|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.596B
215.42%
YoY
|
$506.0M
-12.91%
YoY
|
$581.0M
-55.85%
YoY
|
$1.316B
-30.95%
YoY
|
$1.906B
272.27%
YoY
|
| Depreciation, Depletion And Amortization |
$1.237B
0.65%
YoY
|
$1.229B
-10.23%
YoY
|
$1.369B
-5.72%
YoY
|
$1.452B
7.4%
YoY
|
$1.352B
-3.36%
YoY
|
| Cash From Operating Activities |
$2.695B
38.99%
YoY
|
$1.939B
-3.29%
YoY
|
$2.005B
-23.33%
YoY
|
$2.615B
-23.36%
YoY
|
$3.412B
56.51%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.282B
32.85%
YoY
|
$965.0M
-30.58%
YoY
|
$1.390B
-186.66%
YoY
|
-$1.604B
-2.02%
YoY
|
-$1.637B
18.88%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$20.00M
-50.0%
YoY
|
$40.00M
-89.74%
YoY
|
$390.0M
56.63%
YoY
|
$249.0M
369.81%
YoY
|
$53.00M
-215.22%
YoY
|
| Cash From Investing Activities |
-$1.243B
67.07%
YoY
|
-$744.0M
-25.6%
YoY
|
-$1.000B
-26.2%
YoY
|
-$1.355B
-4.51%
YoY
|
-$1.419B
8.32%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$163.0M
-1.21%
YoY
|
$165.0M
-135.48%
YoY
|
-$465.0M
-32.41%
YoY
|
-$688.0M
-351.09%
YoY
|
$274.0M
160.95%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
N/A
|
$716.0M
491.74%
YoY
|
| Cash From Financing Activities |
-$1.672B
43.64%
YoY
|
-$1.164B
31.82%
YoY
|
-$883.0M
-46.45%
YoY
|
-$1.649B
-32.75%
YoY
|
-$2.452B
236.35%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.695B
38.99%
YoY
|
$1.939B
-3.29%
YoY
|
$2.005B
-23.33%
YoY
|
$2.615B
-23.36%
YoY
|
$3.412B
56.51%
YoY
|
| Cash From Investing Activities |
-$1.243B
67.07%
YoY
|
-$744.0M
-25.6%
YoY
|
-$1.000B
-26.2%
YoY
|
-$1.355B
-4.51%
YoY
|
-$1.419B
8.32%
YoY
|
| Cash From Financing Activities |
-$1.672B
43.64%
YoY
|
-$1.164B
31.82%
YoY
|
-$883.0M
-46.45%
YoY
|
-$1.649B
-32.75%
YoY
|
-$2.452B
236.35%
YoY
|
| Net Change In Cash |
-$202.0M
1736.36%
YoY
|
-$11.00M
-109.02%
YoY
|
$122.0M
-131.36%
YoY
|
-$389.0M
-25.76%
YoY
|
-$524.0M
-320.17%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.695B
38.99%
YoY
|
$1.939B
-3.29%
YoY
|
$2.005B
-23.33%
YoY
|
$2.615B
-23.36%
YoY
|
$3.412B
56.51%
YoY
|
| Capital Expenditures |
$1.282B
32.85%
YoY
|
$965.0M
-30.58%
YoY
|
$1.390B
-186.66%
YoY
|
-$1.604B
-2.02%
YoY
|
-$1.637B
18.88%
YoY
|
| Free Cash Flow |
$1.413B
45.07%
YoY
|
$974.0M
58.37%
YoY
|
$615.0M
-85.42%
YoY
|
$4.219B
-16.44%
YoY
|
$5.049B
41.95%
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 |
$371.0M
136.31%
YoY
|
$540.0M
74.19%
YoY
|
$430.0M
-467.52%
YoY
|
$469.0M
350.96%
YoY
|
$157.0M
-24.88%
YoY
|
$310.0M
-875.0%
YoY
|
-$117.0M
-171.34%
YoY
|
$104.0M
-62.99%
YoY
|
$209.0M
18.75%
YoY
|
-$40.00M
11.11%
YoY
|
$164.0M
-21.15%
YoY
|
$281.0M
-50.09%
YoY
|
$176.0M
-69.71%
YoY
|
-$36.00M
-107.39%
YoY
|
$208.0M
-43.94%
YoY
|
$563.0M
25.39%
YoY
|
$581.0M
-3.01%
YoY
|
$487.0M
93.25%
YoY
|
$371.0M
-13.11%
YoY
|
| Depreciation, Depletion And Amortization |
$334.0M
14.78%
YoY
|
$351.0M
4.78%
YoY
|
$337.0M
-1.17%
YoY
|
$340.0M
0.89%
YoY
|
$291.0M
-13.65%
YoY
|
$335.0M
-2.9%
YoY
|
$341.0M
0.29%
YoY
|
$337.0M
-1.75%
YoY
|
$337.0M
8.71%
YoY
|
$345.0M
-0.29%
YoY
|
$340.0M
-5.03%
YoY
|
$343.0M
-8.53%
YoY
|
$310.0M
-9.36%
YoY
|
$346.0M
-8.71%
YoY
|
$358.0M
-3.5%
YoY
|
$375.0M
1.63%
YoY
|
$342.0M
3.64%
YoY
|
$379.0M
-3.32%
YoY
|
$371.0M
-5.84%
YoY
|
| Cash From Operating Activities |
$362.0M
139.74%
YoY
|
$1.052B
68.86%
YoY
|
$784.0M
12.16%
YoY
|
$708.0M
35.89%
YoY
|
$151.0M
57.29%
YoY
|
$623.0M
-12.62%
YoY
|
$699.0M
-3.19%
YoY
|
$521.0M
-15.83%
YoY
|
$96.00M
-295.92%
YoY
|
$713.0M
15.56%
YoY
|
$722.0M
2.27%
YoY
|
$619.0M
-18.34%
YoY
|
-$49.00M
-109.18%
YoY
|
$617.0M
-39.69%
YoY
|
$706.0M
-21.12%
YoY
|
$758.0M
-1.69%
YoY
|
$534.0M
-26.14%
YoY
|
$1.023B
32.17%
YoY
|
$895.0M
47.2%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$332.0M
59.62%
YoY
|
$432.0M
70.08%
YoY
|
$334.0M
53.92%
YoY
|
$308.0M
27.27%
YoY
|
$208.0M
-17.46%
YoY
|
$254.0M
-8.96%
YoY
|
$217.0M
-36.36%
YoY
|
$242.0M
-37.63%
YoY
|
$252.0M
-34.03%
YoY
|
$279.0M
-169.23%
YoY
|
$341.0M
-173.33%
YoY
|
$388.0M
-209.92%
YoY
|
$382.0M
-199.74%
YoY
|
-$403.0M
-35.31%
YoY
|
-$465.0M
15.96%
YoY
|
-$353.0M
8.95%
YoY
|
-$383.0M
32.53%
YoY
|
-$623.0M
59.34%
YoY
|
-$401.0M
162.09%
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 |
$29.00M
123.08%
YoY
|
-$46.00M
-197.87%
YoY
|
$35.00M
94.44%
YoY
|
$7.000M
-92.05%
YoY
|
$13.00M
-80.88%
YoY
|
$47.00M
-4.08%
YoY
|
$18.00M
-79.07%
YoY
|
$88.00M
-12.87%
YoY
|
$68.00M
-1233.33%
YoY
|
$49.00M
188.24%
YoY
|
$86.00M
36.51%
YoY
|
$101.0M
57.81%
YoY
|
-$6.000M
-166.67%
YoY
|
$17.00M
142.86%
YoY
|
$63.00M
384.62%
YoY
|
$64.00M
-67.51%
YoY
|
$9.000M
-55.0%
YoY
|
$7.000M
-46.15%
YoY
|
$13.00M
160.0%
YoY
|
| Cash From Investing Activities |
-$203.0M
23.03%
YoY
|
-$478.0M
130.92%
YoY
|
-$299.0M
50.25%
YoY
|
-$301.0M
95.45%
YoY
|
-$165.0M
-10.33%
YoY
|
-$207.0M
-10.0%
YoY
|
-$199.0M
-21.96%
YoY
|
-$154.0M
-46.34%
YoY
|
-$184.0M
-19.3%
YoY
|
-$230.0M
-40.41%
YoY
|
-$255.0M
-36.57%
YoY
|
-$287.0M
-0.69%
YoY
|
-$228.0M
-17.99%
YoY
|
-$386.0M
-37.34%
YoY
|
-$402.0M
3.61%
YoY
|
-$289.0M
127.56%
YoY
|
-$278.0M
-3.47%
YoY
|
-$616.0M
62.96%
YoY
|
-$388.0M
162.16%
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 |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$100.0M
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$149.0M
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
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$59.00M
-114.64%
YoY
|
-$652.0M
196.36%
YoY
|
-$324.0M
-2.41%
YoY
|
-$293.0M
-3.62%
YoY
|
-$403.0M
30.84%
YoY
|
-$220.0M
-39.39%
YoY
|
-$332.0M
-6.74%
YoY
|
-$304.0M
-461.9%
YoY
|
-$308.0M
24.19%
YoY
|
-$363.0M
65.75%
YoY
|
-$356.0M
41.27%
YoY
|
$84.00M
-110.46%
YoY
|
-$248.0M
-33.87%
YoY
|
-$219.0M
-52.6%
YoY
|
-$252.0M
-58.07%
YoY
|
-$803.0M
-33.03%
YoY
|
-$375.0M
97.37%
YoY
|
-$462.0M
47.13%
YoY
|
-$601.0M
320.28%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$362.0M
139.74%
YoY
|
$1.052B
68.86%
YoY
|
$784.0M
12.16%
YoY
|
$708.0M
35.89%
YoY
|
$151.0M
57.29%
YoY
|
$623.0M
-12.62%
YoY
|
$699.0M
-3.19%
YoY
|
$521.0M
-15.83%
YoY
|
$96.00M
-295.92%
YoY
|
$713.0M
15.56%
YoY
|
$722.0M
2.27%
YoY
|
$619.0M
-18.34%
YoY
|
-$49.00M
-109.18%
YoY
|
$617.0M
-39.69%
YoY
|
$706.0M
-21.12%
YoY
|
$758.0M
-1.69%
YoY
|
$534.0M
-26.14%
YoY
|
$1.023B
32.17%
YoY
|
$895.0M
47.2%
YoY
|
| Cash From Investing Activities |
-$203.0M
23.03%
YoY
|
-$478.0M
130.92%
YoY
|
-$299.0M
50.25%
YoY
|
-$301.0M
95.45%
YoY
|
-$165.0M
-10.33%
YoY
|
-$207.0M
-10.0%
YoY
|
-$199.0M
-21.96%
YoY
|
-$154.0M
-46.34%
YoY
|
-$184.0M
-19.3%
YoY
|
-$230.0M
-40.41%
YoY
|
-$255.0M
-36.57%
YoY
|
-$287.0M
-0.69%
YoY
|
-$228.0M
-17.99%
YoY
|
-$386.0M
-37.34%
YoY
|
-$402.0M
3.61%
YoY
|
-$289.0M
127.56%
YoY
|
-$278.0M
-3.47%
YoY
|
-$616.0M
62.96%
YoY
|
-$388.0M
162.16%
YoY
|
| Cash From Financing Activities |
$59.00M
-114.64%
YoY
|
-$652.0M
196.36%
YoY
|
-$324.0M
-2.41%
YoY
|
-$293.0M
-3.62%
YoY
|
-$403.0M
30.84%
YoY
|
-$220.0M
-39.39%
YoY
|
-$332.0M
-6.74%
YoY
|
-$304.0M
-461.9%
YoY
|
-$308.0M
24.19%
YoY
|
-$363.0M
65.75%
YoY
|
-$356.0M
41.27%
YoY
|
$84.00M
-110.46%
YoY
|
-$248.0M
-33.87%
YoY
|
-$219.0M
-52.6%
YoY
|
-$252.0M
-58.07%
YoY
|
-$803.0M
-33.03%
YoY
|
-$375.0M
97.37%
YoY
|
-$462.0M
47.13%
YoY
|
-$601.0M
320.28%
YoY
|
| Net Change In Cash |
$213.0M
-152.08%
YoY
|
-$78.00M
-139.8%
YoY
|
$161.0M
-4.17%
YoY
|
$114.0M
80.95%
YoY
|
-$409.0M
3.28%
YoY
|
$196.0M
63.33%
YoY
|
$168.0M
51.35%
YoY
|
$63.00M
-84.86%
YoY
|
-$396.0M
-24.57%
YoY
|
$120.0M
900.0%
YoY
|
$111.0M
113.46%
YoY
|
$416.0M
-224.55%
YoY
|
-$525.0M
297.73%
YoY
|
$12.00M
-121.82%
YoY
|
$52.00M
-155.32%
YoY
|
-$334.0M
-39.82%
YoY
|
-$132.0M
-167.35%
YoY
|
-$55.00M
-167.07%
YoY
|
-$94.00M
-129.65%
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 |
$362.0M
139.74%
YoY
|
$1.052B
68.86%
YoY
|
$784.0M
12.16%
YoY
|
$708.0M
35.89%
YoY
|
$151.0M
57.29%
YoY
|
$623.0M
-12.62%
YoY
|
$699.0M
-3.19%
YoY
|
$521.0M
-15.83%
YoY
|
$96.00M
-295.92%
YoY
|
$713.0M
15.56%
YoY
|
$722.0M
2.27%
YoY
|
$619.0M
-18.34%
YoY
|
-$49.00M
-109.18%
YoY
|
$617.0M
-39.69%
YoY
|
$706.0M
-21.12%
YoY
|
$758.0M
-1.69%
YoY
|
$534.0M
-26.14%
YoY
|
$1.023B
32.17%
YoY
|
$895.0M
47.2%
YoY
|
| Capital Expenditures |
$332.0M
59.62%
YoY
|
$432.0M
70.08%
YoY
|
$334.0M
53.92%
YoY
|
$308.0M
27.27%
YoY
|
$208.0M
-17.46%
YoY
|
$254.0M
-8.96%
YoY
|
$217.0M
-36.36%
YoY
|
$242.0M
-37.63%
YoY
|
$252.0M
-34.03%
YoY
|
$279.0M
-169.23%
YoY
|
$341.0M
-173.33%
YoY
|
$388.0M
-209.92%
YoY
|
$382.0M
-199.74%
YoY
|
-$403.0M
-35.31%
YoY
|
-$465.0M
15.96%
YoY
|
-$353.0M
8.95%
YoY
|
-$383.0M
32.53%
YoY
|
-$623.0M
59.34%
YoY
|
-$401.0M
162.09%
YoY
|
| Free Cash Flow |
$30.00M
-152.63%
YoY
|
$620.0M
68.02%
YoY
|
$450.0M
-6.64%
YoY
|
$400.0M
43.37%
YoY
|
-$57.00M
-63.46%
YoY
|
$369.0M
-14.98%
YoY
|
$482.0M
26.51%
YoY
|
$279.0M
20.78%
YoY
|
-$156.0M
-63.81%
YoY
|
$434.0M
-57.45%
YoY
|
$381.0M
-67.46%
YoY
|
$231.0M
-79.21%
YoY
|
-$431.0M
-147.0%
YoY
|
$1.020B
-38.03%
YoY
|
$1.171B
-9.65%
YoY
|
$1.111B
1.46%
YoY
|
$917.0M
-9.39%
YoY
|
$1.646B
41.29%
YoY
|
$1.296B
70.3%
YoY
|
Loading...