|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.000M
-99.53%
YoY
|
$211.0M
-39.19%
YoY
|
$347.0M
5.18%
YoY
|
$329.9M
47.21%
YoY
|
$224.1M
204.07%
YoY
|
| Depreciation, Depletion And Amortization |
$1.080B
34.0%
YoY
|
$806.0M
6.75%
YoY
|
$755.0M
19.69%
YoY
|
$630.8M
29.08%
YoY
|
$488.7M
4.78%
YoY
|
| Cash From Operating Activities |
$1.085B
-11.43%
YoY
|
$1.225B
12.8%
YoY
|
$1.086B
18.47%
YoY
|
$916.7M
23.21%
YoY
|
$744.0M
21.79%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$157.0M
-2.48%
YoY
|
$161.0M
3.21%
YoY
|
$156.0M
50.43%
YoY
|
$103.7M
116.04%
YoY
|
$48.00M
15.94%
YoY
|
| Acquisitions |
$4.257B
609.5%
YoY
|
$600.0M
39.53%
YoY
|
$430.0M
-16.54%
YoY
|
$515.2M
19.54%
YoY
|
$431.0M
845.18%
YoY
|
| Other Investing Activities |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$15.00M
-34.78%
YoY
|
$23.00M
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
-$4.944B
227.2%
YoY
|
-$1.511B
-4.43%
YoY
|
-$1.581B
-5.99%
YoY
|
-$1.682B
74.95%
YoY
|
-$961.3M
363.28%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$120.0M
4.17%
YoY
|
$115.2M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$1.200B
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
$3.827B
1179.93%
YoY
|
$299.0M
-41.6%
YoY
|
$512.0M
-34.7%
YoY
|
$784.1M
257.06%
YoY
|
$219.6M
-154.09%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.085B
-11.43%
YoY
|
$1.225B
12.8%
YoY
|
$1.086B
18.47%
YoY
|
$916.7M
23.21%
YoY
|
$744.0M
21.79%
YoY
|
| Cash From Investing Activities |
-$4.944B
227.2%
YoY
|
-$1.511B
-4.43%
YoY
|
-$1.581B
-5.99%
YoY
|
-$1.682B
74.95%
YoY
|
-$961.3M
363.28%
YoY
|
| Cash From Financing Activities |
$3.827B
1179.93%
YoY
|
$299.0M
-41.6%
YoY
|
$512.0M
-34.7%
YoY
|
$784.1M
257.06%
YoY
|
$219.6M
-154.09%
YoY
|
| Net Change In Cash |
-$31.00M
-358.33%
YoY
|
$12.00M
-29.41%
YoY
|
$17.00M
-7.61%
YoY
|
$18.40M
776.19%
YoY
|
$2.100M
N/A
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.085B
-11.43%
YoY
|
$1.225B
12.8%
YoY
|
$1.086B
18.47%
YoY
|
$916.7M
23.21%
YoY
|
$744.0M
21.79%
YoY
|
| Capital Expenditures |
$157.0M
-2.48%
YoY
|
$161.0M
3.21%
YoY
|
$156.0M
50.43%
YoY
|
$103.7M
116.04%
YoY
|
$48.00M
15.94%
YoY
|
| Free Cash Flow |
$928.0M
-12.78%
YoY
|
$1.064B
14.41%
YoY
|
$930.0M
14.39%
YoY
|
$813.0M
16.81%
YoY
|
$696.0M
22.21%
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 |
-$24.00M
33.33%
YoY
|
$24.00M
-152.17%
YoY
|
$30.00M
-75.41%
YoY
|
-$35.00M
-150.0%
YoY
|
-$18.00M
-127.69%
YoY
|
-$46.00M
-150.55%
YoY
|
$122.0M
7.96%
YoY
|
$70.00M
-7.89%
YoY
|
$65.00M
-2.99%
YoY
|
$91.00M
-6.95%
YoY
|
$113.0M
11.44%
YoY
|
$76.00M
5.26%
YoY
|
$67.00M
14.53%
YoY
|
$97.80M
36.21%
YoY
|
$101.4M
40.25%
YoY
|
$72.20M
53.29%
YoY
|
$58.50M
77.81%
YoY
|
$71.80M
102.25%
YoY
|
$72.30M
81.2%
YoY
|
| Depreciation, Depletion And Amortization |
$315.0M
53.66%
YoY
|
$319.0M
48.37%
YoY
|
$316.0M
52.66%
YoY
|
$240.0M
23.08%
YoY
|
$205.0M
8.47%
YoY
|
$215.0M
11.98%
YoY
|
$207.0M
5.61%
YoY
|
$195.0M
3.17%
YoY
|
$189.0M
6.18%
YoY
|
$192.0M
11.11%
YoY
|
$196.0M
18.72%
YoY
|
$189.0M
23.61%
YoY
|
$178.0M
27.14%
YoY
|
$172.8M
30.02%
YoY
|
$165.1M
34.78%
YoY
|
$152.9M
30.57%
YoY
|
$140.0M
20.48%
YoY
|
$132.9M
14.87%
YoY
|
$122.5M
4.34%
YoY
|
| Cash From Operating Activities |
$277.0M
61.99%
YoY
|
$315.0M
-4.83%
YoY
|
$358.0M
6.55%
YoY
|
$241.0M
-24.21%
YoY
|
$171.0M
-28.75%
YoY
|
$331.0M
14.14%
YoY
|
$336.0M
20.0%
YoY
|
$318.0M
13.17%
YoY
|
$240.0M
2.13%
YoY
|
$290.0M
-1.19%
YoY
|
$280.0M
5.94%
YoY
|
$281.0M
30.15%
YoY
|
$235.0M
64.34%
YoY
|
$293.5M
21.89%
YoY
|
$264.3M
50.77%
YoY
|
$215.9M
11.75%
YoY
|
$143.0M
6.16%
YoY
|
$240.8M
28.84%
YoY
|
$175.3M
22.08%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$41.00M
24.24%
YoY
|
$296.0M
-10.03%
YoY
|
$457.0M
34.02%
YoY
|
$281.0M
-14.33%
YoY
|
$33.00M
-84.36%
YoY
|
$329.0M
28.02%
YoY
|
$341.0M
-22.32%
YoY
|
$328.0M
-20.96%
YoY
|
$211.0M
539.39%
YoY
|
$257.0M
-26.42%
YoY
|
$439.0M
-229.08%
YoY
|
$415.0M
-246.59%
YoY
|
$33.00M
155.81%
YoY
|
$349.3M
-313.38%
YoY
|
-$340.1M
56.08%
YoY
|
-$283.1M
81.59%
YoY
|
$12.90M
-3.73%
YoY
|
-$163.7M
103.86%
YoY
|
-$217.9M
84.35%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$11.00M
-92.57%
YoY
|
N/A
|
N/A
|
N/A
|
$148.0M
7.25%
YoY
|
N/A
|
N/A
|
N/A
|
$138.0M
89.04%
YoY
|
N/A
|
N/A
|
N/A
|
$73.00M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$130.0M
49.43%
YoY
|
$146.0M
139.34%
YoY
|
$223.0M
-210.4%
YoY
|
-$4.146B
5355.26%
YoY
|
$87.00M
-202.35%
YoY
|
$61.00M
N/A
|
-$202.0M
-548.89%
YoY
|
-$76.00M
18.75%
YoY
|
-$85.00M
N/A
|
$0.00
-100.0%
YoY
|
$45.00M
-143.77%
YoY
|
-$64.00M
-73.66%
YoY
|
$0.00
-100.0%
YoY
|
-$16.80M
-90.86%
YoY
|
-$102.8M
-46.23%
YoY
|
-$243.0M
-1913.43%
YoY
|
$5.000M
N/A
|
-$183.8M
-513.96%
YoY
|
-$191.2M
-496.68%
YoY
|
| Cash From Investing Activities |
-$183.0M
37.59%
YoY
|
-$150.0M
-44.03%
YoY
|
-$234.0M
-56.91%
YoY
|
-$4.427B
995.79%
YoY
|
-$133.0M
-55.07%
YoY
|
-$268.0M
4.28%
YoY
|
-$543.0M
37.82%
YoY
|
-$404.0M
-15.66%
YoY
|
-$296.0M
-34.37%
YoY
|
-$257.0M
-29.8%
YoY
|
-$394.0M
-11.04%
YoY
|
-$479.0M
-8.95%
YoY
|
-$451.0M
30.08%
YoY
|
-$366.1M
5.35%
YoY
|
-$442.9M
8.26%
YoY
|
-$526.1M
269.19%
YoY
|
-$346.7M
457.4%
YoY
|
-$347.5M
867.97%
YoY
|
-$409.1M
484.43%
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
|
$17.10M
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, 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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$44.00M
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 |
-$103.0M
41.1%
YoY
|
-$175.0M
44.63%
YoY
|
-$116.0M
-141.58%
YoY
|
$4.191B
4406.45%
YoY
|
-$73.00M
-252.08%
YoY
|
-$121.0M
266.67%
YoY
|
$279.0M
88.51%
YoY
|
$93.00M
-52.31%
YoY
|
$48.00M
-76.24%
YoY
|
-$33.00M
-147.83%
YoY
|
$148.0M
-19.57%
YoY
|
$195.0M
-42.6%
YoY
|
$202.0M
5.54%
YoY
|
$69.00M
-35.33%
YoY
|
$184.0M
-21.67%
YoY
|
$339.7M
-790.45%
YoY
|
$191.4M
-362.91%
YoY
|
$106.7M
-161.36%
YoY
|
$234.9M
-327.18%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$277.0M
61.99%
YoY
|
$315.0M
-4.83%
YoY
|
$358.0M
6.55%
YoY
|
$241.0M
-24.21%
YoY
|
$171.0M
-28.75%
YoY
|
$331.0M
14.14%
YoY
|
$336.0M
20.0%
YoY
|
$318.0M
13.17%
YoY
|
$240.0M
2.13%
YoY
|
$290.0M
-1.19%
YoY
|
$280.0M
5.94%
YoY
|
$281.0M
30.15%
YoY
|
$235.0M
64.34%
YoY
|
$293.5M
21.89%
YoY
|
$264.3M
50.77%
YoY
|
$215.9M
11.75%
YoY
|
$143.0M
6.16%
YoY
|
$240.8M
28.84%
YoY
|
$175.3M
22.08%
YoY
|
| Cash From Investing Activities |
-$183.0M
37.59%
YoY
|
-$150.0M
-44.03%
YoY
|
-$234.0M
-56.91%
YoY
|
-$4.427B
995.79%
YoY
|
-$133.0M
-55.07%
YoY
|
-$268.0M
4.28%
YoY
|
-$543.0M
37.82%
YoY
|
-$404.0M
-15.66%
YoY
|
-$296.0M
-34.37%
YoY
|
-$257.0M
-29.8%
YoY
|
-$394.0M
-11.04%
YoY
|
-$479.0M
-8.95%
YoY
|
-$451.0M
30.08%
YoY
|
-$366.1M
5.35%
YoY
|
-$442.9M
8.26%
YoY
|
-$526.1M
269.19%
YoY
|
-$346.7M
457.4%
YoY
|
-$347.5M
867.97%
YoY
|
-$409.1M
484.43%
YoY
|
| Cash From Financing Activities |
-$103.0M
41.1%
YoY
|
-$175.0M
44.63%
YoY
|
-$116.0M
-141.58%
YoY
|
$4.191B
4406.45%
YoY
|
-$73.00M
-252.08%
YoY
|
-$121.0M
266.67%
YoY
|
$279.0M
88.51%
YoY
|
$93.00M
-52.31%
YoY
|
$48.00M
-76.24%
YoY
|
-$33.00M
-147.83%
YoY
|
$148.0M
-19.57%
YoY
|
$195.0M
-42.6%
YoY
|
$202.0M
5.54%
YoY
|
$69.00M
-35.33%
YoY
|
$184.0M
-21.67%
YoY
|
$339.7M
-790.45%
YoY
|
$191.4M
-362.91%
YoY
|
$106.7M
-161.36%
YoY
|
$234.9M
-327.18%
YoY
|
| Net Change In Cash |
-$9.000M
-74.29%
YoY
|
-$10.00M
-82.76%
YoY
|
$8.000M
-88.89%
YoY
|
$5.000M
-28.57%
YoY
|
-$35.00M
337.5%
YoY
|
-$58.00M
N/A
|
$72.00M
111.76%
YoY
|
$7.000M
-333.33%
YoY
|
-$8.000M
-42.86%
YoY
|
$0.00
-100.0%
YoY
|
$34.00M
529.63%
YoY
|
-$3.000M
-110.17%
YoY
|
-$14.00M
13.82%
YoY
|
-$3.600M
3.451313005714071e+15%
YoY
|
$5.400M
390.91%
YoY
|
$29.50M
1866.67%
YoY
|
-$12.30M
12200.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.100M
-103.69%
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 |
$277.0M
61.99%
YoY
|
$315.0M
-4.83%
YoY
|
$358.0M
6.55%
YoY
|
$241.0M
-24.21%
YoY
|
$171.0M
-28.75%
YoY
|
$331.0M
14.14%
YoY
|
$336.0M
20.0%
YoY
|
$318.0M
13.17%
YoY
|
$240.0M
2.13%
YoY
|
$290.0M
-1.19%
YoY
|
$280.0M
5.94%
YoY
|
$281.0M
30.15%
YoY
|
$235.0M
64.34%
YoY
|
$293.5M
21.89%
YoY
|
$264.3M
50.77%
YoY
|
$215.9M
11.75%
YoY
|
$143.0M
6.16%
YoY
|
$240.8M
28.84%
YoY
|
$175.3M
22.08%
YoY
|
| Capital Expenditures |
$41.00M
24.24%
YoY
|
$296.0M
-10.03%
YoY
|
$457.0M
34.02%
YoY
|
$281.0M
-14.33%
YoY
|
$33.00M
-84.36%
YoY
|
$329.0M
28.02%
YoY
|
$341.0M
-22.32%
YoY
|
$328.0M
-20.96%
YoY
|
$211.0M
539.39%
YoY
|
$257.0M
-26.42%
YoY
|
$439.0M
-229.08%
YoY
|
$415.0M
-246.59%
YoY
|
$33.00M
155.81%
YoY
|
$349.3M
-313.38%
YoY
|
-$340.1M
56.08%
YoY
|
-$283.1M
81.59%
YoY
|
$12.90M
-3.73%
YoY
|
-$163.7M
103.86%
YoY
|
-$217.9M
84.35%
YoY
|
| Free Cash Flow |
$236.0M
71.01%
YoY
|
$19.00M
850.0%
YoY
|
-$99.00M
1880.0%
YoY
|
-$40.00M
300.0%
YoY
|
$138.0M
375.86%
YoY
|
$2.000M
-93.94%
YoY
|
-$5.000M
-96.86%
YoY
|
-$10.00M
-92.54%
YoY
|
$29.00M
-85.64%
YoY
|
$33.00M
-159.14%
YoY
|
-$159.0M
-126.31%
YoY
|
-$134.0M
-126.85%
YoY
|
$202.0M
55.27%
YoY
|
-$55.80M
-113.79%
YoY
|
$604.4M
53.71%
YoY
|
$499.0M
42.94%
YoY
|
$130.1M
7.25%
YoY
|
$404.5M
51.38%
YoY
|
$393.2M
50.19%
YoY
|
Loading...