|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.461B
23.08%
YoY
|
$1.187B
2.59%
YoY
|
$1.157B
7.23%
YoY
|
$1.079B
8.44%
YoY
|
$995.0M
13.45%
YoY
|
| Depreciation, Depletion And Amortization |
$1.612B
5.77%
YoY
|
$1.524B
6.42%
YoY
|
$1.432B
-0.42%
YoY
|
$1.438B
17.97%
YoY
|
$1.219B
12.35%
YoY
|
| Cash From Operating Activities |
$3.353B
21.35%
YoY
|
$2.763B
7.76%
YoY
|
$2.564B
13.3%
YoY
|
$2.263B
36.24%
YoY
|
$1.661B
-3.82%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$4.128B
-4.42%
YoY
|
$4.319B
20.07%
YoY
|
$3.597B
7.34%
YoY
|
$3.351B
13.44%
YoY
|
$2.954B
10.68%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$53.00M
-303.85%
YoY
|
$26.00M
2500.0%
YoY
|
$1.000M
-104.35%
YoY
|
-$23.00M
187.5%
YoY
|
-$8.000M
-27.27%
YoY
|
| Cash From Investing Activities |
-$4.145B
-6.98%
YoY
|
-$4.456B
17.32%
YoY
|
-$3.798B
12.7%
YoY
|
-$3.370B
-4.48%
YoY
|
-$3.528B
5.98%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$574.0M
110.26%
YoY
|
$273.0M
-21.1%
YoY
|
$346.0M
3.9%
YoY
|
$333.0M
8.12%
YoY
|
$308.0M
-35.29%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$884.0M
-49.46%
YoY
|
$1.749B
35.58%
YoY
|
$1.290B
10.45%
YoY
|
$1.168B
-32.13%
YoY
|
$1.721B
-0.35%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$3.353B
21.35%
YoY
|
$2.763B
7.76%
YoY
|
$2.564B
13.3%
YoY
|
$2.263B
36.24%
YoY
|
$1.661B
-3.82%
YoY
|
| Cash From Investing Activities |
-$4.145B
-6.98%
YoY
|
-$4.456B
17.32%
YoY
|
-$3.798B
12.7%
YoY
|
-$3.370B
-4.48%
YoY
|
-$3.528B
5.98%
YoY
|
| Cash From Financing Activities |
$884.0M
-49.46%
YoY
|
$1.749B
35.58%
YoY
|
$1.290B
10.45%
YoY
|
$1.168B
-32.13%
YoY
|
$1.721B
-0.35%
YoY
|
| Net Change In Cash |
$92.00M
64.29%
YoY
|
$56.00M
0.0%
YoY
|
$56.00M
-8.2%
YoY
|
$61.00M
-141.78%
YoY
|
-$146.0M
-216.8%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$3.353B
21.35%
YoY
|
$2.763B
7.76%
YoY
|
$2.564B
13.3%
YoY
|
$2.263B
36.24%
YoY
|
$1.661B
-3.82%
YoY
|
| Capital Expenditures |
$4.128B
-4.42%
YoY
|
$4.319B
20.07%
YoY
|
$3.597B
7.34%
YoY
|
$3.351B
13.44%
YoY
|
$2.954B
10.68%
YoY
|
| Free Cash Flow |
-$775.0M
-50.19%
YoY
|
-$1.556B
50.63%
YoY
|
-$1.033B
-5.06%
YoY
|
-$1.088B
-15.85%
YoY
|
-$1.293B
37.26%
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 |
$358.0M
23.88%
YoY
|
$252.0M
21.74%
YoY
|
$641.0M
40.57%
YoY
|
$277.0M
6.54%
YoY
|
$289.0M
10.31%
YoY
|
$207.0M
31.01%
YoY
|
$456.0M
-7.69%
YoY
|
$260.0M
8.79%
YoY
|
$262.0M
-1.13%
YoY
|
$158.0M
-3.07%
YoY
|
$494.0M
9.05%
YoY
|
$239.0M
14.35%
YoY
|
$265.0M
4.74%
YoY
|
$163.0M
30.4%
YoY
|
$453.0M
6.34%
YoY
|
$209.0M
0.48%
YoY
|
$253.0M
7.66%
YoY
|
$125.0M
8.7%
YoY
|
$426.0M
15.45%
YoY
|
| Depreciation, Depletion And Amortization |
$417.0M
5.57%
YoY
|
$413.0M
8.12%
YoY
|
$406.0M
6.28%
YoY
|
$398.0M
4.46%
YoY
|
$395.0M
4.22%
YoY
|
$382.0M
3.52%
YoY
|
$382.0M
6.11%
YoY
|
$381.0M
7.93%
YoY
|
$379.0M
8.29%
YoY
|
$369.0M
-12.56%
YoY
|
$360.0M
2.56%
YoY
|
$353.0M
3.52%
YoY
|
$350.0M
8.02%
YoY
|
$422.0M
33.54%
YoY
|
$351.0M
14.33%
YoY
|
$341.0M
13.29%
YoY
|
$324.0M
9.83%
YoY
|
$316.0M
11.66%
YoY
|
$307.0M
13.7%
YoY
|
| Cash From Operating Activities |
$421.0M
-2.32%
YoY
|
$956.0M
17.01%
YoY
|
$1.104B
23.08%
YoY
|
$862.0M
54.76%
YoY
|
$431.0M
-12.4%
YoY
|
$817.0M
53.28%
YoY
|
$897.0M
-2.5%
YoY
|
$557.0M
-9.43%
YoY
|
$492.0M
-0.81%
YoY
|
$533.0M
-19.73%
YoY
|
$920.0M
26.55%
YoY
|
$615.0M
27.07%
YoY
|
$496.0M
27.84%
YoY
|
$664.0M
41.58%
YoY
|
$727.0M
-3.84%
YoY
|
$484.0M
2.76%
YoY
|
$388.0M
-1208.57%
YoY
|
$469.0M
17.84%
YoY
|
$756.0M
19.06%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.574B
45.47%
YoY
|
$1.036B
-21.75%
YoY
|
$989.0M
-14.52%
YoY
|
$1.067B
3.89%
YoY
|
$1.082B
21.57%
YoY
|
$1.324B
16.45%
YoY
|
$1.157B
51.84%
YoY
|
$1.027B
11.51%
YoY
|
$890.0M
-4.4%
YoY
|
$1.137B
23.45%
YoY
|
$762.0M
-184.76%
YoY
|
$921.0M
-219.61%
YoY
|
$931.0M
20.28%
YoY
|
$921.0M
-203.37%
YoY
|
-$899.0M
3.93%
YoY
|
-$770.0M
-12.4%
YoY
|
$774.0M
-12.74%
YoY
|
-$891.0M
-34.19%
YoY
|
-$865.0M
-231.86%
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 |
$7.000M
-240.0%
YoY
|
$3.000M
-111.54%
YoY
|
-$12.00M
-29.41%
YoY
|
$43.00M
4200.0%
YoY
|
-$5.000M
N/A
|
-$26.00M
420.0%
YoY
|
-$17.00M
240.0%
YoY
|
$1.000M
-125.0%
YoY
|
$0.00
-100.0%
YoY
|
-$5.000M
-155.56%
YoY
|
-$5.000M
-28.57%
YoY
|
-$4.000M
100.0%
YoY
|
$1.000M
-106.67%
YoY
|
$9.000M
0.0%
YoY
|
-$7.000M
-66.67%
YoY
|
-$2.000M
-125.0%
YoY
|
-$15.00M
1400.0%
YoY
|
$9.000M
50.0%
YoY
|
-$21.00M
320.0%
YoY
|
| Cash From Investing Activities |
-$1.614B
48.48%
YoY
|
-$1.033B
-23.48%
YoY
|
-$1.001B
-14.74%
YoY
|
-$1.024B
-0.19%
YoY
|
-$1.087B
19.98%
YoY
|
-$1.350B
18.21%
YoY
|
-$1.174B
53.06%
YoY
|
-$1.026B
10.92%
YoY
|
-$906.0M
-6.02%
YoY
|
-$1.142B
25.22%
YoY
|
-$767.0M
-15.34%
YoY
|
-$925.0M
19.82%
YoY
|
-$964.0M
23.59%
YoY
|
-$912.0M
3.4%
YoY
|
-$906.0M
2.26%
YoY
|
-$772.0M
-11.37%
YoY
|
-$780.0M
-12.26%
YoY
|
-$882.0M
-34.57%
YoY
|
-$886.0M
33.03%
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 |
$12.00M
-7.69%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$13.00M
30.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$10.00M
100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$5.000M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$5.000M
-96.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$350.0M
16.67%
YoY
|
N/A
|
N/A
|
N/A
|
$300.0M
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
|
| Cash From Financing Activities |
$1.258B
78.69%
YoY
|
$62.00M
-88.45%
YoY
|
-$62.00M
-120.67%
YoY
|
$180.0M
-56.63%
YoY
|
$704.0M
41.65%
YoY
|
$537.0M
-15.43%
YoY
|
$300.0M
-296.08%
YoY
|
$415.0M
30.09%
YoY
|
$497.0M
1.64%
YoY
|
$635.0M
123.59%
YoY
|
-$153.0M
-177.27%
YoY
|
$319.0M
8.14%
YoY
|
$489.0M
25.06%
YoY
|
$284.0M
-32.86%
YoY
|
$198.0M
2375.0%
YoY
|
$295.0M
-40.4%
YoY
|
$391.0M
-50.82%
YoY
|
$423.0M
-60.94%
YoY
|
$8.000M
-77.78%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$421.0M
-2.32%
YoY
|
$956.0M
17.01%
YoY
|
$1.104B
23.08%
YoY
|
$862.0M
54.76%
YoY
|
$431.0M
-12.4%
YoY
|
$817.0M
53.28%
YoY
|
$897.0M
-2.5%
YoY
|
$557.0M
-9.43%
YoY
|
$492.0M
-0.81%
YoY
|
$533.0M
-19.73%
YoY
|
$920.0M
26.55%
YoY
|
$615.0M
27.07%
YoY
|
$496.0M
27.84%
YoY
|
$664.0M
41.58%
YoY
|
$727.0M
-3.84%
YoY
|
$484.0M
2.76%
YoY
|
$388.0M
-1208.57%
YoY
|
$469.0M
17.84%
YoY
|
$756.0M
19.06%
YoY
|
| Cash From Investing Activities |
-$1.614B
48.48%
YoY
|
-$1.033B
-23.48%
YoY
|
-$1.001B
-14.74%
YoY
|
-$1.024B
-0.19%
YoY
|
-$1.087B
19.98%
YoY
|
-$1.350B
18.21%
YoY
|
-$1.174B
53.06%
YoY
|
-$1.026B
10.92%
YoY
|
-$906.0M
-6.02%
YoY
|
-$1.142B
25.22%
YoY
|
-$767.0M
-15.34%
YoY
|
-$925.0M
19.82%
YoY
|
-$964.0M
23.59%
YoY
|
-$912.0M
3.4%
YoY
|
-$906.0M
2.26%
YoY
|
-$772.0M
-11.37%
YoY
|
-$780.0M
-12.26%
YoY
|
-$882.0M
-34.57%
YoY
|
-$886.0M
33.03%
YoY
|
| Cash From Financing Activities |
$1.258B
78.69%
YoY
|
$62.00M
-88.45%
YoY
|
-$62.00M
-120.67%
YoY
|
$180.0M
-56.63%
YoY
|
$704.0M
41.65%
YoY
|
$537.0M
-15.43%
YoY
|
$300.0M
-296.08%
YoY
|
$415.0M
30.09%
YoY
|
$497.0M
1.64%
YoY
|
$635.0M
123.59%
YoY
|
-$153.0M
-177.27%
YoY
|
$319.0M
8.14%
YoY
|
$489.0M
25.06%
YoY
|
$284.0M
-32.86%
YoY
|
$198.0M
2375.0%
YoY
|
$295.0M
-40.4%
YoY
|
$391.0M
-50.82%
YoY
|
$423.0M
-60.94%
YoY
|
$8.000M
-77.78%
YoY
|
| Net Change In Cash |
$65.00M
35.42%
YoY
|
-$15.00M
-475.0%
YoY
|
$41.00M
78.26%
YoY
|
$18.00M
-133.33%
YoY
|
$48.00M
-42.17%
YoY
|
$4.000M
-84.62%
YoY
|
$23.00M
N/A
|
-$54.00M
-700.0%
YoY
|
$83.00M
295.24%
YoY
|
$26.00M
-27.78%
YoY
|
$0.00
-100.0%
YoY
|
$9.000M
28.57%
YoY
|
$21.00M
-2200.0%
YoY
|
$36.00M
260.0%
YoY
|
$19.00M
-115.57%
YoY
|
$7.000M
-92.63%
YoY
|
-$1.000M
-99.22%
YoY
|
$10.00M
-92.48%
YoY
|
-$122.0M
-2540.0%
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 |
$421.0M
-2.32%
YoY
|
$956.0M
17.01%
YoY
|
$1.104B
23.08%
YoY
|
$862.0M
54.76%
YoY
|
$431.0M
-12.4%
YoY
|
$817.0M
53.28%
YoY
|
$897.0M
-2.5%
YoY
|
$557.0M
-9.43%
YoY
|
$492.0M
-0.81%
YoY
|
$533.0M
-19.73%
YoY
|
$920.0M
26.55%
YoY
|
$615.0M
27.07%
YoY
|
$496.0M
27.84%
YoY
|
$664.0M
41.58%
YoY
|
$727.0M
-3.84%
YoY
|
$484.0M
2.76%
YoY
|
$388.0M
-1208.57%
YoY
|
$469.0M
17.84%
YoY
|
$756.0M
19.06%
YoY
|
| Capital Expenditures |
$1.574B
45.47%
YoY
|
$1.036B
-21.75%
YoY
|
$989.0M
-14.52%
YoY
|
$1.067B
3.89%
YoY
|
$1.082B
21.57%
YoY
|
$1.324B
16.45%
YoY
|
$1.157B
51.84%
YoY
|
$1.027B
11.51%
YoY
|
$890.0M
-4.4%
YoY
|
$1.137B
23.45%
YoY
|
$762.0M
-184.76%
YoY
|
$921.0M
-219.61%
YoY
|
$931.0M
20.28%
YoY
|
$921.0M
-203.37%
YoY
|
-$899.0M
3.93%
YoY
|
-$770.0M
-12.4%
YoY
|
$774.0M
-12.74%
YoY
|
-$891.0M
-34.19%
YoY
|
-$865.0M
-231.86%
YoY
|
| Free Cash Flow |
-$1.153B
77.11%
YoY
|
-$80.00M
-84.22%
YoY
|
$115.0M
-144.23%
YoY
|
-$205.0M
-56.38%
YoY
|
-$651.0M
63.57%
YoY
|
-$507.0M
-16.06%
YoY
|
-$260.0M
-264.56%
YoY
|
-$470.0M
53.59%
YoY
|
-$398.0M
-8.51%
YoY
|
-$604.0M
135.02%
YoY
|
$158.0M
-90.28%
YoY
|
-$306.0M
-124.4%
YoY
|
-$435.0M
12.69%
YoY
|
-$257.0M
-118.9%
YoY
|
$1.626B
0.31%
YoY
|
$1.254B
-7.11%
YoY
|
-$386.0M
-58.13%
YoY
|
$1.360B
-22.37%
YoY
|
$1.621B
-7819.05%
YoY
|
Loading...