|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$431.0M
-14.82%
YoY
|
$506.0M
21.34%
YoY
|
$417.0M
1503.85%
YoY
|
$26.00M
-105.78%
YoY
|
-$450.0M
-76.57%
YoY
|
| Depreciation, Depletion And Amortization |
$267.0M
-22.16%
YoY
|
$343.0M
4.89%
YoY
|
$327.0M
-6.3%
YoY
|
$349.0M
-20.68%
YoY
|
$440.0M
-12.52%
YoY
|
| Cash From Operating Activities |
$676.0M
-14.65%
YoY
|
$792.0M
-4.81%
YoY
|
$832.0M
138.4%
YoY
|
$349.0M
8.39%
YoY
|
$322.0M
53.33%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$226.0M
-24.41%
YoY
|
$299.0M
43.06%
YoY
|
$209.0M
58.33%
YoY
|
$132.0M
55.29%
YoY
|
$85.00M
-44.81%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$51.00M
1175.0%
YoY
|
$4.000M
N/A
|
$0.00
N/A
|
N/A
|
| Other Investing Activities |
$30.00M
-183.33%
YoY
|
-$36.00M
-170.59%
YoY
|
$51.00M
1175.0%
YoY
|
$4.000M
-89.74%
YoY
|
$39.00M
875.0%
YoY
|
| Cash From Investing Activities |
-$145.0M
-50.51%
YoY
|
-$293.0M
1.38%
YoY
|
-$289.0M
435.19%
YoY
|
-$54.00M
-34.94%
YoY
|
-$83.00M
10.67%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$101.0M
2.02%
YoY
|
$99.00M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$474.0M
-7.24%
YoY
|
-$511.0M
-0.58%
YoY
|
-$514.0M
107.26%
YoY
|
-$248.0M
-38.46%
YoY
|
-$403.0M
-215.8%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$676.0M
-14.65%
YoY
|
$792.0M
-4.81%
YoY
|
$832.0M
138.4%
YoY
|
$349.0M
8.39%
YoY
|
$322.0M
53.33%
YoY
|
| Cash From Investing Activities |
-$145.0M
-50.51%
YoY
|
-$293.0M
1.38%
YoY
|
-$289.0M
435.19%
YoY
|
-$54.00M
-34.94%
YoY
|
-$83.00M
10.67%
YoY
|
| Cash From Financing Activities |
-$474.0M
-7.24%
YoY
|
-$511.0M
-0.58%
YoY
|
-$514.0M
107.26%
YoY
|
-$248.0M
-38.46%
YoY
|
-$403.0M
-215.8%
YoY
|
| Net Change In Cash |
$67.00M
-176.14%
YoY
|
-$88.00M
79.59%
YoY
|
-$49.00M
4800.0%
YoY
|
-$1.000M
-99.42%
YoY
|
-$172.0M
-135.46%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$676.0M
-14.65%
YoY
|
$792.0M
-4.81%
YoY
|
$832.0M
138.4%
YoY
|
$349.0M
8.39%
YoY
|
$322.0M
53.33%
YoY
|
| Capital Expenditures |
$226.0M
-24.41%
YoY
|
$299.0M
43.06%
YoY
|
$209.0M
58.33%
YoY
|
$132.0M
55.29%
YoY
|
$85.00M
-44.81%
YoY
|
| Free Cash Flow |
$450.0M
-8.72%
YoY
|
$493.0M
-20.87%
YoY
|
$623.0M
187.1%
YoY
|
$217.0M
-8.44%
YoY
|
$237.0M
323.21%
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 |
$108.0M
42.11%
YoY
|
$138.0M
23.21%
YoY
|
$81.00M
-48.41%
YoY
|
$136.0M
8.8%
YoY
|
$76.00M
-32.14%
YoY
|
$112.0M
-20.0%
YoY
|
$157.0M
27.64%
YoY
|
$125.0M
52.44%
YoY
|
$112.0M
55.56%
YoY
|
$140.0M
94.44%
YoY
|
$123.0M
339.29%
YoY
|
$82.00M
1266.67%
YoY
|
$72.00M
-190.0%
YoY
|
$72.00M
-144.72%
YoY
|
$28.00M
-129.47%
YoY
|
$6.000M
-107.69%
YoY
|
-$80.00M
-31.03%
YoY
|
-$161.0M
-19.5%
YoY
|
-$95.00M
-45.4%
YoY
|
| Depreciation, Depletion And Amortization |
$70.00M
12.9%
YoY
|
$74.00M
-10.84%
YoY
|
$67.00M
-24.72%
YoY
|
$64.00M
-25.58%
YoY
|
$62.00M
-27.06%
YoY
|
$83.00M
0.0%
YoY
|
$89.00M
7.23%
YoY
|
$86.00M
6.17%
YoY
|
$85.00M
6.25%
YoY
|
$83.00M
-1.19%
YoY
|
$83.00M
-5.68%
YoY
|
$81.00M
-10.0%
YoY
|
$80.00M
-8.05%
YoY
|
$84.00M
-18.45%
YoY
|
$88.00M
-21.43%
YoY
|
$90.00M
-21.05%
YoY
|
$87.00M
-21.62%
YoY
|
$103.0M
-11.21%
YoY
|
$112.0M
-4.27%
YoY
|
| Cash From Operating Activities |
$136.0M
-4.23%
YoY
|
$268.0M
7.63%
YoY
|
$278.0M
6.11%
YoY
|
$128.0M
-14.67%
YoY
|
$142.0M
8.4%
YoY
|
$249.0M
-33.6%
YoY
|
$262.0M
52.33%
YoY
|
$150.0M
-25.37%
YoY
|
$131.0M
55.95%
YoY
|
$375.0M
94.3%
YoY
|
$172.0M
7.5%
YoY
|
$201.0M
235.0%
YoY
|
$84.00M
-231.25%
YoY
|
$193.0M
119.32%
YoY
|
$160.0M
40.35%
YoY
|
$60.00M
30.43%
YoY
|
-$64.00M
-186.49%
YoY
|
$88.00M
300.0%
YoY
|
$114.0M
-10.24%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$54.00M
-29.87%
YoY
|
$51.00M
-49.0%
YoY
|
$44.00M
-43.59%
YoY
|
$54.00M
-12.9%
YoY
|
$77.00M
30.51%
YoY
|
$100.0M
49.25%
YoY
|
$78.00M
85.71%
YoY
|
$62.00M
72.22%
YoY
|
$59.00M
-7.81%
YoY
|
$67.00M
36.73%
YoY
|
$42.00M
-207.69%
YoY
|
$36.00M
-250.0%
YoY
|
$64.00M
220.0%
YoY
|
$49.00M
-219.51%
YoY
|
-$39.00M
95.0%
YoY
|
-$24.00M
166.67%
YoY
|
$20.00M
33.33%
YoY
|
-$41.00M
-29.31%
YoY
|
-$20.00M
-20.0%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$36.00M
800.0%
YoY
|
N/A
|
N/A
|
N/A
|
$4.000M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$17.00M
466.67%
YoY
|
-$12.00M
-185.71%
YoY
|
-$2.000M
-85.71%
YoY
|
$97.00M
9600.0%
YoY
|
$3.000M
-40.0%
YoY
|
$14.00M
-121.88%
YoY
|
-$14.00M
-333.33%
YoY
|
$1.000M
-104.55%
YoY
|
$5.000M
-28.57%
YoY
|
-$64.00M
-476.47%
YoY
|
$6.000M
-40.0%
YoY
|
-$22.00M
-200.0%
YoY
|
$7.000M
-177.78%
YoY
|
$17.00M
-142.5%
YoY
|
$10.00M
-50.0%
YoY
|
$22.00M
120.0%
YoY
|
-$9.000M
800.0%
YoY
|
-$40.00M
-183.33%
YoY
|
$20.00M
-56.52%
YoY
|
| Cash From Investing Activities |
-$68.00M
-13.92%
YoY
|
-$63.00M
-26.74%
YoY
|
-$46.00M
-50.0%
YoY
|
$43.00M
-170.49%
YoY
|
-$79.00M
46.3%
YoY
|
-$86.00M
-34.35%
YoY
|
-$92.00M
155.56%
YoY
|
-$61.00M
5.17%
YoY
|
-$54.00M
-15.63%
YoY
|
-$131.0M
309.38%
YoY
|
-$36.00M
24.14%
YoY
|
-$58.00M
2800.0%
YoY
|
-$64.00M
-811.11%
YoY
|
-$32.00M
-60.49%
YoY
|
-$29.00M
N/A
|
-$2.000M
-300.0%
YoY
|
$9.000M
-400.0%
YoY
|
-$81.00M
710.0%
YoY
|
$0.00
-100.0%
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 |
$10.00M
-81.13%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$53.00M
N/A
|
N/A
N/A
|
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
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
|
| 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 |
-$56.00M
-57.89%
YoY
|
-$197.0M
48.12%
YoY
|
-$47.00M
-47.19%
YoY
|
-$97.00M
-4.9%
YoY
|
-$133.0M
-28.88%
YoY
|
-$133.0M
5.56%
YoY
|
-$89.00M
-2.2%
YoY
|
-$102.0M
-40.0%
YoY
|
-$187.0M
47.24%
YoY
|
-$126.0M
-20.75%
YoY
|
-$91.00M
42.19%
YoY
|
-$170.0M
750.0%
YoY
|
-$127.0M
2440.0%
YoY
|
-$159.0M
-52.96%
YoY
|
-$64.00M
28.0%
YoY
|
-$20.00M
233.33%
YoY
|
-$5.000M
-44.44%
YoY
|
-$338.0M
1107.14%
YoY
|
-$50.00M
-112.89%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$136.0M
-4.23%
YoY
|
$268.0M
7.63%
YoY
|
$278.0M
6.11%
YoY
|
$128.0M
-14.67%
YoY
|
$142.0M
8.4%
YoY
|
$249.0M
-33.6%
YoY
|
$262.0M
52.33%
YoY
|
$150.0M
-25.37%
YoY
|
$131.0M
55.95%
YoY
|
$375.0M
94.3%
YoY
|
$172.0M
7.5%
YoY
|
$201.0M
235.0%
YoY
|
$84.00M
-231.25%
YoY
|
$193.0M
119.32%
YoY
|
$160.0M
40.35%
YoY
|
$60.00M
30.43%
YoY
|
-$64.00M
-186.49%
YoY
|
$88.00M
300.0%
YoY
|
$114.0M
-10.24%
YoY
|
| Cash From Investing Activities |
-$68.00M
-13.92%
YoY
|
-$63.00M
-26.74%
YoY
|
-$46.00M
-50.0%
YoY
|
$43.00M
-170.49%
YoY
|
-$79.00M
46.3%
YoY
|
-$86.00M
-34.35%
YoY
|
-$92.00M
155.56%
YoY
|
-$61.00M
5.17%
YoY
|
-$54.00M
-15.63%
YoY
|
-$131.0M
309.38%
YoY
|
-$36.00M
24.14%
YoY
|
-$58.00M
2800.0%
YoY
|
-$64.00M
-811.11%
YoY
|
-$32.00M
-60.49%
YoY
|
-$29.00M
N/A
|
-$2.000M
-300.0%
YoY
|
$9.000M
-400.0%
YoY
|
-$81.00M
710.0%
YoY
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
-$56.00M
-57.89%
YoY
|
-$197.0M
48.12%
YoY
|
-$47.00M
-47.19%
YoY
|
-$97.00M
-4.9%
YoY
|
-$133.0M
-28.88%
YoY
|
-$133.0M
5.56%
YoY
|
-$89.00M
-2.2%
YoY
|
-$102.0M
-40.0%
YoY
|
-$187.0M
47.24%
YoY
|
-$126.0M
-20.75%
YoY
|
-$91.00M
42.19%
YoY
|
-$170.0M
750.0%
YoY
|
-$127.0M
2440.0%
YoY
|
-$159.0M
-52.96%
YoY
|
-$64.00M
28.0%
YoY
|
-$20.00M
233.33%
YoY
|
-$5.000M
-44.44%
YoY
|
-$338.0M
1107.14%
YoY
|
-$50.00M
-112.89%
YoY
|
| Net Change In Cash |
$8.000M
-117.78%
YoY
|
$8.000M
-73.33%
YoY
|
$185.0M
128.4%
YoY
|
$74.00M
-669.23%
YoY
|
-$45.00M
-59.09%
YoY
|
$30.00M
-74.58%
YoY
|
$81.00M
80.0%
YoY
|
-$13.00M
-51.85%
YoY
|
-$110.0M
-14.73%
YoY
|
$118.0M
5800.0%
YoY
|
$45.00M
-32.84%
YoY
|
-$27.00M
-171.05%
YoY
|
-$129.0M
126.32%
YoY
|
$2.000M
-100.6%
YoY
|
$67.00M
4.69%
YoY
|
$38.00M
-7.32%
YoY
|
-$57.00M
-198.28%
YoY
|
-$331.0M
1968.75%
YoY
|
$64.00M
-88.06%
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 |
$136.0M
-4.23%
YoY
|
$268.0M
7.63%
YoY
|
$278.0M
6.11%
YoY
|
$128.0M
-14.67%
YoY
|
$142.0M
8.4%
YoY
|
$249.0M
-33.6%
YoY
|
$262.0M
52.33%
YoY
|
$150.0M
-25.37%
YoY
|
$131.0M
55.95%
YoY
|
$375.0M
94.3%
YoY
|
$172.0M
7.5%
YoY
|
$201.0M
235.0%
YoY
|
$84.00M
-231.25%
YoY
|
$193.0M
119.32%
YoY
|
$160.0M
40.35%
YoY
|
$60.00M
30.43%
YoY
|
-$64.00M
-186.49%
YoY
|
$88.00M
300.0%
YoY
|
$114.0M
-10.24%
YoY
|
| Capital Expenditures |
$54.00M
-29.87%
YoY
|
$51.00M
-49.0%
YoY
|
$44.00M
-43.59%
YoY
|
$54.00M
-12.9%
YoY
|
$77.00M
30.51%
YoY
|
$100.0M
49.25%
YoY
|
$78.00M
85.71%
YoY
|
$62.00M
72.22%
YoY
|
$59.00M
-7.81%
YoY
|
$67.00M
36.73%
YoY
|
$42.00M
-207.69%
YoY
|
$36.00M
-250.0%
YoY
|
$64.00M
220.0%
YoY
|
$49.00M
-219.51%
YoY
|
-$39.00M
95.0%
YoY
|
-$24.00M
166.67%
YoY
|
$20.00M
33.33%
YoY
|
-$41.00M
-29.31%
YoY
|
-$20.00M
-20.0%
YoY
|
| Free Cash Flow |
$82.00M
26.15%
YoY
|
$217.0M
45.64%
YoY
|
$234.0M
27.17%
YoY
|
$74.00M
-15.91%
YoY
|
$65.00M
-9.72%
YoY
|
$149.0M
-51.62%
YoY
|
$184.0M
41.54%
YoY
|
$88.00M
-46.67%
YoY
|
$72.00M
260.0%
YoY
|
$308.0M
113.89%
YoY
|
$130.0M
-34.67%
YoY
|
$165.0M
96.43%
YoY
|
$20.00M
-123.81%
YoY
|
$144.0M
11.63%
YoY
|
$199.0M
48.51%
YoY
|
$84.00M
52.73%
YoY
|
-$84.00M
-242.37%
YoY
|
$129.0M
61.25%
YoY
|
$134.0M
-11.84%
YoY
|
Loading...