|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$2.393B
4.41%
YoY
|
$2.292B
24.36%
YoY
|
$1.843B
-479.22%
YoY
|
-$486.0M
-116.5%
YoY
|
$2.946B
142.27%
YoY
|
| Depreciation, Depletion And Amortization |
$36.00M
5.88%
YoY
|
$34.00M
13.33%
YoY
|
$30.00M
-9.09%
YoY
|
$33.00M
0.0%
YoY
|
$33.00M
0.0%
YoY
|
| Cash From Operating Activities |
$3.112B
17.48%
YoY
|
$2.649B
29.09%
YoY
|
$2.052B
0.0%
YoY
|
$2.052B
3.58%
YoY
|
$1.981B
32.86%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$20.00M
-9.09%
YoY
|
$22.00M
22.22%
YoY
|
$18.00M
20.0%
YoY
|
$15.00M
0.0%
YoY
|
$15.00M
-25.0%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$112.0M
0.0%
YoY
|
$112.0M
-21.68%
YoY
|
$143.0M
41.58%
YoY
|
$101.0M
-257.81%
YoY
|
-$64.00M
-228.0%
YoY
|
| Cash From Investing Activities |
-$1.691B
-0.29%
YoY
|
-$1.696B
5.47%
YoY
|
-$1.608B
72.35%
YoY
|
-$933.0M
-11.73%
YoY
|
-$1.057B
88.75%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$205.0M
62.7%
YoY
|
$126.0M
88.06%
YoY
|
$67.00M
-83.66%
YoY
|
$410.0M
184.72%
YoY
|
$144.0M
-44.83%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$973.0M
10.95%
YoY
|
-$877.0M
9.49%
YoY
|
-$801.0M
-19.42%
YoY
|
-$994.0M
45.11%
YoY
|
-$685.0M
-14.16%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$3.112B
17.48%
YoY
|
$2.649B
29.09%
YoY
|
$2.052B
0.0%
YoY
|
$2.052B
3.58%
YoY
|
$1.981B
32.86%
YoY
|
| Cash From Investing Activities |
-$1.691B
-0.29%
YoY
|
-$1.696B
5.47%
YoY
|
-$1.608B
72.35%
YoY
|
-$933.0M
-11.73%
YoY
|
-$1.057B
88.75%
YoY
|
| Cash From Financing Activities |
-$973.0M
10.95%
YoY
|
-$877.0M
9.49%
YoY
|
-$801.0M
-19.42%
YoY
|
-$994.0M
45.11%
YoY
|
-$685.0M
-14.16%
YoY
|
| Net Change In Cash |
$448.0M
489.47%
YoY
|
$76.00M
-121.29%
YoY
|
-$357.0M
-385.6%
YoY
|
$125.0M
-47.7%
YoY
|
$239.0M
79.7%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$3.112B
17.48%
YoY
|
$2.649B
29.09%
YoY
|
$2.052B
0.0%
YoY
|
$2.052B
3.58%
YoY
|
$1.981B
32.86%
YoY
|
| Capital Expenditures |
$20.00M
-9.09%
YoY
|
$22.00M
22.22%
YoY
|
$18.00M
20.0%
YoY
|
$15.00M
0.0%
YoY
|
$15.00M
-25.0%
YoY
|
| Free Cash Flow |
$3.092B
17.7%
YoY
|
$2.627B
29.15%
YoY
|
$2.034B
-0.15%
YoY
|
$2.037B
3.61%
YoY
|
$1.966B
33.65%
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 |
$274.0M
-404.44%
YoY
|
$676.0M
66.91%
YoY
|
$1.122B
36.83%
YoY
|
$685.0M
119.55%
YoY
|
-$90.00M
-111.92%
YoY
|
$405.0M
-65.77%
YoY
|
$820.0M
-928.28%
YoY
|
$312.0M
-41.57%
YoY
|
$755.0M
235.56%
YoY
|
$1.183B
16.78%
YoY
|
-$99.00M
-76.32%
YoY
|
$534.0M
-166.09%
YoY
|
$225.0M
-182.42%
YoY
|
$1.013B
-31.09%
YoY
|
-$418.0M
-373.2%
YoY
|
-$808.0M
-214.94%
YoY
|
-$273.0M
-144.03%
YoY
|
$1.470B
40.13%
YoY
|
$153.0M
-68.39%
YoY
|
| Depreciation, Depletion And Amortization |
$483.0M
9.28%
YoY
|
$42.00M
180.0%
YoY
|
$476.0M
9.43%
YoY
|
$453.0M
12.97%
YoY
|
$442.0M
20.44%
YoY
|
$15.00M
-37.5%
YoY
|
$435.0M
16.62%
YoY
|
$401.0M
1079.41%
YoY
|
$367.0M
5.46%
YoY
|
$24.00M
-47.83%
YoY
|
$373.0M
5.37%
YoY
|
$34.00M
-89.63%
YoY
|
$348.0M
11.9%
YoY
|
$46.00M
91.67%
YoY
|
$354.0M
13.46%
YoY
|
$328.0M
11.19%
YoY
|
$311.0M
12.27%
YoY
|
$24.00M
26.32%
YoY
|
$312.0M
9.09%
YoY
|
| Cash From Operating Activities |
$656.0M
111.61%
YoY
|
$947.0M
47.51%
YoY
|
$1.114B
22.15%
YoY
|
$741.0M
-0.13%
YoY
|
$310.0M
-12.18%
YoY
|
$642.0M
11.27%
YoY
|
$912.0M
40.31%
YoY
|
$742.0M
29.04%
YoY
|
$353.0M
41.2%
YoY
|
$577.0M
-8.56%
YoY
|
$650.0M
-2.4%
YoY
|
$575.0M
3.23%
YoY
|
$250.0M
26.26%
YoY
|
$631.0M
36.29%
YoY
|
$666.0M
10.82%
YoY
|
$557.0M
-1.07%
YoY
|
$198.0M
-44.07%
YoY
|
$463.0M
24.46%
YoY
|
$601.0M
19.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$2.000M
-33.33%
YoY
|
$8.000M
100.0%
YoY
|
$5.000M
-16.67%
YoY
|
$4.000M
-20.0%
YoY
|
$3.000M
-57.14%
YoY
|
$4.000M
-50.0%
YoY
|
$6.000M
200.0%
YoY
|
$5.000M
25.0%
YoY
|
$7.000M
75.0%
YoY
|
$8.000M
166.67%
YoY
|
$2.000M
-150.0%
YoY
|
$4.000M
-200.0%
YoY
|
$4.000M
0.0%
YoY
|
$3.000M
-200.0%
YoY
|
-$4.000M
33.33%
YoY
|
-$4.000M
0.0%
YoY
|
$4.000M
-20.0%
YoY
|
-$3.000M
-25.0%
YoY
|
-$3.000M
-50.0%
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 |
$25.00M
-7.41%
YoY
|
-$666.0M
-44.64%
YoY
|
-$398.0M
-254.86%
YoY
|
-$552.0M
45.26%
YoY
|
$27.00M
68.75%
YoY
|
-$1.203B
232.32%
YoY
|
$257.0M
-181.33%
YoY
|
-$380.0M
-31.41%
YoY
|
$16.00M
-52.94%
YoY
|
-$362.0M
27.46%
YoY
|
-$316.0M
-0.63%
YoY
|
-$554.0M
250.63%
YoY
|
$34.00M
61.9%
YoY
|
-$284.0M
74.23%
YoY
|
-$318.0M
-12.15%
YoY
|
-$158.0M
-57.18%
YoY
|
$21.00M
-450.0%
YoY
|
-$163.0M
13.19%
YoY
|
-$362.0M
120.73%
YoY
|
| Cash From Investing Activities |
-$493.0M
750.0%
YoY
|
-$674.0M
-44.16%
YoY
|
-$403.0M
-260.56%
YoY
|
-$556.0M
44.42%
YoY
|
-$58.00M
-83.66%
YoY
|
-$1.207B
226.22%
YoY
|
$251.0M
-178.93%
YoY
|
-$385.0M
-31.0%
YoY
|
-$355.0M
-1.93%
YoY
|
-$370.0M
28.92%
YoY
|
-$318.0M
-1.24%
YoY
|
-$558.0M
244.44%
YoY
|
-$362.0M
123.46%
YoY
|
-$287.0M
72.89%
YoY
|
-$322.0M
-11.78%
YoY
|
-$162.0M
-56.57%
YoY
|
-$162.0M
5.88%
YoY
|
-$166.0M
12.16%
YoY
|
-$365.0M
114.71%
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 |
$179.0M
326.19%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$42.00M
-44.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$75.00M
200.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$25.00M
-44.44%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$45.00M
60.71%
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 |
-$384.0M
70.67%
YoY
|
-$302.0M
48.04%
YoY
|
-$246.0M
35.16%
YoY
|
-$200.0M
-2.44%
YoY
|
-$225.0M
-21.33%
YoY
|
-$204.0M
2.51%
YoY
|
-$182.0M
0.55%
YoY
|
-$205.0M
-8.48%
YoY
|
-$286.0M
45.18%
YoY
|
-$199.0M
22.09%
YoY
|
-$181.0M
-49.58%
YoY
|
-$224.0M
-21.13%
YoY
|
-$197.0M
4.79%
YoY
|
-$163.0M
-32.92%
YoY
|
-$359.0M
133.12%
YoY
|
-$284.0M
111.94%
YoY
|
-$188.0M
22.08%
YoY
|
-$243.0M
2.1%
YoY
|
-$154.0M
21.26%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$656.0M
111.61%
YoY
|
$947.0M
47.51%
YoY
|
$1.114B
22.15%
YoY
|
$741.0M
-0.13%
YoY
|
$310.0M
-12.18%
YoY
|
$642.0M
11.27%
YoY
|
$912.0M
40.31%
YoY
|
$742.0M
29.04%
YoY
|
$353.0M
41.2%
YoY
|
$577.0M
-8.56%
YoY
|
$650.0M
-2.4%
YoY
|
$575.0M
3.23%
YoY
|
$250.0M
26.26%
YoY
|
$631.0M
36.29%
YoY
|
$666.0M
10.82%
YoY
|
$557.0M
-1.07%
YoY
|
$198.0M
-44.07%
YoY
|
$463.0M
24.46%
YoY
|
$601.0M
19.01%
YoY
|
| Cash From Investing Activities |
-$493.0M
750.0%
YoY
|
-$674.0M
-44.16%
YoY
|
-$403.0M
-260.56%
YoY
|
-$556.0M
44.42%
YoY
|
-$58.00M
-83.66%
YoY
|
-$1.207B
226.22%
YoY
|
$251.0M
-178.93%
YoY
|
-$385.0M
-31.0%
YoY
|
-$355.0M
-1.93%
YoY
|
-$370.0M
28.92%
YoY
|
-$318.0M
-1.24%
YoY
|
-$558.0M
244.44%
YoY
|
-$362.0M
123.46%
YoY
|
-$287.0M
72.89%
YoY
|
-$322.0M
-11.78%
YoY
|
-$162.0M
-56.57%
YoY
|
-$162.0M
5.88%
YoY
|
-$166.0M
12.16%
YoY
|
-$365.0M
114.71%
YoY
|
| Cash From Financing Activities |
-$384.0M
70.67%
YoY
|
-$302.0M
48.04%
YoY
|
-$246.0M
35.16%
YoY
|
-$200.0M
-2.44%
YoY
|
-$225.0M
-21.33%
YoY
|
-$204.0M
2.51%
YoY
|
-$182.0M
0.55%
YoY
|
-$205.0M
-8.48%
YoY
|
-$286.0M
45.18%
YoY
|
-$199.0M
22.09%
YoY
|
-$181.0M
-49.58%
YoY
|
-$224.0M
-21.13%
YoY
|
-$197.0M
4.79%
YoY
|
-$163.0M
-32.92%
YoY
|
-$359.0M
133.12%
YoY
|
-$284.0M
111.94%
YoY
|
-$188.0M
22.08%
YoY
|
-$243.0M
2.1%
YoY
|
-$154.0M
21.26%
YoY
|
| Net Change In Cash |
-$221.0M
-918.52%
YoY
|
-$29.00M
-96.23%
YoY
|
$465.0M
-52.6%
YoY
|
-$15.00M
-109.87%
YoY
|
$27.00M
-109.38%
YoY
|
-$769.0M
-9712.5%
YoY
|
$981.0M
549.67%
YoY
|
$152.0M
-173.43%
YoY
|
-$288.0M
-6.8%
YoY
|
$8.000M
-95.58%
YoY
|
$151.0M
-1106.67%
YoY
|
-$207.0M
-286.49%
YoY
|
-$309.0M
103.29%
YoY
|
$181.0M
235.19%
YoY
|
-$15.00M
-118.29%
YoY
|
$111.0M
98.21%
YoY
|
-$152.0M
-423.4%
YoY
|
$54.00M
-485.71%
YoY
|
$82.00M
-60.58%
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 |
$656.0M
111.61%
YoY
|
$947.0M
47.51%
YoY
|
$1.114B
22.15%
YoY
|
$741.0M
-0.13%
YoY
|
$310.0M
-12.18%
YoY
|
$642.0M
11.27%
YoY
|
$912.0M
40.31%
YoY
|
$742.0M
29.04%
YoY
|
$353.0M
41.2%
YoY
|
$577.0M
-8.56%
YoY
|
$650.0M
-2.4%
YoY
|
$575.0M
3.23%
YoY
|
$250.0M
26.26%
YoY
|
$631.0M
36.29%
YoY
|
$666.0M
10.82%
YoY
|
$557.0M
-1.07%
YoY
|
$198.0M
-44.07%
YoY
|
$463.0M
24.46%
YoY
|
$601.0M
19.01%
YoY
|
| Capital Expenditures |
$2.000M
-33.33%
YoY
|
$8.000M
100.0%
YoY
|
$5.000M
-16.67%
YoY
|
$4.000M
-20.0%
YoY
|
$3.000M
-57.14%
YoY
|
$4.000M
-50.0%
YoY
|
$6.000M
200.0%
YoY
|
$5.000M
25.0%
YoY
|
$7.000M
75.0%
YoY
|
$8.000M
166.67%
YoY
|
$2.000M
-150.0%
YoY
|
$4.000M
-200.0%
YoY
|
$4.000M
0.0%
YoY
|
$3.000M
-200.0%
YoY
|
-$4.000M
33.33%
YoY
|
-$4.000M
0.0%
YoY
|
$4.000M
-20.0%
YoY
|
-$3.000M
-25.0%
YoY
|
-$3.000M
-50.0%
YoY
|
| Free Cash Flow |
$654.0M
113.03%
YoY
|
$939.0M
47.18%
YoY
|
$1.109B
22.41%
YoY
|
$737.0M
0.0%
YoY
|
$307.0M
-11.27%
YoY
|
$638.0M
12.13%
YoY
|
$906.0M
39.81%
YoY
|
$737.0M
29.07%
YoY
|
$346.0M
40.65%
YoY
|
$569.0M
-9.39%
YoY
|
$648.0M
-3.28%
YoY
|
$571.0M
1.78%
YoY
|
$246.0M
26.8%
YoY
|
$628.0M
34.76%
YoY
|
$670.0M
10.93%
YoY
|
$561.0M
-1.06%
YoY
|
$194.0M
-44.41%
YoY
|
$466.0M
23.94%
YoY
|
$604.0M
18.2%
YoY
|
Loading...