|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.088B
154.47%
YoY
|
$427.7M
-30.41%
YoY
|
$614.6M
-733.47%
YoY
|
-$97.02M
-122.22%
YoY
|
$436.6M
-15.42%
YoY
|
| Depreciation, Depletion And Amortization |
$1.224B
6.97%
YoY
|
$1.144B
7.02%
YoY
|
$1.069B
10.64%
YoY
|
$966.0M
9.45%
YoY
|
$882.6M
13.05%
YoY
|
| Cash From Operating Activities |
$1.735B
3.44%
YoY
|
$1.677B
-4.0%
YoY
|
$1.747B
26.39%
YoY
|
$1.382B
0.39%
YoY
|
$1.377B
26.29%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$237.7M
-38.62%
YoY
|
$387.3M
26.82%
YoY
|
$305.3M
40.95%
YoY
|
$216.6M
-5.67%
YoY
|
$229.7M
42.65%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$1.265B
17.3%
YoY
|
$1.078B
-18.06%
YoY
|
$1.316B
-565.3%
YoY
|
-$282.8M
-21.2%
YoY
|
-$359.0M
-51.13%
YoY
|
| Cash From Investing Activities |
-$1.321B
-56.49%
YoY
|
-$3.036B
9.28%
YoY
|
-$2.778B
-18.38%
YoY
|
-$3.404B
10.0%
YoY
|
-$3.095B
22.46%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$150.0M
3354.63%
YoY
|
$4.342M
-166.1%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$419.7M
-130.62%
YoY
|
$1.371B
91.47%
YoY
|
$716.0M
-57.73%
YoY
|
$1.694B
58.52%
YoY
|
$1.068B
-62.6%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.735B
3.44%
YoY
|
$1.677B
-4.0%
YoY
|
$1.747B
26.39%
YoY
|
$1.382B
0.39%
YoY
|
$1.377B
26.29%
YoY
|
| Cash From Investing Activities |
-$1.321B
-56.49%
YoY
|
-$3.036B
9.28%
YoY
|
-$2.778B
-18.38%
YoY
|
-$3.404B
10.0%
YoY
|
-$3.095B
22.46%
YoY
|
| Cash From Financing Activities |
-$419.7M
-130.62%
YoY
|
$1.371B
91.47%
YoY
|
$716.0M
-57.73%
YoY
|
$1.694B
58.52%
YoY
|
$1.068B
-62.6%
YoY
|
| Net Change In Cash |
-$6.154M
-153.0%
YoY
|
$11.61M
-103.68%
YoY
|
-$315.5M
-3.88%
YoY
|
-$328.3M
-49.46%
YoY
|
-$649.5M
-145.75%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.735B
3.44%
YoY
|
$1.677B
-4.0%
YoY
|
$1.747B
26.39%
YoY
|
$1.382B
0.39%
YoY
|
$1.377B
26.29%
YoY
|
| Capital Expenditures |
$237.7M
-38.62%
YoY
|
$387.3M
26.82%
YoY
|
$305.3M
40.95%
YoY
|
$216.6M
-5.67%
YoY
|
$229.7M
42.65%
YoY
|
| Free Cash Flow |
$1.497B
16.06%
YoY
|
$1.290B
-10.53%
YoY
|
$1.442B
23.68%
YoY
|
$1.166B
1.6%
YoY
|
$1.147B
23.46%
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 |
$125.9M
-66.5%
YoY
|
$169.9M
83.53%
YoY
|
$146.5M
40.86%
YoY
|
$385.2M
274.14%
YoY
|
$375.8M
248.42%
YoY
|
$92.55M
-56.06%
YoY
|
$104.0M
-21.5%
YoY
|
$102.9M
-15.6%
YoY
|
$107.9M
-16.2%
YoY
|
$210.6M
56.15%
YoY
|
$132.5M
19.99%
YoY
|
$122.0M
4.9%
YoY
|
$128.7M
-127.45%
YoY
|
$134.9M
-11.13%
YoY
|
$110.4M
2.84%
YoY
|
$116.3M
24.46%
YoY
|
-$469.0M
-657.71%
YoY
|
$151.8M
36.62%
YoY
|
$107.3M
-10.85%
YoY
|
| Depreciation, Depletion And Amortization |
$309.8M
3.6%
YoY
|
$309.1M
5.0%
YoY
|
$311.1M
7.24%
YoY
|
$304.3M
7.91%
YoY
|
$299.0M
7.85%
YoY
|
$294.4M
7.81%
YoY
|
$290.1M
8.5%
YoY
|
$282.0M
4.99%
YoY
|
$277.3M
6.77%
YoY
|
$273.1M
7.99%
YoY
|
$267.4M
10.26%
YoY
|
$268.6M
14.15%
YoY
|
$259.7M
10.36%
YoY
|
$252.9M
9.55%
YoY
|
$242.5M
7.8%
YoY
|
$235.3M
8.02%
YoY
|
$235.3M
12.61%
YoY
|
$230.8M
13.87%
YoY
|
$225.0M
15.33%
YoY
|
| Cash From Operating Activities |
$503.3M
29.61%
YoY
|
$414.1M
-3.7%
YoY
|
$458.6M
-0.72%
YoY
|
$473.6M
14.45%
YoY
|
$388.3M
4.58%
YoY
|
$430.0M
-7.45%
YoY
|
$461.9M
15.08%
YoY
|
$413.8M
-22.28%
YoY
|
$371.3M
6.55%
YoY
|
$464.6M
9.68%
YoY
|
$401.4M
48.82%
YoY
|
$532.4M
22.63%
YoY
|
$348.5M
36.83%
YoY
|
$423.6M
-5.33%
YoY
|
$269.7M
-17.45%
YoY
|
$434.1M
17.86%
YoY
|
$254.7M
8.71%
YoY
|
$447.4M
20.09%
YoY
|
$326.7M
31.06%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$58.31M
-19.98%
YoY
|
$716.1M
-29.4%
YoY
|
$546.5M
-62.11%
YoY
|
$664.7M
-19.66%
YoY
|
$72.87M
-41.49%
YoY
|
$1.014B
-8.34%
YoY
|
$1.442B
223.62%
YoY
|
$827.3M
-33.89%
YoY
|
$124.5M
130.9%
YoY
|
$1.107B
39.69%
YoY
|
$445.7M
-168.23%
YoY
|
$1.251B
-201.94%
YoY
|
$53.94M
1.82%
YoY
|
$792.1M
-189.28%
YoY
|
-$653.2M
0.8%
YoY
|
-$1.228B
62.77%
YoY
|
$52.97M
26.36%
YoY
|
-$887.3M
1.73%
YoY
|
-$648.1M
129.65%
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 |
N/A
|
$801.5M
22.16%
YoY
|
$112.4M
-34.25%
YoY
|
-$205.5M
-503.94%
YoY
|
$556.4M
177.64%
YoY
|
$656.1M
-21102.27%
YoY
|
$171.0M
-11.17%
YoY
|
$50.86M
-95.41%
YoY
|
$200.4M
1052.33%
YoY
|
-$3.124M
-103.02%
YoY
|
$192.5M
-559.38%
YoY
|
$1.109B
-743.86%
YoY
|
$17.39M
-110.1%
YoY
|
$103.5M
-281.2%
YoY
|
-$41.90M
-58.48%
YoY
|
-$172.3M
76.71%
YoY
|
-$172.2M
66.53%
YoY
|
-$57.14M
-81.24%
YoY
|
-$100.9M
-39.02%
YoY
|
| Cash From Investing Activities |
-$572.2M
459.87%
YoY
|
$85.41M
-123.85%
YoY
|
-$434.1M
-65.86%
YoY
|
-$870.2M
12.07%
YoY
|
-$102.2M
-83.79%
YoY
|
-$358.1M
-67.73%
YoY
|
-$1.271B
402.12%
YoY
|
-$776.5M
446.34%
YoY
|
-$630.3M
-50.5%
YoY
|
-$1.110B
61.15%
YoY
|
-$253.2M
-63.58%
YoY
|
-$142.1M
-89.85%
YoY
|
-$1.273B
105.19%
YoY
|
-$688.6M
-27.09%
YoY
|
-$695.2M
-7.19%
YoY
|
-$1.400B
64.37%
YoY
|
-$620.6M
12.9%
YoY
|
-$944.4M
-19.75%
YoY
|
-$749.0M
67.34%
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 |
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
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$97.64M
-6876.13%
YoY
|
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 |
$153.5M
-150.88%
YoY
|
-$485.3M
694.59%
YoY
|
-$27.74M
-103.39%
YoY
|
$394.9M
50.52%
YoY
|
-$301.6M
-186.08%
YoY
|
-$61.08M
-110.28%
YoY
|
$819.2M
-484.76%
YoY
|
$262.4M
-151.31%
YoY
|
$350.4M
-58.6%
YoY
|
$593.9M
-925.64%
YoY
|
-$212.9M
-141.86%
YoY
|
-$511.4M
-204.9%
YoY
|
$846.4M
9.97%
YoY
|
-$71.93M
-75.06%
YoY
|
$508.5M
-53.05%
YoY
|
$487.5M
33.97%
YoY
|
$769.6M
-953.45%
YoY
|
-$288.4M
-122.19%
YoY
|
$1.083B
108.91%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$503.3M
29.61%
YoY
|
$414.1M
-3.7%
YoY
|
$458.6M
-0.72%
YoY
|
$473.6M
14.45%
YoY
|
$388.3M
4.58%
YoY
|
$430.0M
-7.45%
YoY
|
$461.9M
15.08%
YoY
|
$413.8M
-22.28%
YoY
|
$371.3M
6.55%
YoY
|
$464.6M
9.68%
YoY
|
$401.4M
48.82%
YoY
|
$532.4M
22.63%
YoY
|
$348.5M
36.83%
YoY
|
$423.6M
-5.33%
YoY
|
$269.7M
-17.45%
YoY
|
$434.1M
17.86%
YoY
|
$254.7M
8.71%
YoY
|
$447.4M
20.09%
YoY
|
$326.7M
31.06%
YoY
|
| Cash From Investing Activities |
-$572.2M
459.87%
YoY
|
$85.41M
-123.85%
YoY
|
-$434.1M
-65.86%
YoY
|
-$870.2M
12.07%
YoY
|
-$102.2M
-83.79%
YoY
|
-$358.1M
-67.73%
YoY
|
-$1.271B
402.12%
YoY
|
-$776.5M
446.34%
YoY
|
-$630.3M
-50.5%
YoY
|
-$1.110B
61.15%
YoY
|
-$253.2M
-63.58%
YoY
|
-$142.1M
-89.85%
YoY
|
-$1.273B
105.19%
YoY
|
-$688.6M
-27.09%
YoY
|
-$695.2M
-7.19%
YoY
|
-$1.400B
64.37%
YoY
|
-$620.6M
12.9%
YoY
|
-$944.4M
-19.75%
YoY
|
-$749.0M
67.34%
YoY
|
| Cash From Financing Activities |
$153.5M
-150.88%
YoY
|
-$485.3M
694.59%
YoY
|
-$27.74M
-103.39%
YoY
|
$394.9M
50.52%
YoY
|
-$301.6M
-186.08%
YoY
|
-$61.08M
-110.28%
YoY
|
$819.2M
-484.76%
YoY
|
$262.4M
-151.31%
YoY
|
$350.4M
-58.6%
YoY
|
$593.9M
-925.64%
YoY
|
-$212.9M
-141.86%
YoY
|
-$511.4M
-204.9%
YoY
|
$846.4M
9.97%
YoY
|
-$71.93M
-75.06%
YoY
|
$508.5M
-53.05%
YoY
|
$487.5M
33.97%
YoY
|
$769.6M
-953.45%
YoY
|
-$288.4M
-122.19%
YoY
|
$1.083B
108.91%
YoY
|
| Net Change In Cash |
$84.61M
-646.21%
YoY
|
$14.19M
31.98%
YoY
|
-$3.245M
-133.47%
YoY
|
-$1.611M
-98.39%
YoY
|
-$15.49M
-116.94%
YoY
|
$10.75M
-120.99%
YoY
|
$9.694M
-114.98%
YoY
|
-$100.3M
-17.2%
YoY
|
$91.43M
-216.5%
YoY
|
-$51.22M
-84.8%
YoY
|
-$64.70M
-177.84%
YoY
|
-$121.1M
-74.68%
YoY
|
-$78.48M
-119.44%
YoY
|
-$337.0M
-57.1%
YoY
|
$83.12M
-87.42%
YoY
|
-$478.2M
300.49%
YoY
|
$403.8M
-199.55%
YoY
|
-$785.4M
-258.47%
YoY
|
$660.9M
106.4%
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 |
$503.3M
29.61%
YoY
|
$414.1M
-3.7%
YoY
|
$458.6M
-0.72%
YoY
|
$473.6M
14.45%
YoY
|
$388.3M
4.58%
YoY
|
$430.0M
-7.45%
YoY
|
$461.9M
15.08%
YoY
|
$413.8M
-22.28%
YoY
|
$371.3M
6.55%
YoY
|
$464.6M
9.68%
YoY
|
$401.4M
48.82%
YoY
|
$532.4M
22.63%
YoY
|
$348.5M
36.83%
YoY
|
$423.6M
-5.33%
YoY
|
$269.7M
-17.45%
YoY
|
$434.1M
17.86%
YoY
|
$254.7M
8.71%
YoY
|
$447.4M
20.09%
YoY
|
$326.7M
31.06%
YoY
|
| Capital Expenditures |
$58.31M
-19.98%
YoY
|
$716.1M
-29.4%
YoY
|
$546.5M
-62.11%
YoY
|
$664.7M
-19.66%
YoY
|
$72.87M
-41.49%
YoY
|
$1.014B
-8.34%
YoY
|
$1.442B
223.62%
YoY
|
$827.3M
-33.89%
YoY
|
$124.5M
130.9%
YoY
|
$1.107B
39.69%
YoY
|
$445.7M
-168.23%
YoY
|
$1.251B
-201.94%
YoY
|
$53.94M
1.82%
YoY
|
$792.1M
-189.28%
YoY
|
-$653.2M
0.8%
YoY
|
-$1.228B
62.77%
YoY
|
$52.97M
26.36%
YoY
|
-$887.3M
1.73%
YoY
|
-$648.1M
129.65%
YoY
|
| Free Cash Flow |
$445.0M
41.06%
YoY
|
-$302.0M
-48.31%
YoY
|
-$87.94M
-91.03%
YoY
|
-$191.1M
-53.79%
YoY
|
$315.5M
27.83%
YoY
|
-$584.3M
-8.99%
YoY
|
-$980.5M
2113.22%
YoY
|
-$413.5M
-42.48%
YoY
|
$246.8M
-16.22%
YoY
|
-$642.0M
74.19%
YoY
|
-$44.30M
-104.8%
YoY
|
-$719.0M
-143.27%
YoY
|
$294.6M
46.02%
YoY
|
-$368.6M
-127.61%
YoY
|
$923.0M
-5.32%
YoY
|
$1.662B
48.03%
YoY
|
$201.7M
4.86%
YoY
|
$1.335B
7.22%
YoY
|
$974.8M
83.41%
YoY
|
Loading...