|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.435B
85.88%
YoY
|
$772.0M
-20.9%
YoY
|
$976.0M
-5.88%
YoY
|
$1.037B
74.87%
YoY
|
$593.0M
-122.9%
YoY
|
| Depreciation, Depletion And Amortization |
$953.0M
-7.12%
YoY
|
$1.026B
-2.1%
YoY
|
$1.048B
8.6%
YoY
|
$965.0M
24.68%
YoY
|
$774.0M
18.53%
YoY
|
| Cash From Operating Activities |
$2.936B
17.91%
YoY
|
$2.490B
-8.69%
YoY
|
$2.727B
13.25%
YoY
|
$2.408B
20.64%
YoY
|
$1.996B
31.84%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$643.0M
3.88%
YoY
|
$619.0M
10.73%
YoY
|
$559.0M
22.86%
YoY
|
$455.0M
35.42%
YoY
|
$336.0M
-54.47%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
-$4.000M
-99.43%
YoY
|
-$702.0M
1495.45%
YoY
|
-$44.00M
-233.33%
YoY
|
$33.00M
153.85%
YoY
|
| Cash From Investing Activities |
-$3.769B
150.6%
YoY
|
-$1.504B
114.25%
YoY
|
-$702.0M
33.46%
YoY
|
-$526.0M
-236.27%
YoY
|
$386.0M
-135.32%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$8.000M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$74.00M
-58.43%
YoY
|
$178.0M
256.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$799.0M
-174.19%
YoY
|
-$1.077B
-45.5%
YoY
|
-$1.976B
2.33%
YoY
|
-$1.931B
-2.67%
YoY
|
-$1.984B
356.09%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.936B
17.91%
YoY
|
$2.490B
-8.69%
YoY
|
$2.727B
13.25%
YoY
|
$2.408B
20.64%
YoY
|
$1.996B
31.84%
YoY
|
| Cash From Investing Activities |
-$3.769B
150.6%
YoY
|
-$1.504B
114.25%
YoY
|
-$702.0M
33.46%
YoY
|
-$526.0M
-236.27%
YoY
|
$386.0M
-135.32%
YoY
|
| Cash From Financing Activities |
$799.0M
-174.19%
YoY
|
-$1.077B
-45.5%
YoY
|
-$1.976B
2.33%
YoY
|
-$1.931B
-2.67%
YoY
|
-$1.984B
356.09%
YoY
|
| Net Change In Cash |
-$20.00M
-80.39%
YoY
|
-$102.0M
-308.16%
YoY
|
$49.00M
-194.23%
YoY
|
-$52.00M
-113.23%
YoY
|
$393.0M
-1886.36%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.936B
17.91%
YoY
|
$2.490B
-8.69%
YoY
|
$2.727B
13.25%
YoY
|
$2.408B
20.64%
YoY
|
$1.996B
31.84%
YoY
|
| Capital Expenditures |
$643.0M
3.88%
YoY
|
$619.0M
10.73%
YoY
|
$559.0M
22.86%
YoY
|
$455.0M
35.42%
YoY
|
$336.0M
-54.47%
YoY
|
| Free Cash Flow |
$2.293B
22.55%
YoY
|
$1.871B
-13.7%
YoY
|
$2.168B
11.01%
YoY
|
$1.953B
17.65%
YoY
|
$1.660B
113.92%
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 |
$152.0M
-65.69%
YoY
|
$342.0M
-1415.38%
YoY
|
$441.0M
100.45%
YoY
|
$210.0M
16.67%
YoY
|
$443.0M
66.54%
YoY
|
-$26.00M
-110.48%
YoY
|
$220.0M
8.37%
YoY
|
$180.0M
-20.7%
YoY
|
$266.0M
-36.97%
YoY
|
$248.0M
18.1%
YoY
|
$203.0M
-47.14%
YoY
|
$227.0M
11.82%
YoY
|
$422.0M
125.67%
YoY
|
$210.0M
-53.33%
YoY
|
$384.0M
-750.85%
YoY
|
$203.0M
-192.27%
YoY
|
$187.0M
-55.69%
YoY
|
$450.0M
-1707.14%
YoY
|
-$59.00M
-141.26%
YoY
|
| Depreciation, Depletion And Amortization |
$243.0M
-7.25%
YoY
|
$257.0M
0.0%
YoY
|
$230.0M
-10.51%
YoY
|
$235.0M
-8.56%
YoY
|
$262.0M
3.15%
YoY
|
$257.0M
-5.51%
YoY
|
$257.0M
-1.15%
YoY
|
$257.0M
-0.77%
YoY
|
$254.0M
-0.78%
YoY
|
$272.0M
7.09%
YoY
|
$260.0M
9.24%
YoY
|
$259.0M
7.02%
YoY
|
$256.0M
11.3%
YoY
|
$254.0M
13.9%
YoY
|
$238.0M
33.71%
YoY
|
$242.0M
23.47%
YoY
|
$230.0M
29.94%
YoY
|
$223.0M
39.38%
YoY
|
$178.0M
11.25%
YoY
|
| Cash From Operating Activities |
$418.0M
-34.59%
YoY
|
$786.0M
8.12%
YoY
|
$817.0M
18.23%
YoY
|
$694.0M
6.28%
YoY
|
$639.0M
52.51%
YoY
|
$727.0M
-28.09%
YoY
|
$691.0M
712.94%
YoY
|
$653.0M
-26.46%
YoY
|
$419.0M
-43.61%
YoY
|
$1.011B
202.69%
YoY
|
$85.00M
-90.98%
YoY
|
$888.0M
12.12%
YoY
|
$743.0M
118.53%
YoY
|
$334.0M
-47.4%
YoY
|
$942.0M
181.19%
YoY
|
$792.0M
237.02%
YoY
|
$340.0M
-57.02%
YoY
|
$635.0M
146.12%
YoY
|
$335.0M
18.79%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$130.0M
-31.94%
YoY
|
$158.0M
-4.82%
YoY
|
$185.0M
14.2%
YoY
|
$129.0M
-9.15%
YoY
|
$191.0M
21.66%
YoY
|
$166.0M
4.4%
YoY
|
$162.0M
14.08%
YoY
|
$142.0M
-10.69%
YoY
|
$157.0M
28.69%
YoY
|
$159.0M
0.63%
YoY
|
$142.0M
-208.4%
YoY
|
$159.0M
-244.55%
YoY
|
$122.0M
20.79%
YoY
|
$158.0M
-300.0%
YoY
|
-$131.0M
74.67%
YoY
|
-$110.0M
29.41%
YoY
|
$101.0M
4.12%
YoY
|
-$79.00M
-40.15%
YoY
|
-$75.00M
-44.85%
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
|
| Other Investing Activities |
-$101.0M
-89.38%
YoY
|
-$1.780B
1716.33%
YoY
|
-$735.0M
11.36%
YoY
|
-$145.0M
-55.66%
YoY
|
-$951.0M
945.05%
YoY
|
-$98.00M
-85.61%
YoY
|
-$660.0M
122.97%
YoY
|
-$327.0M
14.34%
YoY
|
-$91.00M
-132.5%
YoY
|
-$681.0M
784.42%
YoY
|
-$296.0M
700.0%
YoY
|
-$286.0M
-520.59%
YoY
|
$280.0M
-3211.11%
YoY
|
-$77.00M
492.31%
YoY
|
-$37.00M
-104.43%
YoY
|
$68.00M
-175.56%
YoY
|
-$9.000M
200.0%
YoY
|
-$13.00M
-112.38%
YoY
|
$836.0M
-1261.11%
YoY
|
| Cash From Investing Activities |
-$233.0M
-79.72%
YoY
|
-$1.938B
634.09%
YoY
|
-$408.0M
-50.36%
YoY
|
-$274.0M
74.52%
YoY
|
-$1.149B
340.23%
YoY
|
-$264.0M
2.33%
YoY
|
-$822.0M
87.67%
YoY
|
-$157.0M
-4.27%
YoY
|
-$261.0M
-265.19%
YoY
|
-$258.0M
9.79%
YoY
|
-$438.0M
160.71%
YoY
|
-$164.0M
290.48%
YoY
|
$158.0M
-295.06%
YoY
|
-$235.0M
155.43%
YoY
|
-$168.0M
-122.08%
YoY
|
-$42.00M
-76.0%
YoY
|
-$81.00M
-25.0%
YoY
|
-$92.00M
240.74%
YoY
|
$761.0M
-465.87%
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 |
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$25.00M
733.33%
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 |
-$339.0M
-157.46%
YoY
|
$299.0M
-140.03%
YoY
|
$318.0M
47.91%
YoY
|
-$408.0M
50.0%
YoY
|
$590.0M
-316.12%
YoY
|
-$747.0M
31.75%
YoY
|
$215.0M
-169.81%
YoY
|
-$272.0M
-16.31%
YoY
|
-$273.0M
-64.82%
YoY
|
-$567.0M
75.54%
YoY
|
-$308.0M
-25.24%
YoY
|
-$325.0M
-45.74%
YoY
|
-$776.0M
29.98%
YoY
|
-$323.0M
16.61%
YoY
|
-$412.0M
-55.84%
YoY
|
-$599.0M
588.51%
YoY
|
-$597.0M
-13.1%
YoY
|
-$277.0M
27.06%
YoY
|
-$933.0M
606.82%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$418.0M
-34.59%
YoY
|
$786.0M
8.12%
YoY
|
$817.0M
18.23%
YoY
|
$694.0M
6.28%
YoY
|
$639.0M
52.51%
YoY
|
$727.0M
-28.09%
YoY
|
$691.0M
712.94%
YoY
|
$653.0M
-26.46%
YoY
|
$419.0M
-43.61%
YoY
|
$1.011B
202.69%
YoY
|
$85.00M
-90.98%
YoY
|
$888.0M
12.12%
YoY
|
$743.0M
118.53%
YoY
|
$334.0M
-47.4%
YoY
|
$942.0M
181.19%
YoY
|
$792.0M
237.02%
YoY
|
$340.0M
-57.02%
YoY
|
$635.0M
146.12%
YoY
|
$335.0M
18.79%
YoY
|
| Cash From Investing Activities |
-$233.0M
-79.72%
YoY
|
-$1.938B
634.09%
YoY
|
-$408.0M
-50.36%
YoY
|
-$274.0M
74.52%
YoY
|
-$1.149B
340.23%
YoY
|
-$264.0M
2.33%
YoY
|
-$822.0M
87.67%
YoY
|
-$157.0M
-4.27%
YoY
|
-$261.0M
-265.19%
YoY
|
-$258.0M
9.79%
YoY
|
-$438.0M
160.71%
YoY
|
-$164.0M
290.48%
YoY
|
$158.0M
-295.06%
YoY
|
-$235.0M
155.43%
YoY
|
-$168.0M
-122.08%
YoY
|
-$42.00M
-76.0%
YoY
|
-$81.00M
-25.0%
YoY
|
-$92.00M
240.74%
YoY
|
$761.0M
-465.87%
YoY
|
| Cash From Financing Activities |
-$339.0M
-157.46%
YoY
|
$299.0M
-140.03%
YoY
|
$318.0M
47.91%
YoY
|
-$408.0M
50.0%
YoY
|
$590.0M
-316.12%
YoY
|
-$747.0M
31.75%
YoY
|
$215.0M
-169.81%
YoY
|
-$272.0M
-16.31%
YoY
|
-$273.0M
-64.82%
YoY
|
-$567.0M
75.54%
YoY
|
-$308.0M
-25.24%
YoY
|
-$325.0M
-45.74%
YoY
|
-$776.0M
29.98%
YoY
|
-$323.0M
16.61%
YoY
|
-$412.0M
-55.84%
YoY
|
-$599.0M
588.51%
YoY
|
-$597.0M
-13.1%
YoY
|
-$277.0M
27.06%
YoY
|
-$933.0M
606.82%
YoY
|
| Net Change In Cash |
$185.0M
134.18%
YoY
|
-$853.0M
200.35%
YoY
|
$727.0M
765.48%
YoY
|
$12.00M
-94.64%
YoY
|
$79.00M
-166.39%
YoY
|
-$284.0M
-252.69%
YoY
|
$84.00M
-112.71%
YoY
|
$224.0M
-43.86%
YoY
|
-$119.0M
-195.2%
YoY
|
$186.0M
-183.04%
YoY
|
-$661.0M
-282.6%
YoY
|
$399.0M
164.24%
YoY
|
$125.0M
-137.31%
YoY
|
-$224.0M
-184.21%
YoY
|
$362.0M
122.09%
YoY
|
$151.0M
-659.26%
YoY
|
-$335.0M
8275.0%
YoY
|
$266.0M
1946.15%
YoY
|
$163.0M
-381.03%
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 |
$418.0M
-34.59%
YoY
|
$786.0M
8.12%
YoY
|
$817.0M
18.23%
YoY
|
$694.0M
6.28%
YoY
|
$639.0M
52.51%
YoY
|
$727.0M
-28.09%
YoY
|
$691.0M
712.94%
YoY
|
$653.0M
-26.46%
YoY
|
$419.0M
-43.61%
YoY
|
$1.011B
202.69%
YoY
|
$85.00M
-90.98%
YoY
|
$888.0M
12.12%
YoY
|
$743.0M
118.53%
YoY
|
$334.0M
-47.4%
YoY
|
$942.0M
181.19%
YoY
|
$792.0M
237.02%
YoY
|
$340.0M
-57.02%
YoY
|
$635.0M
146.12%
YoY
|
$335.0M
18.79%
YoY
|
| Capital Expenditures |
$130.0M
-31.94%
YoY
|
$158.0M
-4.82%
YoY
|
$185.0M
14.2%
YoY
|
$129.0M
-9.15%
YoY
|
$191.0M
21.66%
YoY
|
$166.0M
4.4%
YoY
|
$162.0M
14.08%
YoY
|
$142.0M
-10.69%
YoY
|
$157.0M
28.69%
YoY
|
$159.0M
0.63%
YoY
|
$142.0M
-208.4%
YoY
|
$159.0M
-244.55%
YoY
|
$122.0M
20.79%
YoY
|
$158.0M
-300.0%
YoY
|
-$131.0M
74.67%
YoY
|
-$110.0M
29.41%
YoY
|
$101.0M
4.12%
YoY
|
-$79.00M
-40.15%
YoY
|
-$75.00M
-44.85%
YoY
|
| Free Cash Flow |
$288.0M
-35.71%
YoY
|
$628.0M
11.94%
YoY
|
$632.0M
19.47%
YoY
|
$565.0M
10.57%
YoY
|
$448.0M
70.99%
YoY
|
$561.0M
-34.15%
YoY
|
$529.0M
-1028.07%
YoY
|
$511.0M
-29.9%
YoY
|
$262.0M
-57.81%
YoY
|
$852.0M
384.09%
YoY
|
-$57.00M
-105.31%
YoY
|
$729.0M
-19.18%
YoY
|
$621.0M
159.83%
YoY
|
$176.0M
-75.35%
YoY
|
$1.073B
161.71%
YoY
|
$902.0M
181.88%
YoY
|
$239.0M
-65.56%
YoY
|
$714.0M
83.08%
YoY
|
$410.0M
-1.91%
YoY
|
Loading...