|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$60.10M
-466.46%
YoY
|
-$16.40M
-117.67%
YoY
|
$92.80M
-173.24%
YoY
|
-$126.7M
3859.38%
YoY
|
-$3.200M
-97.57%
YoY
|
| Depreciation, Depletion And Amortization |
$610.2M
83.08%
YoY
|
$333.3M
9.03%
YoY
|
$305.7M
-6.28%
YoY
|
$326.2M
48.88%
YoY
|
$219.1M
8.41%
YoY
|
| Cash From Operating Activities |
$687.4M
47.13%
YoY
|
$467.2M
33.37%
YoY
|
$350.3M
24.4%
YoY
|
$281.6M
9.61%
YoY
|
$256.9M
45.8%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$377.4M
151.26%
YoY
|
$150.2M
-26.23%
YoY
|
$203.6M
-21.24%
YoY
|
$258.5M
59.86%
YoY
|
$161.7M
31.14%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$21.30M
1675.0%
YoY
|
-$1.200M
1100.0%
YoY
|
-$100.0K
N/A
|
$0.00
-100.0%
YoY
|
-$79.20M
44.79%
YoY
|
| Cash From Investing Activities |
-$299.1M
-163.05%
YoY
|
$474.4M
39.12%
YoY
|
$341.0M
-287.88%
YoY
|
-$181.5M
-24.66%
YoY
|
-$240.9M
35.34%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$410.8M
-4932.94%
YoY
|
$8.500M
-357.58%
YoY
|
-$3.300M
N/A
|
$0.00
-100.0%
YoY
|
-$22.60M
-24.16%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$634.2M
73.09%
YoY
|
-$366.4M
28.2%
YoY
|
-$285.8M
178.02%
YoY
|
-$102.8M
12750.0%
YoY
|
-$800.0K
-99.12%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$687.4M
47.13%
YoY
|
$467.2M
33.37%
YoY
|
$350.3M
24.4%
YoY
|
$281.6M
9.61%
YoY
|
$256.9M
45.8%
YoY
|
| Cash From Investing Activities |
-$299.1M
-163.05%
YoY
|
$474.4M
39.12%
YoY
|
$341.0M
-287.88%
YoY
|
-$181.5M
-24.66%
YoY
|
-$240.9M
35.34%
YoY
|
| Cash From Financing Activities |
-$634.2M
73.09%
YoY
|
-$366.4M
28.2%
YoY
|
-$285.8M
178.02%
YoY
|
-$102.8M
12750.0%
YoY
|
-$800.0K
-99.12%
YoY
|
| Net Change In Cash |
-$243.8M
-142.5%
YoY
|
$573.7M
-1075.68%
YoY
|
-$58.80M
-83.62%
YoY
|
-$359.0M
-2461.84%
YoY
|
$15.20M
-116.36%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$687.4M
47.13%
YoY
|
$467.2M
33.37%
YoY
|
$350.3M
24.4%
YoY
|
$281.6M
9.61%
YoY
|
$256.9M
45.8%
YoY
|
| Capital Expenditures |
$377.4M
151.26%
YoY
|
$150.2M
-26.23%
YoY
|
$203.6M
-21.24%
YoY
|
$258.5M
59.86%
YoY
|
$161.7M
31.14%
YoY
|
| Free Cash Flow |
$310.0M
-2.21%
YoY
|
$317.0M
116.09%
YoY
|
$146.7M
535.06%
YoY
|
$23.10M
-75.74%
YoY
|
$95.20M
79.96%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$27.30M
-4.88%
YoY
|
-$13.00M
N/A
|
$16.80M
N/A
|
$27.60M
-59.29%
YoY
|
$28.70M
-45.02%
YoY
|
N/A
|
$0.00
-100.0%
YoY
|
$67.80M
-2437.93%
YoY
|
$52.20M
N/A
|
$25.40M
1853.85%
YoY
|
$42.90M
-290.67%
YoY
|
-$2.900M
-56.72%
YoY
|
$1.300M
-92.82%
YoY
|
-$22.50M
171.08%
YoY
|
-$6.700M
-34.31%
YoY
|
-$2.800M
-86.79%
YoY
|
$18.10M
N/A
|
-$8.300M
-137.73%
YoY
|
-$10.20M
-92.5%
YoY
|
| Depreciation, Depletion And Amortization |
$141.0M
9.64%
YoY
|
$173.2M
-6.07%
YoY
|
$163.1M
219.8%
YoY
|
$145.3M
192.35%
YoY
|
$128.6M
166.8%
YoY
|
$184.4M
271.03%
YoY
|
$51.00M
8.05%
YoY
|
$49.70M
5.52%
YoY
|
$48.20M
N/A
|
$49.70M
-16.61%
YoY
|
$47.20M
-21.59%
YoY
|
$47.10M
-23.04%
YoY
|
$59.60M
11.82%
YoY
|
$60.20M
15.77%
YoY
|
$61.20M
15.25%
YoY
|
$60.70M
-41.8%
YoY
|
$53.30M
N/A
|
$52.00M
N/A
|
$53.10M
-45.71%
YoY
|
| Cash From Operating Activities |
$103.8M
148.92%
YoY
|
$201.4M
-1.61%
YoY
|
$289.9M
203.24%
YoY
|
$154.4M
50.34%
YoY
|
$41.70M
-35.05%
YoY
|
$204.7M
124.7%
YoY
|
$95.60M
24.48%
YoY
|
$102.7M
199.42%
YoY
|
$64.20M
N/A
|
$91.10M
-1.73%
YoY
|
$76.80M
15.14%
YoY
|
$34.30M
45.34%
YoY
|
$92.70M
11.02%
YoY
|
$66.70M
17.02%
YoY
|
$23.60M
-20.0%
YoY
|
$86.90M
-29.92%
YoY
|
$83.50M
N/A
|
$57.00M
N/A
|
$29.50M
-43.49%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$104.5M
68.55%
YoY
|
$160.6M
116.15%
YoY
|
$115.7M
217.86%
YoY
|
$53.90M
33.75%
YoY
|
$62.00M
55.39%
YoY
|
$74.30M
97.08%
YoY
|
$36.40M
25.52%
YoY
|
$40.30M
-8.82%
YoY
|
$39.90M
N/A
|
$37.70M
-49.05%
YoY
|
$29.00M
-40.82%
YoY
|
$44.20M
7.54%
YoY
|
$74.00M
84.54%
YoY
|
$49.00M
33.88%
YoY
|
$41.10M
40.27%
YoY
|
$55.70M
2.58%
YoY
|
$40.10M
N/A
|
$36.60M
N/A
|
$29.30M
-57.54%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$23.30M
N/A
|
$5.700M
N/A
|
N/A
|
N/A
|
$0.00
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
|
| Other Investing Activities |
-$18.00M
2471.43%
YoY
|
$81.20M
-86.69%
YoY
|
-$1.900M
-111.52%
YoY
|
-$15.40M
-134.45%
YoY
|
-$700.0K
-88.14%
YoY
|
$610.0M
14.28%
YoY
|
$16.50M
-170.51%
YoY
|
$44.70M
-358.38%
YoY
|
-$5.900M
N/A
|
$533.8M
-7950.0%
YoY
|
-$23.40M
254.55%
YoY
|
-$17.30M
-2983.33%
YoY
|
-$6.800M
-49.25%
YoY
|
-$6.600M
-2300.0%
YoY
|
$600.0K
500.0%
YoY
|
-$66.20M
341.33%
YoY
|
-$13.40M
N/A
|
$300.0K
N/A
|
$100.0K
-100.25%
YoY
|
| Cash From Investing Activities |
-$111.0M
255.77%
YoY
|
-$79.40M
-114.82%
YoY
|
-$144.6M
626.63%
YoY
|
-$43.90M
-1097.73%
YoY
|
-$31.20M
-31.88%
YoY
|
$535.7M
7.98%
YoY
|
-$19.90M
-62.02%
YoY
|
$4.400M
-107.15%
YoY
|
-$45.80M
N/A
|
$496.1M
-713.99%
YoY
|
-$52.40M
-5.76%
YoY
|
-$61.50M
51.85%
YoY
|
-$80.80M
51.03%
YoY
|
-$55.60M
53.17%
YoY
|
-$40.50M
38.7%
YoY
|
-$121.9M
75.9%
YoY
|
-$53.50M
N/A
|
-$36.30M
N/A
|
-$29.20M
-73.14%
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 |
$1.900M
-101.61%
YoY
|
N/A
N/A
|
-$72.90M
N/A
|
-$98.20M
N/A
|
-$118.0M
2308.16%
YoY
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$4.900M
N/A
|
N/A
N/A
|
-$2.100M
-1150.0%
YoY
|
-$15.00M
2400.0%
YoY
|
N/A
N/A
|
$200.0K
-86.67%
YoY
|
-$600.0K
-71.43%
YoY
|
$3.900M
160.0%
YoY
|
N/A
N/A
|
$1.500M
N/A
|
-$2.100M
-93.29%
YoY
|
| Debt Paid & Issued, Net |
$652.7M
8376.62%
YoY
|
N/A
|
N/A
|
N/A
|
$7.700M
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 |
-$81.00M
-54.6%
YoY
|
-$169.3M
-44.66%
YoY
|
-$133.5M
554.41%
YoY
|
-$153.0M
800.0%
YoY
|
-$178.4M
672.29%
YoY
|
-$305.9M
94.84%
YoY
|
-$20.40M
-41.21%
YoY
|
-$17.00M
-5766.67%
YoY
|
-$23.10M
N/A
|
-$157.0M
960.81%
YoY
|
-$34.70M
488.14%
YoY
|
$300.0K
-102.38%
YoY
|
-$14.80M
-16.38%
YoY
|
-$5.900M
-35.87%
YoY
|
-$12.60M
1.61%
YoY
|
$38.50M
-124.97%
YoY
|
-$17.70M
N/A
|
-$9.200M
N/A
|
-$12.40M
-119.65%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$103.8M
148.92%
YoY
|
$201.4M
-1.61%
YoY
|
$289.9M
203.24%
YoY
|
$154.4M
50.34%
YoY
|
$41.70M
-35.05%
YoY
|
$204.7M
124.7%
YoY
|
$95.60M
24.48%
YoY
|
$102.7M
199.42%
YoY
|
$64.20M
N/A
|
$91.10M
-1.73%
YoY
|
$76.80M
15.14%
YoY
|
$34.30M
45.34%
YoY
|
$92.70M
11.02%
YoY
|
$66.70M
17.02%
YoY
|
$23.60M
-20.0%
YoY
|
$86.90M
-29.92%
YoY
|
$83.50M
N/A
|
$57.00M
N/A
|
$29.50M
-43.49%
YoY
|
| Cash From Investing Activities |
-$111.0M
255.77%
YoY
|
-$79.40M
-114.82%
YoY
|
-$144.6M
626.63%
YoY
|
-$43.90M
-1097.73%
YoY
|
-$31.20M
-31.88%
YoY
|
$535.7M
7.98%
YoY
|
-$19.90M
-62.02%
YoY
|
$4.400M
-107.15%
YoY
|
-$45.80M
N/A
|
$496.1M
-713.99%
YoY
|
-$52.40M
-5.76%
YoY
|
-$61.50M
51.85%
YoY
|
-$80.80M
51.03%
YoY
|
-$55.60M
53.17%
YoY
|
-$40.50M
38.7%
YoY
|
-$121.9M
75.9%
YoY
|
-$53.50M
N/A
|
-$36.30M
N/A
|
-$29.20M
-73.14%
YoY
|
| Cash From Financing Activities |
-$81.00M
-54.6%
YoY
|
-$169.3M
-44.66%
YoY
|
-$133.5M
554.41%
YoY
|
-$153.0M
800.0%
YoY
|
-$178.4M
672.29%
YoY
|
-$305.9M
94.84%
YoY
|
-$20.40M
-41.21%
YoY
|
-$17.00M
-5766.67%
YoY
|
-$23.10M
N/A
|
-$157.0M
960.81%
YoY
|
-$34.70M
488.14%
YoY
|
$300.0K
-102.38%
YoY
|
-$14.80M
-16.38%
YoY
|
-$5.900M
-35.87%
YoY
|
-$12.60M
1.61%
YoY
|
$38.50M
-124.97%
YoY
|
-$17.70M
N/A
|
-$9.200M
N/A
|
-$12.40M
-119.65%
YoY
|
| Net Change In Cash |
-$88.70M
-47.01%
YoY
|
-$47.30M
-110.89%
YoY
|
$11.20M
-79.75%
YoY
|
-$40.90M
-145.39%
YoY
|
-$167.4M
3461.7%
YoY
|
$434.5M
1.0%
YoY
|
$55.30M
-636.89%
YoY
|
$90.10M
-434.94%
YoY
|
-$4.700M
N/A
|
$430.2M
-14934.48%
YoY
|
-$10.30M
-298.08%
YoY
|
-$26.90M
-8.81%
YoY
|
-$2.900M
-123.58%
YoY
|
$5.200M
-54.78%
YoY
|
-$29.50M
143.8%
YoY
|
$3.500M
-103.52%
YoY
|
$12.30M
N/A
|
$11.50M
N/A
|
-$12.10M
-283.33%
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 |
$103.8M
148.92%
YoY
|
$201.4M
-1.61%
YoY
|
$289.9M
203.24%
YoY
|
$154.4M
50.34%
YoY
|
$41.70M
-35.05%
YoY
|
$204.7M
124.7%
YoY
|
$95.60M
24.48%
YoY
|
$102.7M
199.42%
YoY
|
$64.20M
N/A
|
$91.10M
-1.73%
YoY
|
$76.80M
15.14%
YoY
|
$34.30M
45.34%
YoY
|
$92.70M
11.02%
YoY
|
$66.70M
17.02%
YoY
|
$23.60M
-20.0%
YoY
|
$86.90M
-29.92%
YoY
|
$83.50M
N/A
|
$57.00M
N/A
|
$29.50M
-43.49%
YoY
|
| Capital Expenditures |
$104.5M
68.55%
YoY
|
$160.6M
116.15%
YoY
|
$115.7M
217.86%
YoY
|
$53.90M
33.75%
YoY
|
$62.00M
55.39%
YoY
|
$74.30M
97.08%
YoY
|
$36.40M
25.52%
YoY
|
$40.30M
-8.82%
YoY
|
$39.90M
N/A
|
$37.70M
-49.05%
YoY
|
$29.00M
-40.82%
YoY
|
$44.20M
7.54%
YoY
|
$74.00M
84.54%
YoY
|
$49.00M
33.88%
YoY
|
$41.10M
40.27%
YoY
|
$55.70M
2.58%
YoY
|
$40.10M
N/A
|
$36.60M
N/A
|
$29.30M
-57.54%
YoY
|
| Free Cash Flow |
-$700.0K
-96.55%
YoY
|
$40.80M
-68.71%
YoY
|
$174.2M
194.26%
YoY
|
$100.5M
61.06%
YoY
|
-$20.30M
-183.54%
YoY
|
$130.4M
144.19%
YoY
|
$59.20M
23.85%
YoY
|
$62.40M
-730.3%
YoY
|
$24.30M
N/A
|
$53.40M
185.56%
YoY
|
$47.80M
170.06%
YoY
|
-$9.900M
-43.43%
YoY
|
$18.70M
-56.91%
YoY
|
$17.70M
-13.24%
YoY
|
-$17.50M
-8850.0%
YoY
|
$31.20M
-55.24%
YoY
|
$43.40M
N/A
|
$20.40M
N/A
|
$200.0K
-101.19%
YoY
|
Loading...