|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.293B
-20.79%
YoY
|
$1.632B
40.57%
YoY
|
$1.161B
-61.89%
YoY
|
$3.047B
95.8%
YoY
|
$1.556B
-61.1%
YoY
|
| Depreciation, Depletion And Amortization |
$779.9M
15.85%
YoY
|
$673.2M
36.05%
YoY
|
$494.8M
-4.55%
YoY
|
$518.4M
6.29%
YoY
|
$487.7M
6.67%
YoY
|
| Cash From Operating Activities |
$2.205B
-23.33%
YoY
|
$2.876B
85.85%
YoY
|
$1.547B
11.77%
YoY
|
$1.384B
-61.97%
YoY
|
$3.640B
-13.95%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$153.8M
0.07%
YoY
|
$153.7M
-44.51%
YoY
|
$277.0M
15.27%
YoY
|
$240.3M
-6.9%
YoY
|
$258.1M
-39.24%
YoY
|
| Acquisitions |
N/A
|
$1.075B
-84.48%
YoY
|
$6.926B
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$42.90M
-1012.77%
YoY
|
$4.700M
-58.41%
YoY
|
$11.30M
-146.31%
YoY
|
-$24.40M
89.15%
YoY
|
-$12.90M
-147.96%
YoY
|
| Cash From Investing Activities |
-$1.371B
71.56%
YoY
|
-$799.2M
-80.51%
YoY
|
-$4.101B
-360.12%
YoY
|
$1.577B
-379.69%
YoY
|
-$563.7M
-7.38%
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
|
$750.0M
-58.33%
YoY
|
$1.800B
-73.05%
YoY
|
| Debt Paid & Issued, Net |
$1.750B
169.23%
YoY
|
$650.0M
-19.74%
YoY
|
$809.9M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$301.9M
-55.83%
YoY
|
-$683.5M
-557.8%
YoY
|
$149.3M
-108.54%
YoY
|
-$1.747B
-16.24%
YoY
|
-$2.086B
-60.43%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.205B
-23.33%
YoY
|
$2.876B
85.85%
YoY
|
$1.547B
11.77%
YoY
|
$1.384B
-61.97%
YoY
|
$3.640B
-13.95%
YoY
|
| Cash From Investing Activities |
-$1.371B
71.56%
YoY
|
-$799.2M
-80.51%
YoY
|
-$4.101B
-360.12%
YoY
|
$1.577B
-379.69%
YoY
|
-$563.7M
-7.38%
YoY
|
| Cash From Financing Activities |
-$301.9M
-55.83%
YoY
|
-$683.5M
-557.8%
YoY
|
$149.3M
-108.54%
YoY
|
-$1.747B
-16.24%
YoY
|
-$2.086B
-60.43%
YoY
|
| Net Change In Cash |
$531.6M
-61.83%
YoY
|
$1.393B
-157.92%
YoY
|
-$2.405B
-298.13%
YoY
|
$1.214B
22.59%
YoY
|
$990.0M
-159.95%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.205B
-23.33%
YoY
|
$2.876B
85.85%
YoY
|
$1.547B
11.77%
YoY
|
$1.384B
-61.97%
YoY
|
$3.640B
-13.95%
YoY
|
| Capital Expenditures |
$153.8M
0.07%
YoY
|
$153.7M
-44.51%
YoY
|
$277.0M
15.27%
YoY
|
$240.3M
-6.9%
YoY
|
$258.1M
-39.24%
YoY
|
| Free Cash Flow |
$2.051B
-24.65%
YoY
|
$2.722B
114.28%
YoY
|
$1.270B
11.03%
YoY
|
$1.144B
-66.17%
YoY
|
$3.382B
-11.12%
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 |
$319.5M
32.85%
YoY
|
-$48.90M
-118.34%
YoY
|
$466.5M
20.08%
YoY
|
$634.8M
8.77%
YoY
|
$240.5M
-38.87%
YoY
|
$266.7M
6.81%
YoY
|
$388.5M
-670.48%
YoY
|
$583.6M
-1.35%
YoY
|
$393.4M
1.42%
YoY
|
$249.7M
-54.63%
YoY
|
-$68.10M
-106.0%
YoY
|
$591.6M
-44.08%
YoY
|
$387.9M
27.68%
YoY
|
$550.4M
49.48%
YoY
|
$1.135B
244.68%
YoY
|
$1.058B
135.9%
YoY
|
$303.8M
-25.94%
YoY
|
$368.2M
2.88%
YoY
|
$329.2M
-53.07%
YoY
|
| Depreciation, Depletion And Amortization |
$204.4M
11.57%
YoY
|
$200.2M
8.8%
YoY
|
$66.50M
-8.53%
YoY
|
$66.90M
-6.95%
YoY
|
$183.2M
24.2%
YoY
|
$184.0M
140.21%
YoY
|
$72.70M
13.42%
YoY
|
$71.90M
-38.76%
YoY
|
$147.5M
31.34%
YoY
|
$76.60M
-36.06%
YoY
|
$64.10M
-0.16%
YoY
|
$117.4M
74.7%
YoY
|
$112.3M
-21.52%
YoY
|
$119.8M
-11.06%
YoY
|
$64.20M
-1.38%
YoY
|
$67.20M
22.85%
YoY
|
$143.1M
39.47%
YoY
|
$134.7M
49.0%
YoY
|
$65.10M
26.41%
YoY
|
| Cash From Operating Activities |
$645.5M
148.94%
YoY
|
$511.9M
-32.72%
YoY
|
$1.273B
36.01%
YoY
|
$160.9M
-74.29%
YoY
|
$259.3M
-53.13%
YoY
|
$760.9M
5987.2%
YoY
|
$935.6M
57.93%
YoY
|
$625.8M
28.5%
YoY
|
$553.2M
21.5%
YoY
|
$12.50M
-107.14%
YoY
|
$592.4M
-10.38%
YoY
|
$487.0M
-33.88%
YoY
|
$455.3M
181.4%
YoY
|
-$175.0M
-120.88%
YoY
|
$661.0M
-17.92%
YoY
|
$736.5M
-39.99%
YoY
|
$161.8M
-78.96%
YoY
|
$838.3M
-328.36%
YoY
|
$805.3M
-31.82%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$51.20M
38.01%
YoY
|
$60.20M
-9.2%
YoY
|
$51.50M
-60.38%
YoY
|
$26.60M
-37.56%
YoY
|
$37.10M
-69.31%
YoY
|
$66.30M
1.69%
YoY
|
$130.0M
48.4%
YoY
|
$42.60M
-51.03%
YoY
|
$120.9M
81.53%
YoY
|
$65.20M
-25.4%
YoY
|
$87.60M
-248.22%
YoY
|
$87.00M
-324.23%
YoY
|
$66.60M
15.03%
YoY
|
$87.40M
-227.59%
YoY
|
-$59.10M
-4.52%
YoY
|
-$38.80M
-46.04%
YoY
|
$57.90M
-37.47%
YoY
|
-$68.50M
-32.18%
YoY
|
-$61.90M
-26.4%
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 |
$200.0K
0.0%
YoY
|
-$1.172B
-2555.97%
YoY
|
$16.40M
-101.56%
YoY
|
-$30.40M
-105.97%
YoY
|
$200.0K
-99.64%
YoY
|
$47.70M
-108.12%
YoY
|
-$1.051B
-36.47%
YoY
|
$509.1M
-176.38%
YoY
|
$54.90M
7742.86%
YoY
|
-$587.1M
993.3%
YoY
|
-$1.655B
-195.57%
YoY
|
-$666.5M
-191.01%
YoY
|
$700.0K
250.0%
YoY
|
-$53.70M
21.49%
YoY
|
$1.731B
-1108.33%
YoY
|
$732.3M
-1006.31%
YoY
|
$200.0K
-107.41%
YoY
|
-$44.20M
-32.42%
YoY
|
-$171.7M
-641.64%
YoY
|
| Cash From Investing Activities |
-$209.5M
342.92%
YoY
|
-$1.232B
6522.04%
YoY
|
-$35.10M
-97.03%
YoY
|
-$57.00M
-112.22%
YoY
|
-$47.30M
-28.33%
YoY
|
-$18.60M
-97.15%
YoY
|
-$1.181B
-32.21%
YoY
|
$466.5M
-161.91%
YoY
|
-$66.00M
-93.07%
YoY
|
-$652.3M
362.3%
YoY
|
-$1.742B
-204.19%
YoY
|
-$753.5M
-208.65%
YoY
|
-$953.0M
47.07%
YoY
|
-$141.1M
25.2%
YoY
|
$1.672B
-815.84%
YoY
|
$693.5M
-554.16%
YoY
|
-$648.0M
901.55%
YoY
|
-$112.7M
-32.27%
YoY
|
-$233.6M
345.8%
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
|
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
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$400.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$43.80M
90.43%
YoY
|
-$137.0M
-1834.18%
YoY
|
-$130.2M
1872.73%
YoY
|
-$11.70M
-95.23%
YoY
|
-$23.00M
-94.77%
YoY
|
$7.900M
-101.22%
YoY
|
-$6.600M
-100.78%
YoY
|
-$245.2M
2402.04%
YoY
|
-$439.6M
912.9%
YoY
|
-$646.1M
8631.08%
YoY
|
$848.6M
-167.78%
YoY
|
-$9.800M
-97.92%
YoY
|
-$43.40M
163.03%
YoY
|
-$7.400M
-175.51%
YoY
|
-$1.252B
67.7%
YoY
|
-$471.5M
-16.47%
YoY
|
-$16.50M
-97.9%
YoY
|
$9.800M
-102.44%
YoY
|
-$746.5M
-43.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$645.5M
148.94%
YoY
|
$511.9M
-32.72%
YoY
|
$1.273B
36.01%
YoY
|
$160.9M
-74.29%
YoY
|
$259.3M
-53.13%
YoY
|
$760.9M
5987.2%
YoY
|
$935.6M
57.93%
YoY
|
$625.8M
28.5%
YoY
|
$553.2M
21.5%
YoY
|
$12.50M
-107.14%
YoY
|
$592.4M
-10.38%
YoY
|
$487.0M
-33.88%
YoY
|
$455.3M
181.4%
YoY
|
-$175.0M
-120.88%
YoY
|
$661.0M
-17.92%
YoY
|
$736.5M
-39.99%
YoY
|
$161.8M
-78.96%
YoY
|
$838.3M
-328.36%
YoY
|
$805.3M
-31.82%
YoY
|
| Cash From Investing Activities |
-$209.5M
342.92%
YoY
|
-$1.232B
6522.04%
YoY
|
-$35.10M
-97.03%
YoY
|
-$57.00M
-112.22%
YoY
|
-$47.30M
-28.33%
YoY
|
-$18.60M
-97.15%
YoY
|
-$1.181B
-32.21%
YoY
|
$466.5M
-161.91%
YoY
|
-$66.00M
-93.07%
YoY
|
-$652.3M
362.3%
YoY
|
-$1.742B
-204.19%
YoY
|
-$753.5M
-208.65%
YoY
|
-$953.0M
47.07%
YoY
|
-$141.1M
25.2%
YoY
|
$1.672B
-815.84%
YoY
|
$693.5M
-554.16%
YoY
|
-$648.0M
901.55%
YoY
|
-$112.7M
-32.27%
YoY
|
-$233.6M
345.8%
YoY
|
| Cash From Financing Activities |
-$43.80M
90.43%
YoY
|
-$137.0M
-1834.18%
YoY
|
-$130.2M
1872.73%
YoY
|
-$11.70M
-95.23%
YoY
|
-$23.00M
-94.77%
YoY
|
$7.900M
-101.22%
YoY
|
-$6.600M
-100.78%
YoY
|
-$245.2M
2402.04%
YoY
|
-$439.6M
912.9%
YoY
|
-$646.1M
8631.08%
YoY
|
$848.6M
-167.78%
YoY
|
-$9.800M
-97.92%
YoY
|
-$43.40M
163.03%
YoY
|
-$7.400M
-175.51%
YoY
|
-$1.252B
67.7%
YoY
|
-$471.5M
-16.47%
YoY
|
-$16.50M
-97.9%
YoY
|
$9.800M
-102.44%
YoY
|
-$746.5M
-43.14%
YoY
|
| Net Change In Cash |
$392.2M
107.51%
YoY
|
-$856.8M
-214.21%
YoY
|
$1.107B
-539.19%
YoY
|
$92.20M
-89.12%
YoY
|
$189.0M
297.06%
YoY
|
$750.2M
-158.34%
YoY
|
-$252.1M
-16.3%
YoY
|
$847.1M
-406.59%
YoY
|
$47.60M
-108.8%
YoY
|
-$1.286B
297.5%
YoY
|
-$301.2M
-127.86%
YoY
|
-$276.3M
-128.83%
YoY
|
-$541.1M
7.64%
YoY
|
-$323.5M
-143.99%
YoY
|
$1.081B
-718.59%
YoY
|
$958.5M
87.9%
YoY
|
-$502.7M
522.92%
YoY
|
$735.4M
-178.69%
YoY
|
-$174.8M
-5.1%
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 |
$645.5M
148.94%
YoY
|
$511.9M
-32.72%
YoY
|
$1.273B
36.01%
YoY
|
$160.9M
-74.29%
YoY
|
$259.3M
-53.13%
YoY
|
$760.9M
5987.2%
YoY
|
$935.6M
57.93%
YoY
|
$625.8M
28.5%
YoY
|
$553.2M
21.5%
YoY
|
$12.50M
-107.14%
YoY
|
$592.4M
-10.38%
YoY
|
$487.0M
-33.88%
YoY
|
$455.3M
181.4%
YoY
|
-$175.0M
-120.88%
YoY
|
$661.0M
-17.92%
YoY
|
$736.5M
-39.99%
YoY
|
$161.8M
-78.96%
YoY
|
$838.3M
-328.36%
YoY
|
$805.3M
-31.82%
YoY
|
| Capital Expenditures |
$51.20M
38.01%
YoY
|
$60.20M
-9.2%
YoY
|
$51.50M
-60.38%
YoY
|
$26.60M
-37.56%
YoY
|
$37.10M
-69.31%
YoY
|
$66.30M
1.69%
YoY
|
$130.0M
48.4%
YoY
|
$42.60M
-51.03%
YoY
|
$120.9M
81.53%
YoY
|
$65.20M
-25.4%
YoY
|
$87.60M
-248.22%
YoY
|
$87.00M
-324.23%
YoY
|
$66.60M
15.03%
YoY
|
$87.40M
-227.59%
YoY
|
-$59.10M
-4.52%
YoY
|
-$38.80M
-46.04%
YoY
|
$57.90M
-37.47%
YoY
|
-$68.50M
-32.18%
YoY
|
-$61.90M
-26.4%
YoY
|
| Free Cash Flow |
$594.3M
167.46%
YoY
|
$451.7M
-34.97%
YoY
|
$1.221B
51.56%
YoY
|
$134.3M
-76.97%
YoY
|
$222.2M
-48.6%
YoY
|
$694.6M
-1418.03%
YoY
|
$805.6M
59.59%
YoY
|
$583.2M
45.8%
YoY
|
$432.3M
11.22%
YoY
|
-$52.70M
-79.92%
YoY
|
$504.8M
-29.9%
YoY
|
$400.0M
-48.41%
YoY
|
$388.7M
274.11%
YoY
|
-$262.4M
-128.94%
YoY
|
$720.1M
-16.96%
YoY
|
$775.3M
-40.32%
YoY
|
$103.9M
-84.64%
YoY
|
$906.8M
-440.77%
YoY
|
$867.2M
-31.46%
YoY
|
Loading...