|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.283B
-48.7%
YoY
|
$2.501B
-5.19%
YoY
|
$2.638B
67.81%
YoY
|
$1.572B
7.89%
YoY
|
$1.457B
-149.47%
YoY
|
| Depreciation, Depletion And Amortization |
$1.136B
5.28%
YoY
|
$1.079B
8.12%
YoY
|
$998.0M
6.17%
YoY
|
$940.0M
3.98%
YoY
|
$904.0M
-14.56%
YoY
|
| Cash From Operating Activities |
$2.926B
-24.29%
YoY
|
$3.865B
11.77%
YoY
|
$3.458B
54.24%
YoY
|
$2.242B
17.32%
YoY
|
$1.911B
1.59%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.254B
-13.04%
YoY
|
$1.442B
4.57%
YoY
|
$1.379B
-236.4%
YoY
|
-$1.011B
26.53%
YoY
|
-$799.0M
9.75%
YoY
|
| Acquisitions |
$185.0M
585.19%
YoY
|
$27.00M
107.69%
YoY
|
$13.00M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$70.00M
-66.82%
YoY
|
$211.0M
85.09%
YoY
|
$114.0M
159.09%
YoY
|
$44.00M
-44.3%
YoY
|
$79.00M
79.55%
YoY
|
| Cash From Investing Activities |
-$1.325B
-19.89%
YoY
|
-$1.654B
-0.3%
YoY
|
-$1.659B
71.56%
YoY
|
-$967.0M
81.09%
YoY
|
-$534.0M
9.88%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.007B
0.2%
YoY
|
$1.005B
25.63%
YoY
|
$800.0M
-420.0%
YoY
|
-$250.0M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$389.0M
289.0%
YoY
|
$100.0M
-67.21%
YoY
|
$305.0M
-75.44%
YoY
|
$1.242B
77.43%
YoY
|
$700.0M
-57.68%
YoY
|
| Cash From Financing Activities |
-$1.987B
14.86%
YoY
|
-$1.730B
3.53%
YoY
|
-$1.671B
-7.06%
YoY
|
-$1.798B
114.56%
YoY
|
-$838.0M
-16.78%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.926B
-24.29%
YoY
|
$3.865B
11.77%
YoY
|
$3.458B
54.24%
YoY
|
$2.242B
17.32%
YoY
|
$1.911B
1.59%
YoY
|
| Cash From Investing Activities |
-$1.325B
-19.89%
YoY
|
-$1.654B
-0.3%
YoY
|
-$1.659B
71.56%
YoY
|
-$967.0M
81.09%
YoY
|
-$534.0M
9.88%
YoY
|
| Cash From Financing Activities |
-$1.987B
14.86%
YoY
|
-$1.730B
3.53%
YoY
|
-$1.671B
-7.06%
YoY
|
-$1.798B
114.56%
YoY
|
-$838.0M
-16.78%
YoY
|
| Net Change In Cash |
-$412.0M
-216.38%
YoY
|
$354.0M
-531.71%
YoY
|
-$82.00M
-84.32%
YoY
|
-$523.0M
-208.73%
YoY
|
$481.0M
63.05%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.926B
-24.29%
YoY
|
$3.865B
11.77%
YoY
|
$3.458B
54.24%
YoY
|
$2.242B
17.32%
YoY
|
$1.911B
1.59%
YoY
|
| Capital Expenditures |
$1.254B
-13.04%
YoY
|
$1.442B
4.57%
YoY
|
$1.379B
-236.4%
YoY
|
-$1.011B
26.53%
YoY
|
-$799.0M
9.75%
YoY
|
| Free Cash Flow |
$1.672B
-30.99%
YoY
|
$2.423B
16.55%
YoY
|
$2.079B
-36.09%
YoY
|
$3.253B
20.04%
YoY
|
$2.710B
3.87%
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 |
$461.0M
125.98%
YoY
|
$589.0M
-4.23%
YoY
|
$18.00M
-96.85%
YoY
|
$472.0M
-33.43%
YoY
|
$204.0M
-66.34%
YoY
|
$615.0M
-6.96%
YoY
|
$571.0M
-20.25%
YoY
|
$709.0M
16.23%
YoY
|
$606.0M
-6.91%
YoY
|
$661.0M
0.76%
YoY
|
$716.0M
31.62%
YoY
|
$610.0M
459.63%
YoY
|
$651.0M
147.53%
YoY
|
$656.0M
-20.39%
YoY
|
$544.0M
130.51%
YoY
|
$109.0M
-51.98%
YoY
|
$263.0M
54.71%
YoY
|
$824.0M
-450.64%
YoY
|
$236.0M
-1488.24%
YoY
|
| Depreciation, Depletion And Amortization |
$295.0M
6.5%
YoY
|
$290.0M
5.45%
YoY
|
$285.0M
5.56%
YoY
|
$284.0M
4.8%
YoY
|
$277.0M
5.32%
YoY
|
$275.0M
7.42%
YoY
|
$270.0M
5.47%
YoY
|
$271.0M
10.61%
YoY
|
$263.0M
9.13%
YoY
|
$256.0M
8.47%
YoY
|
$256.0M
9.4%
YoY
|
$245.0M
2.94%
YoY
|
$241.0M
3.88%
YoY
|
$236.0M
2.16%
YoY
|
$234.0M
4.46%
YoY
|
$238.0M
6.73%
YoY
|
$232.0M
2.65%
YoY
|
$231.0M
0.87%
YoY
|
$224.0M
-2.61%
YoY
|
| Cash From Operating Activities |
$273.0M
-27.59%
YoY
|
$1.165B
-19.99%
YoY
|
$488.0M
-41.97%
YoY
|
$896.0M
-17.11%
YoY
|
$377.0M
-22.59%
YoY
|
$1.456B
3.26%
YoY
|
$841.0M
-3.78%
YoY
|
$1.081B
2.76%
YoY
|
$487.0M
299.18%
YoY
|
$1.410B
21.24%
YoY
|
$874.0M
16.07%
YoY
|
$1.052B
179.79%
YoY
|
$122.0M
-344.0%
YoY
|
$1.163B
70.53%
YoY
|
$753.0M
22.04%
YoY
|
$376.0M
-8.07%
YoY
|
-$50.00M
-124.63%
YoY
|
$682.0M
6.9%
YoY
|
$617.0M
46.9%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$192.0M
-36.42%
YoY
|
$337.0M
-20.89%
YoY
|
$261.0M
-23.01%
YoY
|
$354.0M
2.02%
YoY
|
$302.0M
-8.48%
YoY
|
$426.0M
6.77%
YoY
|
$339.0M
-17.11%
YoY
|
$347.0M
14.52%
YoY
|
$330.0M
23.13%
YoY
|
$399.0M
-214.0%
YoY
|
$409.0M
-262.95%
YoY
|
$303.0M
-237.1%
YoY
|
$268.0M
-241.8%
YoY
|
-$350.0M
10.76%
YoY
|
-$251.0M
33.51%
YoY
|
-$221.0M
15.71%
YoY
|
-$189.0M
81.73%
YoY
|
-$316.0M
44.95%
YoY
|
-$188.0M
21.29%
YoY
|
| Acquisitions |
$97.00M
-16.38%
YoY
|
N/A
|
N/A
|
N/A
|
$116.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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 |
$21.00M
40.0%
YoY
|
$138.0M
-866.67%
YoY
|
$175.0M
-280.41%
YoY
|
$98.00M
-313.04%
YoY
|
$15.00M
-129.41%
YoY
|
-$18.00M
-86.76%
YoY
|
-$97.00M
410.53%
YoY
|
-$46.00M
-53.06%
YoY
|
-$51.00M
-175.0%
YoY
|
-$136.0M
248.72%
YoY
|
-$19.00M
-190.48%
YoY
|
-$98.00M
-450.0%
YoY
|
$68.00M
209.09%
YoY
|
-$39.00M
-143.33%
YoY
|
$21.00M
-79.21%
YoY
|
$28.00M
-12.5%
YoY
|
$22.00M
37.5%
YoY
|
$90.00M
18.42%
YoY
|
$101.0M
9.78%
YoY
|
| Cash From Investing Activities |
-$243.0M
-69.01%
YoY
|
-$199.0M
-55.18%
YoY
|
-$86.00M
-80.28%
YoY
|
-$256.0M
-34.86%
YoY
|
-$784.0M
105.77%
YoY
|
-$444.0M
-17.01%
YoY
|
-$436.0M
1.87%
YoY
|
-$393.0M
-2.0%
YoY
|
-$381.0M
29.15%
YoY
|
-$535.0M
37.53%
YoY
|
-$428.0M
86.09%
YoY
|
-$401.0M
107.77%
YoY
|
-$295.0M
90.32%
YoY
|
-$389.0M
72.12%
YoY
|
-$230.0M
164.37%
YoY
|
-$193.0M
21.38%
YoY
|
-$155.0M
150.0%
YoY
|
-$226.0M
59.15%
YoY
|
-$87.00M
38.1%
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 |
$100.0M
-60.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$250.0M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$250.0M
150.0%
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
|
| 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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$640.0M
240.43%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$237.0M
-41.63%
YoY
|
-$771.0M
41.47%
YoY
|
-$405.0M
16.71%
YoY
|
-$405.0M
-2.64%
YoY
|
-$406.0M
-3.79%
YoY
|
-$545.0M
0.18%
YoY
|
-$347.0M
-28.16%
YoY
|
-$416.0M
5.32%
YoY
|
-$422.0M
69.48%
YoY
|
-$544.0M
58.6%
YoY
|
-$483.0M
-32.16%
YoY
|
-$395.0M
426.67%
YoY
|
-$249.0M
-62.72%
YoY
|
-$343.0M
1125.0%
YoY
|
-$712.0M
31.37%
YoY
|
-$75.00M
66.67%
YoY
|
-$668.0M
199.55%
YoY
|
-$28.00M
-20.0%
YoY
|
-$542.0M
1448.57%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$273.0M
-27.59%
YoY
|
$1.165B
-19.99%
YoY
|
$488.0M
-41.97%
YoY
|
$896.0M
-17.11%
YoY
|
$377.0M
-22.59%
YoY
|
$1.456B
3.26%
YoY
|
$841.0M
-3.78%
YoY
|
$1.081B
2.76%
YoY
|
$487.0M
299.18%
YoY
|
$1.410B
21.24%
YoY
|
$874.0M
16.07%
YoY
|
$1.052B
179.79%
YoY
|
$122.0M
-344.0%
YoY
|
$1.163B
70.53%
YoY
|
$753.0M
22.04%
YoY
|
$376.0M
-8.07%
YoY
|
-$50.00M
-124.63%
YoY
|
$682.0M
6.9%
YoY
|
$617.0M
46.9%
YoY
|
| Cash From Investing Activities |
-$243.0M
-69.01%
YoY
|
-$199.0M
-55.18%
YoY
|
-$86.00M
-80.28%
YoY
|
-$256.0M
-34.86%
YoY
|
-$784.0M
105.77%
YoY
|
-$444.0M
-17.01%
YoY
|
-$436.0M
1.87%
YoY
|
-$393.0M
-2.0%
YoY
|
-$381.0M
29.15%
YoY
|
-$535.0M
37.53%
YoY
|
-$428.0M
86.09%
YoY
|
-$401.0M
107.77%
YoY
|
-$295.0M
90.32%
YoY
|
-$389.0M
72.12%
YoY
|
-$230.0M
164.37%
YoY
|
-$193.0M
21.38%
YoY
|
-$155.0M
150.0%
YoY
|
-$226.0M
59.15%
YoY
|
-$87.00M
38.1%
YoY
|
| Cash From Financing Activities |
-$237.0M
-41.63%
YoY
|
-$771.0M
41.47%
YoY
|
-$405.0M
16.71%
YoY
|
-$405.0M
-2.64%
YoY
|
-$406.0M
-3.79%
YoY
|
-$545.0M
0.18%
YoY
|
-$347.0M
-28.16%
YoY
|
-$416.0M
5.32%
YoY
|
-$422.0M
69.48%
YoY
|
-$544.0M
58.6%
YoY
|
-$483.0M
-32.16%
YoY
|
-$395.0M
426.67%
YoY
|
-$249.0M
-62.72%
YoY
|
-$343.0M
1125.0%
YoY
|
-$712.0M
31.37%
YoY
|
-$75.00M
66.67%
YoY
|
-$668.0M
199.55%
YoY
|
-$28.00M
-20.0%
YoY
|
-$542.0M
1448.57%
YoY
|
| Net Change In Cash |
-$203.0M
-75.06%
YoY
|
$195.0M
-58.24%
YoY
|
-$3.000M
-105.17%
YoY
|
$235.0M
-13.6%
YoY
|
-$814.0M
157.59%
YoY
|
$467.0M
41.09%
YoY
|
$58.00M
-256.76%
YoY
|
$272.0M
6.25%
YoY
|
-$316.0M
-32.33%
YoY
|
$331.0M
-23.2%
YoY
|
-$37.00M
-80.42%
YoY
|
$256.0M
137.04%
YoY
|
-$467.0M
-47.53%
YoY
|
$431.0M
0.7%
YoY
|
-$189.0M
1475.0%
YoY
|
$108.0M
-47.32%
YoY
|
-$890.0M
660.68%
YoY
|
$428.0M
-7.16%
YoY
|
-$12.00M
-103.73%
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 |
$273.0M
-27.59%
YoY
|
$1.165B
-19.99%
YoY
|
$488.0M
-41.97%
YoY
|
$896.0M
-17.11%
YoY
|
$377.0M
-22.59%
YoY
|
$1.456B
3.26%
YoY
|
$841.0M
-3.78%
YoY
|
$1.081B
2.76%
YoY
|
$487.0M
299.18%
YoY
|
$1.410B
21.24%
YoY
|
$874.0M
16.07%
YoY
|
$1.052B
179.79%
YoY
|
$122.0M
-344.0%
YoY
|
$1.163B
70.53%
YoY
|
$753.0M
22.04%
YoY
|
$376.0M
-8.07%
YoY
|
-$50.00M
-124.63%
YoY
|
$682.0M
6.9%
YoY
|
$617.0M
46.9%
YoY
|
| Capital Expenditures |
$192.0M
-36.42%
YoY
|
$337.0M
-20.89%
YoY
|
$261.0M
-23.01%
YoY
|
$354.0M
2.02%
YoY
|
$302.0M
-8.48%
YoY
|
$426.0M
6.77%
YoY
|
$339.0M
-17.11%
YoY
|
$347.0M
14.52%
YoY
|
$330.0M
23.13%
YoY
|
$399.0M
-214.0%
YoY
|
$409.0M
-262.95%
YoY
|
$303.0M
-237.1%
YoY
|
$268.0M
-241.8%
YoY
|
-$350.0M
10.76%
YoY
|
-$251.0M
33.51%
YoY
|
-$221.0M
15.71%
YoY
|
-$189.0M
81.73%
YoY
|
-$316.0M
44.95%
YoY
|
-$188.0M
21.29%
YoY
|
| Free Cash Flow |
$81.00M
8.0%
YoY
|
$828.0M
-19.61%
YoY
|
$227.0M
-54.78%
YoY
|
$542.0M
-26.16%
YoY
|
$75.00M
-52.23%
YoY
|
$1.030B
1.88%
YoY
|
$502.0M
7.96%
YoY
|
$734.0M
-2.0%
YoY
|
$157.0M
-207.53%
YoY
|
$1.011B
-33.18%
YoY
|
$465.0M
-53.69%
YoY
|
$749.0M
25.46%
YoY
|
-$146.0M
-205.04%
YoY
|
$1.513B
51.6%
YoY
|
$1.004B
24.72%
YoY
|
$597.0M
-0.5%
YoY
|
$139.0M
-54.72%
YoY
|
$998.0M
16.59%
YoY
|
$805.0M
40.0%
YoY
|
Loading...