|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$130.0M
14.04%
YoY
|
$114.0M
83.87%
YoY
|
$62.00M
87.88%
YoY
|
$33.00M
-77.55%
YoY
|
$147.0M
13.95%
YoY
|
| Depreciation, Depletion And Amortization |
$86.00M
-8.51%
YoY
|
$94.00M
-18.97%
YoY
|
$116.0M
-8.66%
YoY
|
$127.0M
-8.63%
YoY
|
$139.0M
0.72%
YoY
|
| Cash From Operating Activities |
$305.0M
0.66%
YoY
|
$303.0M
-19.2%
YoY
|
$375.0M
-10.5%
YoY
|
$419.0M
-9.5%
YoY
|
$463.0M
73.41%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$19.00M
-20.83%
YoY
|
$24.00M
20.0%
YoY
|
$20.00M
42.86%
YoY
|
$14.00M
-50.0%
YoY
|
$28.00M
-36.36%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$1.000M
-83.33%
YoY
|
-$6.000M
-79.31%
YoY
|
-$29.00M
-1550.0%
YoY
|
$2.000M
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
-$21.00M
-34.38%
YoY
|
-$32.00M
-34.69%
YoY
|
-$49.00M
172.22%
YoY
|
-$18.00M
-41.94%
YoY
|
-$31.00M
-39.22%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$140.0M
-34.88%
YoY
|
$215.0M
-169.81%
YoY
|
-$308.0M
-179.59%
YoY
|
$387.0M
58.61%
YoY
|
$244.0M
144.0%
YoY
|
| Debt Paid & Issued, Net |
$25.00M
31.58%
YoY
|
$19.00M
N/A
|
$0.00
-100.0%
YoY
|
$413.0M
838.64%
YoY
|
$44.00M
76.0%
YoY
|
| Cash From Financing Activities |
-$233.0M
-23.86%
YoY
|
-$306.0M
-20.1%
YoY
|
-$383.0M
0.52%
YoY
|
-$381.0M
7.02%
YoY
|
-$356.0M
91.4%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$305.0M
0.66%
YoY
|
$303.0M
-19.2%
YoY
|
$375.0M
-10.5%
YoY
|
$419.0M
-9.5%
YoY
|
$463.0M
73.41%
YoY
|
| Cash From Investing Activities |
-$21.00M
-34.38%
YoY
|
-$32.00M
-34.69%
YoY
|
-$49.00M
172.22%
YoY
|
-$18.00M
-41.94%
YoY
|
-$31.00M
-39.22%
YoY
|
| Cash From Financing Activities |
-$233.0M
-23.86%
YoY
|
-$306.0M
-20.1%
YoY
|
-$383.0M
0.52%
YoY
|
-$381.0M
7.02%
YoY
|
-$356.0M
91.4%
YoY
|
| Net Change In Cash |
$73.00M
-212.31%
YoY
|
-$65.00M
14.04%
YoY
|
-$57.00M
137.5%
YoY
|
-$24.00M
-138.71%
YoY
|
$62.00M
67.57%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$305.0M
0.66%
YoY
|
$303.0M
-19.2%
YoY
|
$375.0M
-10.5%
YoY
|
$419.0M
-9.5%
YoY
|
$463.0M
73.41%
YoY
|
| Capital Expenditures |
$19.00M
-20.83%
YoY
|
$24.00M
20.0%
YoY
|
$20.00M
42.86%
YoY
|
$14.00M
-50.0%
YoY
|
$28.00M
-36.36%
YoY
|
| Free Cash Flow |
$286.0M
2.51%
YoY
|
$279.0M
-21.41%
YoY
|
$355.0M
-12.35%
YoY
|
$405.0M
-6.9%
YoY
|
$435.0M
95.07%
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 |
$335.0M
661.36%
YoY
|
$37.00M
48.0%
YoY
|
$40.00M
25.0%
YoY
|
$9.000M
-75.68%
YoY
|
$44.00M
120.0%
YoY
|
$25.00M
-457.14%
YoY
|
$32.00M
166.67%
YoY
|
$37.00M
117.65%
YoY
|
$20.00M
-50.0%
YoY
|
-$7.000M
0.0%
YoY
|
$12.00M
50.0%
YoY
|
$17.00M
-525.0%
YoY
|
$40.00M
11.11%
YoY
|
-$7.000M
-121.21%
YoY
|
$8.000M
-52.94%
YoY
|
-$4.000M
-109.09%
YoY
|
$36.00M
-32.08%
YoY
|
$33.00M
560.0%
YoY
|
$17.00M
-1800.0%
YoY
|
| Depreciation, Depletion And Amortization |
$25.00M
25.0%
YoY
|
$23.00M
4.55%
YoY
|
$24.00M
-4.0%
YoY
|
$23.00M
-11.54%
YoY
|
$20.00M
-25.93%
YoY
|
$22.00M
-26.67%
YoY
|
$25.00M
-7.41%
YoY
|
$26.00M
-16.13%
YoY
|
$27.00M
-3.57%
YoY
|
$30.00M
-9.09%
YoY
|
$27.00M
-3.57%
YoY
|
$31.00M
-6.06%
YoY
|
$28.00M
-30.0%
YoY
|
$33.00M
-8.33%
YoY
|
$28.00M
-24.32%
YoY
|
$33.00M
-10.81%
YoY
|
$40.00M
2.56%
YoY
|
$36.00M
-21.74%
YoY
|
$37.00M
-9.76%
YoY
|
| Cash From Operating Activities |
$401.0M
4912.5%
YoY
|
$160.0M
2.56%
YoY
|
$94.00M
22.08%
YoY
|
$43.00M
0.0%
YoY
|
$8.000M
-70.37%
YoY
|
$156.0M
-11.36%
YoY
|
$77.00M
87.8%
YoY
|
$43.00M
-12.24%
YoY
|
$27.00M
-75.23%
YoY
|
$176.0M
36.43%
YoY
|
$41.00M
20.59%
YoY
|
$49.00M
-53.33%
YoY
|
$109.0M
-27.81%
YoY
|
$129.0M
35.79%
YoY
|
$34.00M
3.03%
YoY
|
$105.0M
-53.33%
YoY
|
$151.0M
37.27%
YoY
|
$95.00M
69.64%
YoY
|
$33.00M
-53.52%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$10.00M
900.0%
YoY
|
$9.000M
12.5%
YoY
|
$6.000M
-25.0%
YoY
|
$4.000M
0.0%
YoY
|
$1.000M
-83.33%
YoY
|
$8.000M
0.0%
YoY
|
$8.000M
60.0%
YoY
|
$4.000M
33.33%
YoY
|
$6.000M
50.0%
YoY
|
$8.000M
-11.11%
YoY
|
$5.000M
-266.67%
YoY
|
$3.000M
-200.0%
YoY
|
$4.000M
300.0%
YoY
|
$9.000M
-190.0%
YoY
|
-$3.000M
-70.0%
YoY
|
-$3.000M
-50.0%
YoY
|
$1.000M
-75.0%
YoY
|
-$10.00M
-9.09%
YoY
|
-$10.00M
-23.08%
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 |
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
0.0%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
-92.31%
YoY
|
-$2.000M
-87.5%
YoY
|
-$1.000M
N/A
|
$2.000M
N/A
|
-$13.00M
550.0%
YoY
|
-$16.00M
N/A
|
N/A
|
$0.00
N/A
|
-$2.000M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
-$11.00M
1000.0%
YoY
|
-$9.000M
0.0%
YoY
|
-$6.000M
-40.0%
YoY
|
-$5.000M
0.0%
YoY
|
-$1.000M
-87.5%
YoY
|
-$9.000M
-57.14%
YoY
|
-$10.00M
-52.38%
YoY
|
-$5.000M
66.67%
YoY
|
-$8.000M
100.0%
YoY
|
-$21.00M
90.91%
YoY
|
-$21.00M
600.0%
YoY
|
-$3.000M
0.0%
YoY
|
-$4.000M
300.0%
YoY
|
-$11.00M
10.0%
YoY
|
-$3.000M
-70.0%
YoY
|
-$3.000M
-50.0%
YoY
|
-$1.000M
-80.0%
YoY
|
-$10.00M
-9.09%
YoY
|
-$10.00M
-23.08%
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 |
$34.00M
-22.73%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$44.00M
-64.52%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$124.0M
47.62%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$84.00M
-72.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$300.0M
261.45%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$6.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$6.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$13.00M
116.67%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$62.00M
-8.82%
YoY
|
-$64.00M
23.08%
YoY
|
-$50.00M
47.06%
YoY
|
-$51.00M
-27.14%
YoY
|
-$68.00M
-54.67%
YoY
|
-$52.00M
100.0%
YoY
|
-$34.00M
-78.88%
YoY
|
-$70.00M
-17.65%
YoY
|
-$150.0M
35.14%
YoY
|
-$26.00M
-57.38%
YoY
|
-$161.0M
250.0%
YoY
|
-$85.00M
-249.12%
YoY
|
-$111.0M
-66.47%
YoY
|
-$61.00M
-41.35%
YoY
|
-$46.00M
-46.51%
YoY
|
$57.00M
-176.0%
YoY
|
-$331.0M
263.74%
YoY
|
-$104.0M
85.71%
YoY
|
-$86.00M
273.91%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$401.0M
4912.5%
YoY
|
$160.0M
2.56%
YoY
|
$94.00M
22.08%
YoY
|
$43.00M
0.0%
YoY
|
$8.000M
-70.37%
YoY
|
$156.0M
-11.36%
YoY
|
$77.00M
87.8%
YoY
|
$43.00M
-12.24%
YoY
|
$27.00M
-75.23%
YoY
|
$176.0M
36.43%
YoY
|
$41.00M
20.59%
YoY
|
$49.00M
-53.33%
YoY
|
$109.0M
-27.81%
YoY
|
$129.0M
35.79%
YoY
|
$34.00M
3.03%
YoY
|
$105.0M
-53.33%
YoY
|
$151.0M
37.27%
YoY
|
$95.00M
69.64%
YoY
|
$33.00M
-53.52%
YoY
|
| Cash From Investing Activities |
-$11.00M
1000.0%
YoY
|
-$9.000M
0.0%
YoY
|
-$6.000M
-40.0%
YoY
|
-$5.000M
0.0%
YoY
|
-$1.000M
-87.5%
YoY
|
-$9.000M
-57.14%
YoY
|
-$10.00M
-52.38%
YoY
|
-$5.000M
66.67%
YoY
|
-$8.000M
100.0%
YoY
|
-$21.00M
90.91%
YoY
|
-$21.00M
600.0%
YoY
|
-$3.000M
0.0%
YoY
|
-$4.000M
300.0%
YoY
|
-$11.00M
10.0%
YoY
|
-$3.000M
-70.0%
YoY
|
-$3.000M
-50.0%
YoY
|
-$1.000M
-80.0%
YoY
|
-$10.00M
-9.09%
YoY
|
-$10.00M
-23.08%
YoY
|
| Cash From Financing Activities |
-$62.00M
-8.82%
YoY
|
-$64.00M
23.08%
YoY
|
-$50.00M
47.06%
YoY
|
-$51.00M
-27.14%
YoY
|
-$68.00M
-54.67%
YoY
|
-$52.00M
100.0%
YoY
|
-$34.00M
-78.88%
YoY
|
-$70.00M
-17.65%
YoY
|
-$150.0M
35.14%
YoY
|
-$26.00M
-57.38%
YoY
|
-$161.0M
250.0%
YoY
|
-$85.00M
-249.12%
YoY
|
-$111.0M
-66.47%
YoY
|
-$61.00M
-41.35%
YoY
|
-$46.00M
-46.51%
YoY
|
$57.00M
-176.0%
YoY
|
-$331.0M
263.74%
YoY
|
-$104.0M
85.71%
YoY
|
-$86.00M
273.91%
YoY
|
| Net Change In Cash |
$322.0M
-719.23%
YoY
|
$87.00M
-8.42%
YoY
|
$38.00M
15.15%
YoY
|
-$13.00M
-59.38%
YoY
|
-$52.00M
-64.86%
YoY
|
$95.00M
-26.36%
YoY
|
$33.00M
-123.4%
YoY
|
-$32.00M
-17.95%
YoY
|
-$148.0M
825.0%
YoY
|
$129.0M
126.32%
YoY
|
-$141.0M
840.0%
YoY
|
-$39.00M
-124.53%
YoY
|
-$16.00M
-91.44%
YoY
|
$57.00M
-400.0%
YoY
|
-$15.00M
-76.19%
YoY
|
$159.0M
10.42%
YoY
|
-$187.0M
-2177.78%
YoY
|
-$19.00M
72.73%
YoY
|
-$63.00M
-280.0%
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 |
$401.0M
4912.5%
YoY
|
$160.0M
2.56%
YoY
|
$94.00M
22.08%
YoY
|
$43.00M
0.0%
YoY
|
$8.000M
-70.37%
YoY
|
$156.0M
-11.36%
YoY
|
$77.00M
87.8%
YoY
|
$43.00M
-12.24%
YoY
|
$27.00M
-75.23%
YoY
|
$176.0M
36.43%
YoY
|
$41.00M
20.59%
YoY
|
$49.00M
-53.33%
YoY
|
$109.0M
-27.81%
YoY
|
$129.0M
35.79%
YoY
|
$34.00M
3.03%
YoY
|
$105.0M
-53.33%
YoY
|
$151.0M
37.27%
YoY
|
$95.00M
69.64%
YoY
|
$33.00M
-53.52%
YoY
|
| Capital Expenditures |
$10.00M
900.0%
YoY
|
$9.000M
12.5%
YoY
|
$6.000M
-25.0%
YoY
|
$4.000M
0.0%
YoY
|
$1.000M
-83.33%
YoY
|
$8.000M
0.0%
YoY
|
$8.000M
60.0%
YoY
|
$4.000M
33.33%
YoY
|
$6.000M
50.0%
YoY
|
$8.000M
-11.11%
YoY
|
$5.000M
-266.67%
YoY
|
$3.000M
-200.0%
YoY
|
$4.000M
300.0%
YoY
|
$9.000M
-190.0%
YoY
|
-$3.000M
-70.0%
YoY
|
-$3.000M
-50.0%
YoY
|
$1.000M
-75.0%
YoY
|
-$10.00M
-9.09%
YoY
|
-$10.00M
-23.08%
YoY
|
| Free Cash Flow |
$391.0M
5485.71%
YoY
|
$151.0M
2.03%
YoY
|
$88.00M
27.54%
YoY
|
$39.00M
0.0%
YoY
|
$7.000M
-66.67%
YoY
|
$148.0M
-11.9%
YoY
|
$69.00M
91.67%
YoY
|
$39.00M
-15.22%
YoY
|
$21.00M
-80.0%
YoY
|
$168.0M
40.0%
YoY
|
$36.00M
-2.7%
YoY
|
$46.00M
-57.41%
YoY
|
$105.0M
-30.0%
YoY
|
$120.0M
14.29%
YoY
|
$37.00M
-13.95%
YoY
|
$108.0M
-53.25%
YoY
|
$150.0M
41.51%
YoY
|
$105.0M
56.72%
YoY
|
$43.00M
-48.81%
YoY
|
Loading...