|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$52.99M
-288.38%
YoY
|
$28.13M
-94.09%
YoY
|
$476.0M
40.19%
YoY
|
$339.5M
112.02%
YoY
|
$160.1M
126.62%
YoY
|
| Depreciation, Depletion And Amortization |
$430.0M
11.7%
YoY
|
$385.0M
13.68%
YoY
|
$338.7M
-1.41%
YoY
|
$343.5M
7.95%
YoY
|
$318.2M
28.88%
YoY
|
| Cash From Operating Activities |
$762.0M
35.67%
YoY
|
$561.6M
-26.22%
YoY
|
$761.2M
2.23%
YoY
|
$744.7M
37.92%
YoY
|
$539.9M
77.13%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$24.33M
31.98%
YoY
|
$18.44M
-17.1%
YoY
|
$22.24M
-49.07%
YoY
|
$43.66M
43.17%
YoY
|
$30.50M
85.35%
YoY
|
| Acquisitions |
$144.7M
19.37%
YoY
|
$121.2M
-78.42%
YoY
|
$561.6M
154.57%
YoY
|
$220.6M
49.91%
YoY
|
$147.2M
-957.0%
YoY
|
| Other Investing Activities |
-$75.46M
19.67%
YoY
|
-$63.06M
-37.44%
YoY
|
-$100.8M
-156.79%
YoY
|
$177.5M
-336.46%
YoY
|
-$75.05M
-218.19%
YoY
|
| Cash From Investing Activities |
-$417.5M
15.21%
YoY
|
-$362.3M
3.53%
YoY
|
-$350.0M
13.15%
YoY
|
-$309.3M
-19.45%
YoY
|
-$384.0M
206.36%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$51.10M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$10.27M
3957.71%
YoY
|
$253.0K
-49.2%
YoY
|
$498.0K
-95.57%
YoY
|
$11.23M
50.05%
YoY
|
$7.484M
-29.5%
YoY
|
| Debt Paid & Issued, Net |
$1.332B
11.37%
YoY
|
$1.196B
-18.93%
YoY
|
$1.475B
150.54%
YoY
|
$588.8M
14.96%
YoY
|
$512.2M
-81.76%
YoY
|
| Cash From Financing Activities |
-$340.5M
70.16%
YoY
|
-$200.1M
-52.23%
YoY
|
-$418.9M
-2.43%
YoY
|
-$429.4M
155.75%
YoY
|
-$167.9M
5.62%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$762.0M
35.67%
YoY
|
$561.6M
-26.22%
YoY
|
$761.2M
2.23%
YoY
|
$744.7M
37.92%
YoY
|
$539.9M
77.13%
YoY
|
| Cash From Investing Activities |
-$417.5M
15.21%
YoY
|
-$362.3M
3.53%
YoY
|
-$350.0M
13.15%
YoY
|
-$309.3M
-19.45%
YoY
|
-$384.0M
206.36%
YoY
|
| Cash From Financing Activities |
-$340.5M
70.16%
YoY
|
-$200.1M
-52.23%
YoY
|
-$418.9M
-2.43%
YoY
|
-$429.4M
155.75%
YoY
|
-$167.9M
5.62%
YoY
|
| Net Change In Cash |
$5.586M
-385.44%
YoY
|
-$1.957M
-71.29%
YoY
|
-$6.816M
-234.31%
YoY
|
$5.075M
-141.47%
YoY
|
-$12.24M
-155.9%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$762.0M
35.67%
YoY
|
$561.6M
-26.22%
YoY
|
$761.2M
2.23%
YoY
|
$744.7M
37.92%
YoY
|
$539.9M
77.13%
YoY
|
| Capital Expenditures |
$24.33M
31.98%
YoY
|
$18.44M
-17.1%
YoY
|
$22.24M
-49.07%
YoY
|
$43.66M
43.17%
YoY
|
$30.50M
85.35%
YoY
|
| Free Cash Flow |
$737.7M
35.8%
YoY
|
$543.2M
-26.49%
YoY
|
$739.0M
5.42%
YoY
|
$701.0M
37.61%
YoY
|
$509.4M
76.66%
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 |
$28.12M
-34.68%
YoY
|
-$187.3M
-309.96%
YoY
|
$43.33M
-161.49%
YoY
|
$47.94M
-202.32%
YoY
|
$43.06M
-23.44%
YoY
|
$89.22M
3.34%
YoY
|
-$70.48M
-177.01%
YoY
|
-$46.85M
-153.4%
YoY
|
$56.24M
-73.33%
YoY
|
$86.33M
-0.08%
YoY
|
$91.52M
-28.83%
YoY
|
$87.73M
19.56%
YoY
|
$210.9M
312.12%
YoY
|
$86.40M
16.41%
YoY
|
$128.6M
110.45%
YoY
|
$73.38M
260.2%
YoY
|
$51.17M
1050.69%
YoY
|
$74.22M
59.73%
YoY
|
$61.10M
-1109.8%
YoY
|
| Depreciation, Depletion And Amortization |
$92.43M
-4.8%
YoY
|
$112.2M
13.28%
YoY
|
$108.1M
8.8%
YoY
|
$112.6M
20.15%
YoY
|
$97.09M
4.59%
YoY
|
$99.08M
3.47%
YoY
|
$99.32M
17.12%
YoY
|
$93.75M
14.61%
YoY
|
$92.83M
21.62%
YoY
|
$95.75M
11.17%
YoY
|
$84.80M
-5.06%
YoY
|
$81.80M
-5.14%
YoY
|
$76.33M
-6.71%
YoY
|
$86.14M
4.2%
YoY
|
$89.32M
19.01%
YoY
|
$86.23M
0.76%
YoY
|
$81.82M
9.24%
YoY
|
$82.67M
9.49%
YoY
|
$75.06M
3.53%
YoY
|
| Cash From Operating Activities |
$191.1M
-7.53%
YoY
|
$158.9M
-11.19%
YoY
|
$191.2M
-12337.58%
YoY
|
$205.3M
376.68%
YoY
|
$206.6M
-0.98%
YoY
|
$178.9M
-18.43%
YoY
|
-$1.562M
-100.82%
YoY
|
$43.07M
-78.69%
YoY
|
$208.7M
40.27%
YoY
|
$219.3M
9.44%
YoY
|
$191.0M
-9.21%
YoY
|
$202.2M
7.34%
YoY
|
$148.8M
2.23%
YoY
|
$200.4M
35.56%
YoY
|
$210.4M
61.28%
YoY
|
$188.3M
34.99%
YoY
|
$145.5M
19.22%
YoY
|
$147.8M
13.99%
YoY
|
$130.4M
112.45%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$3.629M
-21.69%
YoY
|
$88.01M
15.53%
YoY
|
$85.26M
17.25%
YoY
|
$91.56M
28.19%
YoY
|
$4.634M
-29.3%
YoY
|
$76.18M
14.71%
YoY
|
$72.72M
5.54%
YoY
|
$71.42M
18.97%
YoY
|
$6.554M
-2.7%
YoY
|
$66.41M
-30.88%
YoY
|
$68.90M
-147.49%
YoY
|
$60.03M
-142.9%
YoY
|
$6.736M
-35.73%
YoY
|
$96.08M
-187.37%
YoY
|
-$145.1M
127.53%
YoY
|
-$139.9M
85.41%
YoY
|
$10.48M
43.44%
YoY
|
-$110.0M
91.58%
YoY
|
-$63.76M
31.46%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$3.060M
-92.95%
YoY
|
N/A
|
N/A
|
N/A
|
$43.40M
-44.72%
YoY
|
N/A
|
N/A
|
N/A
|
$78.50M
36.63%
YoY
|
N/A
|
N/A
|
N/A
|
$57.46M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$21.04M
72.04%
YoY
|
$20.21M
-215.49%
YoY
|
$8.695M
-431.49%
YoY
|
-$116.6M
965.62%
YoY
|
$12.23M
-138.23%
YoY
|
-$17.50M
-73.53%
YoY
|
-$2.623M
-99.15%
YoY
|
-$10.94M
-79.53%
YoY
|
-$32.00M
-109.82%
YoY
|
-$66.09M
-621.17%
YoY
|
-$307.1M
-231.87%
YoY
|
-$53.44M
109.95%
YoY
|
$325.8M
-864.05%
YoY
|
$12.68M
-116.37%
YoY
|
$232.9M
-624.06%
YoY
|
-$25.45M
-241.6%
YoY
|
-$42.64M
-247.55%
YoY
|
-$77.49M
-609.79%
YoY
|
-$44.44M
-237.15%
YoY
|
| Cash From Investing Activities |
-$84.53M
30.13%
YoY
|
-$67.81M
-27.62%
YoY
|
-$76.57M
1.63%
YoY
|
-$208.1M
152.72%
YoY
|
-$64.96M
-41.46%
YoY
|
-$93.68M
-29.3%
YoY
|
-$75.34M
-79.96%
YoY
|
-$82.36M
-27.42%
YoY
|
-$111.0M
-140.8%
YoY
|
-$132.5M
58.87%
YoY
|
-$376.0M
-528.21%
YoY
|
-$113.5M
-31.39%
YoY
|
$271.9M
-283.3%
YoY
|
-$83.40M
-55.51%
YoY
|
$87.81M
-181.15%
YoY
|
-$165.4M
187.65%
YoY
|
-$148.4M
379.96%
YoY
|
-$187.5M
343.16%
YoY
|
-$108.2M
567.89%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$12.74M
-1.26%
YoY
|
N/A
|
N/A
|
N/A
|
$12.90M
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
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.232M
3134.78%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$69.00K
1.47%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$68.00K
-97.95%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.313M
-38.81%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$191.8M
-72.7%
YoY
|
N/A
|
N/A
|
N/A
|
$702.6M
251.42%
YoY
|
N/A
|
N/A
|
N/A
|
$199.9M
-64.19%
YoY
|
N/A
|
N/A
|
N/A
|
$558.3M
846.27%
YoY
|
N/A
|
N/A
|
N/A
|
$59.00M
-64.48%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$105.0M
-24.96%
YoY
|
-$91.68M
5.52%
YoY
|
-$112.9M
-236.97%
YoY
|
$3.987M
-103.99%
YoY
|
-$139.9M
46.34%
YoY
|
-$86.89M
6.17%
YoY
|
$82.43M
-55.01%
YoY
|
-$100.0M
2.95%
YoY
|
-$95.62M
-77.4%
YoY
|
-$81.83M
-29.24%
YoY
|
$183.2M
-162.54%
YoY
|
-$97.17M
334.03%
YoY
|
-$423.1M
-26776.36%
YoY
|
-$115.6M
-381.73%
YoY
|
-$292.9M
1025.67%
YoY
|
-$22.39M
-76.11%
YoY
|
$1.586M
-101.78%
YoY
|
$41.05M
-149.22%
YoY
|
-$26.02M
-96.23%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$191.1M
-7.53%
YoY
|
$158.9M
-11.19%
YoY
|
$191.2M
-12337.58%
YoY
|
$205.3M
376.68%
YoY
|
$206.6M
-0.98%
YoY
|
$178.9M
-18.43%
YoY
|
-$1.562M
-100.82%
YoY
|
$43.07M
-78.69%
YoY
|
$208.7M
40.27%
YoY
|
$219.3M
9.44%
YoY
|
$191.0M
-9.21%
YoY
|
$202.2M
7.34%
YoY
|
$148.8M
2.23%
YoY
|
$200.4M
35.56%
YoY
|
$210.4M
61.28%
YoY
|
$188.3M
34.99%
YoY
|
$145.5M
19.22%
YoY
|
$147.8M
13.99%
YoY
|
$130.4M
112.45%
YoY
|
| Cash From Investing Activities |
-$84.53M
30.13%
YoY
|
-$67.81M
-27.62%
YoY
|
-$76.57M
1.63%
YoY
|
-$208.1M
152.72%
YoY
|
-$64.96M
-41.46%
YoY
|
-$93.68M
-29.3%
YoY
|
-$75.34M
-79.96%
YoY
|
-$82.36M
-27.42%
YoY
|
-$111.0M
-140.8%
YoY
|
-$132.5M
58.87%
YoY
|
-$376.0M
-528.21%
YoY
|
-$113.5M
-31.39%
YoY
|
$271.9M
-283.3%
YoY
|
-$83.40M
-55.51%
YoY
|
$87.81M
-181.15%
YoY
|
-$165.4M
187.65%
YoY
|
-$148.4M
379.96%
YoY
|
-$187.5M
343.16%
YoY
|
-$108.2M
567.89%
YoY
|
| Cash From Financing Activities |
-$105.0M
-24.96%
YoY
|
-$91.68M
5.52%
YoY
|
-$112.9M
-236.97%
YoY
|
$3.987M
-103.99%
YoY
|
-$139.9M
46.34%
YoY
|
-$86.89M
6.17%
YoY
|
$82.43M
-55.01%
YoY
|
-$100.0M
2.95%
YoY
|
-$95.62M
-77.4%
YoY
|
-$81.83M
-29.24%
YoY
|
$183.2M
-162.54%
YoY
|
-$97.17M
334.03%
YoY
|
-$423.1M
-26776.36%
YoY
|
-$115.6M
-381.73%
YoY
|
-$292.9M
1025.67%
YoY
|
-$22.39M
-76.11%
YoY
|
$1.586M
-101.78%
YoY
|
$41.05M
-149.22%
YoY
|
-$26.02M
-96.23%
YoY
|
| Net Change In Cash |
$956.0K
-43.03%
YoY
|
-$595.0K
-63.85%
YoY
|
$1.685M
-69.51%
YoY
|
$1.154M
-100.83%
YoY
|
$1.678M
-23.34%
YoY
|
-$1.646M
-132.91%
YoY
|
$5.527M
-407.06%
YoY
|
-$139.3M
1541.7%
YoY
|
$2.189M
-217.94%
YoY
|
$5.002M
264.58%
YoY
|
-$1.800M
-134.14%
YoY
|
-$8.487M
-1615.54%
YoY
|
-$1.856M
34.69%
YoY
|
$1.372M
-4.59%
YoY
|
$5.272M
-239.73%
YoY
|
$560.0K
-104.79%
YoY
|
-$1.378M
-169.0%
YoY
|
$1.438M
-64.05%
YoY
|
-$3.773M
-99.42%
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 |
$191.1M
-7.53%
YoY
|
$158.9M
-11.19%
YoY
|
$191.2M
-12337.58%
YoY
|
$205.3M
376.68%
YoY
|
$206.6M
-0.98%
YoY
|
$178.9M
-18.43%
YoY
|
-$1.562M
-100.82%
YoY
|
$43.07M
-78.69%
YoY
|
$208.7M
40.27%
YoY
|
$219.3M
9.44%
YoY
|
$191.0M
-9.21%
YoY
|
$202.2M
7.34%
YoY
|
$148.8M
2.23%
YoY
|
$200.4M
35.56%
YoY
|
$210.4M
61.28%
YoY
|
$188.3M
34.99%
YoY
|
$145.5M
19.22%
YoY
|
$147.8M
13.99%
YoY
|
$130.4M
112.45%
YoY
|
| Capital Expenditures |
$3.629M
-21.69%
YoY
|
$88.01M
15.53%
YoY
|
$85.26M
17.25%
YoY
|
$91.56M
28.19%
YoY
|
$4.634M
-29.3%
YoY
|
$76.18M
14.71%
YoY
|
$72.72M
5.54%
YoY
|
$71.42M
18.97%
YoY
|
$6.554M
-2.7%
YoY
|
$66.41M
-30.88%
YoY
|
$68.90M
-147.49%
YoY
|
$60.03M
-142.9%
YoY
|
$6.736M
-35.73%
YoY
|
$96.08M
-187.37%
YoY
|
-$145.1M
127.53%
YoY
|
-$139.9M
85.41%
YoY
|
$10.48M
43.44%
YoY
|
-$110.0M
91.58%
YoY
|
-$63.76M
31.46%
YoY
|
| Free Cash Flow |
$187.4M
-7.21%
YoY
|
$70.88M
-31.0%
YoY
|
$105.9M
-242.56%
YoY
|
$113.8M
-501.26%
YoY
|
$202.0M
-0.06%
YoY
|
$102.7M
-32.82%
YoY
|
-$74.28M
-160.83%
YoY
|
-$28.35M
-119.95%
YoY
|
$202.1M
42.31%
YoY
|
$152.9M
46.57%
YoY
|
$122.1M
-65.65%
YoY
|
$142.1M
-56.7%
YoY
|
$142.0M
5.17%
YoY
|
$104.3M
-59.53%
YoY
|
$355.5M
83.03%
YoY
|
$328.3M
52.69%
YoY
|
$135.0M
17.67%
YoY
|
$257.8M
37.8%
YoY
|
$194.2M
76.71%
YoY
|
Loading...