|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$980.0M
-3.73%
YoY
|
$1.018B
4.52%
YoY
|
$974.0M
190.75%
YoY
|
$335.0M
-10.9%
YoY
|
$376.0M
-170.81%
YoY
|
| Depreciation, Depletion And Amortization |
$1.335B
8.71%
YoY
|
$1.228B
0.57%
YoY
|
$1.221B
8.73%
YoY
|
$1.123B
-7.88%
YoY
|
$1.219B
-24.89%
YoY
|
| Cash From Operating Activities |
$2.271B
9.34%
YoY
|
$2.077B
49.64%
YoY
|
$1.388B
14.05%
YoY
|
$1.217B
-9.52%
YoY
|
$1.345B
63.43%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$663.0M
-1.04%
YoY
|
$670.0M
-21.45%
YoY
|
$853.0M
-30.65%
YoY
|
$1.230B
-204.24%
YoY
|
-$1.180B
108.11%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$681.0M
37.02%
YoY
|
-$497.0M
106.22%
YoY
|
-$241.0M
-62.05%
YoY
|
-$635.0M
3427.78%
YoY
|
-$18.00M
260.0%
YoY
|
| Cash From Investing Activities |
-$1.344B
15.17%
YoY
|
-$1.167B
6.67%
YoY
|
-$1.094B
-41.34%
YoY
|
-$1.865B
55.68%
YoY
|
-$1.198B
109.44%
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
|
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
|
| Cash From Financing Activities |
-$1.119B
247.52%
YoY
|
-$322.0M
52.61%
YoY
|
-$211.0M
2537.5%
YoY
|
-$8.000M
-93.5%
YoY
|
-$123.0M
-126.39%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.271B
9.34%
YoY
|
$2.077B
49.64%
YoY
|
$1.388B
14.05%
YoY
|
$1.217B
-9.52%
YoY
|
$1.345B
63.43%
YoY
|
| Cash From Investing Activities |
-$1.344B
15.17%
YoY
|
-$1.167B
6.67%
YoY
|
-$1.094B
-41.34%
YoY
|
-$1.865B
55.68%
YoY
|
-$1.198B
109.44%
YoY
|
| Cash From Financing Activities |
-$1.119B
247.52%
YoY
|
-$322.0M
52.61%
YoY
|
-$211.0M
2537.5%
YoY
|
-$8.000M
-93.5%
YoY
|
-$123.0M
-126.39%
YoY
|
| Net Change In Cash |
-$192.0M
-132.65%
YoY
|
$588.0M
608.43%
YoY
|
$83.00M
-112.65%
YoY
|
-$656.0M
-2833.33%
YoY
|
$24.00M
-96.65%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.271B
9.34%
YoY
|
$2.077B
49.64%
YoY
|
$1.388B
14.05%
YoY
|
$1.217B
-9.52%
YoY
|
$1.345B
63.43%
YoY
|
| Capital Expenditures |
$663.0M
-1.04%
YoY
|
$670.0M
-21.45%
YoY
|
$853.0M
-30.65%
YoY
|
$1.230B
-204.24%
YoY
|
-$1.180B
108.11%
YoY
|
| Free Cash Flow |
$1.608B
14.29%
YoY
|
$1.407B
162.99%
YoY
|
$535.0M
-4215.38%
YoY
|
-$13.00M
-100.51%
YoY
|
$2.525B
81.65%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$189.0M
-46.0%
YoY
|
$217.0M
-23.59%
YoY
|
$237.0M
-9.89%
YoY
|
$176.0M
-21.08%
YoY
|
$350.0M
41.13%
YoY
|
$284.0M
-33.49%
YoY
|
$263.0M
28.92%
YoY
|
$223.0M
31.95%
YoY
|
$248.0M
42.53%
YoY
|
$427.0M
-540.21%
YoY
|
$204.0M
75.86%
YoY
|
$169.0M
14.19%
YoY
|
$174.0M
3.57%
YoY
|
-$97.00M
-169.78%
YoY
|
$116.0M
5700.0%
YoY
|
$148.0M
-1.99%
YoY
|
$168.0M
100.0%
YoY
|
$139.0M
46.32%
YoY
|
$2.000M
-101.36%
YoY
|
$151.0M
-135.78%
YoY
|
| Depreciation, Depletion And Amortization |
$322.0M
3.87%
YoY
|
$332.0M
7.1%
YoY
|
$331.0M
6.43%
YoY
|
$362.0M
16.77%
YoY
|
$310.0M
4.38%
YoY
|
$310.0M
-0.64%
YoY
|
$311.0M
0.32%
YoY
|
$310.0M
3.68%
YoY
|
$297.0M
-1.0%
YoY
|
$312.0M
15.13%
YoY
|
$310.0M
-52.53%
YoY
|
$299.0M
-6.85%
YoY
|
$300.0M
14.07%
YoY
|
$271.0M
5.04%
YoY
|
$653.0M
51.51%
YoY
|
$321.0M
30.49%
YoY
|
$263.0M
-7.39%
YoY
|
$258.0M
-38.28%
YoY
|
$431.0M
1.89%
YoY
|
$246.0M
-39.56%
YoY
|
| Cash From Operating Activities |
$418.0M
8.85%
YoY
|
$658.0M
43.36%
YoY
|
$724.0M
-3.08%
YoY
|
$505.0M
-4.72%
YoY
|
$384.0M
12.61%
YoY
|
$459.0M
1.77%
YoY
|
$747.0M
41.75%
YoY
|
$530.0M
63.08%
YoY
|
$341.0M
301.18%
YoY
|
$451.0M
30.72%
YoY
|
$527.0M
31.09%
YoY
|
$325.0M
-19.55%
YoY
|
$85.00M
28.79%
YoY
|
$345.0M
-10.85%
YoY
|
$402.0M
-3.37%
YoY
|
$404.0M
4.66%
YoY
|
$66.00M
-57.69%
YoY
|
$387.0M
-11.85%
YoY
|
$416.0M
27.61%
YoY
|
$386.0M
1278.57%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$191.0M
36.43%
YoY
|
$201.0M
18.93%
YoY
|
$189.0M
-20.59%
YoY
|
$133.0M
10.83%
YoY
|
$140.0M
-2.1%
YoY
|
$169.0M
-51.85%
YoY
|
$238.0M
59.73%
YoY
|
$120.0M
-46.43%
YoY
|
$143.0M
10.85%
YoY
|
$351.0M
37.65%
YoY
|
$149.0M
-164.22%
YoY
|
$224.0M
-260.0%
YoY
|
$129.0M
-121.39%
YoY
|
$255.0M
-173.91%
YoY
|
-$232.0M
14.85%
YoY
|
-$140.0M
-72.6%
YoY
|
-$603.0M
394.26%
YoY
|
-$345.0M
43.75%
YoY
|
-$202.0M
59.06%
YoY
|
-$511.0M
432.29%
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
|
N/A
|
| Other Investing Activities |
-$27.00M
-93.84%
YoY
|
-$99.00M
-39.63%
YoY
|
-$123.0M
-49.8%
YoY
|
-$21.00M
61.54%
YoY
|
-$438.0M
484.0%
YoY
|
-$164.0M
613.04%
YoY
|
-$245.0M
8066.67%
YoY
|
-$13.00M
-93.12%
YoY
|
-$75.00M
188.46%
YoY
|
-$23.00M
-96.15%
YoY
|
-$3.000M
-84.21%
YoY
|
-$189.0M
894.74%
YoY
|
-$26.00M
N/A
|
-$597.0M
9850.0%
YoY
|
-$19.00M
850.0%
YoY
|
-$19.00M
1800.0%
YoY
|
$0.00
-100.0%
YoY
|
-$6.000M
-400.0%
YoY
|
-$2.000M
-66.67%
YoY
|
-$1.000M
0.0%
YoY
|
| Cash From Investing Activities |
-$218.0M
-62.28%
YoY
|
-$300.0M
-9.91%
YoY
|
-$312.0M
-35.4%
YoY
|
-$154.0M
15.79%
YoY
|
-$578.0M
165.14%
YoY
|
-$333.0M
-10.96%
YoY
|
-$483.0M
217.76%
YoY
|
-$133.0M
-67.8%
YoY
|
-$218.0M
40.65%
YoY
|
-$374.0M
-56.1%
YoY
|
-$152.0M
-39.44%
YoY
|
-$413.0M
159.75%
YoY
|
-$155.0M
-74.3%
YoY
|
-$852.0M
142.74%
YoY
|
-$251.0M
23.04%
YoY
|
-$159.0M
-68.95%
YoY
|
-$603.0M
360.31%
YoY
|
-$351.0M
47.48%
YoY
|
-$204.0M
53.38%
YoY
|
-$512.0M
427.84%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$75.00M
N/A
|
N/A
N/A
|
-$253.0M
N/A
|
-$116.0M
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
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
|
N/A
|
| Cash From Financing Activities |
-$133.0M
38.54%
YoY
|
-$330.0M
8150.0%
YoY
|
-$310.0M
282.72%
YoY
|
-$383.0M
123.98%
YoY
|
-$96.00M
45.45%
YoY
|
-$4.000M
-92.73%
YoY
|
-$81.00M
-910.0%
YoY
|
-$171.0M
17.93%
YoY
|
-$66.00M
214.29%
YoY
|
-$55.00M
-119.57%
YoY
|
$10.00M
-183.33%
YoY
|
-$145.0M
-22.87%
YoY
|
-$21.00M
-76.4%
YoY
|
$281.0M
-951.52%
YoY
|
-$12.00M
-14.29%
YoY
|
-$188.0M
157.53%
YoY
|
-$89.00M
2866.67%
YoY
|
-$33.00M
-42.11%
YoY
|
-$14.00M
-87.5%
YoY
|
-$73.00M
-111.83%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$418.0M
8.85%
YoY
|
$658.0M
43.36%
YoY
|
$724.0M
-3.08%
YoY
|
$505.0M
-4.72%
YoY
|
$384.0M
12.61%
YoY
|
$459.0M
1.77%
YoY
|
$747.0M
41.75%
YoY
|
$530.0M
63.08%
YoY
|
$341.0M
301.18%
YoY
|
$451.0M
30.72%
YoY
|
$527.0M
31.09%
YoY
|
$325.0M
-19.55%
YoY
|
$85.00M
28.79%
YoY
|
$345.0M
-10.85%
YoY
|
$402.0M
-3.37%
YoY
|
$404.0M
4.66%
YoY
|
$66.00M
-57.69%
YoY
|
$387.0M
-11.85%
YoY
|
$416.0M
27.61%
YoY
|
$386.0M
1278.57%
YoY
|
| Cash From Investing Activities |
-$218.0M
-62.28%
YoY
|
-$300.0M
-9.91%
YoY
|
-$312.0M
-35.4%
YoY
|
-$154.0M
15.79%
YoY
|
-$578.0M
165.14%
YoY
|
-$333.0M
-10.96%
YoY
|
-$483.0M
217.76%
YoY
|
-$133.0M
-67.8%
YoY
|
-$218.0M
40.65%
YoY
|
-$374.0M
-56.1%
YoY
|
-$152.0M
-39.44%
YoY
|
-$413.0M
159.75%
YoY
|
-$155.0M
-74.3%
YoY
|
-$852.0M
142.74%
YoY
|
-$251.0M
23.04%
YoY
|
-$159.0M
-68.95%
YoY
|
-$603.0M
360.31%
YoY
|
-$351.0M
47.48%
YoY
|
-$204.0M
53.38%
YoY
|
-$512.0M
427.84%
YoY
|
| Cash From Financing Activities |
-$133.0M
38.54%
YoY
|
-$330.0M
8150.0%
YoY
|
-$310.0M
282.72%
YoY
|
-$383.0M
123.98%
YoY
|
-$96.00M
45.45%
YoY
|
-$4.000M
-92.73%
YoY
|
-$81.00M
-910.0%
YoY
|
-$171.0M
17.93%
YoY
|
-$66.00M
214.29%
YoY
|
-$55.00M
-119.57%
YoY
|
$10.00M
-183.33%
YoY
|
-$145.0M
-22.87%
YoY
|
-$21.00M
-76.4%
YoY
|
$281.0M
-951.52%
YoY
|
-$12.00M
-14.29%
YoY
|
-$188.0M
157.53%
YoY
|
-$89.00M
2866.67%
YoY
|
-$33.00M
-42.11%
YoY
|
-$14.00M
-87.5%
YoY
|
-$73.00M
-111.83%
YoY
|
| Net Change In Cash |
$67.00M
-123.1%
YoY
|
$28.00M
-77.05%
YoY
|
$102.0M
-44.26%
YoY
|
-$32.00M
-114.16%
YoY
|
-$290.0M
-608.77%
YoY
|
$122.0M
454.55%
YoY
|
$183.0M
-52.47%
YoY
|
$226.0M
-197.0%
YoY
|
$57.00M
-162.64%
YoY
|
$22.00M
-109.73%
YoY
|
$385.0M
176.98%
YoY
|
-$233.0M
-508.77%
YoY
|
-$91.00M
-85.46%
YoY
|
-$226.0M
-7633.33%
YoY
|
$139.0M
-29.8%
YoY
|
$57.00M
-128.64%
YoY
|
-$626.0M
-2945.45%
YoY
|
$3.000M
-97.92%
YoY
|
$198.0M
144.44%
YoY
|
-$199.0M
-136.31%
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
|
N/A
|
| Cash From Operating Activities |
$418.0M
8.85%
YoY
|
$658.0M
43.36%
YoY
|
$724.0M
-3.08%
YoY
|
$505.0M
-4.72%
YoY
|
$384.0M
12.61%
YoY
|
$459.0M
1.77%
YoY
|
$747.0M
41.75%
YoY
|
$530.0M
63.08%
YoY
|
$341.0M
301.18%
YoY
|
$451.0M
30.72%
YoY
|
$527.0M
31.09%
YoY
|
$325.0M
-19.55%
YoY
|
$85.00M
28.79%
YoY
|
$345.0M
-10.85%
YoY
|
$402.0M
-3.37%
YoY
|
$404.0M
4.66%
YoY
|
$66.00M
-57.69%
YoY
|
$387.0M
-11.85%
YoY
|
$416.0M
27.61%
YoY
|
$386.0M
1278.57%
YoY
|
| Capital Expenditures |
$191.0M
36.43%
YoY
|
$201.0M
18.93%
YoY
|
$189.0M
-20.59%
YoY
|
$133.0M
10.83%
YoY
|
$140.0M
-2.1%
YoY
|
$169.0M
-51.85%
YoY
|
$238.0M
59.73%
YoY
|
$120.0M
-46.43%
YoY
|
$143.0M
10.85%
YoY
|
$351.0M
37.65%
YoY
|
$149.0M
-164.22%
YoY
|
$224.0M
-260.0%
YoY
|
$129.0M
-121.39%
YoY
|
$255.0M
-173.91%
YoY
|
-$232.0M
14.85%
YoY
|
-$140.0M
-72.6%
YoY
|
-$603.0M
394.26%
YoY
|
-$345.0M
43.75%
YoY
|
-$202.0M
59.06%
YoY
|
-$511.0M
432.29%
YoY
|
| Free Cash Flow |
$227.0M
-6.97%
YoY
|
$457.0M
57.59%
YoY
|
$535.0M
5.11%
YoY
|
$372.0M
-9.27%
YoY
|
$244.0M
23.23%
YoY
|
$290.0M
190.0%
YoY
|
$509.0M
34.66%
YoY
|
$410.0M
305.94%
YoY
|
$198.0M
-550.0%
YoY
|
$100.0M
11.11%
YoY
|
$378.0M
-40.38%
YoY
|
$101.0M
-81.43%
YoY
|
-$44.00M
-106.58%
YoY
|
$90.00M
-87.7%
YoY
|
$634.0M
2.59%
YoY
|
$544.0M
-39.35%
YoY
|
$669.0M
140.65%
YoY
|
$732.0M
7.81%
YoY
|
$618.0M
36.42%
YoY
|
$897.0M
623.39%
YoY
|
Loading...