|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.714B
6.72%
YoY
|
$1.606B
6.64%
YoY
|
$1.506B
13.23%
YoY
|
$1.330B
2.78%
YoY
|
$1.294B
1.57%
YoY
|
| Depreciation, Depletion And Amortization |
$2.057B
6.75%
YoY
|
$1.927B
8.69%
YoY
|
$1.773B
6.29%
YoY
|
$1.668B
10.83%
YoY
|
$1.505B
5.39%
YoY
|
| Cash From Operating Activities |
$4.062B
4.64%
YoY
|
$3.882B
9.51%
YoY
|
$3.545B
15.32%
YoY
|
$3.074B
5.74%
YoY
|
$2.907B
7.63%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$6.234B
19.47%
YoY
|
$5.218B
25.16%
YoY
|
$4.169B
7.87%
YoY
|
$3.865B
-214.15%
YoY
|
-$3.386B
-16.17%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$877.0M
-595.48%
YoY
|
-$177.0M
-141.45%
YoY
|
$427.0M
-320.1%
YoY
|
-$194.0M
90.2%
YoY
|
-$102.0M
9.68%
YoY
|
| Cash From Investing Activities |
-$5.357B
-0.7%
YoY
|
-$5.395B
44.17%
YoY
|
-$3.742B
-7.81%
YoY
|
-$4.059B
16.37%
YoY
|
-$3.488B
-15.59%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$60.00M
30.43%
YoY
|
$46.00M
6.98%
YoY
|
$43.00M
-18.87%
YoY
|
$53.00M
-11.67%
YoY
|
$60.00M
3.45%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$1.461B
37.31%
YoY
|
$1.064B
73.57%
YoY
|
$613.0M
-40.77%
YoY
|
$1.035B
129.49%
YoY
|
$451.0M
-66.01%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$4.062B
4.64%
YoY
|
$3.882B
9.51%
YoY
|
$3.545B
15.32%
YoY
|
$3.074B
5.74%
YoY
|
$2.907B
7.63%
YoY
|
| Cash From Investing Activities |
-$5.357B
-0.7%
YoY
|
-$5.395B
44.17%
YoY
|
-$3.742B
-7.81%
YoY
|
-$4.059B
16.37%
YoY
|
-$3.488B
-15.59%
YoY
|
| Cash From Financing Activities |
$1.461B
37.31%
YoY
|
$1.064B
73.57%
YoY
|
$613.0M
-40.77%
YoY
|
$1.035B
129.49%
YoY
|
$451.0M
-66.01%
YoY
|
| Net Change In Cash |
$166.0M
-136.97%
YoY
|
-$449.0M
-207.93%
YoY
|
$416.0M
732.0%
YoY
|
$50.00M
-138.46%
YoY
|
-$130.0M
25.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$4.062B
4.64%
YoY
|
$3.882B
9.51%
YoY
|
$3.545B
15.32%
YoY
|
$3.074B
5.74%
YoY
|
$2.907B
7.63%
YoY
|
| Capital Expenditures |
$6.234B
19.47%
YoY
|
$5.218B
25.16%
YoY
|
$4.169B
7.87%
YoY
|
$3.865B
-214.15%
YoY
|
-$3.386B
-16.17%
YoY
|
| Free Cash Flow |
-$2.172B
62.57%
YoY
|
-$1.336B
114.1%
YoY
|
-$624.0M
-21.11%
YoY
|
-$791.0M
-112.57%
YoY
|
$6.293B
-6.63%
YoY
|
|
Concept
|
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 | 2021 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$422.0M
6.57%
YoY
|
$409.0M
-2.62%
YoY
|
$384.0M
16.01%
YoY
|
$499.0M
8.71%
YoY
|
$396.0M
3.94%
YoY
|
$420.0M
6.6%
YoY
|
$331.0M
12.59%
YoY
|
$459.0M
5.03%
YoY
|
$381.0M
2.97%
YoY
|
$394.0M
15.2%
YoY
|
$294.0M
-2.0%
YoY
|
$437.0M
19.4%
YoY
|
$370.0M
7.87%
YoY
|
$342.0M
9.97%
YoY
|
$300.0M
11.52%
YoY
|
$366.0M
-1.35%
YoY
|
$343.0M
-1.44%
YoY
|
$311.0M
1.3%
YoY
|
$269.0M
-7.56%
YoY
|
$371.0M
13.11%
YoY
|
| Depreciation, Depletion And Amortization |
$512.0M
2.4%
YoY
|
$518.0M
7.92%
YoY
|
$512.0M
6.67%
YoY
|
$515.0M
10.28%
YoY
|
$500.0M
10.13%
YoY
|
$480.0M
8.35%
YoY
|
$480.0M
9.09%
YoY
|
$467.0M
7.11%
YoY
|
$454.0M
7.58%
YoY
|
$443.0M
4.98%
YoY
|
$440.0M
5.52%
YoY
|
$436.0M
7.13%
YoY
|
$422.0M
9.9%
YoY
|
$422.0M
11.05%
YoY
|
$417.0M
13.01%
YoY
|
$407.0M
9.41%
YoY
|
$384.0M
10.66%
YoY
|
$380.0M
6.15%
YoY
|
$369.0M
0.82%
YoY
|
$372.0M
4.2%
YoY
|
| Cash From Operating Activities |
$1.018B
5.82%
YoY
|
$1.027B
-23.24%
YoY
|
$804.0M
-1.23%
YoY
|
$1.213B
57.94%
YoY
|
$962.0M
28.95%
YoY
|
$1.338B
42.34%
YoY
|
$814.0M
-13.77%
YoY
|
$768.0M
-16.07%
YoY
|
$746.0M
-14.15%
YoY
|
$940.0M
48.5%
YoY
|
$944.0M
24.37%
YoY
|
$915.0M
12.55%
YoY
|
$869.0M
21.2%
YoY
|
$633.0M
-10.97%
YoY
|
$759.0M
2.57%
YoY
|
$813.0M
10.01%
YoY
|
$717.0M
2.43%
YoY
|
$711.0M
3.64%
YoY
|
$740.0M
2.07%
YoY
|
$739.0M
25.25%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.694B
0.06%
YoY
|
$1.453B
11.77%
YoY
|
$1.544B
38.85%
YoY
|
$1.543B
38.63%
YoY
|
$1.693B
35.44%
YoY
|
$1.300B
32.25%
YoY
|
$1.112B
13.24%
YoY
|
$1.113B
16.67%
YoY
|
$1.250B
12.21%
YoY
|
$983.0M
-203.36%
YoY
|
$982.0M
-210.96%
YoY
|
$954.0M
-204.26%
YoY
|
$1.114B
-214.37%
YoY
|
-$951.0M
16.26%
YoY
|
-$885.0M
12.03%
YoY
|
-$915.0M
13.81%
YoY
|
-$974.0M
-21.51%
YoY
|
-$818.0M
-4.99%
YoY
|
-$790.0M
1.94%
YoY
|
-$804.0M
-30.81%
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 |
$353.0M
-442.72%
YoY
|
$372.0M
-2961.54%
YoY
|
$34.00M
-197.14%
YoY
|
$118.0M
-553.85%
YoY
|
-$103.0M
-120.52%
YoY
|
-$13.00M
-77.19%
YoY
|
-$35.00M
12.9%
YoY
|
-$26.00M
-300.0%
YoY
|
$502.0M
-1421.05%
YoY
|
-$57.00M
-53.28%
YoY
|
-$31.00M
-6.06%
YoY
|
$13.00M
-1400.0%
YoY
|
-$38.00M
245.45%
YoY
|
-$122.0M
351.85%
YoY
|
-$33.00M
10.0%
YoY
|
-$1.000M
-97.06%
YoY
|
-$11.00M
-283.33%
YoY
|
-$27.00M
-30.77%
YoY
|
-$30.00M
-9.09%
YoY
|
-$34.00M
25.93%
YoY
|
| Cash From Investing Activities |
-$1.341B
-25.33%
YoY
|
-$1.081B
-17.67%
YoY
|
-$1.510B
31.65%
YoY
|
-$1.425B
25.11%
YoY
|
-$1.796B
140.11%
YoY
|
-$1.313B
26.25%
YoY
|
-$1.147B
13.23%
YoY
|
-$1.139B
21.04%
YoY
|
-$748.0M
-35.07%
YoY
|
-$1.040B
-3.08%
YoY
|
-$1.013B
10.35%
YoY
|
-$941.0M
2.73%
YoY
|
-$1.152B
16.95%
YoY
|
-$1.073B
26.98%
YoY
|
-$918.0M
11.95%
YoY
|
-$916.0M
9.31%
YoY
|
-$985.0M
-20.24%
YoY
|
-$845.0M
-6.11%
YoY
|
-$820.0M
1.49%
YoY
|
-$838.0M
-29.52%
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 |
$15.00M
25.0%
YoY
|
$11.00M
-15.38%
YoY
|
$9.000M
12.5%
YoY
|
$25.00M
92.31%
YoY
|
$12.00M
33.33%
YoY
|
$13.00M
116.67%
YoY
|
$8.000M
-42.86%
YoY
|
$13.00M
-7.14%
YoY
|
$9.000M
28.57%
YoY
|
$6.000M
0.0%
YoY
|
$14.00M
-22.22%
YoY
|
$14.00M
-36.36%
YoY
|
$7.000M
-12.5%
YoY
|
$6.000M
-25.0%
YoY
|
$18.00M
100.0%
YoY
|
$22.00M
-37.14%
YoY
|
$8.000M
0.0%
YoY
|
$8.000M
33.33%
YoY
|
$9.000M
-10.0%
YoY
|
$35.00M
2.94%
YoY
|
| 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
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$305.0M
144.0%
YoY
|
$220.0M
-30.38%
YoY
|
$437.0M
36.99%
YoY
|
$499.0M
64.14%
YoY
|
$125.0M
-193.28%
YoY
|
$316.0M
110.67%
YoY
|
$319.0M
52.63%
YoY
|
$304.0M
-21.65%
YoY
|
-$134.0M
-230.1%
YoY
|
$150.0M
-68.15%
YoY
|
$209.0M
68.55%
YoY
|
$388.0M
15.13%
YoY
|
$103.0M
-40.8%
YoY
|
$471.0M
-289.16%
YoY
|
$124.0M
-65.27%
YoY
|
$337.0M
99.41%
YoY
|
$174.0M
-43.51%
YoY
|
-$249.0M
-175.0%
YoY
|
$357.0M
77.61%
YoY
|
$169.0M
-65.23%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$1.018B
5.82%
YoY
|
$1.027B
-23.24%
YoY
|
$804.0M
-1.23%
YoY
|
$1.213B
57.94%
YoY
|
$962.0M
28.95%
YoY
|
$1.338B
42.34%
YoY
|
$814.0M
-13.77%
YoY
|
$768.0M
-16.07%
YoY
|
$746.0M
-14.15%
YoY
|
$940.0M
48.5%
YoY
|
$944.0M
24.37%
YoY
|
$915.0M
12.55%
YoY
|
$869.0M
21.2%
YoY
|
$633.0M
-10.97%
YoY
|
$759.0M
2.57%
YoY
|
$813.0M
10.01%
YoY
|
$717.0M
2.43%
YoY
|
$711.0M
3.64%
YoY
|
$740.0M
2.07%
YoY
|
$739.0M
25.25%
YoY
|
| Cash From Investing Activities |
-$1.341B
-25.33%
YoY
|
-$1.081B
-17.67%
YoY
|
-$1.510B
31.65%
YoY
|
-$1.425B
25.11%
YoY
|
-$1.796B
140.11%
YoY
|
-$1.313B
26.25%
YoY
|
-$1.147B
13.23%
YoY
|
-$1.139B
21.04%
YoY
|
-$748.0M
-35.07%
YoY
|
-$1.040B
-3.08%
YoY
|
-$1.013B
10.35%
YoY
|
-$941.0M
2.73%
YoY
|
-$1.152B
16.95%
YoY
|
-$1.073B
26.98%
YoY
|
-$918.0M
11.95%
YoY
|
-$916.0M
9.31%
YoY
|
-$985.0M
-20.24%
YoY
|
-$845.0M
-6.11%
YoY
|
-$820.0M
1.49%
YoY
|
-$838.0M
-29.52%
YoY
|
| Cash From Financing Activities |
$305.0M
144.0%
YoY
|
$220.0M
-30.38%
YoY
|
$437.0M
36.99%
YoY
|
$499.0M
64.14%
YoY
|
$125.0M
-193.28%
YoY
|
$316.0M
110.67%
YoY
|
$319.0M
52.63%
YoY
|
$304.0M
-21.65%
YoY
|
-$134.0M
-230.1%
YoY
|
$150.0M
-68.15%
YoY
|
$209.0M
68.55%
YoY
|
$388.0M
15.13%
YoY
|
$103.0M
-40.8%
YoY
|
$471.0M
-289.16%
YoY
|
$124.0M
-65.27%
YoY
|
$337.0M
99.41%
YoY
|
$174.0M
-43.51%
YoY
|
-$249.0M
-175.0%
YoY
|
$357.0M
77.61%
YoY
|
$169.0M
-65.23%
YoY
|
| Net Change In Cash |
-$18.00M
-97.46%
YoY
|
$166.0M
-51.32%
YoY
|
-$269.0M
1821.43%
YoY
|
$287.0M
-528.36%
YoY
|
-$709.0M
421.32%
YoY
|
$341.0M
582.0%
YoY
|
-$14.00M
-110.0%
YoY
|
-$67.00M
-118.51%
YoY
|
-$136.0M
-24.44%
YoY
|
$50.00M
61.29%
YoY
|
$140.0M
-500.0%
YoY
|
$362.0M
54.7%
YoY
|
-$180.0M
91.49%
YoY
|
$31.00M
-108.09%
YoY
|
-$35.00M
-112.64%
YoY
|
$234.0M
234.29%
YoY
|
-$94.00M
-58.59%
YoY
|
-$383.0M
-424.58%
YoY
|
$277.0M
134.75%
YoY
|
$70.00M
-161.95%
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 |
$1.018B
5.82%
YoY
|
$1.027B
-23.24%
YoY
|
$804.0M
-1.23%
YoY
|
$1.213B
57.94%
YoY
|
$962.0M
28.95%
YoY
|
$1.338B
42.34%
YoY
|
$814.0M
-13.77%
YoY
|
$768.0M
-16.07%
YoY
|
$746.0M
-14.15%
YoY
|
$940.0M
48.5%
YoY
|
$944.0M
24.37%
YoY
|
$915.0M
12.55%
YoY
|
$869.0M
21.2%
YoY
|
$633.0M
-10.97%
YoY
|
$759.0M
2.57%
YoY
|
$813.0M
10.01%
YoY
|
$717.0M
2.43%
YoY
|
$711.0M
3.64%
YoY
|
$740.0M
2.07%
YoY
|
$739.0M
25.25%
YoY
|
| Capital Expenditures |
$1.694B
0.06%
YoY
|
$1.453B
11.77%
YoY
|
$1.544B
38.85%
YoY
|
$1.543B
38.63%
YoY
|
$1.693B
35.44%
YoY
|
$1.300B
32.25%
YoY
|
$1.112B
13.24%
YoY
|
$1.113B
16.67%
YoY
|
$1.250B
12.21%
YoY
|
$983.0M
-203.36%
YoY
|
$982.0M
-210.96%
YoY
|
$954.0M
-204.26%
YoY
|
$1.114B
-214.37%
YoY
|
-$951.0M
16.26%
YoY
|
-$885.0M
12.03%
YoY
|
-$915.0M
13.81%
YoY
|
-$974.0M
-21.51%
YoY
|
-$818.0M
-4.99%
YoY
|
-$790.0M
1.94%
YoY
|
-$804.0M
-30.81%
YoY
|
| Free Cash Flow |
-$676.0M
-7.52%
YoY
|
-$426.0M
-1221.05%
YoY
|
-$740.0M
148.32%
YoY
|
-$330.0M
-4.35%
YoY
|
-$731.0M
45.04%
YoY
|
$38.00M
-188.37%
YoY
|
-$298.0M
684.21%
YoY
|
-$345.0M
784.62%
YoY
|
-$504.0M
105.71%
YoY
|
-$43.00M
-102.71%
YoY
|
-$38.00M
-102.31%
YoY
|
-$39.00M
-102.26%
YoY
|
-$245.0M
-114.49%
YoY
|
$1.584B
3.6%
YoY
|
$1.644B
7.45%
YoY
|
$1.728B
11.99%
YoY
|
$1.691B
-12.88%
YoY
|
$1.529B
-1.16%
YoY
|
$1.530B
2.0%
YoY
|
$1.543B
-11.93%
YoY
|
Loading...