|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$2.390B
151.91%
YoY
|
$948.8M
127.91%
YoY
|
$416.3M
-168.79%
YoY
|
-$605.2M
-373.6%
YoY
|
$221.2M
-83.52%
YoY
|
| Depreciation, Depletion And Amortization |
$1.105B
-3.7%
YoY
|
$1.148B
16.28%
YoY
|
$986.8M
25.87%
YoY
|
$784.0M
-6.77%
YoY
|
$840.9M
-0.17%
YoY
|
| Cash From Operating Activities |
$3.761B
53.72%
YoY
|
$2.446B
52.4%
YoY
|
$1.605B
52.87%
YoY
|
$1.050B
-7.5%
YoY
|
$1.135B
-42.01%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.194B
11.04%
YoY
|
$1.076B
-2.08%
YoY
|
$1.098B
43.72%
YoY
|
$764.2M
-181.42%
YoY
|
-$938.6M
2.46%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$190.8M
-282.76%
YoY
|
-$104.4M
336.82%
YoY
|
-$23.90M
-97.15%
YoY
|
-$837.6M
229.76%
YoY
|
-$254.0M
-23.72%
YoY
|
| Cash From Investing Activities |
-$1.003B
-14.96%
YoY
|
-$1.180B
5.14%
YoY
|
-$1.122B
-29.94%
YoY
|
-$1.602B
34.31%
YoY
|
-$1.193B
-4.52%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$600.3M
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
-$300.8M
200.2%
YoY
|
-$100.2M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.628B
61.85%
YoY
|
-$1.006B
83.22%
YoY
|
-$549.0M
-225.49%
YoY
|
$437.5M
-170.2%
YoY
|
-$623.2M
820.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$3.761B
53.72%
YoY
|
$2.446B
52.4%
YoY
|
$1.605B
52.87%
YoY
|
$1.050B
-7.5%
YoY
|
$1.135B
-42.01%
YoY
|
| Cash From Investing Activities |
-$1.003B
-14.96%
YoY
|
-$1.180B
5.14%
YoY
|
-$1.122B
-29.94%
YoY
|
-$1.602B
34.31%
YoY
|
-$1.193B
-4.52%
YoY
|
| Cash From Financing Activities |
-$1.628B
61.85%
YoY
|
-$1.006B
83.22%
YoY
|
-$549.0M
-225.49%
YoY
|
$437.5M
-170.2%
YoY
|
-$623.2M
820.53%
YoY
|
| Net Change In Cash |
$1.129B
333.27%
YoY
|
$260.6M
-495.45%
YoY
|
-$65.90M
-42.29%
YoY
|
-$114.2M
-83.22%
YoY
|
-$680.6M
-206.21%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$3.761B
53.72%
YoY
|
$2.446B
52.4%
YoY
|
$1.605B
52.87%
YoY
|
$1.050B
-7.5%
YoY
|
$1.135B
-42.01%
YoY
|
| Capital Expenditures |
$1.194B
11.04%
YoY
|
$1.076B
-2.08%
YoY
|
$1.098B
43.72%
YoY
|
$764.2M
-181.42%
YoY
|
-$938.6M
2.46%
YoY
|
| Free Cash Flow |
$2.566B
87.2%
YoY
|
$1.371B
170.39%
YoY
|
$507.0M
77.33%
YoY
|
$285.9M
-86.21%
YoY
|
$2.074B
-27.84%
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 |
$843.0M
129.08%
YoY
|
$906.5M
228.92%
YoY
|
$584.9M
64.62%
YoY
|
$530.7M
151.64%
YoY
|
$368.0M
243.93%
YoY
|
$275.6M
321.41%
YoY
|
$355.3M
223.88%
YoY
|
$210.9M
39.67%
YoY
|
$107.0M
18.63%
YoY
|
$65.40M
-161.7%
YoY
|
$109.7M
69.03%
YoY
|
$151.0M
-474.69%
YoY
|
$90.20M
-117.22%
YoY
|
-$106.0M
3825.93%
YoY
|
$64.90M
-244.54%
YoY
|
-$40.30M
-133.78%
YoY
|
-$523.8M
-450.37%
YoY
|
-$2.700M
-100.34%
YoY
|
-$44.90M
-118.65%
YoY
|
$119.3M
-39.04%
YoY
|
| Depreciation, Depletion And Amortization |
$275.7M
-4.4%
YoY
|
$268.3M
-5.79%
YoY
|
$285.4M
-3.65%
YoY
|
$262.9M
-11.12%
YoY
|
$288.4M
6.54%
YoY
|
$284.8M
4.82%
YoY
|
$296.2M
12.24%
YoY
|
$295.8M
23.61%
YoY
|
$270.7M
27.75%
YoY
|
$271.7M
7.86%
YoY
|
$263.9M
42.57%
YoY
|
$239.3M
43.98%
YoY
|
$211.9M
17.2%
YoY
|
$251.9M
26.39%
YoY
|
$185.1M
-11.35%
YoY
|
$166.2M
-26.4%
YoY
|
$180.8M
-12.66%
YoY
|
$199.3M
-14.83%
YoY
|
$208.8M
1.95%
YoY
|
$225.8M
7.32%
YoY
|
| Cash From Operating Activities |
$1.140B
90.84%
YoY
|
$1.147B
56.15%
YoY
|
$1.024B
39.62%
YoY
|
$992.4M
64.3%
YoY
|
$597.1M
59.48%
YoY
|
$734.5M
78.75%
YoY
|
$733.5M
80.31%
YoY
|
$604.0M
14.26%
YoY
|
$374.4M
44.56%
YoY
|
$410.9M
-13.37%
YoY
|
$406.8M
113.99%
YoY
|
$528.6M
63.6%
YoY
|
$259.0M
313.74%
YoY
|
$474.3M
140.4%
YoY
|
$190.1M
-29.57%
YoY
|
$323.1M
-16.77%
YoY
|
$62.60M
-77.63%
YoY
|
$197.3M
-71.03%
YoY
|
$269.9M
-50.4%
YoY
|
$388.2M
-10.3%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$283.2M
36.35%
YoY
|
$368.2M
31.17%
YoY
|
$312.2M
12.02%
YoY
|
$306.1M
11.63%
YoY
|
$207.7M
-14.14%
YoY
|
$280.7M
-9.83%
YoY
|
$278.7M
-1.83%
YoY
|
$274.2M
-2.73%
YoY
|
$241.9M
9.36%
YoY
|
$311.3M
-1.74%
YoY
|
$283.9M
-243.89%
YoY
|
$281.9M
-296.04%
YoY
|
$221.2M
-308.09%
YoY
|
$316.8M
-206.31%
YoY
|
-$197.3M
-14.59%
YoY
|
-$143.8M
-29.99%
YoY
|
-$106.3M
-47.94%
YoY
|
-$298.0M
-0.1%
YoY
|
-$231.0M
8.91%
YoY
|
-$205.4M
-4.15%
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 |
-$19.10M
-4.98%
YoY
|
$77.20M
-3960.0%
YoY
|
$140.3M
-453.4%
YoY
|
-$6.600M
-76.51%
YoY
|
-$20.10M
-41.91%
YoY
|
-$2.000M
-152.63%
YoY
|
-$39.70M
1.53%
YoY
|
-$28.10M
-202.18%
YoY
|
-$34.60M
114.91%
YoY
|
$3.800M
-112.5%
YoY
|
-$39.10M
-377.3%
YoY
|
$27.50M
-88.68%
YoY
|
-$16.10M
-98.49%
YoY
|
-$30.40M
-24.0%
YoY
|
$14.10M
-150.36%
YoY
|
$242.9M
-1235.05%
YoY
|
-$1.064B
546.54%
YoY
|
-$40.00M
89.57%
YoY
|
-$28.00M
-79.26%
YoY
|
-$21.40M
-25.44%
YoY
|
| Cash From Investing Activities |
-$302.3M
32.7%
YoY
|
-$291.0M
2.94%
YoY
|
-$171.9M
-46.01%
YoY
|
-$312.7M
3.44%
YoY
|
-$227.8M
-17.61%
YoY
|
-$282.7M
-8.07%
YoY
|
-$318.4M
-1.42%
YoY
|
-$302.3M
18.83%
YoY
|
-$276.5M
16.52%
YoY
|
-$307.5M
-11.43%
YoY
|
-$323.0M
76.31%
YoY
|
-$254.4M
-356.71%
YoY
|
-$237.3M
-79.73%
YoY
|
-$347.2M
2.72%
YoY
|
-$183.2M
-29.27%
YoY
|
$99.10M
-143.69%
YoY
|
-$1.171B
217.38%
YoY
|
-$338.0M
5.82%
YoY
|
-$259.0M
-25.38%
YoY
|
-$226.8M
-6.67%
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 |
-$250.1M
N/A
|
-$265.1M
N/A
|
-$165.1M
N/A
|
-$170.1M
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$240.6M
251.75%
YoY
|
-$60.20M
89.31%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$68.40M
N/A
|
-$31.80M
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
|
N/A
|
| Cash From Financing Activities |
-$393.8M
37.5%
YoY
|
-$835.8M
168.06%
YoY
|
-$267.5M
-36.7%
YoY
|
-$238.3M
4.29%
YoY
|
-$286.4M
566.05%
YoY
|
-$311.8M
44.55%
YoY
|
-$422.6M
338.84%
YoY
|
-$228.5M
-14.64%
YoY
|
-$43.00M
-240.07%
YoY
|
-$215.7M
8.94%
YoY
|
-$96.30M
-59.25%
YoY
|
-$267.7M
64.54%
YoY
|
$30.70M
-97.03%
YoY
|
-$198.0M
-332.39%
YoY
|
-$236.3M
138.45%
YoY
|
-$162.7M
-70.14%
YoY
|
$1.035B
-1706.37%
YoY
|
$85.20M
-197.37%
YoY
|
-$99.10M
-87.41%
YoY
|
-$544.9M
-381.17%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$1.140B
90.84%
YoY
|
$1.147B
56.15%
YoY
|
$1.024B
39.62%
YoY
|
$992.4M
64.3%
YoY
|
$597.1M
59.48%
YoY
|
$734.5M
78.75%
YoY
|
$733.5M
80.31%
YoY
|
$604.0M
14.26%
YoY
|
$374.4M
44.56%
YoY
|
$410.9M
-13.37%
YoY
|
$406.8M
113.99%
YoY
|
$528.6M
63.6%
YoY
|
$259.0M
313.74%
YoY
|
$474.3M
140.4%
YoY
|
$190.1M
-29.57%
YoY
|
$323.1M
-16.77%
YoY
|
$62.60M
-77.63%
YoY
|
$197.3M
-71.03%
YoY
|
$269.9M
-50.4%
YoY
|
$388.2M
-10.3%
YoY
|
| Cash From Investing Activities |
-$302.3M
32.7%
YoY
|
-$291.0M
2.94%
YoY
|
-$171.9M
-46.01%
YoY
|
-$312.7M
3.44%
YoY
|
-$227.8M
-17.61%
YoY
|
-$282.7M
-8.07%
YoY
|
-$318.4M
-1.42%
YoY
|
-$302.3M
18.83%
YoY
|
-$276.5M
16.52%
YoY
|
-$307.5M
-11.43%
YoY
|
-$323.0M
76.31%
YoY
|
-$254.4M
-356.71%
YoY
|
-$237.3M
-79.73%
YoY
|
-$347.2M
2.72%
YoY
|
-$183.2M
-29.27%
YoY
|
$99.10M
-143.69%
YoY
|
-$1.171B
217.38%
YoY
|
-$338.0M
5.82%
YoY
|
-$259.0M
-25.38%
YoY
|
-$226.8M
-6.67%
YoY
|
| Cash From Financing Activities |
-$393.8M
37.5%
YoY
|
-$835.8M
168.06%
YoY
|
-$267.5M
-36.7%
YoY
|
-$238.3M
4.29%
YoY
|
-$286.4M
566.05%
YoY
|
-$311.8M
44.55%
YoY
|
-$422.6M
338.84%
YoY
|
-$228.5M
-14.64%
YoY
|
-$43.00M
-240.07%
YoY
|
-$215.7M
8.94%
YoY
|
-$96.30M
-59.25%
YoY
|
-$267.7M
64.54%
YoY
|
$30.70M
-97.03%
YoY
|
-$198.0M
-332.39%
YoY
|
-$236.3M
138.45%
YoY
|
-$162.7M
-70.14%
YoY
|
$1.035B
-1706.37%
YoY
|
$85.20M
-197.37%
YoY
|
-$99.10M
-87.41%
YoY
|
-$544.9M
-381.17%
YoY
|
| Net Change In Cash |
$443.4M
434.86%
YoY
|
$20.10M
-85.64%
YoY
|
$584.7M
-7896.0%
YoY
|
$441.4M
503.01%
YoY
|
$82.90M
51.0%
YoY
|
$140.0M
-224.67%
YoY
|
-$7.500M
-40.0%
YoY
|
$73.20M
1026.15%
YoY
|
$54.90M
4.77%
YoY
|
-$112.3M
58.39%
YoY
|
-$12.50M
-94.55%
YoY
|
$6.500M
-97.5%
YoY
|
$52.40M
-171.39%
YoY
|
-$70.90M
27.75%
YoY
|
-$229.4M
160.09%
YoY
|
$259.5M
-167.67%
YoY
|
-$73.40M
-52.15%
YoY
|
-$55.50M
-120.24%
YoY
|
-$88.20M
-85.05%
YoY
|
-$383.5M
-199.97%
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
|
N/A
|
| Cash From Operating Activities |
$1.140B
90.84%
YoY
|
$1.147B
56.15%
YoY
|
$1.024B
39.62%
YoY
|
$992.4M
64.3%
YoY
|
$597.1M
59.48%
YoY
|
$734.5M
78.75%
YoY
|
$733.5M
80.31%
YoY
|
$604.0M
14.26%
YoY
|
$374.4M
44.56%
YoY
|
$410.9M
-13.37%
YoY
|
$406.8M
113.99%
YoY
|
$528.6M
63.6%
YoY
|
$259.0M
313.74%
YoY
|
$474.3M
140.4%
YoY
|
$190.1M
-29.57%
YoY
|
$323.1M
-16.77%
YoY
|
$62.60M
-77.63%
YoY
|
$197.3M
-71.03%
YoY
|
$269.9M
-50.4%
YoY
|
$388.2M
-10.3%
YoY
|
| Capital Expenditures |
$283.2M
36.35%
YoY
|
$368.2M
31.17%
YoY
|
$312.2M
12.02%
YoY
|
$306.1M
11.63%
YoY
|
$207.7M
-14.14%
YoY
|
$280.7M
-9.83%
YoY
|
$278.7M
-1.83%
YoY
|
$274.2M
-2.73%
YoY
|
$241.9M
9.36%
YoY
|
$311.3M
-1.74%
YoY
|
$283.9M
-243.89%
YoY
|
$281.9M
-296.04%
YoY
|
$221.2M
-308.09%
YoY
|
$316.8M
-206.31%
YoY
|
-$197.3M
-14.59%
YoY
|
-$143.8M
-29.99%
YoY
|
-$106.3M
-47.94%
YoY
|
-$298.0M
-0.1%
YoY
|
-$231.0M
8.91%
YoY
|
-$205.4M
-4.15%
YoY
|
| Free Cash Flow |
$856.3M
119.9%
YoY
|
$778.7M
71.6%
YoY
|
$711.9M
56.53%
YoY
|
$686.3M
108.1%
YoY
|
$389.4M
193.89%
YoY
|
$453.8M
355.62%
YoY
|
$454.8M
270.06%
YoY
|
$329.8M
33.68%
YoY
|
$132.5M
250.53%
YoY
|
$99.60M
-36.76%
YoY
|
$122.9M
-68.28%
YoY
|
$246.7M
-47.16%
YoY
|
$37.80M
-77.62%
YoY
|
$157.5M
-68.2%
YoY
|
$387.4M
-22.66%
YoY
|
$466.9M
-21.34%
YoY
|
$168.9M
-65.1%
YoY
|
$495.3M
-49.43%
YoY
|
$500.9M
-33.76%
YoY
|
$593.6M
-8.27%
YoY
|
Loading...