|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.278B
33.26%
YoY
|
$959.0M
-20.41%
YoY
|
$1.205B
34.79%
YoY
|
$894.0M
-25.62%
YoY
|
$1.202B
74.2%
YoY
|
| Depreciation, Depletion And Amortization |
$1.898B
2732.84%
YoY
|
$67.00M
-8.22%
YoY
|
$73.00M
43.14%
YoY
|
$51.00M
-5.56%
YoY
|
$54.00M
-10.0%
YoY
|
| Cash From Operating Activities |
$2.490B
-3.15%
YoY
|
$2.571B
12.52%
YoY
|
$2.285B
-8.67%
YoY
|
$2.502B
25.29%
YoY
|
$1.997B
12.51%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$86.00M
-9.47%
YoY
|
$95.00M
5.56%
YoY
|
$90.00M
73.08%
YoY
|
$52.00M
100.0%
YoY
|
$26.00M
13.04%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$8.000M
N/A
|
$0.00
-100.0%
YoY
|
$5.000M
-50.0%
YoY
|
$10.00M
-1100.0%
YoY
|
-$1.000M
-93.75%
YoY
|
| Cash From Investing Activities |
-$1.449B
10.02%
YoY
|
-$1.317B
-28.54%
YoY
|
-$1.843B
21.89%
YoY
|
-$1.512B
23.13%
YoY
|
-$1.228B
74.18%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$34.00M
70.0%
YoY
|
$20.00M
-16.67%
YoY
|
$24.00M
-38.46%
YoY
|
$39.00M
116.67%
YoY
|
$18.00M
0.0%
YoY
|
| Debt Paid & Issued, Net |
$500.0M
-9.09%
YoY
|
$550.0M
126.34%
YoY
|
$243.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
-$1.104B
-1.16%
YoY
|
-$1.117B
93.59%
YoY
|
-$577.0M
-44.09%
YoY
|
-$1.032B
59.26%
YoY
|
-$648.0M
-28.16%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.490B
-3.15%
YoY
|
$2.571B
12.52%
YoY
|
$2.285B
-8.67%
YoY
|
$2.502B
25.29%
YoY
|
$1.997B
12.51%
YoY
|
| Cash From Investing Activities |
-$1.449B
10.02%
YoY
|
-$1.317B
-28.54%
YoY
|
-$1.843B
21.89%
YoY
|
-$1.512B
23.13%
YoY
|
-$1.228B
74.18%
YoY
|
| Cash From Financing Activities |
-$1.104B
-1.16%
YoY
|
-$1.117B
93.59%
YoY
|
-$577.0M
-44.09%
YoY
|
-$1.032B
59.26%
YoY
|
-$648.0M
-28.16%
YoY
|
| Net Change In Cash |
-$47.00M
-137.01%
YoY
|
$127.0M
-197.69%
YoY
|
-$130.0M
113.11%
YoY
|
-$61.00M
-152.14%
YoY
|
$117.0M
-33.9%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.490B
-3.15%
YoY
|
$2.571B
12.52%
YoY
|
$2.285B
-8.67%
YoY
|
$2.502B
25.29%
YoY
|
$1.997B
12.51%
YoY
|
| Capital Expenditures |
$86.00M
-9.47%
YoY
|
$95.00M
5.56%
YoY
|
$90.00M
73.08%
YoY
|
$52.00M
100.0%
YoY
|
$26.00M
13.04%
YoY
|
| Free Cash Flow |
$2.404B
-2.91%
YoY
|
$2.476B
12.8%
YoY
|
$2.195B
-10.41%
YoY
|
$2.450B
24.3%
YoY
|
$1.971B
12.5%
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 |
$211.0M
-22.99%
YoY
|
$302.0M
1338.1%
YoY
|
$403.0M
42.4%
YoY
|
$299.0M
-5.68%
YoY
|
$274.0M
-18.93%
YoY
|
$21.00M
-94.28%
YoY
|
$283.0M
9.69%
YoY
|
$317.0M
12.01%
YoY
|
$338.0M
13.8%
YoY
|
$367.0M
47.98%
YoY
|
$258.0M
101.56%
YoY
|
$283.0M
38.05%
YoY
|
$297.0M
-5.11%
YoY
|
$248.0M
-6.77%
YoY
|
$128.0M
-50.0%
YoY
|
$205.0M
-44.29%
YoY
|
$313.0M
0.32%
YoY
|
$266.0M
-31.27%
YoY
|
$256.0M
20.19%
YoY
|
| Depreciation, Depletion And Amortization |
$20.00M
17.65%
YoY
|
$17.00M
6.25%
YoY
|
$483.0M
5.69%
YoY
|
$469.0M
7.82%
YoY
|
$17.00M
6.25%
YoY
|
$16.00M
-44.83%
YoY
|
$457.0M
7.28%
YoY
|
$435.0M
2618.75%
YoY
|
$16.00M
33.33%
YoY
|
$29.00M
123.08%
YoY
|
$426.0M
11.23%
YoY
|
$16.00M
-95.72%
YoY
|
$12.00M
-7.69%
YoY
|
$13.00M
0.0%
YoY
|
$383.0M
4.08%
YoY
|
$374.0M
4.76%
YoY
|
$13.00M
-7.14%
YoY
|
$13.00M
-7.14%
YoY
|
$368.0M
2.22%
YoY
|
| Cash From Operating Activities |
$393.0M
-38.4%
YoY
|
$570.0M
-18.92%
YoY
|
$720.0M
-3.74%
YoY
|
$562.0M
-8.77%
YoY
|
$638.0M
26.59%
YoY
|
$703.0M
35.19%
YoY
|
$748.0M
-9.66%
YoY
|
$616.0M
22.95%
YoY
|
$504.0M
15.6%
YoY
|
$520.0M
1.56%
YoY
|
$828.0M
12.35%
YoY
|
$501.0M
-17.6%
YoY
|
$436.0M
-32.4%
YoY
|
$512.0M
-20.37%
YoY
|
$737.0M
10.16%
YoY
|
$608.0M
0.83%
YoY
|
$645.0M
686.59%
YoY
|
$643.0M
75.2%
YoY
|
$669.0M
-11.74%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$13.00M
-27.78%
YoY
|
$28.00M
-26.32%
YoY
|
$16.00M
-11.11%
YoY
|
$24.00M
26.32%
YoY
|
$18.00M
-10.0%
YoY
|
$38.00M
65.22%
YoY
|
$18.00M
-25.0%
YoY
|
$19.00M
-17.39%
YoY
|
$20.00M
0.0%
YoY
|
$23.00M
109.09%
YoY
|
$24.00M
-250.0%
YoY
|
$23.00M
-276.92%
YoY
|
$20.00M
66.67%
YoY
|
$11.00M
-210.0%
YoY
|
-$16.00M
45.45%
YoY
|
-$13.00M
550.0%
YoY
|
$12.00M
300.0%
YoY
|
-$10.00M
42.86%
YoY
|
-$11.00M
83.33%
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
N/A
|
$25.00M
-104.84%
YoY
|
-$959.0M
79.25%
YoY
|
-$535.0M
-1006.78%
YoY
|
$0.00
-100.0%
YoY
|
-$517.0M
82.69%
YoY
|
-$535.0M
-18.32%
YoY
|
$59.00M
-106.66%
YoY
|
-$1.000M
-101.41%
YoY
|
-$283.0M
-34.03%
YoY
|
-$655.0M
4.8%
YoY
|
-$886.0M
206.57%
YoY
|
$71.00M
-160.68%
YoY
|
-$429.0M
-30.92%
YoY
|
-$625.0M
62.76%
YoY
|
-$289.0M
-52.47%
YoY
|
-$117.0M
N/A
|
-$621.0M
113.4%
YoY
|
-$384.0M
-56.16%
YoY
|
| Cash From Investing Activities |
$444.0M
404.55%
YoY
|
-$3.000M
-99.46%
YoY
|
-$975.0M
76.31%
YoY
|
-$559.0M
-1497.5%
YoY
|
$88.00M
-135.34%
YoY
|
-$555.0M
81.37%
YoY
|
-$553.0M
-18.56%
YoY
|
$40.00M
-104.4%
YoY
|
-$249.0M
-588.24%
YoY
|
-$306.0M
-30.45%
YoY
|
-$679.0M
5.93%
YoY
|
-$909.0M
200.99%
YoY
|
$51.00M
-139.53%
YoY
|
-$440.0M
-30.27%
YoY
|
-$641.0M
62.28%
YoY
|
-$302.0M
-50.49%
YoY
|
-$129.0M
-131.62%
YoY
|
-$631.0M
111.74%
YoY
|
-$395.0M
-55.22%
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 |
$36.00M
5.88%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$34.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$24.00M
14.29%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$21.00M
600.0%
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 |
-$736.0M
1.94%
YoY
|
-$626.0M
426.05%
YoY
|
$369.0M
-407.5%
YoY
|
-$125.0M
-81.86%
YoY
|
-$722.0M
282.01%
YoY
|
-$119.0M
-66.85%
YoY
|
-$120.0M
566.67%
YoY
|
-$689.0M
-346.07%
YoY
|
-$189.0M
-60.63%
YoY
|
-$359.0M
232.41%
YoY
|
-$18.00M
-86.96%
YoY
|
$280.0M
-385.71%
YoY
|
-$480.0M
-30.23%
YoY
|
-$108.0M
4.85%
YoY
|
-$138.0M
32.69%
YoY
|
-$98.00M
-18.33%
YoY
|
-$688.0M
114.33%
YoY
|
-$103.0M
1.98%
YoY
|
-$104.0M
316.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$393.0M
-38.4%
YoY
|
$570.0M
-18.92%
YoY
|
$720.0M
-3.74%
YoY
|
$562.0M
-8.77%
YoY
|
$638.0M
26.59%
YoY
|
$703.0M
35.19%
YoY
|
$748.0M
-9.66%
YoY
|
$616.0M
22.95%
YoY
|
$504.0M
15.6%
YoY
|
$520.0M
1.56%
YoY
|
$828.0M
12.35%
YoY
|
$501.0M
-17.6%
YoY
|
$436.0M
-32.4%
YoY
|
$512.0M
-20.37%
YoY
|
$737.0M
10.16%
YoY
|
$608.0M
0.83%
YoY
|
$645.0M
686.59%
YoY
|
$643.0M
75.2%
YoY
|
$669.0M
-11.74%
YoY
|
| Cash From Investing Activities |
$444.0M
404.55%
YoY
|
-$3.000M
-99.46%
YoY
|
-$975.0M
76.31%
YoY
|
-$559.0M
-1497.5%
YoY
|
$88.00M
-135.34%
YoY
|
-$555.0M
81.37%
YoY
|
-$553.0M
-18.56%
YoY
|
$40.00M
-104.4%
YoY
|
-$249.0M
-588.24%
YoY
|
-$306.0M
-30.45%
YoY
|
-$679.0M
5.93%
YoY
|
-$909.0M
200.99%
YoY
|
$51.00M
-139.53%
YoY
|
-$440.0M
-30.27%
YoY
|
-$641.0M
62.28%
YoY
|
-$302.0M
-50.49%
YoY
|
-$129.0M
-131.62%
YoY
|
-$631.0M
111.74%
YoY
|
-$395.0M
-55.22%
YoY
|
| Cash From Financing Activities |
-$736.0M
1.94%
YoY
|
-$626.0M
426.05%
YoY
|
$369.0M
-407.5%
YoY
|
-$125.0M
-81.86%
YoY
|
-$722.0M
282.01%
YoY
|
-$119.0M
-66.85%
YoY
|
-$120.0M
566.67%
YoY
|
-$689.0M
-346.07%
YoY
|
-$189.0M
-60.63%
YoY
|
-$359.0M
232.41%
YoY
|
-$18.00M
-86.96%
YoY
|
$280.0M
-385.71%
YoY
|
-$480.0M
-30.23%
YoY
|
-$108.0M
4.85%
YoY
|
-$138.0M
32.69%
YoY
|
-$98.00M
-18.33%
YoY
|
-$688.0M
114.33%
YoY
|
-$103.0M
1.98%
YoY
|
-$104.0M
316.0%
YoY
|
| Net Change In Cash |
$97.00M
781.82%
YoY
|
-$59.00M
-303.45%
YoY
|
$114.0M
52.0%
YoY
|
-$122.0M
269.7%
YoY
|
$11.00M
-82.81%
YoY
|
$29.00M
-120.0%
YoY
|
$75.00M
-42.75%
YoY
|
-$33.00M
-74.22%
YoY
|
$64.00M
700.0%
YoY
|
-$145.0M
302.78%
YoY
|
$131.0M
-411.9%
YoY
|
-$128.0M
-161.54%
YoY
|
$8.000M
-104.57%
YoY
|
-$36.00M
-60.44%
YoY
|
-$42.00M
-124.71%
YoY
|
$208.0M
-263.78%
YoY
|
-$175.0M
-203.55%
YoY
|
-$91.00M
184.38%
YoY
|
$170.0M
-214.09%
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 |
$393.0M
-38.4%
YoY
|
$570.0M
-18.92%
YoY
|
$720.0M
-3.74%
YoY
|
$562.0M
-8.77%
YoY
|
$638.0M
26.59%
YoY
|
$703.0M
35.19%
YoY
|
$748.0M
-9.66%
YoY
|
$616.0M
22.95%
YoY
|
$504.0M
15.6%
YoY
|
$520.0M
1.56%
YoY
|
$828.0M
12.35%
YoY
|
$501.0M
-17.6%
YoY
|
$436.0M
-32.4%
YoY
|
$512.0M
-20.37%
YoY
|
$737.0M
10.16%
YoY
|
$608.0M
0.83%
YoY
|
$645.0M
686.59%
YoY
|
$643.0M
75.2%
YoY
|
$669.0M
-11.74%
YoY
|
| Capital Expenditures |
$13.00M
-27.78%
YoY
|
$28.00M
-26.32%
YoY
|
$16.00M
-11.11%
YoY
|
$24.00M
26.32%
YoY
|
$18.00M
-10.0%
YoY
|
$38.00M
65.22%
YoY
|
$18.00M
-25.0%
YoY
|
$19.00M
-17.39%
YoY
|
$20.00M
0.0%
YoY
|
$23.00M
109.09%
YoY
|
$24.00M
-250.0%
YoY
|
$23.00M
-276.92%
YoY
|
$20.00M
66.67%
YoY
|
$11.00M
-210.0%
YoY
|
-$16.00M
45.45%
YoY
|
-$13.00M
550.0%
YoY
|
$12.00M
300.0%
YoY
|
-$10.00M
42.86%
YoY
|
-$11.00M
83.33%
YoY
|
| Free Cash Flow |
$380.0M
-38.71%
YoY
|
$542.0M
-18.5%
YoY
|
$704.0M
-3.56%
YoY
|
$538.0M
-9.88%
YoY
|
$620.0M
28.1%
YoY
|
$665.0M
33.8%
YoY
|
$730.0M
-9.2%
YoY
|
$597.0M
24.9%
YoY
|
$484.0M
16.35%
YoY
|
$497.0M
-0.8%
YoY
|
$804.0M
6.77%
YoY
|
$478.0M
-23.03%
YoY
|
$416.0M
-34.28%
YoY
|
$501.0M
-23.28%
YoY
|
$753.0M
10.74%
YoY
|
$621.0M
2.64%
YoY
|
$633.0M
701.27%
YoY
|
$653.0M
74.6%
YoY
|
$680.0M
-10.99%
YoY
|
Loading...