|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.157B
19.52%
YoY
|
$968.0M
-1.83%
YoY
|
$986.0M
-29.94%
YoY
|
$1.407B
-23.37%
YoY
|
$1.837B
144.23%
YoY
|
| Depreciation, Depletion And Amortization |
$928.0M
37.69%
YoY
|
$674.0M
8.36%
YoY
|
$622.0M
1.45%
YoY
|
$613.1M
16.59%
YoY
|
$525.9M
4.82%
YoY
|
| Cash From Operating Activities |
$1.559B
-8.72%
YoY
|
$1.708B
255.83%
YoY
|
$480.0M
-70.54%
YoY
|
$1.629B
-31.09%
YoY
|
$2.364B
29.14%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$366.0M
19.22%
YoY
|
$307.0M
0.66%
YoY
|
$305.0M
17.24%
YoY
|
$260.1M
23.96%
YoY
|
$209.9M
-21.28%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$155.0M
162.71%
YoY
|
-$59.00M
-1083.33%
YoY
|
$6.000M
31478.95%
YoY
|
$19.00K
-99.92%
YoY
|
$23.59M
-324.3%
YoY
|
| Cash From Investing Activities |
-$1.627B
7.46%
YoY
|
-$1.514B
122.32%
YoY
|
-$681.0M
-18.19%
YoY
|
-$832.5M
-35.01%
YoY
|
-$1.281B
72.14%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$968.0M
54.39%
YoY
|
$627.0M
-5.71%
YoY
|
$665.0M
-64.06%
YoY
|
$1.850B
401.98%
YoY
|
$368.6M
636.79%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$796.0M
-460.18%
YoY
|
-$221.0M
-243.51%
YoY
|
$154.0M
-108.72%
YoY
|
-$1.766B
259.96%
YoY
|
-$490.6M
120.25%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.559B
-8.72%
YoY
|
$1.708B
255.83%
YoY
|
$480.0M
-70.54%
YoY
|
$1.629B
-31.09%
YoY
|
$2.364B
29.14%
YoY
|
| Cash From Investing Activities |
-$1.627B
7.46%
YoY
|
-$1.514B
122.32%
YoY
|
-$681.0M
-18.19%
YoY
|
-$832.5M
-35.01%
YoY
|
-$1.281B
72.14%
YoY
|
| Cash From Financing Activities |
$796.0M
-460.18%
YoY
|
-$221.0M
-243.51%
YoY
|
$154.0M
-108.72%
YoY
|
-$1.766B
259.96%
YoY
|
-$490.6M
120.25%
YoY
|
| Net Change In Cash |
$793.0M
-628.67%
YoY
|
-$150.0M
341.18%
YoY
|
-$34.00M
-97.0%
YoY
|
-$1.135B
-326.74%
YoY
|
$500.5M
-47.06%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.559B
-8.72%
YoY
|
$1.708B
255.83%
YoY
|
$480.0M
-70.54%
YoY
|
$1.629B
-31.09%
YoY
|
$2.364B
29.14%
YoY
|
| Capital Expenditures |
$366.0M
19.22%
YoY
|
$307.0M
0.66%
YoY
|
$305.0M
17.24%
YoY
|
$260.1M
23.96%
YoY
|
$209.9M
-21.28%
YoY
|
| Free Cash Flow |
$1.193B
-14.85%
YoY
|
$1.401B
700.57%
YoY
|
$175.0M
-87.22%
YoY
|
$1.369B
-36.46%
YoY
|
$2.154B
37.73%
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 |
$318.0M
95.09%
YoY
|
$416.0M
-14.58%
YoY
|
$396.0M
76.0%
YoY
|
$215.0M
65.38%
YoY
|
$163.0M
29.37%
YoY
|
$487.0M
2.1%
YoY
|
$225.0M
18.08%
YoY
|
$130.0M
-35.45%
YoY
|
$126.0M
7.79%
YoY
|
$477.0M
488.08%
YoY
|
$190.6M
-57.34%
YoY
|
$201.4M
-58.67%
YoY
|
$116.9M
-70.2%
YoY
|
$81.11M
-88.28%
YoY
|
$446.6M
2.5%
YoY
|
$487.3M
10.1%
YoY
|
$392.3M
47.37%
YoY
|
$692.0M
120.54%
YoY
|
$435.7M
136.65%
YoY
|
| Depreciation, Depletion And Amortization |
$233.0M
31.64%
YoY
|
$236.0M
33.33%
YoY
|
$230.0M
29.21%
YoY
|
$182.0M
13.04%
YoY
|
$177.0M
12.03%
YoY
|
$177.0M
12.77%
YoY
|
$178.0M
19.33%
YoY
|
$161.0M
4.28%
YoY
|
$158.0M
-2.16%
YoY
|
$157.0M
-1.63%
YoY
|
$149.2M
4.94%
YoY
|
$154.4M
-4.91%
YoY
|
$161.5M
8.36%
YoY
|
$159.6M
-1.59%
YoY
|
$142.1M
15.97%
YoY
|
$162.4M
36.36%
YoY
|
$149.0M
22.06%
YoY
|
$162.1M
12.76%
YoY
|
$122.6M
-4.02%
YoY
|
| Cash From Operating Activities |
-$825.0M
51.1%
YoY
|
$1.221B
-8.88%
YoY
|
$827.0M
44.33%
YoY
|
$57.00M
-80.14%
YoY
|
-$546.0M
10.98%
YoY
|
$1.340B
57.02%
YoY
|
$573.0M
49.9%
YoY
|
$287.0M
-2740.78%
YoY
|
-$492.0M
-33.94%
YoY
|
$853.4M
4.8%
YoY
|
$382.2M
-49.3%
YoY
|
-$10.87M
-102.39%
YoY
|
-$744.8M
89.26%
YoY
|
$814.3M
-30.05%
YoY
|
$753.9M
-22.52%
YoY
|
$454.4M
8.06%
YoY
|
-$393.5M
103.42%
YoY
|
$1.164B
19.98%
YoY
|
$973.0M
13.87%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$81.00M
26.56%
YoY
|
$144.0M
54.84%
YoY
|
$84.00M
6.33%
YoY
|
$74.00M
10.45%
YoY
|
$64.00M
-5.88%
YoY
|
$93.00M
-0.78%
YoY
|
$79.00M
3.6%
YoY
|
$67.00M
-10.34%
YoY
|
$68.00M
12.8%
YoY
|
$93.73M
-5.46%
YoY
|
$76.26M
-218.64%
YoY
|
$74.73M
-236.7%
YoY
|
$60.28M
43.34%
YoY
|
$99.14M
-212.1%
YoY
|
-$64.27M
41.37%
YoY
|
-$54.67M
17.96%
YoY
|
$42.06M
42.1%
YoY
|
-$88.44M
16.22%
YoY
|
-$45.47M
-19.39%
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 |
-$6.000M
-72.73%
YoY
|
-$819.0M
-1221.92%
YoY
|
-$113.0M
4.63%
YoY
|
$69.00M
-120.29%
YoY
|
-$22.00M
37.5%
YoY
|
$73.00M
-245.6%
YoY
|
-$108.0M
17.96%
YoY
|
-$340.0M
89.39%
YoY
|
-$16.00M
292.73%
YoY
|
-$50.14M
-61.3%
YoY
|
-$91.56M
-56.51%
YoY
|
-$179.5M
0.49%
YoY
|
-$4.074M
-190.8%
YoY
|
-$129.6M
-79.66%
YoY
|
-$210.5M
27.25%
YoY
|
-$178.7M
71.38%
YoY
|
$4.487M
-28143.75%
YoY
|
-$637.0M
977.92%
YoY
|
-$165.5M
1073.4%
YoY
|
| Cash From Investing Activities |
$64.00M
-113.85%
YoY
|
-$963.0M
4715.0%
YoY
|
-$197.0M
5.35%
YoY
|
-$5.000M
-98.77%
YoY
|
-$462.0M
-48.67%
YoY
|
-$20.00M
-86.1%
YoY
|
-$187.0M
11.43%
YoY
|
-$407.0M
60.08%
YoY
|
-$900.0M
682.15%
YoY
|
-$143.9M
-37.09%
YoY
|
-$167.8M
-38.93%
YoY
|
-$254.3M
8.97%
YoY
|
-$115.1M
20.34%
YoY
|
-$228.7M
-68.48%
YoY
|
-$274.8M
30.29%
YoY
|
-$233.3M
54.94%
YoY
|
-$95.62M
-50.69%
YoY
|
-$725.5M
437.0%
YoY
|
-$210.9M
198.75%
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 |
$530.0M
26.79%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$418.0M
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
|
N/A
N/A
|
$129.8M
-64.71%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$367.9M
501.99%
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 |
$545.0M
-56.61%
YoY
|
-$36.00M
-96.86%
YoY
|
-$328.0M
4.13%
YoY
|
-$96.00M
-292.0%
YoY
|
$1.256B
5.37%
YoY
|
-$1.148B
52.59%
YoY
|
-$315.0M
86.99%
YoY
|
$50.00M
-84.06%
YoY
|
$1.192B
56.63%
YoY
|
-$752.3M
35.95%
YoY
|
-$168.5M
-62.75%
YoY
|
$313.7M
-156.89%
YoY
|
$761.0M
-464.12%
YoY
|
-$553.4M
-27.71%
YoY
|
-$452.2M
334.21%
YoY
|
-$551.5M
2300.27%
YoY
|
-$209.0M
-152.0%
YoY
|
-$765.5M
48.93%
YoY
|
-$104.1M
-78.67%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$825.0M
51.1%
YoY
|
$1.221B
-8.88%
YoY
|
$827.0M
44.33%
YoY
|
$57.00M
-80.14%
YoY
|
-$546.0M
10.98%
YoY
|
$1.340B
57.02%
YoY
|
$573.0M
49.9%
YoY
|
$287.0M
-2740.78%
YoY
|
-$492.0M
-33.94%
YoY
|
$853.4M
4.8%
YoY
|
$382.2M
-49.3%
YoY
|
-$10.87M
-102.39%
YoY
|
-$744.8M
89.26%
YoY
|
$814.3M
-30.05%
YoY
|
$753.9M
-22.52%
YoY
|
$454.4M
8.06%
YoY
|
-$393.5M
103.42%
YoY
|
$1.164B
19.98%
YoY
|
$973.0M
13.87%
YoY
|
| Cash From Investing Activities |
$64.00M
-113.85%
YoY
|
-$963.0M
4715.0%
YoY
|
-$197.0M
5.35%
YoY
|
-$5.000M
-98.77%
YoY
|
-$462.0M
-48.67%
YoY
|
-$20.00M
-86.1%
YoY
|
-$187.0M
11.43%
YoY
|
-$407.0M
60.08%
YoY
|
-$900.0M
682.15%
YoY
|
-$143.9M
-37.09%
YoY
|
-$167.8M
-38.93%
YoY
|
-$254.3M
8.97%
YoY
|
-$115.1M
20.34%
YoY
|
-$228.7M
-68.48%
YoY
|
-$274.8M
30.29%
YoY
|
-$233.3M
54.94%
YoY
|
-$95.62M
-50.69%
YoY
|
-$725.5M
437.0%
YoY
|
-$210.9M
198.75%
YoY
|
| Cash From Financing Activities |
$545.0M
-56.61%
YoY
|
-$36.00M
-96.86%
YoY
|
-$328.0M
4.13%
YoY
|
-$96.00M
-292.0%
YoY
|
$1.256B
5.37%
YoY
|
-$1.148B
52.59%
YoY
|
-$315.0M
86.99%
YoY
|
$50.00M
-84.06%
YoY
|
$1.192B
56.63%
YoY
|
-$752.3M
35.95%
YoY
|
-$168.5M
-62.75%
YoY
|
$313.7M
-156.89%
YoY
|
$761.0M
-464.12%
YoY
|
-$553.4M
-27.71%
YoY
|
-$452.2M
334.21%
YoY
|
-$551.5M
2300.27%
YoY
|
-$209.0M
-152.0%
YoY
|
-$765.5M
48.93%
YoY
|
-$104.1M
-78.67%
YoY
|
| Net Change In Cash |
-$219.0M
-175.0%
YoY
|
$222.0M
29.07%
YoY
|
$302.0M
325.35%
YoY
|
-$44.00M
-37.14%
YoY
|
$292.0M
-219.67%
YoY
|
$172.0M
-501.74%
YoY
|
$71.00M
54.41%
YoY
|
-$70.00M
-243.97%
YoY
|
-$244.0M
186.86%
YoY
|
-$42.81M
-232.96%
YoY
|
$45.98M
71.18%
YoY
|
$48.62M
-114.72%
YoY
|
-$85.06M
-88.62%
YoY
|
$32.20M
-109.85%
YoY
|
$26.86M
-95.92%
YoY
|
-$330.4M
-233.79%
YoY
|
-$747.2M
1890.28%
YoY
|
-$326.9M
-201.82%
YoY
|
$657.9M
122.58%
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 |
-$825.0M
51.1%
YoY
|
$1.221B
-8.88%
YoY
|
$827.0M
44.33%
YoY
|
$57.00M
-80.14%
YoY
|
-$546.0M
10.98%
YoY
|
$1.340B
57.02%
YoY
|
$573.0M
49.9%
YoY
|
$287.0M
-2740.78%
YoY
|
-$492.0M
-33.94%
YoY
|
$853.4M
4.8%
YoY
|
$382.2M
-49.3%
YoY
|
-$10.87M
-102.39%
YoY
|
-$744.8M
89.26%
YoY
|
$814.3M
-30.05%
YoY
|
$753.9M
-22.52%
YoY
|
$454.4M
8.06%
YoY
|
-$393.5M
103.42%
YoY
|
$1.164B
19.98%
YoY
|
$973.0M
13.87%
YoY
|
| Capital Expenditures |
$81.00M
26.56%
YoY
|
$144.0M
54.84%
YoY
|
$84.00M
6.33%
YoY
|
$74.00M
10.45%
YoY
|
$64.00M
-5.88%
YoY
|
$93.00M
-0.78%
YoY
|
$79.00M
3.6%
YoY
|
$67.00M
-10.34%
YoY
|
$68.00M
12.8%
YoY
|
$93.73M
-5.46%
YoY
|
$76.26M
-218.64%
YoY
|
$74.73M
-236.7%
YoY
|
$60.28M
43.34%
YoY
|
$99.14M
-212.1%
YoY
|
-$64.27M
41.37%
YoY
|
-$54.67M
17.96%
YoY
|
$42.06M
42.1%
YoY
|
-$88.44M
16.22%
YoY
|
-$45.47M
-19.39%
YoY
|
| Free Cash Flow |
-$906.0M
48.52%
YoY
|
$1.077B
-13.63%
YoY
|
$743.0M
50.4%
YoY
|
-$17.00M
-107.73%
YoY
|
-$610.0M
8.93%
YoY
|
$1.247B
64.16%
YoY
|
$494.0M
61.44%
YoY
|
$220.0M
-357.02%
YoY
|
-$560.0M
-30.44%
YoY
|
$759.6M
6.22%
YoY
|
$306.0M
-62.6%
YoY
|
-$85.60M
-116.81%
YoY
|
-$805.0M
84.83%
YoY
|
$715.1M
-42.9%
YoY
|
$818.2M
-19.67%
YoY
|
$509.1M
9.04%
YoY
|
-$435.6M
95.28%
YoY
|
$1.252B
19.71%
YoY
|
$1.018B
11.81%
YoY
|
Loading...