY
|
-$16.00M
-99.0%
YoY
|
-$21.00M
162.5%
YoY
|
-$14.00M
180.0%
YoY
|
-$21.00M
133.33%
YoY
|
-$1.597B
17644.44%
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 |
$150.0M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$150.0M
51.52%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$99.00M
16.47%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$85.00M
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
|
| 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 |
-$122.0M
-39.3%
YoY
|
-$86.00M
-146.49%
YoY
|
-$39.00M
-70.0%
YoY
|
-$12.00M
-92.98%
YoY
|
-$201.0M
-115.8%
YoY
|
$185.0M
-59.16%
YoY
|
-$130.0M
10.17%
YoY
|
-$171.0M
-48.96%
YoY
|
$1.272B
595.08%
YoY
|
$453.0M
-428.26%
YoY
|
-$118.0M
-6.35%
YoY
|
-$335.0M
-12.99%
YoY
|
$183.0M
-237.59%
YoY
|
-$138.0M
-675.0%
YoY
|
-$126.0M
-128.83%
YoY
|
-$385.0M
-130.73%
YoY
|
-$133.0M
70.51%
YoY
|
$24.00M
-113.71%
YoY
|
$437.0M
-560.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$128.0M
236.84%
YoY
|
$167.0M
59.05%
YoY
|
$34.00M
-62.64%
YoY
|
$61.00M
-46.02%
YoY
|
$38.00M
N/A
|
$105.0M
N/A
|
$91.00M
-1.09%
YoY
|
$113.0M
-41.75%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$92.00M
-60.52%
YoY
|
$194.0M
-25.38%
YoY
|
$26.00M
-90.37%
YoY
|
-$16.00M
-112.12%
YoY
|
$233.0M
-516.07%
YoY
|
$260.0M
766.67%
YoY
|
$270.0M
335.48%
YoY
|
$132.0M
-1985.71%
YoY
|
-$56.00M
2700.0%
YoY
|
| Cash From Investing Activities |
-$20.00M
-37.5%
YoY
|
-$42.00M
-26.32%
YoY
|
-$38.00M
18.75%
YoY
|
-$34.00M
277.78%
YoY
|
-$32.00M
-97.83%
YoY
|
-$57.00M
-48.65%
YoY
|
-$32.00M
45.45%
YoY
|
-$9.000M
-35.71%
YoY
|
-$1.473B
13290.91%
YoY
|
-$111.0M
141.3%
YoY
|
-$22.00M
37.5%
YoY
|
-$14.00M
-33.33%
YoY
|
-$11.00M
-21.43%
YoY
|
-$46.00M
119.05%
YoY
|
-$16.00M
-99.0%
YoY
|
-$21.00M
162.5%
YoY
|
-$14.00M
180.0%
YoY
|
-$21.00M
133.33%
YoY
|
-$1.597B
17644.44%
YoY
|
| Cash From Financing Activities |
-$122.0M
-39.3%
YoY
|
-$86.00M
-146.49%
YoY
|
-$39.00M
-70.0%
YoY
|
-$12.00M
-92.98%
YoY
|
-$201.0M
-115.8%
YoY
|
$185.0M
-59.16%
YoY
|
-$130.0M
10.17%
YoY
|
-$171.0M
-48.96%
YoY
|
$1.272B
595.08%
YoY
|
$453.0M
-428.26%
YoY
|
-$118.0M
-6.35%
YoY
|
-$335.0M
-12.99%
YoY
|
$183.0M
-237.59%
YoY
|
-$138.0M
-675.0%
YoY
|
-$126.0M
-128.83%
YoY
|
-$385.0M
-130.73%
YoY
|
-$133.0M
70.51%
YoY
|
$24.00M
-113.71%
YoY
|
$437.0M
-560.0%
YoY
|
| Net Change In Cash |
-$19.00M
-90.26%
YoY
|
$39.00M
-83.26%
YoY
|
-$43.00M
-39.44%
YoY
|
$15.00M
-122.39%
YoY
|
-$195.0M
-5.8%
YoY
|
$233.0M
-31.87%
YoY
|
-$71.00M
47.92%
YoY
|
-$67.00M
-56.77%
YoY
|
-$207.0M
-205.08%
YoY
|
$342.0M
-271.0%
YoY
|
-$48.00M
-152.75%
YoY
|
-$155.0M
6.16%
YoY
|
$197.0M
61.48%
YoY
|
-$200.0M
-248.15%
YoY
|
$91.00M
-107.48%
YoY
|
-$146.0M
-111.45%
YoY
|
$122.0M
-680.95%
YoY
|
$135.0M
-170.68%
YoY
|
-$1.216B
1047.17%
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 |
$128.0M
236.84%
YoY
|
$167.0M
59.05%
YoY
|
$34.00M
-62.64%
YoY
|
$61.00M
-46.02%
YoY
|
$38.00M
N/A
|
$105.0M
N/A
|
$91.00M
-1.09%
YoY
|
$113.0M
-41.75%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$92.00M
-60.52%
YoY
|
$194.0M
-25.38%
YoY
|
$26.00M
-90.37%
YoY
|
-$16.00M
-112.12%
YoY
|
$233.0M
-516.07%
YoY
|
$260.0M
766.67%
YoY
|
$270.0M
335.48%
YoY
|
$132.0M
-1985.71%
YoY
|
-$56.00M
2700.0%
YoY
|
| Capital Expenditures |
$6.000M
-57.14%
YoY
|
$42.00M
-26.32%
YoY
|
$38.00M
18.75%
YoY
|
$34.00M
88.89%
YoY
|
$14.00M
40.0%
YoY
|
$57.00M
103.57%
YoY
|
$32.00M
45.45%
YoY
|
$18.00M
28.57%
YoY
|
$10.00M
100.0%
YoY
|
$28.00M
-39.13%
YoY
|
$22.00M
-237.5%
YoY
|
$14.00M
-166.67%
YoY
|
$5.000M
-37.5%
YoY
|
$46.00M
-428.57%
YoY
|
-$16.00M
33.33%
YoY
|
-$21.00M
162.5%
YoY
|
$8.000M
700.0%
YoY
|
-$14.00M
55.56%
YoY
|
-$12.00M
71.43%
YoY
|
| Free Cash Flow |
$122.0M
408.33%
YoY
|
$125.0M
160.42%
YoY
|
-$4.000M
-106.78%
YoY
|
$27.00M
-71.58%
YoY
|
$24.00M
-340.0%
YoY
|
$48.00M
-271.43%
YoY
|
$59.00M
-15.71%
YoY
|
$95.00M
-47.22%
YoY
|
-$10.00M
-147.62%
YoY
|
-$28.00M
-54.84%
YoY
|
$70.00M
-71.89%
YoY
|
$180.0M
-35.94%
YoY
|
$21.00M
-91.98%
YoY
|
-$62.00M
-142.47%
YoY
|
$249.0M
-665.91%
YoY
|
$281.0M
639.47%
YoY
|
$262.0M
329.51%
YoY
|
$146.0M
7200.0%
YoY
|
-$44.00M
-980.0%
YoY
|
Loading...