|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$855.6M
-2.05%
YoY
|
$873.5M
19.44%
YoY
|
$731.3M
-2.84%
YoY
|
$752.7M
-14.44%
YoY
|
$879.7M
42.28%
YoY
|
| Depreciation, Depletion And Amortization |
$944.2M
-2.25%
YoY
|
$965.9M
2.4%
YoY
|
$943.3M
12.82%
YoY
|
$836.1M
2.77%
YoY
|
$813.6M
1.11%
YoY
|
| Cash From Operating Activities |
$2.045B
3.1%
YoY
|
$1.984B
0.18%
YoY
|
$1.980B
9.9%
YoY
|
$1.802B
33.31%
YoY
|
$1.352B
-22.93%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.797B
19.7%
YoY
|
$2.337B
0.11%
YoY
|
$2.334B
7.73%
YoY
|
$2.167B
9.84%
YoY
|
$1.973B
26.42%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$61.40M
137.98%
YoY
|
-$25.80M
2245.45%
YoY
|
-$1.100M
-94.15%
YoY
|
-$18.80M
-51.04%
YoY
|
-$38.40M
-445.95%
YoY
|
| Cash From Investing Activities |
-$2.570B
13.63%
YoY
|
-$2.262B
-8.49%
YoY
|
-$2.472B
14.85%
YoY
|
-$2.152B
12.46%
YoY
|
-$1.914B
24.78%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$613.1M
2.75%
YoY
|
$596.7M
4.76%
YoY
|
$569.6M
6.51%
YoY
|
$534.8M
7.41%
YoY
|
$497.9M
7.08%
YoY
|
| Common Stock Issuance & Retirement, Net |
$1.100M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$112.5M
N/A
|
| Debt Paid & Issued, Net |
$751.1M
-7.44%
YoY
|
$811.5M
84.64%
YoY
|
$439.5M
6.96%
YoY
|
$410.9M
-4.88%
YoY
|
$432.0M
72.04%
YoY
|
| Cash From Financing Activities |
$522.0M
86.23%
YoY
|
$280.3M
-43.26%
YoY
|
$494.0M
41.43%
YoY
|
$349.3M
-21.22%
YoY
|
$443.4M
-550.61%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.045B
3.1%
YoY
|
$1.984B
0.18%
YoY
|
$1.980B
9.9%
YoY
|
$1.802B
33.31%
YoY
|
$1.352B
-22.93%
YoY
|
| Cash From Investing Activities |
-$2.570B
13.63%
YoY
|
-$2.262B
-8.49%
YoY
|
-$2.472B
14.85%
YoY
|
-$2.152B
12.46%
YoY
|
-$1.914B
24.78%
YoY
|
| Cash From Financing Activities |
$522.0M
86.23%
YoY
|
$280.3M
-43.26%
YoY
|
$494.0M
41.43%
YoY
|
$349.3M
-21.22%
YoY
|
$443.4M
-550.61%
YoY
|
| Net Change In Cash |
-$2.900M
-231.82%
YoY
|
$2.200M
-12.0%
YoY
|
$2.500M
-350.0%
YoY
|
-$1.000M
-99.16%
YoY
|
-$118.7M
-197.53%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.045B
3.1%
YoY
|
$1.984B
0.18%
YoY
|
$1.980B
9.9%
YoY
|
$1.802B
33.31%
YoY
|
$1.352B
-22.93%
YoY
|
| Capital Expenditures |
$2.797B
19.7%
YoY
|
$2.337B
0.11%
YoY
|
$2.334B
7.73%
YoY
|
$2.167B
9.84%
YoY
|
$1.973B
26.42%
YoY
|
| Free Cash Flow |
-$751.7M
113.01%
YoY
|
-$352.9M
-0.25%
YoY
|
-$353.8M
-2.96%
YoY
|
-$364.6M
-41.27%
YoY
|
-$620.8M
-420.83%
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 |
$151.5M
21.2%
YoY
|
$84.30M
7.8%
YoY
|
$475.0M
2.02%
YoY
|
$171.3M
-17.25%
YoY
|
$125.0M
1.87%
YoY
|
$78.20M
34.83%
YoY
|
$465.6M
32.42%
YoY
|
$207.0M
15.58%
YoY
|
$122.7M
-13.96%
YoY
|
$58.00M
673.33%
YoY
|
$351.6M
-17.89%
YoY
|
$179.1M
-7.92%
YoY
|
$142.6M
16.41%
YoY
|
$7.500M
-85.96%
YoY
|
$428.2M
-4.72%
YoY
|
$194.5M
4.96%
YoY
|
$122.5M
-36.06%
YoY
|
$53.40M
4.71%
YoY
|
$449.4M
23.29%
YoY
|
| Depreciation, Depletion And Amortization |
$322.0M
5.82%
YoY
|
$304.5M
4.32%
YoY
|
$304.7M
2.25%
YoY
|
$304.6M
5.47%
YoY
|
$304.3M
4.28%
YoY
|
$291.9M
2.06%
YoY
|
$298.0M
2.94%
YoY
|
$288.8M
1.37%
YoY
|
$291.8M
4.78%
YoY
|
$286.0M
21.65%
YoY
|
$289.5M
16.22%
YoY
|
$284.9M
14.83%
YoY
|
$278.5M
13.77%
YoY
|
$235.1M
-3.09%
YoY
|
$249.1M
3.4%
YoY
|
$248.1M
7.08%
YoY
|
$244.8M
5.25%
YoY
|
$242.6M
2.58%
YoY
|
$240.9M
3.48%
YoY
|
| Cash From Operating Activities |
$362.5M
-19.37%
YoY
|
$334.0M
-15.57%
YoY
|
$937.7M
-1.64%
YoY
|
$323.9M
2.02%
YoY
|
$449.6M
41.7%
YoY
|
$395.6M
-7.68%
YoY
|
$953.3M
13.96%
YoY
|
$317.5M
-9.88%
YoY
|
$317.3M
-12.57%
YoY
|
$428.5M
32.17%
YoY
|
$836.5M
-5.88%
YoY
|
$352.3M
8.8%
YoY
|
$362.9M
36.89%
YoY
|
$324.2M
2.69%
YoY
|
$888.8M
9.54%
YoY
|
$323.8M
27.88%
YoY
|
$265.1M
-1026.92%
YoY
|
$315.7M
-4.94%
YoY
|
$811.4M
-9.76%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$851.9M
43.71%
YoY
|
$864.5M
68.13%
YoY
|
$712.3M
35.34%
YoY
|
$627.3M
-7.41%
YoY
|
$592.8M
-4.17%
YoY
|
$514.2M
-23.95%
YoY
|
$526.3M
-4.95%
YoY
|
$677.5M
17.52%
YoY
|
$618.6M
17.23%
YoY
|
$676.1M
22.5%
YoY
|
$553.7M
-211.14%
YoY
|
$576.5M
-197.43%
YoY
|
$527.7M
0.57%
YoY
|
$551.9M
-195.52%
YoY
|
-$498.2M
-1.07%
YoY
|
-$591.7M
39.75%
YoY
|
$524.7M
12.19%
YoY
|
-$577.8M
15.05%
YoY
|
-$503.6M
19.2%
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 |
-$2.800M
21.74%
YoY
|
$196.4M
359.95%
YoY
|
$45.70M
649.18%
YoY
|
-$9.200M
-2.13%
YoY
|
-$2.300M
-14.81%
YoY
|
$42.70M
-1254.05%
YoY
|
$6.100M
-91.18%
YoY
|
-$9.400M
-95.98%
YoY
|
-$2.700M
-165.85%
YoY
|
-$3.700M
-114.92%
YoY
|
$69.20M
3360.0%
YoY
|
-$234.0M
3866.1%
YoY
|
$4.100M
355.56%
YoY
|
$24.80M
89.31%
YoY
|
$2.000M
-97.25%
YoY
|
-$5.900M
-69.9%
YoY
|
$900.0K
-75.0%
YoY
|
$13.10M
-918.75%
YoY
|
$72.70M
-1272.58%
YoY
|
| Cash From Investing Activities |
-$756.6M
26.33%
YoY
|
-$668.1M
41.7%
YoY
|
-$666.6M
28.14%
YoY
|
-$636.5M
-7.34%
YoY
|
-$598.9M
2.69%
YoY
|
-$471.5M
-30.64%
YoY
|
-$520.2M
7.37%
YoY
|
-$686.9M
-15.25%
YoY
|
-$583.2M
17.37%
YoY
|
-$679.8M
28.97%
YoY
|
-$484.5M
-2.36%
YoY
|
-$810.5M
35.63%
YoY
|
-$496.9M
-6.47%
YoY
|
-$527.1M
-6.66%
YoY
|
-$496.2M
15.15%
YoY
|
-$597.6M
34.9%
YoY
|
-$531.3M
11.81%
YoY
|
-$564.7M
12.09%
YoY
|
-$430.9M
0.51%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$157.6M
2.6%
YoY
|
N/A
|
N/A
|
N/A
|
$153.6M
3.99%
YoY
|
N/A
|
N/A
|
N/A
|
$147.7M
4.98%
YoY
|
N/A
|
N/A
|
N/A
|
$140.7M
7.16%
YoY
|
N/A
|
N/A
|
N/A
|
$131.3M
8.15%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$400.0K
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
|
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 |
$309.5M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$300.0M
200.0%
YoY
|
N/A
|
N/A
|
N/A
|
$100.0M
8990.91%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$400.7M
133.51%
YoY
|
$317.5M
546.64%
YoY
|
-$262.5M
-36.27%
YoY
|
$295.4M
-12.99%
YoY
|
$171.6M
-43.48%
YoY
|
$49.10M
-79.37%
YoY
|
-$411.9M
20.3%
YoY
|
$339.5M
-26.39%
YoY
|
$303.6M
121.28%
YoY
|
$238.0M
17.01%
YoY
|
-$342.4M
-12.27%
YoY
|
$461.2M
68.32%
YoY
|
$137.2M
-47.67%
YoY
|
$203.4M
-18.61%
YoY
|
-$390.3M
-5.63%
YoY
|
$274.0M
-217.19%
YoY
|
$262.2M
-68.82%
YoY
|
$249.9M
-655.33%
YoY
|
-$413.6M
45.07%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$362.5M
-19.37%
YoY
|
$334.0M
-15.57%
YoY
|
$937.7M
-1.64%
YoY
|
$323.9M
2.02%
YoY
|
$449.6M
41.7%
YoY
|
$395.6M
-7.68%
YoY
|
$953.3M
13.96%
YoY
|
$317.5M
-9.88%
YoY
|
$317.3M
-12.57%
YoY
|
$428.5M
32.17%
YoY
|
$836.5M
-5.88%
YoY
|
$352.3M
8.8%
YoY
|
$362.9M
36.89%
YoY
|
$324.2M
2.69%
YoY
|
$888.8M
9.54%
YoY
|
$323.8M
27.88%
YoY
|
$265.1M
-1026.92%
YoY
|
$315.7M
-4.94%
YoY
|
$811.4M
-9.76%
YoY
|
| Cash From Investing Activities |
-$756.6M
26.33%
YoY
|
-$668.1M
41.7%
YoY
|
-$666.6M
28.14%
YoY
|
-$636.5M
-7.34%
YoY
|
-$598.9M
2.69%
YoY
|
-$471.5M
-30.64%
YoY
|
-$520.2M
7.37%
YoY
|
-$686.9M
-15.25%
YoY
|
-$583.2M
17.37%
YoY
|
-$679.8M
28.97%
YoY
|
-$484.5M
-2.36%
YoY
|
-$810.5M
35.63%
YoY
|
-$496.9M
-6.47%
YoY
|
-$527.1M
-6.66%
YoY
|
-$496.2M
15.15%
YoY
|
-$597.6M
34.9%
YoY
|
-$531.3M
11.81%
YoY
|
-$564.7M
12.09%
YoY
|
-$430.9M
0.51%
YoY
|
| Cash From Financing Activities |
$400.7M
133.51%
YoY
|
$317.5M
546.64%
YoY
|
-$262.5M
-36.27%
YoY
|
$295.4M
-12.99%
YoY
|
$171.6M
-43.48%
YoY
|
$49.10M
-79.37%
YoY
|
-$411.9M
20.3%
YoY
|
$339.5M
-26.39%
YoY
|
$303.6M
121.28%
YoY
|
$238.0M
17.01%
YoY
|
-$342.4M
-12.27%
YoY
|
$461.2M
68.32%
YoY
|
$137.2M
-47.67%
YoY
|
$203.4M
-18.61%
YoY
|
-$390.3M
-5.63%
YoY
|
$274.0M
-217.19%
YoY
|
$262.2M
-68.82%
YoY
|
$249.9M
-655.33%
YoY
|
-$413.6M
45.07%
YoY
|
| Net Change In Cash |
$6.600M
-70.4%
YoY
|
-$16.60M
-38.06%
YoY
|
$8.600M
-59.43%
YoY
|
-$17.20M
-42.47%
YoY
|
$22.30M
-40.85%
YoY
|
-$26.80M
101.5%
YoY
|
$21.20M
120.83%
YoY
|
-$29.90M
-1096.67%
YoY
|
$37.70M
1078.13%
YoY
|
-$13.30M
-2760.0%
YoY
|
$9.600M
317.39%
YoY
|
$3.000M
1400.0%
YoY
|
$3.200M
-180.0%
YoY
|
$500.0K
-44.44%
YoY
|
$2.300M
-106.95%
YoY
|
$200.0K
-100.05%
YoY
|
-$4.000M
-101.19%
YoY
|
$900.0K
-100.42%
YoY
|
-$33.10M
-117.85%
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 |
$362.5M
-19.37%
YoY
|
$334.0M
-15.57%
YoY
|
$937.7M
-1.64%
YoY
|
$323.9M
2.02%
YoY
|
$449.6M
41.7%
YoY
|
$395.6M
-7.68%
YoY
|
$953.3M
13.96%
YoY
|
$317.5M
-9.88%
YoY
|
$317.3M
-12.57%
YoY
|
$428.5M
32.17%
YoY
|
$836.5M
-5.88%
YoY
|
$352.3M
8.8%
YoY
|
$362.9M
36.89%
YoY
|
$324.2M
2.69%
YoY
|
$888.8M
9.54%
YoY
|
$323.8M
27.88%
YoY
|
$265.1M
-1026.92%
YoY
|
$315.7M
-4.94%
YoY
|
$811.4M
-9.76%
YoY
|
| Capital Expenditures |
$851.9M
43.71%
YoY
|
$864.5M
68.13%
YoY
|
$712.3M
35.34%
YoY
|
$627.3M
-7.41%
YoY
|
$592.8M
-4.17%
YoY
|
$514.2M
-23.95%
YoY
|
$526.3M
-4.95%
YoY
|
$677.5M
17.52%
YoY
|
$618.6M
17.23%
YoY
|
$676.1M
22.5%
YoY
|
$553.7M
-211.14%
YoY
|
$576.5M
-197.43%
YoY
|
$527.7M
0.57%
YoY
|
$551.9M
-195.52%
YoY
|
-$498.2M
-1.07%
YoY
|
-$591.7M
39.75%
YoY
|
$524.7M
12.19%
YoY
|
-$577.8M
15.05%
YoY
|
-$503.6M
19.2%
YoY
|
| Free Cash Flow |
-$489.4M
241.76%
YoY
|
-$530.5M
347.3%
YoY
|
$225.4M
-47.21%
YoY
|
-$303.4M
-15.72%
YoY
|
-$143.2M
-52.47%
YoY
|
-$118.6M
-52.1%
YoY
|
$427.0M
50.99%
YoY
|
-$360.0M
60.57%
YoY
|
-$301.3M
82.83%
YoY
|
-$247.6M
8.74%
YoY
|
$282.8M
-79.61%
YoY
|
-$224.2M
-124.49%
YoY
|
-$164.8M
-36.52%
YoY
|
-$227.7M
-125.48%
YoY
|
$1.387B
5.48%
YoY
|
$915.5M
35.31%
YoY
|
-$259.6M
-47.69%
YoY
|
$893.5M
7.1%
YoY
|
$1.315B
-0.51%
YoY
|
Loading...