|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$221.0M
-34.03%
YoY
|
$335.0M
-35.33%
YoY
|
$518.0M
72.67%
YoY
|
$300.0M
35.81%
YoY
|
$220.9M
-2183.96%
YoY
|
| Depreciation, Depletion And Amortization |
$157.0M
91.46%
YoY
|
$82.00M
45.39%
YoY
|
$56.40M
19.49%
YoY
|
$47.20M
-5.98%
YoY
|
$50.20M
1.01%
YoY
|
| Cash From Operating Activities |
$440.0M
34.97%
YoY
|
$326.0M
-29.02%
YoY
|
$459.3M
75.84%
YoY
|
$261.2M
-10.97%
YoY
|
$293.4M
30.17%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$118.0M
-13.87%
YoY
|
$137.0M
7.7%
YoY
|
$127.2M
16.06%
YoY
|
$109.6M
-283.58%
YoY
|
-$59.70M
-7.44%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$2.001B
8307.56%
YoY
|
$23.80M
-52.5%
YoY
|
$50.10M
17.33%
YoY
|
$42.70M
N/A
|
| Other Investing Activities |
-$38.00M
280.0%
YoY
|
-$10.00M
233.33%
YoY
|
-$3.000M
-46.43%
YoY
|
-$5.600M
-86.82%
YoY
|
-$42.50M
N/A
|
| Cash From Investing Activities |
$32.00M
-101.5%
YoY
|
-$2.127B
1759.27%
YoY
|
-$114.4M
-25.76%
YoY
|
-$154.1M
50.78%
YoY
|
-$102.2M
165.45%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$56.00M
14.29%
YoY
|
$49.00M
-21.97%
YoY
|
$62.80M
-38.01%
YoY
|
$101.3M
3276.67%
YoY
|
$3.000M
-94.64%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$123.0M
-106.7%
YoY
|
$1.837B
-738.29%
YoY
|
-$287.8M
424.23%
YoY
|
-$54.90M
-90.54%
YoY
|
-$580.1M
600.6%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$440.0M
34.97%
YoY
|
$326.0M
-29.02%
YoY
|
$459.3M
75.84%
YoY
|
$261.2M
-10.97%
YoY
|
$293.4M
30.17%
YoY
|
| Cash From Investing Activities |
$32.00M
-101.5%
YoY
|
-$2.127B
1759.27%
YoY
|
-$114.4M
-25.76%
YoY
|
-$154.1M
50.78%
YoY
|
-$102.2M
165.45%
YoY
|
| Cash From Financing Activities |
-$123.0M
-106.7%
YoY
|
$1.837B
-738.29%
YoY
|
-$287.8M
424.23%
YoY
|
-$54.90M
-90.54%
YoY
|
-$580.1M
600.6%
YoY
|
| Net Change In Cash |
$384.0M
2158.82%
YoY
|
$17.00M
-74.47%
YoY
|
$66.60M
79.03%
YoY
|
$37.20M
-109.23%
YoY
|
-$403.2M
-410.15%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$440.0M
34.97%
YoY
|
$326.0M
-29.02%
YoY
|
$459.3M
75.84%
YoY
|
$261.2M
-10.97%
YoY
|
$293.4M
30.17%
YoY
|
| Capital Expenditures |
$118.0M
-13.87%
YoY
|
$137.0M
7.7%
YoY
|
$127.2M
16.06%
YoY
|
$109.6M
-283.58%
YoY
|
-$59.70M
-7.44%
YoY
|
| Free Cash Flow |
$322.0M
70.37%
YoY
|
$189.0M
-43.09%
YoY
|
$332.1M
119.06%
YoY
|
$151.6M
-57.07%
YoY
|
$353.1M
21.8%
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 |
-$89.00M
-523.81%
YoY
|
$63.00M
-3250.0%
YoY
|
$65.00M
-26.14%
YoY
|
$72.00M
-48.83%
YoY
|
$21.00M
-80.65%
YoY
|
-$2.000M
-101.58%
YoY
|
$88.00M
-26.17%
YoY
|
$140.7M
-11.73%
YoY
|
$108.5M
-3.64%
YoY
|
$126.9M
37.64%
YoY
|
$119.2M
45.72%
YoY
|
$159.4M
115.11%
YoY
|
$112.6M
116.96%
YoY
|
$92.20M
56.8%
YoY
|
$81.80M
70.06%
YoY
|
$74.10M
0.27%
YoY
|
$51.90M
29.43%
YoY
|
$58.80M
232.2%
YoY
|
$48.10M
729.31%
YoY
|
| Depreciation, Depletion And Amortization |
$77.00M
97.44%
YoY
|
$38.00M
2.7%
YoY
|
$40.00M
166.67%
YoY
|
$39.00M
158.28%
YoY
|
$39.00M
161.74%
YoY
|
$37.00M
93.72%
YoY
|
$15.00M
20.97%
YoY
|
$15.10M
17.97%
YoY
|
$14.90M
23.14%
YoY
|
$19.10M
57.85%
YoY
|
$12.40M
6.9%
YoY
|
$12.80M
8.47%
YoY
|
$12.10M
3.42%
YoY
|
$12.10M
-1.63%
YoY
|
$11.60M
-7.94%
YoY
|
$11.80M
-5.6%
YoY
|
$11.70M
-8.59%
YoY
|
$12.30M
-8.21%
YoY
|
$12.60M
-0.79%
YoY
|
| Cash From Operating Activities |
-$31.00M
47.62%
YoY
|
$205.0M
15.82%
YoY
|
$154.0M
32.3%
YoY
|
$102.0M
53.38%
YoY
|
-$21.00M
-38.05%
YoY
|
$177.0M
-7.18%
YoY
|
$116.4M
-16.14%
YoY
|
$66.50M
-44.9%
YoY
|
-$33.90M
-472.53%
YoY
|
$190.7M
21.46%
YoY
|
$138.8M
63.49%
YoY
|
$120.7M
70.0%
YoY
|
$9.100M
-117.6%
YoY
|
$157.0M
-611.4%
YoY
|
$84.90M
54.64%
YoY
|
$71.00M
-45.84%
YoY
|
-$51.70M
-137.44%
YoY
|
-$30.70M
-122.49%
YoY
|
$54.90M
-28.33%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$26.00M
-27.78%
YoY
|
$34.00M
-30.61%
YoY
|
$24.00M
-16.67%
YoY
|
$24.00M
-0.83%
YoY
|
$36.00M
2.86%
YoY
|
$49.00M
-11.87%
YoY
|
$28.80M
-11.38%
YoY
|
$24.20M
28.72%
YoY
|
$35.00M
72.41%
YoY
|
$55.60M
80.52%
YoY
|
$32.50M
-202.2%
YoY
|
$18.80M
-169.89%
YoY
|
$20.30M
-201.0%
YoY
|
$30.80M
-210.0%
YoY
|
-$31.80M
307.69%
YoY
|
-$26.90M
62.05%
YoY
|
-$20.10M
175.34%
YoY
|
-$28.00M
164.15%
YoY
|
-$7.800M
-33.9%
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 |
-$26.00M
160.0%
YoY
|
$110.0M
-105.51%
YoY
|
$18.00M
17900.0%
YoY
|
$12.00M
37.93%
YoY
|
-$10.00M
1150.0%
YoY
|
-$1.998B
36900.0%
YoY
|
$100.0K
0.0%
YoY
|
$8.700M
-68.36%
YoY
|
-$800.0K
33.33%
YoY
|
-$5.400M
-590.91%
YoY
|
$100.0K
-100.26%
YoY
|
$27.50M
-685.11%
YoY
|
-$600.0K
-80.65%
YoY
|
$1.100M
-237.5%
YoY
|
-$37.80M
122.35%
YoY
|
-$4.700M
-81.85%
YoY
|
-$3.100M
-358.33%
YoY
|
-$800.0K
-106.61%
YoY
|
-$17.00M
-365.63%
YoY
|
| Cash From Investing Activities |
-$467.0M
1696.15%
YoY
|
$76.00M
-103.71%
YoY
|
-$6.000M
-79.09%
YoY
|
-$12.00M
-22.58%
YoY
|
-$26.00M
-27.37%
YoY
|
-$2.047B
3255.74%
YoY
|
-$28.70M
-11.42%
YoY
|
-$15.50M
-278.16%
YoY
|
-$35.80M
20.54%
YoY
|
-$61.00M
105.39%
YoY
|
-$32.40M
-53.45%
YoY
|
$8.700M
-127.53%
YoY
|
-$29.70M
28.02%
YoY
|
-$29.70M
3.13%
YoY
|
-$69.60M
180.65%
YoY
|
-$31.60M
-25.65%
YoY
|
-$23.20M
280.33%
YoY
|
-$28.80M
-2020.0%
YoY
|
-$24.80M
359.26%
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 |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$32.00M
1003.45%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.900M
-12.12%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.300M
-81.36%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$17.70M
8750.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
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 Financing Activities |
$122.0M
-344.0%
YoY
|
-$25.00M
-101.3%
YoY
|
-$14.00M
-78.66%
YoY
|
-$34.00M
-63.68%
YoY
|
-$50.00M
-170.22%
YoY
|
$1.925B
-1613.36%
YoY
|
-$65.60M
57.69%
YoY
|
-$93.60M
7.22%
YoY
|
$71.20M
-324.61%
YoY
|
-$127.2M
86.51%
YoY
|
-$41.60M
68.42%
YoY
|
-$87.30M
-973.0%
YoY
|
-$31.70M
-213.21%
YoY
|
-$68.20M
-70.53%
YoY
|
-$24.70M
124.55%
YoY
|
$10.00M
-108.14%
YoY
|
$28.00M
-113.03%
YoY
|
-$231.4M
11470.0%
YoY
|
-$11.00M
478.95%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$31.00M
47.62%
YoY
|
$205.0M
15.82%
YoY
|
$154.0M
32.3%
YoY
|
$102.0M
53.38%
YoY
|
-$21.00M
-38.05%
YoY
|
$177.0M
-7.18%
YoY
|
$116.4M
-16.14%
YoY
|
$66.50M
-44.9%
YoY
|
-$33.90M
-472.53%
YoY
|
$190.7M
21.46%
YoY
|
$138.8M
63.49%
YoY
|
$120.7M
70.0%
YoY
|
$9.100M
-117.6%
YoY
|
$157.0M
-611.4%
YoY
|
$84.90M
54.64%
YoY
|
$71.00M
-45.84%
YoY
|
-$51.70M
-137.44%
YoY
|
-$30.70M
-122.49%
YoY
|
$54.90M
-28.33%
YoY
|
| Cash From Investing Activities |
-$467.0M
1696.15%
YoY
|
$76.00M
-103.71%
YoY
|
-$6.000M
-79.09%
YoY
|
-$12.00M
-22.58%
YoY
|
-$26.00M
-27.37%
YoY
|
-$2.047B
3255.74%
YoY
|
-$28.70M
-11.42%
YoY
|
-$15.50M
-278.16%
YoY
|
-$35.80M
20.54%
YoY
|
-$61.00M
105.39%
YoY
|
-$32.40M
-53.45%
YoY
|
$8.700M
-127.53%
YoY
|
-$29.70M
28.02%
YoY
|
-$29.70M
3.13%
YoY
|
-$69.60M
180.65%
YoY
|
-$31.60M
-25.65%
YoY
|
-$23.20M
280.33%
YoY
|
-$28.80M
-2020.0%
YoY
|
-$24.80M
359.26%
YoY
|
| Cash From Financing Activities |
$122.0M
-344.0%
YoY
|
-$25.00M
-101.3%
YoY
|
-$14.00M
-78.66%
YoY
|
-$34.00M
-63.68%
YoY
|
-$50.00M
-170.22%
YoY
|
$1.925B
-1613.36%
YoY
|
-$65.60M
57.69%
YoY
|
-$93.60M
7.22%
YoY
|
$71.20M
-324.61%
YoY
|
-$127.2M
86.51%
YoY
|
-$41.60M
68.42%
YoY
|
-$87.30M
-973.0%
YoY
|
-$31.70M
-213.21%
YoY
|
-$68.20M
-70.53%
YoY
|
-$24.70M
124.55%
YoY
|
$10.00M
-108.14%
YoY
|
$28.00M
-113.03%
YoY
|
-$231.4M
11470.0%
YoY
|
-$11.00M
478.95%
YoY
|
| Net Change In Cash |
-$380.0M
322.22%
YoY
|
$256.0M
365.45%
YoY
|
$134.0M
506.33%
YoY
|
$56.00M
-231.46%
YoY
|
-$90.00M
-6100.0%
YoY
|
$55.00M
2100.0%
YoY
|
$22.10M
-65.9%
YoY
|
-$42.60M
-201.19%
YoY
|
$1.500M
-103.01%
YoY
|
$2.500M
-95.77%
YoY
|
$64.80M
-789.36%
YoY
|
$42.10M
-14.78%
YoY
|
-$49.90M
2.89%
YoY
|
$59.10M
-120.32%
YoY
|
-$9.400M
-149.21%
YoY
|
$49.40M
-244.44%
YoY
|
-$48.50M
-47.45%
YoY
|
-$290.9M
-313.9%
YoY
|
$19.10M
-72.44%
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 |
-$31.00M
47.62%
YoY
|
$205.0M
15.82%
YoY
|
$154.0M
32.3%
YoY
|
$102.0M
53.38%
YoY
|
-$21.00M
-38.05%
YoY
|
$177.0M
-7.18%
YoY
|
$116.4M
-16.14%
YoY
|
$66.50M
-44.9%
YoY
|
-$33.90M
-472.53%
YoY
|
$190.7M
21.46%
YoY
|
$138.8M
63.49%
YoY
|
$120.7M
70.0%
YoY
|
$9.100M
-117.6%
YoY
|
$157.0M
-611.4%
YoY
|
$84.90M
54.64%
YoY
|
$71.00M
-45.84%
YoY
|
-$51.70M
-137.44%
YoY
|
-$30.70M
-122.49%
YoY
|
$54.90M
-28.33%
YoY
|
| Capital Expenditures |
$26.00M
-27.78%
YoY
|
$34.00M
-30.61%
YoY
|
$24.00M
-16.67%
YoY
|
$24.00M
-0.83%
YoY
|
$36.00M
2.86%
YoY
|
$49.00M
-11.87%
YoY
|
$28.80M
-11.38%
YoY
|
$24.20M
28.72%
YoY
|
$35.00M
72.41%
YoY
|
$55.60M
80.52%
YoY
|
$32.50M
-202.2%
YoY
|
$18.80M
-169.89%
YoY
|
$20.30M
-201.0%
YoY
|
$30.80M
-210.0%
YoY
|
-$31.80M
307.69%
YoY
|
-$26.90M
62.05%
YoY
|
-$20.10M
175.34%
YoY
|
-$28.00M
164.15%
YoY
|
-$7.800M
-33.9%
YoY
|
| Free Cash Flow |
-$57.00M
0.0%
YoY
|
$171.0M
33.59%
YoY
|
$130.0M
48.4%
YoY
|
$78.00M
84.4%
YoY
|
-$57.00M
-17.27%
YoY
|
$128.0M
-5.26%
YoY
|
$87.60M
-17.59%
YoY
|
$42.30M
-58.49%
YoY
|
-$68.90M
515.18%
YoY
|
$135.1M
7.05%
YoY
|
$106.3M
-8.91%
YoY
|
$101.9M
4.09%
YoY
|
-$11.20M
-64.56%
YoY
|
$126.2M
-4774.07%
YoY
|
$116.7M
86.12%
YoY
|
$97.90M
-33.72%
YoY
|
-$31.60M
-121.73%
YoY
|
-$2.700M
-101.84%
YoY
|
$62.70M
-29.07%
YoY
|
Loading...