|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$316.1M
-24.54%
YoY
|
$418.9M
27.05%
YoY
|
$329.7M
-25.63%
YoY
|
$443.3M
8.16%
YoY
|
$409.9M
24.32%
YoY
|
| Depreciation, Depletion And Amortization |
$112.2M
-12.48%
YoY
|
$128.2M
7.55%
YoY
|
$119.2M
9.55%
YoY
|
$108.8M
9.56%
YoY
|
$99.32M
3.87%
YoY
|
| Cash From Operating Activities |
$662.0M
16.16%
YoY
|
$569.9M
85.76%
YoY
|
$306.8M
3.24%
YoY
|
$297.2M
-46.5%
YoY
|
$555.5M
2.98%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$83.70M
-19.13%
YoY
|
$103.5M
-30.77%
YoY
|
$149.5M
4.2%
YoY
|
$143.5M
37.94%
YoY
|
$104.0M
33.23%
YoY
|
| Acquisitions |
$4.200M
N/A
|
$0.00
-100.0%
YoY
|
$21.00M
-94.78%
YoY
|
$402.4M
1517.11%
YoY
|
$24.88M
-82.0%
YoY
|
| Other Investing Activities |
$10.50M
-76.46%
YoY
|
$44.60M
-643.9%
YoY
|
-$8.200M
-97.94%
YoY
|
-$397.5M
-14630.12%
YoY
|
$2.736M
-101.98%
YoY
|
| Cash From Investing Activities |
-$77.40M
29.65%
YoY
|
-$59.70M
-62.14%
YoY
|
-$157.7M
-71.24%
YoY
|
-$548.2M
326.81%
YoY
|
-$128.5M
-40.55%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$290.0M
18.13%
YoY
|
$245.5M
309.17%
YoY
|
$60.00M
-57.14%
YoY
|
$140.0M
-53.69%
YoY
|
$302.3M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
$400.0M
8.11%
YoY
|
$370.0M
-32.24%
YoY
|
| Cash From Financing Activities |
-$446.1M
-11.68%
YoY
|
-$505.1M
242.44%
YoY
|
-$147.5M
-449.2%
YoY
|
$42.24M
-108.39%
YoY
|
-$503.7M
-21495.54%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$662.0M
16.16%
YoY
|
$569.9M
85.76%
YoY
|
$306.8M
3.24%
YoY
|
$297.2M
-46.5%
YoY
|
$555.5M
2.98%
YoY
|
| Cash From Investing Activities |
-$77.40M
29.65%
YoY
|
-$59.70M
-62.14%
YoY
|
-$157.7M
-71.24%
YoY
|
-$548.2M
326.81%
YoY
|
-$128.5M
-40.55%
YoY
|
| Cash From Financing Activities |
-$446.1M
-11.68%
YoY
|
-$505.1M
242.44%
YoY
|
-$147.5M
-449.2%
YoY
|
$42.24M
-108.39%
YoY
|
-$503.7M
-21495.54%
YoY
|
| Net Change In Cash |
$141.5M
2110.94%
YoY
|
$6.400M
30.61%
YoY
|
$4.900M
-102.25%
YoY
|
-$217.4M
192.63%
YoY
|
-$74.28M
-122.64%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$662.0M
16.16%
YoY
|
$569.9M
85.76%
YoY
|
$306.8M
3.24%
YoY
|
$297.2M
-46.5%
YoY
|
$555.5M
2.98%
YoY
|
| Capital Expenditures |
$83.70M
-19.13%
YoY
|
$103.5M
-30.77%
YoY
|
$149.5M
4.2%
YoY
|
$143.5M
37.94%
YoY
|
$104.0M
33.23%
YoY
|
| Free Cash Flow |
$578.3M
23.99%
YoY
|
$466.4M
196.5%
YoY
|
$157.3M
2.35%
YoY
|
$153.7M
-65.96%
YoY
|
$451.5M
-2.14%
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 |
$67.90M
28.6%
YoY
|
$73.00M
-18.8%
YoY
|
$53.50M
-55.16%
YoY
|
$136.8M
-5.52%
YoY
|
$52.80M
-18.64%
YoY
|
$89.90M
27.81%
YoY
|
$119.3M
-897.3%
YoY
|
$144.8M
-13.53%
YoY
|
$64.90M
-39.27%
YoY
|
$70.34M
-40.17%
YoY
|
-$14.96M
-111.96%
YoY
|
$167.5M
27.71%
YoY
|
$106.9M
53.73%
YoY
|
$117.6M
95.58%
YoY
|
$125.2M
29.93%
YoY
|
$131.1M
-7.77%
YoY
|
$69.51M
-37.55%
YoY
|
$60.11M
-16.74%
YoY
|
$96.32M
8.26%
YoY
|
$142.2M
44.42%
YoY
|
| Depreciation, Depletion And Amortization |
$23.20M
-4.13%
YoY
|
$47.10M
29.4%
YoY
|
$32.20M
4.21%
YoY
|
$31.50M
4.3%
YoY
|
$24.20M
-21.17%
YoY
|
$36.40M
1.62%
YoY
|
$30.90M
13.43%
YoY
|
$30.20M
8.41%
YoY
|
$30.70M
60.3%
YoY
|
$35.82M
20.29%
YoY
|
$27.24M
4.46%
YoY
|
$27.86M
-0.54%
YoY
|
$19.15M
3.6%
YoY
|
$29.78M
12.28%
YoY
|
$26.08M
10.43%
YoY
|
$28.01M
11.68%
YoY
|
$18.49M
-3.58%
YoY
|
$26.52M
3.2%
YoY
|
$23.62M
-2.82%
YoY
|
$25.08M
10.0%
YoY
|
| Cash From Operating Activities |
$26.10M
-153.7%
YoY
|
$313.1M
30.4%
YoY
|
$225.8M
15.97%
YoY
|
$171.7M
-24.46%
YoY
|
-$48.60M
-47.29%
YoY
|
$240.1M
57.82%
YoY
|
$194.7M
109.3%
YoY
|
$227.3M
74.19%
YoY
|
-$92.20M
33.92%
YoY
|
$152.1M
6.68%
YoY
|
$93.03M
-16.72%
YoY
|
$130.5M
-1.82%
YoY
|
-$68.85M
-23.54%
YoY
|
$142.6M
82.05%
YoY
|
$111.7M
-29.53%
YoY
|
$132.9M
-40.57%
YoY
|
-$90.04M
-194.76%
YoY
|
$78.33M
-66.45%
YoY
|
$158.5M
-32.55%
YoY
|
$223.6M
137.39%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$11.50M
-39.79%
YoY
|
$30.90M
-22.56%
YoY
|
$18.60M
-25.3%
YoY
|
$19.30M
-5.39%
YoY
|
$19.10M
0.0%
YoY
|
$39.90M
-8.9%
YoY
|
$24.90M
-30.1%
YoY
|
$20.40M
-49.94%
YoY
|
$19.10M
-34.88%
YoY
|
$43.80M
-164.69%
YoY
|
$35.62M
-175.75%
YoY
|
$40.75M
-269.32%
YoY
|
$29.33M
146.4%
YoY
|
-$67.71M
20.79%
YoY
|
-$47.03M
114.12%
YoY
|
-$24.07M
-43.61%
YoY
|
$11.90M
13.32%
YoY
|
-$56.05M
77.94%
YoY
|
-$21.96M
13.21%
YoY
|
-$42.67M
177.1%
YoY
|
| Acquisitions |
$210.3M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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
|
$401.5M
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$198.9M
N/A
|
$4.200M
-82.2%
YoY
|
$10.30M
-45.79%
YoY
|
-$4.000M
-300.0%
YoY
|
N/A
|
$23.60M
348.84%
YoY
|
$19.00M
-190.99%
YoY
|
$2.000M
4445.45%
YoY
|
$0.00
-100.0%
YoY
|
$5.258M
13045.0%
YoY
|
-$20.88M
-488.63%
YoY
|
$44.00K
-102.96%
YoY
|
$7.379M
-101.84%
YoY
|
$40.00K
-102.34%
YoY
|
$5.373M
574.15%
YoY
|
-$1.489M
-68.66%
YoY
|
-$401.5M
-4879.38%
YoY
|
-$1.710M
N/A
|
$797.0K
-149.81%
YoY
|
-$4.751M
-96.52%
YoY
|
| Cash From Investing Activities |
-$210.4M
1001.57%
YoY
|
-$26.70M
63.8%
YoY
|
-$8.300M
40.68%
YoY
|
-$23.30M
26.63%
YoY
|
-$19.10M
0.0%
YoY
|
-$16.30M
-57.71%
YoY
|
-$5.900M
-89.56%
YoY
|
-$18.40M
-54.8%
YoY
|
-$19.10M
-12.98%
YoY
|
-$38.54M
-43.04%
YoY
|
-$56.50M
35.65%
YoY
|
-$40.70M
59.28%
YoY
|
-$21.95M
-94.69%
YoY
|
-$67.67M
17.15%
YoY
|
-$41.66M
96.8%
YoY
|
-$25.56M
-46.11%
YoY
|
-$413.4M
19716.44%
YoY
|
-$57.76M
83.37%
YoY
|
-$21.17M
0.79%
YoY
|
-$47.43M
-68.76%
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 |
$94.90M
-5.1%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$100.0M
6566.67%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.500M
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
N/A
|
N/A
N/A
|
$75.00M
139.23%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$70.00M
-62.16%
YoY
|
N/A
|
N/A
|
N/A
|
$185.0M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$70.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$25.10M
-43.72%
YoY
|
-$148.0M
-39.49%
YoY
|
-$193.2M
22.98%
YoY
|
-$149.5M
-31.26%
YoY
|
$44.60M
-60.91%
YoY
|
-$244.6M
275.85%
YoY
|
-$157.1M
213.09%
YoY
|
-$217.5M
103.97%
YoY
|
$114.1M
53.38%
YoY
|
-$65.08M
-45.99%
YoY
|
-$50.18M
-49.68%
YoY
|
-$106.6M
245.57%
YoY
|
$74.39M
-74.64%
YoY
|
-$120.5M
-20.98%
YoY
|
-$99.72M
2.68%
YoY
|
-$30.86M
-72.22%
YoY
|
$293.3M
-305.12%
YoY
|
-$152.5M
30.55%
YoY
|
-$97.11M
306.32%
YoY
|
-$111.1M
-173.74%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$26.10M
-153.7%
YoY
|
$313.1M
30.4%
YoY
|
$225.8M
15.97%
YoY
|
$171.7M
-24.46%
YoY
|
-$48.60M
-47.29%
YoY
|
$240.1M
57.82%
YoY
|
$194.7M
109.3%
YoY
|
$227.3M
74.19%
YoY
|
-$92.20M
33.92%
YoY
|
$152.1M
6.68%
YoY
|
$93.03M
-16.72%
YoY
|
$130.5M
-1.82%
YoY
|
-$68.85M
-23.54%
YoY
|
$142.6M
82.05%
YoY
|
$111.7M
-29.53%
YoY
|
$132.9M
-40.57%
YoY
|
-$90.04M
-194.76%
YoY
|
$78.33M
-66.45%
YoY
|
$158.5M
-32.55%
YoY
|
$223.6M
137.39%
YoY
|
| Cash From Investing Activities |
-$210.4M
1001.57%
YoY
|
-$26.70M
63.8%
YoY
|
-$8.300M
40.68%
YoY
|
-$23.30M
26.63%
YoY
|
-$19.10M
0.0%
YoY
|
-$16.30M
-57.71%
YoY
|
-$5.900M
-89.56%
YoY
|
-$18.40M
-54.8%
YoY
|
-$19.10M
-12.98%
YoY
|
-$38.54M
-43.04%
YoY
|
-$56.50M
35.65%
YoY
|
-$40.70M
59.28%
YoY
|
-$21.95M
-94.69%
YoY
|
-$67.67M
17.15%
YoY
|
-$41.66M
96.8%
YoY
|
-$25.56M
-46.11%
YoY
|
-$413.4M
19716.44%
YoY
|
-$57.76M
83.37%
YoY
|
-$21.17M
0.79%
YoY
|
-$47.43M
-68.76%
YoY
|
| Cash From Financing Activities |
$25.10M
-43.72%
YoY
|
-$148.0M
-39.49%
YoY
|
-$193.2M
22.98%
YoY
|
-$149.5M
-31.26%
YoY
|
$44.60M
-60.91%
YoY
|
-$244.6M
275.85%
YoY
|
-$157.1M
213.09%
YoY
|
-$217.5M
103.97%
YoY
|
$114.1M
53.38%
YoY
|
-$65.08M
-45.99%
YoY
|
-$50.18M
-49.68%
YoY
|
-$106.6M
245.57%
YoY
|
$74.39M
-74.64%
YoY
|
-$120.5M
-20.98%
YoY
|
-$99.72M
2.68%
YoY
|
-$30.86M
-72.22%
YoY
|
$293.3M
-305.12%
YoY
|
-$152.5M
30.55%
YoY
|
-$97.11M
306.32%
YoY
|
-$111.1M
-173.74%
YoY
|
| Net Change In Cash |
-$184.3M
553.55%
YoY
|
$138.4M
-765.38%
YoY
|
$24.30M
-23.34%
YoY
|
-$1.100M
-87.21%
YoY
|
-$28.20M
-1107.14%
YoY
|
-$20.80M
-142.88%
YoY
|
$31.70M
-332.13%
YoY
|
-$8.600M
-48.96%
YoY
|
$2.800M
-119.7%
YoY
|
$48.51M
-206.52%
YoY
|
-$13.66M
-53.98%
YoY
|
-$16.85M
-122.03%
YoY
|
-$14.21M
-93.32%
YoY
|
-$45.54M
-65.47%
YoY
|
-$29.67M
-173.74%
YoY
|
$76.49M
17.44%
YoY
|
-$212.7M
357.34%
YoY
|
-$131.9M
-254.82%
YoY
|
$40.24M
-78.83%
YoY
|
$65.14M
-29.96%
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 |
$26.10M
-153.7%
YoY
|
$313.1M
30.4%
YoY
|
$225.8M
15.97%
YoY
|
$171.7M
-24.46%
YoY
|
-$48.60M
-47.29%
YoY
|
$240.1M
57.82%
YoY
|
$194.7M
109.3%
YoY
|
$227.3M
74.19%
YoY
|
-$92.20M
33.92%
YoY
|
$152.1M
6.68%
YoY
|
$93.03M
-16.72%
YoY
|
$130.5M
-1.82%
YoY
|
-$68.85M
-23.54%
YoY
|
$142.6M
82.05%
YoY
|
$111.7M
-29.53%
YoY
|
$132.9M
-40.57%
YoY
|
-$90.04M
-194.76%
YoY
|
$78.33M
-66.45%
YoY
|
$158.5M
-32.55%
YoY
|
$223.6M
137.39%
YoY
|
| Capital Expenditures |
$11.50M
-39.79%
YoY
|
$30.90M
-22.56%
YoY
|
$18.60M
-25.3%
YoY
|
$19.30M
-5.39%
YoY
|
$19.10M
0.0%
YoY
|
$39.90M
-8.9%
YoY
|
$24.90M
-30.1%
YoY
|
$20.40M
-49.94%
YoY
|
$19.10M
-34.88%
YoY
|
$43.80M
-164.69%
YoY
|
$35.62M
-175.75%
YoY
|
$40.75M
-269.32%
YoY
|
$29.33M
146.4%
YoY
|
-$67.71M
20.79%
YoY
|
-$47.03M
114.12%
YoY
|
-$24.07M
-43.61%
YoY
|
$11.90M
13.32%
YoY
|
-$56.05M
77.94%
YoY
|
-$21.96M
13.21%
YoY
|
-$42.67M
177.1%
YoY
|
| Free Cash Flow |
$14.60M
-121.57%
YoY
|
$282.2M
40.96%
YoY
|
$207.2M
22.03%
YoY
|
$152.4M
-26.34%
YoY
|
-$67.70M
-39.17%
YoY
|
$200.2M
84.8%
YoY
|
$169.8M
195.8%
YoY
|
$206.9M
130.55%
YoY
|
-$111.3M
13.37%
YoY
|
$108.3M
-48.49%
YoY
|
$57.40M
-63.84%
YoY
|
$89.74M
-42.83%
YoY
|
-$98.18M
-3.7%
YoY
|
$210.3M
56.5%
YoY
|
$158.7M
-12.05%
YoY
|
$157.0M
-41.05%
YoY
|
-$101.9M
-220.62%
YoY
|
$134.4M
-49.29%
YoY
|
$180.5M
-29.06%
YoY
|
$266.3M
142.97%
YoY
|
Loading...