|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$444.0M
-111.38%
YoY
|
-$3.903B
-359.85%
YoY
|
$1.502B
-10.33%
YoY
|
$1.675B
52.83%
YoY
|
$1.096B
3.79%
YoY
|
| Depreciation, Depletion And Amortization |
$488.0M
-62.46%
YoY
|
$1.300B
-25.88%
YoY
|
$1.754B
2.75%
YoY
|
$1.707B
42.25%
YoY
|
$1.200B
0.0%
YoY
|
| Cash From Operating Activities |
$3.057B
3.87%
YoY
|
$2.943B
-5.82%
YoY
|
$3.125B
8.58%
YoY
|
$2.878B
3.19%
YoY
|
$2.789B
-8.71%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$182.0M
-85.11%
YoY
|
$1.222B
-14.19%
YoY
|
$1.424B
-208.7%
YoY
|
-$1.310B
6.59%
YoY
|
-$1.229B
-24.32%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$8.000M
-91.67%
YoY
|
$96.00M
174.29%
YoY
|
$35.00M
-68.47%
YoY
|
$111.0M
3.74%
YoY
|
| Other Investing Activities |
-$4.000M
-60.0%
YoY
|
-$10.00M
-89.47%
YoY
|
-$95.00M
126.19%
YoY
|
-$42.00M
-625.0%
YoY
|
$8.000M
-180.0%
YoY
|
| Cash From Investing Activities |
-$1.158B
-5.08%
YoY
|
-$1.220B
-19.68%
YoY
|
-$1.519B
12.35%
YoY
|
-$1.352B
1.5%
YoY
|
-$1.332B
-23.49%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$23.00M
-30.3%
YoY
|
-$33.00M
10.0%
YoY
|
-$30.00M
-53.85%
YoY
|
-$65.00M
-192.86%
YoY
|
$70.00M
-7.89%
YoY
|
| Debt Paid & Issued, Net |
-$1.200B
60.0%
YoY
|
-$750.0M
-200.0%
YoY
|
$750.0M
-41.13%
YoY
|
$1.274B
-39.01%
YoY
|
$2.089B
-16.1%
YoY
|
| Cash From Financing Activities |
-$1.886B
10.42%
YoY
|
-$1.708B
3.26%
YoY
|
-$1.654B
-0.66%
YoY
|
-$1.665B
27.1%
YoY
|
-$1.310B
3.07%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$3.057B
3.87%
YoY
|
$2.943B
-5.82%
YoY
|
$3.125B
8.58%
YoY
|
$2.878B
3.19%
YoY
|
$2.789B
-8.71%
YoY
|
| Cash From Investing Activities |
-$1.158B
-5.08%
YoY
|
-$1.220B
-19.68%
YoY
|
-$1.519B
12.35%
YoY
|
-$1.352B
1.5%
YoY
|
-$1.332B
-23.49%
YoY
|
| Cash From Financing Activities |
-$1.886B
10.42%
YoY
|
-$1.708B
3.26%
YoY
|
-$1.654B
-0.66%
YoY
|
-$1.665B
27.1%
YoY
|
-$1.310B
3.07%
YoY
|
| Net Change In Cash |
$0.00
-100.0%
YoY
|
-$1.000M
-97.92%
YoY
|
-$48.00M
-65.47%
YoY
|
-$139.0M
-194.56%
YoY
|
$147.0M
241.86%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$3.057B
3.87%
YoY
|
$2.943B
-5.82%
YoY
|
$3.125B
8.58%
YoY
|
$2.878B
3.19%
YoY
|
$2.789B
-8.71%
YoY
|
| Capital Expenditures |
$182.0M
-85.11%
YoY
|
$1.222B
-14.19%
YoY
|
$1.424B
-208.7%
YoY
|
-$1.310B
6.59%
YoY
|
-$1.229B
-24.32%
YoY
|
| Free Cash Flow |
$2.875B
67.05%
YoY
|
$1.721B
1.18%
YoY
|
$1.701B
-59.38%
YoY
|
$4.188B
4.23%
YoY
|
$4.018B
-14.13%
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 |
$151.0M
-132.54%
YoY
|
$294.0M
-106.17%
YoY
|
$323.0M
6.6%
YoY
|
$291.0M
15.94%
YoY
|
-$464.0M
-249.2%
YoY
|
-$4.768B
-1420.78%
YoY
|
$303.0M
14.34%
YoY
|
$251.0M
-44.84%
YoY
|
$311.0M
-25.6%
YoY
|
$361.0M
-12.59%
YoY
|
$265.0M
-36.75%
YoY
|
$455.0M
8.08%
YoY
|
$418.0M
-0.71%
YoY
|
$413.0M
17.0%
YoY
|
$419.0M
19.37%
YoY
|
$421.0M
26.05%
YoY
|
$421.0M
625.86%
YoY
|
$353.0M
-30.51%
YoY
|
$351.0M
115.34%
YoY
|
| Depreciation, Depletion And Amortization |
$172.0M
-2.82%
YoY
|
$170.0M
-61.1%
YoY
|
$168.0M
-61.11%
YoY
|
$175.0M
-59.3%
YoY
|
$177.0M
-59.68%
YoY
|
$437.0M
-0.46%
YoY
|
$432.0M
-1.59%
YoY
|
$430.0M
-3.37%
YoY
|
$439.0M
1.86%
YoY
|
$439.0M
1.86%
YoY
|
$439.0M
2.33%
YoY
|
$445.0M
4.22%
YoY
|
$431.0M
2.62%
YoY
|
$431.0M
3.86%
YoY
|
$429.0M
3.87%
YoY
|
$427.0M
4.66%
YoY
|
$420.0M
2.94%
YoY
|
$415.0M
3.49%
YoY
|
$413.0M
1.72%
YoY
|
| Cash From Operating Activities |
$509.0M
-20.59%
YoY
|
$870.0M
-0.8%
YoY
|
$714.0M
2.15%
YoY
|
$832.0M
8.33%
YoY
|
$641.0M
7.01%
YoY
|
$877.0M
1.15%
YoY
|
$699.0M
31.14%
YoY
|
$768.0M
-31.43%
YoY
|
$599.0M
-1.16%
YoY
|
$867.0M
3.21%
YoY
|
$533.0M
-23.97%
YoY
|
$1.120B
43.77%
YoY
|
$606.0M
8.6%
YoY
|
$840.0M
14.44%
YoY
|
$701.0M
12.7%
YoY
|
$779.0M
-1.02%
YoY
|
$558.0M
-4.45%
YoY
|
$734.0M
-25.48%
YoY
|
$622.0M
-5.76%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$57.00M
42.5%
YoY
|
$59.00M
-78.62%
YoY
|
$43.00M
-85.52%
YoY
|
$40.00M
-87.84%
YoY
|
$40.00M
-87.5%
YoY
|
$276.0M
-22.69%
YoY
|
$297.0M
-14.41%
YoY
|
$329.0M
-13.19%
YoY
|
$320.0M
-6.16%
YoY
|
$357.0M
-191.77%
YoY
|
$347.0M
-202.97%
YoY
|
$379.0M
-225.08%
YoY
|
$341.0M
-221.35%
YoY
|
-$389.0M
15.43%
YoY
|
-$337.0M
19.08%
YoY
|
-$303.0M
-1.3%
YoY
|
-$281.0M
-6.95%
YoY
|
-$337.0M
-12.69%
YoY
|
-$283.0M
-24.93%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
-98.51%
YoY
|
N/A
|
N/A
|
N/A
|
$67.00M
2133.33%
YoY
|
N/A
|
N/A
|
N/A
|
$3.000M
-25.0%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$256.0M
19.07%
YoY
|
-$294.0M
-9900.0%
YoY
|
-$239.0M
N/A
|
-$228.0M
22700.0%
YoY
|
-$215.0M
21400.0%
YoY
|
$3.000M
-142.86%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
-95.0%
YoY
|
-$1.000M
-98.48%
YoY
|
-$7.000M
-58.82%
YoY
|
-$2.000M
N/A
|
-$20.00M
17.65%
YoY
|
-$66.00M
1220.0%
YoY
|
-$17.00M
-79.76%
YoY
|
$0.00
-100.0%
YoY
|
-$17.00M
-950.0%
YoY
|
-$5.000M
0.0%
YoY
|
-$84.00M
342.11%
YoY
|
-$12.00M
-82.61%
YoY
|
| Cash From Investing Activities |
-$313.0M
22.75%
YoY
|
-$353.0M
29.3%
YoY
|
-$282.0M
-5.05%
YoY
|
-$268.0M
-18.79%
YoY
|
-$255.0M
-20.31%
YoY
|
-$273.0M
-25.0%
YoY
|
-$297.0M
-14.9%
YoY
|
-$330.0M
-17.29%
YoY
|
-$320.0M
-21.38%
YoY
|
-$364.0M
-10.34%
YoY
|
-$349.0M
3.56%
YoY
|
-$399.0M
24.69%
YoY
|
-$407.0M
40.83%
YoY
|
-$406.0M
-3.56%
YoY
|
-$337.0M
14.24%
YoY
|
-$320.0M
4.92%
YoY
|
-$289.0M
-7.07%
YoY
|
-$421.0M
3.95%
YoY
|
-$295.0M
-33.86%
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 |
$25.00M
19.05%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$21.00M
-22.22%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$27.00M
-3.57%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$28.00M
-55.56%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$63.00M
-5.97%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$900.0M
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.274B
-28.79%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$179.0M
-55.58%
YoY
|
-$464.0M
-31.76%
YoY
|
-$451.0M
24.59%
YoY
|
-$568.0M
40.25%
YoY
|
-$403.0M
54.41%
YoY
|
-$680.0M
32.55%
YoY
|
-$362.0M
-5.48%
YoY
|
-$405.0M
-34.57%
YoY
|
-$261.0M
87.77%
YoY
|
-$513.0M
12.5%
YoY
|
-$383.0M
-16.92%
YoY
|
-$619.0M
25.05%
YoY
|
-$139.0M
-45.06%
YoY
|
-$456.0M
17.22%
YoY
|
-$461.0M
49.19%
YoY
|
-$495.0M
25.32%
YoY
|
-$253.0M
16.59%
YoY
|
-$389.0M
-37.26%
YoY
|
-$309.0M
-87.48%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$509.0M
-20.59%
YoY
|
$870.0M
-0.8%
YoY
|
$714.0M
2.15%
YoY
|
$832.0M
8.33%
YoY
|
$641.0M
7.01%
YoY
|
$877.0M
1.15%
YoY
|
$699.0M
31.14%
YoY
|
$768.0M
-31.43%
YoY
|
$599.0M
-1.16%
YoY
|
$867.0M
3.21%
YoY
|
$533.0M
-23.97%
YoY
|
$1.120B
43.77%
YoY
|
$606.0M
8.6%
YoY
|
$840.0M
14.44%
YoY
|
$701.0M
12.7%
YoY
|
$779.0M
-1.02%
YoY
|
$558.0M
-4.45%
YoY
|
$734.0M
-25.48%
YoY
|
$622.0M
-5.76%
YoY
|
| Cash From Investing Activities |
-$313.0M
22.75%
YoY
|
-$353.0M
29.3%
YoY
|
-$282.0M
-5.05%
YoY
|
-$268.0M
-18.79%
YoY
|
-$255.0M
-20.31%
YoY
|
-$273.0M
-25.0%
YoY
|
-$297.0M
-14.9%
YoY
|
-$330.0M
-17.29%
YoY
|
-$320.0M
-21.38%
YoY
|
-$364.0M
-10.34%
YoY
|
-$349.0M
3.56%
YoY
|
-$399.0M
24.69%
YoY
|
-$407.0M
40.83%
YoY
|
-$406.0M
-3.56%
YoY
|
-$337.0M
14.24%
YoY
|
-$320.0M
4.92%
YoY
|
-$289.0M
-7.07%
YoY
|
-$421.0M
3.95%
YoY
|
-$295.0M
-33.86%
YoY
|
| Cash From Financing Activities |
-$179.0M
-55.58%
YoY
|
-$464.0M
-31.76%
YoY
|
-$451.0M
24.59%
YoY
|
-$568.0M
40.25%
YoY
|
-$403.0M
54.41%
YoY
|
-$680.0M
32.55%
YoY
|
-$362.0M
-5.48%
YoY
|
-$405.0M
-34.57%
YoY
|
-$261.0M
87.77%
YoY
|
-$513.0M
12.5%
YoY
|
-$383.0M
-16.92%
YoY
|
-$619.0M
25.05%
YoY
|
-$139.0M
-45.06%
YoY
|
-$456.0M
17.22%
YoY
|
-$461.0M
49.19%
YoY
|
-$495.0M
25.32%
YoY
|
-$253.0M
16.59%
YoY
|
-$389.0M
-37.26%
YoY
|
-$309.0M
-87.48%
YoY
|
| Net Change In Cash |
$17.00M
-200.0%
YoY
|
$53.00M
-169.74%
YoY
|
-$19.00M
-147.5%
YoY
|
-$4.000M
-112.12%
YoY
|
-$17.00M
-194.44%
YoY
|
-$76.00M
660.0%
YoY
|
$40.00M
-120.1%
YoY
|
$33.00M
-67.65%
YoY
|
$18.00M
-70.0%
YoY
|
-$10.00M
-54.55%
YoY
|
-$199.0M
105.15%
YoY
|
$102.0M
-383.33%
YoY
|
$60.00M
275.0%
YoY
|
-$22.00M
-71.05%
YoY
|
-$97.00M
-638.89%
YoY
|
-$36.00M
-141.38%
YoY
|
$16.00M
-71.43%
YoY
|
-$76.00M
90.0%
YoY
|
$18.00M
-100.8%
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 |
$509.0M
-20.59%
YoY
|
$870.0M
-0.8%
YoY
|
$714.0M
2.15%
YoY
|
$832.0M
8.33%
YoY
|
$641.0M
7.01%
YoY
|
$877.0M
1.15%
YoY
|
$699.0M
31.14%
YoY
|
$768.0M
-31.43%
YoY
|
$599.0M
-1.16%
YoY
|
$867.0M
3.21%
YoY
|
$533.0M
-23.97%
YoY
|
$1.120B
43.77%
YoY
|
$606.0M
8.6%
YoY
|
$840.0M
14.44%
YoY
|
$701.0M
12.7%
YoY
|
$779.0M
-1.02%
YoY
|
$558.0M
-4.45%
YoY
|
$734.0M
-25.48%
YoY
|
$622.0M
-5.76%
YoY
|
| Capital Expenditures |
$57.00M
42.5%
YoY
|
$59.00M
-78.62%
YoY
|
$43.00M
-85.52%
YoY
|
$40.00M
-87.84%
YoY
|
$40.00M
-87.5%
YoY
|
$276.0M
-22.69%
YoY
|
$297.0M
-14.41%
YoY
|
$329.0M
-13.19%
YoY
|
$320.0M
-6.16%
YoY
|
$357.0M
-191.77%
YoY
|
$347.0M
-202.97%
YoY
|
$379.0M
-225.08%
YoY
|
$341.0M
-221.35%
YoY
|
-$389.0M
15.43%
YoY
|
-$337.0M
19.08%
YoY
|
-$303.0M
-1.3%
YoY
|
-$281.0M
-6.95%
YoY
|
-$337.0M
-12.69%
YoY
|
-$283.0M
-24.93%
YoY
|
| Free Cash Flow |
$452.0M
-24.79%
YoY
|
$811.0M
34.94%
YoY
|
$671.0M
66.92%
YoY
|
$792.0M
80.41%
YoY
|
$601.0M
115.41%
YoY
|
$601.0M
17.84%
YoY
|
$402.0M
116.13%
YoY
|
$439.0M
-40.76%
YoY
|
$279.0M
5.28%
YoY
|
$510.0M
-58.5%
YoY
|
$186.0M
-82.08%
YoY
|
$741.0M
-31.52%
YoY
|
$265.0M
-68.41%
YoY
|
$1.229B
14.75%
YoY
|
$1.038B
14.7%
YoY
|
$1.082B
-1.1%
YoY
|
$839.0M
-5.3%
YoY
|
$1.071B
-21.88%
YoY
|
$905.0M
-12.73%
YoY
|
Loading...