|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$181.1M
-19.2%
YoY
|
$224.1M
15.44%
YoY
|
$194.1M
6.08%
YoY
|
$183.0M
-2.03%
YoY
|
$186.8M
20.36%
YoY
|
| Depreciation, Depletion And Amortization |
$249.5M
9.62%
YoY
|
$227.6M
8.15%
YoY
|
$210.5M
7.94%
YoY
|
$195.0M
4.0%
YoY
|
$187.5M
4.4%
YoY
|
| Cash From Operating Activities |
$394.5M
-3.02%
YoY
|
$406.7M
-16.86%
YoY
|
$489.2M
59.25%
YoY
|
$307.2M
39.64%
YoY
|
$220.0M
-37.52%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$524.5M
-4.51%
YoY
|
$549.2M
-3.11%
YoY
|
$566.9M
10.05%
YoY
|
$515.1M
18.6%
YoY
|
$434.3M
7.02%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$500.0K
-112.75%
YoY
|
-$3.923M
130.76%
YoY
|
-$1.700M
13.33%
YoY
|
-$1.500M
N/A
|
| Cash From Investing Activities |
-$570.6M
2.92%
YoY
|
-$554.5M
-2.86%
YoY
|
-$570.8M
10.43%
YoY
|
-$516.9M
18.61%
YoY
|
-$435.8M
7.39%
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
|
$73.61M
-73.48%
YoY
|
$277.6M
40.91%
YoY
|
$197.0M
-14171.43%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$177.9M
17.38%
YoY
|
$151.6M
79.77%
YoY
|
$84.31M
-60.48%
YoY
|
$213.3M
-1.93%
YoY
|
$217.5M
270.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$394.5M
-3.02%
YoY
|
$406.7M
-16.86%
YoY
|
$489.2M
59.25%
YoY
|
$307.2M
39.64%
YoY
|
$220.0M
-37.52%
YoY
|
| Cash From Investing Activities |
-$570.6M
2.92%
YoY
|
-$554.5M
-2.86%
YoY
|
-$570.8M
10.43%
YoY
|
-$516.9M
18.61%
YoY
|
-$435.8M
7.39%
YoY
|
| Cash From Financing Activities |
$177.9M
17.38%
YoY
|
$151.6M
79.77%
YoY
|
$84.31M
-60.48%
YoY
|
$213.3M
-1.93%
YoY
|
$217.5M
270.53%
YoY
|
| Net Change In Cash |
$1.721M
-55.07%
YoY
|
$3.830M
40.6%
YoY
|
$2.724M
-24.33%
YoY
|
$3.600M
111.76%
YoY
|
$1.700M
-66.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$394.5M
-3.02%
YoY
|
$406.7M
-16.86%
YoY
|
$489.2M
59.25%
YoY
|
$307.2M
39.64%
YoY
|
$220.0M
-37.52%
YoY
|
| Capital Expenditures |
$524.5M
-4.51%
YoY
|
$549.2M
-3.11%
YoY
|
$566.9M
10.05%
YoY
|
$515.1M
18.6%
YoY
|
$434.3M
7.02%
YoY
|
| Free Cash Flow |
-$130.0M
-8.77%
YoY
|
-$142.5M
83.5%
YoY
|
-$77.66M
-62.65%
YoY
|
-$207.9M
-2.99%
YoY
|
-$214.3M
299.07%
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 |
$63.46M
-17.53%
YoY
|
$44.69M
-44.52%
YoY
|
$38.23M
-18.34%
YoY
|
$21.23M
-32.94%
YoY
|
$76.94M
18.21%
YoY
|
$80.55M
-3.12%
YoY
|
$46.82M
59.6%
YoY
|
$31.65M
65.73%
YoY
|
$65.09M
4.14%
YoY
|
$83.14M
24.65%
YoY
|
$29.34M
7.19%
YoY
|
$19.10M
-35.91%
YoY
|
$62.50M
5.75%
YoY
|
$66.70M
30.02%
YoY
|
$27.37M
-22.25%
YoY
|
$29.80M
-19.89%
YoY
|
$59.10M
-6.34%
YoY
|
$51.30M
-4.29%
YoY
|
$35.20M
19.32%
YoY
|
| Depreciation, Depletion And Amortization |
$66.83M
7.1%
YoY
|
$61.91M
8.61%
YoY
|
$62.83M
10.32%
YoY
|
$62.38M
9.57%
YoY
|
$62.40M
9.97%
YoY
|
$57.01M
8.17%
YoY
|
$56.95M
9.19%
YoY
|
$56.93M
8.65%
YoY
|
$56.74M
6.66%
YoY
|
$52.70M
6.9%
YoY
|
$52.16M
7.35%
YoY
|
$52.40M
8.71%
YoY
|
$53.20M
8.79%
YoY
|
$49.30M
5.79%
YoY
|
$48.59M
3.16%
YoY
|
$48.20M
2.99%
YoY
|
$48.90M
4.04%
YoY
|
$46.60M
2.87%
YoY
|
$47.10M
6.32%
YoY
|
| Cash From Operating Activities |
$159.4M
3.93%
YoY
|
$56.18M
-10.59%
YoY
|
$126.0M
5.03%
YoY
|
$58.21M
-6.52%
YoY
|
$153.4M
-5.12%
YoY
|
$62.84M
0.81%
YoY
|
$120.0M
-9.67%
YoY
|
$62.27M
-22.55%
YoY
|
$161.7M
-24.34%
YoY
|
$62.33M
-3068.14%
YoY
|
$132.8M
73.82%
YoY
|
$80.40M
116.13%
YoY
|
$213.7M
9.2%
YoY
|
-$2.100M
31.25%
YoY
|
$76.40M
-34.76%
YoY
|
$37.20M
-4.37%
YoY
|
$195.7M
198.32%
YoY
|
-$1.600M
-105.41%
YoY
|
$117.1M
13.36%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$116.1M
26.0%
YoY
|
$149.9M
0.8%
YoY
|
$154.0M
0.56%
YoY
|
$128.9M
-7.04%
YoY
|
$92.12M
-15.29%
YoY
|
$148.7M
-6.86%
YoY
|
$153.2M
6.5%
YoY
|
$138.6M
9.31%
YoY
|
$108.8M
-20.39%
YoY
|
$159.7M
23.98%
YoY
|
$143.8M
-5.33%
YoY
|
$126.8M
6.64%
YoY
|
$136.6M
18.27%
YoY
|
$128.8M
4.63%
YoY
|
$151.9M
17.75%
YoY
|
$118.9M
14.0%
YoY
|
$115.5M
48.27%
YoY
|
$123.1M
0.24%
YoY
|
$129.0M
21.13%
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
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
-$2.147M
246.29%
YoY
|
-$38.22M
938.02%
YoY
|
-$1.194M
76.89%
YoY
|
-$4.584M
1794.21%
YoY
|
-$620.0K
404.07%
YoY
|
-$3.682M
163.0%
YoY
|
-$675.0K
-71.88%
YoY
|
-$242.0K
N/A
|
-$123.0K
-84.62%
YoY
|
-$1.400M
N/A
|
-$2.400M
700.0%
YoY
|
$0.00
-100.0%
YoY
|
-$800.0K
0.0%
YoY
|
$0.00
-100.0%
YoY
|
-$300.0K
-50.0%
YoY
|
-$600.0K
N/A
|
-$800.0K
N/A
|
-$100.0K
N/A
|
| Cash From Investing Activities |
-$116.1M
20.03%
YoY
|
-$152.1M
1.82%
YoY
|
-$192.0M
22.42%
YoY
|
-$130.0M
-6.63%
YoY
|
-$96.71M
-11.27%
YoY
|
-$149.4M
-6.54%
YoY
|
-$156.8M
8.01%
YoY
|
-$139.3M
7.8%
YoY
|
-$109.0M
-20.21%
YoY
|
-$159.8M
23.31%
YoY
|
-$145.2M
-4.41%
YoY
|
-$129.2M
8.3%
YoY
|
-$136.6M
17.66%
YoY
|
-$129.6M
4.52%
YoY
|
-$151.9M
17.75%
YoY
|
-$119.3M
13.73%
YoY
|
-$116.1M
49.04%
YoY
|
-$124.0M
0.98%
YoY
|
-$129.0M
21.13%
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 |
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
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
|
$65.10M
16175.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$100.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$46.47M
724.61%
YoY
|
$96.15M
9.71%
YoY
|
$69.00M
104.6%
YoY
|
$18.32M
-79.1%
YoY
|
-$5.635M
-90.2%
YoY
|
$87.64M
-13.32%
YoY
|
$33.73M
240.66%
YoY
|
$87.67M
91.42%
YoY
|
-$57.49M
-20.71%
YoY
|
$101.1M
-19.37%
YoY
|
$9.900M
-87.32%
YoY
|
$45.80M
-40.75%
YoY
|
-$72.50M
7.41%
YoY
|
$125.4M
4.33%
YoY
|
$78.10M
373.33%
YoY
|
$77.30M
21.16%
YoY
|
-$67.50M
-497.06%
YoY
|
$120.2M
24.95%
YoY
|
$16.50M
1733.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$159.4M
3.93%
YoY
|
$56.18M
-10.59%
YoY
|
$126.0M
5.03%
YoY
|
$58.21M
-6.52%
YoY
|
$153.4M
-5.12%
YoY
|
$62.84M
0.81%
YoY
|
$120.0M
-9.67%
YoY
|
$62.27M
-22.55%
YoY
|
$161.7M
-24.34%
YoY
|
$62.33M
-3068.14%
YoY
|
$132.8M
73.82%
YoY
|
$80.40M
116.13%
YoY
|
$213.7M
9.2%
YoY
|
-$2.100M
31.25%
YoY
|
$76.40M
-34.76%
YoY
|
$37.20M
-4.37%
YoY
|
$195.7M
198.32%
YoY
|
-$1.600M
-105.41%
YoY
|
$117.1M
13.36%
YoY
|
| Cash From Investing Activities |
-$116.1M
20.03%
YoY
|
-$152.1M
1.82%
YoY
|
-$192.0M
22.42%
YoY
|
-$130.0M
-6.63%
YoY
|
-$96.71M
-11.27%
YoY
|
-$149.4M
-6.54%
YoY
|
-$156.8M
8.01%
YoY
|
-$139.3M
7.8%
YoY
|
-$109.0M
-20.21%
YoY
|
-$159.8M
23.31%
YoY
|
-$145.2M
-4.41%
YoY
|
-$129.2M
8.3%
YoY
|
-$136.6M
17.66%
YoY
|
-$129.6M
4.52%
YoY
|
-$151.9M
17.75%
YoY
|
-$119.3M
13.73%
YoY
|
-$116.1M
49.04%
YoY
|
-$124.0M
0.98%
YoY
|
-$129.0M
21.13%
YoY
|
| Cash From Financing Activities |
-$46.47M
724.61%
YoY
|
$96.15M
9.71%
YoY
|
$69.00M
104.6%
YoY
|
$18.32M
-79.1%
YoY
|
-$5.635M
-90.2%
YoY
|
$87.64M
-13.32%
YoY
|
$33.73M
240.66%
YoY
|
$87.67M
91.42%
YoY
|
-$57.49M
-20.71%
YoY
|
$101.1M
-19.37%
YoY
|
$9.900M
-87.32%
YoY
|
$45.80M
-40.75%
YoY
|
-$72.50M
7.41%
YoY
|
$125.4M
4.33%
YoY
|
$78.10M
373.33%
YoY
|
$77.30M
21.16%
YoY
|
-$67.50M
-497.06%
YoY
|
$120.2M
24.95%
YoY
|
$16.50M
1733.33%
YoY
|
| Net Change In Cash |
$159.4M
212.28%
YoY
|
$264.0K
-76.53%
YoY
|
$3.000M
-195.36%
YoY
|
-$53.52M
-602.23%
YoY
|
$51.05M
-1162.41%
YoY
|
$1.125M
-68.96%
YoY
|
-$3.146M
25.84%
YoY
|
$10.66M
-455.2%
YoY
|
-$4.805M
-204.46%
YoY
|
$3.624M
-157.52%
YoY
|
-$2.500M
-196.15%
YoY
|
-$3.000M
-37.5%
YoY
|
$4.600M
-61.98%
YoY
|
-$6.300M
16.67%
YoY
|
$2.600M
-43.48%
YoY
|
-$4.800M
118.18%
YoY
|
$12.10M
157.45%
YoY
|
-$5.400M
-280.0%
YoY
|
$4.600M
-300.0%
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 |
$159.4M
3.93%
YoY
|
$56.18M
-10.59%
YoY
|
$126.0M
5.03%
YoY
|
$58.21M
-6.52%
YoY
|
$153.4M
-5.12%
YoY
|
$62.84M
0.81%
YoY
|
$120.0M
-9.67%
YoY
|
$62.27M
-22.55%
YoY
|
$161.7M
-24.34%
YoY
|
$62.33M
-3068.14%
YoY
|
$132.8M
73.82%
YoY
|
$80.40M
116.13%
YoY
|
$213.7M
9.2%
YoY
|
-$2.100M
31.25%
YoY
|
$76.40M
-34.76%
YoY
|
$37.20M
-4.37%
YoY
|
$195.7M
198.32%
YoY
|
-$1.600M
-105.41%
YoY
|
$117.1M
13.36%
YoY
|
| Capital Expenditures |
$116.1M
26.0%
YoY
|
$149.9M
0.8%
YoY
|
$154.0M
0.56%
YoY
|
$128.9M
-7.04%
YoY
|
$92.12M
-15.29%
YoY
|
$148.7M
-6.86%
YoY
|
$153.2M
6.5%
YoY
|
$138.6M
9.31%
YoY
|
$108.8M
-20.39%
YoY
|
$159.7M
23.98%
YoY
|
$143.8M
-5.33%
YoY
|
$126.8M
6.64%
YoY
|
$136.6M
18.27%
YoY
|
$128.8M
4.63%
YoY
|
$151.9M
17.75%
YoY
|
$118.9M
14.0%
YoY
|
$115.5M
48.27%
YoY
|
$123.1M
0.24%
YoY
|
$129.0M
21.13%
YoY
|
| Free Cash Flow |
$43.33M
-29.27%
YoY
|
-$93.74M
9.13%
YoY
|
-$28.00M
-15.63%
YoY
|
-$70.65M
-7.46%
YoY
|
$61.27M
15.77%
YoY
|
-$85.90M
-11.77%
YoY
|
-$33.19M
201.72%
YoY
|
-$76.34M
64.53%
YoY
|
$52.92M
-31.36%
YoY
|
-$97.36M
-25.62%
YoY
|
-$11.00M
-85.43%
YoY
|
-$46.40M
-43.21%
YoY
|
$77.10M
-3.87%
YoY
|
-$130.9M
4.97%
YoY
|
-$75.50M
534.45%
YoY
|
-$81.70M
24.92%
YoY
|
$80.20M
-752.03%
YoY
|
-$124.7M
33.8%
YoY
|
-$11.90M
271.88%
YoY
|
Loading...