|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.339B
15.83%
YoY
|
$1.156B
6.54%
YoY
|
$1.085B
3.33%
YoY
|
$1.050B
8.81%
YoY
|
$965.0M
-46.03%
YoY
|
| Depreciation, Depletion And Amortization |
$966.0M
5.0%
YoY
|
$920.0M
6.24%
YoY
|
$866.0M
4.21%
YoY
|
$831.0M
1.96%
YoY
|
$815.0M
4.09%
YoY
|
| Cash From Operating Activities |
$2.695B
6.35%
YoY
|
$2.534B
5.06%
YoY
|
$2.412B
6.73%
YoY
|
$2.260B
5.17%
YoY
|
$2.149B
5.86%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$3.050B
8.62%
YoY
|
$2.808B
13.41%
YoY
|
$2.476B
18.7%
YoY
|
$2.086B
-200.72%
YoY
|
-$2.071B
12.31%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$464.0M
44.1%
YoY
|
-$322.0M
49.77%
YoY
|
-$215.0M
-1753.85%
YoY
|
$13.00M
62.5%
YoY
|
$8.000M
-106.02%
YoY
|
| Cash From Investing Activities |
-$3.514B
12.27%
YoY
|
-$3.130B
16.31%
YoY
|
-$2.691B
29.81%
YoY
|
-$2.073B
0.48%
YoY
|
-$2.063B
4.35%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$3.000M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$652.0M
-47.12%
YoY
|
$1.233B
-816.86%
YoY
|
-$172.0M
-12.69%
YoY
|
-$197.0M
-34.98%
YoY
|
-$303.0M
-144.96%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.695B
6.35%
YoY
|
$2.534B
5.06%
YoY
|
$2.412B
6.73%
YoY
|
$2.260B
5.17%
YoY
|
$2.149B
5.86%
YoY
|
| Cash From Investing Activities |
-$3.514B
12.27%
YoY
|
-$3.130B
16.31%
YoY
|
-$2.691B
29.81%
YoY
|
-$2.073B
0.48%
YoY
|
-$2.063B
4.35%
YoY
|
| Cash From Financing Activities |
$652.0M
-47.12%
YoY
|
$1.233B
-816.86%
YoY
|
-$172.0M
-12.69%
YoY
|
-$197.0M
-34.98%
YoY
|
-$303.0M
-144.96%
YoY
|
| Net Change In Cash |
-$167.0M
-126.22%
YoY
|
$637.0M
-241.24%
YoY
|
-$451.0M
4410.0%
YoY
|
-$10.00M
-95.39%
YoY
|
-$217.0M
-129.85%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.695B
6.35%
YoY
|
$2.534B
5.06%
YoY
|
$2.412B
6.73%
YoY
|
$2.260B
5.17%
YoY
|
$2.149B
5.86%
YoY
|
| Capital Expenditures |
$3.050B
8.62%
YoY
|
$2.808B
13.41%
YoY
|
$2.476B
18.7%
YoY
|
$2.086B
-200.72%
YoY
|
-$2.071B
12.31%
YoY
|
| Free Cash Flow |
-$355.0M
29.56%
YoY
|
-$274.0M
328.13%
YoY
|
-$64.00M
-136.78%
YoY
|
$174.0M
-95.88%
YoY
|
$4.220B
8.93%
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 |
$391.0M
9.22%
YoY
|
$233.0M
16.5%
YoY
|
$421.0M
13.48%
YoY
|
$327.0M
11.99%
YoY
|
$358.0M
22.18%
YoY
|
$200.0M
10.5%
YoY
|
$371.0M
3.92%
YoY
|
$292.0M
10.19%
YoY
|
$293.0M
3.9%
YoY
|
$181.0M
1.69%
YoY
|
$357.0M
16.29%
YoY
|
$265.0M
3.92%
YoY
|
$282.0M
-9.03%
YoY
|
$178.0M
11.95%
YoY
|
$307.0M
2.33%
YoY
|
$255.0M
7.14%
YoY
|
$310.0M
15.67%
YoY
|
$159.0M
-1.24%
YoY
|
$300.0M
3.45%
YoY
|
$238.0M
-78.5%
YoY
|
| Depreciation, Depletion And Amortization |
$249.0M
6.87%
YoY
|
$257.0M
4.47%
YoY
|
$244.0M
6.55%
YoY
|
$232.0M
4.04%
YoY
|
$233.0M
4.95%
YoY
|
$246.0M
14.42%
YoY
|
$229.0M
6.51%
YoY
|
$223.0M
3.72%
YoY
|
$222.0M
0.45%
YoY
|
$215.0M
10.82%
YoY
|
$215.0M
1.42%
YoY
|
$215.0M
0.47%
YoY
|
$221.0M
4.74%
YoY
|
$194.0M
-11.01%
YoY
|
$212.0M
4.43%
YoY
|
$214.0M
9.18%
YoY
|
$211.0M
6.57%
YoY
|
$218.0M
3.81%
YoY
|
$203.0M
4.64%
YoY
|
$196.0M
4.26%
YoY
|
| Cash From Operating Activities |
$394.0M
-22.75%
YoY
|
$867.0M
23.33%
YoY
|
$713.0M
14.45%
YoY
|
$605.0M
-18.9%
YoY
|
$510.0M
10.39%
YoY
|
$703.0M
-8.46%
YoY
|
$623.0M
-2.96%
YoY
|
$746.0M
14.42%
YoY
|
$462.0M
32.0%
YoY
|
$768.0M
27.57%
YoY
|
$642.0M
8.08%
YoY
|
$652.0M
4.99%
YoY
|
$350.0M
-20.99%
YoY
|
$602.0M
-10.15%
YoY
|
$594.0M
8.0%
YoY
|
$621.0M
50.73%
YoY
|
$443.0M
-14.31%
YoY
|
$670.0M
56.91%
YoY
|
$550.0M
-19.12%
YoY
|
$412.0M
9.87%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$699.0M
8.71%
YoY
|
$830.0M
22.24%
YoY
|
$783.0M
7.85%
YoY
|
$794.0M
7.88%
YoY
|
$643.0M
-3.6%
YoY
|
$679.0M
-7.99%
YoY
|
$726.0M
17.67%
YoY
|
$736.0M
20.07%
YoY
|
$667.0M
31.3%
YoY
|
$738.0M
33.45%
YoY
|
$617.0M
-221.94%
YoY
|
$613.0M
-208.88%
YoY
|
$508.0M
-209.48%
YoY
|
$553.0M
-209.07%
YoY
|
-$506.0M
1.61%
YoY
|
-$563.0M
2.36%
YoY
|
-$464.0M
-10.08%
YoY
|
-$507.0M
-11.52%
YoY
|
-$498.0M
0.81%
YoY
|
-$550.0M
32.21%
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 |
-$28.00M
-91.44%
YoY
|
-$57.00M
-51.69%
YoY
|
-$47.00M
-35.62%
YoY
|
-$33.00M
-70.0%
YoY
|
-$327.0M
1457.14%
YoY
|
-$118.0M
45.68%
YoY
|
-$73.00M
21.67%
YoY
|
-$110.0M
168.29%
YoY
|
-$21.00M
-36.36%
YoY
|
-$81.00M
-550.0%
YoY
|
-$60.00M
1400.0%
YoY
|
-$41.00M
-685.71%
YoY
|
-$33.00M
312.5%
YoY
|
$18.00M
500.0%
YoY
|
-$4.000M
-60.0%
YoY
|
$7.000M
-46.15%
YoY
|
-$8.000M
-500.0%
YoY
|
$3.000M
-25.0%
YoY
|
-$10.00M
-92.31%
YoY
|
$13.00M
-533.33%
YoY
|
| Cash From Investing Activities |
-$727.0M
-25.05%
YoY
|
-$887.0M
11.29%
YoY
|
-$830.0M
3.88%
YoY
|
-$827.0M
-2.25%
YoY
|
-$970.0M
40.99%
YoY
|
-$797.0M
-2.69%
YoY
|
-$799.0M
18.02%
YoY
|
-$846.0M
29.36%
YoY
|
-$688.0M
27.17%
YoY
|
-$819.0M
53.08%
YoY
|
-$677.0M
32.75%
YoY
|
-$654.0M
17.63%
YoY
|
-$541.0M
14.62%
YoY
|
-$535.0M
6.15%
YoY
|
-$510.0M
0.39%
YoY
|
-$556.0M
3.54%
YoY
|
-$472.0M
-8.17%
YoY
|
-$504.0M
-11.42%
YoY
|
-$508.0M
-18.59%
YoY
|
-$537.0M
28.16%
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
|
N/A
|
| Common Stock Issuance & Retirement, 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
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$3.000M
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
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
|
N/A
|
| Cash From Financing Activities |
-$179.0M
34.59%
YoY
|
$157.0M
-72.06%
YoY
|
$458.0M
30.86%
YoY
|
$170.0M
-133.2%
YoY
|
-$133.0M
-115.97%
YoY
|
$562.0M
691.55%
YoY
|
$350.0M
400.0%
YoY
|
-$512.0M
2911.76%
YoY
|
$833.0M
-381.42%
YoY
|
$71.00M
-83.79%
YoY
|
$70.00M
-177.78%
YoY
|
-$17.00M
-75.36%
YoY
|
-$296.0M
-37.82%
YoY
|
$438.0M
-661.54%
YoY
|
-$90.00M
-124.73%
YoY
|
-$69.00M
-238.0%
YoY
|
-$476.0M
-25.51%
YoY
|
-$78.00M
-109.1%
YoY
|
$364.0M
-813.73%
YoY
|
$50.00M
-105.2%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$394.0M
-22.75%
YoY
|
$867.0M
23.33%
YoY
|
$713.0M
14.45%
YoY
|
$605.0M
-18.9%
YoY
|
$510.0M
10.39%
YoY
|
$703.0M
-8.46%
YoY
|
$623.0M
-2.96%
YoY
|
$746.0M
14.42%
YoY
|
$462.0M
32.0%
YoY
|
$768.0M
27.57%
YoY
|
$642.0M
8.08%
YoY
|
$652.0M
4.99%
YoY
|
$350.0M
-20.99%
YoY
|
$602.0M
-10.15%
YoY
|
$594.0M
8.0%
YoY
|
$621.0M
50.73%
YoY
|
$443.0M
-14.31%
YoY
|
$670.0M
56.91%
YoY
|
$550.0M
-19.12%
YoY
|
$412.0M
9.87%
YoY
|
| Cash From Investing Activities |
-$727.0M
-25.05%
YoY
|
-$887.0M
11.29%
YoY
|
-$830.0M
3.88%
YoY
|
-$827.0M
-2.25%
YoY
|
-$970.0M
40.99%
YoY
|
-$797.0M
-2.69%
YoY
|
-$799.0M
18.02%
YoY
|
-$846.0M
29.36%
YoY
|
-$688.0M
27.17%
YoY
|
-$819.0M
53.08%
YoY
|
-$677.0M
32.75%
YoY
|
-$654.0M
17.63%
YoY
|
-$541.0M
14.62%
YoY
|
-$535.0M
6.15%
YoY
|
-$510.0M
0.39%
YoY
|
-$556.0M
3.54%
YoY
|
-$472.0M
-8.17%
YoY
|
-$504.0M
-11.42%
YoY
|
-$508.0M
-18.59%
YoY
|
-$537.0M
28.16%
YoY
|
| Cash From Financing Activities |
-$179.0M
34.59%
YoY
|
$157.0M
-72.06%
YoY
|
$458.0M
30.86%
YoY
|
$170.0M
-133.2%
YoY
|
-$133.0M
-115.97%
YoY
|
$562.0M
691.55%
YoY
|
$350.0M
400.0%
YoY
|
-$512.0M
2911.76%
YoY
|
$833.0M
-381.42%
YoY
|
$71.00M
-83.79%
YoY
|
$70.00M
-177.78%
YoY
|
-$17.00M
-75.36%
YoY
|
-$296.0M
-37.82%
YoY
|
$438.0M
-661.54%
YoY
|
-$90.00M
-124.73%
YoY
|
-$69.00M
-238.0%
YoY
|
-$476.0M
-25.51%
YoY
|
-$78.00M
-109.1%
YoY
|
$364.0M
-813.73%
YoY
|
$50.00M
-105.2%
YoY
|
| Net Change In Cash |
-$512.0M
-13.66%
YoY
|
$137.0M
-70.73%
YoY
|
$341.0M
95.98%
YoY
|
-$52.00M
-91.5%
YoY
|
-$593.0M
-197.69%
YoY
|
$468.0M
2240.0%
YoY
|
$174.0M
397.14%
YoY
|
-$612.0M
3121.05%
YoY
|
$607.0M
-224.64%
YoY
|
$20.00M
-96.04%
YoY
|
$35.00M
-683.33%
YoY
|
-$19.00M
375.0%
YoY
|
-$487.0M
-3.56%
YoY
|
$505.0M
473.86%
YoY
|
-$6.000M
-101.48%
YoY
|
-$4.000M
-94.67%
YoY
|
-$505.0M
-20.6%
YoY
|
$88.00M
-87.69%
YoY
|
$406.0M
8020.0%
YoY
|
-$75.00M
-92.54%
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 |
$394.0M
-22.75%
YoY
|
$867.0M
23.33%
YoY
|
$713.0M
14.45%
YoY
|
$605.0M
-18.9%
YoY
|
$510.0M
10.39%
YoY
|
$703.0M
-8.46%
YoY
|
$623.0M
-2.96%
YoY
|
$746.0M
14.42%
YoY
|
$462.0M
32.0%
YoY
|
$768.0M
27.57%
YoY
|
$642.0M
8.08%
YoY
|
$652.0M
4.99%
YoY
|
$350.0M
-20.99%
YoY
|
$602.0M
-10.15%
YoY
|
$594.0M
8.0%
YoY
|
$621.0M
50.73%
YoY
|
$443.0M
-14.31%
YoY
|
$670.0M
56.91%
YoY
|
$550.0M
-19.12%
YoY
|
$412.0M
9.87%
YoY
|
| Capital Expenditures |
$699.0M
8.71%
YoY
|
$830.0M
22.24%
YoY
|
$783.0M
7.85%
YoY
|
$794.0M
7.88%
YoY
|
$643.0M
-3.6%
YoY
|
$679.0M
-7.99%
YoY
|
$726.0M
17.67%
YoY
|
$736.0M
20.07%
YoY
|
$667.0M
31.3%
YoY
|
$738.0M
33.45%
YoY
|
$617.0M
-221.94%
YoY
|
$613.0M
-208.88%
YoY
|
$508.0M
-209.48%
YoY
|
$553.0M
-209.07%
YoY
|
-$506.0M
1.61%
YoY
|
-$563.0M
2.36%
YoY
|
-$464.0M
-10.08%
YoY
|
-$507.0M
-11.52%
YoY
|
-$498.0M
0.81%
YoY
|
-$550.0M
32.21%
YoY
|
| Free Cash Flow |
-$305.0M
129.32%
YoY
|
$37.00M
54.17%
YoY
|
-$70.00M
-32.04%
YoY
|
-$189.0M
-1990.0%
YoY
|
-$133.0M
-35.12%
YoY
|
$24.00M
-20.0%
YoY
|
-$103.0M
-512.0%
YoY
|
$10.00M
-74.36%
YoY
|
-$205.0M
29.75%
YoY
|
$30.00M
-38.78%
YoY
|
$25.00M
-97.73%
YoY
|
$39.00M
-96.71%
YoY
|
-$158.0M
-117.42%
YoY
|
$49.00M
-95.84%
YoY
|
$1.100B
4.96%
YoY
|
$1.184B
23.08%
YoY
|
$907.0M
-12.2%
YoY
|
$1.177B
17.7%
YoY
|
$1.048B
-10.73%
YoY
|
$962.0M
21.62%
YoY
|
Loading...