|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$265.0M
-58.53%
YoY
|
$639.0M
-1201.72%
YoY
|
-$58.00M
-112.06%
YoY
|
$481.0M
-44.39%
YoY
|
$865.0M
-565.05%
YoY
|
| Depreciation, Depletion And Amortization |
$665.0M
16.87%
YoY
|
$569.0M
38.11%
YoY
|
$412.0M
25.23%
YoY
|
$329.0M
-32.02%
YoY
|
$484.0M
572.22%
YoY
|
| Cash From Operating Activities |
$4.681B
-21.97%
YoY
|
$5.999B
2.83%
YoY
|
$5.834B
83.98%
YoY
|
$3.171B
69.48%
YoY
|
$1.871B
2869.84%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$15.00M
-37.5%
YoY
|
$24.00M
-11.11%
YoY
|
$27.00M
-15.63%
YoY
|
$32.00M
-3.03%
YoY
|
$33.00M
17.86%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$8.414B
6.12%
YoY
|
-$7.929B
-10.82%
YoY
|
-$8.891B
-4.79%
YoY
|
-$9.338B
36.74%
YoY
|
-$6.829B
166.65%
YoY
|
| Cash From Investing Activities |
-$8.429B
5.99%
YoY
|
-$7.953B
-10.82%
YoY
|
-$8.918B
-4.82%
YoY
|
-$9.370B
36.55%
YoY
|
-$6.862B
165.04%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$259.0M
2058.33%
YoY
|
$12.00M
-33.33%
YoY
|
$18.00M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$2.970B
11.86%
YoY
|
$2.655B
-27.99%
YoY
|
$3.687B
-34.46%
YoY
|
$5.626B
-0.16%
YoY
|
$5.635B
123.88%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$4.681B
-21.97%
YoY
|
$5.999B
2.83%
YoY
|
$5.834B
83.98%
YoY
|
$3.171B
69.48%
YoY
|
$1.871B
2869.84%
YoY
|
| Cash From Investing Activities |
-$8.429B
5.99%
YoY
|
-$7.953B
-10.82%
YoY
|
-$8.918B
-4.82%
YoY
|
-$9.370B
36.55%
YoY
|
-$6.862B
165.04%
YoY
|
| Cash From Financing Activities |
$2.970B
11.86%
YoY
|
$2.655B
-27.99%
YoY
|
$3.687B
-34.46%
YoY
|
$5.626B
-0.16%
YoY
|
$5.635B
123.88%
YoY
|
| Net Change In Cash |
-$778.0M
-210.98%
YoY
|
$701.0M
16.25%
YoY
|
$603.0M
-205.24%
YoY
|
-$573.0M
-188.98%
YoY
|
$644.0M
-7255.56%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$4.681B
-21.97%
YoY
|
$5.999B
2.83%
YoY
|
$5.834B
83.98%
YoY
|
$3.171B
69.48%
YoY
|
$1.871B
2869.84%
YoY
|
| Capital Expenditures |
$15.00M
-37.5%
YoY
|
$24.00M
-11.11%
YoY
|
$27.00M
-15.63%
YoY
|
$32.00M
-3.03%
YoY
|
$33.00M
17.86%
YoY
|
| Free Cash Flow |
$4.666B
-21.91%
YoY
|
$5.975B
2.89%
YoY
|
$5.807B
85.0%
YoY
|
$3.139B
70.78%
YoY
|
$1.838B
5151.43%
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 | 2021 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$248.0M
-1280.95%
YoY
|
$124.0M
-61.61%
YoY
|
$118.0M
-2066.67%
YoY
|
$40.00M
-80.3%
YoY
|
-$21.00M
-118.26%
YoY
|
$323.0M
-208.03%
YoY
|
-$6.000M
-101.96%
YoY
|
$203.0M
56.15%
YoY
|
$115.0M
-158.97%
YoY
|
-$299.0M
199.0%
YoY
|
$306.0M
-47.33%
YoY
|
$130.0M
-66.23%
YoY
|
-$195.0M
-181.59%
YoY
|
-$100.0M
-182.64%
YoY
|
$581.0M
-21.91%
YoY
|
$121.0M
N/A
|
| Depreciation, Depletion And Amortization |
$173.0M
13.07%
YoY
|
$174.0M
14.47%
YoY
|
$180.0M
22.45%
YoY
|
$158.0M
7.48%
YoY
|
$153.0M
24.39%
YoY
|
$152.0M
38.18%
YoY
|
$147.0M
36.11%
YoY
|
$147.0M
41.35%
YoY
|
$123.0M
36.67%
YoY
|
$110.0M
-600.0%
YoY
|
$108.0M
-69.23%
YoY
|
$104.0M
30.0%
YoY
|
$90.00M
18.42%
YoY
|
-$22.00M
-133.85%
YoY
|
$351.0M
-16.23%
YoY
|
$65.00M
N/A
|
| Cash From Operating Activities |
$743.0M
-22.28%
YoY
|
$1.168B
-11.52%
YoY
|
$937.0M
-55.17%
YoY
|
$1.620B
53.55%
YoY
|
$956.0M
-37.68%
YoY
|
$1.320B
-40.59%
YoY
|
$2.090B
162.89%
YoY
|
$1.055B
-23.55%
YoY
|
$1.534B
6.75%
YoY
|
$2.222B
73.05%
YoY
|
$795.0M
-57.87%
YoY
|
$1.380B
352.46%
YoY
|
$1.437B
239.72%
YoY
|
$1.284B
48.27%
YoY
|
$1.887B
87.76%
YoY
|
$866.0M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
$3.000M
-40.0%
YoY
|
$3.000M
-57.14%
YoY
|
$4.000M
-20.0%
YoY
|
$5.000M
-28.57%
YoY
|
$5.000M
-16.67%
YoY
|
$7.000M
0.0%
YoY
|
$5.000M
-37.5%
YoY
|
$7.000M
16.67%
YoY
|
$6.000M
0.0%
YoY
|
$7.000M
-73.08%
YoY
|
$8.000M
-11.11%
YoY
|
$6.000M
-45.45%
YoY
|
$6.000M
-57.14%
YoY
|
$26.00M
36.84%
YoY
|
$14.00M
N/A
|
| 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
|
| Other Investing Activities |
N/A
|
-$2.284B
-18.52%
YoY
|
-$1.866B
-2.25%
YoY
|
-$3.460B
88.04%
YoY
|
-$804.0M
-41.61%
YoY
|
-$2.803B
-13.97%
YoY
|
-$1.909B
36.26%
YoY
|
-$1.840B
0.55%
YoY
|
-$1.377B
-42.67%
YoY
|
-$3.258B
3.13%
YoY
|
-$1.401B
-77.33%
YoY
|
-$1.830B
-0.54%
YoY
|
-$2.402B
10.34%
YoY
|
-$3.159B
31.46%
YoY
|
-$6.179B
39.61%
YoY
|
-$2.403B
N/A
|
| Cash From Investing Activities |
-$939.0M
16.07%
YoY
|
-$2.287B
-18.55%
YoY
|
-$1.869B
-2.45%
YoY
|
-$3.464B
87.75%
YoY
|
-$809.0M
-41.55%
YoY
|
-$2.808B
-13.97%
YoY
|
-$1.916B
36.08%
YoY
|
-$1.845B
0.38%
YoY
|
-$1.384B
-42.52%
YoY
|
-$3.264B
3.13%
YoY
|
-$1.408B
-77.31%
YoY
|
-$1.838B
-0.59%
YoY
|
-$2.408B
10.05%
YoY
|
-$3.165B
30.95%
YoY
|
-$6.205B
39.6%
YoY
|
-$2.417B
N/A
|
| 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
|
| Common Stock Issuance & Retirement, Net |
-$29.00M
-110.9%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$266.0M
-4533.33%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$6.000M
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
|
| 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
|
| Cash From Financing Activities |
$34.00M
-96.15%
YoY
|
$416.0M
95.31%
YoY
|
$1.237B
-868.32%
YoY
|
$435.0M
-77.62%
YoY
|
$882.0M
33.84%
YoY
|
$213.0M
-75.32%
YoY
|
-$161.0M
-124.14%
YoY
|
$1.944B
245.91%
YoY
|
$659.0M
-58.68%
YoY
|
$863.0M
-40.77%
YoY
|
$667.0M
-84.0%
YoY
|
$562.0M
-58.92%
YoY
|
$1.595B
13.93%
YoY
|
$1.457B
90.71%
YoY
|
$4.169B
-14.41%
YoY
|
$764.0M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$743.0M
-22.28%
YoY
|
$1.168B
-11.52%
YoY
|
$937.0M
-55.17%
YoY
|
$1.620B
53.55%
YoY
|
$956.0M
-37.68%
YoY
|
$1.320B
-40.59%
YoY
|
$2.090B
162.89%
YoY
|
$1.055B
-23.55%
YoY
|
$1.534B
6.75%
YoY
|
$2.222B
73.05%
YoY
|
$795.0M
-57.87%
YoY
|
$1.380B
352.46%
YoY
|
$1.437B
239.72%
YoY
|
$1.284B
48.27%
YoY
|
$1.887B
87.76%
YoY
|
$866.0M
N/A
|
| Cash From Investing Activities |
-$939.0M
16.07%
YoY
|
-$2.287B
-18.55%
YoY
|
-$1.869B
-2.45%
YoY
|
-$3.464B
87.75%
YoY
|
-$809.0M
-41.55%
YoY
|
-$2.808B
-13.97%
YoY
|
-$1.916B
36.08%
YoY
|
-$1.845B
0.38%
YoY
|
-$1.384B
-42.52%
YoY
|
-$3.264B
3.13%
YoY
|
-$1.408B
-77.31%
YoY
|
-$1.838B
-0.59%
YoY
|
-$2.408B
10.05%
YoY
|
-$3.165B
30.95%
YoY
|
-$6.205B
39.6%
YoY
|
-$2.417B
N/A
|
| Cash From Financing Activities |
$34.00M
-96.15%
YoY
|
$416.0M
95.31%
YoY
|
$1.237B
-868.32%
YoY
|
$435.0M
-77.62%
YoY
|
$882.0M
33.84%
YoY
|
$213.0M
-75.32%
YoY
|
-$161.0M
-124.14%
YoY
|
$1.944B
245.91%
YoY
|
$659.0M
-58.68%
YoY
|
$863.0M
-40.77%
YoY
|
$667.0M
-84.0%
YoY
|
$562.0M
-58.92%
YoY
|
$1.595B
13.93%
YoY
|
$1.457B
90.71%
YoY
|
$4.169B
-14.41%
YoY
|
$764.0M
N/A
|
| Net Change In Cash |
-$162.0M
-115.74%
YoY
|
-$703.0M
-44.86%
YoY
|
$305.0M
2246.15%
YoY
|
-$1.409B
-222.1%
YoY
|
$1.029B
27.19%
YoY
|
-$1.275B
612.29%
YoY
|
$13.00M
-75.93%
YoY
|
$1.154B
1009.62%
YoY
|
$809.0M
29.65%
YoY
|
-$179.0M
-57.78%
YoY
|
$54.00M
-136.24%
YoY
|
$104.0M
-159.09%
YoY
|
$624.0M
-270.96%
YoY
|
-$424.0M
-46.12%
YoY
|
-$149.0M
-110.41%
YoY
|
-$787.0M
N/A
|
| 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
|
| Cash From Operating Activities |
$743.0M
-22.28%
YoY
|
$1.168B
-11.52%
YoY
|
$937.0M
-55.17%
YoY
|
$1.620B
53.55%
YoY
|
$956.0M
-37.68%
YoY
|
$1.320B
-40.59%
YoY
|
$2.090B
162.89%
YoY
|
$1.055B
-23.55%
YoY
|
$1.534B
6.75%
YoY
|
$2.222B
73.05%
YoY
|
$795.0M
-57.87%
YoY
|
$1.380B
352.46%
YoY
|
$1.437B
239.72%
YoY
|
$1.284B
48.27%
YoY
|
$1.887B
87.76%
YoY
|
$866.0M
N/A
|
| Capital Expenditures |
N/A
|
$3.000M
-40.0%
YoY
|
$3.000M
-57.14%
YoY
|
$4.000M
-20.0%
YoY
|
$5.000M
-28.57%
YoY
|
$5.000M
-16.67%
YoY
|
$7.000M
0.0%
YoY
|
$5.000M
-37.5%
YoY
|
$7.000M
16.67%
YoY
|
$6.000M
0.0%
YoY
|
$7.000M
-73.08%
YoY
|
$8.000M
-11.11%
YoY
|
$6.000M
-45.45%
YoY
|
$6.000M
-57.14%
YoY
|
$26.00M
36.84%
YoY
|
$14.00M
N/A
|
| Free Cash Flow |
N/A
|
$1.165B
-11.41%
YoY
|
$934.0M
-55.16%
YoY
|
$1.616B
53.9%
YoY
|
$951.0M
-37.72%
YoY
|
$1.315B
-40.66%
YoY
|
$2.083B
164.34%
YoY
|
$1.050B
-23.47%
YoY
|
$1.527B
6.71%
YoY
|
$2.216B
73.4%
YoY
|
$788.0M
-57.66%
YoY
|
$1.372B
363.51%
YoY
|
$1.431B
247.33%
YoY
|
$1.278B
50.0%
YoY
|
$1.861B
88.74%
YoY
|
$852.0M
N/A
|
Loading...