|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$602.0M
-52.6%
YoY
|
$1.270B
145.65%
YoY
|
$517.0M
-54.49%
YoY
|
$1.136B
-53.1%
YoY
|
$2.422B
69.73%
YoY
|
| Depreciation, Depletion And Amortization |
$844.0M
14.21%
YoY
|
$739.0M
24.62%
YoY
|
$593.0M
19.56%
YoY
|
$496.0M
-23.1%
YoY
|
$645.0M
117.91%
YoY
|
| Cash From Operating Activities |
$5.828B
-14.48%
YoY
|
$6.815B
5.2%
YoY
|
$6.478B
48.75%
YoY
|
$4.355B
6.48%
YoY
|
$4.090B
159.19%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$147.0M
0.68%
YoY
|
$146.0M
10.61%
YoY
|
$132.0M
-4.35%
YoY
|
$138.0M
-205.34%
YoY
|
-$131.0M
19.09%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
-$5.000M
-82.14%
YoY
|
-$28.00M
833.33%
YoY
|
-$3.000M
-78.57%
YoY
|
-$14.00M
-227.27%
YoY
|
$11.00M
175.0%
YoY
|
| Cash From Investing Activities |
-$8.934B
13.64%
YoY
|
-$7.862B
-13.51%
YoY
|
-$9.090B
-13.63%
YoY
|
-$10.52B
41.28%
YoY
|
-$7.449B
219.56%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$134.0M
-87.24%
YoY
|
-$1.050B
25.15%
YoY
|
-$839.0M
-251.72%
YoY
|
$553.0M
3850.0%
YoY
|
$14.00M
-101.39%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
$250.0M
N/A
|
$0.00
-100.0%
YoY
|
$404.0M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
$2.263B
28.65%
YoY
|
$1.759B
-43.13%
YoY
|
$3.093B
-24.47%
YoY
|
$4.095B
-18.1%
YoY
|
$5.000B
138.55%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$5.828B
-14.48%
YoY
|
$6.815B
5.2%
YoY
|
$6.478B
48.75%
YoY
|
$4.355B
6.48%
YoY
|
$4.090B
159.19%
YoY
|
| Cash From Investing Activities |
-$8.934B
13.64%
YoY
|
-$7.862B
-13.51%
YoY
|
-$9.090B
-13.63%
YoY
|
-$10.52B
41.28%
YoY
|
-$7.449B
219.56%
YoY
|
| Cash From Financing Activities |
$2.263B
28.65%
YoY
|
$1.759B
-43.13%
YoY
|
$3.093B
-24.47%
YoY
|
$4.095B
-18.1%
YoY
|
$5.000B
138.55%
YoY
|
| Net Change In Cash |
-$843.0M
-218.4%
YoY
|
$712.0M
48.02%
YoY
|
$481.0M
-123.19%
YoY
|
-$2.074B
-226.39%
YoY
|
$1.641B
22.19%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$5.828B
-14.48%
YoY
|
$6.815B
5.2%
YoY
|
$6.478B
48.75%
YoY
|
$4.355B
6.48%
YoY
|
$4.090B
159.19%
YoY
|
| Capital Expenditures |
$147.0M
0.68%
YoY
|
$146.0M
10.61%
YoY
|
$132.0M
-4.35%
YoY
|
$138.0M
-205.34%
YoY
|
-$131.0M
19.09%
YoY
|
| Free Cash Flow |
$5.681B
-14.81%
YoY
|
$6.669B
5.09%
YoY
|
$6.346B
50.49%
YoY
|
$4.217B
-0.09%
YoY
|
$4.221B
150.06%
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 |
$243.0M
192.77%
YoY
|
-$117.0M
-126.0%
YoY
|
$358.0M
34.59%
YoY
|
$278.0M
-9.15%
YoY
|
$83.00M
-66.53%
YoY
|
$450.0M
-752.17%
YoY
|
$266.0M
-37.56%
YoY
|
$306.0M
39.73%
YoY
|
$248.0M
-520.34%
YoY
|
-$69.00M
-201.47%
YoY
|
$426.0M
47.4%
YoY
|
$219.0M
-42.67%
YoY
|
-$59.00M
-114.86%
YoY
|
$68.00M
-87.24%
YoY
|
$289.0M
-60.52%
YoY
|
$382.0M
-30.8%
YoY
|
$397.0M
-34.38%
YoY
|
$533.0M
-33.46%
YoY
|
$732.0M
93.65%
YoY
|
| Depreciation, Depletion And Amortization |
$215.0M
9.69%
YoY
|
-$109.0M
-33.54%
YoY
|
-$84.00M
-55.79%
YoY
|
-$158.0M
-13.19%
YoY
|
$196.0M
17.37%
YoY
|
-$164.0M
-205.81%
YoY
|
-$190.0M
90.0%
YoY
|
-$182.0M
56.9%
YoY
|
$167.0M
24.63%
YoY
|
$155.0M
-171.1%
YoY
|
-$100.0M
38.89%
YoY
|
-$116.0M
182.93%
YoY
|
$134.0M
-26.37%
YoY
|
-$218.0M
124.74%
YoY
|
-$72.00M
-187.8%
YoY
|
-$41.00M
-35.94%
YoY
|
$182.0M
-0.55%
YoY
|
-$97.00M
385.0%
YoY
|
$82.00M
-1011.11%
YoY
|
| Cash From Operating Activities |
$875.0M
-21.52%
YoY
|
$1.506B
0.74%
YoY
|
$1.311B
-44.59%
YoY
|
$1.896B
39.1%
YoY
|
$1.115B
-29.92%
YoY
|
$1.495B
-33.94%
YoY
|
$2.366B
119.89%
YoY
|
$1.363B
-20.8%
YoY
|
$1.591B
12.2%
YoY
|
$2.263B
64.22%
YoY
|
$1.076B
-27.4%
YoY
|
$1.721B
107.85%
YoY
|
$1.418B
112.59%
YoY
|
$1.378B
-7.52%
YoY
|
$1.482B
36.72%
YoY
|
$828.0M
-2.7%
YoY
|
$667.0M
0.3%
YoY
|
$1.490B
143.07%
YoY
|
$1.084B
163.11%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
$34.00M
13.33%
YoY
|
$38.00M
-5.0%
YoY
|
$38.00M
-7.32%
YoY
|
$37.00M
5.71%
YoY
|
$30.00M
-3.23%
YoY
|
$40.00M
25.0%
YoY
|
$41.00M
17.14%
YoY
|
$35.00M
2.94%
YoY
|
$31.00M
0.0%
YoY
|
$32.00M
-206.67%
YoY
|
$35.00M
-202.94%
YoY
|
$34.00M
-179.07%
YoY
|
$31.00M
-181.58%
YoY
|
-$30.00M
-23.08%
YoY
|
-$34.00M
6.25%
YoY
|
-$43.00M
95.45%
YoY
|
-$38.00M
8.57%
YoY
|
-$39.00M
44.44%
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 |
$8.000M
-366.67%
YoY
|
-$2.574B
-8.59%
YoY
|
-$2.020B
3.32%
YoY
|
-$3.445B
82.86%
YoY
|
-$3.000M
-99.72%
YoY
|
-$2.816B
-14.64%
YoY
|
-$1.955B
30.59%
YoY
|
-$1.884B
-1.41%
YoY
|
-$1.061B
N/A
|
-$3.299B
26.74%
YoY
|
-$1.497B
-23.97%
YoY
|
-$1.911B
-21.78%
YoY
|
$0.00
-100.0%
YoY
|
-$2.603B
2.16%
YoY
|
-$1.969B
15.42%
YoY
|
-$2.443B
20.58%
YoY
|
-$1.000M
-125.0%
YoY
|
-$2.548B
102.87%
YoY
|
-$1.706B
158.48%
YoY
|
| Cash From Investing Activities |
-$945.0M
20.38%
YoY
|
-$2.608B
-8.36%
YoY
|
-$2.058B
3.16%
YoY
|
-$3.483B
80.94%
YoY
|
-$785.0M
-28.38%
YoY
|
-$2.846B
-14.53%
YoY
|
-$1.995B
30.48%
YoY
|
-$1.925B
-1.08%
YoY
|
-$1.096B
-52.04%
YoY
|
-$3.330B
26.42%
YoY
|
-$1.529B
-23.51%
YoY
|
-$1.946B
-21.44%
YoY
|
-$2.285B
-33.07%
YoY
|
-$2.634B
1.86%
YoY
|
-$1.999B
14.56%
YoY
|
-$2.477B
20.36%
YoY
|
-$3.414B
222.08%
YoY
|
-$2.586B
100.31%
YoY
|
-$1.745B
154.0%
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
|
| Common Stock Issuance & Retirement, Net |
-$78.00M
-183.87%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$93.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$494.0M
282.95%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$129.0M
15.18%
YoY
|
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
|
$35.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$99.00M
-114.67%
YoY
|
$244.0M
-274.29%
YoY
|
$969.0M
-432.99%
YoY
|
$375.0M
-80.62%
YoY
|
$675.0M
164.71%
YoY
|
-$140.0M
-122.4%
YoY
|
-$291.0M
-155.32%
YoY
|
$1.935B
258.33%
YoY
|
$255.0M
-81.81%
YoY
|
$625.0M
-41.48%
YoY
|
$526.0M
-6.9%
YoY
|
$540.0M
-57.88%
YoY
|
$1.402B
18.81%
YoY
|
$1.068B
246.75%
YoY
|
$565.0M
-75.83%
YoY
|
$1.282B
-22.4%
YoY
|
$1.180B
68.09%
YoY
|
$308.0M
-41.44%
YoY
|
$2.338B
194.83%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$875.0M
-21.52%
YoY
|
$1.506B
0.74%
YoY
|
$1.311B
-44.59%
YoY
|
$1.896B
39.1%
YoY
|
$1.115B
-29.92%
YoY
|
$1.495B
-33.94%
YoY
|
$2.366B
119.89%
YoY
|
$1.363B
-20.8%
YoY
|
$1.591B
12.2%
YoY
|
$2.263B
64.22%
YoY
|
$1.076B
-27.4%
YoY
|
$1.721B
107.85%
YoY
|
$1.418B
112.59%
YoY
|
$1.378B
-7.52%
YoY
|
$1.482B
36.72%
YoY
|
$828.0M
-2.7%
YoY
|
$667.0M
0.3%
YoY
|
$1.490B
143.07%
YoY
|
$1.084B
163.11%
YoY
|
| Cash From Investing Activities |
-$945.0M
20.38%
YoY
|
-$2.608B
-8.36%
YoY
|
-$2.058B
3.16%
YoY
|
-$3.483B
80.94%
YoY
|
-$785.0M
-28.38%
YoY
|
-$2.846B
-14.53%
YoY
|
-$1.995B
30.48%
YoY
|
-$1.925B
-1.08%
YoY
|
-$1.096B
-52.04%
YoY
|
-$3.330B
26.42%
YoY
|
-$1.529B
-23.51%
YoY
|
-$1.946B
-21.44%
YoY
|
-$2.285B
-33.07%
YoY
|
-$2.634B
1.86%
YoY
|
-$1.999B
14.56%
YoY
|
-$2.477B
20.36%
YoY
|
-$3.414B
222.08%
YoY
|
-$2.586B
100.31%
YoY
|
-$1.745B
154.0%
YoY
|
| Cash From Financing Activities |
-$99.00M
-114.67%
YoY
|
$244.0M
-274.29%
YoY
|
$969.0M
-432.99%
YoY
|
$375.0M
-80.62%
YoY
|
$675.0M
164.71%
YoY
|
-$140.0M
-122.4%
YoY
|
-$291.0M
-155.32%
YoY
|
$1.935B
258.33%
YoY
|
$255.0M
-81.81%
YoY
|
$625.0M
-41.48%
YoY
|
$526.0M
-6.9%
YoY
|
$540.0M
-57.88%
YoY
|
$1.402B
18.81%
YoY
|
$1.068B
246.75%
YoY
|
$565.0M
-75.83%
YoY
|
$1.282B
-22.4%
YoY
|
$1.180B
68.09%
YoY
|
$308.0M
-41.44%
YoY
|
$2.338B
194.83%
YoY
|
| Net Change In Cash |
-$169.0M
-116.82%
YoY
|
-$858.0M
-42.45%
YoY
|
$222.0M
177.5%
YoY
|
-$1.212B
-188.27%
YoY
|
$1.005B
34.0%
YoY
|
-$1.491B
237.33%
YoY
|
$80.00M
9.59%
YoY
|
$1.373B
335.87%
YoY
|
$750.0M
40.19%
YoY
|
-$442.0M
135.11%
YoY
|
$73.00M
52.08%
YoY
|
$315.0M
-185.83%
YoY
|
$535.0M
-134.14%
YoY
|
-$188.0M
-76.14%
YoY
|
$48.00M
-97.14%
YoY
|
-$367.0M
-182.47%
YoY
|
-$1.567B
-610.42%
YoY
|
-$788.0M
418.42%
YoY
|
$1.677B
223.75%
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 |
$875.0M
-21.52%
YoY
|
$1.506B
0.74%
YoY
|
$1.311B
-44.59%
YoY
|
$1.896B
39.1%
YoY
|
$1.115B
-29.92%
YoY
|
$1.495B
-33.94%
YoY
|
$2.366B
119.89%
YoY
|
$1.363B
-20.8%
YoY
|
$1.591B
12.2%
YoY
|
$2.263B
64.22%
YoY
|
$1.076B
-27.4%
YoY
|
$1.721B
107.85%
YoY
|
$1.418B
112.59%
YoY
|
$1.378B
-7.52%
YoY
|
$1.482B
36.72%
YoY
|
$828.0M
-2.7%
YoY
|
$667.0M
0.3%
YoY
|
$1.490B
143.07%
YoY
|
$1.084B
163.11%
YoY
|
| Capital Expenditures |
N/A
|
$34.00M
13.33%
YoY
|
$38.00M
-5.0%
YoY
|
$38.00M
-7.32%
YoY
|
$37.00M
5.71%
YoY
|
$30.00M
-3.23%
YoY
|
$40.00M
25.0%
YoY
|
$41.00M
17.14%
YoY
|
$35.00M
2.94%
YoY
|
$31.00M
0.0%
YoY
|
$32.00M
-206.67%
YoY
|
$35.00M
-202.94%
YoY
|
$34.00M
-179.07%
YoY
|
$31.00M
-181.58%
YoY
|
-$30.00M
-23.08%
YoY
|
-$34.00M
6.25%
YoY
|
-$43.00M
95.45%
YoY
|
-$38.00M
8.57%
YoY
|
-$39.00M
44.44%
YoY
|
| Free Cash Flow |
N/A
|
$1.472B
0.48%
YoY
|
$1.273B
-45.27%
YoY
|
$1.858B
40.54%
YoY
|
$1.078B
-30.72%
YoY
|
$1.465B
-34.36%
YoY
|
$2.326B
122.8%
YoY
|
$1.322B
-21.59%
YoY
|
$1.556B
12.43%
YoY
|
$2.232B
65.7%
YoY
|
$1.044B
-30.95%
YoY
|
$1.686B
95.59%
YoY
|
$1.384B
94.93%
YoY
|
$1.347B
-11.85%
YoY
|
$1.512B
34.64%
YoY
|
$862.0M
-2.38%
YoY
|
$710.0M
3.35%
YoY
|
$1.528B
135.8%
YoY
|
$1.123B
155.81%
YoY
|
Loading...