|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.242B
10.4%
YoY
|
$1.125B
-46.04%
YoY
|
$2.085B
-42.67%
YoY
|
$3.637B
156.85%
YoY
|
$1.416B
-123.22%
YoY
|
| Depreciation, Depletion And Amortization |
$2.179B
-4.85%
YoY
|
$2.290B
25.48%
YoY
|
$1.825B
63.97%
YoY
|
$1.113B
-6.47%
YoY
|
$1.190B
-35.11%
YoY
|
| Cash From Operating Activities |
$3.652B
-1.85%
YoY
|
$3.721B
-10.7%
YoY
|
$4.167B
7.79%
YoY
|
$3.866B
23.55%
YoY
|
$3.129B
65.12%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.147B
-6.77%
YoY
|
$2.303B
-16.07%
YoY
|
$2.744B
49.86%
YoY
|
$1.831B
20.54%
YoY
|
$1.519B
-12.5%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
-$12.00M
-100.37%
YoY
|
$3.225B
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$127.0M
2.42%
YoY
|
$124.0M
175.56%
YoY
|
$45.00M
-143.69%
YoY
|
-$103.0M
-615.0%
YoY
|
$20.00M
-89.9%
YoY
|
| Cash From Investing Activities |
-$2.884B
17.38%
YoY
|
-$2.457B
-55.48%
YoY
|
-$5.519B
209.01%
YoY
|
-$1.786B
240.19%
YoY
|
-$525.0M
-71.83%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$307.0M
-48.58%
YoY
|
$597.0M
40.14%
YoY
|
$426.0M
-40.75%
YoY
|
$719.0M
547.75%
YoY
|
$111.0M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$762.0M
-38.1%
YoY
|
-$1.231B
-190.58%
YoY
|
$1.359B
-159.92%
YoY
|
-$2.268B
-6.24%
YoY
|
-$2.419B
1074.27%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$3.652B
-1.85%
YoY
|
$3.721B
-10.7%
YoY
|
$4.167B
7.79%
YoY
|
$3.866B
23.55%
YoY
|
$3.129B
65.12%
YoY
|
| Cash From Investing Activities |
-$2.884B
17.38%
YoY
|
-$2.457B
-55.48%
YoY
|
-$5.519B
209.01%
YoY
|
-$1.786B
240.19%
YoY
|
-$525.0M
-71.83%
YoY
|
| Cash From Financing Activities |
-$762.0M
-38.1%
YoY
|
-$1.231B
-190.58%
YoY
|
$1.359B
-159.92%
YoY
|
-$2.268B
-6.24%
YoY
|
-$2.419B
1074.27%
YoY
|
| Net Change In Cash |
-$7.000M
-117.95%
YoY
|
$39.00M
-2050.0%
YoY
|
-$2.000M
-98.95%
YoY
|
-$190.0M
-202.7%
YoY
|
$185.0M
-202.78%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$3.652B
-1.85%
YoY
|
$3.721B
-10.7%
YoY
|
$4.167B
7.79%
YoY
|
$3.866B
23.55%
YoY
|
$3.129B
65.12%
YoY
|
| Capital Expenditures |
$2.147B
-6.77%
YoY
|
$2.303B
-16.07%
YoY
|
$2.744B
49.86%
YoY
|
$1.831B
20.54%
YoY
|
$1.519B
-12.5%
YoY
|
| Free Cash Flow |
$1.505B
6.14%
YoY
|
$1.418B
-0.35%
YoY
|
$1.423B
-30.07%
YoY
|
$2.035B
26.4%
YoY
|
$1.610B
912.58%
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 |
-$630.0M
296.23%
YoY
|
$946.0M
-1676.67%
YoY
|
$148.0M
-70.81%
YoY
|
$307.0M
-9.71%
YoY
|
-$159.0M
-147.04%
YoY
|
-$60.00M
-107.01%
YoY
|
$507.0M
24.88%
YoY
|
$340.0M
1.19%
YoY
|
$338.0M
-30.6%
YoY
|
$856.0M
-35.88%
YoY
|
$406.0M
-65.77%
YoY
|
$336.0M
-75.24%
YoY
|
$487.0M
-302.07%
YoY
|
$1.335B
-3.54%
YoY
|
$1.186B
-1747.22%
YoY
|
$1.357B
-761.95%
YoY
|
-$241.0M
-177.99%
YoY
|
$1.384B
-325.41%
YoY
|
-$72.00M
-95.27%
YoY
|
| Depreciation, Depletion And Amortization |
$561.0M
2.94%
YoY
|
$533.0M
-2.2%
YoY
|
$545.0M
-9.02%
YoY
|
$556.0M
-4.14%
YoY
|
$545.0M
-3.71%
YoY
|
$545.0M
-1.98%
YoY
|
$599.0M
23.25%
YoY
|
$580.0M
38.42%
YoY
|
$566.0M
55.49%
YoY
|
$556.0M
98.57%
YoY
|
$486.0M
67.01%
YoY
|
$419.0M
50.72%
YoY
|
$364.0M
37.88%
YoY
|
$280.0M
2.19%
YoY
|
$291.0M
-2.02%
YoY
|
$278.0M
-10.61%
YoY
|
$264.0M
-14.29%
YoY
|
$274.0M
-31.67%
YoY
|
$297.0M
-26.85%
YoY
|
| Cash From Operating Activities |
$1.056B
20.96%
YoY
|
$954.0M
-6.47%
YoY
|
$812.0M
-20.55%
YoY
|
$1.013B
-0.69%
YoY
|
$873.0M
32.47%
YoY
|
$1.020B
-25.11%
YoY
|
$1.022B
12.8%
YoY
|
$1.020B
22.74%
YoY
|
$659.0M
-38.3%
YoY
|
$1.362B
55.66%
YoY
|
$906.0M
-5.82%
YoY
|
$831.0M
-38.17%
YoY
|
$1.068B
55.91%
YoY
|
$875.0M
18.24%
YoY
|
$962.0M
18.47%
YoY
|
$1.344B
79.2%
YoY
|
$685.0M
-17.17%
YoY
|
$740.0M
2.92%
YoY
|
$812.0M
64.71%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$605.0M
-1.94%
YoY
|
$465.0M
-15.76%
YoY
|
$544.0M
1.12%
YoY
|
$521.0M
-16.24%
YoY
|
$617.0M
4.4%
YoY
|
$552.0M
-16.36%
YoY
|
$538.0M
-35.49%
YoY
|
$622.0M
-2.81%
YoY
|
$591.0M
-3.11%
YoY
|
$660.0M
84.36%
YoY
|
$834.0M
63.21%
YoY
|
$640.0M
25.24%
YoY
|
$610.0M
35.25%
YoY
|
$358.0M
-185.04%
YoY
|
$511.0M
40.0%
YoY
|
$511.0M
33.42%
YoY
|
$451.0M
28.86%
YoY
|
-$421.0M
22.74%
YoY
|
$365.0M
3.99%
YoY
|
| Acquisitions |
$1.192B
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$12.00M
N/A
|
N/A
|
$0.00
N/A
|
$3.225B
N/A
|
$0.00
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$59.00M
-60.14%
YoY
|
-$513.0M
-4046.15%
YoY
|
-$34.00M
30.77%
YoY
|
$46.00M
187.5%
YoY
|
-$148.0M
2366.67%
YoY
|
$13.00M
-109.7%
YoY
|
-$26.00M
-3.7%
YoY
|
$16.00M
-100.68%
YoY
|
-$6.000M
-109.09%
YoY
|
-$134.0M
-42.49%
YoY
|
-$27.00M
-20.59%
YoY
|
-$2.368B
N/A
|
$66.00M
94.12%
YoY
|
-$233.0M
-1556.25%
YoY
|
-$34.00M
466.67%
YoY
|
$0.00
-100.0%
YoY
|
$34.00M
-221.43%
YoY
|
$16.00M
-115.38%
YoY
|
-$6.000M
-91.18%
YoY
|
| Cash From Investing Activities |
-$1.738B
94.19%
YoY
|
-$978.0M
81.45%
YoY
|
-$453.0M
-12.21%
YoY
|
-$558.0M
-12.95%
YoY
|
-$895.0M
17.61%
YoY
|
-$539.0M
-32.12%
YoY
|
-$516.0M
-39.58%
YoY
|
-$641.0M
-78.69%
YoY
|
-$761.0M
-11.82%
YoY
|
-$794.0M
34.35%
YoY
|
-$854.0M
223.48%
YoY
|
-$3.008B
485.21%
YoY
|
-$863.0M
106.95%
YoY
|
-$591.0M
45.93%
YoY
|
-$264.0M
-28.07%
YoY
|
-$514.0M
-190.49%
YoY
|
-$417.0M
29.91%
YoY
|
-$405.0M
-9.4%
YoY
|
-$367.0M
49.8%
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 |
$84.00M
N/A
|
N/A
N/A
|
$160.0M
-1.84%
YoY
|
$147.0M
-20.11%
YoY
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
$163.0M
262.22%
YoY
|
$184.0M
106.74%
YoY
|
$250.0M
4.6%
YoY
|
N/A
N/A
|
$45.00M
-86.15%
YoY
|
$89.00M
-34.07%
YoY
|
$239.0M
236.62%
YoY
|
N/A
N/A
|
$325.0M
N/A
|
$135.0M
N/A
|
$71.00M
N/A
|
N/A
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
|
| Cash From Financing Activities |
$672.0M
-5700.0%
YoY
|
$38.00M
-107.54%
YoY
|
-$358.0M
-20.97%
YoY
|
-$430.0M
14.36%
YoY
|
-$12.00M
-111.76%
YoY
|
-$504.0M
-10.32%
YoY
|
-$453.0M
348.51%
YoY
|
-$376.0M
-117.04%
YoY
|
$102.0M
-155.43%
YoY
|
-$562.0M
89.23%
YoY
|
-$101.0M
-85.34%
YoY
|
$2.206B
-302.57%
YoY
|
-$184.0M
-4.66%
YoY
|
-$297.0M
100.68%
YoY
|
-$689.0M
23.7%
YoY
|
-$1.089B
-9.78%
YoY
|
-$193.0M
-61.93%
YoY
|
-$148.0M
-49.66%
YoY
|
-$557.0M
117.58%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$1.056B
20.96%
YoY
|
$954.0M
-6.47%
YoY
|
$812.0M
-20.55%
YoY
|
$1.013B
-0.69%
YoY
|
$873.0M
32.47%
YoY
|
$1.020B
-25.11%
YoY
|
$1.022B
12.8%
YoY
|
$1.020B
22.74%
YoY
|
$659.0M
-38.3%
YoY
|
$1.362B
55.66%
YoY
|
$906.0M
-5.82%
YoY
|
$831.0M
-38.17%
YoY
|
$1.068B
55.91%
YoY
|
$875.0M
18.24%
YoY
|
$962.0M
18.47%
YoY
|
$1.344B
79.2%
YoY
|
$685.0M
-17.17%
YoY
|
$740.0M
2.92%
YoY
|
$812.0M
64.71%
YoY
|
| Cash From Investing Activities |
-$1.738B
94.19%
YoY
|
-$978.0M
81.45%
YoY
|
-$453.0M
-12.21%
YoY
|
-$558.0M
-12.95%
YoY
|
-$895.0M
17.61%
YoY
|
-$539.0M
-32.12%
YoY
|
-$516.0M
-39.58%
YoY
|
-$641.0M
-78.69%
YoY
|
-$761.0M
-11.82%
YoY
|
-$794.0M
34.35%
YoY
|
-$854.0M
223.48%
YoY
|
-$3.008B
485.21%
YoY
|
-$863.0M
106.95%
YoY
|
-$591.0M
45.93%
YoY
|
-$264.0M
-28.07%
YoY
|
-$514.0M
-190.49%
YoY
|
-$417.0M
29.91%
YoY
|
-$405.0M
-9.4%
YoY
|
-$367.0M
49.8%
YoY
|
| Cash From Financing Activities |
$672.0M
-5700.0%
YoY
|
$38.00M
-107.54%
YoY
|
-$358.0M
-20.97%
YoY
|
-$430.0M
14.36%
YoY
|
-$12.00M
-111.76%
YoY
|
-$504.0M
-10.32%
YoY
|
-$453.0M
348.51%
YoY
|
-$376.0M
-117.04%
YoY
|
$102.0M
-155.43%
YoY
|
-$562.0M
89.23%
YoY
|
-$101.0M
-85.34%
YoY
|
$2.206B
-302.57%
YoY
|
-$184.0M
-4.66%
YoY
|
-$297.0M
100.68%
YoY
|
-$689.0M
23.7%
YoY
|
-$1.089B
-9.78%
YoY
|
-$193.0M
-61.93%
YoY
|
-$148.0M
-49.66%
YoY
|
-$557.0M
117.58%
YoY
|
| Net Change In Cash |
-$9.000M
-73.53%
YoY
|
$14.00M
-160.87%
YoY
|
$5.000M
-90.2%
YoY
|
$12.00M
300.0%
YoY
|
-$34.00M
-1800.0%
YoY
|
-$23.00M
-483.33%
YoY
|
$51.00M
-204.08%
YoY
|
$3.000M
-89.66%
YoY
|
$2.000M
-90.48%
YoY
|
$6.000M
-146.15%
YoY
|
-$49.00M
-590.0%
YoY
|
$29.00M
-111.03%
YoY
|
$21.00M
-72.37%
YoY
|
-$13.00M
-106.95%
YoY
|
$10.00M
-108.77%
YoY
|
-$263.0M
-332.74%
YoY
|
$76.00M
-7700.0%
YoY
|
$187.0M
-950.0%
YoY
|
-$114.0M
1528.57%
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 |
$1.056B
20.96%
YoY
|
$954.0M
-6.47%
YoY
|
$812.0M
-20.55%
YoY
|
$1.013B
-0.69%
YoY
|
$873.0M
32.47%
YoY
|
$1.020B
-25.11%
YoY
|
$1.022B
12.8%
YoY
|
$1.020B
22.74%
YoY
|
$659.0M
-38.3%
YoY
|
$1.362B
55.66%
YoY
|
$906.0M
-5.82%
YoY
|
$831.0M
-38.17%
YoY
|
$1.068B
55.91%
YoY
|
$875.0M
18.24%
YoY
|
$962.0M
18.47%
YoY
|
$1.344B
79.2%
YoY
|
$685.0M
-17.17%
YoY
|
$740.0M
2.92%
YoY
|
$812.0M
64.71%
YoY
|
| Capital Expenditures |
$605.0M
-1.94%
YoY
|
$465.0M
-15.76%
YoY
|
$544.0M
1.12%
YoY
|
$521.0M
-16.24%
YoY
|
$617.0M
4.4%
YoY
|
$552.0M
-16.36%
YoY
|
$538.0M
-35.49%
YoY
|
$622.0M
-2.81%
YoY
|
$591.0M
-3.11%
YoY
|
$660.0M
84.36%
YoY
|
$834.0M
63.21%
YoY
|
$640.0M
25.24%
YoY
|
$610.0M
35.25%
YoY
|
$358.0M
-185.04%
YoY
|
$511.0M
40.0%
YoY
|
$511.0M
33.42%
YoY
|
$451.0M
28.86%
YoY
|
-$421.0M
22.74%
YoY
|
$365.0M
3.99%
YoY
|
| Free Cash Flow |
$451.0M
76.17%
YoY
|
$489.0M
4.49%
YoY
|
$268.0M
-44.63%
YoY
|
$492.0M
23.62%
YoY
|
$256.0M
276.47%
YoY
|
$468.0M
-33.33%
YoY
|
$484.0M
572.22%
YoY
|
$398.0M
108.38%
YoY
|
$68.00M
-85.15%
YoY
|
$702.0M
35.78%
YoY
|
$72.00M
-84.04%
YoY
|
$191.0M
-77.07%
YoY
|
$458.0M
95.73%
YoY
|
$517.0M
-55.47%
YoY
|
$451.0M
0.89%
YoY
|
$833.0M
126.98%
YoY
|
$234.0M
-50.94%
YoY
|
$1.161B
9.32%
YoY
|
$447.0M
214.79%
YoY
|
Loading...