|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$2.076B
-1.74%
YoY
|
$2.112B
53.93%
YoY
|
$1.372B
23.75%
YoY
|
$1.109B
-3.07%
YoY
|
$1.144B
-196.5%
YoY
|
| Depreciation, Depletion And Amortization |
$673.0M
5.98%
YoY
|
$635.0M
2.92%
YoY
|
$617.0M
-0.32%
YoY
|
$619.0M
2.48%
YoY
|
$604.0M
1.68%
YoY
|
| Cash From Operating Activities |
$2.953B
4.93%
YoY
|
$2.814B
16.67%
YoY
|
$2.412B
34.86%
YoY
|
$1.788B
-13.26%
YoY
|
$2.062B
10.84%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.048B
5.41%
YoY
|
$994.5M
28.36%
YoY
|
$774.8M
8.7%
YoY
|
$712.8M
10.86%
YoY
|
$643.0M
31.49%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$75.00M
173.72%
YoY
|
$27.40M
-39.38%
YoY
|
$45.20M
-4620.0%
YoY
|
-$1.000M
-103.97%
YoY
|
$25.20M
687.5%
YoY
|
| Cash From Investing Activities |
-$2.707B
524.07%
YoY
|
-$433.8M
-56.2%
YoY
|
-$990.5M
38.18%
YoY
|
-$716.8M
-84.35%
YoY
|
-$4.580B
1004.87%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$783.8M
-20.55%
YoY
|
$986.5M
7100.73%
YoY
|
$13.70M
-97.36%
YoY
|
$518.2M
386.12%
YoY
|
$106.6M
-27.09%
YoY
|
| Debt Paid & Issued, Net |
$674.2M
6.95%
YoY
|
$630.4M
26.08%
YoY
|
$500.0M
N/A
|
N/A
|
$1.018B
-35.17%
YoY
|
| Cash From Financing Activities |
-$853.3M
-57.84%
YoY
|
-$2.024B
91.91%
YoY
|
-$1.055B
25.96%
YoY
|
-$837.3M
-152.23%
YoY
|
$1.603B
-569.05%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.953B
4.93%
YoY
|
$2.814B
16.67%
YoY
|
$2.412B
34.86%
YoY
|
$1.788B
-13.26%
YoY
|
$2.062B
10.84%
YoY
|
| Cash From Investing Activities |
-$2.707B
524.07%
YoY
|
-$433.8M
-56.2%
YoY
|
-$990.5M
38.18%
YoY
|
-$716.8M
-84.35%
YoY
|
-$4.580B
1004.87%
YoY
|
| Cash From Financing Activities |
-$853.3M
-57.84%
YoY
|
-$2.024B
91.91%
YoY
|
-$1.055B
25.96%
YoY
|
-$837.3M
-152.23%
YoY
|
$1.603B
-569.05%
YoY
|
| Net Change In Cash |
-$607.9M
-270.76%
YoY
|
$356.0M
10.94%
YoY
|
$320.9M
34.44%
YoY
|
$238.7M
-126.51%
YoY
|
-$900.3M
-183.84%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.953B
4.93%
YoY
|
$2.814B
16.67%
YoY
|
$2.412B
34.86%
YoY
|
$1.788B
-13.26%
YoY
|
$2.062B
10.84%
YoY
|
| Capital Expenditures |
$1.048B
5.41%
YoY
|
$994.5M
28.36%
YoY
|
$774.8M
8.7%
YoY
|
$712.8M
10.86%
YoY
|
$643.0M
31.49%
YoY
|
| Free Cash Flow |
$1.904B
4.67%
YoY
|
$1.819B
11.14%
YoY
|
$1.637B
52.19%
YoY
|
$1.076B
-24.19%
YoY
|
$1.419B
3.48%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$432.6M
7.48%
YoY
|
$563.9M
19.24%
YoY
|
$585.0M
-20.57%
YoY
|
$524.2M
6.78%
YoY
|
$402.5M
-2.33%
YoY
|
$472.9M
16.71%
YoY
|
$736.5M
82.3%
YoY
|
$490.9M
48.89%
YoY
|
$412.1M
76.56%
YoY
|
$405.2M
53.25%
YoY
|
$404.0M
16.39%
YoY
|
$329.7M
6.94%
YoY
|
$233.4M
35.78%
YoY
|
$264.4M
-12.16%
YoY
|
$347.1M
5.63%
YoY
|
$308.3M
-0.8%
YoY
|
$171.9M
-11.21%
YoY
|
$301.0M
0.23%
YoY
|
$328.6M
31.81%
YoY
|
$310.8M
-115.31%
YoY
|
| Depreciation, Depletion And Amortization |
$180.5M
11.97%
YoY
|
$256.1M
8.75%
YoY
|
$242.5M
5.39%
YoY
|
$241.7M
2.85%
YoY
|
$161.2M
-31.35%
YoY
|
$235.5M
2.17%
YoY
|
$230.1M
0.31%
YoY
|
$235.0M
2.44%
YoY
|
$234.8M
47.95%
YoY
|
$230.5M
-2.54%
YoY
|
$229.4M
-1.46%
YoY
|
$229.4M
-2.26%
YoY
|
$158.7M
2.26%
YoY
|
$236.5M
9.69%
YoY
|
$232.8M
12.52%
YoY
|
$234.7M
14.26%
YoY
|
$155.2M
2.99%
YoY
|
$215.6M
3.9%
YoY
|
$206.9M
-1.0%
YoY
|
$205.4M
40.11%
YoY
|
| Cash From Operating Activities |
$445.9M
20.71%
YoY
|
$1.090B
42.18%
YoY
|
$791.3M
0.58%
YoY
|
$701.8M
14.84%
YoY
|
$369.4M
-43.12%
YoY
|
$766.7M
-10.06%
YoY
|
$786.7M
-0.13%
YoY
|
$611.1M
6.57%
YoY
|
$649.4M
227.65%
YoY
|
$852.5M
-0.78%
YoY
|
$787.7M
80.38%
YoY
|
$573.4M
77.85%
YoY
|
$198.2M
16.52%
YoY
|
$859.2M
34.06%
YoY
|
$436.7M
-29.87%
YoY
|
$322.4M
-35.9%
YoY
|
$170.1M
-42.4%
YoY
|
$640.9M
-1.37%
YoY
|
$622.7M
37.83%
YoY
|
$503.0M
30.04%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$348.5M
46.49%
YoY
|
$332.1M
-7.67%
YoY
|
$261.6M
10.66%
YoY
|
$216.7M
10.06%
YoY
|
$237.9M
18.06%
YoY
|
$359.7M
36.98%
YoY
|
$236.4M
41.98%
YoY
|
$196.9M
14.48%
YoY
|
$201.5M
16.0%
YoY
|
$262.6M
29.49%
YoY
|
$166.5M
-186.49%
YoY
|
$172.0M
-201.9%
YoY
|
$173.7M
16.81%
YoY
|
$202.8M
-192.52%
YoY
|
-$192.5M
8.02%
YoY
|
-$168.8M
17.63%
YoY
|
$148.7M
45.64%
YoY
|
-$219.2M
73.01%
YoY
|
-$178.2M
59.53%
YoY
|
-$143.5M
59.62%
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
|
N/A
|
| Other Investing Activities |
$7.200M
-200.0%
YoY
|
-$1.646B
514.68%
YoY
|
-$19.00M
-102.17%
YoY
|
-$7.700M
-83.79%
YoY
|
-$7.200M
-1540.0%
YoY
|
-$267.8M
212.12%
YoY
|
$875.5M
-7335.54%
YoY
|
-$47.50M
-53.48%
YoY
|
$500.0K
-97.56%
YoY
|
-$85.80M
1028.95%
YoY
|
-$12.10M
290.32%
YoY
|
-$102.1M
697.66%
YoY
|
$20.50M
-206.77%
YoY
|
-$7.600M
-99.8%
YoY
|
-$3.100M
-97.24%
YoY
|
-$12.80M
7.56%
YoY
|
-$19.20M
-900.0%
YoY
|
-$3.722B
-5834.98%
YoY
|
-$112.5M
81.16%
YoY
|
-$11.90M
-115.51%
YoY
|
| Cash From Investing Activities |
-$355.5M
58.71%
YoY
|
-$1.978B
215.25%
YoY
|
-$280.6M
-143.91%
YoY
|
-$224.4M
-8.18%
YoY
|
-$224.0M
11.44%
YoY
|
-$627.5M
80.11%
YoY
|
$639.1M
-457.84%
YoY
|
-$244.4M
-10.84%
YoY
|
-$201.0M
6.12%
YoY
|
-$348.4M
65.59%
YoY
|
-$178.6M
-8.69%
YoY
|
-$274.1M
50.94%
YoY
|
-$189.4M
46.59%
YoY
|
-$210.4M
-94.66%
YoY
|
-$195.6M
-32.71%
YoY
|
-$181.6M
16.86%
YoY
|
-$129.2M
-32.85%
YoY
|
-$3.941B
6277.35%
YoY
|
-$290.7M
67.26%
YoY
|
-$155.4M
1077.27%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$344.4M
124.07%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$153.7M
-21.74%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$196.4M
1752.83%
YoY
|
N/A
N/A
|
N/A
N/A
|
$34.80M
N/A
|
$10.60M
-95.96%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$262.1M
324.11%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
$630.0M
0.06%
YoY
|
N/A
|
N/A
|
N/A
|
$629.6M
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 |
-$225.8M
-6.54%
YoY
|
-$431.6M
208.07%
YoY
|
-$477.4M
-12.93%
YoY
|
$297.3M
-166.6%
YoY
|
-$241.6M
-72.83%
YoY
|
-$140.1M
-76.07%
YoY
|
-$548.3M
272.99%
YoY
|
-$446.4M
186.52%
YoY
|
-$889.3M
434.44%
YoY
|
-$585.5M
262.09%
YoY
|
-$147.0M
-40.58%
YoY
|
-$155.8M
26.77%
YoY
|
-$166.4M
-45.5%
YoY
|
-$161.7M
-105.85%
YoY
|
-$247.4M
-70.58%
YoY
|
-$122.9M
-9.1%
YoY
|
-$305.3M
66.74%
YoY
|
$2.763B
-845.61%
YoY
|
-$841.0M
21.83%
YoY
|
-$135.2M
-75.27%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$445.9M
20.71%
YoY
|
$1.090B
42.18%
YoY
|
$791.3M
0.58%
YoY
|
$701.8M
14.84%
YoY
|
$369.4M
-43.12%
YoY
|
$766.7M
-10.06%
YoY
|
$786.7M
-0.13%
YoY
|
$611.1M
6.57%
YoY
|
$649.4M
227.65%
YoY
|
$852.5M
-0.78%
YoY
|
$787.7M
80.38%
YoY
|
$573.4M
77.85%
YoY
|
$198.2M
16.52%
YoY
|
$859.2M
34.06%
YoY
|
$436.7M
-29.87%
YoY
|
$322.4M
-35.9%
YoY
|
$170.1M
-42.4%
YoY
|
$640.9M
-1.37%
YoY
|
$622.7M
37.83%
YoY
|
$503.0M
30.04%
YoY
|
| Cash From Investing Activities |
-$355.5M
58.71%
YoY
|
-$1.978B
215.25%
YoY
|
-$280.6M
-143.91%
YoY
|
-$224.4M
-8.18%
YoY
|
-$224.0M
11.44%
YoY
|
-$627.5M
80.11%
YoY
|
$639.1M
-457.84%
YoY
|
-$244.4M
-10.84%
YoY
|
-$201.0M
6.12%
YoY
|
-$348.4M
65.59%
YoY
|
-$178.6M
-8.69%
YoY
|
-$274.1M
50.94%
YoY
|
-$189.4M
46.59%
YoY
|
-$210.4M
-94.66%
YoY
|
-$195.6M
-32.71%
YoY
|
-$181.6M
16.86%
YoY
|
-$129.2M
-32.85%
YoY
|
-$3.941B
6277.35%
YoY
|
-$290.7M
67.26%
YoY
|
-$155.4M
1077.27%
YoY
|
| Cash From Financing Activities |
-$225.8M
-6.54%
YoY
|
-$431.6M
208.07%
YoY
|
-$477.4M
-12.93%
YoY
|
$297.3M
-166.6%
YoY
|
-$241.6M
-72.83%
YoY
|
-$140.1M
-76.07%
YoY
|
-$548.3M
272.99%
YoY
|
-$446.4M
186.52%
YoY
|
-$889.3M
434.44%
YoY
|
-$585.5M
262.09%
YoY
|
-$147.0M
-40.58%
YoY
|
-$155.8M
26.77%
YoY
|
-$166.4M
-45.5%
YoY
|
-$161.7M
-105.85%
YoY
|
-$247.4M
-70.58%
YoY
|
-$122.9M
-9.1%
YoY
|
-$305.3M
66.74%
YoY
|
$2.763B
-845.61%
YoY
|
-$841.0M
21.83%
YoY
|
-$135.2M
-75.27%
YoY
|
| Net Change In Cash |
-$135.4M
40.75%
YoY
|
-$1.320B
146533.33%
YoY
|
$33.30M
-96.21%
YoY
|
$774.7M
-1072.02%
YoY
|
-$96.20M
-78.18%
YoY
|
-$900.0K
-98.89%
YoY
|
$877.5M
89.89%
YoY
|
-$79.70M
-155.54%
YoY
|
-$440.9M
146.04%
YoY
|
-$81.40M
-116.71%
YoY
|
$462.1M
-7434.92%
YoY
|
$143.5M
701.68%
YoY
|
-$179.2M
-31.21%
YoY
|
$487.1M
-190.57%
YoY
|
-$6.300M
-98.76%
YoY
|
$17.90M
-91.57%
YoY
|
-$260.5M
268.46%
YoY
|
-$537.8M
-347.26%
YoY
|
-$509.0M
23.45%
YoY
|
$212.4M
-222.63%
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
|
N/A
|
| Cash From Operating Activities |
$445.9M
20.71%
YoY
|
$1.090B
42.18%
YoY
|
$791.3M
0.58%
YoY
|
$701.8M
14.84%
YoY
|
$369.4M
-43.12%
YoY
|
$766.7M
-10.06%
YoY
|
$786.7M
-0.13%
YoY
|
$611.1M
6.57%
YoY
|
$649.4M
227.65%
YoY
|
$852.5M
-0.78%
YoY
|
$787.7M
80.38%
YoY
|
$573.4M
77.85%
YoY
|
$198.2M
16.52%
YoY
|
$859.2M
34.06%
YoY
|
$436.7M
-29.87%
YoY
|
$322.4M
-35.9%
YoY
|
$170.1M
-42.4%
YoY
|
$640.9M
-1.37%
YoY
|
$622.7M
37.83%
YoY
|
$503.0M
30.04%
YoY
|
| Capital Expenditures |
$348.5M
46.49%
YoY
|
$332.1M
-7.67%
YoY
|
$261.6M
10.66%
YoY
|
$216.7M
10.06%
YoY
|
$237.9M
18.06%
YoY
|
$359.7M
36.98%
YoY
|
$236.4M
41.98%
YoY
|
$196.9M
14.48%
YoY
|
$201.5M
16.0%
YoY
|
$262.6M
29.49%
YoY
|
$166.5M
-186.49%
YoY
|
$172.0M
-201.9%
YoY
|
$173.7M
16.81%
YoY
|
$202.8M
-192.52%
YoY
|
-$192.5M
8.02%
YoY
|
-$168.8M
17.63%
YoY
|
$148.7M
45.64%
YoY
|
-$219.2M
73.01%
YoY
|
-$178.2M
59.53%
YoY
|
-$143.5M
59.62%
YoY
|
| Free Cash Flow |
$97.40M
-25.93%
YoY
|
$758.0M
86.24%
YoY
|
$529.7M
-3.74%
YoY
|
$485.1M
17.12%
YoY
|
$131.5M
-70.64%
YoY
|
$407.0M
-31.01%
YoY
|
$550.3M
-11.41%
YoY
|
$414.2M
3.19%
YoY
|
$447.9M
1728.16%
YoY
|
$589.9M
-10.13%
YoY
|
$621.2M
-1.27%
YoY
|
$401.4M
-18.28%
YoY
|
$24.50M
14.49%
YoY
|
$656.4M
-23.68%
YoY
|
$629.2M
-21.44%
YoY
|
$491.2M
-24.02%
YoY
|
$21.40M
-88.92%
YoY
|
$860.1M
10.77%
YoY
|
$800.9M
42.13%
YoY
|
$646.5M
35.62%
YoY
|
Loading...