|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.071B
6.78%
YoY
|
$1.003B
13.08%
YoY
|
$887.0M
7.26%
YoY
|
$827.0M
-38.88%
YoY
|
$1.353B
79.21%
YoY
|
| Depreciation, Depletion And Amortization |
$1.306B
5.32%
YoY
|
$1.240B
5.08%
YoY
|
$1.180B
4.8%
YoY
|
$1.126B
1.08%
YoY
|
$1.114B
6.81%
YoY
|
| Cash From Operating Activities |
$2.235B
-5.7%
YoY
|
$2.370B
2.64%
YoY
|
$2.309B
170.06%
YoY
|
$855.0M
-53.0%
YoY
|
$1.819B
42.55%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$3.824B
26.71%
YoY
|
$3.018B
25.38%
YoY
|
$2.407B
1.39%
YoY
|
$2.374B
14.35%
YoY
|
$2.076B
-10.17%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$214.0M
33.75%
YoY
|
$160.0M
-4.19%
YoY
|
$167.0M
-106.74%
YoY
|
-$2.476B
-1961.65%
YoY
|
$133.0M
3.1%
YoY
|
| Cash From Investing Activities |
-$4.038B
32.22%
YoY
|
-$3.054B
-9.81%
YoY
|
-$3.386B
36.75%
YoY
|
-$2.476B
100.81%
YoY
|
-$1.233B
-56.99%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$525.0M
83.57%
YoY
|
$286.0M
48.96%
YoY
|
$192.0M
178.26%
YoY
|
$69.00M
165.38%
YoY
|
$26.00M
-89.72%
YoY
|
| Debt Paid & Issued, Net |
$1.150B
20.8%
YoY
|
$952.0M
-55.35%
YoY
|
$2.132B
1911.32%
YoY
|
$106.0M
-54.89%
YoY
|
$235.0M
-88.31%
YoY
|
| Cash From Financing Activities |
$2.240B
264.82%
YoY
|
$614.0M
-46.28%
YoY
|
$1.143B
-13.87%
YoY
|
$1.327B
-549.83%
YoY
|
-$295.0M
-118.22%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.235B
-5.7%
YoY
|
$2.370B
2.64%
YoY
|
$2.309B
170.06%
YoY
|
$855.0M
-53.0%
YoY
|
$1.819B
42.55%
YoY
|
| Cash From Investing Activities |
-$4.038B
32.22%
YoY
|
-$3.054B
-9.81%
YoY
|
-$3.386B
36.75%
YoY
|
-$2.476B
100.81%
YoY
|
-$1.233B
-56.99%
YoY
|
| Cash From Financing Activities |
$2.240B
264.82%
YoY
|
$614.0M
-46.28%
YoY
|
$1.143B
-13.87%
YoY
|
$1.327B
-549.83%
YoY
|
-$295.0M
-118.22%
YoY
|
| Net Change In Cash |
$2.235B
-3292.86%
YoY
|
-$70.00M
-206.06%
YoY
|
$66.00M
-122.45%
YoY
|
-$294.0M
-201.03%
YoY
|
$291.0M
939.29%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.235B
-5.7%
YoY
|
$2.370B
2.64%
YoY
|
$2.309B
170.06%
YoY
|
$855.0M
-53.0%
YoY
|
$1.819B
42.55%
YoY
|
| Capital Expenditures |
$3.824B
26.71%
YoY
|
$3.018B
25.38%
YoY
|
$2.407B
1.39%
YoY
|
$2.374B
14.35%
YoY
|
$2.076B
-10.17%
YoY
|
| Free Cash Flow |
-$1.589B
145.22%
YoY
|
-$648.0M
561.22%
YoY
|
-$98.00M
-93.55%
YoY
|
-$1.519B
491.05%
YoY
|
-$257.0M
-75.17%
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 |
$340.0M
11.84%
YoY
|
$286.0M
9.16%
YoY
|
$277.0M
9.49%
YoY
|
$201.0M
1.52%
YoY
|
$304.0M
6.67%
YoY
|
$262.0M
-14.38%
YoY
|
$253.0M
43.75%
YoY
|
$198.0M
0.0%
YoY
|
$285.0M
39.71%
YoY
|
$306.0M
82.14%
YoY
|
$176.0M
6.67%
YoY
|
$198.0M
33.78%
YoY
|
$204.0M
-42.21%
YoY
|
$168.0M
-73.71%
YoY
|
$165.0M
-12.7%
YoY
|
$148.0M
-15.91%
YoY
|
$353.0M
1.15%
YoY
|
$639.0M
304.43%
YoY
|
$189.0M
-13.3%
YoY
|
| Depreciation, Depletion And Amortization |
$412.0M
6.19%
YoY
|
$342.0M
4.91%
YoY
|
$288.0M
5.49%
YoY
|
$288.0M
5.49%
YoY
|
$388.0M
8.99%
YoY
|
$326.0M
5.16%
YoY
|
$273.0M
4.2%
YoY
|
$273.0M
7.06%
YoY
|
$356.0M
0.85%
YoY
|
$310.0M
4.73%
YoY
|
$262.0M
7.82%
YoY
|
$255.0M
5.37%
YoY
|
$353.0M
2.32%
YoY
|
$296.0M
4.96%
YoY
|
$243.0M
-2.8%
YoY
|
$242.0M
-0.82%
YoY
|
$345.0M
2.07%
YoY
|
$282.0M
0.36%
YoY
|
$250.0M
10.62%
YoY
|
| Cash From Operating Activities |
$705.0M
-29.5%
YoY
|
$478.0M
18.61%
YoY
|
$343.0M
12.83%
YoY
|
$479.0M
-32.25%
YoY
|
$1.000B
2.15%
YoY
|
$403.0M
-0.49%
YoY
|
$304.0M
52.76%
YoY
|
$707.0M
6.32%
YoY
|
$979.0M
-5.87%
YoY
|
$405.0M
115.43%
YoY
|
$199.0M
-150.77%
YoY
|
$665.0M
88.92%
YoY
|
$1.040B
47.1%
YoY
|
$188.0M
-44.05%
YoY
|
-$392.0M
-437.93%
YoY
|
$352.0M
-34.21%
YoY
|
$707.0M
-15.02%
YoY
|
$336.0M
154.55%
YoY
|
$116.0M
-66.67%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.039B
17.0%
YoY
|
$1.074B
16.99%
YoY
|
$978.0M
21.34%
YoY
|
$631.0M
-7.34%
YoY
|
$888.0M
52.05%
YoY
|
$918.0M
50.99%
YoY
|
$806.0M
31.7%
YoY
|
$681.0M
19.47%
YoY
|
$584.0M
-5.35%
YoY
|
$608.0M
-4.4%
YoY
|
$612.0M
-194.15%
YoY
|
$570.0M
-200.35%
YoY
|
$617.0M
18.65%
YoY
|
$636.0M
-200.32%
YoY
|
-$650.0M
15.25%
YoY
|
-$568.0M
28.8%
YoY
|
$520.0M
19.27%
YoY
|
-$634.0M
2.26%
YoY
|
-$564.0M
-24.9%
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 |
$34.00M
13.33%
YoY
|
-$38.00M
8.57%
YoY
|
-$68.00M
38.78%
YoY
|
-$83.00M
-215.28%
YoY
|
$30.00M
-230.43%
YoY
|
-$35.00M
-14.63%
YoY
|
-$49.00M
6.52%
YoY
|
$72.00M
-108.39%
YoY
|
-$23.00M
-167.65%
YoY
|
-$41.00M
-98.3%
YoY
|
-$46.00M
-97.38%
YoY
|
-$858.0M
2581.25%
YoY
|
$34.00M
41.67%
YoY
|
-$2.406B
-379.44%
YoY
|
-$1.757B
3804.44%
YoY
|
-$32.00M
-74.8%
YoY
|
$24.00M
-4.0%
YoY
|
$861.0M
1588.24%
YoY
|
-$45.00M
-88.13%
YoY
|
| Cash From Investing Activities |
-$1.073B
16.88%
YoY
|
-$1.112B
16.68%
YoY
|
-$1.046B
22.34%
YoY
|
-$714.0M
17.24%
YoY
|
-$918.0M
51.24%
YoY
|
-$953.0M
46.84%
YoY
|
-$855.0M
29.94%
YoY
|
-$609.0M
-57.35%
YoY
|
-$607.0M
-6.76%
YoY
|
-$649.0M
-2.84%
YoY
|
-$658.0M
-1.64%
YoY
|
-$1.428B
138.0%
YoY
|
-$651.0M
20.78%
YoY
|
-$668.0M
-394.27%
YoY
|
-$669.0M
9.85%
YoY
|
-$600.0M
5.63%
YoY
|
-$539.0M
90.46%
YoY
|
$227.0M
-139.89%
YoY
|
-$609.0M
-46.11%
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 |
$166.0M
5433.33%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.000M
-98.9%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$272.0M
6700.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$4.000M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$4.000M
-55.56%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$204.0M
-71.55%
YoY
|
N/A
|
N/A
|
N/A
|
$717.0M
124.76%
YoY
|
N/A
|
N/A
|
N/A
|
$319.0M
-68.1%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000B
33233.33%
YoY
|
N/A
|
N/A
|
N/A
|
$3.000M
50.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$16.00M
-93.98%
YoY
|
$817.0M
213.03%
YoY
|
$210.0M
-8.3%
YoY
|
$448.0M
-363.53%
YoY
|
$266.0M
11.76%
YoY
|
$261.0M
-15.26%
YoY
|
$229.0M
-3.38%
YoY
|
-$170.0M
-129.77%
YoY
|
$238.0M
781.48%
YoY
|
$308.0M
-34.05%
YoY
|
$237.0M
-79.57%
YoY
|
$571.0M
-539.23%
YoY
|
$27.00M
-115.88%
YoY
|
$467.0M
-244.58%
YoY
|
$1.160B
165.45%
YoY
|
-$130.0M
-34.67%
YoY
|
-$170.0M
-19.05%
YoY
|
-$323.0M
-604.69%
YoY
|
$437.0M
-265.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$705.0M
-29.5%
YoY
|
$478.0M
18.61%
YoY
|
$343.0M
12.83%
YoY
|
$479.0M
-32.25%
YoY
|
$1.000B
2.15%
YoY
|
$403.0M
-0.49%
YoY
|
$304.0M
52.76%
YoY
|
$707.0M
6.32%
YoY
|
$979.0M
-5.87%
YoY
|
$405.0M
115.43%
YoY
|
$199.0M
-150.77%
YoY
|
$665.0M
88.92%
YoY
|
$1.040B
47.1%
YoY
|
$188.0M
-44.05%
YoY
|
-$392.0M
-437.93%
YoY
|
$352.0M
-34.21%
YoY
|
$707.0M
-15.02%
YoY
|
$336.0M
154.55%
YoY
|
$116.0M
-66.67%
YoY
|
| Cash From Investing Activities |
-$1.073B
16.88%
YoY
|
-$1.112B
16.68%
YoY
|
-$1.046B
22.34%
YoY
|
-$714.0M
17.24%
YoY
|
-$918.0M
51.24%
YoY
|
-$953.0M
46.84%
YoY
|
-$855.0M
29.94%
YoY
|
-$609.0M
-57.35%
YoY
|
-$607.0M
-6.76%
YoY
|
-$649.0M
-2.84%
YoY
|
-$658.0M
-1.64%
YoY
|
-$1.428B
138.0%
YoY
|
-$651.0M
20.78%
YoY
|
-$668.0M
-394.27%
YoY
|
-$669.0M
9.85%
YoY
|
-$600.0M
5.63%
YoY
|
-$539.0M
90.46%
YoY
|
$227.0M
-139.89%
YoY
|
-$609.0M
-46.11%
YoY
|
| Cash From Financing Activities |
$16.00M
-93.98%
YoY
|
$817.0M
213.03%
YoY
|
$210.0M
-8.3%
YoY
|
$448.0M
-363.53%
YoY
|
$266.0M
11.76%
YoY
|
$261.0M
-15.26%
YoY
|
$229.0M
-3.38%
YoY
|
-$170.0M
-129.77%
YoY
|
$238.0M
781.48%
YoY
|
$308.0M
-34.05%
YoY
|
$237.0M
-79.57%
YoY
|
$571.0M
-539.23%
YoY
|
$27.00M
-115.88%
YoY
|
$467.0M
-244.58%
YoY
|
$1.160B
165.45%
YoY
|
-$130.0M
-34.67%
YoY
|
-$170.0M
-19.05%
YoY
|
-$323.0M
-604.69%
YoY
|
$437.0M
-265.53%
YoY
|
| Net Change In Cash |
-$352.0M
-201.15%
YoY
|
$183.0M
-163.32%
YoY
|
-$493.0M
53.11%
YoY
|
$213.0M
-395.83%
YoY
|
$348.0M
-42.95%
YoY
|
-$289.0M
-551.56%
YoY
|
-$322.0M
45.05%
YoY
|
-$72.00M
-62.5%
YoY
|
$610.0M
46.63%
YoY
|
$64.00M
-592.31%
YoY
|
-$222.0M
-324.24%
YoY
|
-$192.0M
-49.21%
YoY
|
$416.0M
-20900.0%
YoY
|
-$13.00M
-105.42%
YoY
|
$99.00M
-276.79%
YoY
|
-$378.0M
62.93%
YoY
|
-$2.000M
-100.59%
YoY
|
$240.0M
-164.34%
YoY
|
-$56.00M
-94.65%
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 |
$705.0M
-29.5%
YoY
|
$478.0M
18.61%
YoY
|
$343.0M
12.83%
YoY
|
$479.0M
-32.25%
YoY
|
$1.000B
2.15%
YoY
|
$403.0M
-0.49%
YoY
|
$304.0M
52.76%
YoY
|
$707.0M
6.32%
YoY
|
$979.0M
-5.87%
YoY
|
$405.0M
115.43%
YoY
|
$199.0M
-150.77%
YoY
|
$665.0M
88.92%
YoY
|
$1.040B
47.1%
YoY
|
$188.0M
-44.05%
YoY
|
-$392.0M
-437.93%
YoY
|
$352.0M
-34.21%
YoY
|
$707.0M
-15.02%
YoY
|
$336.0M
154.55%
YoY
|
$116.0M
-66.67%
YoY
|
| Capital Expenditures |
$1.039B
17.0%
YoY
|
$1.074B
16.99%
YoY
|
$978.0M
21.34%
YoY
|
$631.0M
-7.34%
YoY
|
$888.0M
52.05%
YoY
|
$918.0M
50.99%
YoY
|
$806.0M
31.7%
YoY
|
$681.0M
19.47%
YoY
|
$584.0M
-5.35%
YoY
|
$608.0M
-4.4%
YoY
|
$612.0M
-194.15%
YoY
|
$570.0M
-200.35%
YoY
|
$617.0M
18.65%
YoY
|
$636.0M
-200.32%
YoY
|
-$650.0M
15.25%
YoY
|
-$568.0M
28.8%
YoY
|
$520.0M
19.27%
YoY
|
-$634.0M
2.26%
YoY
|
-$564.0M
-24.9%
YoY
|
| Free Cash Flow |
-$334.0M
-398.21%
YoY
|
-$596.0M
15.73%
YoY
|
-$635.0M
26.49%
YoY
|
-$152.0M
-684.62%
YoY
|
$112.0M
-71.65%
YoY
|
-$515.0M
153.69%
YoY
|
-$502.0M
21.55%
YoY
|
$26.00M
-72.63%
YoY
|
$395.0M
-6.62%
YoY
|
-$203.0M
-54.69%
YoY
|
-$413.0M
-260.08%
YoY
|
$95.00M
-89.67%
YoY
|
$423.0M
126.2%
YoY
|
-$448.0M
-146.19%
YoY
|
$258.0M
-62.06%
YoY
|
$920.0M
-5.74%
YoY
|
$187.0M
-52.78%
YoY
|
$970.0M
28.99%
YoY
|
$680.0M
-38.13%
YoY
|
Loading...