|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$2.987B
19.0%
YoY
|
$2.510B
-41.0%
YoY
|
$4.254B
70.3%
YoY
|
$2.498B
53.25%
YoY
|
$1.630B
37.79%
YoY
|
| Depreciation, Depletion And Amortization |
$688.0M
1.18%
YoY
|
$680.0M
1.19%
YoY
|
$672.0M
5.99%
YoY
|
$634.0M
13.82%
YoY
|
$557.0M
1.09%
YoY
|
| Cash From Operating Activities |
$2.768B
-6.74%
YoY
|
$2.968B
-4.54%
YoY
|
$3.109B
-25.07%
YoY
|
$4.149B
81.1%
YoY
|
$2.291B
30.84%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$199.0M
29.22%
YoY
|
$154.0M
-30.0%
YoY
|
$220.0M
-51.22%
YoY
|
$451.0M
-30.4%
YoY
|
$648.0M
-33.33%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$5.000M
-37.5%
YoY
|
$8.000M
14.29%
YoY
|
$7.000M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
-$204.0M
25.93%
YoY
|
-$162.0M
-28.63%
YoY
|
-$227.0M
-49.67%
YoY
|
-$451.0M
-30.4%
YoY
|
-$648.0M
-33.33%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
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
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$2.742B
-10.33%
YoY
|
-$3.058B
-5.82%
YoY
|
-$3.247B
-11.67%
YoY
|
-$3.676B
86.03%
YoY
|
-$1.976B
37.8%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.768B
-6.74%
YoY
|
$2.968B
-4.54%
YoY
|
$3.109B
-25.07%
YoY
|
$4.149B
81.1%
YoY
|
$2.291B
30.84%
YoY
|
| Cash From Investing Activities |
-$204.0M
25.93%
YoY
|
-$162.0M
-28.63%
YoY
|
-$227.0M
-49.67%
YoY
|
-$451.0M
-30.4%
YoY
|
-$648.0M
-33.33%
YoY
|
| Cash From Financing Activities |
-$2.742B
-10.33%
YoY
|
-$3.058B
-5.82%
YoY
|
-$3.247B
-11.67%
YoY
|
-$3.676B
86.03%
YoY
|
-$1.976B
37.8%
YoY
|
| Net Change In Cash |
-$178.0M
-29.37%
YoY
|
-$252.0M
-30.96%
YoY
|
-$365.0M
-1759.09%
YoY
|
$22.00M
-106.61%
YoY
|
-$333.0M
-49.16%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.768B
-6.74%
YoY
|
$2.968B
-4.54%
YoY
|
$3.109B
-25.07%
YoY
|
$4.149B
81.1%
YoY
|
$2.291B
30.84%
YoY
|
| Capital Expenditures |
$199.0M
29.22%
YoY
|
$154.0M
-30.0%
YoY
|
$220.0M
-51.22%
YoY
|
$451.0M
-30.4%
YoY
|
$648.0M
-33.33%
YoY
|
| Free Cash Flow |
$2.569B
-8.71%
YoY
|
$2.814B
-2.6%
YoY
|
$2.889B
-21.88%
YoY
|
$3.698B
125.08%
YoY
|
$1.643B
110.91%
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 |
$186.0M
-70.98%
YoY
|
$1.153B
126.97%
YoY
|
$506.0M
-20.31%
YoY
|
$553.0M
-2.98%
YoY
|
$641.0M
-6.01%
YoY
|
$508.0M
-25.95%
YoY
|
$635.0M
-19.72%
YoY
|
$570.0M
40.05%
YoY
|
$682.0M
-64.75%
YoY
|
$686.0M
-69.33%
YoY
|
$791.0M
-253.89%
YoY
|
$407.0M
19.01%
YoY
|
$1.935B
1116.98%
YoY
|
$2.237B
340.35%
YoY
|
-$514.0M
-234.91%
YoY
|
$342.0M
-13.42%
YoY
|
$159.0M
-54.18%
YoY
|
$508.0M
24.21%
YoY
|
$381.0M
-668.66%
YoY
|
| Depreciation, Depletion And Amortization |
$174.0M
1.75%
YoY
|
$173.0M
1.17%
YoY
|
$173.0M
1.17%
YoY
|
$171.0M
0.59%
YoY
|
$171.0M
1.79%
YoY
|
$171.0M
-0.58%
YoY
|
$171.0M
3.01%
YoY
|
$170.0M
1.8%
YoY
|
$168.0M
0.6%
YoY
|
$172.0M
4.24%
YoY
|
$166.0M
3.75%
YoY
|
$167.0M
7.05%
YoY
|
$167.0M
9.15%
YoY
|
$165.0M
17.86%
YoY
|
$160.0M
14.29%
YoY
|
$156.0M
13.04%
YoY
|
$153.0M
10.07%
YoY
|
$140.0M
1.45%
YoY
|
$140.0M
2.19%
YoY
|
| Cash From Operating Activities |
$910.0M
36.84%
YoY
|
$887.0M
1.26%
YoY
|
$658.0M
-4.78%
YoY
|
$558.0M
-23.77%
YoY
|
$665.0M
-0.6%
YoY
|
$876.0M
-4.37%
YoY
|
$691.0M
5.5%
YoY
|
$732.0M
5.93%
YoY
|
$669.0M
-21.02%
YoY
|
$916.0M
-46.34%
YoY
|
$655.0M
-23.48%
YoY
|
$691.0M
-12.09%
YoY
|
$847.0M
5.88%
YoY
|
$1.707B
173.56%
YoY
|
$856.0M
44.59%
YoY
|
$786.0M
61.4%
YoY
|
$800.0M
36.05%
YoY
|
$624.0M
49.28%
YoY
|
$592.0M
28.98%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$31.00M
-48.33%
YoY
|
$23.00M
-53.06%
YoY
|
$48.00M
23.08%
YoY
|
$68.00M
126.67%
YoY
|
$60.00M
66.67%
YoY
|
$49.00M
-2.0%
YoY
|
$39.00M
85.71%
YoY
|
$30.00M
-50.0%
YoY
|
$36.00M
-59.55%
YoY
|
$50.00M
-47.37%
YoY
|
$21.00M
-117.95%
YoY
|
$60.00M
-139.47%
YoY
|
$89.00M
2.3%
YoY
|
$95.00M
-162.09%
YoY
|
-$117.0M
-34.64%
YoY
|
-$152.0M
-10.59%
YoY
|
$87.00M
-40.41%
YoY
|
-$153.0M
-13.56%
YoY
|
-$179.0M
-16.36%
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
100.0%
YoY
|
-$1.000M
0.0%
YoY
|
-$1.000M
-75.0%
YoY
|
-$2.000M
0.0%
YoY
|
$1.000M
0.0%
YoY
|
-$1.000M
0.0%
YoY
|
-$4.000M
N/A
|
-$2.000M
100.0%
YoY
|
$1.000M
-80.0%
YoY
|
-$1.000M
N/A
|
$0.00
N/A
|
-$1.000M
N/A
|
$5.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
| Cash From Investing Activities |
-$33.00M
-45.9%
YoY
|
-$24.00M
-52.0%
YoY
|
-$49.00M
13.95%
YoY
|
-$70.00M
118.75%
YoY
|
-$61.00M
64.86%
YoY
|
-$50.00M
-1.96%
YoY
|
-$43.00M
104.76%
YoY
|
-$32.00M
-47.54%
YoY
|
-$37.00M
-60.64%
YoY
|
-$51.00M
-46.32%
YoY
|
-$21.00M
-82.05%
YoY
|
-$61.00M
-59.87%
YoY
|
-$94.00M
8.05%
YoY
|
-$95.00M
-37.91%
YoY
|
-$117.0M
-34.64%
YoY
|
-$152.0M
-10.59%
YoY
|
-$87.00M
-40.41%
YoY
|
-$153.0M
-13.56%
YoY
|
-$179.0M
-16.36%
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
|
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
|
N/A
N/A
|
N/A
N/A
|
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
|
| Cash From Financing Activities |
-$777.0M
-4.43%
YoY
|
-$826.0M
-3.73%
YoY
|
-$589.0M
-10.21%
YoY
|
-$514.0M
-23.63%
YoY
|
-$813.0M
-6.66%
YoY
|
-$858.0M
11.72%
YoY
|
-$656.0M
-69.84%
YoY
|
-$673.0M
-249.22%
YoY
|
-$871.0M
15.36%
YoY
|
-$768.0M
-57.31%
YoY
|
-$2.175B
191.95%
YoY
|
$451.0M
-161.19%
YoY
|
-$755.0M
91.14%
YoY
|
-$1.799B
33.95%
YoY
|
-$745.0M
-677.52%
YoY
|
-$737.0M
107.61%
YoY
|
-$395.0M
-2.95%
YoY
|
-$1.343B
289.28%
YoY
|
$129.0M
-137.72%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$910.0M
36.84%
YoY
|
$887.0M
1.26%
YoY
|
$658.0M
-4.78%
YoY
|
$558.0M
-23.77%
YoY
|
$665.0M
-0.6%
YoY
|
$876.0M
-4.37%
YoY
|
$691.0M
5.5%
YoY
|
$732.0M
5.93%
YoY
|
$669.0M
-21.02%
YoY
|
$916.0M
-46.34%
YoY
|
$655.0M
-23.48%
YoY
|
$691.0M
-12.09%
YoY
|
$847.0M
5.88%
YoY
|
$1.707B
173.56%
YoY
|
$856.0M
44.59%
YoY
|
$786.0M
61.4%
YoY
|
$800.0M
36.05%
YoY
|
$624.0M
49.28%
YoY
|
$592.0M
28.98%
YoY
|
| Cash From Investing Activities |
-$33.00M
-45.9%
YoY
|
-$24.00M
-52.0%
YoY
|
-$49.00M
13.95%
YoY
|
-$70.00M
118.75%
YoY
|
-$61.00M
64.86%
YoY
|
-$50.00M
-1.96%
YoY
|
-$43.00M
104.76%
YoY
|
-$32.00M
-47.54%
YoY
|
-$37.00M
-60.64%
YoY
|
-$51.00M
-46.32%
YoY
|
-$21.00M
-82.05%
YoY
|
-$61.00M
-59.87%
YoY
|
-$94.00M
8.05%
YoY
|
-$95.00M
-37.91%
YoY
|
-$117.0M
-34.64%
YoY
|
-$152.0M
-10.59%
YoY
|
-$87.00M
-40.41%
YoY
|
-$153.0M
-13.56%
YoY
|
-$179.0M
-16.36%
YoY
|
| Cash From Financing Activities |
-$777.0M
-4.43%
YoY
|
-$826.0M
-3.73%
YoY
|
-$589.0M
-10.21%
YoY
|
-$514.0M
-23.63%
YoY
|
-$813.0M
-6.66%
YoY
|
-$858.0M
11.72%
YoY
|
-$656.0M
-69.84%
YoY
|
-$673.0M
-249.22%
YoY
|
-$871.0M
15.36%
YoY
|
-$768.0M
-57.31%
YoY
|
-$2.175B
191.95%
YoY
|
$451.0M
-161.19%
YoY
|
-$755.0M
91.14%
YoY
|
-$1.799B
33.95%
YoY
|
-$745.0M
-677.52%
YoY
|
-$737.0M
107.61%
YoY
|
-$395.0M
-2.95%
YoY
|
-$1.343B
289.28%
YoY
|
$129.0M
-137.72%
YoY
|
| Net Change In Cash |
$100.0M
-147.85%
YoY
|
$37.00M
-215.63%
YoY
|
$20.00M
-350.0%
YoY
|
-$26.00M
-196.3%
YoY
|
-$209.0M
-12.55%
YoY
|
-$32.00M
-132.99%
YoY
|
-$8.000M
-99.48%
YoY
|
$27.00M
-97.5%
YoY
|
-$239.0M
11850.0%
YoY
|
$97.00M
-151.87%
YoY
|
-$1.541B
25583.33%
YoY
|
$1.081B
-1149.51%
YoY
|
-$2.000M
-100.63%
YoY
|
-$187.0M
-78.56%
YoY
|
-$6.000M
-101.11%
YoY
|
-$103.0M
171.05%
YoY
|
$318.0M
808.57%
YoY
|
-$872.0M
738.46%
YoY
|
$542.0M
-658.76%
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 |
$910.0M
36.84%
YoY
|
$887.0M
1.26%
YoY
|
$658.0M
-4.78%
YoY
|
$558.0M
-23.77%
YoY
|
$665.0M
-0.6%
YoY
|
$876.0M
-4.37%
YoY
|
$691.0M
5.5%
YoY
|
$732.0M
5.93%
YoY
|
$669.0M
-21.02%
YoY
|
$916.0M
-46.34%
YoY
|
$655.0M
-23.48%
YoY
|
$691.0M
-12.09%
YoY
|
$847.0M
5.88%
YoY
|
$1.707B
173.56%
YoY
|
$856.0M
44.59%
YoY
|
$786.0M
61.4%
YoY
|
$800.0M
36.05%
YoY
|
$624.0M
49.28%
YoY
|
$592.0M
28.98%
YoY
|
| Capital Expenditures |
$31.00M
-48.33%
YoY
|
$23.00M
-53.06%
YoY
|
$48.00M
23.08%
YoY
|
$68.00M
126.67%
YoY
|
$60.00M
66.67%
YoY
|
$49.00M
-2.0%
YoY
|
$39.00M
85.71%
YoY
|
$30.00M
-50.0%
YoY
|
$36.00M
-59.55%
YoY
|
$50.00M
-47.37%
YoY
|
$21.00M
-117.95%
YoY
|
$60.00M
-139.47%
YoY
|
$89.00M
2.3%
YoY
|
$95.00M
-162.09%
YoY
|
-$117.0M
-34.64%
YoY
|
-$152.0M
-10.59%
YoY
|
$87.00M
-40.41%
YoY
|
-$153.0M
-13.56%
YoY
|
-$179.0M
-16.36%
YoY
|
| Free Cash Flow |
$879.0M
45.29%
YoY
|
$864.0M
4.47%
YoY
|
$610.0M
-6.44%
YoY
|
$490.0M
-30.2%
YoY
|
$605.0M
-4.42%
YoY
|
$827.0M
-4.5%
YoY
|
$652.0M
2.84%
YoY
|
$702.0M
11.25%
YoY
|
$633.0M
-16.49%
YoY
|
$866.0M
-46.28%
YoY
|
$634.0M
-34.84%
YoY
|
$631.0M
-32.73%
YoY
|
$758.0M
6.31%
YoY
|
$1.612B
107.46%
YoY
|
$973.0M
26.2%
YoY
|
$938.0M
42.77%
YoY
|
$713.0M
61.31%
YoY
|
$777.0M
30.59%
YoY
|
$771.0M
14.56%
YoY
|
Loading...