|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.020B
4.29%
YoY
|
$978.0M
-11.25%
YoY
|
$1.102B
171.43%
YoY
|
$406.0M
-68.36%
YoY
|
$1.283B
18.91%
YoY
|
| Depreciation, Depletion And Amortization |
$1.664B
5.25%
YoY
|
$1.581B
8.21%
YoY
|
$1.461B
10.93%
YoY
|
$1.317B
-17.74%
YoY
|
$1.601B
33.53%
YoY
|
| Cash From Operating Activities |
$3.700B
27.98%
YoY
|
$2.891B
108.44%
YoY
|
$1.387B
-48.3%
YoY
|
$2.683B
-4.55%
YoY
|
$2.811B
97.54%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$4.705B
16.75%
YoY
|
$4.030B
20.08%
YoY
|
$3.356B
21.77%
YoY
|
$2.756B
-212.72%
YoY
|
-$2.445B
-7.98%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$28.00M
-1500.0%
YoY
|
$2.000M
-80.0%
YoY
|
$10.00M
-89.58%
YoY
|
$96.00M
200.0%
YoY
|
$32.00M
540.0%
YoY
|
| Cash From Investing Activities |
-$5.065B
16.44%
YoY
|
-$4.350B
19.11%
YoY
|
-$3.652B
18.73%
YoY
|
-$3.076B
20.2%
YoY
|
-$2.559B
-12.0%
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
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$1.000B
N/A
|
| Debt Paid & Issued, Net |
$3.129B
13.37%
YoY
|
$2.760B
413.97%
YoY
|
$537.0M
-82.13%
YoY
|
$3.005B
464.85%
YoY
|
$532.0M
-52.24%
YoY
|
| Cash From Financing Activities |
$1.310B
-8.65%
YoY
|
$1.434B
-35.92%
YoY
|
$2.238B
-345.39%
YoY
|
-$912.0M
68.27%
YoY
|
-$542.0M
-120.79%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$3.700B
27.98%
YoY
|
$2.891B
108.44%
YoY
|
$1.387B
-48.3%
YoY
|
$2.683B
-4.55%
YoY
|
$2.811B
97.54%
YoY
|
| Cash From Investing Activities |
-$5.065B
16.44%
YoY
|
-$4.350B
19.11%
YoY
|
-$3.652B
18.73%
YoY
|
-$3.076B
20.2%
YoY
|
-$2.559B
-12.0%
YoY
|
| Cash From Financing Activities |
$1.310B
-8.65%
YoY
|
$1.434B
-35.92%
YoY
|
$2.238B
-345.39%
YoY
|
-$912.0M
68.27%
YoY
|
-$542.0M
-120.79%
YoY
|
| Net Change In Cash |
-$55.00M
120.0%
YoY
|
-$25.00M
-7.41%
YoY
|
-$27.00M
-97.93%
YoY
|
-$1.305B
350.0%
YoY
|
-$290.0M
-125.85%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$3.700B
27.98%
YoY
|
$2.891B
108.44%
YoY
|
$1.387B
-48.3%
YoY
|
$2.683B
-4.55%
YoY
|
$2.811B
97.54%
YoY
|
| Capital Expenditures |
$4.705B
16.75%
YoY
|
$4.030B
20.08%
YoY
|
$3.356B
21.77%
YoY
|
$2.756B
-212.72%
YoY
|
-$2.445B
-7.98%
YoY
|
| Free Cash Flow |
-$1.005B
-11.76%
YoY
|
-$1.139B
-42.15%
YoY
|
-$1.969B
2597.26%
YoY
|
-$73.00M
-101.39%
YoY
|
$5.256B
28.82%
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 |
$405.0M
12.5%
YoY
|
-$49.00M
-118.77%
YoY
|
$441.0M
5.25%
YoY
|
$268.0M
495.56%
YoY
|
$360.0M
42.29%
YoY
|
$261.0M
49.14%
YoY
|
$419.0M
4.75%
YoY
|
$45.00M
-80.85%
YoY
|
$253.0M
-13.36%
YoY
|
$175.0M
-143.42%
YoY
|
$400.0M
19.76%
YoY
|
$235.0M
25.67%
YoY
|
$292.0M
1.39%
YoY
|
-$403.0M
-194.38%
YoY
|
$334.0M
-27.86%
YoY
|
$187.0M
222.41%
YoY
|
$288.0M
-14.03%
YoY
|
$427.0M
76.45%
YoY
|
$463.0M
1.98%
YoY
|
$58.00M
-81.23%
YoY
|
| Depreciation, Depletion And Amortization |
$421.0M
2.43%
YoY
|
$337.0M
-13.81%
YoY
|
$417.0M
4.25%
YoY
|
$415.0M
4.53%
YoY
|
$411.0M
48.91%
YoY
|
$391.0M
1.03%
YoY
|
$400.0M
9.29%
YoY
|
$397.0M
7.3%
YoY
|
$276.0M
-23.55%
YoY
|
$387.0M
41.24%
YoY
|
$366.0M
10.24%
YoY
|
$370.0M
6.32%
YoY
|
$361.0M
0.56%
YoY
|
$274.0M
-37.59%
YoY
|
$332.0M
1.84%
YoY
|
$348.0M
7.74%
YoY
|
$359.0M
-20.93%
YoY
|
$439.0M
11.14%
YoY
|
$326.0M
3.16%
YoY
|
$323.0M
0.62%
YoY
|
| Cash From Operating Activities |
$148.0M
-76.77%
YoY
|
$1.136B
8.81%
YoY
|
$845.0M
9.03%
YoY
|
$1.082B
-2.7%
YoY
|
$637.0M
-1692.5%
YoY
|
$1.044B
8.98%
YoY
|
$775.0M
20.72%
YoY
|
$1.112B
-1200.99%
YoY
|
-$40.00M
-64.29%
YoY
|
$958.0M
13.24%
YoY
|
$642.0M
15.88%
YoY
|
-$101.0M
-110.88%
YoY
|
-$112.0M
-131.55%
YoY
|
$846.0M
19.66%
YoY
|
$554.0M
-26.82%
YoY
|
$928.0M
14.0%
YoY
|
$355.0M
-33.4%
YoY
|
$707.0M
23.6%
YoY
|
$757.0M
7.99%
YoY
|
$814.0M
14.65%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.255B
24.88%
YoY
|
$1.166B
-9.89%
YoY
|
$1.316B
31.08%
YoY
|
$1.218B
29.3%
YoY
|
$1.005B
27.22%
YoY
|
$1.294B
18.72%
YoY
|
$1.004B
18.4%
YoY
|
$942.0M
22.5%
YoY
|
$790.0M
21.73%
YoY
|
$1.090B
12.6%
YoY
|
$848.0M
-232.29%
YoY
|
$769.0M
-222.65%
YoY
|
$649.0M
-224.81%
YoY
|
$968.0M
-242.98%
YoY
|
-$641.0M
18.27%
YoY
|
-$627.0M
0.8%
YoY
|
-$520.0M
-13.91%
YoY
|
-$677.0M
-0.15%
YoY
|
-$542.0M
-21.11%
YoY
|
-$622.0M
-7.99%
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 |
-$3.000M
-400.0%
YoY
|
-$94.00M
-1.05%
YoY
|
-$75.00M
-7.41%
YoY
|
-$103.0M
60.94%
YoY
|
$1.000M
-101.25%
YoY
|
-$95.00M
6.74%
YoY
|
-$81.00M
3.85%
YoY
|
-$64.00M
3.23%
YoY
|
-$80.00M
-2100.0%
YoY
|
-$89.00M
-15.24%
YoY
|
-$78.00M
-3.7%
YoY
|
-$62.00M
0.0%
YoY
|
$4.000M
-80.0%
YoY
|
-$105.0M
47.89%
YoY
|
-$81.00M
-14.74%
YoY
|
-$62.00M
16.98%
YoY
|
$20.00M
1900.0%
YoY
|
-$71.00M
20.34%
YoY
|
-$95.00M
21.79%
YoY
|
-$53.00M
-25.35%
YoY
|
| Cash From Investing Activities |
-$1.372B
25.53%
YoY
|
-$1.260B
-9.29%
YoY
|
-$1.391B
28.2%
YoY
|
-$1.321B
31.31%
YoY
|
-$1.093B
25.63%
YoY
|
-$1.389B
17.81%
YoY
|
-$1.085B
17.17%
YoY
|
-$1.006B
21.06%
YoY
|
-$870.0M
21.51%
YoY
|
-$1.179B
9.88%
YoY
|
-$926.0M
28.25%
YoY
|
-$831.0M
20.61%
YoY
|
-$716.0M
20.95%
YoY
|
-$1.073B
43.45%
YoY
|
-$722.0M
13.34%
YoY
|
-$689.0M
2.07%
YoY
|
-$592.0M
18.64%
YoY
|
-$748.0M
1.49%
YoY
|
-$637.0M
-16.73%
YoY
|
-$675.0M
-9.64%
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 |
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
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$325.0M
0.31%
YoY
|
N/A
|
N/A
|
N/A
|
$324.0M
1308.7%
YoY
|
N/A
|
N/A
|
N/A
|
$23.00M
-92.83%
YoY
|
N/A
|
N/A
|
N/A
|
$321.0M
-69.31%
YoY
|
N/A
|
N/A
|
N/A
|
$1.046B
3506.9%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$1.205B
159.14%
YoY
|
-$1.208B
-3652.94%
YoY
|
$1.363B
102.83%
YoY
|
$690.0M
-175.16%
YoY
|
$465.0M
-71.75%
YoY
|
$34.00M
-86.72%
YoY
|
$672.0M
214.02%
YoY
|
-$918.0M
-197.66%
YoY
|
$1.646B
98.79%
YoY
|
$256.0M
64.1%
YoY
|
$214.0M
-345.98%
YoY
|
$940.0M
-5629.41%
YoY
|
$828.0M
-185.89%
YoY
|
$156.0M
-82.03%
YoY
|
-$87.00M
-88.37%
YoY
|
-$17.00M
-88.89%
YoY
|
-$964.0M
89.39%
YoY
|
$868.0M
-48.02%
YoY
|
-$748.0M
-483.59%
YoY
|
-$153.0M
-1000.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$148.0M
-76.77%
YoY
|
$1.136B
8.81%
YoY
|
$845.0M
9.03%
YoY
|
$1.082B
-2.7%
YoY
|
$637.0M
-1692.5%
YoY
|
$1.044B
8.98%
YoY
|
$775.0M
20.72%
YoY
|
$1.112B
-1200.99%
YoY
|
-$40.00M
-64.29%
YoY
|
$958.0M
13.24%
YoY
|
$642.0M
15.88%
YoY
|
-$101.0M
-110.88%
YoY
|
-$112.0M
-131.55%
YoY
|
$846.0M
19.66%
YoY
|
$554.0M
-26.82%
YoY
|
$928.0M
14.0%
YoY
|
$355.0M
-33.4%
YoY
|
$707.0M
23.6%
YoY
|
$757.0M
7.99%
YoY
|
$814.0M
14.65%
YoY
|
| Cash From Investing Activities |
-$1.372B
25.53%
YoY
|
-$1.260B
-9.29%
YoY
|
-$1.391B
28.2%
YoY
|
-$1.321B
31.31%
YoY
|
-$1.093B
25.63%
YoY
|
-$1.389B
17.81%
YoY
|
-$1.085B
17.17%
YoY
|
-$1.006B
21.06%
YoY
|
-$870.0M
21.51%
YoY
|
-$1.179B
9.88%
YoY
|
-$926.0M
28.25%
YoY
|
-$831.0M
20.61%
YoY
|
-$716.0M
20.95%
YoY
|
-$1.073B
43.45%
YoY
|
-$722.0M
13.34%
YoY
|
-$689.0M
2.07%
YoY
|
-$592.0M
18.64%
YoY
|
-$748.0M
1.49%
YoY
|
-$637.0M
-16.73%
YoY
|
-$675.0M
-9.64%
YoY
|
| Cash From Financing Activities |
$1.205B
159.14%
YoY
|
-$1.208B
-3652.94%
YoY
|
$1.363B
102.83%
YoY
|
$690.0M
-175.16%
YoY
|
$465.0M
-71.75%
YoY
|
$34.00M
-86.72%
YoY
|
$672.0M
214.02%
YoY
|
-$918.0M
-197.66%
YoY
|
$1.646B
98.79%
YoY
|
$256.0M
64.1%
YoY
|
$214.0M
-345.98%
YoY
|
$940.0M
-5629.41%
YoY
|
$828.0M
-185.89%
YoY
|
$156.0M
-82.03%
YoY
|
-$87.00M
-88.37%
YoY
|
-$17.00M
-88.89%
YoY
|
-$964.0M
89.39%
YoY
|
$868.0M
-48.02%
YoY
|
-$748.0M
-483.59%
YoY
|
-$153.0M
-1000.0%
YoY
|
| Net Change In Cash |
-$19.00M
-311.11%
YoY
|
-$1.332B
328.3%
YoY
|
$817.0M
125.69%
YoY
|
$451.0M
-155.54%
YoY
|
$9.000M
-98.78%
YoY
|
-$311.0M
-988.57%
YoY
|
$362.0M
-617.14%
YoY
|
-$812.0M
-10250.0%
YoY
|
$736.0M
N/A
|
$35.00M
-149.3%
YoY
|
-$70.00M
-72.55%
YoY
|
$8.000M
-96.4%
YoY
|
$0.00
-100.0%
YoY
|
-$71.00M
-108.59%
YoY
|
-$255.0M
-59.39%
YoY
|
$222.0M
-1685.71%
YoY
|
-$1.201B
152.84%
YoY
|
$827.0M
-45.05%
YoY
|
-$628.0M
-579.39%
YoY
|
-$14.00M
-30.0%
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 |
$148.0M
-76.77%
YoY
|
$1.136B
8.81%
YoY
|
$845.0M
9.03%
YoY
|
$1.082B
-2.7%
YoY
|
$637.0M
-1692.5%
YoY
|
$1.044B
8.98%
YoY
|
$775.0M
20.72%
YoY
|
$1.112B
-1200.99%
YoY
|
-$40.00M
-64.29%
YoY
|
$958.0M
13.24%
YoY
|
$642.0M
15.88%
YoY
|
-$101.0M
-110.88%
YoY
|
-$112.0M
-131.55%
YoY
|
$846.0M
19.66%
YoY
|
$554.0M
-26.82%
YoY
|
$928.0M
14.0%
YoY
|
$355.0M
-33.4%
YoY
|
$707.0M
23.6%
YoY
|
$757.0M
7.99%
YoY
|
$814.0M
14.65%
YoY
|
| Capital Expenditures |
$1.255B
24.88%
YoY
|
$1.166B
-9.89%
YoY
|
$1.316B
31.08%
YoY
|
$1.218B
29.3%
YoY
|
$1.005B
27.22%
YoY
|
$1.294B
18.72%
YoY
|
$1.004B
18.4%
YoY
|
$942.0M
22.5%
YoY
|
$790.0M
21.73%
YoY
|
$1.090B
12.6%
YoY
|
$848.0M
-232.29%
YoY
|
$769.0M
-222.65%
YoY
|
$649.0M
-224.81%
YoY
|
$968.0M
-242.98%
YoY
|
-$641.0M
18.27%
YoY
|
-$627.0M
0.8%
YoY
|
-$520.0M
-13.91%
YoY
|
-$677.0M
-0.15%
YoY
|
-$542.0M
-21.11%
YoY
|
-$622.0M
-7.99%
YoY
|
| Free Cash Flow |
-$1.107B
200.82%
YoY
|
-$30.00M
-88.0%
YoY
|
-$471.0M
105.68%
YoY
|
-$136.0M
-180.0%
YoY
|
-$368.0M
-55.66%
YoY
|
-$250.0M
89.39%
YoY
|
-$229.0M
11.17%
YoY
|
$170.0M
-119.54%
YoY
|
-$830.0M
9.07%
YoY
|
-$132.0M
8.2%
YoY
|
-$206.0M
-117.24%
YoY
|
-$870.0M
-155.95%
YoY
|
-$761.0M
-186.97%
YoY
|
-$122.0M
-108.82%
YoY
|
$1.195B
-8.01%
YoY
|
$1.555B
8.29%
YoY
|
$875.0M
-23.04%
YoY
|
$1.384B
10.72%
YoY
|
$1.299B
-6.41%
YoY
|
$1.436B
3.61%
YoY
|
Loading...