|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.199B
14.94%
YoY
|
$1.043B
17.73%
YoY
|
$885.9M
14.39%
YoY
|
$774.4M
16.35%
YoY
|
$665.6M
10.66%
YoY
|
| Depreciation, Depletion And Amortization |
$734.7M
9.67%
YoY
|
$670.0M
10.86%
YoY
|
$604.3M
12.82%
YoY
|
$535.7M
12.07%
YoY
|
$478.0M
11.2%
YoY
|
| Cash From Operating Activities |
$2.049B
18.21%
YoY
|
$1.734B
-49.89%
YoY
|
$3.460B
253.91%
YoY
|
$977.6M
-190.16%
YoY
|
-$1.084B
-204.46%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$3.561B
21.25%
YoY
|
$2.937B
4.67%
YoY
|
$2.806B
-214.79%
YoY
|
-$2.444B
24.11%
YoY
|
-$1.970B
1.75%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$4.372M
-72.78%
YoY
|
-$16.06M
-15.5%
YoY
|
-$19.01M
84.74%
YoY
|
-$10.29M
-13.95%
YoY
|
-$11.96M
23.69%
YoY
|
| Cash From Investing Activities |
-$3.561B
21.85%
YoY
|
-$2.923B
4.56%
YoY
|
-$2.795B
15.03%
YoY
|
-$2.430B
23.75%
YoY
|
-$1.964B
1.98%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$698.5M
-6.87%
YoY
|
$750.0M
-7.06%
YoY
|
$806.9M
3.88%
YoY
|
$776.8M
28.04%
YoY
|
$606.7M
-2.82%
YoY
|
| Debt Paid & Issued, Net |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$2.200B
1000.0%
YoY
|
$200.0M
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
$1.407B
-4.86%
YoY
|
$1.479B
-312.21%
YoY
|
-$696.8M
-150.23%
YoY
|
$1.387B
-55.88%
YoY
|
$3.144B
255.73%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.049B
18.21%
YoY
|
$1.734B
-49.89%
YoY
|
$3.460B
253.91%
YoY
|
$977.6M
-190.16%
YoY
|
-$1.084B
-204.46%
YoY
|
| Cash From Investing Activities |
-$3.561B
21.85%
YoY
|
-$2.923B
4.56%
YoY
|
-$2.795B
15.03%
YoY
|
-$2.430B
23.75%
YoY
|
-$1.964B
1.98%
YoY
|
| Cash From Financing Activities |
$1.407B
-4.86%
YoY
|
$1.479B
-312.21%
YoY
|
-$696.8M
-150.23%
YoY
|
$1.387B
-55.88%
YoY
|
$3.144B
255.73%
YoY
|
| Net Change In Cash |
-$105.1M
-136.27%
YoY
|
$289.6M
-996.45%
YoY
|
-$32.31M
-50.43%
YoY
|
-$65.17M
-167.94%
YoY
|
$95.92M
-2663.2%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.049B
18.21%
YoY
|
$1.734B
-49.89%
YoY
|
$3.460B
253.91%
YoY
|
$977.6M
-190.16%
YoY
|
-$1.084B
-204.46%
YoY
|
| Capital Expenditures |
$3.561B
21.25%
YoY
|
$2.937B
4.67%
YoY
|
$2.806B
-214.79%
YoY
|
-$2.444B
24.11%
YoY
|
-$1.970B
1.75%
YoY
|
| Free Cash Flow |
-$1.512B
25.64%
YoY
|
-$1.203B
-284.08%
YoY
|
$653.7M
-80.9%
YoY
|
$3.422B
286.54%
YoY
|
$885.3M
-70.23%
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 |
$581.9M
19.84%
YoY
|
$403.0M
14.52%
YoY
|
$174.8M
30.51%
YoY
|
$186.4M
12.6%
YoY
|
$485.6M
12.4%
YoY
|
$351.9M
13.03%
YoY
|
$134.0M
13.04%
YoY
|
$165.6M
20.21%
YoY
|
$432.0M
20.79%
YoY
|
$311.3M
14.5%
YoY
|
$118.5M
65.4%
YoY
|
$137.7M
7.14%
YoY
|
$357.7M
10.05%
YoY
|
$271.9M
9.09%
YoY
|
$71.64M
47.05%
YoY
|
$128.5M
25.52%
YoY
|
$325.0M
9.52%
YoY
|
$249.2M
14.49%
YoY
|
$48.72M
-25.43%
YoY
|
| Depreciation, Depletion And Amortization |
$195.7M
7.08%
YoY
|
$194.6M
7.82%
YoY
|
$185.7M
7.05%
YoY
|
$185.8M
11.36%
YoY
|
$182.8M
10.7%
YoY
|
$180.5M
9.67%
YoY
|
$173.5M
8.95%
YoY
|
$166.8M
10.68%
YoY
|
$165.1M
11.31%
YoY
|
$164.6M
12.73%
YoY
|
$159.2M
13.56%
YoY
|
$150.7M
12.29%
YoY
|
$148.3M
11.2%
YoY
|
$146.0M
14.21%
YoY
|
$140.2M
12.42%
YoY
|
$134.2M
12.45%
YoY
|
$133.4M
12.46%
YoY
|
$127.9M
10.9%
YoY
|
$124.7M
11.65%
YoY
|
| Cash From Operating Activities |
$723.5M
-21.61%
YoY
|
$308.1M
9.23%
YoY
|
$348.1M
5.27%
YoY
|
$496.4M
20.72%
YoY
|
$922.9M
23.62%
YoY
|
$282.0M
14.98%
YoY
|
$330.7M
38.83%
YoY
|
$411.2M
25.06%
YoY
|
$746.6M
-72.39%
YoY
|
$245.3M
29.85%
YoY
|
$238.2M
393.49%
YoY
|
$328.8M
13.84%
YoY
|
$2.704B
367.25%
YoY
|
$188.9M
205.54%
YoY
|
$48.27M
-34.96%
YoY
|
$288.8M
18.5%
YoY
|
$578.7M
-137.11%
YoY
|
$61.82M
-60.64%
YoY
|
$74.22M
-47.92%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.004B
19.52%
YoY
|
$1.033B
15.95%
YoY
|
$963.6M
19.26%
YoY
|
$866.9M
21.48%
YoY
|
$839.7M
30.0%
YoY
|
$891.2M
15.79%
YoY
|
$808.0M
11.83%
YoY
|
$713.6M
6.81%
YoY
|
$645.9M
4.23%
YoY
|
$769.7M
-3.27%
YoY
|
$722.5M
-200.57%
YoY
|
$668.1M
-224.65%
YoY
|
$619.7M
-222.5%
YoY
|
$795.7M
-216.29%
YoY
|
-$718.4M
17.46%
YoY
|
-$536.0M
4.64%
YoY
|
-$505.8M
30.07%
YoY
|
-$684.2M
49.78%
YoY
|
-$611.6M
15.39%
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 |
$3.465M
-68.7%
YoY
|
-$2.234M
-18.47%
YoY
|
-$4.004M
-192.86%
YoY
|
-$9.198M
-343.27%
YoY
|
$11.07M
1021.48%
YoY
|
-$2.740M
-48.81%
YoY
|
$4.312M
-4.18%
YoY
|
$3.781M
213.0%
YoY
|
$987.0K
-45.47%
YoY
|
-$5.353M
-4.77%
YoY
|
$4.500M
50.4%
YoY
|
$1.208M
-64.57%
YoY
|
$1.810M
-50.11%
YoY
|
-$5.621M
173.13%
YoY
|
$2.992M
1136.36%
YoY
|
$3.410M
-42.62%
YoY
|
$3.628M
-203.66%
YoY
|
-$2.058M
-23.95%
YoY
|
$242.0K
-94.96%
YoY
|
| Cash From Investing Activities |
-$1.000B
20.7%
YoY
|
-$1.036B
16.5%
YoY
|
-$967.6M
20.4%
YoY
|
-$876.1M
23.43%
YoY
|
-$828.6M
28.49%
YoY
|
-$888.9M
16.3%
YoY
|
-$803.7M
11.93%
YoY
|
-$709.8M
6.43%
YoY
|
-$644.9M
4.37%
YoY
|
-$764.4M
-3.55%
YoY
|
-$718.0M
0.36%
YoY
|
-$666.9M
25.22%
YoY
|
-$617.9M
23.03%
YoY
|
-$792.5M
16.59%
YoY
|
-$715.4M
17.02%
YoY
|
-$532.6M
5.21%
YoY
|
-$502.2M
27.95%
YoY
|
-$679.7M
49.86%
YoY
|
-$611.3M
16.4%
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
|
$472.0M
24.38%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$379.5M
49.39%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$254.0M
15.46%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$220.0M
-16.01%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$261.9M
21.27%
YoY
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
$10.00M
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
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$32.23M
-123.25%
YoY
|
$895.3M
0.88%
YoY
|
$109.7M
6.93%
YoY
|
$548.2M
-23.23%
YoY
|
-$138.6M
12.36%
YoY
|
$887.5M
13.01%
YoY
|
$102.6M
-76.73%
YoY
|
$714.1M
137.19%
YoY
|
-$123.4M
-94.29%
YoY
|
$785.3M
8.52%
YoY
|
$440.8M
12.85%
YoY
|
$301.1M
-2926.46%
YoY
|
-$2.162B
-993.35%
YoY
|
$723.7M
-5.43%
YoY
|
$390.6M
202.27%
YoY
|
-$10.65M
-86.38%
YoY
|
$242.1M
-89.74%
YoY
|
$765.2M
4.35%
YoY
|
$129.2M
-33.9%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$723.5M
-21.61%
YoY
|
$308.1M
9.23%
YoY
|
$348.1M
5.27%
YoY
|
$496.4M
20.72%
YoY
|
$922.9M
23.62%
YoY
|
$282.0M
14.98%
YoY
|
$330.7M
38.83%
YoY
|
$411.2M
25.06%
YoY
|
$746.6M
-72.39%
YoY
|
$245.3M
29.85%
YoY
|
$238.2M
393.49%
YoY
|
$328.8M
13.84%
YoY
|
$2.704B
367.25%
YoY
|
$188.9M
205.54%
YoY
|
$48.27M
-34.96%
YoY
|
$288.8M
18.5%
YoY
|
$578.7M
-137.11%
YoY
|
$61.82M
-60.64%
YoY
|
$74.22M
-47.92%
YoY
|
| Cash From Investing Activities |
-$1.000B
20.7%
YoY
|
-$1.036B
16.5%
YoY
|
-$967.6M
20.4%
YoY
|
-$876.1M
23.43%
YoY
|
-$828.6M
28.49%
YoY
|
-$888.9M
16.3%
YoY
|
-$803.7M
11.93%
YoY
|
-$709.8M
6.43%
YoY
|
-$644.9M
4.37%
YoY
|
-$764.4M
-3.55%
YoY
|
-$718.0M
0.36%
YoY
|
-$666.9M
25.22%
YoY
|
-$617.9M
23.03%
YoY
|
-$792.5M
16.59%
YoY
|
-$715.4M
17.02%
YoY
|
-$532.6M
5.21%
YoY
|
-$502.2M
27.95%
YoY
|
-$679.7M
49.86%
YoY
|
-$611.3M
16.4%
YoY
|
| Cash From Financing Activities |
$32.23M
-123.25%
YoY
|
$895.3M
0.88%
YoY
|
$109.7M
6.93%
YoY
|
$548.2M
-23.23%
YoY
|
-$138.6M
12.36%
YoY
|
$887.5M
13.01%
YoY
|
$102.6M
-76.73%
YoY
|
$714.1M
137.19%
YoY
|
-$123.4M
-94.29%
YoY
|
$785.3M
8.52%
YoY
|
$440.8M
12.85%
YoY
|
$301.1M
-2926.46%
YoY
|
-$2.162B
-993.35%
YoY
|
$723.7M
-5.43%
YoY
|
$390.6M
202.27%
YoY
|
-$10.65M
-86.38%
YoY
|
$242.1M
-89.74%
YoY
|
$765.2M
4.35%
YoY
|
$129.2M
-33.9%
YoY
|
| Net Change In Cash |
-$244.4M
451.87%
YoY
|
$167.7M
-40.22%
YoY
|
-$509.8M
37.63%
YoY
|
$168.5M
-59.45%
YoY
|
-$44.29M
104.31%
YoY
|
$280.6M
5.39%
YoY
|
-$370.4M
849.76%
YoY
|
$415.5M
-1221.08%
YoY
|
-$21.68M
-71.64%
YoY
|
$266.2M
121.75%
YoY
|
-$39.00M
-85.9%
YoY
|
-$37.06M
-85.43%
YoY
|
-$76.42M
-124.0%
YoY
|
$120.0M
-18.49%
YoY
|
-$276.5M
-32.21%
YoY
|
-$254.4M
-25.32%
YoY
|
$318.5M
-21.88%
YoY
|
$147.3M
-66.28%
YoY
|
-$407.9M
117.89%
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 |
$723.5M
-21.61%
YoY
|
$308.1M
9.23%
YoY
|
$348.1M
5.27%
YoY
|
$496.4M
20.72%
YoY
|
$922.9M
23.62%
YoY
|
$282.0M
14.98%
YoY
|
$330.7M
38.83%
YoY
|
$411.2M
25.06%
YoY
|
$746.6M
-72.39%
YoY
|
$245.3M
29.85%
YoY
|
$238.2M
393.49%
YoY
|
$328.8M
13.84%
YoY
|
$2.704B
367.25%
YoY
|
$188.9M
205.54%
YoY
|
$48.27M
-34.96%
YoY
|
$288.8M
18.5%
YoY
|
$578.7M
-137.11%
YoY
|
$61.82M
-60.64%
YoY
|
$74.22M
-47.92%
YoY
|
| Capital Expenditures |
$1.004B
19.52%
YoY
|
$1.033B
15.95%
YoY
|
$963.6M
19.26%
YoY
|
$866.9M
21.48%
YoY
|
$839.7M
30.0%
YoY
|
$891.2M
15.79%
YoY
|
$808.0M
11.83%
YoY
|
$713.6M
6.81%
YoY
|
$645.9M
4.23%
YoY
|
$769.7M
-3.27%
YoY
|
$722.5M
-200.57%
YoY
|
$668.1M
-224.65%
YoY
|
$619.7M
-222.5%
YoY
|
$795.7M
-216.29%
YoY
|
-$718.4M
17.46%
YoY
|
-$536.0M
4.64%
YoY
|
-$505.8M
30.07%
YoY
|
-$684.2M
49.78%
YoY
|
-$611.6M
15.39%
YoY
|
| Free Cash Flow |
-$280.1M
-436.37%
YoY
|
-$725.3M
19.06%
YoY
|
-$615.5M
28.95%
YoY
|
-$370.6M
22.53%
YoY
|
$83.27M
-17.32%
YoY
|
-$609.2M
16.17%
YoY
|
-$477.3M
-1.44%
YoY
|
-$302.4M
-10.88%
YoY
|
$100.7M
-95.17%
YoY
|
-$524.4M
-13.58%
YoY
|
-$484.3M
-163.17%
YoY
|
-$339.3M
-141.14%
YoY
|
$2.084B
92.17%
YoY
|
-$606.8M
-181.33%
YoY
|
$766.6M
11.79%
YoY
|
$824.8M
9.11%
YoY
|
$1.085B
-192.66%
YoY
|
$746.0M
21.52%
YoY
|
$685.8M
1.98%
YoY
|
Loading...