|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$2.021B
-20.59%
YoY
|
$2.545B
44.27%
YoY
|
$1.764B
-8.79%
YoY
|
$1.934B
6.62%
YoY
|
$1.814B
-22.87%
YoY
|
| Depreciation, Depletion And Amortization |
$805.0M
3.07%
YoY
|
$781.0M
3.72%
YoY
|
$753.0M
-0.13%
YoY
|
$754.0M
-1.57%
YoY
|
$766.0M
-3.77%
YoY
|
| Cash From Operating Activities |
$2.777B
-14.13%
YoY
|
$3.234B
-8.7%
YoY
|
$3.542B
29.6%
YoY
|
$2.733B
0.11%
YoY
|
$2.730B
-26.79%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.138B
57.84%
YoY
|
$721.0M
-5.87%
YoY
|
$766.0M
-187.44%
YoY
|
-$876.0M
-13.01%
YoY
|
-$1.007B
-17.26%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$46.00M
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
-$49.00M
276.92%
YoY
|
-$13.00M
-103.74%
YoY
|
$348.0M
282.42%
YoY
|
$91.00M
810.0%
YoY
|
$10.00M
-137.04%
YoY
|
| Cash From Investing Activities |
-$951.0M
851.0%
YoY
|
-$100.0M
-76.08%
YoY
|
-$418.0M
-46.75%
YoY
|
-$785.0M
-25.66%
YoY
|
-$1.056B
-54.19%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
$1.588B
1.93%
YoY
|
$1.558B
2.77%
YoY
|
$1.516B
4.48%
YoY
|
| Common Stock Issuance & Retirement, Net |
$141.0M
-85.9%
YoY
|
$1.000B
-881.25%
YoY
|
-$128.0M
2033.33%
YoY
|
-$6.000M
-101.5%
YoY
|
$400.0M
-42.86%
YoY
|
| Debt Paid & Issued, Net |
$550.0M
-0.72%
YoY
|
$554.0M
16.63%
YoY
|
$475.0M
52.24%
YoY
|
$312.0M
15.99%
YoY
|
$269.0M
-68.5%
YoY
|
| Cash From Financing Activities |
-$2.179B
-31.17%
YoY
|
-$3.166B
33.36%
YoY
|
-$2.374B
34.89%
YoY
|
-$1.760B
3.77%
YoY
|
-$1.696B
8.23%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.777B
-14.13%
YoY
|
$3.234B
-8.7%
YoY
|
$3.542B
29.6%
YoY
|
$2.733B
0.11%
YoY
|
$2.730B
-26.79%
YoY
|
| Cash From Investing Activities |
-$951.0M
851.0%
YoY
|
-$100.0M
-76.08%
YoY
|
-$418.0M
-46.75%
YoY
|
-$785.0M
-25.66%
YoY
|
-$1.056B
-54.19%
YoY
|
| Cash From Financing Activities |
-$2.179B
-31.17%
YoY
|
-$3.166B
33.36%
YoY
|
-$2.374B
34.89%
YoY
|
-$1.760B
3.77%
YoY
|
-$1.696B
8.23%
YoY
|
| Net Change In Cash |
-$320.0M
344.44%
YoY
|
-$72.00M
-109.6%
YoY
|
$750.0M
298.94%
YoY
|
$188.0M
-669.7%
YoY
|
-$33.00M
-76.26%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.777B
-14.13%
YoY
|
$3.234B
-8.7%
YoY
|
$3.542B
29.6%
YoY
|
$2.733B
0.11%
YoY
|
$2.730B
-26.79%
YoY
|
| Capital Expenditures |
$1.138B
57.84%
YoY
|
$721.0M
-5.87%
YoY
|
$766.0M
-187.44%
YoY
|
-$876.0M
-13.01%
YoY
|
-$1.007B
-17.26%
YoY
|
| Free Cash Flow |
$1.639B
-34.78%
YoY
|
$2.513B
-9.47%
YoY
|
$2.776B
-23.08%
YoY
|
$3.609B
-3.43%
YoY
|
$3.737B
-24.44%
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 |
$665.0M
17.28%
YoY
|
$499.0M
11.63%
YoY
|
$446.0M
-50.83%
YoY
|
$509.0M
-6.43%
YoY
|
$567.0M
-12.36%
YoY
|
$447.0M
-12.18%
YoY
|
$907.0M
54.51%
YoY
|
$544.0M
433.33%
YoY
|
$647.0M
14.31%
YoY
|
$509.0M
0.39%
YoY
|
$587.0M
25.7%
YoY
|
$102.0M
-76.66%
YoY
|
$566.0M
8.22%
YoY
|
$507.0M
42.02%
YoY
|
$467.0M
-0.43%
YoY
|
$437.0M
8.17%
YoY
|
$523.0M
-10.45%
YoY
|
$357.0M
-33.77%
YoY
|
$469.0M
-0.64%
YoY
|
| Depreciation, Depletion And Amortization |
$193.0M
-11.47%
YoY
|
$189.0M
-12.9%
YoY
|
$176.0M
-7.85%
YoY
|
$222.0M
18.09%
YoY
|
$218.0M
17.84%
YoY
|
$217.0M
16.04%
YoY
|
$191.0M
1.06%
YoY
|
$188.0M
-0.53%
YoY
|
$185.0M
-1.6%
YoY
|
$187.0M
0.54%
YoY
|
$189.0M
0.53%
YoY
|
$189.0M
-1.56%
YoY
|
$188.0M
0.0%
YoY
|
$186.0M
-4.12%
YoY
|
$188.0M
-3.09%
YoY
|
$192.0M
1.59%
YoY
|
$188.0M
-0.53%
YoY
|
$194.0M
2.11%
YoY
|
$194.0M
1.04%
YoY
|
| Cash From Operating Activities |
$745.0M
127.83%
YoY
|
$972.0M
18.97%
YoY
|
$708.0M
-26.1%
YoY
|
$770.0M
-24.58%
YoY
|
$327.0M
-25.34%
YoY
|
$817.0M
-32.76%
YoY
|
$958.0M
3.34%
YoY
|
$1.021B
29.73%
YoY
|
$438.0M
-28.55%
YoY
|
$1.215B
22.6%
YoY
|
$927.0M
16.17%
YoY
|
$787.0M
6.35%
YoY
|
$613.0M
200.49%
YoY
|
$991.0M
-6.69%
YoY
|
$798.0M
2.05%
YoY
|
$740.0M
30.97%
YoY
|
$204.0M
-36.45%
YoY
|
$1.062B
19.73%
YoY
|
$782.0M
39.89%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$424.0M
107.84%
YoY
|
$397.0M
89.95%
YoY
|
$340.0M
112.5%
YoY
|
$197.0M
24.68%
YoY
|
$204.0M
5.15%
YoY
|
$209.0M
-3.69%
YoY
|
$160.0M
0.0%
YoY
|
$158.0M
-15.96%
YoY
|
$194.0M
-3.48%
YoY
|
$217.0M
-210.15%
YoY
|
$160.0M
-176.56%
YoY
|
$188.0M
-186.64%
YoY
|
$201.0M
-179.45%
YoY
|
-$197.0M
-27.84%
YoY
|
-$209.0M
-11.06%
YoY
|
-$217.0M
7.96%
YoY
|
-$253.0M
-15.1%
YoY
|
-$273.0M
-15.48%
YoY
|
-$235.0M
-8.91%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$34.00M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$9.000M
-550.0%
YoY
|
$96.00M
540.0%
YoY
|
$2.000M
-99.68%
YoY
|
$4.000M
-110.81%
YoY
|
$2.000M
-77.78%
YoY
|
$15.00M
-76.92%
YoY
|
$630.0M
-2132.26%
YoY
|
-$37.00M
-116.23%
YoY
|
$9.000M
-325.0%
YoY
|
$65.00M
-191.55%
YoY
|
-$31.00M
0.0%
YoY
|
$228.0M
307.14%
YoY
|
-$4.000M
-500.0%
YoY
|
-$71.00M
51.06%
YoY
|
-$31.00M
121.43%
YoY
|
$56.00M
-236.59%
YoY
|
$1.000M
-120.0%
YoY
|
-$47.00M
-95.32%
YoY
|
-$14.00M
-51.72%
YoY
|
| Cash From Investing Activities |
-$355.0M
198.32%
YoY
|
-$301.0M
55.15%
YoY
|
-$338.0M
-171.91%
YoY
|
-$193.0M
-1.03%
YoY
|
-$119.0M
-34.25%
YoY
|
-$194.0M
27.63%
YoY
|
$470.0M
-346.07%
YoY
|
-$195.0M
-587.5%
YoY
|
-$181.0M
57.39%
YoY
|
-$152.0M
-43.28%
YoY
|
-$191.0M
-20.42%
YoY
|
$40.00M
-124.84%
YoY
|
-$115.0M
-0.86%
YoY
|
-$268.0M
-16.25%
YoY
|
-$240.0M
-3.61%
YoY
|
-$161.0M
-33.47%
YoY
|
-$116.0M
-52.65%
YoY
|
-$320.0M
-75.9%
YoY
|
-$249.0M
-13.24%
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
|
$391.0M
1.82%
YoY
|
N/A
|
N/A
|
N/A
|
$384.0M
6.96%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$61.00M
12.96%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$54.00M
80.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$30.00M
20.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$25.00M
-85.21%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$400.0M
60.0%
YoY
|
N/A
|
N/A
|
N/A
|
$250.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$300.0M
18.58%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$527.0M
-22.84%
YoY
|
-$608.0M
-11.37%
YoY
|
-$388.0M
-73.82%
YoY
|
-$500.0M
-2.53%
YoY
|
-$683.0M
40.82%
YoY
|
-$686.0M
-9.02%
YoY
|
-$1.482B
216.67%
YoY
|
-$513.0M
-32.05%
YoY
|
-$485.0M
22.17%
YoY
|
-$754.0M
15.82%
YoY
|
-$468.0M
-4.29%
YoY
|
-$755.0M
0.27%
YoY
|
-$397.0M
-398.5%
YoY
|
-$651.0M
-13.77%
YoY
|
-$489.0M
-10.6%
YoY
|
-$753.0M
120.18%
YoY
|
$133.0M
-355.77%
YoY
|
-$755.0M
-5.03%
YoY
|
-$547.0M
166.83%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$745.0M
127.83%
YoY
|
$972.0M
18.97%
YoY
|
$708.0M
-26.1%
YoY
|
$770.0M
-24.58%
YoY
|
$327.0M
-25.34%
YoY
|
$817.0M
-32.76%
YoY
|
$958.0M
3.34%
YoY
|
$1.021B
29.73%
YoY
|
$438.0M
-28.55%
YoY
|
$1.215B
22.6%
YoY
|
$927.0M
16.17%
YoY
|
$787.0M
6.35%
YoY
|
$613.0M
200.49%
YoY
|
$991.0M
-6.69%
YoY
|
$798.0M
2.05%
YoY
|
$740.0M
30.97%
YoY
|
$204.0M
-36.45%
YoY
|
$1.062B
19.73%
YoY
|
$782.0M
39.89%
YoY
|
| Cash From Investing Activities |
-$355.0M
198.32%
YoY
|
-$301.0M
55.15%
YoY
|
-$338.0M
-171.91%
YoY
|
-$193.0M
-1.03%
YoY
|
-$119.0M
-34.25%
YoY
|
-$194.0M
27.63%
YoY
|
$470.0M
-346.07%
YoY
|
-$195.0M
-587.5%
YoY
|
-$181.0M
57.39%
YoY
|
-$152.0M
-43.28%
YoY
|
-$191.0M
-20.42%
YoY
|
$40.00M
-124.84%
YoY
|
-$115.0M
-0.86%
YoY
|
-$268.0M
-16.25%
YoY
|
-$240.0M
-3.61%
YoY
|
-$161.0M
-33.47%
YoY
|
-$116.0M
-52.65%
YoY
|
-$320.0M
-75.9%
YoY
|
-$249.0M
-13.24%
YoY
|
| Cash From Financing Activities |
-$527.0M
-22.84%
YoY
|
-$608.0M
-11.37%
YoY
|
-$388.0M
-73.82%
YoY
|
-$500.0M
-2.53%
YoY
|
-$683.0M
40.82%
YoY
|
-$686.0M
-9.02%
YoY
|
-$1.482B
216.67%
YoY
|
-$513.0M
-32.05%
YoY
|
-$485.0M
22.17%
YoY
|
-$754.0M
15.82%
YoY
|
-$468.0M
-4.29%
YoY
|
-$755.0M
0.27%
YoY
|
-$397.0M
-398.5%
YoY
|
-$651.0M
-13.77%
YoY
|
-$489.0M
-10.6%
YoY
|
-$753.0M
120.18%
YoY
|
$133.0M
-355.77%
YoY
|
-$755.0M
-5.03%
YoY
|
-$547.0M
166.83%
YoY
|
| Net Change In Cash |
-$142.0M
-69.0%
YoY
|
$63.00M
-200.0%
YoY
|
-$18.00M
-66.67%
YoY
|
$77.00M
-75.4%
YoY
|
-$458.0M
90.83%
YoY
|
-$63.00M
-120.39%
YoY
|
-$54.00M
-120.15%
YoY
|
$313.0M
334.72%
YoY
|
-$240.0M
-347.42%
YoY
|
$309.0M
329.17%
YoY
|
$268.0M
288.41%
YoY
|
$72.00M
-141.38%
YoY
|
$97.00M
-56.5%
YoY
|
$72.00M
-653.85%
YoY
|
$69.00M
-592.86%
YoY
|
-$174.0M
815.79%
YoY
|
$223.0M
1211.76%
YoY
|
-$13.00M
-98.95%
YoY
|
-$14.00M
-120.9%
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 |
$745.0M
127.83%
YoY
|
$972.0M
18.97%
YoY
|
$708.0M
-26.1%
YoY
|
$770.0M
-24.58%
YoY
|
$327.0M
-25.34%
YoY
|
$817.0M
-32.76%
YoY
|
$958.0M
3.34%
YoY
|
$1.021B
29.73%
YoY
|
$438.0M
-28.55%
YoY
|
$1.215B
22.6%
YoY
|
$927.0M
16.17%
YoY
|
$787.0M
6.35%
YoY
|
$613.0M
200.49%
YoY
|
$991.0M
-6.69%
YoY
|
$798.0M
2.05%
YoY
|
$740.0M
30.97%
YoY
|
$204.0M
-36.45%
YoY
|
$1.062B
19.73%
YoY
|
$782.0M
39.89%
YoY
|
| Capital Expenditures |
$424.0M
107.84%
YoY
|
$397.0M
89.95%
YoY
|
$340.0M
112.5%
YoY
|
$197.0M
24.68%
YoY
|
$204.0M
5.15%
YoY
|
$209.0M
-3.69%
YoY
|
$160.0M
0.0%
YoY
|
$158.0M
-15.96%
YoY
|
$194.0M
-3.48%
YoY
|
$217.0M
-210.15%
YoY
|
$160.0M
-176.56%
YoY
|
$188.0M
-186.64%
YoY
|
$201.0M
-179.45%
YoY
|
-$197.0M
-27.84%
YoY
|
-$209.0M
-11.06%
YoY
|
-$217.0M
7.96%
YoY
|
-$253.0M
-15.1%
YoY
|
-$273.0M
-15.48%
YoY
|
-$235.0M
-8.91%
YoY
|
| Free Cash Flow |
$321.0M
160.98%
YoY
|
$575.0M
-5.43%
YoY
|
$368.0M
-53.88%
YoY
|
$573.0M
-33.6%
YoY
|
$123.0M
-49.59%
YoY
|
$608.0M
-39.08%
YoY
|
$798.0M
4.04%
YoY
|
$863.0M
44.07%
YoY
|
$244.0M
-40.78%
YoY
|
$998.0M
-15.99%
YoY
|
$767.0M
-23.83%
YoY
|
$599.0M
-37.41%
YoY
|
$412.0M
-9.85%
YoY
|
$1.188B
-11.01%
YoY
|
$1.007B
-0.98%
YoY
|
$957.0M
24.93%
YoY
|
$457.0M
-26.17%
YoY
|
$1.335B
10.33%
YoY
|
$1.017B
24.48%
YoY
|
Loading...