|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$398.0M
2.05%
YoY
|
$390.0M
-6.25%
YoY
|
$416.0M
-22.68%
YoY
|
$538.0M
-14.77%
YoY
|
$631.2M
56.33%
YoY
|
| Depreciation, Depletion And Amortization |
$311.0M
4.71%
YoY
|
$297.0M
19.76%
YoY
|
$248.0M
16.98%
YoY
|
$212.0M
1.18%
YoY
|
$209.5M
12.93%
YoY
|
| Cash From Operating Activities |
$712.0M
-16.04%
YoY
|
$848.0M
69.6%
YoY
|
$500.0M
-16.94%
YoY
|
$602.0M
-15.16%
YoY
|
$709.6M
18.48%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$191.0M
2.14%
YoY
|
$187.0M
0.0%
YoY
|
$187.0M
94.79%
YoY
|
$96.00M
-221.5%
YoY
|
-$79.02M
61.92%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$13.00M
-23.53%
YoY
|
$17.00M
-19.05%
YoY
|
$21.00M
-36.36%
YoY
|
$33.00M
-0.93%
YoY
|
$33.31M
77.24%
YoY
|
| Cash From Investing Activities |
-$400.0M
-6.98%
YoY
|
-$430.0M
-62.11%
YoY
|
-$1.135B
311.23%
YoY
|
-$276.0M
-59.24%
YoY
|
-$677.2M
488.79%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$600.0M
-255.84%
YoY
|
$385.0M
54.0%
YoY
|
$250.0M
-48.45%
YoY
|
$485.0M
20.88%
YoY
|
$401.2M
443.73%
YoY
|
| Debt Paid & Issued, Net |
$44.00M
-86.16%
YoY
|
$318.0M
-32.05%
YoY
|
$468.0M
693.22%
YoY
|
$59.00M
-51.75%
YoY
|
$122.3M
-80.0%
YoY
|
| Cash From Financing Activities |
-$188.0M
-63.14%
YoY
|
-$510.0M
-172.75%
YoY
|
$701.0M
-322.54%
YoY
|
-$315.0M
-5.39%
YoY
|
-$333.0M
77.88%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$712.0M
-16.04%
YoY
|
$848.0M
69.6%
YoY
|
$500.0M
-16.94%
YoY
|
$602.0M
-15.16%
YoY
|
$709.6M
18.48%
YoY
|
| Cash From Investing Activities |
-$400.0M
-6.98%
YoY
|
-$430.0M
-62.11%
YoY
|
-$1.135B
311.23%
YoY
|
-$276.0M
-59.24%
YoY
|
-$677.2M
488.79%
YoY
|
| Cash From Financing Activities |
-$188.0M
-63.14%
YoY
|
-$510.0M
-172.75%
YoY
|
$701.0M
-322.54%
YoY
|
-$315.0M
-5.39%
YoY
|
-$333.0M
77.88%
YoY
|
| Net Change In Cash |
$34.00M
-169.39%
YoY
|
-$49.00M
-190.74%
YoY
|
$54.00M
390.91%
YoY
|
$11.00M
-103.66%
YoY
|
-$300.6M
-195.4%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$712.0M
-16.04%
YoY
|
$848.0M
69.6%
YoY
|
$500.0M
-16.94%
YoY
|
$602.0M
-15.16%
YoY
|
$709.6M
18.48%
YoY
|
| Capital Expenditures |
$191.0M
2.14%
YoY
|
$187.0M
0.0%
YoY
|
$187.0M
94.79%
YoY
|
$96.00M
-221.5%
YoY
|
-$79.02M
61.92%
YoY
|
| Free Cash Flow |
$521.0M
-21.18%
YoY
|
$661.0M
111.18%
YoY
|
$313.0M
-38.14%
YoY
|
$506.0M
-35.84%
YoY
|
$788.6M
21.75%
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 |
$107.0M
-2.73%
YoY
|
$101.0M
7.45%
YoY
|
$101.0M
2.02%
YoY
|
$86.00M
-17.31%
YoY
|
$110.0M
18.28%
YoY
|
$94.00M
422.22%
YoY
|
$99.00M
-29.29%
YoY
|
$104.0M
-14.05%
YoY
|
$93.00M
N/A
|
$18.00M
-61.7%
YoY
|
$140.0M
-6.67%
YoY
|
$121.0M
-24.38%
YoY
|
$47.00M
-68.08%
YoY
|
$150.0M
-7.57%
YoY
|
$160.0M
2.56%
YoY
|
$181.0M
9.04%
YoY
|
$147.2M
3.25%
YoY
|
$162.3M
14.53%
YoY
|
| Depreciation, Depletion And Amortization |
$81.00M
10.96%
YoY
|
$82.00M
7.89%
YoY
|
$80.00M
8.11%
YoY
|
$76.00M
2.7%
YoY
|
$73.00M
0.0%
YoY
|
$76.00M
11.76%
YoY
|
$74.00M
25.42%
YoY
|
$74.00M
42.31%
YoY
|
$73.00M
N/A
|
$68.00M
30.77%
YoY
|
$59.00M
13.46%
YoY
|
$52.00M
-1.89%
YoY
|
$52.00M
-11.41%
YoY
|
$52.00M
0.86%
YoY
|
$53.00M
6.26%
YoY
|
$55.00M
12.24%
YoY
|
$58.69M
31.02%
YoY
|
$51.55M
15.59%
YoY
|
| Cash From Operating Activities |
-$97.00M
-362.16%
YoY
|
$381.0M
86.76%
YoY
|
$174.0M
15.23%
YoY
|
$120.0M
-59.46%
YoY
|
$37.00M
-81.22%
YoY
|
$204.0M
-737.5%
YoY
|
$151.0M
-44.89%
YoY
|
$296.0M
996.3%
YoY
|
$197.0M
N/A
|
-$32.00M
-112.6%
YoY
|
$274.0M
179.59%
YoY
|
$27.00M
-82.8%
YoY
|
$254.0M
-8.18%
YoY
|
$98.00M
-53.6%
YoY
|
$157.0M
-0.9%
YoY
|
$93.00M
46.85%
YoY
|
$276.6M
-20.92%
YoY
|
$211.2M
-15.31%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$39.00M
-9.3%
YoY
|
$57.00M
26.67%
YoY
|
$45.00M
2.27%
YoY
|
$46.00M
-4.17%
YoY
|
$43.00M
-14.0%
YoY
|
$45.00M
-43.04%
YoY
|
$44.00M
18.92%
YoY
|
$48.00M
54.84%
YoY
|
$50.00M
N/A
|
$79.00M
172.41%
YoY
|
$37.00M
-254.17%
YoY
|
$31.00M
-229.17%
YoY
|
$29.00M
-195.68%
YoY
|
-$24.00M
42.06%
YoY
|
-$24.00M
33.24%
YoY
|
-$19.00M
37.68%
YoY
|
-$30.31M
175.54%
YoY
|
-$16.89M
134.64%
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 |
$1.000M
-80.0%
YoY
|
-$90.00M
592.31%
YoY
|
-$11.00M
-76.6%
YoY
|
-$52.00M
-67.7%
YoY
|
$5.000M
66.67%
YoY
|
-$13.00M
-94.76%
YoY
|
-$47.00M
-82.2%
YoY
|
-$161.0M
-1888.89%
YoY
|
$3.000M
N/A
|
-$248.0M
588.89%
YoY
|
-$264.0M
106.25%
YoY
|
$9.000M
-212.5%
YoY
|
-$36.00M
-78.56%
YoY
|
-$128.0M
5.8%
YoY
|
-$8.000M
-91.99%
YoY
|
$7.000M
40.0%
YoY
|
-$167.9M
1579.07%
YoY
|
-$121.0M
2272.31%
YoY
|
| Cash From Investing Activities |
-$63.00M
-36.36%
YoY
|
-$147.0M
153.45%
YoY
|
-$56.00M
-38.46%
YoY
|
-$98.00M
-53.11%
YoY
|
-$99.00M
37.5%
YoY
|
-$58.00M
-82.26%
YoY
|
-$91.00M
-69.77%
YoY
|
-$209.0M
435.9%
YoY
|
-$72.00M
N/A
|
-$327.0M
403.08%
YoY
|
-$301.0M
98.03%
YoY
|
-$39.00M
21.88%
YoY
|
-$65.00M
-67.21%
YoY
|
-$152.0M
10.24%
YoY
|
-$32.00M
-72.86%
YoY
|
-$27.00M
-87.89%
YoY
|
-$198.2M
843.89%
YoY
|
-$137.9M
1011.95%
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 |
$125.0M
-22.36%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$161.0M
114.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$75.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
$100.0M
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
|
| Debt Paid & Issued, Net |
$39.00M
160.0%
YoY
|
N/A
|
N/A
|
N/A
|
$15.00M
-75.0%
YoY
|
N/A
|
N/A
|
N/A
|
$60.00M
N/A
|
N/A
|
N/A
|
$1.000M
N/A
|
N/A
|
N/A
|
N/A
|
$53.00M
194.44%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$120.0M
34.83%
YoY
|
-$206.0M
0.98%
YoY
|
-$127.0M
209.76%
YoY
|
$56.00M
-149.12%
YoY
|
$89.00M
-158.94%
YoY
|
-$204.0M
-151.78%
YoY
|
-$41.00M
-207.89%
YoY
|
-$114.0M
-642.86%
YoY
|
-$151.0M
N/A
|
$394.0M
-303.09%
YoY
|
$38.00M
-48.65%
YoY
|
$21.00M
-115.79%
YoY
|
-$194.0M
147.18%
YoY
|
$74.00M
-164.3%
YoY
|
-$133.0M
565.17%
YoY
|
-$62.00M
-48.33%
YoY
|
-$78.48M
-82.6%
YoY
|
-$115.1M
-5103.39%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$97.00M
-362.16%
YoY
|
$381.0M
86.76%
YoY
|
$174.0M
15.23%
YoY
|
$120.0M
-59.46%
YoY
|
$37.00M
-81.22%
YoY
|
$204.0M
-737.5%
YoY
|
$151.0M
-44.89%
YoY
|
$296.0M
996.3%
YoY
|
$197.0M
N/A
|
-$32.00M
-112.6%
YoY
|
$274.0M
179.59%
YoY
|
$27.00M
-82.8%
YoY
|
$254.0M
-8.18%
YoY
|
$98.00M
-53.6%
YoY
|
$157.0M
-0.9%
YoY
|
$93.00M
46.85%
YoY
|
$276.6M
-20.92%
YoY
|
$211.2M
-15.31%
YoY
|
| Cash From Investing Activities |
-$63.00M
-36.36%
YoY
|
-$147.0M
153.45%
YoY
|
-$56.00M
-38.46%
YoY
|
-$98.00M
-53.11%
YoY
|
-$99.00M
37.5%
YoY
|
-$58.00M
-82.26%
YoY
|
-$91.00M
-69.77%
YoY
|
-$209.0M
435.9%
YoY
|
-$72.00M
N/A
|
-$327.0M
403.08%
YoY
|
-$301.0M
98.03%
YoY
|
-$39.00M
21.88%
YoY
|
-$65.00M
-67.21%
YoY
|
-$152.0M
10.24%
YoY
|
-$32.00M
-72.86%
YoY
|
-$27.00M
-87.89%
YoY
|
-$198.2M
843.89%
YoY
|
-$137.9M
1011.95%
YoY
|
| Cash From Financing Activities |
$120.0M
34.83%
YoY
|
-$206.0M
0.98%
YoY
|
-$127.0M
209.76%
YoY
|
$56.00M
-149.12%
YoY
|
$89.00M
-158.94%
YoY
|
-$204.0M
-151.78%
YoY
|
-$41.00M
-207.89%
YoY
|
-$114.0M
-642.86%
YoY
|
-$151.0M
N/A
|
$394.0M
-303.09%
YoY
|
$38.00M
-48.65%
YoY
|
$21.00M
-115.79%
YoY
|
-$194.0M
147.18%
YoY
|
$74.00M
-164.3%
YoY
|
-$133.0M
565.17%
YoY
|
-$62.00M
-48.33%
YoY
|
-$78.48M
-82.6%
YoY
|
-$115.1M
-5103.39%
YoY
|
| Net Change In Cash |
-$18.00M
-460.0%
YoY
|
$28.00M
-148.28%
YoY
|
-$9.000M
-147.37%
YoY
|
$78.00M
-388.89%
YoY
|
$5.000M
-141.67%
YoY
|
-$58.00M
-265.71%
YoY
|
$19.00M
72.73%
YoY
|
-$27.00M
-400.0%
YoY
|
-$12.00M
N/A
|
$35.00M
-800.0%
YoY
|
$11.00M
-45.0%
YoY
|
$9.000M
-212.5%
YoY
|
-$5.000M
8096.72%
YoY
|
$20.00M
-147.91%
YoY
|
-$8.000M
-139.0%
YoY
|
$8.000M
-102.89%
YoY
|
-$61.00K
-99.95%
YoY
|
-$41.75M
-117.44%
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 |
-$97.00M
-362.16%
YoY
|
$381.0M
86.76%
YoY
|
$174.0M
15.23%
YoY
|
$120.0M
-59.46%
YoY
|
$37.00M
-81.22%
YoY
|
$204.0M
-737.5%
YoY
|
$151.0M
-44.89%
YoY
|
$296.0M
996.3%
YoY
|
$197.0M
N/A
|
-$32.00M
-112.6%
YoY
|
$274.0M
179.59%
YoY
|
$27.00M
-82.8%
YoY
|
$254.0M
-8.18%
YoY
|
$98.00M
-53.6%
YoY
|
$157.0M
-0.9%
YoY
|
$93.00M
46.85%
YoY
|
$276.6M
-20.92%
YoY
|
$211.2M
-15.31%
YoY
|
| Capital Expenditures |
$39.00M
-9.3%
YoY
|
$57.00M
26.67%
YoY
|
$45.00M
2.27%
YoY
|
$46.00M
-4.17%
YoY
|
$43.00M
-14.0%
YoY
|
$45.00M
-43.04%
YoY
|
$44.00M
18.92%
YoY
|
$48.00M
54.84%
YoY
|
$50.00M
N/A
|
$79.00M
172.41%
YoY
|
$37.00M
-254.17%
YoY
|
$31.00M
-229.17%
YoY
|
$29.00M
-195.68%
YoY
|
-$24.00M
42.06%
YoY
|
-$24.00M
33.24%
YoY
|
-$19.00M
37.68%
YoY
|
-$30.31M
175.54%
YoY
|
-$16.89M
134.64%
YoY
|
| Free Cash Flow |
-$136.0M
2166.67%
YoY
|
$324.0M
103.77%
YoY
|
$129.0M
20.56%
YoY
|
$74.00M
-70.16%
YoY
|
-$6.000M
-104.08%
YoY
|
$159.0M
-243.24%
YoY
|
$107.0M
-54.85%
YoY
|
$248.0M
-6300.0%
YoY
|
$147.0M
N/A
|
-$111.0M
-149.33%
YoY
|
$237.0M
94.26%
YoY
|
-$4.000M
-102.21%
YoY
|
$225.0M
-26.7%
YoY
|
$122.0M
-46.52%
YoY
|
$181.0M
2.59%
YoY
|
$112.0M
45.21%
YoY
|
$306.9M
-14.93%
YoY
|
$228.1M
-11.1%
YoY
|
Loading...