|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$193.0M
-33.22%
YoY
|
$289.0M
0.0%
YoY
|
$289.0M
-18.59%
YoY
|
$355.0M
45.49%
YoY
|
$244.0M
-284.85%
YoY
|
| Depreciation, Depletion And Amortization |
$35.00M
-20.45%
YoY
|
$44.00M
-10.2%
YoY
|
$49.00M
6.52%
YoY
|
$46.00M
-19.3%
YoY
|
$57.00M
-6.56%
YoY
|
| Cash From Operating Activities |
$367.0M
26.55%
YoY
|
$290.0M
-22.87%
YoY
|
$376.0M
-5.76%
YoY
|
$399.0M
-6.34%
YoY
|
$426.0M
535.82%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$46.00M
-6.12%
YoY
|
$49.00M
32.43%
YoY
|
$37.00M
-5.13%
YoY
|
$39.00M
5.41%
YoY
|
$37.00M
12.12%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$57.00M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$1.000M
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
-$103.0M
58.46%
YoY
|
-$65.00M
-1.52%
YoY
|
-$66.00M
-136.87%
YoY
|
$179.0M
-626.47%
YoY
|
-$34.00M
9.68%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$266.0M
-14.19%
YoY
|
$310.0M
-21.12%
YoY
|
$393.0M
-12.28%
YoY
|
$448.0M
318.69%
YoY
|
$107.0M
114.0%
YoY
|
| Debt Paid & Issued, Net |
$312.0M
-79.73%
YoY
|
$1.539B
23.61%
YoY
|
$1.245B
208.17%
YoY
|
$404.0M
-29.62%
YoY
|
$574.0M
-24.47%
YoY
|
| Cash From Financing Activities |
-$314.0M
79.43%
YoY
|
-$175.0M
-56.47%
YoY
|
-$402.0M
-31.16%
YoY
|
-$584.0M
-18.09%
YoY
|
-$713.0M
-296.42%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$367.0M
26.55%
YoY
|
$290.0M
-22.87%
YoY
|
$376.0M
-5.76%
YoY
|
$399.0M
-6.34%
YoY
|
$426.0M
535.82%
YoY
|
| Cash From Investing Activities |
-$103.0M
58.46%
YoY
|
-$65.00M
-1.52%
YoY
|
-$66.00M
-136.87%
YoY
|
$179.0M
-626.47%
YoY
|
-$34.00M
9.68%
YoY
|
| Cash From Financing Activities |
-$314.0M
79.43%
YoY
|
-$175.0M
-56.47%
YoY
|
-$402.0M
-31.16%
YoY
|
-$584.0M
-18.09%
YoY
|
-$713.0M
-296.42%
YoY
|
| Net Change In Cash |
$367.0M
680.85%
YoY
|
$47.00M
-149.47%
YoY
|
-$95.00M
850.0%
YoY
|
-$10.00M
-96.89%
YoY
|
-$322.0M
-180.7%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$367.0M
26.55%
YoY
|
$290.0M
-22.87%
YoY
|
$376.0M
-5.76%
YoY
|
$399.0M
-6.34%
YoY
|
$426.0M
535.82%
YoY
|
| Capital Expenditures |
$46.00M
-6.12%
YoY
|
$49.00M
32.43%
YoY
|
$37.00M
-5.13%
YoY
|
$39.00M
5.41%
YoY
|
$37.00M
12.12%
YoY
|
| Free Cash Flow |
$321.0M
33.2%
YoY
|
$241.0M
-28.91%
YoY
|
$339.0M
-5.83%
YoY
|
$360.0M
-7.46%
YoY
|
$389.0M
1044.12%
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 |
$61.00M
0.0%
YoY
|
-$60.00M
-170.59%
YoY
|
$105.0M
2.94%
YoY
|
$87.00M
1.16%
YoY
|
$61.00M
281.25%
YoY
|
$85.00M
73.47%
YoY
|
$102.0M
-0.97%
YoY
|
$86.00M
22.86%
YoY
|
$16.00M
-76.12%
YoY
|
$49.00M
-12.5%
YoY
|
$103.0M
1.98%
YoY
|
$70.00M
-23.91%
YoY
|
$67.00M
-36.79%
YoY
|
$56.00M
14.29%
YoY
|
$101.0M
-1.94%
YoY
|
$92.00M
35.29%
YoY
|
$106.0M
341.67%
YoY
|
$49.00M
-800.0%
YoY
|
$103.0M
281.48%
YoY
|
| Depreciation, Depletion And Amortization |
$16.00M
6.67%
YoY
|
$16.00M
-5.88%
YoY
|
$15.00M
-11.76%
YoY
|
$16.00M
-5.88%
YoY
|
$15.00M
-25.0%
YoY
|
$17.00M
-15.0%
YoY
|
$17.00M
-10.53%
YoY
|
$17.00M
-5.56%
YoY
|
$20.00M
5.26%
YoY
|
$20.00M
5.26%
YoY
|
$19.00M
5.56%
YoY
|
$18.00M
12.5%
YoY
|
$19.00M
-20.83%
YoY
|
$19.00M
-24.0%
YoY
|
$18.00M
-21.74%
YoY
|
$16.00M
-30.43%
YoY
|
$24.00M
0.0%
YoY
|
$25.00M
0.0%
YoY
|
$23.00M
-4.17%
YoY
|
| Cash From Operating Activities |
$42.00M
-28.81%
YoY
|
$152.0M
13.43%
YoY
|
$86.00M
8.86%
YoY
|
$70.00M
6900.0%
YoY
|
$59.00M
-22.37%
YoY
|
$134.0M
8.94%
YoY
|
$79.00M
2.6%
YoY
|
$1.000M
-98.8%
YoY
|
$76.00M
-18.28%
YoY
|
$123.0M
146.0%
YoY
|
$77.00M
-28.04%
YoY
|
$83.00M
-22.43%
YoY
|
$93.00M
-31.11%
YoY
|
$50.00M
-49.49%
YoY
|
$107.0M
-27.21%
YoY
|
$107.0M
-7.76%
YoY
|
$135.0M
110.94%
YoY
|
$99.00M
890.0%
YoY
|
$147.0M
51.55%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$7.000M
0.0%
YoY
|
$16.00M
-36.0%
YoY
|
$11.00M
37.5%
YoY
|
$12.00M
71.43%
YoY
|
$7.000M
-22.22%
YoY
|
$25.00M
177.78%
YoY
|
$8.000M
-20.0%
YoY
|
$7.000M
-22.22%
YoY
|
$9.000M
0.0%
YoY
|
$9.000M
-18.18%
YoY
|
$10.00M
-200.0%
YoY
|
$9.000M
-212.5%
YoY
|
$9.000M
-10.0%
YoY
|
$11.00M
-178.57%
YoY
|
-$10.00M
66.67%
YoY
|
-$8.000M
-33.33%
YoY
|
$10.00M
100.0%
YoY
|
-$14.00M
40.0%
YoY
|
-$6.000M
20.0%
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 |
$0.00
-100.0%
YoY
|
-$1.000M
N/A
|
-$4.000M
300.0%
YoY
|
$0.00
N/A
|
-$52.00M
246.67%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
-95.0%
YoY
|
$0.00
-100.0%
YoY
|
-$15.00M
N/A
|
-$7.000M
N/A
|
-$20.00M
-54.55%
YoY
|
-$2.000M
-103.33%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$44.00M
-1566.67%
YoY
|
$60.00M
-6100.0%
YoY
|
$202.0M
N/A
|
$1.000M
-66.67%
YoY
|
$3.000M
N/A
|
| Cash From Investing Activities |
-$7.000M
-88.14%
YoY
|
-$17.00M
-32.0%
YoY
|
-$15.00M
66.67%
YoY
|
-$12.00M
71.43%
YoY
|
-$59.00M
145.83%
YoY
|
-$25.00M
56.25%
YoY
|
-$9.000M
-70.0%
YoY
|
-$7.000M
-36.36%
YoY
|
-$24.00M
166.67%
YoY
|
-$16.00M
45.45%
YoY
|
-$30.00M
-44.44%
YoY
|
-$11.00M
-121.15%
YoY
|
-$9.000M
-104.69%
YoY
|
-$11.00M
-15.38%
YoY
|
-$54.00M
1700.0%
YoY
|
$52.00M
-500.0%
YoY
|
$192.0M
-3940.0%
YoY
|
-$13.00M
85.71%
YoY
|
-$3.000M
-40.0%
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 |
$51.00M
-31.08%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$74.00M
34.55%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$55.00M
1.85%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$110.0M
N/A
|
$54.00M
38.46%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$39.00M
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 |
-$20.00M
-69.23%
YoY
|
-$142.0M
89.33%
YoY
|
-$50.00M
-26.47%
YoY
|
-$57.00M
-262.86%
YoY
|
-$65.00M
-2.99%
YoY
|
-$75.00M
-36.97%
YoY
|
-$68.00M
134.48%
YoY
|
$35.00M
-122.01%
YoY
|
-$67.00M
-29.47%
YoY
|
-$119.0M
-27.44%
YoY
|
-$29.00M
-82.32%
YoY
|
-$159.0M
-8.62%
YoY
|
-$95.00M
15.85%
YoY
|
-$164.0M
53.27%
YoY
|
-$164.0M
203.7%
YoY
|
-$174.0M
-67.23%
YoY
|
-$82.00M
290.48%
YoY
|
-$107.0M
-56.5%
YoY
|
-$54.00M
157.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$42.00M
-28.81%
YoY
|
$152.0M
13.43%
YoY
|
$86.00M
8.86%
YoY
|
$70.00M
6900.0%
YoY
|
$59.00M
-22.37%
YoY
|
$134.0M
8.94%
YoY
|
$79.00M
2.6%
YoY
|
$1.000M
-98.8%
YoY
|
$76.00M
-18.28%
YoY
|
$123.0M
146.0%
YoY
|
$77.00M
-28.04%
YoY
|
$83.00M
-22.43%
YoY
|
$93.00M
-31.11%
YoY
|
$50.00M
-49.49%
YoY
|
$107.0M
-27.21%
YoY
|
$107.0M
-7.76%
YoY
|
$135.0M
110.94%
YoY
|
$99.00M
890.0%
YoY
|
$147.0M
51.55%
YoY
|
| Cash From Investing Activities |
-$7.000M
-88.14%
YoY
|
-$17.00M
-32.0%
YoY
|
-$15.00M
66.67%
YoY
|
-$12.00M
71.43%
YoY
|
-$59.00M
145.83%
YoY
|
-$25.00M
56.25%
YoY
|
-$9.000M
-70.0%
YoY
|
-$7.000M
-36.36%
YoY
|
-$24.00M
166.67%
YoY
|
-$16.00M
45.45%
YoY
|
-$30.00M
-44.44%
YoY
|
-$11.00M
-121.15%
YoY
|
-$9.000M
-104.69%
YoY
|
-$11.00M
-15.38%
YoY
|
-$54.00M
1700.0%
YoY
|
$52.00M
-500.0%
YoY
|
$192.0M
-3940.0%
YoY
|
-$13.00M
85.71%
YoY
|
-$3.000M
-40.0%
YoY
|
| Cash From Financing Activities |
-$20.00M
-69.23%
YoY
|
-$142.0M
89.33%
YoY
|
-$50.00M
-26.47%
YoY
|
-$57.00M
-262.86%
YoY
|
-$65.00M
-2.99%
YoY
|
-$75.00M
-36.97%
YoY
|
-$68.00M
134.48%
YoY
|
$35.00M
-122.01%
YoY
|
-$67.00M
-29.47%
YoY
|
-$119.0M
-27.44%
YoY
|
-$29.00M
-82.32%
YoY
|
-$159.0M
-8.62%
YoY
|
-$95.00M
15.85%
YoY
|
-$164.0M
53.27%
YoY
|
-$164.0M
203.7%
YoY
|
-$174.0M
-67.23%
YoY
|
-$82.00M
290.48%
YoY
|
-$107.0M
-56.5%
YoY
|
-$54.00M
157.14%
YoY
|
| Net Change In Cash |
$15.00M
-123.08%
YoY
|
-$7.000M
-120.59%
YoY
|
$21.00M
950.0%
YoY
|
$1.000M
-96.55%
YoY
|
-$65.00M
333.33%
YoY
|
$34.00M
-383.33%
YoY
|
$2.000M
-88.89%
YoY
|
$29.00M
-133.33%
YoY
|
-$15.00M
36.36%
YoY
|
-$12.00M
-90.4%
YoY
|
$18.00M
-116.22%
YoY
|
-$87.00M
480.0%
YoY
|
-$11.00M
-104.49%
YoY
|
-$125.0M
495.24%
YoY
|
-$111.0M
-223.33%
YoY
|
-$15.00M
-96.5%
YoY
|
$245.0M
544.74%
YoY
|
-$21.00M
-91.36%
YoY
|
$90.00M
26.76%
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 |
$42.00M
-28.81%
YoY
|
$152.0M
13.43%
YoY
|
$86.00M
8.86%
YoY
|
$70.00M
6900.0%
YoY
|
$59.00M
-22.37%
YoY
|
$134.0M
8.94%
YoY
|
$79.00M
2.6%
YoY
|
$1.000M
-98.8%
YoY
|
$76.00M
-18.28%
YoY
|
$123.0M
146.0%
YoY
|
$77.00M
-28.04%
YoY
|
$83.00M
-22.43%
YoY
|
$93.00M
-31.11%
YoY
|
$50.00M
-49.49%
YoY
|
$107.0M
-27.21%
YoY
|
$107.0M
-7.76%
YoY
|
$135.0M
110.94%
YoY
|
$99.00M
890.0%
YoY
|
$147.0M
51.55%
YoY
|
| Capital Expenditures |
$7.000M
0.0%
YoY
|
$16.00M
-36.0%
YoY
|
$11.00M
37.5%
YoY
|
$12.00M
71.43%
YoY
|
$7.000M
-22.22%
YoY
|
$25.00M
177.78%
YoY
|
$8.000M
-20.0%
YoY
|
$7.000M
-22.22%
YoY
|
$9.000M
0.0%
YoY
|
$9.000M
-18.18%
YoY
|
$10.00M
-200.0%
YoY
|
$9.000M
-212.5%
YoY
|
$9.000M
-10.0%
YoY
|
$11.00M
-178.57%
YoY
|
-$10.00M
66.67%
YoY
|
-$8.000M
-33.33%
YoY
|
$10.00M
100.0%
YoY
|
-$14.00M
40.0%
YoY
|
-$6.000M
20.0%
YoY
|
| Free Cash Flow |
$35.00M
-32.69%
YoY
|
$136.0M
24.77%
YoY
|
$75.00M
5.63%
YoY
|
$58.00M
-1066.67%
YoY
|
$52.00M
-22.39%
YoY
|
$109.0M
-4.39%
YoY
|
$71.00M
5.97%
YoY
|
-$6.000M
-108.11%
YoY
|
$67.00M
-20.24%
YoY
|
$114.0M
192.31%
YoY
|
$67.00M
-42.74%
YoY
|
$74.00M
-35.65%
YoY
|
$84.00M
-32.8%
YoY
|
$39.00M
-65.49%
YoY
|
$117.0M
-23.53%
YoY
|
$115.0M
-10.16%
YoY
|
$125.0M
111.86%
YoY
|
$113.0M
465.0%
YoY
|
$153.0M
50.0%
YoY
|
Loading...