|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.798B
21.73%
YoY
|
$1.477B
-3.15%
YoY
|
$1.525B
-61.26%
YoY
|
$3.937B
212.46%
YoY
|
$1.260B
191.67%
YoY
|
| Depreciation, Depletion And Amortization |
$898.0M
-2.92%
YoY
|
$925.0M
6.44%
YoY
|
$869.0M
2.24%
YoY
|
$850.0M
-4.28%
YoY
|
$888.0M
-0.45%
YoY
|
| Cash From Operating Activities |
$2.752B
21.18%
YoY
|
$2.271B
-17.63%
YoY
|
$2.757B
-28.48%
YoY
|
$3.855B
34.18%
YoY
|
$2.873B
133.39%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$950.0M
83.4%
YoY
|
$518.0M
3.81%
YoY
|
$499.0M
10.15%
YoY
|
$453.0M
-11.87%
YoY
|
$514.0M
66.34%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
-$2.000M
-100.16%
YoY
|
$1.223B
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$1.180B
-9176.92%
YoY
|
$13.00M
-72.92%
YoY
|
$48.00M
N/A
|
| Cash From Investing Activities |
-$933.0M
98.93%
YoY
|
-$469.0M
-72.07%
YoY
|
-$1.679B
281.59%
YoY
|
-$440.0M
-5.58%
YoY
|
-$466.0M
55.85%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.365B
-9.54%
YoY
|
$1.509B
-361.07%
YoY
|
-$578.0M
-142.91%
YoY
|
$1.347B
149.91%
YoY
|
$539.0M
439.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$507.0M
-2.12%
YoY
|
$518.0M
N/A
|
| Cash From Financing Activities |
-$1.484B
-32.7%
YoY
|
-$2.205B
60.71%
YoY
|
-$1.372B
-49.19%
YoY
|
-$2.700B
84.55%
YoY
|
-$1.463B
169.93%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.752B
21.18%
YoY
|
$2.271B
-17.63%
YoY
|
$2.757B
-28.48%
YoY
|
$3.855B
34.18%
YoY
|
$2.873B
133.39%
YoY
|
| Cash From Investing Activities |
-$933.0M
98.93%
YoY
|
-$469.0M
-72.07%
YoY
|
-$1.679B
281.59%
YoY
|
-$440.0M
-5.58%
YoY
|
-$466.0M
55.85%
YoY
|
| Cash From Financing Activities |
-$1.484B
-32.7%
YoY
|
-$2.205B
60.71%
YoY
|
-$1.372B
-49.19%
YoY
|
-$2.700B
84.55%
YoY
|
-$1.463B
169.93%
YoY
|
| Net Change In Cash |
$368.0M
-188.04%
YoY
|
-$418.0M
42.18%
YoY
|
-$294.0M
-142.3%
YoY
|
$695.0M
-26.46%
YoY
|
$945.0M
138.64%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.752B
21.18%
YoY
|
$2.271B
-17.63%
YoY
|
$2.757B
-28.48%
YoY
|
$3.855B
34.18%
YoY
|
$2.873B
133.39%
YoY
|
| Capital Expenditures |
$950.0M
83.4%
YoY
|
$518.0M
3.81%
YoY
|
$499.0M
10.15%
YoY
|
$453.0M
-11.87%
YoY
|
$514.0M
66.34%
YoY
|
| Free Cash Flow |
$1.802B
2.8%
YoY
|
$1.753B
-22.36%
YoY
|
$2.258B
-33.63%
YoY
|
$3.402B
44.21%
YoY
|
$2.359B
155.86%
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 |
$676.0M
92.59%
YoY
|
$404.0M
23.17%
YoY
|
$460.0M
34.9%
YoY
|
$492.0M
-2.77%
YoY
|
$351.0M
47.48%
YoY
|
$328.0M
19.71%
YoY
|
$341.0M
48.26%
YoY
|
$506.0M
-3.98%
YoY
|
$238.0M
-63.38%
YoY
|
$274.0M
-68.14%
YoY
|
$230.0M
-57.25%
YoY
|
$527.0M
-60.64%
YoY
|
$650.0M
-38.15%
YoY
|
$860.0M
21.99%
YoY
|
$538.0M
-691.21%
YoY
|
$1.339B
322.4%
YoY
|
$1.051B
500.57%
YoY
|
$705.0M
710.34%
YoY
|
-$91.00M
-2375.0%
YoY
|
| Depreciation, Depletion And Amortization |
$228.0M
3.17%
YoY
|
$228.0M
3.17%
YoY
|
$217.0M
-5.24%
YoY
|
$232.0M
4.5%
YoY
|
$221.0M
-12.65%
YoY
|
$221.0M
-3.49%
YoY
|
$229.0M
7.51%
YoY
|
$222.0M
0.45%
YoY
|
$253.0M
22.82%
YoY
|
$229.0M
15.66%
YoY
|
$213.0M
-3.62%
YoY
|
$221.0M
-0.9%
YoY
|
$206.0M
-0.96%
YoY
|
$198.0M
-16.81%
YoY
|
$221.0M
8.87%
YoY
|
$223.0M
-8.23%
YoY
|
$208.0M
1.96%
YoY
|
$238.0M
3.48%
YoY
|
$203.0M
-4.25%
YoY
|
| Cash From Operating Activities |
$496.0M
-15.36%
YoY
|
$539.0M
28.33%
YoY
|
$1.064B
14.29%
YoY
|
$563.0M
18.53%
YoY
|
$586.0M
31.69%
YoY
|
$420.0M
-12.5%
YoY
|
$931.0M
50.65%
YoY
|
$475.0M
-33.29%
YoY
|
$445.0M
-53.01%
YoY
|
$480.0M
-17.95%
YoY
|
$618.0M
-37.58%
YoY
|
$712.0M
-19.91%
YoY
|
$947.0M
-31.92%
YoY
|
$585.0M
-60.47%
YoY
|
$990.0M
44.1%
YoY
|
$889.0M
594.53%
YoY
|
$1.391B
140.66%
YoY
|
$1.480B
410.34%
YoY
|
$687.0M
208.07%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$223.0M
68.94%
YoY
|
$226.0M
14.72%
YoY
|
$347.0M
149.64%
YoY
|
$245.0M
191.67%
YoY
|
$132.0M
34.69%
YoY
|
$197.0M
4.79%
YoY
|
$139.0M
-5.44%
YoY
|
$84.00M
-11.58%
YoY
|
$98.00M
42.03%
YoY
|
$188.0M
40.3%
YoY
|
$147.0M
-177.37%
YoY
|
$95.00M
-243.94%
YoY
|
$69.00M
9.52%
YoY
|
$134.0M
-201.52%
YoY
|
-$190.0M
-5.47%
YoY
|
-$66.00M
-40.0%
YoY
|
$63.00M
-11.27%
YoY
|
-$132.0M
28.16%
YoY
|
-$201.0M
131.03%
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 |
-$2.000M
-133.33%
YoY
|
$0.00
-100.0%
YoY
|
$8.000M
-300.0%
YoY
|
$3.000M
-94.0%
YoY
|
$6.000M
-400.0%
YoY
|
$1.000M
-100.08%
YoY
|
-$4.000M
-233.33%
YoY
|
$50.00M
2400.0%
YoY
|
-$2.000M
-105.71%
YoY
|
-$1.220B
-61100.0%
YoY
|
$3.000M
0.0%
YoY
|
$2.000M
-71.43%
YoY
|
$35.00M
3400.0%
YoY
|
$2.000M
-95.92%
YoY
|
$3.000M
N/A
|
$7.000M
-800.0%
YoY
|
$1.000M
N/A
|
$49.00M
880.0%
YoY
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$225.0M
78.57%
YoY
|
-$226.0M
15.31%
YoY
|
-$339.0M
137.06%
YoY
|
-$242.0M
611.76%
YoY
|
-$126.0M
26.0%
YoY
|
-$196.0M
-86.08%
YoY
|
-$143.0M
-0.69%
YoY
|
-$34.00M
-63.44%
YoY
|
-$100.0M
194.12%
YoY
|
-$1.408B
966.67%
YoY
|
-$144.0M
-22.99%
YoY
|
-$93.00M
57.63%
YoY
|
-$34.00M
-45.16%
YoY
|
-$132.0M
59.04%
YoY
|
-$187.0M
-6.97%
YoY
|
-$59.00M
-46.85%
YoY
|
-$62.00M
-12.68%
YoY
|
-$83.00M
-15.31%
YoY
|
-$201.0M
139.29%
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 |
$28.00M
-93.69%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$444.0M
30.97%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$339.0M
527.78%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$54.00M
-44.9%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$98.00M
N/A
|
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$199.0M
-70.34%
YoY
|
-$189.0M
-59.09%
YoY
|
-$562.0M
-24.56%
YoY
|
-$62.00M
-84.34%
YoY
|
-$671.0M
11.46%
YoY
|
-$462.0M
52.98%
YoY
|
-$745.0M
72.85%
YoY
|
-$396.0M
72.93%
YoY
|
-$602.0M
46.83%
YoY
|
-$302.0M
-8.48%
YoY
|
-$431.0M
-55.38%
YoY
|
-$229.0M
-78.5%
YoY
|
-$410.0M
20.94%
YoY
|
-$330.0M
-37.38%
YoY
|
-$966.0M
92.05%
YoY
|
-$1.065B
2215.22%
YoY
|
-$339.0M
-12.4%
YoY
|
-$527.0M
663.77%
YoY
|
-$503.0M
235.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$496.0M
-15.36%
YoY
|
$539.0M
28.33%
YoY
|
$1.064B
14.29%
YoY
|
$563.0M
18.53%
YoY
|
$586.0M
31.69%
YoY
|
$420.0M
-12.5%
YoY
|
$931.0M
50.65%
YoY
|
$475.0M
-33.29%
YoY
|
$445.0M
-53.01%
YoY
|
$480.0M
-17.95%
YoY
|
$618.0M
-37.58%
YoY
|
$712.0M
-19.91%
YoY
|
$947.0M
-31.92%
YoY
|
$585.0M
-60.47%
YoY
|
$990.0M
44.1%
YoY
|
$889.0M
594.53%
YoY
|
$1.391B
140.66%
YoY
|
$1.480B
410.34%
YoY
|
$687.0M
208.07%
YoY
|
| Cash From Investing Activities |
-$225.0M
78.57%
YoY
|
-$226.0M
15.31%
YoY
|
-$339.0M
137.06%
YoY
|
-$242.0M
611.76%
YoY
|
-$126.0M
26.0%
YoY
|
-$196.0M
-86.08%
YoY
|
-$143.0M
-0.69%
YoY
|
-$34.00M
-63.44%
YoY
|
-$100.0M
194.12%
YoY
|
-$1.408B
966.67%
YoY
|
-$144.0M
-22.99%
YoY
|
-$93.00M
57.63%
YoY
|
-$34.00M
-45.16%
YoY
|
-$132.0M
59.04%
YoY
|
-$187.0M
-6.97%
YoY
|
-$59.00M
-46.85%
YoY
|
-$62.00M
-12.68%
YoY
|
-$83.00M
-15.31%
YoY
|
-$201.0M
139.29%
YoY
|
| Cash From Financing Activities |
-$199.0M
-70.34%
YoY
|
-$189.0M
-59.09%
YoY
|
-$562.0M
-24.56%
YoY
|
-$62.00M
-84.34%
YoY
|
-$671.0M
11.46%
YoY
|
-$462.0M
52.98%
YoY
|
-$745.0M
72.85%
YoY
|
-$396.0M
72.93%
YoY
|
-$602.0M
46.83%
YoY
|
-$302.0M
-8.48%
YoY
|
-$431.0M
-55.38%
YoY
|
-$229.0M
-78.5%
YoY
|
-$410.0M
20.94%
YoY
|
-$330.0M
-37.38%
YoY
|
-$966.0M
92.05%
YoY
|
-$1.065B
2215.22%
YoY
|
-$339.0M
-12.4%
YoY
|
-$527.0M
663.77%
YoY
|
-$503.0M
235.33%
YoY
|
| Net Change In Cash |
$60.00M
-128.85%
YoY
|
$124.0M
-152.1%
YoY
|
$163.0M
279.07%
YoY
|
$259.0M
475.56%
YoY
|
-$208.0M
-19.69%
YoY
|
-$238.0M
-80.65%
YoY
|
$43.00M
0.0%
YoY
|
$45.00M
-88.46%
YoY
|
-$259.0M
-151.59%
YoY
|
-$1.230B
-1100.0%
YoY
|
$43.00M
-126.38%
YoY
|
$390.0M
-265.96%
YoY
|
$502.0M
-49.24%
YoY
|
$123.0M
-85.86%
YoY
|
-$163.0M
858.82%
YoY
|
-$235.0M
710.34%
YoY
|
$989.0M
717.36%
YoY
|
$870.0M
607.32%
YoY
|
-$17.00M
54.55%
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 |
$496.0M
-15.36%
YoY
|
$539.0M
28.33%
YoY
|
$1.064B
14.29%
YoY
|
$563.0M
18.53%
YoY
|
$586.0M
31.69%
YoY
|
$420.0M
-12.5%
YoY
|
$931.0M
50.65%
YoY
|
$475.0M
-33.29%
YoY
|
$445.0M
-53.01%
YoY
|
$480.0M
-17.95%
YoY
|
$618.0M
-37.58%
YoY
|
$712.0M
-19.91%
YoY
|
$947.0M
-31.92%
YoY
|
$585.0M
-60.47%
YoY
|
$990.0M
44.1%
YoY
|
$889.0M
594.53%
YoY
|
$1.391B
140.66%
YoY
|
$1.480B
410.34%
YoY
|
$687.0M
208.07%
YoY
|
| Capital Expenditures |
$223.0M
68.94%
YoY
|
$226.0M
14.72%
YoY
|
$347.0M
149.64%
YoY
|
$245.0M
191.67%
YoY
|
$132.0M
34.69%
YoY
|
$197.0M
4.79%
YoY
|
$139.0M
-5.44%
YoY
|
$84.00M
-11.58%
YoY
|
$98.00M
42.03%
YoY
|
$188.0M
40.3%
YoY
|
$147.0M
-177.37%
YoY
|
$95.00M
-243.94%
YoY
|
$69.00M
9.52%
YoY
|
$134.0M
-201.52%
YoY
|
-$190.0M
-5.47%
YoY
|
-$66.00M
-40.0%
YoY
|
$63.00M
-11.27%
YoY
|
-$132.0M
28.16%
YoY
|
-$201.0M
131.03%
YoY
|
| Free Cash Flow |
$273.0M
-39.87%
YoY
|
$313.0M
40.36%
YoY
|
$717.0M
-9.47%
YoY
|
$318.0M
-18.67%
YoY
|
$454.0M
30.84%
YoY
|
$223.0M
-23.63%
YoY
|
$792.0M
68.15%
YoY
|
$391.0M
-36.63%
YoY
|
$347.0M
-60.48%
YoY
|
$292.0M
-35.25%
YoY
|
$471.0M
-60.08%
YoY
|
$617.0M
-35.39%
YoY
|
$878.0M
-33.89%
YoY
|
$451.0M
-72.02%
YoY
|
$1.180B
32.88%
YoY
|
$955.0M
301.26%
YoY
|
$1.328B
161.93%
YoY
|
$1.612B
310.18%
YoY
|
$888.0M
186.45%
YoY
|
Loading...