|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$230.0M
-44.04%
YoY
|
$411.0M
3.79%
YoY
|
$396.0M
10.92%
YoY
|
$357.0M
15.91%
YoY
|
$308.0M
-220.78%
YoY
|
| Depreciation, Depletion And Amortization |
$124.0M
7.83%
YoY
|
$115.0M
2.68%
YoY
|
$112.0M
-5.88%
YoY
|
$119.0M
-4.03%
YoY
|
$124.0M
-1.59%
YoY
|
| Cash From Operating Activities |
$640.0M
37.93%
YoY
|
$464.0M
32.57%
YoY
|
$350.0M
-20.81%
YoY
|
$442.0M
-22.18%
YoY
|
$568.0M
51.87%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$117.0M
44.44%
YoY
|
$81.00M
9.46%
YoY
|
$74.00M
42.31%
YoY
|
$52.00M
-8.77%
YoY
|
$57.00M
-17.39%
YoY
|
| Acquisitions |
$1.000M
-97.73%
YoY
|
$44.00M
633.33%
YoY
|
$6.000M
200.0%
YoY
|
$2.000M
-94.59%
YoY
|
$37.00M
N/A
|
| Other Investing Activities |
$1.000M
0.0%
YoY
|
$1.000M
N/A
|
$0.00
-100.0%
YoY
|
-$1.000M
0.0%
YoY
|
-$1.000M
-88.89%
YoY
|
| Cash From Investing Activities |
-$107.0M
-13.71%
YoY
|
-$124.0M
55.0%
YoY
|
-$80.00M
60.0%
YoY
|
-$50.00M
-46.24%
YoY
|
-$93.00M
43.08%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$267.0M
-221.92%
YoY
|
$219.0M
-27.0%
YoY
|
$300.0M
-12.02%
YoY
|
$341.0M
2335.71%
YoY
|
$14.00M
-88.43%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$443.0M
-3.28%
YoY
|
-$458.0M
-8.4%
YoY
|
-$500.0M
155.1%
YoY
|
-$196.0M
-84.78%
YoY
|
-$1.288B
-356.57%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$640.0M
37.93%
YoY
|
$464.0M
32.57%
YoY
|
$350.0M
-20.81%
YoY
|
$442.0M
-22.18%
YoY
|
$568.0M
51.87%
YoY
|
| Cash From Investing Activities |
-$107.0M
-13.71%
YoY
|
-$124.0M
55.0%
YoY
|
-$80.00M
60.0%
YoY
|
-$50.00M
-46.24%
YoY
|
-$93.00M
43.08%
YoY
|
| Cash From Financing Activities |
-$443.0M
-3.28%
YoY
|
-$458.0M
-8.4%
YoY
|
-$500.0M
155.1%
YoY
|
-$196.0M
-84.78%
YoY
|
-$1.288B
-356.57%
YoY
|
| Net Change In Cash |
$640.0M
-596.12%
YoY
|
-$129.0M
-43.91%
YoY
|
-$230.0M
-220.42%
YoY
|
$191.0M
-123.29%
YoY
|
-$820.0M
-200.61%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$640.0M
37.93%
YoY
|
$464.0M
32.57%
YoY
|
$350.0M
-20.81%
YoY
|
$442.0M
-22.18%
YoY
|
$568.0M
51.87%
YoY
|
| Capital Expenditures |
$117.0M
44.44%
YoY
|
$81.00M
9.46%
YoY
|
$74.00M
42.31%
YoY
|
$52.00M
-8.77%
YoY
|
$57.00M
-17.39%
YoY
|
| Free Cash Flow |
$523.0M
36.55%
YoY
|
$383.0M
38.77%
YoY
|
$276.0M
-29.23%
YoY
|
$390.0M
-23.68%
YoY
|
$511.0M
67.54%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$79.00M
8.22%
YoY
|
-$61.00M
-151.26%
YoY
|
$111.0M
14.43%
YoY
|
$108.0M
-16.28%
YoY
|
$73.00M
10.61%
YoY
|
$119.0M
-7.75%
YoY
|
$97.00M
-11.82%
YoY
|
$129.0M
37.23%
YoY
|
$66.00M
3.13%
YoY
|
$129.0M
41.76%
YoY
|
$110.0M
-5.17%
YoY
|
$94.00M
-6.0%
YoY
|
$64.00M
25.49%
YoY
|
$91.00M
-14.95%
YoY
|
$116.0M
14.85%
YoY
|
$100.0M
38.89%
YoY
|
$51.00M
75.86%
YoY
|
$107.0M
5250.0%
YoY
|
$101.0M
152.5%
YoY
|
$72.00M
-143.9%
YoY
|
| Depreciation, Depletion And Amortization |
$32.00M
6.67%
YoY
|
$32.00M
10.34%
YoY
|
$31.00M
3.33%
YoY
|
$31.00M
10.71%
YoY
|
$30.00M
7.14%
YoY
|
$29.00M
0.0%
YoY
|
$30.00M
7.14%
YoY
|
$28.00M
3.7%
YoY
|
$28.00M
0.0%
YoY
|
$29.00M
3.57%
YoY
|
$28.00M
-6.67%
YoY
|
$27.00M
-12.9%
YoY
|
$28.00M
-6.67%
YoY
|
$28.00M
-9.68%
YoY
|
$30.00M
0.0%
YoY
|
$31.00M
-3.13%
YoY
|
$30.00M
-3.23%
YoY
|
$31.00M
-3.13%
YoY
|
$30.00M
-6.25%
YoY
|
$32.00M
3.23%
YoY
|
| Cash From Operating Activities |
$38.00M
-68.6%
YoY
|
$124.0M
26.53%
YoY
|
$163.0M
12.41%
YoY
|
$232.0M
33.33%
YoY
|
$121.0M
157.45%
YoY
|
$98.00M
-35.53%
YoY
|
$145.0M
64.77%
YoY
|
$174.0M
68.93%
YoY
|
$47.00M
571.43%
YoY
|
$152.0M
-13.14%
YoY
|
$88.00M
137.84%
YoY
|
$103.0M
15.73%
YoY
|
$7.000M
-95.04%
YoY
|
$175.0M
31.58%
YoY
|
$37.00M
-74.48%
YoY
|
$89.00M
-58.02%
YoY
|
$141.0M
80.77%
YoY
|
$133.0M
-11.33%
YoY
|
$145.0M
54.26%
YoY
|
$212.0M
190.41%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$19.00M
-9.52%
YoY
|
$32.00M
39.13%
YoY
|
$27.00M
35.0%
YoY
|
$37.00M
48.0%
YoY
|
$21.00M
-63.16%
YoY
|
$23.00M
-28.13%
YoY
|
$20.00M
42.86%
YoY
|
$25.00M
56.25%
YoY
|
$57.00M
375.0%
YoY
|
$32.00M
100.0%
YoY
|
$14.00M
-200.0%
YoY
|
$16.00M
-214.29%
YoY
|
$12.00M
20.0%
YoY
|
$16.00M
-194.12%
YoY
|
-$14.00M
-6.67%
YoY
|
-$14.00M
-6.67%
YoY
|
$10.00M
-16.67%
YoY
|
-$17.00M
30.77%
YoY
|
-$15.00M
-11.76%
YoY
|
-$15.00M
-16.67%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
-97.5%
YoY
|
N/A
|
N/A
|
N/A
|
$40.00M
566.67%
YoY
|
N/A
|
N/A
|
N/A
|
$6.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$1.000M
N/A
|
$3.000M
N/A
|
-$3.000M
N/A
|
$11.00M
1000.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
N/A
|
$0.00
-100.0%
YoY
|
-$2.000M
N/A
|
$1.000M
-88.89%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
0.0%
YoY
|
$0.00
-100.0%
YoY
|
$9.000M
N/A
|
$1.000M
N/A
|
-$1.000M
N/A
|
$1.000M
-97.83%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
| Cash From Investing Activities |
-$18.00M
-18.18%
YoY
|
-$29.00M
26.09%
YoY
|
-$30.00M
50.0%
YoY
|
-$26.00M
8.33%
YoY
|
-$22.00M
-61.4%
YoY
|
-$23.00M
-32.35%
YoY
|
-$20.00M
53.85%
YoY
|
-$24.00M
50.0%
YoY
|
-$57.00M
235.29%
YoY
|
-$34.00M
112.5%
YoY
|
-$13.00M
160.0%
YoY
|
-$16.00M
23.08%
YoY
|
-$17.00M
6.25%
YoY
|
-$16.00M
0.0%
YoY
|
-$5.000M
-66.67%
YoY
|
-$13.00M
-13.33%
YoY
|
-$16.00M
-65.96%
YoY
|
-$16.00M
-148.48%
YoY
|
-$15.00M
-75.81%
YoY
|
-$15.00M
-16.67%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$83.00M
22.06%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$68.00M
172.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$25.00M
-124.75%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$95.00M
N/A
|
$101.0M
124.44%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$45.00M
-2350.0%
YoY
|
N/A
N/A
|
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
|
N/A
|
| Cash From Financing Activities |
$7.000M
-111.11%
YoY
|
-$83.00M
-1.19%
YoY
|
-$105.0M
-7.08%
YoY
|
-$192.0M
-58.62%
YoY
|
-$63.00M
-131.03%
YoY
|
-$84.00M
50.0%
YoY
|
-$113.0M
94.83%
YoY
|
-$464.0M
979.07%
YoY
|
$203.0M
-159.18%
YoY
|
-$56.00M
-125.69%
YoY
|
-$58.00M
-41.41%
YoY
|
-$43.00M
-81.78%
YoY
|
-$343.0M
334.18%
YoY
|
$218.0M
-334.41%
YoY
|
-$99.00M
2.06%
YoY
|
-$236.0M
10.28%
YoY
|
-$79.00M
-91.06%
YoY
|
-$93.00M
-65.93%
YoY
|
-$97.00M
-154.8%
YoY
|
-$214.0M
345.83%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$38.00M
-68.6%
YoY
|
$124.0M
26.53%
YoY
|
$163.0M
12.41%
YoY
|
$232.0M
33.33%
YoY
|
$121.0M
157.45%
YoY
|
$98.00M
-35.53%
YoY
|
$145.0M
64.77%
YoY
|
$174.0M
68.93%
YoY
|
$47.00M
571.43%
YoY
|
$152.0M
-13.14%
YoY
|
$88.00M
137.84%
YoY
|
$103.0M
15.73%
YoY
|
$7.000M
-95.04%
YoY
|
$175.0M
31.58%
YoY
|
$37.00M
-74.48%
YoY
|
$89.00M
-58.02%
YoY
|
$141.0M
80.77%
YoY
|
$133.0M
-11.33%
YoY
|
$145.0M
54.26%
YoY
|
$212.0M
190.41%
YoY
|
| Cash From Investing Activities |
-$18.00M
-18.18%
YoY
|
-$29.00M
26.09%
YoY
|
-$30.00M
50.0%
YoY
|
-$26.00M
8.33%
YoY
|
-$22.00M
-61.4%
YoY
|
-$23.00M
-32.35%
YoY
|
-$20.00M
53.85%
YoY
|
-$24.00M
50.0%
YoY
|
-$57.00M
235.29%
YoY
|
-$34.00M
112.5%
YoY
|
-$13.00M
160.0%
YoY
|
-$16.00M
23.08%
YoY
|
-$17.00M
6.25%
YoY
|
-$16.00M
0.0%
YoY
|
-$5.000M
-66.67%
YoY
|
-$13.00M
-13.33%
YoY
|
-$16.00M
-65.96%
YoY
|
-$16.00M
-148.48%
YoY
|
-$15.00M
-75.81%
YoY
|
-$15.00M
-16.67%
YoY
|
| Cash From Financing Activities |
$7.000M
-111.11%
YoY
|
-$83.00M
-1.19%
YoY
|
-$105.0M
-7.08%
YoY
|
-$192.0M
-58.62%
YoY
|
-$63.00M
-131.03%
YoY
|
-$84.00M
50.0%
YoY
|
-$113.0M
94.83%
YoY
|
-$464.0M
979.07%
YoY
|
$203.0M
-159.18%
YoY
|
-$56.00M
-125.69%
YoY
|
-$58.00M
-41.41%
YoY
|
-$43.00M
-81.78%
YoY
|
-$343.0M
334.18%
YoY
|
$218.0M
-334.41%
YoY
|
-$99.00M
2.06%
YoY
|
-$236.0M
10.28%
YoY
|
-$79.00M
-91.06%
YoY
|
-$93.00M
-65.93%
YoY
|
-$97.00M
-154.8%
YoY
|
-$214.0M
345.83%
YoY
|
| Net Change In Cash |
$30.00M
-21.05%
YoY
|
$12.00M
-233.33%
YoY
|
$28.00M
133.33%
YoY
|
$14.00M
-104.46%
YoY
|
$38.00M
-80.31%
YoY
|
-$9.000M
-114.52%
YoY
|
$12.00M
-29.41%
YoY
|
-$314.0M
-813.64%
YoY
|
$193.0M
-154.52%
YoY
|
$62.00M
-83.55%
YoY
|
$17.00M
-125.37%
YoY
|
$44.00M
-127.5%
YoY
|
-$354.0M
-808.0%
YoY
|
$377.0M
1470.83%
YoY
|
-$67.00M
-303.03%
YoY
|
-$160.0M
841.18%
YoY
|
$50.00M
-105.84%
YoY
|
$24.00M
-126.67%
YoY
|
$33.00M
-84.21%
YoY
|
-$17.00M
-342.86%
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
|
N/A
|
| Cash From Operating Activities |
$38.00M
-68.6%
YoY
|
$124.0M
26.53%
YoY
|
$163.0M
12.41%
YoY
|
$232.0M
33.33%
YoY
|
$121.0M
157.45%
YoY
|
$98.00M
-35.53%
YoY
|
$145.0M
64.77%
YoY
|
$174.0M
68.93%
YoY
|
$47.00M
571.43%
YoY
|
$152.0M
-13.14%
YoY
|
$88.00M
137.84%
YoY
|
$103.0M
15.73%
YoY
|
$7.000M
-95.04%
YoY
|
$175.0M
31.58%
YoY
|
$37.00M
-74.48%
YoY
|
$89.00M
-58.02%
YoY
|
$141.0M
80.77%
YoY
|
$133.0M
-11.33%
YoY
|
$145.0M
54.26%
YoY
|
$212.0M
190.41%
YoY
|
| Capital Expenditures |
$19.00M
-9.52%
YoY
|
$32.00M
39.13%
YoY
|
$27.00M
35.0%
YoY
|
$37.00M
48.0%
YoY
|
$21.00M
-63.16%
YoY
|
$23.00M
-28.13%
YoY
|
$20.00M
42.86%
YoY
|
$25.00M
56.25%
YoY
|
$57.00M
375.0%
YoY
|
$32.00M
100.0%
YoY
|
$14.00M
-200.0%
YoY
|
$16.00M
-214.29%
YoY
|
$12.00M
20.0%
YoY
|
$16.00M
-194.12%
YoY
|
-$14.00M
-6.67%
YoY
|
-$14.00M
-6.67%
YoY
|
$10.00M
-16.67%
YoY
|
-$17.00M
30.77%
YoY
|
-$15.00M
-11.76%
YoY
|
-$15.00M
-16.67%
YoY
|
| Free Cash Flow |
$19.00M
-81.0%
YoY
|
$92.00M
22.67%
YoY
|
$136.0M
8.8%
YoY
|
$195.0M
30.87%
YoY
|
$100.0M
-1100.0%
YoY
|
$75.00M
-37.5%
YoY
|
$125.0M
68.92%
YoY
|
$149.0M
71.26%
YoY
|
-$10.00M
100.0%
YoY
|
$120.0M
-24.53%
YoY
|
$74.00M
45.1%
YoY
|
$87.00M
-15.53%
YoY
|
-$5.000M
-103.82%
YoY
|
$159.0M
6.0%
YoY
|
$51.00M
-68.13%
YoY
|
$103.0M
-54.63%
YoY
|
$131.0M
98.48%
YoY
|
$150.0M
-7.98%
YoY
|
$160.0M
44.14%
YoY
|
$227.0M
149.45%
YoY
|
Loading...