|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.561B
83.22%
YoY
|
$852.0M
226.44%
YoY
|
$261.0M
-127.97%
YoY
|
-$933.0M
-252.7%
YoY
|
$611.0M
-116.53%
YoY
|
| Depreciation, Depletion And Amortization |
$790.0M
11.27%
YoY
|
$710.0M
2.6%
YoY
|
$692.0M
0.0%
YoY
|
$692.0M
-11.62%
YoY
|
$783.0M
-14.24%
YoY
|
| Cash From Operating Activities |
$2.397B
-36.28%
YoY
|
$3.762B
32.51%
YoY
|
$2.839B
-9.06%
YoY
|
$3.122B
28.53%
YoY
|
$2.429B
23.93%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$547.0M
7.05%
YoY
|
$511.0M
6.24%
YoY
|
$481.0M
24.29%
YoY
|
$387.0M
-3.25%
YoY
|
$400.0M
6.67%
YoY
|
| Acquisitions |
$5.250B
341.18%
YoY
|
$1.190B
11800.0%
YoY
|
$10.00M
-54.55%
YoY
|
$22.00M
633.33%
YoY
|
$3.000M
N/A
|
| Other Investing Activities |
-$5.046B
277.13%
YoY
|
-$1.338B
-5055.56%
YoY
|
$27.00M
-97.17%
YoY
|
$954.0M
4236.36%
YoY
|
$22.00M
-97.47%
YoY
|
| Cash From Investing Activities |
-$5.593B
202.49%
YoY
|
-$1.849B
307.27%
YoY
|
-$454.0M
-180.07%
YoY
|
$567.0M
-250.0%
YoY
|
-$378.0M
-176.67%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$765.0M
2.0%
YoY
|
$750.0M
-62.5%
YoY
|
$2.000B
100.0%
YoY
|
$1.000B
400.0%
YoY
|
$200.0M
-42.86%
YoY
|
| Debt Paid & Issued, Net |
$445.0M
-43.17%
YoY
|
$783.0M
35.23%
YoY
|
$579.0M
-34.58%
YoY
|
$885.0M
55.26%
YoY
|
$570.0M
-59.26%
YoY
|
| Cash From Financing Activities |
$1.940B
-329.04%
YoY
|
-$847.0M
-72.24%
YoY
|
-$3.051B
23.87%
YoY
|
-$2.463B
87.02%
YoY
|
-$1.317B
-40.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.397B
-36.28%
YoY
|
$3.762B
32.51%
YoY
|
$2.839B
-9.06%
YoY
|
$3.122B
28.53%
YoY
|
$2.429B
23.93%
YoY
|
| Cash From Investing Activities |
-$5.593B
202.49%
YoY
|
-$1.849B
307.27%
YoY
|
-$454.0M
-180.07%
YoY
|
$567.0M
-250.0%
YoY
|
-$378.0M
-176.67%
YoY
|
| Cash From Financing Activities |
$1.940B
-329.04%
YoY
|
-$847.0M
-72.24%
YoY
|
-$3.051B
23.87%
YoY
|
-$2.463B
87.02%
YoY
|
-$1.317B
-40.14%
YoY
|
| Net Change In Cash |
-$1.259B
-219.11%
YoY
|
$1.057B
-256.82%
YoY
|
-$674.0M
-151.45%
YoY
|
$1.310B
105.97%
YoY
|
$636.0M
165.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.397B
-36.28%
YoY
|
$3.762B
32.51%
YoY
|
$2.839B
-9.06%
YoY
|
$3.122B
28.53%
YoY
|
$2.429B
23.93%
YoY
|
| Capital Expenditures |
$547.0M
7.05%
YoY
|
$511.0M
6.24%
YoY
|
$481.0M
24.29%
YoY
|
$387.0M
-3.25%
YoY
|
$400.0M
6.67%
YoY
|
| Free Cash Flow |
$1.850B
-43.09%
YoY
|
$3.251B
37.87%
YoY
|
$2.358B
-13.78%
YoY
|
$2.735B
34.8%
YoY
|
$2.029B
28.01%
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 |
$399.0M
-21.15%
YoY
|
$467.0M
16.75%
YoY
|
$450.0M
8.17%
YoY
|
$239.0M
1.27%
YoY
|
$506.0M
96.12%
YoY
|
$400.0M
13.31%
YoY
|
$416.0M
8220.0%
YoY
|
$236.0M
-468.75%
YoY
|
$258.0M
-25.22%
YoY
|
$353.0M
-371.54%
YoY
|
$5.000M
-95.45%
YoY
|
-$64.00M
-146.38%
YoY
|
$345.0M
-124.8%
YoY
|
-$130.0M
-365.31%
YoY
|
$110.0M
-59.41%
YoY
|
$138.0M
18.97%
YoY
|
-$1.391B
-1268.91%
YoY
|
$49.00M
-92.21%
YoY
|
$271.0M
-207.11%
YoY
|
| Depreciation, Depletion And Amortization |
$248.0M
19.81%
YoY
|
$234.0M
21.88%
YoY
|
$233.0M
28.02%
YoY
|
$209.0M
12.37%
YoY
|
$207.0M
16.95%
YoY
|
$192.0M
9.71%
YoY
|
$182.0M
5.81%
YoY
|
$186.0M
5.68%
YoY
|
$177.0M
1.14%
YoY
|
$175.0M
2.94%
YoY
|
$172.0M
0.58%
YoY
|
$176.0M
-1.68%
YoY
|
$175.0M
-3.31%
YoY
|
$170.0M
3.66%
YoY
|
$171.0M
1.79%
YoY
|
$179.0M
-0.56%
YoY
|
$181.0M
-9.05%
YoY
|
$164.0M
-17.59%
YoY
|
$168.0M
-18.05%
YoY
|
| Cash From Operating Activities |
$1.823B
-37.5%
YoY
|
$686.0M
-271.5%
YoY
|
$973.0M
-159.08%
YoY
|
$1.527B
-26.48%
YoY
|
$2.917B
-6053.06%
YoY
|
-$400.0M
-133.64%
YoY
|
-$1.647B
-402.2%
YoY
|
$2.077B
142.07%
YoY
|
-$49.00M
-103.6%
YoY
|
$1.189B
99.16%
YoY
|
$545.0M
2269.57%
YoY
|
$858.0M
-71.32%
YoY
|
$1.361B
-424.82%
YoY
|
$597.0M
-50.04%
YoY
|
$23.00M
-103.56%
YoY
|
$2.992B
365.32%
YoY
|
-$419.0M
-319.37%
YoY
|
$1.195B
-1.81%
YoY
|
-$646.0M
-339.26%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$146.0M
15.87%
YoY
|
$131.0M
32.32%
YoY
|
$108.0M
20.0%
YoY
|
$232.0M
20.21%
YoY
|
$126.0M
12.5%
YoY
|
$99.00M
-13.16%
YoY
|
$90.00M
-2.17%
YoY
|
$193.0M
-11.06%
YoY
|
$112.0M
2.75%
YoY
|
$114.0M
-234.12%
YoY
|
$92.00M
31.43%
YoY
|
$217.0M
-232.32%
YoY
|
$109.0M
-232.93%
YoY
|
-$85.00M
14.86%
YoY
|
$70.00M
4.48%
YoY
|
-$164.0M
30.16%
YoY
|
-$82.00M
-18.0%
YoY
|
-$74.00M
-22.92%
YoY
|
$67.00M
-14.1%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$41.00M
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
|
| Other Investing Activities |
-$35.00M
-98.74%
YoY
|
-$1.849B
110.83%
YoY
|
-$34.00M
-1800.0%
YoY
|
-$1.399B
-489.69%
YoY
|
-$2.772B
59.77%
YoY
|
-$877.0M
-9844.44%
YoY
|
$2.000M
-93.1%
YoY
|
$359.0M
3163.64%
YoY
|
-$1.735B
-9738.89%
YoY
|
$9.000M
-550.0%
YoY
|
$29.00M
N/A
|
$11.00M
-127.5%
YoY
|
$18.00M
-52.63%
YoY
|
-$2.000M
-107.41%
YoY
|
$0.00
-100.0%
YoY
|
-$40.00M
-205.26%
YoY
|
$38.00M
3700.0%
YoY
|
$27.00M
-2800.0%
YoY
|
$929.0M
-5906.25%
YoY
|
| Cash From Investing Activities |
-$181.0M
-93.75%
YoY
|
-$1.980B
102.87%
YoY
|
-$142.0M
61.36%
YoY
|
-$1.631B
-1082.53%
YoY
|
-$2.898B
56.9%
YoY
|
-$976.0M
829.52%
YoY
|
-$88.00M
39.68%
YoY
|
$166.0M
-180.58%
YoY
|
-$1.847B
1929.67%
YoY
|
-$105.0M
20.69%
YoY
|
-$63.00M
-10.0%
YoY
|
-$206.0M
0.98%
YoY
|
-$91.00M
106.82%
YoY
|
-$87.00M
85.11%
YoY
|
-$70.00M
-108.12%
YoY
|
-$204.0M
131.82%
YoY
|
-$44.00M
-55.56%
YoY
|
-$47.00M
-51.55%
YoY
|
$862.0M
-1017.02%
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
|
$375.0M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$375.0M
-25.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$500.0M
-50.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.000B
100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$500.0M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
$512.0M
5588.89%
YoY
|
N/A
|
N/A
|
N/A
|
$9.000M
28.57%
YoY
|
N/A
|
N/A
|
N/A
|
$7.000M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$7.000M
-98.81%
YoY
|
N/A
|
N/A
|
N/A
|
$587.0M
1367.5%
YoY
|
| Cash From Financing Activities |
-$483.0M
-4.73%
YoY
|
-$519.0M
-122.27%
YoY
|
-$110.0M
-79.63%
YoY
|
$656.0M
-176.37%
YoY
|
-$507.0M
-149.18%
YoY
|
$2.331B
-760.34%
YoY
|
-$540.0M
-18.92%
YoY
|
-$859.0M
45.1%
YoY
|
$1.031B
-210.39%
YoY
|
-$353.0M
-2.49%
YoY
|
-$666.0M
-42.73%
YoY
|
-$592.0M
42.65%
YoY
|
-$934.0M
174.71%
YoY
|
-$362.0M
-18.47%
YoY
|
-$1.163B
-7.99%
YoY
|
-$415.0M
-36.06%
YoY
|
-$340.0M
4.94%
YoY
|
-$444.0M
204.11%
YoY
|
-$1.264B
538.38%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$1.823B
-37.5%
YoY
|
$686.0M
-271.5%
YoY
|
$973.0M
-159.08%
YoY
|
$1.527B
-26.48%
YoY
|
$2.917B
-6053.06%
YoY
|
-$400.0M
-133.64%
YoY
|
-$1.647B
-402.2%
YoY
|
$2.077B
142.07%
YoY
|
-$49.00M
-103.6%
YoY
|
$1.189B
99.16%
YoY
|
$545.0M
2269.57%
YoY
|
$858.0M
-71.32%
YoY
|
$1.361B
-424.82%
YoY
|
$597.0M
-50.04%
YoY
|
$23.00M
-103.56%
YoY
|
$2.992B
365.32%
YoY
|
-$419.0M
-319.37%
YoY
|
$1.195B
-1.81%
YoY
|
-$646.0M
-339.26%
YoY
|
| Cash From Investing Activities |
-$181.0M
-93.75%
YoY
|
-$1.980B
102.87%
YoY
|
-$142.0M
61.36%
YoY
|
-$1.631B
-1082.53%
YoY
|
-$2.898B
56.9%
YoY
|
-$976.0M
829.52%
YoY
|
-$88.00M
39.68%
YoY
|
$166.0M
-180.58%
YoY
|
-$1.847B
1929.67%
YoY
|
-$105.0M
20.69%
YoY
|
-$63.00M
-10.0%
YoY
|
-$206.0M
0.98%
YoY
|
-$91.00M
106.82%
YoY
|
-$87.00M
85.11%
YoY
|
-$70.00M
-108.12%
YoY
|
-$204.0M
131.82%
YoY
|
-$44.00M
-55.56%
YoY
|
-$47.00M
-51.55%
YoY
|
$862.0M
-1017.02%
YoY
|
| Cash From Financing Activities |
-$483.0M
-4.73%
YoY
|
-$519.0M
-122.27%
YoY
|
-$110.0M
-79.63%
YoY
|
$656.0M
-176.37%
YoY
|
-$507.0M
-149.18%
YoY
|
$2.331B
-760.34%
YoY
|
-$540.0M
-18.92%
YoY
|
-$859.0M
45.1%
YoY
|
$1.031B
-210.39%
YoY
|
-$353.0M
-2.49%
YoY
|
-$666.0M
-42.73%
YoY
|
-$592.0M
42.65%
YoY
|
-$934.0M
174.71%
YoY
|
-$362.0M
-18.47%
YoY
|
-$1.163B
-7.99%
YoY
|
-$415.0M
-36.06%
YoY
|
-$340.0M
4.94%
YoY
|
-$444.0M
204.11%
YoY
|
-$1.264B
538.38%
YoY
|
| Net Change In Cash |
$1.159B
-337.5%
YoY
|
-$1.813B
-289.84%
YoY
|
$719.0M
-131.73%
YoY
|
$552.0M
-60.12%
YoY
|
-$488.0M
-43.58%
YoY
|
$955.0M
30.64%
YoY
|
-$2.266B
1098.94%
YoY
|
$1.384B
2206.67%
YoY
|
-$865.0M
-357.44%
YoY
|
$731.0M
393.92%
YoY
|
-$189.0M
-84.57%
YoY
|
$60.00M
-97.47%
YoY
|
$336.0M
-141.84%
YoY
|
$148.0M
-78.98%
YoY
|
-$1.225B
29.77%
YoY
|
$2.373B
-2624.47%
YoY
|
-$803.0M
246.12%
YoY
|
$704.0M
-27.72%
YoY
|
-$944.0M
3676.0%
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 |
$1.823B
-37.5%
YoY
|
$686.0M
-271.5%
YoY
|
$973.0M
-159.08%
YoY
|
$1.527B
-26.48%
YoY
|
$2.917B
-6053.06%
YoY
|
-$400.0M
-133.64%
YoY
|
-$1.647B
-402.2%
YoY
|
$2.077B
142.07%
YoY
|
-$49.00M
-103.6%
YoY
|
$1.189B
99.16%
YoY
|
$545.0M
2269.57%
YoY
|
$858.0M
-71.32%
YoY
|
$1.361B
-424.82%
YoY
|
$597.0M
-50.04%
YoY
|
$23.00M
-103.56%
YoY
|
$2.992B
365.32%
YoY
|
-$419.0M
-319.37%
YoY
|
$1.195B
-1.81%
YoY
|
-$646.0M
-339.26%
YoY
|
| Capital Expenditures |
$146.0M
15.87%
YoY
|
$131.0M
32.32%
YoY
|
$108.0M
20.0%
YoY
|
$232.0M
20.21%
YoY
|
$126.0M
12.5%
YoY
|
$99.00M
-13.16%
YoY
|
$90.00M
-2.17%
YoY
|
$193.0M
-11.06%
YoY
|
$112.0M
2.75%
YoY
|
$114.0M
-234.12%
YoY
|
$92.00M
31.43%
YoY
|
$217.0M
-232.32%
YoY
|
$109.0M
-232.93%
YoY
|
-$85.00M
14.86%
YoY
|
$70.00M
4.48%
YoY
|
-$164.0M
30.16%
YoY
|
-$82.00M
-18.0%
YoY
|
-$74.00M
-22.92%
YoY
|
$67.00M
-14.1%
YoY
|
| Free Cash Flow |
$1.677B
-39.91%
YoY
|
$555.0M
-211.22%
YoY
|
$865.0M
-149.8%
YoY
|
$1.295B
-31.26%
YoY
|
$2.791B
-1833.54%
YoY
|
-$499.0M
-146.42%
YoY
|
-$1.737B
-483.44%
YoY
|
$1.884B
193.92%
YoY
|
-$161.0M
-112.86%
YoY
|
$1.075B
57.62%
YoY
|
$453.0M
-1063.83%
YoY
|
$641.0M
-79.69%
YoY
|
$1.252B
-471.51%
YoY
|
$682.0M
-46.26%
YoY
|
-$47.00M
-93.41%
YoY
|
$3.156B
310.4%
YoY
|
-$337.0M
-215.81%
YoY
|
$1.269B
-3.35%
YoY
|
-$713.0M
-471.35%
YoY
|
Loading...