|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$2.132B
-26.2%
YoY
|
$2.889B
25.61%
YoY
|
$2.300B
28.85%
YoY
|
$1.785B
-17.59%
YoY
|
$2.166B
-19.63%
YoY
|
| Depreciation, Depletion And Amortization |
$630.0M
4.13%
YoY
|
$605.0M
6.7%
YoY
|
$567.0M
4.04%
YoY
|
$545.0M
-1.98%
YoY
|
$556.0M
3.15%
YoY
|
| Cash From Operating Activities |
$4.198B
2.22%
YoY
|
$4.107B
9.67%
YoY
|
$3.745B
46.52%
YoY
|
$2.556B
-23.13%
YoY
|
$3.325B
-10.59%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$564.0M
0.53%
YoY
|
$561.0M
-20.43%
YoY
|
$705.0M
-201.29%
YoY
|
-$696.0M
-222.75%
YoY
|
$567.0M
38.63%
YoY
|
| Acquisitions |
$293.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$809.0M
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
$14.00M
-137.84%
YoY
|
-$37.00M
0.0%
YoY
|
-$37.00M
-95.91%
YoY
|
-$905.0M
-3720.0%
YoY
|
$25.00M
-933.33%
YoY
|
| Cash From Investing Activities |
-$817.0M
53.0%
YoY
|
-$534.0M
-28.03%
YoY
|
-$742.0M
-53.65%
YoY
|
-$1.601B
170.44%
YoY
|
-$592.0M
-24.01%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.210B
-30.42%
YoY
|
$1.739B
-332.49%
YoY
|
-$748.0M
-15.96%
YoY
|
-$890.0M
-167.42%
YoY
|
$1.320B
-10.57%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$3.256B
-3.92%
YoY
|
-$3.389B
21.34%
YoY
|
-$2.793B
193.38%
YoY
|
-$952.0M
-65.68%
YoY
|
-$2.774B
-4.97%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$4.198B
2.22%
YoY
|
$4.107B
9.67%
YoY
|
$3.745B
46.52%
YoY
|
$2.556B
-23.13%
YoY
|
$3.325B
-10.59%
YoY
|
| Cash From Investing Activities |
-$817.0M
53.0%
YoY
|
-$534.0M
-28.03%
YoY
|
-$742.0M
-53.65%
YoY
|
-$1.601B
170.44%
YoY
|
-$592.0M
-24.01%
YoY
|
| Cash From Financing Activities |
-$3.256B
-3.92%
YoY
|
-$3.389B
21.34%
YoY
|
-$2.793B
193.38%
YoY
|
-$952.0M
-65.68%
YoY
|
-$2.774B
-4.97%
YoY
|
| Net Change In Cash |
$192.0M
47.69%
YoY
|
$130.0M
-38.1%
YoY
|
$210.0M
6900.0%
YoY
|
$3.000M
-105.36%
YoY
|
-$56.00M
-1220.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$4.198B
2.22%
YoY
|
$4.107B
9.67%
YoY
|
$3.745B
46.52%
YoY
|
$2.556B
-23.13%
YoY
|
$3.325B
-10.59%
YoY
|
| Capital Expenditures |
$564.0M
0.53%
YoY
|
$561.0M
-20.43%
YoY
|
$705.0M
-201.29%
YoY
|
-$696.0M
-222.75%
YoY
|
$567.0M
38.63%
YoY
|
| Free Cash Flow |
$3.634B
2.48%
YoY
|
$3.546B
16.64%
YoY
|
$3.040B
-6.52%
YoY
|
$3.252B
17.91%
YoY
|
$2.758B
-16.68%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$646.0M
-6.38%
YoY
|
-$37.00M
-105.01%
YoY
|
$735.0M
-0.27%
YoY
|
$743.0M
1.64%
YoY
|
$690.0M
1.02%
YoY
|
$739.0M
2.92%
YoY
|
$737.0M
4.1%
YoY
|
$731.0M
45.62%
YoY
|
$683.0M
83.6%
YoY
|
$718.0M
14260.0%
YoY
|
$708.0M
14.56%
YoY
|
$502.0M
-16.75%
YoY
|
$372.0M
-33.45%
YoY
|
$5.000M
-96.62%
YoY
|
$618.0M
-2.52%
YoY
|
$603.0M
-14.22%
YoY
|
$559.0M
-17.91%
YoY
|
$148.0M
-77.13%
YoY
|
$634.0M
-9.17%
YoY
|
$703.0M
10.71%
YoY
|
| Depreciation, Depletion And Amortization |
$156.0M
5.41%
YoY
|
$173.0M
16.89%
YoY
|
$158.0M
5.33%
YoY
|
$151.0M
-3.82%
YoY
|
$148.0M
-1.33%
YoY
|
$148.0M
-1.33%
YoY
|
$150.0M
4.17%
YoY
|
$157.0M
8.28%
YoY
|
$150.0M
17.19%
YoY
|
$150.0M
11.11%
YoY
|
$144.0M
7.46%
YoY
|
$145.0M
5.07%
YoY
|
$128.0M
-7.25%
YoY
|
$135.0M
-4.93%
YoY
|
$134.0M
-4.29%
YoY
|
$138.0M
0.73%
YoY
|
$138.0M
0.73%
YoY
|
$142.0M
2.16%
YoY
|
$140.0M
4.48%
YoY
|
$137.0M
3.01%
YoY
|
| Cash From Operating Activities |
$747.0M
24.5%
YoY
|
$1.453B
14.5%
YoY
|
$1.261B
8.05%
YoY
|
$884.0M
-10.71%
YoY
|
$600.0M
-11.89%
YoY
|
$1.269B
11.71%
YoY
|
$1.167B
1.3%
YoY
|
$990.0M
37.12%
YoY
|
$681.0M
-7.35%
YoY
|
$1.136B
68.8%
YoY
|
$1.152B
18.89%
YoY
|
$722.0M
36.74%
YoY
|
$735.0M
90.41%
YoY
|
$673.0M
-39.15%
YoY
|
$969.0M
-2.52%
YoY
|
$528.0M
-15.79%
YoY
|
$386.0M
-35.45%
YoY
|
$1.106B
14.85%
YoY
|
$994.0M
3.33%
YoY
|
$627.0M
-38.89%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$138.0M
11.29%
YoY
|
$177.0M
-3.8%
YoY
|
$155.0M
15.67%
YoY
|
$108.0M
-7.69%
YoY
|
$124.0M
-1.59%
YoY
|
$184.0M
-6.6%
YoY
|
$134.0M
-16.77%
YoY
|
$117.0M
-36.41%
YoY
|
$126.0M
-22.7%
YoY
|
$197.0M
-189.14%
YoY
|
$161.0M
-192.0%
YoY
|
$184.0M
-203.37%
YoY
|
$163.0M
-233.61%
YoY
|
-$221.0M
14.51%
YoY
|
-$175.0M
27.74%
YoY
|
-$178.0M
36.92%
YoY
|
-$122.0M
14.02%
YoY
|
-$193.0M
19.88%
YoY
|
-$137.0M
52.22%
YoY
|
-$130.0M
68.83%
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
|
N/A
|
| Other Investing Activities |
$8.000M
-500.0%
YoY
|
$74.00M
-28.85%
YoY
|
$1.000M
-106.25%
YoY
|
-$293.0M
-4983.33%
YoY
|
-$2.000M
-97.01%
YoY
|
$104.0M
92.59%
YoY
|
-$16.00M
N/A
|
$6.000M
-40.0%
YoY
|
-$67.00M
-2333.33%
YoY
|
$54.00M
12.5%
YoY
|
$0.00
-100.0%
YoY
|
$10.00M
-106.13%
YoY
|
$3.000M
-200.0%
YoY
|
$48.00M
-23.81%
YoY
|
-$771.0M
2041.67%
YoY
|
-$163.0M
858.82%
YoY
|
-$3.000M
-150.0%
YoY
|
$63.00M
26.0%
YoY
|
-$36.00M
-40.98%
YoY
|
-$17.00M
-189.47%
YoY
|
| Cash From Investing Activities |
-$122.0M
-23.27%
YoY
|
-$103.0M
28.75%
YoY
|
-$154.0M
2.67%
YoY
|
-$401.0M
261.26%
YoY
|
-$159.0M
-17.62%
YoY
|
-$80.00M
-44.06%
YoY
|
-$150.0M
-6.83%
YoY
|
-$111.0M
-36.21%
YoY
|
-$193.0M
-26.89%
YoY
|
-$143.0M
-17.34%
YoY
|
-$161.0M
-82.98%
YoY
|
-$174.0M
-48.97%
YoY
|
-$264.0M
87.23%
YoY
|
-$173.0M
33.08%
YoY
|
-$946.0M
446.82%
YoY
|
-$341.0M
131.97%
YoY
|
-$141.0M
-0.7%
YoY
|
-$130.0M
17.12%
YoY
|
-$173.0M
14.57%
YoY
|
-$147.0M
153.45%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$306.0M
7.75%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$284.0M
-44.2%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$509.0M
182.78%
YoY
|
-$190.0M
-51.65%
YoY
|
N/A
N/A
|
-$234.0M
N/A
|
$180.0M
-56.1%
YoY
|
-$393.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
$410.0M
10.22%
YoY
|
N/A
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
|
N/A
|
| Cash From Financing Activities |
-$563.0M
22.93%
YoY
|
-$1.361B
6.41%
YoY
|
-$1.028B
13.72%
YoY
|
-$409.0M
-51.6%
YoY
|
-$458.0M
26.87%
YoY
|
-$1.279B
28.93%
YoY
|
-$904.0M
6.86%
YoY
|
-$845.0M
45.69%
YoY
|
-$361.0M
-3.73%
YoY
|
-$992.0M
48.95%
YoY
|
-$846.0M
-954.55%
YoY
|
-$580.0M
220.44%
YoY
|
-$375.0M
83.82%
YoY
|
-$666.0M
-39.78%
YoY
|
$99.00M
-112.63%
YoY
|
-$181.0M
-67.09%
YoY
|
-$204.0M
-38.92%
YoY
|
-$1.106B
16.3%
YoY
|
-$784.0M
-5.2%
YoY
|
-$550.0M
-33.97%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$747.0M
24.5%
YoY
|
$1.453B
14.5%
YoY
|
$1.261B
8.05%
YoY
|
$884.0M
-10.71%
YoY
|
$600.0M
-11.89%
YoY
|
$1.269B
11.71%
YoY
|
$1.167B
1.3%
YoY
|
$990.0M
37.12%
YoY
|
$681.0M
-7.35%
YoY
|
$1.136B
68.8%
YoY
|
$1.152B
18.89%
YoY
|
$722.0M
36.74%
YoY
|
$735.0M
90.41%
YoY
|
$673.0M
-39.15%
YoY
|
$969.0M
-2.52%
YoY
|
$528.0M
-15.79%
YoY
|
$386.0M
-35.45%
YoY
|
$1.106B
14.85%
YoY
|
$994.0M
3.33%
YoY
|
$627.0M
-38.89%
YoY
|
| Cash From Investing Activities |
-$122.0M
-23.27%
YoY
|
-$103.0M
28.75%
YoY
|
-$154.0M
2.67%
YoY
|
-$401.0M
261.26%
YoY
|
-$159.0M
-17.62%
YoY
|
-$80.00M
-44.06%
YoY
|
-$150.0M
-6.83%
YoY
|
-$111.0M
-36.21%
YoY
|
-$193.0M
-26.89%
YoY
|
-$143.0M
-17.34%
YoY
|
-$161.0M
-82.98%
YoY
|
-$174.0M
-48.97%
YoY
|
-$264.0M
87.23%
YoY
|
-$173.0M
33.08%
YoY
|
-$946.0M
446.82%
YoY
|
-$341.0M
131.97%
YoY
|
-$141.0M
-0.7%
YoY
|
-$130.0M
17.12%
YoY
|
-$173.0M
14.57%
YoY
|
-$147.0M
153.45%
YoY
|
| Cash From Financing Activities |
-$563.0M
22.93%
YoY
|
-$1.361B
6.41%
YoY
|
-$1.028B
13.72%
YoY
|
-$409.0M
-51.6%
YoY
|
-$458.0M
26.87%
YoY
|
-$1.279B
28.93%
YoY
|
-$904.0M
6.86%
YoY
|
-$845.0M
45.69%
YoY
|
-$361.0M
-3.73%
YoY
|
-$992.0M
48.95%
YoY
|
-$846.0M
-954.55%
YoY
|
-$580.0M
220.44%
YoY
|
-$375.0M
83.82%
YoY
|
-$666.0M
-39.78%
YoY
|
$99.00M
-112.63%
YoY
|
-$181.0M
-67.09%
YoY
|
-$204.0M
-38.92%
YoY
|
-$1.106B
16.3%
YoY
|
-$784.0M
-5.2%
YoY
|
-$550.0M
-33.97%
YoY
|
| Net Change In Cash |
$47.00M
193.75%
YoY
|
-$11.00M
-87.78%
YoY
|
$79.00M
-30.09%
YoY
|
$74.00M
117.65%
YoY
|
$16.00M
-87.4%
YoY
|
-$90.00M
-9100.0%
YoY
|
$113.0M
-22.07%
YoY
|
$34.00M
-206.25%
YoY
|
$127.0M
38.04%
YoY
|
$1.000M
-100.6%
YoY
|
$145.0M
18.85%
YoY
|
-$32.00M
-633.33%
YoY
|
$92.00M
104.44%
YoY
|
-$166.0M
27.69%
YoY
|
$122.0M
229.73%
YoY
|
$6.000M
-108.57%
YoY
|
$45.00M
-57.94%
YoY
|
-$130.0M
31.31%
YoY
|
$37.00M
-331.25%
YoY
|
-$70.00M
-151.85%
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
|
N/A
|
| Cash From Operating Activities |
$747.0M
24.5%
YoY
|
$1.453B
14.5%
YoY
|
$1.261B
8.05%
YoY
|
$884.0M
-10.71%
YoY
|
$600.0M
-11.89%
YoY
|
$1.269B
11.71%
YoY
|
$1.167B
1.3%
YoY
|
$990.0M
37.12%
YoY
|
$681.0M
-7.35%
YoY
|
$1.136B
68.8%
YoY
|
$1.152B
18.89%
YoY
|
$722.0M
36.74%
YoY
|
$735.0M
90.41%
YoY
|
$673.0M
-39.15%
YoY
|
$969.0M
-2.52%
YoY
|
$528.0M
-15.79%
YoY
|
$386.0M
-35.45%
YoY
|
$1.106B
14.85%
YoY
|
$994.0M
3.33%
YoY
|
$627.0M
-38.89%
YoY
|
| Capital Expenditures |
$138.0M
11.29%
YoY
|
$177.0M
-3.8%
YoY
|
$155.0M
15.67%
YoY
|
$108.0M
-7.69%
YoY
|
$124.0M
-1.59%
YoY
|
$184.0M
-6.6%
YoY
|
$134.0M
-16.77%
YoY
|
$117.0M
-36.41%
YoY
|
$126.0M
-22.7%
YoY
|
$197.0M
-189.14%
YoY
|
$161.0M
-192.0%
YoY
|
$184.0M
-203.37%
YoY
|
$163.0M
-233.61%
YoY
|
-$221.0M
14.51%
YoY
|
-$175.0M
27.74%
YoY
|
-$178.0M
36.92%
YoY
|
-$122.0M
14.02%
YoY
|
-$193.0M
19.88%
YoY
|
-$137.0M
52.22%
YoY
|
-$130.0M
68.83%
YoY
|
| Free Cash Flow |
$609.0M
27.94%
YoY
|
$1.276B
17.6%
YoY
|
$1.106B
7.07%
YoY
|
$776.0M
-11.11%
YoY
|
$476.0M
-14.23%
YoY
|
$1.085B
15.55%
YoY
|
$1.033B
4.24%
YoY
|
$873.0M
62.27%
YoY
|
$555.0M
-2.97%
YoY
|
$939.0M
5.03%
YoY
|
$991.0M
-13.37%
YoY
|
$538.0M
-23.8%
YoY
|
$572.0M
12.6%
YoY
|
$894.0M
-31.18%
YoY
|
$1.144B
1.15%
YoY
|
$706.0M
-6.74%
YoY
|
$508.0M
-27.94%
YoY
|
$1.299B
15.57%
YoY
|
$1.131B
7.51%
YoY
|
$757.0M
-31.37%
YoY
|
Loading...