|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.057B
-2.36%
YoY
|
$1.082B
16.56%
YoY
|
$928.4M
-18.3%
YoY
|
$1.136B
13.15%
YoY
|
$1.004B
21.34%
YoY
|
| Depreciation, Depletion And Amortization |
$913.4M
7.86%
YoY
|
$846.9M
3.66%
YoY
|
$817.0M
0.24%
YoY
|
$815.0M
7.43%
YoY
|
$758.6M
7.25%
YoY
|
| Cash From Operating Activities |
$1.671B
3.93%
YoY
|
$1.608B
3.07%
YoY
|
$1.560B
9.71%
YoY
|
$1.422B
18.18%
YoY
|
$1.203B
-1.35%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.157B
33.65%
YoY
|
$1.614B
22.7%
YoY
|
$1.315B
-19.46%
YoY
|
$1.633B
-203.35%
YoY
|
-$1.580B
61.05%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$764.2M
23.92%
YoY
|
$616.7M
59.74%
YoY
|
$386.1M
-64.0%
YoY
|
$1.072B
12.2%
YoY
|
$955.7M
19.24%
YoY
|
| Cash From Investing Activities |
-$1.392B
39.67%
YoY
|
-$996.9M
7.31%
YoY
|
-$929.0M
65.76%
YoY
|
-$560.4M
-10.2%
YoY
|
-$624.1M
247.79%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$401.5M
3710.82%
YoY
|
-$10.54M
-97.87%
YoY
|
-$494.8M
2371.5%
YoY
|
-$20.02M
-37.19%
YoY
|
-$31.87M
-117.67%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$192.7M
-77.97%
YoY
|
-$874.9M
4.86%
YoY
|
-$834.4M
24.34%
YoY
|
-$671.1M
92.36%
YoY
|
-$348.9M
-59.16%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.671B
3.93%
YoY
|
$1.608B
3.07%
YoY
|
$1.560B
9.71%
YoY
|
$1.422B
18.18%
YoY
|
$1.203B
-1.35%
YoY
|
| Cash From Investing Activities |
-$1.392B
39.67%
YoY
|
-$996.9M
7.31%
YoY
|
-$929.0M
65.76%
YoY
|
-$560.4M
-10.2%
YoY
|
-$624.1M
247.79%
YoY
|
| Cash From Financing Activities |
-$192.7M
-77.97%
YoY
|
-$874.9M
4.86%
YoY
|
-$834.4M
24.34%
YoY
|
-$671.1M
92.36%
YoY
|
-$348.9M
-59.16%
YoY
|
| Net Change In Cash |
$86.01M
-132.59%
YoY
|
-$263.9M
29.81%
YoY
|
-$203.3M
-206.74%
YoY
|
$190.5M
-17.28%
YoY
|
$230.3M
23.85%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.671B
3.93%
YoY
|
$1.608B
3.07%
YoY
|
$1.560B
9.71%
YoY
|
$1.422B
18.18%
YoY
|
$1.203B
-1.35%
YoY
|
| Capital Expenditures |
$2.157B
33.65%
YoY
|
$1.614B
22.7%
YoY
|
$1.315B
-19.46%
YoY
|
$1.633B
-203.35%
YoY
|
-$1.580B
61.05%
YoY
|
| Free Cash Flow |
-$485.5M
8464.82%
YoY
|
-$5.668M
-102.31%
YoY
|
$245.0M
-216.23%
YoY
|
-$210.8M
-107.58%
YoY
|
$2.783B
26.47%
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 |
$325.7M
37.67%
YoY
|
$164.4M
-41.6%
YoY
|
$381.3M
2.36%
YoY
|
$268.7M
5.77%
YoY
|
$236.6M
36.32%
YoY
|
$281.6M
16.57%
YoY
|
$372.5M
116.85%
YoY
|
$254.0M
-30.94%
YoY
|
$173.6M
18.25%
YoY
|
$241.5M
0.28%
YoY
|
$171.8M
-65.27%
YoY
|
$367.8M
165.44%
YoY
|
$146.8M
-44.0%
YoY
|
$240.9M
-28.15%
YoY
|
$494.6M
527.33%
YoY
|
$138.6M
-69.07%
YoY
|
$262.1M
84.26%
YoY
|
$335.2M
-1.73%
YoY
|
$78.85M
-46.62%
YoY
|
| Depreciation, Depletion And Amortization |
$233.1M
6.98%
YoY
|
$233.4M
8.28%
YoY
|
$230.4M
8.6%
YoY
|
$231.7M
11.99%
YoY
|
$217.9M
2.65%
YoY
|
$215.5M
2.31%
YoY
|
$212.1M
5.54%
YoY
|
$206.9M
3.18%
YoY
|
$212.3M
3.68%
YoY
|
$210.7M
1.66%
YoY
|
$201.0M
-2.75%
YoY
|
$200.5M
0.62%
YoY
|
$204.7M
1.47%
YoY
|
$207.2M
5.17%
YoY
|
$206.7M
6.64%
YoY
|
$199.3M
8.04%
YoY
|
$201.8M
10.09%
YoY
|
$197.0M
10.82%
YoY
|
$193.8M
10.52%
YoY
|
| Cash From Operating Activities |
$418.9M
0.73%
YoY
|
$400.4M
21.78%
YoY
|
$477.0M
-1.89%
YoY
|
$377.8M
-0.57%
YoY
|
$415.9M
0.73%
YoY
|
$328.8M
-5.03%
YoY
|
$486.2M
3.18%
YoY
|
$380.0M
9.68%
YoY
|
$412.9M
4.24%
YoY
|
$346.2M
1.39%
YoY
|
$471.2M
7.0%
YoY
|
$346.5M
16.9%
YoY
|
$396.1M
15.26%
YoY
|
$341.5M
17.18%
YoY
|
$440.4M
28.35%
YoY
|
$296.4M
24.25%
YoY
|
$343.7M
4.1%
YoY
|
$291.4M
13.18%
YoY
|
$343.1M
2.98%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$396.8M
-16.16%
YoY
|
$476.5M
-5.17%
YoY
|
$635.3M
21.72%
YoY
|
$571.5M
66.68%
YoY
|
$473.3M
92.18%
YoY
|
$502.5M
23.97%
YoY
|
$522.0M
39.3%
YoY
|
$342.9M
26.45%
YoY
|
$246.3M
-6.66%
YoY
|
$405.3M
10.25%
YoY
|
$374.7M
-160.84%
YoY
|
$271.1M
-193.55%
YoY
|
$263.8M
-173.41%
YoY
|
$367.6M
-161.23%
YoY
|
-$615.9M
29.56%
YoY
|
-$289.8M
5.24%
YoY
|
-$359.4M
57.22%
YoY
|
-$600.4M
89.41%
YoY
|
-$475.4M
121.72%
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 |
$347.8M
666.01%
YoY
|
$9.177M
-95.12%
YoY
|
$533.5M
75.95%
YoY
|
$176.2M
21.59%
YoY
|
$45.41M
-332.13%
YoY
|
$188.2M
217.57%
YoY
|
$303.2M
237.99%
YoY
|
$144.9M
-39.78%
YoY
|
-$19.56M
459.5%
YoY
|
$59.25M
-61.94%
YoY
|
$89.70M
-85.62%
YoY
|
$240.6M
922.61%
YoY
|
-$3.496M
-101.3%
YoY
|
$155.7M
-46.7%
YoY
|
$623.9M
786.2%
YoY
|
$23.53M
-95.48%
YoY
|
$269.2M
270.3%
YoY
|
$292.1M
-36.34%
YoY
|
$70.40M
-10.09%
YoY
|
| Cash From Investing Activities |
-$48.98M
-88.55%
YoY
|
-$467.3M
48.69%
YoY
|
-$101.9M
-53.44%
YoY
|
-$395.3M
99.68%
YoY
|
-$427.9M
60.96%
YoY
|
-$314.3M
-9.18%
YoY
|
-$218.8M
-23.23%
YoY
|
-$198.0M
548.32%
YoY
|
-$265.8M
-0.57%
YoY
|
-$346.1M
63.29%
YoY
|
-$285.0M
-3654.06%
YoY
|
-$30.54M
-88.53%
YoY
|
-$267.3M
196.38%
YoY
|
-$211.9M
-31.26%
YoY
|
$8.019M
-101.98%
YoY
|
-$266.3M
-208.61%
YoY
|
-$90.20M
-42.16%
YoY
|
-$308.3M
-317.27%
YoY
|
-$405.0M
197.33%
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 |
-$198.5M
-28740.69%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$693.0K
89.86%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$365.0K
-136.72%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$994.0K
-316.56%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$459.0K
4072.73%
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 |
-$431.9M
1099.61%
YoY
|
$98.05M
-118.16%
YoY
|
-$348.6M
45.08%
YoY
|
$93.80M
-41.3%
YoY
|
-$36.01M
-85.85%
YoY
|
-$539.9M
116.62%
YoY
|
-$240.3M
-31.98%
YoY
|
$159.8M
-37.34%
YoY
|
-$254.5M
-47.74%
YoY
|
-$249.3M
-312.03%
YoY
|
-$353.2M
59.48%
YoY
|
$255.0M
-212.2%
YoY
|
-$487.0M
43.28%
YoY
|
$117.6M
-5.81%
YoY
|
-$221.5M
-2191.37%
YoY
|
-$227.3M
0.45%
YoY
|
-$339.9M
31.73%
YoY
|
$124.8M
-146.52%
YoY
|
$10.59M
-102.46%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$418.9M
0.73%
YoY
|
$400.4M
21.78%
YoY
|
$477.0M
-1.89%
YoY
|
$377.8M
-0.57%
YoY
|
$415.9M
0.73%
YoY
|
$328.8M
-5.03%
YoY
|
$486.2M
3.18%
YoY
|
$380.0M
9.68%
YoY
|
$412.9M
4.24%
YoY
|
$346.2M
1.39%
YoY
|
$471.2M
7.0%
YoY
|
$346.5M
16.9%
YoY
|
$396.1M
15.26%
YoY
|
$341.5M
17.18%
YoY
|
$440.4M
28.35%
YoY
|
$296.4M
24.25%
YoY
|
$343.7M
4.1%
YoY
|
$291.4M
13.18%
YoY
|
$343.1M
2.98%
YoY
|
| Cash From Investing Activities |
-$48.98M
-88.55%
YoY
|
-$467.3M
48.69%
YoY
|
-$101.9M
-53.44%
YoY
|
-$395.3M
99.68%
YoY
|
-$427.9M
60.96%
YoY
|
-$314.3M
-9.18%
YoY
|
-$218.8M
-23.23%
YoY
|
-$198.0M
548.32%
YoY
|
-$265.8M
-0.57%
YoY
|
-$346.1M
63.29%
YoY
|
-$285.0M
-3654.06%
YoY
|
-$30.54M
-88.53%
YoY
|
-$267.3M
196.38%
YoY
|
-$211.9M
-31.26%
YoY
|
$8.019M
-101.98%
YoY
|
-$266.3M
-208.61%
YoY
|
-$90.20M
-42.16%
YoY
|
-$308.3M
-317.27%
YoY
|
-$405.0M
197.33%
YoY
|
| Cash From Financing Activities |
-$431.9M
1099.61%
YoY
|
$98.05M
-118.16%
YoY
|
-$348.6M
45.08%
YoY
|
$93.80M
-41.3%
YoY
|
-$36.01M
-85.85%
YoY
|
-$539.9M
116.62%
YoY
|
-$240.3M
-31.98%
YoY
|
$159.8M
-37.34%
YoY
|
-$254.5M
-47.74%
YoY
|
-$249.3M
-312.03%
YoY
|
-$353.2M
59.48%
YoY
|
$255.0M
-212.2%
YoY
|
-$487.0M
43.28%
YoY
|
$117.6M
-5.81%
YoY
|
-$221.5M
-2191.37%
YoY
|
-$227.3M
0.45%
YoY
|
-$339.9M
31.73%
YoY
|
$124.8M
-146.52%
YoY
|
$10.59M
-102.46%
YoY
|
| Net Change In Cash |
-$61.99M
29.23%
YoY
|
$31.19M
-105.94%
YoY
|
$26.52M
-2.23%
YoY
|
$76.27M
-77.69%
YoY
|
-$47.97M
-55.34%
YoY
|
-$525.4M
110.93%
YoY
|
$27.12M
-116.24%
YoY
|
$341.8M
-40.13%
YoY
|
-$107.4M
-70.01%
YoY
|
-$249.1M
-200.8%
YoY
|
-$167.0M
-173.59%
YoY
|
$570.9M
-389.49%
YoY
|
-$358.2M
314.67%
YoY
|
$247.1M
128.95%
YoY
|
$226.9M
-542.76%
YoY
|
-$197.2M
-176.6%
YoY
|
-$86.38M
3.08%
YoY
|
$107.9M
-17.67%
YoY
|
-$51.25M
-78.03%
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 |
$418.9M
0.73%
YoY
|
$400.4M
21.78%
YoY
|
$477.0M
-1.89%
YoY
|
$377.8M
-0.57%
YoY
|
$415.9M
0.73%
YoY
|
$328.8M
-5.03%
YoY
|
$486.2M
3.18%
YoY
|
$380.0M
9.68%
YoY
|
$412.9M
4.24%
YoY
|
$346.2M
1.39%
YoY
|
$471.2M
7.0%
YoY
|
$346.5M
16.9%
YoY
|
$396.1M
15.26%
YoY
|
$341.5M
17.18%
YoY
|
$440.4M
28.35%
YoY
|
$296.4M
24.25%
YoY
|
$343.7M
4.1%
YoY
|
$291.4M
13.18%
YoY
|
$343.1M
2.98%
YoY
|
| Capital Expenditures |
$396.8M
-16.16%
YoY
|
$476.5M
-5.17%
YoY
|
$635.3M
21.72%
YoY
|
$571.5M
66.68%
YoY
|
$473.3M
92.18%
YoY
|
$502.5M
23.97%
YoY
|
$522.0M
39.3%
YoY
|
$342.9M
26.45%
YoY
|
$246.3M
-6.66%
YoY
|
$405.3M
10.25%
YoY
|
$374.7M
-160.84%
YoY
|
$271.1M
-193.55%
YoY
|
$263.8M
-173.41%
YoY
|
$367.6M
-161.23%
YoY
|
-$615.9M
29.56%
YoY
|
-$289.8M
5.24%
YoY
|
-$359.4M
57.22%
YoY
|
-$600.4M
89.41%
YoY
|
-$475.4M
121.72%
YoY
|
| Free Cash Flow |
$22.15M
-138.6%
YoY
|
-$76.04M
-56.21%
YoY
|
-$158.4M
342.4%
YoY
|
-$193.7M
-621.79%
YoY
|
-$57.37M
-134.42%
YoY
|
-$173.6M
193.9%
YoY
|
-$35.79M
-137.09%
YoY
|
$37.12M
-50.71%
YoY
|
$166.6M
25.99%
YoY
|
-$59.08M
125.99%
YoY
|
$96.50M
-90.86%
YoY
|
$75.31M
-87.15%
YoY
|
$132.3M
-81.19%
YoY
|
-$26.14M
-102.93%
YoY
|
$1.056B
29.05%
YoY
|
$586.2M
14.06%
YoY
|
$703.1M
25.83%
YoY
|
$891.9M
55.24%
YoY
|
$818.5M
49.47%
YoY
|
Loading...