|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$44.46M
-94.76%
YoY
|
$848.6M
-17.11%
YoY
|
$1.024B
-44.84%
YoY
|
$1.856B
480.77%
YoY
|
$319.6M
-108.66%
YoY
|
| Depreciation, Depletion And Amortization |
$1.470B
32.71%
YoY
|
$1.108B
85.07%
YoY
|
$598.6M
61.92%
YoY
|
$369.7M
133.51%
YoY
|
$158.3M
-48.47%
YoY
|
| Cash From Operating Activities |
$2.041B
-2.7%
YoY
|
$2.097B
15.24%
YoY
|
$1.820B
-5.41%
YoY
|
$1.924B
110.47%
YoY
|
$914.1M
206.56%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.924B
4.88%
YoY
|
$1.834B
44.73%
YoY
|
$1.267B
138.51%
YoY
|
$531.3M
-166.17%
YoY
|
-$802.9M
134.9%
YoY
|
| Acquisitions |
N/A
|
$655.0M
81.14%
YoY
|
$361.6M
144.09%
YoY
|
$148.1M
-74.89%
YoY
|
$590.1M
N/A
|
| Other Investing Activities |
$117.6M
46.52%
YoY
|
$80.28M
-149.24%
YoY
|
-$163.0M
7.8%
YoY
|
-$151.2M
28.33%
YoY
|
-$117.9M
-149.2%
YoY
|
| Cash From Investing Activities |
-$1.806B
2.97%
YoY
|
-$1.754B
22.62%
YoY
|
-$1.430B
109.55%
YoY
|
-$682.6M
-25.87%
YoY
|
-$920.8M
800.21%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$317.8M
-40.03%
YoY
|
$529.9M
5.92%
YoY
|
$500.3M
-23.59%
YoY
|
$654.7M
485.07%
YoY
|
$111.9M
N/A
|
| Common Stock Issuance & Retirement, Net |
$364.9M
-17.86%
YoY
|
$444.2M
85.61%
YoY
|
$239.3M
57.51%
YoY
|
$152.0M
75.73%
YoY
|
$86.47M
-3237.41%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$82.10M
-86.85%
YoY
|
-$624.5M
-6.05%
YoY
|
-$664.7M
-19.24%
YoY
|
-$823.1M
-610.64%
YoY
|
$161.2M
-182.37%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.041B
-2.7%
YoY
|
$2.097B
15.24%
YoY
|
$1.820B
-5.41%
YoY
|
$1.924B
110.47%
YoY
|
$914.1M
206.56%
YoY
|
| Cash From Investing Activities |
-$1.806B
2.97%
YoY
|
-$1.754B
22.62%
YoY
|
-$1.430B
109.55%
YoY
|
-$682.6M
-25.87%
YoY
|
-$920.8M
800.21%
YoY
|
| Cash From Financing Activities |
-$82.10M
-86.85%
YoY
|
-$624.5M
-6.05%
YoY
|
-$664.7M
-19.24%
YoY
|
-$823.1M
-610.64%
YoY
|
$161.2M
-182.37%
YoY
|
| Net Change In Cash |
$152.6M
-154.29%
YoY
|
-$281.0M
2.14%
YoY
|
-$275.2M
-165.77%
YoY
|
$418.4M
170.69%
YoY
|
$154.6M
74565.22%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.041B
-2.7%
YoY
|
$2.097B
15.24%
YoY
|
$1.820B
-5.41%
YoY
|
$1.924B
110.47%
YoY
|
$914.1M
206.56%
YoY
|
| Capital Expenditures |
$1.924B
4.88%
YoY
|
$1.834B
44.73%
YoY
|
$1.267B
138.51%
YoY
|
$531.3M
-166.17%
YoY
|
-$802.9M
134.9%
YoY
|
| Free Cash Flow |
$117.1M
-55.52%
YoY
|
$263.1M
-52.38%
YoY
|
$552.6M
-60.32%
YoY
|
$1.393B
-18.89%
YoY
|
$1.717B
168.29%
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 |
$108.6M
-50.6%
YoY
|
$83.99M
-59.96%
YoY
|
$130.1M
-42.25%
YoY
|
-$389.9M
-282.74%
YoY
|
$219.8M
10.28%
YoY
|
$209.8M
-30.21%
YoY
|
$225.3M
7.77%
YoY
|
$213.4M
-1.25%
YoY
|
$199.4M
-32.88%
YoY
|
$300.5M
-20.4%
YoY
|
$209.1M
-76.29%
YoY
|
$216.1M
65.14%
YoY
|
$297.0M
-36.27%
YoY
|
$377.6M
18.14%
YoY
|
$881.8M
1125.51%
YoY
|
$130.8M
78.34%
YoY
|
$466.0M
-1169.01%
YoY
|
$319.6M
-740.33%
YoY
|
$71.95M
-229.18%
YoY
|
| Depreciation, Depletion And Amortization |
$384.2M
9.84%
YoY
|
$368.4M
5.05%
YoY
|
$374.9M
4.08%
YoY
|
$377.0M
65.4%
YoY
|
$349.8M
107.12%
YoY
|
$350.7M
109.44%
YoY
|
$360.2M
124.71%
YoY
|
$227.9M
66.31%
YoY
|
$168.9M
26.24%
YoY
|
$167.5M
18.09%
YoY
|
$160.3M
13.65%
YoY
|
$137.0M
225.25%
YoY
|
$133.8M
199.49%
YoY
|
$141.8M
210.13%
YoY
|
$141.0M
319.5%
YoY
|
$42.14M
8.13%
YoY
|
$44.67M
11.71%
YoY
|
$45.72M
184.1%
YoY
|
$33.62M
-6.6%
YoY
|
| Cash From Operating Activities |
$507.5M
-22.75%
YoY
|
$405.0M
-28.51%
YoY
|
$559.0M
-15.72%
YoY
|
$419.8M
-8.91%
YoY
|
$656.9M
61.52%
YoY
|
$566.5M
4.25%
YoY
|
$663.2M
66.01%
YoY
|
$460.9M
12.89%
YoY
|
$406.7M
-13.25%
YoY
|
$543.4M
13.58%
YoY
|
$399.5M
-49.02%
YoY
|
$408.2M
2.98%
YoY
|
$468.8M
76.52%
YoY
|
$478.4M
77.58%
YoY
|
$783.6M
166.2%
YoY
|
$396.4M
147.83%
YoY
|
$265.6M
39.48%
YoY
|
$269.4M
182.81%
YoY
|
$294.4M
209.88%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$356.3M
9.02%
YoY
|
$851.4M
180.01%
YoY
|
$341.7M
-1.06%
YoY
|
$403.8M
-58.04%
YoY
|
$326.8M
46.88%
YoY
|
$304.0M
15.57%
YoY
|
$345.3M
47.08%
YoY
|
$962.2M
61.16%
YoY
|
$222.5M
29.1%
YoY
|
$263.1M
15.29%
YoY
|
$234.8M
-224.35%
YoY
|
$597.1M
-1011.62%
YoY
|
$172.3M
-452.91%
YoY
|
$228.2M
-134.59%
YoY
|
-$188.8M
225.63%
YoY
|
-$65.49M
3.53%
YoY
|
-$48.83M
122.38%
YoY
|
-$659.7M
-1419.43%
YoY
|
-$57.98M
-369.69%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$334.0K
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$31.86M
-7.71%
YoY
|
$95.75M
115.96%
YoY
|
-$30.93M
-1804.85%
YoY
|
$18.28M
10.56%
YoY
|
$34.52M
96.18%
YoY
|
$44.34M
-180.73%
YoY
|
$1.814M
-109.45%
YoY
|
$16.53M
-184.15%
YoY
|
$17.60M
-125.41%
YoY
|
-$54.92M
-57.32%
YoY
|
-$19.20M
-229.76%
YoY
|
-$19.65M
-82.99%
YoY
|
-$69.26M
-188.64%
YoY
|
-$128.7M
-25.2%
YoY
|
$14.80M
-119.02%
YoY
|
-$115.5M
-176.04%
YoY
|
$78.13M
-492.44%
YoY
|
-$172.0M
N/A
|
-$77.80M
-195.34%
YoY
|
| Cash From Investing Activities |
-$324.4M
10.99%
YoY
|
-$755.6M
190.94%
YoY
|
-$372.6M
8.46%
YoY
|
-$385.5M
-59.23%
YoY
|
-$292.3M
42.65%
YoY
|
-$259.7M
-18.33%
YoY
|
-$343.5M
35.25%
YoY
|
-$945.7M
53.35%
YoY
|
-$204.9M
-15.19%
YoY
|
-$318.0M
-10.89%
YoY
|
-$254.0M
45.96%
YoY
|
-$616.7M
240.75%
YoY
|
-$241.6M
-924.45%
YoY
|
-$356.9M
-57.09%
YoY
|
-$174.0M
28.16%
YoY
|
-$181.0M
-304.23%
YoY
|
$29.30M
-169.99%
YoY
|
-$831.7M
8317.55%
YoY
|
-$135.8M
-326.3%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$74.18M
-14.2%
YoY
|
N/A
|
N/A
|
N/A
|
$86.46M
-43.26%
YoY
|
N/A
|
N/A
|
N/A
|
$152.4M
-24.74%
YoY
|
N/A
|
N/A
|
N/A
|
$202.5M
186.87%
YoY
|
N/A
|
N/A
|
N/A
|
$70.58M
836.68%
YoY
|
N/A
|
$7.500M
N/A
|
| Common Stock Issuance & Retirement, Net |
$67.74M
-68.52%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$215.2M
572.37%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$32.00M
113.28%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$15.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
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
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$146.8M
-59.87%
YoY
|
-$89.07M
-72.33%
YoY
|
$402.4M
-186.53%
YoY
|
-$29.57M
-107.66%
YoY
|
-$365.8M
63.71%
YoY
|
-$321.8M
86.8%
YoY
|
-$465.0M
387.93%
YoY
|
$385.8M
-328.25%
YoY
|
-$223.5M
-2.03%
YoY
|
-$172.3M
-7.98%
YoY
|
-$95.30M
-81.74%
YoY
|
-$169.0M
210.25%
YoY
|
-$228.1M
283.37%
YoY
|
-$187.2M
67.96%
YoY
|
-$521.9M
427.64%
YoY
|
-$54.49M
-112.75%
YoY
|
-$59.49M
6.78%
YoY
|
-$111.5M
30.08%
YoY
|
-$98.91M
-33.26%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$507.5M
-22.75%
YoY
|
$405.0M
-28.51%
YoY
|
$559.0M
-15.72%
YoY
|
$419.8M
-8.91%
YoY
|
$656.9M
61.52%
YoY
|
$566.5M
4.25%
YoY
|
$663.2M
66.01%
YoY
|
$460.9M
12.89%
YoY
|
$406.7M
-13.25%
YoY
|
$543.4M
13.58%
YoY
|
$399.5M
-49.02%
YoY
|
$408.2M
2.98%
YoY
|
$468.8M
76.52%
YoY
|
$478.4M
77.58%
YoY
|
$783.6M
166.2%
YoY
|
$396.4M
147.83%
YoY
|
$265.6M
39.48%
YoY
|
$269.4M
182.81%
YoY
|
$294.4M
209.88%
YoY
|
| Cash From Investing Activities |
-$324.4M
10.99%
YoY
|
-$755.6M
190.94%
YoY
|
-$372.6M
8.46%
YoY
|
-$385.5M
-59.23%
YoY
|
-$292.3M
42.65%
YoY
|
-$259.7M
-18.33%
YoY
|
-$343.5M
35.25%
YoY
|
-$945.7M
53.35%
YoY
|
-$204.9M
-15.19%
YoY
|
-$318.0M
-10.89%
YoY
|
-$254.0M
45.96%
YoY
|
-$616.7M
240.75%
YoY
|
-$241.6M
-924.45%
YoY
|
-$356.9M
-57.09%
YoY
|
-$174.0M
28.16%
YoY
|
-$181.0M
-304.23%
YoY
|
$29.30M
-169.99%
YoY
|
-$831.7M
8317.55%
YoY
|
-$135.8M
-326.3%
YoY
|
| Cash From Financing Activities |
-$146.8M
-59.87%
YoY
|
-$89.07M
-72.33%
YoY
|
$402.4M
-186.53%
YoY
|
-$29.57M
-107.66%
YoY
|
-$365.8M
63.71%
YoY
|
-$321.8M
86.8%
YoY
|
-$465.0M
387.93%
YoY
|
$385.8M
-328.25%
YoY
|
-$223.5M
-2.03%
YoY
|
-$172.3M
-7.98%
YoY
|
-$95.30M
-81.74%
YoY
|
-$169.0M
210.25%
YoY
|
-$228.1M
283.37%
YoY
|
-$187.2M
67.96%
YoY
|
-$521.9M
427.64%
YoY
|
-$54.49M
-112.75%
YoY
|
-$59.49M
6.78%
YoY
|
-$111.5M
30.08%
YoY
|
-$98.91M
-33.26%
YoY
|
| Net Change In Cash |
$36.27M
-3132.69%
YoY
|
-$439.7M
2811.77%
YoY
|
$588.7M
-505.07%
YoY
|
$4.733M
-104.78%
YoY
|
-$1.196M
-94.47%
YoY
|
-$15.10M
-128.47%
YoY
|
-$145.3M
-389.52%
YoY
|
-$98.97M
-73.79%
YoY
|
-$21.64M
2443.36%
YoY
|
$53.05M
-180.73%
YoY
|
$50.20M
-42.79%
YoY
|
-$377.5M
-334.57%
YoY
|
-$851.0K
-100.36%
YoY
|
-$65.71M
-90.25%
YoY
|
$87.74M
46.99%
YoY
|
$160.9M
-76.19%
YoY
|
$235.4M
153.58%
YoY
|
-$673.8M
205334.45%
YoY
|
$59.69M
777.84%
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 |
$507.5M
-22.75%
YoY
|
$405.0M
-28.51%
YoY
|
$559.0M
-15.72%
YoY
|
$419.8M
-8.91%
YoY
|
$656.9M
61.52%
YoY
|
$566.5M
4.25%
YoY
|
$663.2M
66.01%
YoY
|
$460.9M
12.89%
YoY
|
$406.7M
-13.25%
YoY
|
$543.4M
13.58%
YoY
|
$399.5M
-49.02%
YoY
|
$408.2M
2.98%
YoY
|
$468.8M
76.52%
YoY
|
$478.4M
77.58%
YoY
|
$783.6M
166.2%
YoY
|
$396.4M
147.83%
YoY
|
$265.6M
39.48%
YoY
|
$269.4M
182.81%
YoY
|
$294.4M
209.88%
YoY
|
| Capital Expenditures |
$356.3M
9.02%
YoY
|
$851.4M
180.01%
YoY
|
$341.7M
-1.06%
YoY
|
$403.8M
-58.04%
YoY
|
$326.8M
46.88%
YoY
|
$304.0M
15.57%
YoY
|
$345.3M
47.08%
YoY
|
$962.2M
61.16%
YoY
|
$222.5M
29.1%
YoY
|
$263.1M
15.29%
YoY
|
$234.8M
-224.35%
YoY
|
$597.1M
-1011.62%
YoY
|
$172.3M
-452.91%
YoY
|
$228.2M
-134.59%
YoY
|
-$188.8M
225.63%
YoY
|
-$65.49M
3.53%
YoY
|
-$48.83M
122.38%
YoY
|
-$659.7M
-1419.43%
YoY
|
-$57.98M
-369.69%
YoY
|
| Free Cash Flow |
$151.2M
-54.19%
YoY
|
-$446.4M
-270.1%
YoY
|
$217.3M
-31.64%
YoY
|
$16.02M
-103.2%
YoY
|
$330.1M
79.19%
YoY
|
$262.4M
-6.37%
YoY
|
$317.8M
92.99%
YoY
|
-$501.3M
165.52%
YoY
|
$184.2M
-37.87%
YoY
|
$280.3M
12.02%
YoY
|
$164.7M
-83.06%
YoY
|
-$188.8M
-140.88%
YoY
|
$296.5M
-5.7%
YoY
|
$250.2M
-73.07%
YoY
|
$972.5M
175.98%
YoY
|
$461.9M
106.94%
YoY
|
$314.4M
48.05%
YoY
|
$929.1M
1953.05%
YoY
|
$352.4M
379.41%
YoY
|
Loading...