|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$3.836B
23.3%
YoY
|
$3.111B
25.29%
YoY
|
$2.483B
38.41%
YoY
|
$1.794B
-24.14%
YoY
|
$2.365B
36.15%
YoY
|
| Depreciation, Depletion And Amortization |
$2.516B
10.25%
YoY
|
$2.282B
3114.08%
YoY
|
$71.00M
0.0%
YoY
|
$71.00M
-95.77%
YoY
|
$1.680B
-1.52%
YoY
|
| Cash From Operating Activities |
$5.922B
0.22%
YoY
|
$5.909B
40.02%
YoY
|
$4.220B
5.29%
YoY
|
$4.008B
-2.08%
YoY
|
$4.093B
5.73%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$169.0M
16.55%
YoY
|
$145.0M
-32.56%
YoY
|
$215.0M
22.86%
YoY
|
$175.0M
31.58%
YoY
|
$133.0M
16.67%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$89.00M
1171.43%
YoY
|
$7.000M
-66.67%
YoY
|
$21.00M
-625.0%
YoY
|
-$4.000M
-102.37%
YoY
|
$169.0M
16800.0%
YoY
|
| Cash From Investing Activities |
-$3.758B
-0.27%
YoY
|
-$3.768B
55.0%
YoY
|
-$2.431B
90.37%
YoY
|
-$1.277B
-48.22%
YoY
|
-$2.466B
19.36%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.615B
6.67%
YoY
|
$1.514B
8.14%
YoY
|
$1.400B
-9.68%
YoY
|
$1.550B
-8.93%
YoY
|
$1.702B
1034.67%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$2.235B
7.66%
YoY
|
-$2.076B
6.63%
YoY
|
-$1.947B
-28.15%
YoY
|
-$2.710B
71.41%
YoY
|
-$1.581B
-11.08%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$5.922B
0.22%
YoY
|
$5.909B
40.02%
YoY
|
$4.220B
5.29%
YoY
|
$4.008B
-2.08%
YoY
|
$4.093B
5.73%
YoY
|
| Cash From Investing Activities |
-$3.758B
-0.27%
YoY
|
-$3.768B
55.0%
YoY
|
-$2.431B
90.37%
YoY
|
-$1.277B
-48.22%
YoY
|
-$2.466B
19.36%
YoY
|
| Cash From Financing Activities |
-$2.235B
7.66%
YoY
|
-$2.076B
6.63%
YoY
|
-$1.947B
-28.15%
YoY
|
-$2.710B
71.41%
YoY
|
-$1.581B
-11.08%
YoY
|
| Net Change In Cash |
-$57.00M
-226.67%
YoY
|
$45.00M
-129.03%
YoY
|
-$155.0M
-2314.29%
YoY
|
$7.000M
-92.86%
YoY
|
$98.00M
-526.09%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$5.922B
0.22%
YoY
|
$5.909B
40.02%
YoY
|
$4.220B
5.29%
YoY
|
$4.008B
-2.08%
YoY
|
$4.093B
5.73%
YoY
|
| Capital Expenditures |
$169.0M
16.55%
YoY
|
$145.0M
-32.56%
YoY
|
$215.0M
22.86%
YoY
|
$175.0M
31.58%
YoY
|
$133.0M
16.67%
YoY
|
| Free Cash Flow |
$5.753B
-0.19%
YoY
|
$5.764B
43.92%
YoY
|
$4.005B
4.49%
YoY
|
$3.833B
-3.21%
YoY
|
$3.960B
5.4%
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 |
$856.0M
35.87%
YoY
|
$1.126B
32.78%
YoY
|
$1.080B
40.81%
YoY
|
$995.0M
34.82%
YoY
|
$630.0M
-15.78%
YoY
|
$848.0M
10.7%
YoY
|
$767.0M
17.82%
YoY
|
$738.0M
36.16%
YoY
|
$748.0M
39.81%
YoY
|
$766.0M
31.16%
YoY
|
$651.0M
92.04%
YoY
|
$542.0M
22.62%
YoY
|
$535.0M
20.22%
YoY
|
$584.0M
-19.89%
YoY
|
$339.0M
-29.67%
YoY
|
$442.0M
-51.16%
YoY
|
$445.0M
78.71%
YoY
|
$729.0M
35.75%
YoY
|
$482.0M
5.01%
YoY
|
| Depreciation, Depletion And Amortization |
$656.0M
8.07%
YoY
|
$780.0M
15.56%
YoY
|
$639.0M
9.23%
YoY
|
$625.0M
11.41%
YoY
|
$607.0M
-9.67%
YoY
|
$675.0M
3650.0%
YoY
|
$585.0M
13.15%
YoY
|
$561.0M
-11.09%
YoY
|
$672.0M
36.86%
YoY
|
$18.00M
0.0%
YoY
|
$517.0M
10.71%
YoY
|
$631.0M
39.29%
YoY
|
$491.0M
11.59%
YoY
|
$18.00M
-96.96%
YoY
|
$467.0M
11.46%
YoY
|
$453.0M
8.63%
YoY
|
$440.0M
5.77%
YoY
|
$593.0M
4.04%
YoY
|
$419.0M
-0.48%
YoY
|
| Cash From Operating Activities |
$1.045B
6.09%
YoY
|
$1.808B
-3.52%
YoY
|
$1.838B
9.54%
YoY
|
$1.291B
2.46%
YoY
|
$985.0M
-10.21%
YoY
|
$1.874B
15.18%
YoY
|
$1.678B
-5.25%
YoY
|
$1.260B
-2671.43%
YoY
|
$1.097B
25.95%
YoY
|
$1.627B
50.09%
YoY
|
$1.771B
16.44%
YoY
|
-$49.00M
-105.03%
YoY
|
$871.0M
103.03%
YoY
|
$1.084B
-15.11%
YoY
|
$1.521B
17.54%
YoY
|
$974.0M
18.78%
YoY
|
$429.0M
-43.48%
YoY
|
$1.277B
5.02%
YoY
|
$1.294B
-2.71%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$31.00M
-18.42%
YoY
|
$46.00M
-276.92%
YoY
|
$45.00M
-25.0%
YoY
|
$40.00M
-34.43%
YoY
|
$38.00M
-24.0%
YoY
|
-$26.00M
-140.63%
YoY
|
$60.00M
15.38%
YoY
|
$61.00M
22.0%
YoY
|
$50.00M
2.04%
YoY
|
$64.00M
20.75%
YoY
|
$52.00M
-215.56%
YoY
|
$50.00M
-208.7%
YoY
|
$49.00M
58.06%
YoY
|
$53.00M
-229.27%
YoY
|
-$45.00M
0.0%
YoY
|
-$46.00M
91.67%
YoY
|
$31.00M
34.78%
YoY
|
-$41.00M
13.89%
YoY
|
-$45.00M
66.67%
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 |
$25.00M
4.17%
YoY
|
-$1.253B
-9.33%
YoY
|
-$1.270B
23.42%
YoY
|
-$703.0M
-14.99%
YoY
|
$24.00M
-106.23%
YoY
|
-$1.382B
25.52%
YoY
|
-$1.029B
-18.78%
YoY
|
-$827.0M
-250.64%
YoY
|
-$385.0M
-5600.0%
YoY
|
-$1.101B
112.14%
YoY
|
-$1.267B
21.01%
YoY
|
$549.0M
78.83%
YoY
|
$7.000M
-450.0%
YoY
|
-$519.0M
-23.34%
YoY
|
-$1.047B
-6.85%
YoY
|
$307.0M
-392.38%
YoY
|
-$2.000M
-133.33%
YoY
|
-$677.0M
-33.82%
YoY
|
-$1.124B
-5.94%
YoY
|
| Cash From Investing Activities |
-$332.0M
-17.21%
YoY
|
-$1.299B
-4.2%
YoY
|
-$1.315B
20.75%
YoY
|
-$743.0M
-16.33%
YoY
|
-$401.0M
-7.82%
YoY
|
-$1.356B
16.39%
YoY
|
-$1.089B
-17.44%
YoY
|
-$888.0M
-277.96%
YoY
|
-$435.0M
-2.47%
YoY
|
-$1.165B
103.67%
YoY
|
-$1.319B
20.79%
YoY
|
$499.0M
91.19%
YoY
|
-$446.0M
-453.97%
YoY
|
-$572.0M
-20.33%
YoY
|
-$1.092B
-6.59%
YoY
|
$261.0M
-302.33%
YoY
|
$126.0M
-128.0%
YoY
|
-$718.0M
-32.2%
YoY
|
-$1.169B
-4.34%
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 |
$450.0M
12.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$400.0M
14.29%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$350.0M
0.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$350.0M
-12.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$400.0M
225.2%
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$663.0M
9.05%
YoY
|
-$540.0M
-1.28%
YoY
|
-$544.0M
4.62%
YoY
|
-$543.0M
13.13%
YoY
|
-$608.0M
14.93%
YoY
|
-$547.0M
20.48%
YoY
|
-$520.0M
6.34%
YoY
|
-$480.0M
4.58%
YoY
|
-$529.0M
-2.94%
YoY
|
-$454.0M
-0.66%
YoY
|
-$489.0M
1.88%
YoY
|
-$459.0M
-61.33%
YoY
|
-$545.0M
-7.0%
YoY
|
-$457.0M
-26.05%
YoY
|
-$480.0M
1500.0%
YoY
|
-$1.187B
77.96%
YoY
|
-$586.0M
120.3%
YoY
|
-$618.0M
210.55%
YoY
|
-$30.00M
-88.1%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$1.045B
6.09%
YoY
|
$1.808B
-3.52%
YoY
|
$1.838B
9.54%
YoY
|
$1.291B
2.46%
YoY
|
$985.0M
-10.21%
YoY
|
$1.874B
15.18%
YoY
|
$1.678B
-5.25%
YoY
|
$1.260B
-2671.43%
YoY
|
$1.097B
25.95%
YoY
|
$1.627B
50.09%
YoY
|
$1.771B
16.44%
YoY
|
-$49.00M
-105.03%
YoY
|
$871.0M
103.03%
YoY
|
$1.084B
-15.11%
YoY
|
$1.521B
17.54%
YoY
|
$974.0M
18.78%
YoY
|
$429.0M
-43.48%
YoY
|
$1.277B
5.02%
YoY
|
$1.294B
-2.71%
YoY
|
| Cash From Investing Activities |
-$332.0M
-17.21%
YoY
|
-$1.299B
-4.2%
YoY
|
-$1.315B
20.75%
YoY
|
-$743.0M
-16.33%
YoY
|
-$401.0M
-7.82%
YoY
|
-$1.356B
16.39%
YoY
|
-$1.089B
-17.44%
YoY
|
-$888.0M
-277.96%
YoY
|
-$435.0M
-2.47%
YoY
|
-$1.165B
103.67%
YoY
|
-$1.319B
20.79%
YoY
|
$499.0M
91.19%
YoY
|
-$446.0M
-453.97%
YoY
|
-$572.0M
-20.33%
YoY
|
-$1.092B
-6.59%
YoY
|
$261.0M
-302.33%
YoY
|
$126.0M
-128.0%
YoY
|
-$718.0M
-32.2%
YoY
|
-$1.169B
-4.34%
YoY
|
| Cash From Financing Activities |
-$663.0M
9.05%
YoY
|
-$540.0M
-1.28%
YoY
|
-$544.0M
4.62%
YoY
|
-$543.0M
13.13%
YoY
|
-$608.0M
14.93%
YoY
|
-$547.0M
20.48%
YoY
|
-$520.0M
6.34%
YoY
|
-$480.0M
4.58%
YoY
|
-$529.0M
-2.94%
YoY
|
-$454.0M
-0.66%
YoY
|
-$489.0M
1.88%
YoY
|
-$459.0M
-61.33%
YoY
|
-$545.0M
-7.0%
YoY
|
-$457.0M
-26.05%
YoY
|
-$480.0M
1500.0%
YoY
|
-$1.187B
77.96%
YoY
|
-$586.0M
120.3%
YoY
|
-$618.0M
210.55%
YoY
|
-$30.00M
-88.1%
YoY
|
| Net Change In Cash |
$50.00M
-377.78%
YoY
|
-$31.00M
6.9%
YoY
|
-$21.00M
-130.43%
YoY
|
$5.000M
-104.63%
YoY
|
-$18.00M
-113.53%
YoY
|
-$29.00M
-462.5%
YoY
|
$69.00M
-286.49%
YoY
|
-$108.0M
1100.0%
YoY
|
$133.0M
-205.56%
YoY
|
$8.000M
-85.45%
YoY
|
-$37.00M
-27.45%
YoY
|
-$9.000M
-118.75%
YoY
|
-$126.0M
306.45%
YoY
|
$55.00M
-193.22%
YoY
|
-$51.00M
-153.68%
YoY
|
$48.00M
100.0%
YoY
|
-$31.00M
-175.61%
YoY
|
-$59.00M
40.48%
YoY
|
$95.00M
-165.97%
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 |
$1.045B
6.09%
YoY
|
$1.808B
-3.52%
YoY
|
$1.838B
9.54%
YoY
|
$1.291B
2.46%
YoY
|
$985.0M
-10.21%
YoY
|
$1.874B
15.18%
YoY
|
$1.678B
-5.25%
YoY
|
$1.260B
-2671.43%
YoY
|
$1.097B
25.95%
YoY
|
$1.627B
50.09%
YoY
|
$1.771B
16.44%
YoY
|
-$49.00M
-105.03%
YoY
|
$871.0M
103.03%
YoY
|
$1.084B
-15.11%
YoY
|
$1.521B
17.54%
YoY
|
$974.0M
18.78%
YoY
|
$429.0M
-43.48%
YoY
|
$1.277B
5.02%
YoY
|
$1.294B
-2.71%
YoY
|
| Capital Expenditures |
$31.00M
-18.42%
YoY
|
$46.00M
-276.92%
YoY
|
$45.00M
-25.0%
YoY
|
$40.00M
-34.43%
YoY
|
$38.00M
-24.0%
YoY
|
-$26.00M
-140.63%
YoY
|
$60.00M
15.38%
YoY
|
$61.00M
22.0%
YoY
|
$50.00M
2.04%
YoY
|
$64.00M
20.75%
YoY
|
$52.00M
-215.56%
YoY
|
$50.00M
-208.7%
YoY
|
$49.00M
58.06%
YoY
|
$53.00M
-229.27%
YoY
|
-$45.00M
0.0%
YoY
|
-$46.00M
91.67%
YoY
|
$31.00M
34.78%
YoY
|
-$41.00M
13.89%
YoY
|
-$45.00M
66.67%
YoY
|
| Free Cash Flow |
$1.014B
7.07%
YoY
|
$1.762B
-7.26%
YoY
|
$1.793B
10.82%
YoY
|
$1.251B
4.34%
YoY
|
$947.0M
-9.55%
YoY
|
$1.900B
21.56%
YoY
|
$1.618B
-5.88%
YoY
|
$1.199B
-1311.11%
YoY
|
$1.047B
27.37%
YoY
|
$1.563B
51.6%
YoY
|
$1.719B
9.77%
YoY
|
-$99.00M
-109.71%
YoY
|
$822.0M
106.53%
YoY
|
$1.031B
-21.78%
YoY
|
$1.566B
16.95%
YoY
|
$1.020B
20.85%
YoY
|
$398.0M
-45.92%
YoY
|
$1.318B
5.27%
YoY
|
$1.339B
-1.33%
YoY
|
Loading...