|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$132.0M
-56.29%
YoY
|
$302.0M
19.37%
YoY
|
$253.0M
114.41%
YoY
|
$118.0M
-64.35%
YoY
|
$331.0M
94.71%
YoY
|
| Depreciation, Depletion And Amortization |
$179.0M
12.58%
YoY
|
$159.0M
11.19%
YoY
|
$143.0M
14.4%
YoY
|
$125.0M
-12.59%
YoY
|
$143.0M
-7.14%
YoY
|
| Cash From Operating Activities |
$268.0M
-42.86%
YoY
|
$469.0M
-6.94%
YoY
|
$504.0M
15.07%
YoY
|
$438.0M
-20.22%
YoY
|
$549.0M
52.92%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
$149.0M
96.05%
YoY
|
$76.00M
1.33%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$167.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Other Investing Activities |
-$224.0M
N/A
|
$0.00
-100.0%
YoY
|
-$377.0M
3670.0%
YoY
|
-$10.00M
900.0%
YoY
|
-$1.000M
0.0%
YoY
|
| Cash From Investing Activities |
-$224.0M
1.36%
YoY
|
-$221.0M
-41.38%
YoY
|
-$377.0M
-309.44%
YoY
|
$180.0M
41.73%
YoY
|
$127.0M
-260.76%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$73.00M
17.74%
YoY
|
$62.00M
8.77%
YoY
|
$57.00M
470.0%
YoY
|
$10.00M
N/A
|
$0.00
N/A
|
| Common Stock Issuance & Retirement, Net |
$82.00M
18.84%
YoY
|
$69.00M
-198.57%
YoY
|
-$70.00M
-187.5%
YoY
|
$80.00M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$182.0M
-55.28%
YoY
|
$407.0M
-22.62%
YoY
|
$526.0M
16.89%
YoY
|
$450.0M
246.15%
YoY
|
$130.0M
1200.0%
YoY
|
| Cash From Financing Activities |
-$125.0M
-59.68%
YoY
|
-$310.0M
41.55%
YoY
|
-$219.0M
-53.4%
YoY
|
-$470.0M
-20.2%
YoY
|
-$589.0M
68.29%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$268.0M
-42.86%
YoY
|
$469.0M
-6.94%
YoY
|
$504.0M
15.07%
YoY
|
$438.0M
-20.22%
YoY
|
$549.0M
52.92%
YoY
|
| Cash From Investing Activities |
-$224.0M
1.36%
YoY
|
-$221.0M
-41.38%
YoY
|
-$377.0M
-309.44%
YoY
|
$180.0M
41.73%
YoY
|
$127.0M
-260.76%
YoY
|
| Cash From Financing Activities |
-$125.0M
-59.68%
YoY
|
-$310.0M
41.55%
YoY
|
-$219.0M
-53.4%
YoY
|
-$470.0M
-20.2%
YoY
|
-$589.0M
68.29%
YoY
|
| Net Change In Cash |
-$70.00M
-6.67%
YoY
|
-$75.00M
-18.48%
YoY
|
-$92.00M
-145.77%
YoY
|
$201.0M
136.47%
YoY
|
$85.00M
-312.5%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$268.0M
-42.86%
YoY
|
$469.0M
-6.94%
YoY
|
$504.0M
15.07%
YoY
|
$438.0M
-20.22%
YoY
|
$549.0M
52.92%
YoY
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
$149.0M
96.05%
YoY
|
$76.00M
1.33%
YoY
|
| Free Cash Flow |
N/A
|
N/A
|
N/A
|
$289.0M
-38.9%
YoY
|
$473.0M
66.55%
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 |
-$3.000M
-111.11%
YoY
|
$33.00M
-59.26%
YoY
|
$57.00M
-40.0%
YoY
|
$15.00M
-81.93%
YoY
|
$27.00M
-37.21%
YoY
|
$81.00M
65.31%
YoY
|
$95.00M
63.79%
YoY
|
$83.00M
69.39%
YoY
|
$43.00M
-55.67%
YoY
|
$49.00M
-47.87%
YoY
|
$58.00M
1.75%
YoY
|
$49.00M
-183.05%
YoY
|
$97.00M
273.08%
YoY
|
$94.00M
51.61%
YoY
|
$57.00M
-38.04%
YoY
|
-$59.00M
-151.3%
YoY
|
$26.00M
-58.06%
YoY
|
$62.00M
-4.62%
YoY
|
$92.00M
80.39%
YoY
|
| Depreciation, Depletion And Amortization |
$41.00M
2.5%
YoY
|
$45.00M
2.27%
YoY
|
$49.00M
25.64%
YoY
|
$45.00M
21.62%
YoY
|
$40.00M
2.56%
YoY
|
$44.00M
15.79%
YoY
|
$39.00M
8.33%
YoY
|
$37.00M
8.82%
YoY
|
$39.00M
11.43%
YoY
|
$38.00M
22.58%
YoY
|
$36.00M
20.0%
YoY
|
$34.00M
6.25%
YoY
|
$35.00M
2.94%
YoY
|
$31.00M
-11.43%
YoY
|
$30.00M
-18.92%
YoY
|
$32.00M
3.23%
YoY
|
$34.00M
-5.56%
YoY
|
$35.00M
-5.41%
YoY
|
$37.00M
-2.63%
YoY
|
| Cash From Operating Activities |
-$10.00M
-143.48%
YoY
|
$94.00M
-42.68%
YoY
|
$87.00M
-46.63%
YoY
|
$64.00M
-44.35%
YoY
|
$23.00M
-14.81%
YoY
|
$164.0M
-1.8%
YoY
|
$163.0M
-17.26%
YoY
|
$115.0M
49.35%
YoY
|
$27.00M
-57.14%
YoY
|
$167.0M
-18.14%
YoY
|
$197.0M
37.76%
YoY
|
$77.00M
285.0%
YoY
|
$63.00M
-31.52%
YoY
|
$204.0M
20.0%
YoY
|
$143.0M
-15.88%
YoY
|
$20.00M
-90.43%
YoY
|
$92.00M
12.2%
YoY
|
$170.0M
26.87%
YoY
|
$170.0M
132.88%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
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
|
$19.00M
11.76%
YoY
|
N/A
|
N/A
|
| Acquisitions |
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
|
$167.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$49.00M
2.08%
YoY
|
-$56.00M
-12.5%
YoY
|
-$54.00M
22.73%
YoY
|
-$66.00M
24.53%
YoY
|
-$48.00M
-20.0%
YoY
|
-$64.00M
1.59%
YoY
|
-$44.00M
4.76%
YoY
|
-$53.00M
20.45%
YoY
|
-$60.00M
-73.68%
YoY
|
-$63.00M
-122.83%
YoY
|
-$42.00M
31.25%
YoY
|
-$44.00M
-2.22%
YoY
|
-$228.0M
N/A
|
$276.0M
-2223.08%
YoY
|
-$32.00M
-117.98%
YoY
|
-$45.00M
18.42%
YoY
|
$0.00
-100.0%
YoY
|
-$13.00M
-53.57%
YoY
|
$178.0M
-784.62%
YoY
|
| Cash From Investing Activities |
-$49.00M
2.08%
YoY
|
-$56.00M
-12.5%
YoY
|
-$54.00M
22.73%
YoY
|
-$66.00M
24.53%
YoY
|
-$48.00M
-20.0%
YoY
|
-$64.00M
1.59%
YoY
|
-$44.00M
4.76%
YoY
|
-$53.00M
20.45%
YoY
|
-$60.00M
-73.68%
YoY
|
-$63.00M
-122.83%
YoY
|
-$42.00M
31.25%
YoY
|
-$44.00M
-2.22%
YoY
|
-$228.0M
1100.0%
YoY
|
$276.0M
-2223.08%
YoY
|
-$32.00M
-117.98%
YoY
|
-$45.00M
18.42%
YoY
|
-$19.00M
-17.39%
YoY
|
-$13.00M
-53.57%
YoY
|
$178.0M
-784.62%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$18.00M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$18.00M
50.0%
YoY
|
N/A
|
N/A
|
N/A
|
$12.00M
20.0%
YoY
|
N/A
|
N/A
|
N/A
|
$10.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$20.00M
300.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$5.000M
-50.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$10.00M
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 |
$47.00M
327.27%
YoY
|
N/A
|
N/A
|
N/A
|
$11.00M
-35.29%
YoY
|
N/A
|
N/A
|
N/A
|
$17.00M
-95.82%
YoY
|
N/A
|
N/A
|
N/A
|
$407.0M
1062.86%
YoY
|
N/A
|
N/A
|
N/A
|
$35.00M
1066.67%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$53.00M
-270.97%
YoY
|
$3.000M
-101.53%
YoY
|
-$52.00M
173.68%
YoY
|
-$45.00M
-25.0%
YoY
|
-$31.00M
-11.43%
YoY
|
-$196.0M
122.73%
YoY
|
-$19.00M
-67.24%
YoY
|
-$60.00M
-7.69%
YoY
|
-$35.00M
337.5%
YoY
|
-$88.00M
-69.44%
YoY
|
-$58.00M
-35.56%
YoY
|
-$65.00M
22.64%
YoY
|
-$8.000M
-79.49%
YoY
|
-$288.0M
41.87%
YoY
|
-$90.00M
-76.5%
YoY
|
-$53.00M
1666.67%
YoY
|
-$39.00M
-151.32%
YoY
|
-$203.0M
51.49%
YoY
|
-$383.0M
1220.69%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$10.00M
-143.48%
YoY
|
$94.00M
-42.68%
YoY
|
$87.00M
-46.63%
YoY
|
$64.00M
-44.35%
YoY
|
$23.00M
-14.81%
YoY
|
$164.0M
-1.8%
YoY
|
$163.0M
-17.26%
YoY
|
$115.0M
49.35%
YoY
|
$27.00M
-57.14%
YoY
|
$167.0M
-18.14%
YoY
|
$197.0M
37.76%
YoY
|
$77.00M
285.0%
YoY
|
$63.00M
-31.52%
YoY
|
$204.0M
20.0%
YoY
|
$143.0M
-15.88%
YoY
|
$20.00M
-90.43%
YoY
|
$92.00M
12.2%
YoY
|
$170.0M
26.87%
YoY
|
$170.0M
132.88%
YoY
|
| Cash From Investing Activities |
-$49.00M
2.08%
YoY
|
-$56.00M
-12.5%
YoY
|
-$54.00M
22.73%
YoY
|
-$66.00M
24.53%
YoY
|
-$48.00M
-20.0%
YoY
|
-$64.00M
1.59%
YoY
|
-$44.00M
4.76%
YoY
|
-$53.00M
20.45%
YoY
|
-$60.00M
-73.68%
YoY
|
-$63.00M
-122.83%
YoY
|
-$42.00M
31.25%
YoY
|
-$44.00M
-2.22%
YoY
|
-$228.0M
1100.0%
YoY
|
$276.0M
-2223.08%
YoY
|
-$32.00M
-117.98%
YoY
|
-$45.00M
18.42%
YoY
|
-$19.00M
-17.39%
YoY
|
-$13.00M
-53.57%
YoY
|
$178.0M
-784.62%
YoY
|
| Cash From Financing Activities |
$53.00M
-270.97%
YoY
|
$3.000M
-101.53%
YoY
|
-$52.00M
173.68%
YoY
|
-$45.00M
-25.0%
YoY
|
-$31.00M
-11.43%
YoY
|
-$196.0M
122.73%
YoY
|
-$19.00M
-67.24%
YoY
|
-$60.00M
-7.69%
YoY
|
-$35.00M
337.5%
YoY
|
-$88.00M
-69.44%
YoY
|
-$58.00M
-35.56%
YoY
|
-$65.00M
22.64%
YoY
|
-$8.000M
-79.49%
YoY
|
-$288.0M
41.87%
YoY
|
-$90.00M
-76.5%
YoY
|
-$53.00M
1666.67%
YoY
|
-$39.00M
-151.32%
YoY
|
-$203.0M
51.49%
YoY
|
-$383.0M
1220.69%
YoY
|
| Net Change In Cash |
-$5.000M
-90.2%
YoY
|
$41.00M
-142.71%
YoY
|
-$19.00M
-119.0%
YoY
|
-$47.00M
-2450.0%
YoY
|
-$51.00M
-28.17%
YoY
|
-$96.00M
-700.0%
YoY
|
$100.0M
3.09%
YoY
|
$2.000M
-106.25%
YoY
|
-$71.00M
-57.99%
YoY
|
$16.00M
-91.67%
YoY
|
$97.00M
361.9%
YoY
|
-$32.00M
-58.97%
YoY
|
-$169.0M
-444.9%
YoY
|
$192.0M
-517.39%
YoY
|
$21.00M
-160.0%
YoY
|
-$78.00M
-146.43%
YoY
|
$49.00M
-33.78%
YoY
|
-$46.00M
64.29%
YoY
|
-$35.00M
-294.44%
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
|
N/A
|
| Cash From Operating Activities |
-$10.00M
-143.48%
YoY
|
$94.00M
-42.68%
YoY
|
$87.00M
-46.63%
YoY
|
$64.00M
-44.35%
YoY
|
$23.00M
-14.81%
YoY
|
$164.0M
-1.8%
YoY
|
$163.0M
-17.26%
YoY
|
$115.0M
49.35%
YoY
|
$27.00M
-57.14%
YoY
|
$167.0M
-18.14%
YoY
|
$197.0M
37.76%
YoY
|
$77.00M
285.0%
YoY
|
$63.00M
-31.52%
YoY
|
$204.0M
20.0%
YoY
|
$143.0M
-15.88%
YoY
|
$20.00M
-90.43%
YoY
|
$92.00M
12.2%
YoY
|
$170.0M
26.87%
YoY
|
$170.0M
132.88%
YoY
|
| Capital Expenditures |
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
|
$19.00M
11.76%
YoY
|
N/A
|
N/A
|
| 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
|
$73.00M
12.31%
YoY
|
N/A
|
N/A
|
Loading...