|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.052B
3.24%
YoY
|
$1.019B
11.12%
YoY
|
$917.0M
-13.25%
YoY
|
$1.057B
-28.87%
YoY
|
$1.486B
-292.24%
YoY
|
| Depreciation, Depletion And Amortization |
$1.530B
6.32%
YoY
|
$1.439B
2.71%
YoY
|
$1.401B
8.77%
YoY
|
$1.288B
-2.13%
YoY
|
$1.316B
10.68%
YoY
|
| Cash From Operating Activities |
$2.486B
16.22%
YoY
|
$2.139B
-44.83%
YoY
|
$3.877B
114.2%
YoY
|
$1.810B
8127.27%
YoY
|
$22.00M
-98.9%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$4.870B
7.91%
YoY
|
$4.513B
2.54%
YoY
|
$4.401B
-0.41%
YoY
|
$4.419B
-239.66%
YoY
|
-$3.164B
21.88%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$8.000M
-133.33%
YoY
|
-$24.00M
0.0%
YoY
|
-$24.00M
71.43%
YoY
|
-$14.00M
-6.67%
YoY
|
-$15.00M
-58.33%
YoY
|
| Cash From Investing Activities |
-$4.016B
-10.54%
YoY
|
-$4.489B
6.05%
YoY
|
-$4.233B
160.01%
YoY
|
-$1.628B
-12.05%
YoY
|
-$1.851B
46.32%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$494.0M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$1.579B
50.38%
YoY
|
$1.050B
-67.08%
YoY
|
$3.190B
77.72%
YoY
|
$1.795B
-39.52%
YoY
|
$2.968B
72.16%
YoY
|
| Cash From Financing Activities |
$1.549B
-31.79%
YoY
|
$2.271B
507.22%
YoY
|
$374.0M
-208.41%
YoY
|
-$345.0M
-118.01%
YoY
|
$1.916B
-329.74%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.486B
16.22%
YoY
|
$2.139B
-44.83%
YoY
|
$3.877B
114.2%
YoY
|
$1.810B
8127.27%
YoY
|
$22.00M
-98.9%
YoY
|
| Cash From Investing Activities |
-$4.016B
-10.54%
YoY
|
-$4.489B
6.05%
YoY
|
-$4.233B
160.01%
YoY
|
-$1.628B
-12.05%
YoY
|
-$1.851B
46.32%
YoY
|
| Cash From Financing Activities |
$1.549B
-31.79%
YoY
|
$2.271B
507.22%
YoY
|
$374.0M
-208.41%
YoY
|
-$345.0M
-118.01%
YoY
|
$1.916B
-329.74%
YoY
|
| Net Change In Cash |
$2.486B
-3246.84%
YoY
|
-$79.00M
-538.89%
YoY
|
$18.00M
-111.04%
YoY
|
-$163.0M
-287.36%
YoY
|
$87.00M
-183.65%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.486B
16.22%
YoY
|
$2.139B
-44.83%
YoY
|
$3.877B
114.2%
YoY
|
$1.810B
8127.27%
YoY
|
$22.00M
-98.9%
YoY
|
| Capital Expenditures |
$4.870B
7.91%
YoY
|
$4.513B
2.54%
YoY
|
$4.401B
-0.41%
YoY
|
$4.419B
-239.66%
YoY
|
-$3.164B
21.88%
YoY
|
| Free Cash Flow |
-$2.384B
0.42%
YoY
|
-$2.374B
353.05%
YoY
|
-$524.0M
-79.92%
YoY
|
-$2.609B
-181.89%
YoY
|
$3.186B
-30.6%
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 |
$316.0M
6.4%
YoY
|
$264.0M
6.45%
YoY
|
$293.0M
51.81%
YoY
|
$198.0M
-13.16%
YoY
|
$297.0M
-15.14%
YoY
|
$248.0M
29.17%
YoY
|
$193.0M
-31.56%
YoY
|
$228.0M
115.09%
YoY
|
$350.0M
7.69%
YoY
|
$192.0M
57.38%
YoY
|
$282.0M
39.6%
YoY
|
$106.0M
-44.21%
YoY
|
$325.0M
-38.79%
YoY
|
$122.0M
-81.35%
YoY
|
$202.0M
-7.34%
YoY
|
$190.0M
-24.3%
YoY
|
$531.0M
46.28%
YoY
|
$654.0M
227.0%
YoY
|
$218.0M
80.17%
YoY
|
| Depreciation, Depletion And Amortization |
$423.0M
16.53%
YoY
|
$405.0M
13.76%
YoY
|
$392.0M
17.37%
YoY
|
$370.0M
-4.15%
YoY
|
$363.0M
0.0%
YoY
|
$356.0M
-0.84%
YoY
|
$334.0M
-10.7%
YoY
|
$386.0M
10.6%
YoY
|
$363.0M
13.79%
YoY
|
$359.0M
14.33%
YoY
|
$374.0M
13.68%
YoY
|
$349.0M
6.73%
YoY
|
$319.0M
0.31%
YoY
|
$314.0M
-4.56%
YoY
|
$329.0M
-6.8%
YoY
|
$327.0M
0.0%
YoY
|
$318.0M
3.58%
YoY
|
$329.0M
7.87%
YoY
|
$353.0M
15.36%
YoY
|
| Cash From Operating Activities |
$282.0M
-31.22%
YoY
|
$774.0M
-12.94%
YoY
|
$742.0M
445.59%
YoY
|
$560.0M
-2.78%
YoY
|
$410.0M
-23.79%
YoY
|
$889.0M
10.02%
YoY
|
$136.0M
-76.83%
YoY
|
$576.0M
-25.1%
YoY
|
$538.0M
-68.59%
YoY
|
$808.0M
66.6%
YoY
|
$587.0M
69.16%
YoY
|
$769.0M
93.22%
YoY
|
$1.713B
195.34%
YoY
|
$485.0M
-15.36%
YoY
|
$347.0M
-33.9%
YoY
|
$398.0M
-34.21%
YoY
|
$580.0M
-134.5%
YoY
|
$573.0M
3.06%
YoY
|
$525.0M
103.49%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.198B
15.41%
YoY
|
$1.481B
-26.39%
YoY
|
$1.222B
44.79%
YoY
|
$1.129B
39.04%
YoY
|
$1.038B
22.84%
YoY
|
$2.012B
86.64%
YoY
|
$844.0M
-20.68%
YoY
|
$812.0M
-28.52%
YoY
|
$845.0M
-24.76%
YoY
|
$1.078B
-19.55%
YoY
|
$1.064B
-188.74%
YoY
|
$1.136B
-209.86%
YoY
|
$1.123B
-232.74%
YoY
|
$1.340B
-231.89%
YoY
|
-$1.199B
56.73%
YoY
|
-$1.034B
31.05%
YoY
|
-$846.0M
42.42%
YoY
|
-$1.016B
43.71%
YoY
|
-$765.0M
25.2%
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 |
-$10.00M
-117.24%
YoY
|
$67.00M
-18.29%
YoY
|
-$39.00M
-66.09%
YoY
|
$22.00M
-60.71%
YoY
|
$58.00M
-5900.0%
YoY
|
$82.00M
134.29%
YoY
|
-$115.0M
-510.71%
YoY
|
$56.00M
-59.12%
YoY
|
-$1.000M
-103.13%
YoY
|
$35.00M
-159.32%
YoY
|
$28.00M
0.0%
YoY
|
$137.0M
226.19%
YoY
|
$32.00M
-277.78%
YoY
|
-$59.00M
-104.65%
YoY
|
$28.00M
-24.32%
YoY
|
$42.00M
147.06%
YoY
|
-$18.00M
-280.0%
YoY
|
$1.269B
915.2%
YoY
|
$37.00M
-47.89%
YoY
|
| Cash From Investing Activities |
-$1.188B
407.69%
YoY
|
-$1.414B
-26.74%
YoY
|
-$1.261B
31.49%
YoY
|
-$1.107B
46.43%
YoY
|
-$234.0M
-72.27%
YoY
|
-$1.930B
85.04%
YoY
|
-$959.0M
-7.43%
YoY
|
-$756.0M
-24.32%
YoY
|
-$844.0M
-26.93%
YoY
|
-$1.043B
-25.45%
YoY
|
-$1.036B
-11.53%
YoY
|
-$999.0M
0.71%
YoY
|
-$1.155B
-159.72%
YoY
|
-$1.399B
-652.96%
YoY
|
-$1.171B
60.85%
YoY
|
-$992.0M
28.5%
YoY
|
$1.934B
-420.2%
YoY
|
$253.0M
-143.47%
YoY
|
-$728.0M
34.81%
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 |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
$247.0M
N/A
|
N/A
N/A
|
$3.000M
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$748.0M
6700.0%
YoY
|
N/A
|
N/A
|
N/A
|
$11.00M
-50.0%
YoY
|
N/A
|
N/A
|
N/A
|
$22.00M
-98.92%
YoY
|
N/A
|
N/A
|
N/A
|
$2.036B
82.93%
YoY
|
N/A
|
N/A
|
N/A
|
$1.113B
186.86%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$1.513B
43.68%
YoY
|
$644.0M
-31.63%
YoY
|
$465.0M
-46.55%
YoY
|
-$613.0M
-838.55%
YoY
|
$1.053B
180.05%
YoY
|
$942.0M
357.28%
YoY
|
$870.0M
145.07%
YoY
|
$83.00M
-75.0%
YoY
|
$376.0M
-172.45%
YoY
|
$206.0M
-76.46%
YoY
|
$355.0M
-5.84%
YoY
|
$332.0M
-67.58%
YoY
|
-$519.0M
-80.2%
YoY
|
$875.0M
-220.19%
YoY
|
$377.0M
86.63%
YoY
|
$1.024B
552.23%
YoY
|
-$2.621B
-214.7%
YoY
|
-$728.0M
4753.33%
YoY
|
$202.0M
-31.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$282.0M
-31.22%
YoY
|
$774.0M
-12.94%
YoY
|
$742.0M
445.59%
YoY
|
$560.0M
-2.78%
YoY
|
$410.0M
-23.79%
YoY
|
$889.0M
10.02%
YoY
|
$136.0M
-76.83%
YoY
|
$576.0M
-25.1%
YoY
|
$538.0M
-68.59%
YoY
|
$808.0M
66.6%
YoY
|
$587.0M
69.16%
YoY
|
$769.0M
93.22%
YoY
|
$1.713B
195.34%
YoY
|
$485.0M
-15.36%
YoY
|
$347.0M
-33.9%
YoY
|
$398.0M
-34.21%
YoY
|
$580.0M
-134.5%
YoY
|
$573.0M
3.06%
YoY
|
$525.0M
103.49%
YoY
|
| Cash From Investing Activities |
-$1.188B
407.69%
YoY
|
-$1.414B
-26.74%
YoY
|
-$1.261B
31.49%
YoY
|
-$1.107B
46.43%
YoY
|
-$234.0M
-72.27%
YoY
|
-$1.930B
85.04%
YoY
|
-$959.0M
-7.43%
YoY
|
-$756.0M
-24.32%
YoY
|
-$844.0M
-26.93%
YoY
|
-$1.043B
-25.45%
YoY
|
-$1.036B
-11.53%
YoY
|
-$999.0M
0.71%
YoY
|
-$1.155B
-159.72%
YoY
|
-$1.399B
-652.96%
YoY
|
-$1.171B
60.85%
YoY
|
-$992.0M
28.5%
YoY
|
$1.934B
-420.2%
YoY
|
$253.0M
-143.47%
YoY
|
-$728.0M
34.81%
YoY
|
| Cash From Financing Activities |
$1.513B
43.68%
YoY
|
$644.0M
-31.63%
YoY
|
$465.0M
-46.55%
YoY
|
-$613.0M
-838.55%
YoY
|
$1.053B
180.05%
YoY
|
$942.0M
357.28%
YoY
|
$870.0M
145.07%
YoY
|
$83.00M
-75.0%
YoY
|
$376.0M
-172.45%
YoY
|
$206.0M
-76.46%
YoY
|
$355.0M
-5.84%
YoY
|
$332.0M
-67.58%
YoY
|
-$519.0M
-80.2%
YoY
|
$875.0M
-220.19%
YoY
|
$377.0M
86.63%
YoY
|
$1.024B
552.23%
YoY
|
-$2.621B
-214.7%
YoY
|
-$728.0M
4753.33%
YoY
|
$202.0M
-31.76%
YoY
|
| Net Change In Cash |
-$906.0M
-173.72%
YoY
|
$4.000M
-104.04%
YoY
|
-$54.00M
-214.89%
YoY
|
-$1.160B
1095.88%
YoY
|
$1.229B
1655.71%
YoY
|
-$99.00M
241.38%
YoY
|
$47.00M
-150.0%
YoY
|
-$97.00M
-195.1%
YoY
|
$70.00M
79.49%
YoY
|
-$29.00M
-25.64%
YoY
|
-$94.00M
-78.97%
YoY
|
$102.0M
-76.28%
YoY
|
$39.00M
-136.45%
YoY
|
-$39.00M
-139.8%
YoY
|
-$447.0M
44600.0%
YoY
|
$430.0M
-4400.0%
YoY
|
-$107.0M
N/A
|
$98.00M
-339.02%
YoY
|
-$1.000M
-107.14%
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 |
$282.0M
-31.22%
YoY
|
$774.0M
-12.94%
YoY
|
$742.0M
445.59%
YoY
|
$560.0M
-2.78%
YoY
|
$410.0M
-23.79%
YoY
|
$889.0M
10.02%
YoY
|
$136.0M
-76.83%
YoY
|
$576.0M
-25.1%
YoY
|
$538.0M
-68.59%
YoY
|
$808.0M
66.6%
YoY
|
$587.0M
69.16%
YoY
|
$769.0M
93.22%
YoY
|
$1.713B
195.34%
YoY
|
$485.0M
-15.36%
YoY
|
$347.0M
-33.9%
YoY
|
$398.0M
-34.21%
YoY
|
$580.0M
-134.5%
YoY
|
$573.0M
3.06%
YoY
|
$525.0M
103.49%
YoY
|
| Capital Expenditures |
$1.198B
15.41%
YoY
|
$1.481B
-26.39%
YoY
|
$1.222B
44.79%
YoY
|
$1.129B
39.04%
YoY
|
$1.038B
22.84%
YoY
|
$2.012B
86.64%
YoY
|
$844.0M
-20.68%
YoY
|
$812.0M
-28.52%
YoY
|
$845.0M
-24.76%
YoY
|
$1.078B
-19.55%
YoY
|
$1.064B
-188.74%
YoY
|
$1.136B
-209.86%
YoY
|
$1.123B
-232.74%
YoY
|
$1.340B
-231.89%
YoY
|
-$1.199B
56.73%
YoY
|
-$1.034B
31.05%
YoY
|
-$846.0M
42.42%
YoY
|
-$1.016B
43.71%
YoY
|
-$765.0M
25.2%
YoY
|
| Free Cash Flow |
-$916.0M
45.86%
YoY
|
-$707.0M
-37.04%
YoY
|
-$480.0M
-32.2%
YoY
|
-$569.0M
141.1%
YoY
|
-$628.0M
104.56%
YoY
|
-$1.123B
315.93%
YoY
|
-$708.0M
48.43%
YoY
|
-$236.0M
-35.69%
YoY
|
-$307.0M
-152.03%
YoY
|
-$270.0M
-68.42%
YoY
|
-$477.0M
-130.85%
YoY
|
-$367.0M
-125.63%
YoY
|
$590.0M
-58.63%
YoY
|
-$855.0M
-153.81%
YoY
|
$1.546B
19.84%
YoY
|
$1.432B
2.73%
YoY
|
$1.426B
-231.19%
YoY
|
$1.589B
25.81%
YoY
|
$1.290B
48.45%
YoY
|
Loading...