|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.360B
-0.95%
YoY
|
$1.373B
1.1%
YoY
|
$1.358B
24.47%
YoY
|
$1.091B
12.94%
YoY
|
$966.0M
246.24%
YoY
|
| Depreciation, Depletion And Amortization |
$1.144B
2.69%
YoY
|
$1.114B
-0.98%
YoY
|
$1.125B
-0.44%
YoY
|
$1.130B
-10.6%
YoY
|
$1.264B
-1.79%
YoY
|
| Cash From Operating Activities |
$2.654B
-2.28%
YoY
|
$2.716B
26.38%
YoY
|
$2.149B
-4.91%
YoY
|
$2.260B
-23.18%
YoY
|
$2.942B
50.18%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$603.0M
0.17%
YoY
|
$602.0M
-7.24%
YoY
|
$649.0M
-3.71%
YoY
|
$674.0M
-205.31%
YoY
|
-$640.0M
3.9%
YoY
|
| Acquisitions |
$1.714B
133.2%
YoY
|
$735.0M
-16.1%
YoY
|
$876.0M
-33.38%
YoY
|
$1.315B
-9.81%
YoY
|
$1.458B
723.73%
YoY
|
| Other Investing Activities |
$1.000M
-150.0%
YoY
|
-$2.000M
-60.0%
YoY
|
-$5.000M
-37.5%
YoY
|
-$8.000M
60.0%
YoY
|
-$5.000M
-350.0%
YoY
|
| Cash From Investing Activities |
-$2.305B
59.63%
YoY
|
-$1.444B
-9.92%
YoY
|
-$1.603B
-20.09%
YoY
|
-$2.006B
-4.61%
YoY
|
-$2.103B
164.2%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.244B
-7.85%
YoY
|
$1.350B
36.09%
YoY
|
$992.0M
-15.07%
YoY
|
$1.168B
187.68%
YoY
|
$406.0M
-9.17%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$150.0M
-82.92%
YoY
|
-$878.0M
129.84%
YoY
|
-$382.0M
16.11%
YoY
|
-$329.0M
-73.36%
YoY
|
-$1.235B
469.12%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.654B
-2.28%
YoY
|
$2.716B
26.38%
YoY
|
$2.149B
-4.91%
YoY
|
$2.260B
-23.18%
YoY
|
$2.942B
50.18%
YoY
|
| Cash From Investing Activities |
-$2.305B
59.63%
YoY
|
-$1.444B
-9.92%
YoY
|
-$1.603B
-20.09%
YoY
|
-$2.006B
-4.61%
YoY
|
-$2.103B
164.2%
YoY
|
| Cash From Financing Activities |
-$150.0M
-82.92%
YoY
|
-$878.0M
129.84%
YoY
|
-$382.0M
16.11%
YoY
|
-$329.0M
-73.36%
YoY
|
-$1.235B
469.12%
YoY
|
| Net Change In Cash |
$278.0M
-14.72%
YoY
|
$326.0M
103.75%
YoY
|
$160.0M
-206.67%
YoY
|
-$150.0M
-66.52%
YoY
|
-$448.0M
-145.85%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.654B
-2.28%
YoY
|
$2.716B
26.38%
YoY
|
$2.149B
-4.91%
YoY
|
$2.260B
-23.18%
YoY
|
$2.942B
50.18%
YoY
|
| Capital Expenditures |
$603.0M
0.17%
YoY
|
$602.0M
-7.24%
YoY
|
$649.0M
-3.71%
YoY
|
$674.0M
-205.31%
YoY
|
-$640.0M
3.9%
YoY
|
| Free Cash Flow |
$2.051B
-2.98%
YoY
|
$2.114B
40.93%
YoY
|
$1.500B
-5.42%
YoY
|
$1.586B
-55.72%
YoY
|
$3.582B
39.11%
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 |
$274.0M
10.04%
YoY
|
$514.0M
17.62%
YoY
|
$331.0M
16.14%
YoY
|
$266.0M
-26.72%
YoY
|
$249.0M
-13.54%
YoY
|
$437.0M
-6.82%
YoY
|
$285.0M
-5.94%
YoY
|
$363.0M
22.22%
YoY
|
$288.0M
-0.35%
YoY
|
$469.0M
106.61%
YoY
|
$303.0M
7.07%
YoY
|
$297.0M
16.02%
YoY
|
$289.0M
-11.08%
YoY
|
$227.0M
-28.62%
YoY
|
$283.0M
8.43%
YoY
|
$256.0M
46.29%
YoY
|
$325.0M
53.3%
YoY
|
$318.0M
167.23%
YoY
|
$261.0M
158.42%
YoY
|
| Depreciation, Depletion And Amortization |
$288.0M
8.68%
YoY
|
$317.0M
4.62%
YoY
|
$286.0M
2.88%
YoY
|
$276.0M
2.6%
YoY
|
$265.0M
0.38%
YoY
|
$303.0M
-4.11%
YoY
|
$278.0M
-6.4%
YoY
|
$269.0M
3.86%
YoY
|
$264.0M
4.35%
YoY
|
$316.0M
-11.48%
YoY
|
$297.0M
19.76%
YoY
|
$259.0M
-4.07%
YoY
|
$253.0M
-0.78%
YoY
|
$357.0M
36.26%
YoY
|
$248.0M
-26.19%
YoY
|
$270.0M
-21.28%
YoY
|
$255.0M
-21.05%
YoY
|
$262.0M
-23.84%
YoY
|
$336.0M
5.33%
YoY
|
| Cash From Operating Activities |
$618.0M
8.8%
YoY
|
$735.0M
-16.95%
YoY
|
$908.0M
25.94%
YoY
|
$443.0M
-24.66%
YoY
|
$568.0M
8.81%
YoY
|
$885.0M
18.47%
YoY
|
$721.0M
23.67%
YoY
|
$588.0M
46.27%
YoY
|
$522.0M
25.18%
YoY
|
$747.0M
33.39%
YoY
|
$583.0M
-32.44%
YoY
|
$402.0M
22.19%
YoY
|
$417.0M
-17.91%
YoY
|
$560.0M
-19.08%
YoY
|
$863.0M
2.25%
YoY
|
$329.0M
-38.96%
YoY
|
$508.0M
-41.41%
YoY
|
$692.0M
-7.73%
YoY
|
$844.0M
47.04%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$127.0M
-10.56%
YoY
|
$174.0M
6.1%
YoY
|
$136.0M
-9.33%
YoY
|
$151.0M
5.59%
YoY
|
$142.0M
-2.07%
YoY
|
$164.0M
-8.38%
YoY
|
$150.0M
2.74%
YoY
|
$143.0M
-10.63%
YoY
|
$145.0M
-11.59%
YoY
|
$179.0M
4.68%
YoY
|
$146.0M
-188.48%
YoY
|
$160.0M
-199.38%
YoY
|
$164.0M
-192.66%
YoY
|
$171.0M
-192.93%
YoY
|
-$165.0M
1.85%
YoY
|
-$161.0M
11.03%
YoY
|
-$177.0M
18.79%
YoY
|
-$184.0M
4.55%
YoY
|
-$162.0M
3.18%
YoY
|
| Acquisitions |
$37.00M
-72.39%
YoY
|
N/A
|
N/A
|
N/A
|
$134.0M
-5.63%
YoY
|
N/A
|
N/A
|
N/A
|
$142.0M
688.89%
YoY
|
N/A
|
N/A
|
N/A
|
$18.00M
-95.81%
YoY
|
N/A
|
N/A
|
N/A
|
$430.0M
2163.16%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.000M
100.0%
YoY
|
-$930.0M
536.99%
YoY
|
-$414.0M
-7.8%
YoY
|
-$195.0M
150.0%
YoY
|
-$1.000M
N/A
|
-$146.0M
342.42%
YoY
|
-$449.0M
5.15%
YoY
|
-$78.00M
-82.11%
YoY
|
$0.00
-100.0%
YoY
|
-$33.00M
-89.22%
YoY
|
-$427.0M
-22.64%
YoY
|
-$436.0M
1047.37%
YoY
|
-$7.000M
133.33%
YoY
|
-$306.0M
-33.91%
YoY
|
-$552.0M
-40.84%
YoY
|
-$38.00M
-5.0%
YoY
|
-$3.000M
200.0%
YoY
|
-$463.0M
671.67%
YoY
|
-$933.0M
2644.12%
YoY
|
| Cash From Investing Activities |
-$196.0M
-35.74%
YoY
|
-$1.104B
256.13%
YoY
|
-$550.0M
-8.18%
YoY
|
-$346.0M
56.56%
YoY
|
-$305.0M
-2.87%
YoY
|
-$310.0M
46.23%
YoY
|
-$599.0M
4.54%
YoY
|
-$221.0M
-62.92%
YoY
|
-$314.0M
41.44%
YoY
|
-$212.0M
-55.56%
YoY
|
-$573.0M
-20.08%
YoY
|
-$596.0M
199.5%
YoY
|
-$222.0M
-63.78%
YoY
|
-$477.0M
-26.28%
YoY
|
-$717.0M
-34.52%
YoY
|
-$199.0M
7.57%
YoY
|
-$613.0M
248.3%
YoY
|
-$647.0M
174.15%
YoY
|
-$1.095B
473.3%
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 |
$552.0M
47.2%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$375.0M
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
|
$129.0M
-67.99%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$403.0M
550.0%
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 |
-$433.0M
67.83%
YoY
|
$535.0M
-242.67%
YoY
|
-$572.0M
317.52%
YoY
|
$145.0M
-155.77%
YoY
|
-$258.0M
143.4%
YoY
|
-$375.0M
-10.71%
YoY
|
-$137.0M
-4.86%
YoY
|
-$260.0M
-373.68%
YoY
|
-$106.0M
-221.84%
YoY
|
-$420.0M
117.62%
YoY
|
-$144.0M
-42.63%
YoY
|
$95.00M
-427.59%
YoY
|
$87.00M
-39.58%
YoY
|
-$193.0M
39.86%
YoY
|
-$251.0M
280.3%
YoY
|
-$29.00M
-96.64%
YoY
|
$144.0M
-185.71%
YoY
|
-$138.0M
-30.3%
YoY
|
-$66.00M
24.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$618.0M
8.8%
YoY
|
$735.0M
-16.95%
YoY
|
$908.0M
25.94%
YoY
|
$443.0M
-24.66%
YoY
|
$568.0M
8.81%
YoY
|
$885.0M
18.47%
YoY
|
$721.0M
23.67%
YoY
|
$588.0M
46.27%
YoY
|
$522.0M
25.18%
YoY
|
$747.0M
33.39%
YoY
|
$583.0M
-32.44%
YoY
|
$402.0M
22.19%
YoY
|
$417.0M
-17.91%
YoY
|
$560.0M
-19.08%
YoY
|
$863.0M
2.25%
YoY
|
$329.0M
-38.96%
YoY
|
$508.0M
-41.41%
YoY
|
$692.0M
-7.73%
YoY
|
$844.0M
47.04%
YoY
|
| Cash From Investing Activities |
-$196.0M
-35.74%
YoY
|
-$1.104B
256.13%
YoY
|
-$550.0M
-8.18%
YoY
|
-$346.0M
56.56%
YoY
|
-$305.0M
-2.87%
YoY
|
-$310.0M
46.23%
YoY
|
-$599.0M
4.54%
YoY
|
-$221.0M
-62.92%
YoY
|
-$314.0M
41.44%
YoY
|
-$212.0M
-55.56%
YoY
|
-$573.0M
-20.08%
YoY
|
-$596.0M
199.5%
YoY
|
-$222.0M
-63.78%
YoY
|
-$477.0M
-26.28%
YoY
|
-$717.0M
-34.52%
YoY
|
-$199.0M
7.57%
YoY
|
-$613.0M
248.3%
YoY
|
-$647.0M
174.15%
YoY
|
-$1.095B
473.3%
YoY
|
| Cash From Financing Activities |
-$433.0M
67.83%
YoY
|
$535.0M
-242.67%
YoY
|
-$572.0M
317.52%
YoY
|
$145.0M
-155.77%
YoY
|
-$258.0M
143.4%
YoY
|
-$375.0M
-10.71%
YoY
|
-$137.0M
-4.86%
YoY
|
-$260.0M
-373.68%
YoY
|
-$106.0M
-221.84%
YoY
|
-$420.0M
117.62%
YoY
|
-$144.0M
-42.63%
YoY
|
$95.00M
-427.59%
YoY
|
$87.00M
-39.58%
YoY
|
-$193.0M
39.86%
YoY
|
-$251.0M
280.3%
YoY
|
-$29.00M
-96.64%
YoY
|
$144.0M
-185.71%
YoY
|
-$138.0M
-30.3%
YoY
|
-$66.00M
24.53%
YoY
|
| Net Change In Cash |
-$33.00M
-186.84%
YoY
|
$166.0M
-17.0%
YoY
|
-$214.0M
1326.67%
YoY
|
$242.0M
126.17%
YoY
|
$38.00M
-44.12%
YoY
|
$200.0M
73.91%
YoY
|
-$15.00M
-88.81%
YoY
|
$107.0M
-208.08%
YoY
|
$68.00M
-75.54%
YoY
|
$115.0M
-204.55%
YoY
|
-$134.0M
27.62%
YoY
|
-$99.00M
-198.02%
YoY
|
$278.0M
1223.81%
YoY
|
-$110.0M
18.28%
YoY
|
-$105.0M
-66.88%
YoY
|
$101.0M
-119.84%
YoY
|
$21.00M
-95.72%
YoY
|
-$93.00M
-129.43%
YoY
|
-$317.0M
-196.06%
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 |
$618.0M
8.8%
YoY
|
$735.0M
-16.95%
YoY
|
$908.0M
25.94%
YoY
|
$443.0M
-24.66%
YoY
|
$568.0M
8.81%
YoY
|
$885.0M
18.47%
YoY
|
$721.0M
23.67%
YoY
|
$588.0M
46.27%
YoY
|
$522.0M
25.18%
YoY
|
$747.0M
33.39%
YoY
|
$583.0M
-32.44%
YoY
|
$402.0M
22.19%
YoY
|
$417.0M
-17.91%
YoY
|
$560.0M
-19.08%
YoY
|
$863.0M
2.25%
YoY
|
$329.0M
-38.96%
YoY
|
$508.0M
-41.41%
YoY
|
$692.0M
-7.73%
YoY
|
$844.0M
47.04%
YoY
|
| Capital Expenditures |
$127.0M
-10.56%
YoY
|
$174.0M
6.1%
YoY
|
$136.0M
-9.33%
YoY
|
$151.0M
5.59%
YoY
|
$142.0M
-2.07%
YoY
|
$164.0M
-8.38%
YoY
|
$150.0M
2.74%
YoY
|
$143.0M
-10.63%
YoY
|
$145.0M
-11.59%
YoY
|
$179.0M
4.68%
YoY
|
$146.0M
-188.48%
YoY
|
$160.0M
-199.38%
YoY
|
$164.0M
-192.66%
YoY
|
$171.0M
-192.93%
YoY
|
-$165.0M
1.85%
YoY
|
-$161.0M
11.03%
YoY
|
-$177.0M
18.79%
YoY
|
-$184.0M
4.55%
YoY
|
-$162.0M
3.18%
YoY
|
| Free Cash Flow |
$491.0M
15.26%
YoY
|
$561.0M
-22.19%
YoY
|
$772.0M
35.2%
YoY
|
$292.0M
-34.38%
YoY
|
$426.0M
13.0%
YoY
|
$721.0M
26.94%
YoY
|
$571.0M
30.66%
YoY
|
$445.0M
83.88%
YoY
|
$377.0M
49.01%
YoY
|
$568.0M
46.02%
YoY
|
$437.0M
-57.49%
YoY
|
$242.0M
-50.61%
YoY
|
$253.0M
-63.07%
YoY
|
$389.0M
-55.59%
YoY
|
$1.028B
2.19%
YoY
|
$490.0M
-28.36%
YoY
|
$685.0M
-32.58%
YoY
|
$876.0M
-5.4%
YoY
|
$1.006B
37.62%
YoY
|
Loading...