|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.658B
-2.03%
YoY
|
$1.693B
3.77%
YoY
|
$1.631B
11.26%
YoY
|
$1.466B
7.09%
YoY
|
$1.369B
22.46%
YoY
|
| Depreciation, Depletion And Amortization |
$614.3M
14.42%
YoY
|
$536.9M
5.8%
YoY
|
$507.4M
8.76%
YoY
|
$466.5M
-7.44%
YoY
|
$504.0M
-10.9%
YoY
|
| Cash From Operating Activities |
$2.234B
1.32%
YoY
|
$2.205B
4.39%
YoY
|
$2.112B
13.26%
YoY
|
$1.865B
-11.86%
YoY
|
$2.116B
9.15%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$368.4M
2.15%
YoY
|
$360.7M
-11.82%
YoY
|
$409.1M
-208.2%
YoY
|
-$378.0M
25.7%
YoY
|
-$300.7M
-4.65%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$1.832B
341.82%
YoY
|
-$414.7M
171.38%
YoY
|
-$152.8M
-71.38%
YoY
|
-$533.9M
451.52%
YoY
|
-$96.81M
-62.33%
YoY
|
| Cash From Investing Activities |
-$2.201B
183.81%
YoY
|
-$775.4M
38.0%
YoY
|
-$561.9M
-38.39%
YoY
|
-$911.9M
129.39%
YoY
|
-$397.5M
-30.56%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$1.226B
32.51%
YoY
|
-$925.1M
19.5%
YoY
|
-$774.2M
-17.82%
YoY
|
-$942.0M
-36.05%
YoY
|
-$1.473B
41.44%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$246.7M
-84.66%
YoY
|
-$1.608B
34.83%
YoY
|
-$1.192B
-25.06%
YoY
|
-$1.591B
-3.76%
YoY
|
-$1.653B
-1855.07%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.234B
1.32%
YoY
|
$2.205B
4.39%
YoY
|
$2.112B
13.26%
YoY
|
$1.865B
-11.86%
YoY
|
$2.116B
9.15%
YoY
|
| Cash From Investing Activities |
-$2.201B
183.81%
YoY
|
-$775.4M
38.0%
YoY
|
-$561.9M
-38.39%
YoY
|
-$911.9M
129.39%
YoY
|
-$397.5M
-30.56%
YoY
|
| Cash From Financing Activities |
-$246.7M
-84.66%
YoY
|
-$1.608B
34.83%
YoY
|
-$1.192B
-25.06%
YoY
|
-$1.591B
-3.76%
YoY
|
-$1.653B
-1855.07%
YoY
|
| Net Change In Cash |
-$213.1M
19.65%
YoY
|
-$178.1M
-149.73%
YoY
|
$358.0M
-156.11%
YoY
|
-$638.0M
-1080.03%
YoY
|
$65.11M
-95.54%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.234B
1.32%
YoY
|
$2.205B
4.39%
YoY
|
$2.112B
13.26%
YoY
|
$1.865B
-11.86%
YoY
|
$2.116B
9.15%
YoY
|
| Capital Expenditures |
$368.4M
2.15%
YoY
|
$360.7M
-11.82%
YoY
|
$409.1M
-208.2%
YoY
|
-$378.0M
25.7%
YoY
|
-$300.7M
-4.65%
YoY
|
| Free Cash Flow |
$1.866B
1.16%
YoY
|
$1.844B
8.28%
YoY
|
$1.703B
-24.07%
YoY
|
$2.243B
-7.18%
YoY
|
$2.417B
7.22%
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 |
$444.7M
3.49%
YoY
|
$442.0M
0.78%
YoY
|
$381.4M
-12.52%
YoY
|
$408.6M
-7.16%
YoY
|
$429.7M
0.67%
YoY
|
$438.6M
12.52%
YoY
|
$435.9M
5.17%
YoY
|
$440.1M
6.06%
YoY
|
$426.9M
1.78%
YoY
|
$389.8M
1.94%
YoY
|
$414.5M
14.38%
YoY
|
$415.0M
13.9%
YoY
|
$419.4M
12.75%
YoY
|
$382.4M
4.06%
YoY
|
$362.4M
4.75%
YoY
|
$364.3M
7.64%
YoY
|
$372.0M
9.02%
YoY
|
$367.4M
6.97%
YoY
|
$345.9M
37.33%
YoY
|
$338.5M
29.73%
YoY
|
| Depreciation, Depletion And Amortization |
$165.4M
12.18%
YoY
|
$148.8M
5.11%
YoY
|
$152.5M
23.93%
YoY
|
$172.8M
31.4%
YoY
|
$147.4M
-1.11%
YoY
|
$141.5M
6.24%
YoY
|
$123.1M
-2.23%
YoY
|
$131.5M
4.17%
YoY
|
$149.1M
13.77%
YoY
|
$133.2M
7.2%
YoY
|
$125.9M
4.0%
YoY
|
$126.3M
8.32%
YoY
|
$131.0M
10.31%
YoY
|
$124.3M
5.08%
YoY
|
$121.0M
-5.17%
YoY
|
$116.6M
-7.33%
YoY
|
$118.8M
-4.76%
YoY
|
$118.3M
-6.07%
YoY
|
$127.6M
-16.32%
YoY
|
$125.8M
-16.19%
YoY
|
| Cash From Operating Activities |
$451.1M
2.95%
YoY
|
$871.9M
34.88%
YoY
|
$663.0M
5.4%
YoY
|
$486.6M
-2.04%
YoY
|
$438.2M
-12.72%
YoY
|
$646.4M
12.0%
YoY
|
$629.1M
0.05%
YoY
|
$496.7M
21.42%
YoY
|
$502.0M
7.01%
YoY
|
$577.2M
-4.64%
YoY
|
$628.7M
28.61%
YoY
|
$409.1M
-2.4%
YoY
|
$469.1M
-0.74%
YoY
|
$605.3M
24.97%
YoY
|
$488.9M
-7.23%
YoY
|
$419.2M
0.07%
YoY
|
$472.6M
-17.46%
YoY
|
$484.3M
-18.94%
YoY
|
$526.9M
7.1%
YoY
|
$418.9M
-28.37%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$104.5M
4.84%
YoY
|
$86.50M
4.01%
YoY
|
$80.50M
-1.39%
YoY
|
$105.1M
15.31%
YoY
|
$99.69M
-2.79%
YoY
|
$83.16M
-2.59%
YoY
|
$81.64M
-23.71%
YoY
|
$91.14M
-10.21%
YoY
|
$102.6M
-4.37%
YoY
|
$85.37M
-8.5%
YoY
|
$107.0M
-203.91%
YoY
|
$101.5M
-199.67%
YoY
|
$107.2M
-220.61%
YoY
|
$93.31M
-210.68%
YoY
|
-$103.0M
35.81%
YoY
|
-$101.8M
20.36%
YoY
|
-$88.91M
5.47%
YoY
|
-$84.31M
50.55%
YoY
|
-$75.83M
-5.33%
YoY
|
-$84.61M
6.83%
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 |
-$10.98M
-99.29%
YoY
|
-$112.6M
260.69%
YoY
|
-$241.3M
-50.09%
YoY
|
-$4.666M
-103.95%
YoY
|
-$1.555B
-10942.66%
YoY
|
-$31.21M
-50.83%
YoY
|
-$483.6M
-3553.21%
YoY
|
$118.0M
-252.62%
YoY
|
$14.34M
75.66%
YoY
|
-$63.46M
-35.02%
YoY
|
$14.00M
-59.09%
YoY
|
-$77.31M
-81.16%
YoY
|
$8.164M
-122.57%
YoY
|
-$97.66M
-19.65%
YoY
|
$34.23M
-899.72%
YoY
|
-$410.4M
520.65%
YoY
|
-$36.17M
2682.54%
YoY
|
-$121.6M
384.26%
YoY
|
-$4.280M
-135.37%
YoY
|
-$66.13M
-1537.52%
YoY
|
| Cash From Investing Activities |
-$115.5M
-93.02%
YoY
|
-$199.1M
74.05%
YoY
|
-$321.8M
-43.06%
YoY
|
-$109.8M
-508.78%
YoY
|
-$1.655B
1775.77%
YoY
|
-$114.4M
-23.16%
YoY
|
-$565.2M
507.72%
YoY
|
$26.85M
-115.02%
YoY
|
-$88.21M
-10.96%
YoY
|
-$148.8M
-22.07%
YoY
|
-$93.00M
35.27%
YoY
|
-$178.8M
-65.09%
YoY
|
-$99.07M
-20.79%
YoY
|
-$191.0M
-7.23%
YoY
|
-$68.76M
-14.17%
YoY
|
-$512.3M
239.83%
YoY
|
-$125.1M
46.12%
YoY
|
-$205.9M
153.83%
YoY
|
-$80.11M
17.81%
YoY
|
-$150.7M
101.79%
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 |
-$390.2M
21.95%
YoY
|
-$580.9M
287.27%
YoY
|
-$482.6M
1440.3%
YoY
|
-$273.3M
-44.5%
YoY
|
-$320.0M
36.07%
YoY
|
-$150.0M
-9.73%
YoY
|
-$31.33M
-89.96%
YoY
|
-$492.4M
1284.59%
YoY
|
-$235.2M
-36.92%
YoY
|
-$166.2M
209.75%
YoY
|
-$312.1M
157.65%
YoY
|
-$35.57M
-66.01%
YoY
|
-$372.8M
-4.45%
YoY
|
-$53.64M
-83.55%
YoY
|
-$121.1M
-1375.51%
YoY
|
-$104.6M
-64.76%
YoY
|
-$390.2M
-46.76%
YoY
|
-$326.1M
-28.01%
YoY
|
$9.498M
-11.23%
YoY
|
-$296.9M
-4667.58%
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 |
-$197.3M
-271.06%
YoY
|
-$881.3M
-583.64%
YoY
|
-$615.7M
-2049.19%
YoY
|
$71.46M
-113.76%
YoY
|
$115.4M
-130.84%
YoY
|
$182.2M
-124.43%
YoY
|
$31.59M
-105.23%
YoY
|
-$519.4M
357.17%
YoY
|
-$374.0M
2.17%
YoY
|
-$745.9M
583.52%
YoY
|
-$603.6M
181.77%
YoY
|
-$113.6M
-33.98%
YoY
|
-$366.0M
-15.04%
YoY
|
-$109.1M
-85.9%
YoY
|
-$214.2M
613.02%
YoY
|
-$172.1M
-48.36%
YoY
|
-$430.8M
-43.51%
YoY
|
-$774.0M
46.75%
YoY
|
-$30.04M
-66.88%
YoY
|
-$333.2M
-160.28%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$451.1M
2.95%
YoY
|
$871.9M
34.88%
YoY
|
$663.0M
5.4%
YoY
|
$486.6M
-2.04%
YoY
|
$438.2M
-12.72%
YoY
|
$646.4M
12.0%
YoY
|
$629.1M
0.05%
YoY
|
$496.7M
21.42%
YoY
|
$502.0M
7.01%
YoY
|
$577.2M
-4.64%
YoY
|
$628.7M
28.61%
YoY
|
$409.1M
-2.4%
YoY
|
$469.1M
-0.74%
YoY
|
$605.3M
24.97%
YoY
|
$488.9M
-7.23%
YoY
|
$419.2M
0.07%
YoY
|
$472.6M
-17.46%
YoY
|
$484.3M
-18.94%
YoY
|
$526.9M
7.1%
YoY
|
$418.9M
-28.37%
YoY
|
| Cash From Investing Activities |
-$115.5M
-93.02%
YoY
|
-$199.1M
74.05%
YoY
|
-$321.8M
-43.06%
YoY
|
-$109.8M
-508.78%
YoY
|
-$1.655B
1775.77%
YoY
|
-$114.4M
-23.16%
YoY
|
-$565.2M
507.72%
YoY
|
$26.85M
-115.02%
YoY
|
-$88.21M
-10.96%
YoY
|
-$148.8M
-22.07%
YoY
|
-$93.00M
35.27%
YoY
|
-$178.8M
-65.09%
YoY
|
-$99.07M
-20.79%
YoY
|
-$191.0M
-7.23%
YoY
|
-$68.76M
-14.17%
YoY
|
-$512.3M
239.83%
YoY
|
-$125.1M
46.12%
YoY
|
-$205.9M
153.83%
YoY
|
-$80.11M
17.81%
YoY
|
-$150.7M
101.79%
YoY
|
| Cash From Financing Activities |
-$197.3M
-271.06%
YoY
|
-$881.3M
-583.64%
YoY
|
-$615.7M
-2049.19%
YoY
|
$71.46M
-113.76%
YoY
|
$115.4M
-130.84%
YoY
|
$182.2M
-124.43%
YoY
|
$31.59M
-105.23%
YoY
|
-$519.4M
357.17%
YoY
|
-$374.0M
2.17%
YoY
|
-$745.9M
583.52%
YoY
|
-$603.6M
181.77%
YoY
|
-$113.6M
-33.98%
YoY
|
-$366.0M
-15.04%
YoY
|
-$109.1M
-85.9%
YoY
|
-$214.2M
613.02%
YoY
|
-$172.1M
-48.36%
YoY
|
-$430.8M
-43.51%
YoY
|
-$774.0M
46.75%
YoY
|
-$30.04M
-66.88%
YoY
|
-$333.2M
-160.28%
YoY
|
| Net Change In Cash |
$138.3M
-112.56%
YoY
|
-$208.5M
-129.19%
YoY
|
-$274.5M
-387.58%
YoY
|
$448.3M
10556.33%
YoY
|
-$1.101B
-2864.43%
YoY
|
$714.3M
-324.93%
YoY
|
$95.46M
-240.63%
YoY
|
$4.207M
-96.39%
YoY
|
$39.83M
889.37%
YoY
|
-$317.6M
-204.06%
YoY
|
-$67.88M
-132.97%
YoY
|
$116.7M
-144.01%
YoY
|
$4.026M
-104.83%
YoY
|
$305.2M
-161.59%
YoY
|
$205.9M
-50.6%
YoY
|
-$265.1M
307.44%
YoY
|
-$83.28M
-69.78%
YoY
|
-$495.5M
4404.62%
YoY
|
$416.8M
25.05%
YoY
|
-$65.08M
-106.12%
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 |
$451.1M
2.95%
YoY
|
$871.9M
34.88%
YoY
|
$663.0M
5.4%
YoY
|
$486.6M
-2.04%
YoY
|
$438.2M
-12.72%
YoY
|
$646.4M
12.0%
YoY
|
$629.1M
0.05%
YoY
|
$496.7M
21.42%
YoY
|
$502.0M
7.01%
YoY
|
$577.2M
-4.64%
YoY
|
$628.7M
28.61%
YoY
|
$409.1M
-2.4%
YoY
|
$469.1M
-0.74%
YoY
|
$605.3M
24.97%
YoY
|
$488.9M
-7.23%
YoY
|
$419.2M
0.07%
YoY
|
$472.6M
-17.46%
YoY
|
$484.3M
-18.94%
YoY
|
$526.9M
7.1%
YoY
|
$418.9M
-28.37%
YoY
|
| Capital Expenditures |
$104.5M
4.84%
YoY
|
$86.50M
4.01%
YoY
|
$80.50M
-1.39%
YoY
|
$105.1M
15.31%
YoY
|
$99.69M
-2.79%
YoY
|
$83.16M
-2.59%
YoY
|
$81.64M
-23.71%
YoY
|
$91.14M
-10.21%
YoY
|
$102.6M
-4.37%
YoY
|
$85.37M
-8.5%
YoY
|
$107.0M
-203.91%
YoY
|
$101.5M
-199.67%
YoY
|
$107.2M
-220.61%
YoY
|
$93.31M
-210.68%
YoY
|
-$103.0M
35.81%
YoY
|
-$101.8M
20.36%
YoY
|
-$88.91M
5.47%
YoY
|
-$84.31M
50.55%
YoY
|
-$75.83M
-5.33%
YoY
|
-$84.61M
6.83%
YoY
|
| Free Cash Flow |
$346.6M
2.4%
YoY
|
$785.4M
39.44%
YoY
|
$582.5M
6.41%
YoY
|
$381.5M
-5.93%
YoY
|
$338.5M
-15.27%
YoY
|
$563.3M
14.53%
YoY
|
$547.4M
4.93%
YoY
|
$405.6M
31.85%
YoY
|
$399.5M
10.38%
YoY
|
$491.8M
-3.94%
YoY
|
$521.7M
-11.85%
YoY
|
$307.6M
-40.96%
YoY
|
$361.9M
-35.55%
YoY
|
$512.0M
-9.97%
YoY
|
$591.8M
-1.81%
YoY
|
$521.0M
3.48%
YoY
|
$561.5M
-14.52%
YoY
|
$568.6M
-12.99%
YoY
|
$602.8M
5.36%
YoY
|
$503.5M
-24.17%
YoY
|
Loading...