|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.309B
117.2%
YoY
|
$602.5M
-33.65%
YoY
|
$908.1M
140.44%
YoY
|
$377.7M
-77.9%
YoY
|
$1.709B
379.59%
YoY
|
| Depreciation, Depletion And Amortization |
$1.895B
6.93%
YoY
|
$1.772B
4.54%
YoY
|
$1.695B
7.41%
YoY
|
$1.578B
6.14%
YoY
|
$1.487B
8.81%
YoY
|
| Cash From Operating Activities |
$2.412B
6.66%
YoY
|
$2.261B
38.34%
YoY
|
$1.635B
-1.48%
YoY
|
$1.659B
-2.52%
YoY
|
$1.702B
-0.25%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$3.181B
12.34%
YoY
|
$2.832B
-19.68%
YoY
|
$3.526B
33.39%
YoY
|
$2.643B
-204.85%
YoY
|
-$2.521B
-18.52%
YoY
|
| Acquisitions |
$309.0M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$18.01M
-115.59%
YoY
|
$115.5M
84.72%
YoY
|
$62.52M
-38.46%
YoY
|
$101.6M
138.1%
YoY
|
$42.67M
-9.22%
YoY
|
| Cash From Investing Activities |
-$2.230B
17.01%
YoY
|
-$1.906B
70.94%
YoY
|
-$1.115B
-76.27%
YoY
|
-$4.699B
342.62%
YoY
|
-$1.062B
-59.15%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$1.728B
5.83%
YoY
|
$1.633B
7.4%
YoY
|
$1.521B
4.83%
YoY
|
$1.451B
5.18%
YoY
|
$1.379B
11.29%
YoY
|
| 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 |
$2.514B
18.66%
YoY
|
$2.119B
1792.33%
YoY
|
$112.0M
-89.2%
YoY
|
$1.037B
4.6%
YoY
|
$991.0M
-66.17%
YoY
|
| Cash From Financing Activities |
-$486.7M
-123.59%
YoY
|
$2.063B
114.17%
YoY
|
$963.5M
-67.55%
YoY
|
$2.969B
-602.71%
YoY
|
-$590.6M
-163.12%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.412B
6.66%
YoY
|
$2.261B
38.34%
YoY
|
$1.635B
-1.48%
YoY
|
$1.659B
-2.52%
YoY
|
$1.702B
-0.25%
YoY
|
| Cash From Investing Activities |
-$2.230B
17.01%
YoY
|
-$1.906B
70.94%
YoY
|
-$1.115B
-76.27%
YoY
|
-$4.699B
342.62%
YoY
|
-$1.062B
-59.15%
YoY
|
| Cash From Financing Activities |
-$486.7M
-123.59%
YoY
|
$2.063B
114.17%
YoY
|
$963.5M
-67.55%
YoY
|
$2.969B
-602.71%
YoY
|
-$590.6M
-163.12%
YoY
|
| Net Change In Cash |
-$305.1M
-112.61%
YoY
|
$2.419B
63.08%
YoY
|
$1.483B
-2192.88%
YoY
|
-$70.87M
-242.08%
YoY
|
$49.88M
16.31%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.412B
6.66%
YoY
|
$2.261B
38.34%
YoY
|
$1.635B
-1.48%
YoY
|
$1.659B
-2.52%
YoY
|
$1.702B
-0.25%
YoY
|
| Capital Expenditures |
$3.181B
12.34%
YoY
|
$2.832B
-19.68%
YoY
|
$3.526B
33.39%
YoY
|
$2.643B
-204.85%
YoY
|
-$2.521B
-18.52%
YoY
|
| Free Cash Flow |
-$769.0M
34.86%
YoY
|
-$570.3M
-69.84%
YoY
|
-$1.891B
92.21%
YoY
|
-$983.7M
-123.29%
YoY
|
$4.223B
-12.03%
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 |
$169.1M
53.76%
YoY
|
$88.47M
-50.68%
YoY
|
$63.71M
55.35%
YoY
|
$1.032B
1186.66%
YoY
|
$110.0M
-60.93%
YoY
|
$179.4M
889.95%
YoY
|
$41.01M
-94.41%
YoY
|
$80.22M
-32.12%
YoY
|
$281.5M
380.82%
YoY
|
$18.12M
-388.55%
YoY
|
$733.6M
209.45%
YoY
|
$118.2M
86.33%
YoY
|
$58.55M
-20.11%
YoY
|
-$6.280M
-100.59%
YoY
|
$237.1M
76.56%
YoY
|
$63.43M
-47.69%
YoY
|
$73.28M
-81.01%
YoY
|
$1.068B
1750.91%
YoY
|
$134.3M
-97400.72%
YoY
|
| Depreciation, Depletion And Amortization |
$499.5M
12.75%
YoY
|
$493.5M
8.37%
YoY
|
$497.0M
8.04%
YoY
|
$461.2M
8.42%
YoY
|
$443.0M
2.76%
YoY
|
$455.4M
8.3%
YoY
|
$460.0M
9.36%
YoY
|
$425.3M
-1.67%
YoY
|
$431.1M
2.35%
YoY
|
$420.5M
-2.24%
YoY
|
$420.6M
8.21%
YoY
|
$432.6M
14.75%
YoY
|
$421.2M
10.22%
YoY
|
$430.1M
13.53%
YoY
|
$388.7M
5.33%
YoY
|
$377.0M
2.16%
YoY
|
$382.1M
3.36%
YoY
|
$378.9M
5.27%
YoY
|
$369.0M
0.88%
YoY
|
| Cash From Operating Activities |
$532.4M
33.41%
YoY
|
$719.0M
-6.57%
YoY
|
$652.9M
15.24%
YoY
|
$641.2M
11.87%
YoY
|
$399.1M
13.29%
YoY
|
$769.5M
66.44%
YoY
|
$566.5M
58.09%
YoY
|
$573.2M
23.43%
YoY
|
$352.3M
0.73%
YoY
|
$462.3M
1.29%
YoY
|
$358.4M
-14.55%
YoY
|
$464.4M
-8.2%
YoY
|
$349.7M
25.94%
YoY
|
$456.4M
0.99%
YoY
|
$419.4M
4.75%
YoY
|
$505.9M
-3.09%
YoY
|
$277.7M
-15.31%
YoY
|
$451.9M
-14.05%
YoY
|
$400.4M
-14.51%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$870.0M
10.51%
YoY
|
$1.002B
36.27%
YoY
|
$687.4M
-12.05%
YoY
|
$704.3M
7.45%
YoY
|
$787.3M
19.41%
YoY
|
$735.4M
-30.57%
YoY
|
$781.5M
-28.81%
YoY
|
$655.5M
4.05%
YoY
|
$659.3M
-10.74%
YoY
|
$1.059B
19.06%
YoY
|
$1.098B
-259.91%
YoY
|
$630.0M
-214.9%
YoY
|
$738.7M
-242.4%
YoY
|
$889.6M
-215.13%
YoY
|
-$686.5M
2.98%
YoY
|
-$548.3M
-4.3%
YoY
|
-$518.7M
2.01%
YoY
|
-$772.7M
-29.98%
YoY
|
-$666.6M
-14.98%
YoY
|
| Acquisitions |
$280.0M
N/A
|
N/A
|
$67.00M
N/A
|
$182.0M
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 |
$9.873M
-79.47%
YoY
|
$243.1M
8.8%
YoY
|
-$42.17M
-87.5%
YoY
|
$865.7M
131.68%
YoY
|
$48.09M
51.16%
YoY
|
$223.4M
422.85%
YoY
|
-$337.4M
-114.81%
YoY
|
$373.6M
273.71%
YoY
|
$31.82M
403.4%
YoY
|
$42.73M
-152.18%
YoY
|
$2.278B
-241.18%
YoY
|
$99.98M
-162.32%
YoY
|
$6.320M
-78.95%
YoY
|
-$81.89M
-109.19%
YoY
|
-$1.614B
-3649.75%
YoY
|
-$160.4M
-6.28%
YoY
|
$30.03M
542.19%
YoY
|
$890.8M
3658.62%
YoY
|
$45.46M
-180.31%
YoY
|
| Cash From Investing Activities |
-$1.333B
47.58%
YoY
|
-$759.1M
48.26%
YoY
|
-$729.6M
-34.8%
YoY
|
$161.3M
-157.25%
YoY
|
-$903.2M
-13745.26%
YoY
|
-$512.0M
-49.63%
YoY
|
-$1.119B
-194.8%
YoY
|
-$281.8M
-46.82%
YoY
|
$6.619M
-100.88%
YoY
|
-$1.016B
4.63%
YoY
|
$1.180B
-151.32%
YoY
|
-$530.0M
-25.22%
YoY
|
-$749.0M
4.16%
YoY
|
-$971.5M
-922.61%
YoY
|
-$2.300B
270.28%
YoY
|
-$708.7M
-4.76%
YoY
|
-$719.1M
-487.74%
YoY
|
$118.1M
-110.94%
YoY
|
-$621.2M
-26.11%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$871.4M
2.68%
YoY
|
N/A
|
N/A
|
N/A
|
$848.6M
7.62%
YoY
|
N/A
|
N/A
|
N/A
|
$788.5M
6.85%
YoY
|
N/A
|
N/A
|
N/A
|
$738.0M
4.69%
YoY
|
N/A
|
N/A
|
N/A
|
$704.9M
4.63%
YoY
|
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 |
$56.69M
-88.57%
YoY
|
N/A
|
N/A
|
N/A
|
$495.8M
106.58%
YoY
|
N/A
|
N/A
|
N/A
|
$240.0M
7689.68%
YoY
|
N/A
|
N/A
|
N/A
|
$3.081M
-99.32%
YoY
|
N/A
|
N/A
|
N/A
|
$450.0M
-49.26%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$217.9M
-78.59%
YoY
|
$151.9M
-90.14%
YoY
|
-$176.5M
-137.21%
YoY
|
$555.8M
-35.16%
YoY
|
-$1.018B
25.72%
YoY
|
$1.541B
43.83%
YoY
|
$474.4M
-180.04%
YoY
|
$857.3M
817.64%
YoY
|
-$809.7M
-307.14%
YoY
|
$1.072B
166.86%
YoY
|
-$592.6M
-130.63%
YoY
|
$93.42M
-39.65%
YoY
|
$390.9M
-18.27%
YoY
|
$401.6M
-178.22%
YoY
|
$1.934B
876.11%
YoY
|
$154.8M
9.51%
YoY
|
$478.3M
-214.79%
YoY
|
-$513.5M
73.76%
YoY
|
$198.2M
-76.02%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$532.4M
33.41%
YoY
|
$719.0M
-6.57%
YoY
|
$652.9M
15.24%
YoY
|
$641.2M
11.87%
YoY
|
$399.1M
13.29%
YoY
|
$769.5M
66.44%
YoY
|
$566.5M
58.09%
YoY
|
$573.2M
23.43%
YoY
|
$352.3M
0.73%
YoY
|
$462.3M
1.29%
YoY
|
$358.4M
-14.55%
YoY
|
$464.4M
-8.2%
YoY
|
$349.7M
25.94%
YoY
|
$456.4M
0.99%
YoY
|
$419.4M
4.75%
YoY
|
$505.9M
-3.09%
YoY
|
$277.7M
-15.31%
YoY
|
$451.9M
-14.05%
YoY
|
$400.4M
-14.51%
YoY
|
| Cash From Investing Activities |
-$1.333B
47.58%
YoY
|
-$759.1M
48.26%
YoY
|
-$729.6M
-34.8%
YoY
|
$161.3M
-157.25%
YoY
|
-$903.2M
-13745.26%
YoY
|
-$512.0M
-49.63%
YoY
|
-$1.119B
-194.8%
YoY
|
-$281.8M
-46.82%
YoY
|
$6.619M
-100.88%
YoY
|
-$1.016B
4.63%
YoY
|
$1.180B
-151.32%
YoY
|
-$530.0M
-25.22%
YoY
|
-$749.0M
4.16%
YoY
|
-$971.5M
-922.61%
YoY
|
-$2.300B
270.28%
YoY
|
-$708.7M
-4.76%
YoY
|
-$719.1M
-487.74%
YoY
|
$118.1M
-110.94%
YoY
|
-$621.2M
-26.11%
YoY
|
| Cash From Financing Activities |
-$217.9M
-78.59%
YoY
|
$151.9M
-90.14%
YoY
|
-$176.5M
-137.21%
YoY
|
$555.8M
-35.16%
YoY
|
-$1.018B
25.72%
YoY
|
$1.541B
43.83%
YoY
|
$474.4M
-180.04%
YoY
|
$857.3M
817.64%
YoY
|
-$809.7M
-307.14%
YoY
|
$1.072B
166.86%
YoY
|
-$592.6M
-130.63%
YoY
|
$93.42M
-39.65%
YoY
|
$390.9M
-18.27%
YoY
|
$401.6M
-178.22%
YoY
|
$1.934B
876.11%
YoY
|
$154.8M
9.51%
YoY
|
$478.3M
-214.79%
YoY
|
-$513.5M
73.76%
YoY
|
$198.2M
-76.02%
YoY
|
| Net Change In Cash |
-$1.018B
-33.09%
YoY
|
$111.8M
-93.78%
YoY
|
-$253.2M
224.28%
YoY
|
$1.358B
18.26%
YoY
|
-$1.522B
237.63%
YoY
|
$1.799B
247.53%
YoY
|
-$78.08M
-108.25%
YoY
|
$1.149B
4029.98%
YoY
|
-$450.8M
5284.21%
YoY
|
$517.6M
-556.38%
YoY
|
$946.1M
1661.05%
YoY
|
$27.81M
-157.88%
YoY
|
-$8.373M
-122.7%
YoY
|
-$113.4M
-300.49%
YoY
|
$53.72M
-337.43%
YoY
|
-$48.05M
-40.51%
YoY
|
$36.89M
-61.84%
YoY
|
$56.57M
-106.66%
YoY
|
-$22.63M
-104.98%
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 |
$532.4M
33.41%
YoY
|
$719.0M
-6.57%
YoY
|
$652.9M
15.24%
YoY
|
$641.2M
11.87%
YoY
|
$399.1M
13.29%
YoY
|
$769.5M
66.44%
YoY
|
$566.5M
58.09%
YoY
|
$573.2M
23.43%
YoY
|
$352.3M
0.73%
YoY
|
$462.3M
1.29%
YoY
|
$358.4M
-14.55%
YoY
|
$464.4M
-8.2%
YoY
|
$349.7M
25.94%
YoY
|
$456.4M
0.99%
YoY
|
$419.4M
4.75%
YoY
|
$505.9M
-3.09%
YoY
|
$277.7M
-15.31%
YoY
|
$451.9M
-14.05%
YoY
|
$400.4M
-14.51%
YoY
|
| Capital Expenditures |
$870.0M
10.51%
YoY
|
$1.002B
36.27%
YoY
|
$687.4M
-12.05%
YoY
|
$704.3M
7.45%
YoY
|
$787.3M
19.41%
YoY
|
$735.4M
-30.57%
YoY
|
$781.5M
-28.81%
YoY
|
$655.5M
4.05%
YoY
|
$659.3M
-10.74%
YoY
|
$1.059B
19.06%
YoY
|
$1.098B
-259.91%
YoY
|
$630.0M
-214.9%
YoY
|
$738.7M
-242.4%
YoY
|
$889.6M
-215.13%
YoY
|
-$686.5M
2.98%
YoY
|
-$548.3M
-4.3%
YoY
|
-$518.7M
2.01%
YoY
|
-$772.7M
-29.98%
YoY
|
-$666.6M
-14.98%
YoY
|
| Free Cash Flow |
-$337.6M
-13.03%
YoY
|
-$283.2M
-931.38%
YoY
|
-$34.53M
-83.94%
YoY
|
-$63.09M
-23.32%
YoY
|
-$388.2M
26.44%
YoY
|
$34.07M
-105.71%
YoY
|
-$215.0M
-70.92%
YoY
|
-$82.27M
-50.32%
YoY
|
-$307.0M
-21.06%
YoY
|
-$596.8M
37.79%
YoY
|
-$739.4M
-166.86%
YoY
|
-$165.6M
-115.71%
YoY
|
-$389.0M
-148.84%
YoY
|
-$433.2M
-135.37%
YoY
|
$1.106B
3.64%
YoY
|
$1.054B
-3.72%
YoY
|
$796.4M
-4.78%
YoY
|
$1.225B
-24.84%
YoY
|
$1.067B
-14.8%
YoY
|
Loading...