|
Concept
|
2025 | 2024 | 2023 |
|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
| Net Income |
$433.0M
37.03%
YoY
|
$316.0M
-28.51%
YoY
|
$442.0M
N/A
|
| Depreciation, Depletion And Amortization |
$247.0M
0.41%
YoY
|
$246.0M
0.82%
YoY
|
$244.0M
N/A
|
| Cash From Operating Activities |
$717.0M
35.54%
YoY
|
$529.0M
-32.09%
YoY
|
$779.0M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
| Capital Expenditures |
$178.0M
45.9%
YoY
|
$122.0M
229.73%
YoY
|
$37.00M
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$3.000M
-92.68%
YoY
|
$41.00M
-58.59%
YoY
|
$99.00M
N/A
|
| Cash From Investing Activities |
-$175.0M
116.05%
YoY
|
-$81.00M
-230.65%
YoY
|
$62.00M
N/A
|
| FINANCING ACTIVITIES |
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$5.000M
-99.48%
YoY
|
$966.0M
-608.42%
YoY
|
-$190.0M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$411.0M
33.88%
YoY
|
-$307.0M
-46.79%
YoY
|
-$577.0M
N/A
|
| NET CHANGE |
|
|
|
| Cash From Operating Activities |
$717.0M
35.54%
YoY
|
$529.0M
-32.09%
YoY
|
$779.0M
N/A
|
| Cash From Investing Activities |
-$175.0M
116.05%
YoY
|
-$81.00M
-230.65%
YoY
|
$62.00M
N/A
|
| Cash From Financing Activities |
-$411.0M
33.88%
YoY
|
-$307.0M
-46.79%
YoY
|
-$577.0M
N/A
|
| Net Change In Cash |
$131.0M
-7.09%
YoY
|
$141.0M
-46.59%
YoY
|
$264.0M
N/A
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$717.0M
35.54%
YoY
|
$529.0M
-32.09%
YoY
|
$779.0M
N/A
|
| Capital Expenditures |
$178.0M
45.9%
YoY
|
$122.0M
229.73%
YoY
|
$37.00M
N/A
|
| Free Cash Flow |
$539.0M
32.43%
YoY
|
$407.0M
-45.15%
YoY
|
$742.0M
N/A
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 |
|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
| Net Income |
$77.00M
-12.5%
YoY
|
$156.0M
176.43%
YoY
|
$93.00M
62.97%
YoY
|
$96.00M
14.0%
YoY
|
$88.00M
N/A
|
$56.43M
N/A
|
$57.07M
N/A
|
$84.21M
N/A
|
| Depreciation, Depletion And Amortization |
$64.00M
3.23%
YoY
|
$58.00M
-19.46%
YoY
|
$64.00M
10.8%
YoY
|
$63.00M
-45.79%
YoY
|
$62.00M
N/A
|
$72.01M
N/A
|
$57.76M
N/A
|
$116.2M
N/A
|
| Cash From Operating Activities |
$186.0M
48.8%
YoY
|
$194.0M
-4840.84%
YoY
|
$204.0M
-38.29%
YoY
|
$194.0M
-4.21%
YoY
|
$125.0M
N/A
|
-$4.092M
N/A
|
$330.6M
N/A
|
$202.5M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
| Capital Expenditures |
$27.00M
-15.63%
YoY
|
$60.00M
78.49%
YoY
|
$52.00M
-9.98%
YoY
|
$34.00M
11.03%
YoY
|
$32.00M
N/A
|
$33.62M
N/A
|
$57.76M
N/A
|
$30.62M
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$1.000M
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$3.000M
-88.66%
YoY
|
$0.00
N/A
|
$15.55M
N/A
|
$0.00
N/A
|
$26.45M
N/A
|
| Cash From Investing Activities |
-$26.00M
-18.75%
YoY
|
-$60.00M
232.21%
YoY
|
-$52.00M
-9.98%
YoY
|
-$31.00M
642.39%
YoY
|
-$32.00M
N/A
|
-$18.06M
N/A
|
-$57.76M
N/A
|
-$4.176M
N/A
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$7.000M
75.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
-99.9%
YoY
|
$0.00
-100.0%
YoY
|
$4.000M
N/A
|
$47.31M
N/A
|
$1.045B
N/A
|
-$116.9M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$97.00M
-3.0%
YoY
|
-$104.0M
-97.67%
YoY
|
-$103.0M
-102.41%
YoY
|
-$104.0M
-12.1%
YoY
|
-$100.0M
N/A
|
-$4.471B
N/A
|
$4.282B
N/A
|
-$118.3M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$186.0M
48.8%
YoY
|
$194.0M
-4840.84%
YoY
|
$204.0M
-38.29%
YoY
|
$194.0M
-4.21%
YoY
|
$125.0M
N/A
|
-$4.092M
N/A
|
$330.6M
N/A
|
$202.5M
N/A
|
| Cash From Investing Activities |
-$26.00M
-18.75%
YoY
|
-$60.00M
232.21%
YoY
|
-$52.00M
-9.98%
YoY
|
-$31.00M
642.39%
YoY
|
-$32.00M
N/A
|
-$18.06M
N/A
|
-$57.76M
N/A
|
-$4.176M
N/A
|
| Cash From Financing Activities |
-$97.00M
-3.0%
YoY
|
-$104.0M
-97.67%
YoY
|
-$103.0M
-102.41%
YoY
|
-$104.0M
-12.1%
YoY
|
-$100.0M
N/A
|
-$4.471B
N/A
|
$4.282B
N/A
|
-$118.3M
N/A
|
| Net Change In Cash |
$63.00M
-1000.0%
YoY
|
$30.00M
-100.67%
YoY
|
$49.00M
-98.92%
YoY
|
$59.00M
-26.28%
YoY
|
-$7.000M
N/A
|
-$4.493B
N/A
|
$4.555B
N/A
|
$80.03M
N/A
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$186.0M
48.8%
YoY
|
$194.0M
-4840.84%
YoY
|
$204.0M
-38.29%
YoY
|
$194.0M
-4.21%
YoY
|
$125.0M
N/A
|
-$4.092M
N/A
|
$330.6M
N/A
|
$202.5M
N/A
|
| Capital Expenditures |
$27.00M
-15.63%
YoY
|
$60.00M
78.49%
YoY
|
$52.00M
-9.98%
YoY
|
$34.00M
11.03%
YoY
|
$32.00M
N/A
|
$33.62M
N/A
|
$57.76M
N/A
|
$30.62M
N/A
|
| Free Cash Flow |
$159.0M
70.97%
YoY
|
$134.0M
-455.37%
YoY
|
$152.0M
-44.28%
YoY
|
$160.0M
-6.92%
YoY
|
$93.00M
N/A
|
-$37.71M
N/A
|
$272.8M
N/A
|
$171.9M
N/A
|
Loading...