|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$397.6M
-26.62%
YoY
|
$541.8M
152.71%
YoY
|
$214.4M
-45.57%
YoY
|
$393.9M
-56.38%
YoY
|
$903.0M
630.7%
YoY
|
| Depreciation, Depletion And Amortization |
$168.0M
0.01%
YoY
|
$168.0M
-5.29%
YoY
|
$177.3M
-2.65%
YoY
|
$182.2M
-1.16%
YoY
|
$184.3M
-4.72%
YoY
|
| Cash From Operating Activities |
$593.3M
-25.9%
YoY
|
$800.6M
-7.96%
YoY
|
$869.8M
96.41%
YoY
|
$442.8M
-8.78%
YoY
|
$485.5M
69.92%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$182.0M
-10.18%
YoY
|
$202.6M
26.4%
YoY
|
$160.3M
-14.05%
YoY
|
$186.5M
-223.22%
YoY
|
-$151.4M
24.47%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$18.43M
342.95%
YoY
|
-$4.161M
-123.27%
YoY
|
$17.88M
-484.56%
YoY
|
-$4.650M
354.99%
YoY
|
-$1.022M
-72.8%
YoY
|
| Cash From Investing Activities |
-$154.9M
-18.04%
YoY
|
-$189.0M
32.74%
YoY
|
-$142.4M
-1.25%
YoY
|
-$144.2M
37.23%
YoY
|
-$105.1M
-20.44%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$600.0M
50.0%
YoY
|
$400.0M
97.03%
YoY
|
$203.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$600.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$250.0M
-84.14%
YoY
|
$1.576B
N/A
|
| Cash From Financing Activities |
-$620.6M
38.1%
YoY
|
-$449.4M
98.33%
YoY
|
-$226.6M
-13.07%
YoY
|
-$260.6M
-35.18%
YoY
|
-$402.1M
6782.47%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$593.3M
-25.9%
YoY
|
$800.6M
-7.96%
YoY
|
$869.8M
96.41%
YoY
|
$442.8M
-8.78%
YoY
|
$485.5M
69.92%
YoY
|
| Cash From Investing Activities |
-$154.9M
-18.04%
YoY
|
-$189.0M
32.74%
YoY
|
-$142.4M
-1.25%
YoY
|
-$144.2M
37.23%
YoY
|
-$105.1M
-20.44%
YoY
|
| Cash From Financing Activities |
-$620.6M
38.1%
YoY
|
-$449.4M
98.33%
YoY
|
-$226.6M
-13.07%
YoY
|
-$260.6M
-35.18%
YoY
|
-$402.1M
6782.47%
YoY
|
| Net Change In Cash |
-$145.0M
-214.57%
YoY
|
$126.5M
-74.73%
YoY
|
$500.8M
1576.45%
YoY
|
$29.87M
-196.93%
YoY
|
-$30.82M
-123.32%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$593.3M
-25.9%
YoY
|
$800.6M
-7.96%
YoY
|
$869.8M
96.41%
YoY
|
$442.8M
-8.78%
YoY
|
$485.5M
69.92%
YoY
|
| Capital Expenditures |
$182.0M
-10.18%
YoY
|
$202.6M
26.4%
YoY
|
$160.3M
-14.05%
YoY
|
$186.5M
-223.22%
YoY
|
-$151.4M
24.47%
YoY
|
| Free Cash Flow |
$411.3M
-31.22%
YoY
|
$597.9M
-15.72%
YoY
|
$709.5M
176.78%
YoY
|
$256.3M
-59.75%
YoY
|
$636.8M
56.35%
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 |
$61.03M
-251.37%
YoY
|
$106.2M
-24.61%
YoY
|
$278.4M
-25.24%
YoY
|
$53.35M
-6.24%
YoY
|
-$40.32M
42.47%
YoY
|
$140.9M
-4.37%
YoY
|
$372.4M
154.51%
YoY
|
$56.90M
109.29%
YoY
|
-$28.30M
-73.42%
YoY
|
$147.3M
814.91%
YoY
|
$146.3M
-49.53%
YoY
|
$27.19M
-59.08%
YoY
|
-$106.5M
-596.28%
YoY
|
$16.10M
-92.87%
YoY
|
$289.9M
-63.54%
YoY
|
$66.44M
-1299.93%
YoY
|
$21.45M
-119.09%
YoY
|
$225.8M
73.05%
YoY
|
$795.1M
155.37%
YoY
|
| Depreciation, Depletion And Amortization |
$43.96M
5.2%
YoY
|
$42.03M
-1.75%
YoY
|
$41.58M
1.67%
YoY
|
$42.59M
1.52%
YoY
|
$41.79M
21.07%
YoY
|
$42.78M
-4.39%
YoY
|
$40.90M
-10.31%
YoY
|
$41.95M
-4.25%
YoY
|
$34.51M
2.31%
YoY
|
$44.74M
-1.5%
YoY
|
$45.60M
-1.0%
YoY
|
$43.81M
-3.68%
YoY
|
$33.73M
-6.0%
YoY
|
$45.43M
-3.13%
YoY
|
$46.06M
0.93%
YoY
|
$45.48M
-0.66%
YoY
|
$35.89M
-1.77%
YoY
|
$46.89M
-6.77%
YoY
|
$45.63M
-4.73%
YoY
|
| Cash From Operating Activities |
-$22.94M
-192.46%
YoY
|
$796.6M
-7.61%
YoY
|
$71.97M
-53.81%
YoY
|
-$300.1M
18.66%
YoY
|
$24.81M
-30.09%
YoY
|
$862.1M
-9.19%
YoY
|
$155.8M
-36.66%
YoY
|
-$252.9M
112.16%
YoY
|
$35.50M
-117.2%
YoY
|
$949.4M
32.3%
YoY
|
$246.0M
63.77%
YoY
|
-$119.2M
-57.61%
YoY
|
-$206.4M
43.52%
YoY
|
$717.6M
-3.2%
YoY
|
$150.2M
-1135.52%
YoY
|
-$281.2M
40.47%
YoY
|
-$143.8M
302.52%
YoY
|
$741.3M
2.61%
YoY
|
-$14.51M
-150.02%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$65.11M
79.89%
YoY
|
$57.14M
25.08%
YoY
|
$48.83M
-46.63%
YoY
|
$39.83M
13.87%
YoY
|
$36.19M
18.78%
YoY
|
$45.69M
6.74%
YoY
|
$91.49M
107.46%
YoY
|
$34.97M
14.86%
YoY
|
$30.47M
-29.12%
YoY
|
$42.80M
-27.67%
YoY
|
$44.10M
-190.32%
YoY
|
$30.45M
-171.69%
YoY
|
$42.99M
-219.32%
YoY
|
$59.17M
-263.72%
YoY
|
-$48.83M
20.45%
YoY
|
-$42.47M
-4.28%
YoY
|
-$36.03M
18.91%
YoY
|
-$36.14M
16.22%
YoY
|
-$40.54M
33.79%
YoY
|
| Acquisitions |
$74.84M
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
|
| Other Investing Activities |
$3.659M
-436.31%
YoY
|
-$286.0K
-103.41%
YoY
|
$5.908M
-52.54%
YoY
|
$16.57M
-278.3%
YoY
|
-$1.088M
420.57%
YoY
|
$8.382M
-246.59%
YoY
|
$12.45M
2.88%
YoY
|
-$9.291M
-184.68%
YoY
|
-$209.0K
-106.97%
YoY
|
-$5.718M
-145.95%
YoY
|
$12.10M
148.1%
YoY
|
$10.97M
-75.01%
YoY
|
$3.000M
-115.83%
YoY
|
$12.44M
392.4%
YoY
|
$4.877M
-230.12%
YoY
|
$43.91M
303.7%
YoY
|
-$18.95M
2802.3%
YoY
|
$2.527M
-77.83%
YoY
|
-$3.748M
-6.3%
YoY
|
| Cash From Investing Activities |
-$143.6M
358.5%
YoY
|
-$57.43M
53.95%
YoY
|
-$42.92M
-45.69%
YoY
|
-$23.26M
-47.45%
YoY
|
-$31.32M
10.16%
YoY
|
-$37.30M
-23.12%
YoY
|
-$79.04M
147.78%
YoY
|
-$44.26M
127.26%
YoY
|
-$28.43M
-33.11%
YoY
|
-$48.52M
3.82%
YoY
|
-$31.90M
-27.42%
YoY
|
-$19.48M
-1453.51%
YoY
|
-$42.51M
-22.68%
YoY
|
-$46.73M
39.01%
YoY
|
-$43.95M
-0.76%
YoY
|
$1.439M
-104.3%
YoY
|
-$54.98M
-6829.87%
YoY
|
-$33.62M
70.64%
YoY
|
-$44.29M
29.11%
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 |
$200.0M
25.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$160.0M
60.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$100.0M
194.24%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$33.99M
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$208.3M
28.64%
YoY
|
-$194.3M
43.8%
YoY
|
-$203.9M
174.72%
YoY
|
-$60.48M
-44.36%
YoY
|
-$161.9M
23.29%
YoY
|
-$135.1M
26.21%
YoY
|
-$74.21M
54.28%
YoY
|
-$108.7M
498.19%
YoY
|
-$131.3M
146.82%
YoY
|
-$107.1M
-57.37%
YoY
|
-$48.10M
143.19%
YoY
|
-$18.17M
-225.07%
YoY
|
-$53.21M
1162.97%
YoY
|
-$251.2M
105.61%
YoY
|
-$19.78M
-88.51%
YoY
|
$14.53M
-800.14%
YoY
|
-$4.213M
-96.01%
YoY
|
-$122.2M
-69.4%
YoY
|
-$172.1M
2817.64%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$22.94M
-192.46%
YoY
|
$796.6M
-7.61%
YoY
|
$71.97M
-53.81%
YoY
|
-$300.1M
18.66%
YoY
|
$24.81M
-30.09%
YoY
|
$862.1M
-9.19%
YoY
|
$155.8M
-36.66%
YoY
|
-$252.9M
112.16%
YoY
|
$35.50M
-117.2%
YoY
|
$949.4M
32.3%
YoY
|
$246.0M
63.77%
YoY
|
-$119.2M
-57.61%
YoY
|
-$206.4M
43.52%
YoY
|
$717.6M
-3.2%
YoY
|
$150.2M
-1135.52%
YoY
|
-$281.2M
40.47%
YoY
|
-$143.8M
302.52%
YoY
|
$741.3M
2.61%
YoY
|
-$14.51M
-150.02%
YoY
|
| Cash From Investing Activities |
-$143.6M
358.5%
YoY
|
-$57.43M
53.95%
YoY
|
-$42.92M
-45.69%
YoY
|
-$23.26M
-47.45%
YoY
|
-$31.32M
10.16%
YoY
|
-$37.30M
-23.12%
YoY
|
-$79.04M
147.78%
YoY
|
-$44.26M
127.26%
YoY
|
-$28.43M
-33.11%
YoY
|
-$48.52M
3.82%
YoY
|
-$31.90M
-27.42%
YoY
|
-$19.48M
-1453.51%
YoY
|
-$42.51M
-22.68%
YoY
|
-$46.73M
39.01%
YoY
|
-$43.95M
-0.76%
YoY
|
$1.439M
-104.3%
YoY
|
-$54.98M
-6829.87%
YoY
|
-$33.62M
70.64%
YoY
|
-$44.29M
29.11%
YoY
|
| Cash From Financing Activities |
-$208.3M
28.64%
YoY
|
-$194.3M
43.8%
YoY
|
-$203.9M
174.72%
YoY
|
-$60.48M
-44.36%
YoY
|
-$161.9M
23.29%
YoY
|
-$135.1M
26.21%
YoY
|
-$74.21M
54.28%
YoY
|
-$108.7M
498.19%
YoY
|
-$131.3M
146.82%
YoY
|
-$107.1M
-57.37%
YoY
|
-$48.10M
143.19%
YoY
|
-$18.17M
-225.07%
YoY
|
-$53.21M
1162.97%
YoY
|
-$251.2M
105.61%
YoY
|
-$19.78M
-88.51%
YoY
|
$14.53M
-800.14%
YoY
|
-$4.213M
-96.01%
YoY
|
-$122.2M
-69.4%
YoY
|
-$172.1M
2817.64%
YoY
|
| Net Change In Cash |
-$376.9M
161.37%
YoY
|
$544.8M
-21.01%
YoY
|
-$174.8M
-6899.77%
YoY
|
-$383.8M
-5.43%
YoY
|
-$144.2M
9.97%
YoY
|
$689.7M
-13.11%
YoY
|
$2.571M
-98.45%
YoY
|
-$405.9M
158.76%
YoY
|
-$131.1M
-56.22%
YoY
|
$793.8M
89.14%
YoY
|
$166.0M
91.94%
YoY
|
-$156.8M
-40.86%
YoY
|
-$299.5M
53.81%
YoY
|
$419.7M
-28.33%
YoY
|
$86.48M
-137.45%
YoY
|
-$265.2M
12.5%
YoY
|
-$194.7M
32.52%
YoY
|
$585.6M
92.87%
YoY
|
-$230.9M
1961.89%
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 |
-$22.94M
-192.46%
YoY
|
$796.6M
-7.61%
YoY
|
$71.97M
-53.81%
YoY
|
-$300.1M
18.66%
YoY
|
$24.81M
-30.09%
YoY
|
$862.1M
-9.19%
YoY
|
$155.8M
-36.66%
YoY
|
-$252.9M
112.16%
YoY
|
$35.50M
-117.2%
YoY
|
$949.4M
32.3%
YoY
|
$246.0M
63.77%
YoY
|
-$119.2M
-57.61%
YoY
|
-$206.4M
43.52%
YoY
|
$717.6M
-3.2%
YoY
|
$150.2M
-1135.52%
YoY
|
-$281.2M
40.47%
YoY
|
-$143.8M
302.52%
YoY
|
$741.3M
2.61%
YoY
|
-$14.51M
-150.02%
YoY
|
| Capital Expenditures |
$65.11M
79.89%
YoY
|
$57.14M
25.08%
YoY
|
$48.83M
-46.63%
YoY
|
$39.83M
13.87%
YoY
|
$36.19M
18.78%
YoY
|
$45.69M
6.74%
YoY
|
$91.49M
107.46%
YoY
|
$34.97M
14.86%
YoY
|
$30.47M
-29.12%
YoY
|
$42.80M
-27.67%
YoY
|
$44.10M
-190.32%
YoY
|
$30.45M
-171.69%
YoY
|
$42.99M
-219.32%
YoY
|
$59.17M
-263.72%
YoY
|
-$48.83M
20.45%
YoY
|
-$42.47M
-4.28%
YoY
|
-$36.03M
18.91%
YoY
|
-$36.14M
16.22%
YoY
|
-$40.54M
33.79%
YoY
|
| Free Cash Flow |
-$88.05M
673.74%
YoY
|
$739.4M
-9.44%
YoY
|
$23.14M
-64.04%
YoY
|
-$339.9M
18.08%
YoY
|
-$11.38M
-326.56%
YoY
|
$816.5M
-9.94%
YoY
|
$64.33M
-68.14%
YoY
|
-$287.9M
92.36%
YoY
|
$5.023M
-102.01%
YoY
|
$906.6M
37.69%
YoY
|
$201.9M
1.44%
YoY
|
-$149.7M
-37.31%
YoY
|
-$249.4M
131.4%
YoY
|
$658.4M
-15.31%
YoY
|
$199.0M
664.62%
YoY
|
-$238.7M
53.22%
YoY
|
-$107.8M
1886.82%
YoY
|
$777.5M
3.17%
YoY
|
$26.03M
-56.1%
YoY
|
Loading...