|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$288.4M
4.35%
YoY
|
$276.4M
-15.22%
YoY
|
$326.0M
-4.34%
YoY
|
$340.8M
-5.09%
YoY
|
$359.1M
16.31%
YoY
|
| Depreciation, Depletion And Amortization |
$319.2M
15.69%
YoY
|
$275.9M
2.71%
YoY
|
$268.6M
0.15%
YoY
|
$268.2M
7.13%
YoY
|
$250.4M
14.27%
YoY
|
| Cash From Operating Activities |
$729.8M
1.1%
YoY
|
$721.9M
49.58%
YoY
|
$482.6M
-35.52%
YoY
|
$748.4M
34.4%
YoY
|
$556.8M
-7.58%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$307.1M
16.86%
YoY
|
$262.8M
15.87%
YoY
|
$226.8M
-205.1%
YoY
|
-$215.8M
-192.91%
YoY
|
$232.3M
3.61%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$921.6M
N/A
|
$0.00
-100.0%
YoY
|
$2.504M
-99.66%
YoY
|
$745.7M
-20.75%
YoY
|
| Other Investing Activities |
$253.0K
-198.06%
YoY
|
-$258.0K
-143.0%
YoY
|
$600.0K
200.0%
YoY
|
$200.0K
-110.13%
YoY
|
-$1.975M
5.73%
YoY
|
| Cash From Investing Activities |
-$297.3M
-74.73%
YoY
|
-$1.176B
420.02%
YoY
|
-$226.2M
4.92%
YoY
|
-$215.6M
-77.91%
YoY
|
-$976.0M
-16.1%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$74.90M
703.95%
YoY
|
$9.317M
-105.33%
YoY
|
-$174.7M
287.36%
YoY
|
-$45.10M
-626.07%
YoY
|
$8.573M
-79.64%
YoY
|
| Debt Paid & Issued, Net |
$725.2M
625.2%
YoY
|
$100.0M
72.17%
YoY
|
$58.08M
-80.72%
YoY
|
$301.3M
-66.52%
YoY
|
$900.0M
17.47%
YoY
|
| Cash From Financing Activities |
-$207.5M
-131.32%
YoY
|
$662.5M
-413.4%
YoY
|
-$211.4M
-62.89%
YoY
|
-$569.6M
-187.82%
YoY
|
$648.6M
-14.64%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$729.8M
1.1%
YoY
|
$721.9M
49.58%
YoY
|
$482.6M
-35.52%
YoY
|
$748.4M
34.4%
YoY
|
$556.8M
-7.58%
YoY
|
| Cash From Investing Activities |
-$297.3M
-74.73%
YoY
|
-$1.176B
420.02%
YoY
|
-$226.2M
4.92%
YoY
|
-$215.6M
-77.91%
YoY
|
-$976.0M
-16.1%
YoY
|
| Cash From Financing Activities |
-$207.5M
-131.32%
YoY
|
$662.5M
-413.4%
YoY
|
-$211.4M
-62.89%
YoY
|
-$569.6M
-187.82%
YoY
|
$648.6M
-14.64%
YoY
|
| Net Change In Cash |
$257.8M
43.28%
YoY
|
$179.9M
299.85%
YoY
|
$45.00M
-222.28%
YoY
|
-$36.80M
-116.58%
YoY
|
$222.0M
7.93%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$729.8M
1.1%
YoY
|
$721.9M
49.58%
YoY
|
$482.6M
-35.52%
YoY
|
$748.4M
34.4%
YoY
|
$556.8M
-7.58%
YoY
|
| Capital Expenditures |
$307.1M
16.86%
YoY
|
$262.8M
15.87%
YoY
|
$226.8M
-205.1%
YoY
|
-$215.8M
-192.91%
YoY
|
$232.3M
3.61%
YoY
|
| Free Cash Flow |
$422.7M
-7.92%
YoY
|
$459.1M
79.47%
YoY
|
$255.8M
-73.47%
YoY
|
$964.2M
197.06%
YoY
|
$324.6M
-14.21%
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 |
$63.04M
-7.24%
YoY
|
$18.20M
-59.6%
YoY
|
$113.3M
13.19%
YoY
|
$89.00M
16.95%
YoY
|
$67.96M
23.12%
YoY
|
$45.06M
-30.02%
YoY
|
$100.1M
-9.51%
YoY
|
$76.10M
-3.54%
YoY
|
$55.20M
-23.36%
YoY
|
$64.40M
161.79%
YoY
|
$110.6M
-20.25%
YoY
|
$78.89M
-14.87%
YoY
|
$72.03M
-15.14%
YoY
|
$24.60M
-71.07%
YoY
|
$138.7M
30.49%
YoY
|
$92.68M
-1.91%
YoY
|
$84.88M
15.82%
YoY
|
$85.03M
41.48%
YoY
|
$106.3M
-5.81%
YoY
|
| Depreciation, Depletion And Amortization |
$84.93M
7.02%
YoY
|
$80.95M
4.81%
YoY
|
$82.87M
24.3%
YoY
|
$75.94M
15.99%
YoY
|
$79.36M
19.52%
YoY
|
$77.24M
13.75%
YoY
|
$66.67M
28.29%
YoY
|
$65.47M
-3.64%
YoY
|
$66.40M
0.34%
YoY
|
$67.90M
2.43%
YoY
|
$51.97M
-20.19%
YoY
|
$67.95M
0.33%
YoY
|
$66.18M
-4.19%
YoY
|
$66.29M
2.94%
YoY
|
$65.11M
2.4%
YoY
|
$67.72M
10.14%
YoY
|
$69.07M
13.46%
YoY
|
$64.39M
15.81%
YoY
|
$63.58M
7.22%
YoY
|
| Cash From Operating Activities |
-$799.6M
17.0%
YoY
|
$1.294B
38.26%
YoY
|
$340.9M
8.89%
YoY
|
-$221.5M
-1159.3%
YoY
|
-$683.4M
24.75%
YoY
|
$935.8M
-13.24%
YoY
|
$313.0M
45.11%
YoY
|
$20.91M
-111.62%
YoY
|
-$547.8M
-13.29%
YoY
|
$1.079B
24.56%
YoY
|
$215.7M
-7.99%
YoY
|
-$180.0M
112.9%
YoY
|
-$631.8M
136.26%
YoY
|
$865.9M
53.91%
YoY
|
$234.4M
15.18%
YoY
|
-$84.53M
127.17%
YoY
|
-$267.4M
55.33%
YoY
|
$562.6M
16.24%
YoY
|
$203.5M
11.65%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$82.44M
-0.58%
YoY
|
$71.30M
0.78%
YoY
|
$80.11M
32.28%
YoY
|
$72.78M
29.63%
YoY
|
$82.92M
10.12%
YoY
|
$70.75M
32.74%
YoY
|
$60.56M
9.51%
YoY
|
$56.14M
11.54%
YoY
|
$75.30M
10.95%
YoY
|
$53.30M
-199.57%
YoY
|
$55.30M
-225.84%
YoY
|
$50.33M
-200.94%
YoY
|
$67.87M
-0.91%
YoY
|
-$53.53M
-9.69%
YoY
|
-$43.94M
-11.03%
YoY
|
-$49.87M
-9.01%
YoY
|
$68.49M
-0.4%
YoY
|
-$59.27M
0.46%
YoY
|
-$49.39M
-16.0%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.333M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$396.0K
-1.0%
YoY
|
$1.324M
-100.14%
YoY
|
-$1.349M
906.72%
YoY
|
$9.448M
3007.89%
YoY
|
-$400.0K
-114.29%
YoY
|
-$916.4M
39745.04%
YoY
|
-$134.0K
-107.88%
YoY
|
$304.0K
-15.32%
YoY
|
$2.800M
-418.18%
YoY
|
-$2.300M
400.0%
YoY
|
$1.700M
-37.52%
YoY
|
$359.0K
-174.02%
YoY
|
-$880.0K
-533.5%
YoY
|
-$460.0K
-98.33%
YoY
|
$2.721M
-100.38%
YoY
|
-$485.0K
-107.11%
YoY
|
$203.0K
-150.5%
YoY
|
-$27.50M
-3155.44%
YoY
|
-$723.4M
-361807.5%
YoY
|
| Cash From Investing Activities |
-$79.98M
-3.02%
YoY
|
-$69.98M
-92.91%
YoY
|
-$81.46M
34.21%
YoY
|
-$63.33M
13.41%
YoY
|
-$82.47M
13.75%
YoY
|
-$987.2M
1675.52%
YoY
|
-$60.69M
13.23%
YoY
|
-$55.84M
11.73%
YoY
|
-$72.50M
8.22%
YoY
|
-$55.60M
2.98%
YoY
|
-$53.60M
30.03%
YoY
|
-$49.97M
-0.75%
YoY
|
-$66.99M
-4.34%
YoY
|
-$53.99M
-37.78%
YoY
|
-$41.22M
-94.67%
YoY
|
-$50.35M
4.93%
YoY
|
-$70.03M
2.44%
YoY
|
-$86.77M
49.09%
YoY
|
-$772.8M
1223.3%
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 |
$7.844M
14.13%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$6.873M
-10.45%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$7.675M
-42.78%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$13.41M
16.89%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$11.47M
38.66%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$542.5M
-23.19%
YoY
|
N/A
|
N/A
|
N/A
|
$706.3M
606.27%
YoY
|
N/A
|
N/A
|
N/A
|
$100.0M
97.22%
YoY
|
N/A
|
N/A
|
N/A
|
$50.71M
-83.1%
YoY
|
N/A
|
N/A
|
N/A
|
$300.0M
-40.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$233.8M
-17.39%
YoY
|
-$532.9M
-200.87%
YoY
|
-$188.5M
-3.22%
YoY
|
$230.9M
537.43%
YoY
|
$283.0M
-3.32%
YoY
|
$528.3M
-175.58%
YoY
|
-$194.7M
125.4%
YoY
|
$36.22M
-199.62%
YoY
|
$292.7M
-52.05%
YoY
|
-$699.0M
45.92%
YoY
|
-$86.40M
-53.92%
YoY
|
-$36.36M
-127.39%
YoY
|
$610.4M
-1802.91%
YoY
|
-$479.0M
322.87%
YoY
|
-$187.5M
-127.61%
YoY
|
$132.7M
132.52%
YoY
|
-$35.84M
-239.5%
YoY
|
-$113.3M
-47.46%
YoY
|
$679.1M
-644.15%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$799.6M
17.0%
YoY
|
$1.294B
38.26%
YoY
|
$340.9M
8.89%
YoY
|
-$221.5M
-1159.3%
YoY
|
-$683.4M
24.75%
YoY
|
$935.8M
-13.24%
YoY
|
$313.0M
45.11%
YoY
|
$20.91M
-111.62%
YoY
|
-$547.8M
-13.29%
YoY
|
$1.079B
24.56%
YoY
|
$215.7M
-7.99%
YoY
|
-$180.0M
112.9%
YoY
|
-$631.8M
136.26%
YoY
|
$865.9M
53.91%
YoY
|
$234.4M
15.18%
YoY
|
-$84.53M
127.17%
YoY
|
-$267.4M
55.33%
YoY
|
$562.6M
16.24%
YoY
|
$203.5M
11.65%
YoY
|
| Cash From Investing Activities |
-$79.98M
-3.02%
YoY
|
-$69.98M
-92.91%
YoY
|
-$81.46M
34.21%
YoY
|
-$63.33M
13.41%
YoY
|
-$82.47M
13.75%
YoY
|
-$987.2M
1675.52%
YoY
|
-$60.69M
13.23%
YoY
|
-$55.84M
11.73%
YoY
|
-$72.50M
8.22%
YoY
|
-$55.60M
2.98%
YoY
|
-$53.60M
30.03%
YoY
|
-$49.97M
-0.75%
YoY
|
-$66.99M
-4.34%
YoY
|
-$53.99M
-37.78%
YoY
|
-$41.22M
-94.67%
YoY
|
-$50.35M
4.93%
YoY
|
-$70.03M
2.44%
YoY
|
-$86.77M
49.09%
YoY
|
-$772.8M
1223.3%
YoY
|
| Cash From Financing Activities |
$233.8M
-17.39%
YoY
|
-$532.9M
-200.87%
YoY
|
-$188.5M
-3.22%
YoY
|
$230.9M
537.43%
YoY
|
$283.0M
-3.32%
YoY
|
$528.3M
-175.58%
YoY
|
-$194.7M
125.4%
YoY
|
$36.22M
-199.62%
YoY
|
$292.7M
-52.05%
YoY
|
-$699.0M
45.92%
YoY
|
-$86.40M
-53.92%
YoY
|
-$36.36M
-127.39%
YoY
|
$610.4M
-1802.91%
YoY
|
-$479.0M
322.87%
YoY
|
-$187.5M
-127.61%
YoY
|
$132.7M
132.52%
YoY
|
-$35.84M
-239.5%
YoY
|
-$113.3M
-47.46%
YoY
|
$679.1M
-644.15%
YoY
|
| Net Change In Cash |
-$645.2M
37.33%
YoY
|
$690.9M
44.88%
YoY
|
$70.92M
23.18%
YoY
|
-$53.92M
-4260.73%
YoY
|
-$469.8M
43.41%
YoY
|
$476.9M
47.19%
YoY
|
$57.57M
-23.94%
YoY
|
$1.296M
-100.49%
YoY
|
-$327.6M
287.41%
YoY
|
$324.0M
-2.67%
YoY
|
$75.70M
1224.12%
YoY
|
-$266.3M
12309.69%
YoY
|
-$84.56M
-77.26%
YoY
|
$332.9M
-8.18%
YoY
|
$5.717M
-94.79%
YoY
|
-$2.146M
-92.37%
YoY
|
-$371.9M
69.53%
YoY
|
$362.6M
72.49%
YoY
|
$109.8M
-12303.22%
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 |
-$799.6M
17.0%
YoY
|
$1.294B
38.26%
YoY
|
$340.9M
8.89%
YoY
|
-$221.5M
-1159.3%
YoY
|
-$683.4M
24.75%
YoY
|
$935.8M
-13.24%
YoY
|
$313.0M
45.11%
YoY
|
$20.91M
-111.62%
YoY
|
-$547.8M
-13.29%
YoY
|
$1.079B
24.56%
YoY
|
$215.7M
-7.99%
YoY
|
-$180.0M
112.9%
YoY
|
-$631.8M
136.26%
YoY
|
$865.9M
53.91%
YoY
|
$234.4M
15.18%
YoY
|
-$84.53M
127.17%
YoY
|
-$267.4M
55.33%
YoY
|
$562.6M
16.24%
YoY
|
$203.5M
11.65%
YoY
|
| Capital Expenditures |
$82.44M
-0.58%
YoY
|
$71.30M
0.78%
YoY
|
$80.11M
32.28%
YoY
|
$72.78M
29.63%
YoY
|
$82.92M
10.12%
YoY
|
$70.75M
32.74%
YoY
|
$60.56M
9.51%
YoY
|
$56.14M
11.54%
YoY
|
$75.30M
10.95%
YoY
|
$53.30M
-199.57%
YoY
|
$55.30M
-225.84%
YoY
|
$50.33M
-200.94%
YoY
|
$67.87M
-0.91%
YoY
|
-$53.53M
-9.69%
YoY
|
-$43.94M
-11.03%
YoY
|
-$49.87M
-9.01%
YoY
|
$68.49M
-0.4%
YoY
|
-$59.27M
0.46%
YoY
|
-$49.39M
-16.0%
YoY
|
| Free Cash Flow |
-$882.0M
15.1%
YoY
|
$1.223B
41.33%
YoY
|
$260.7M
3.28%
YoY
|
-$294.3M
735.25%
YoY
|
-$766.3M
22.99%
YoY
|
$865.0M
-15.63%
YoY
|
$252.5M
57.39%
YoY
|
-$35.23M
-84.7%
YoY
|
-$623.1M
-10.94%
YoY
|
$1.025B
11.51%
YoY
|
$160.4M
-42.38%
YoY
|
-$230.3M
564.3%
YoY
|
-$699.6M
108.29%
YoY
|
$919.5M
47.85%
YoY
|
$278.4M
10.06%
YoY
|
-$34.67M
-297.08%
YoY
|
-$335.9M
39.43%
YoY
|
$621.9M
14.53%
YoY
|
$252.9M
4.9%
YoY
|
Loading...