|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$2.111B
19.13%
YoY
|
$1.772B
-30.86%
YoY
|
$2.563B
148.59%
YoY
|
$1.031B
-259.1%
YoY
|
-$648.0M
-134.02%
YoY
|
| Depreciation, Depletion And Amortization |
$1.459B
6.26%
YoY
|
$1.373B
3.7%
YoY
|
$1.324B
3.2%
YoY
|
$1.283B
-8.55%
YoY
|
$1.403B
-4.49%
YoY
|
| Cash From Operating Activities |
$3.298B
54.62%
YoY
|
$2.133B
-43.96%
YoY
|
$3.806B
153.23%
YoY
|
$1.503B
-13.42%
YoY
|
$1.736B
-44.04%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$3.272B
-3.2%
YoY
|
$3.380B
1.65%
YoY
|
$3.325B
15.13%
YoY
|
$2.888B
6.22%
YoY
|
$2.719B
-6.98%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$43.00M
-143.0%
YoY
|
-$100.0M
31.58%
YoY
|
-$76.00M
322.22%
YoY
|
-$18.00M
-83.18%
YoY
|
-$107.0M
46.58%
YoY
|
| Cash From Investing Activities |
-$3.308B
0.06%
YoY
|
-$3.306B
11.76%
YoY
|
-$2.958B
168.66%
YoY
|
-$1.101B
-50.94%
YoY
|
-$2.244B
-16.14%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$500.0M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$2.150B
43.33%
YoY
|
$1.500B
-4.76%
YoY
|
$1.575B
125.0%
YoY
|
$700.0M
N/A
|
N/A
|
| Cash From Financing Activities |
$12.00M
-99.02%
YoY
|
$1.228B
-197.46%
YoY
|
-$1.260B
67.11%
YoY
|
-$754.0M
-194.37%
YoY
|
$799.0M
-2763.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$3.298B
54.62%
YoY
|
$2.133B
-43.96%
YoY
|
$3.806B
153.23%
YoY
|
$1.503B
-13.42%
YoY
|
$1.736B
-44.04%
YoY
|
| Cash From Investing Activities |
-$3.308B
0.06%
YoY
|
-$3.306B
11.76%
YoY
|
-$2.958B
168.66%
YoY
|
-$1.101B
-50.94%
YoY
|
-$2.244B
-16.14%
YoY
|
| Cash From Financing Activities |
$12.00M
-99.02%
YoY
|
$1.228B
-197.46%
YoY
|
-$1.260B
67.11%
YoY
|
-$754.0M
-194.37%
YoY
|
$799.0M
-2763.33%
YoY
|
| Net Change In Cash |
$2.000M
-96.36%
YoY
|
$55.00M
-113.35%
YoY
|
-$412.0M
17.05%
YoY
|
-$352.0M
-220.96%
YoY
|
$291.0M
-26.52%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$3.298B
54.62%
YoY
|
$2.133B
-43.96%
YoY
|
$3.806B
153.23%
YoY
|
$1.503B
-13.42%
YoY
|
$1.736B
-44.04%
YoY
|
| Capital Expenditures |
$3.272B
-3.2%
YoY
|
$3.380B
1.65%
YoY
|
$3.325B
15.13%
YoY
|
$2.888B
6.22%
YoY
|
$2.719B
-6.98%
YoY
|
| Free Cash Flow |
$26.00M
-102.09%
YoY
|
-$1.247B
-359.25%
YoY
|
$481.0M
-134.73%
YoY
|
-$1.385B
40.9%
YoY
|
-$983.0M
-649.16%
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 |
$741.0M
25.81%
YoY
|
$315.0M
10.14%
YoY
|
$622.0M
19.62%
YoY
|
$585.0M
34.79%
YoY
|
$589.0M
10.71%
YoY
|
$286.0M
-47.62%
YoY
|
$520.0M
274.1%
YoY
|
$434.0M
-26.57%
YoY
|
$532.0M
-58.66%
YoY
|
$546.0M
-30.71%
YoY
|
$139.0M
21.93%
YoY
|
$591.0M
351.15%
YoY
|
$1.287B
-64450.0%
YoY
|
$788.0M
77.08%
YoY
|
$114.0M
-107.29%
YoY
|
$131.0M
-174.01%
YoY
|
-$2.000M
-100.31%
YoY
|
$445.0M
3.25%
YoY
|
-$1.564B
-372.0%
YoY
|
| Depreciation, Depletion And Amortization |
$383.0M
19.69%
YoY
|
$366.0M
3.39%
YoY
|
$364.0M
5.2%
YoY
|
$356.0M
24.91%
YoY
|
$320.0M
-7.51%
YoY
|
$354.0M
5.04%
YoY
|
$346.0M
22.7%
YoY
|
$285.0M
-12.31%
YoY
|
$346.0M
4.85%
YoY
|
$337.0M
5.31%
YoY
|
$282.0M
-11.32%
YoY
|
$325.0M
4.17%
YoY
|
$330.0M
-0.9%
YoY
|
$320.0M
1.91%
YoY
|
$318.0M
-4.22%
YoY
|
$312.0M
-14.99%
YoY
|
$333.0M
-14.62%
YoY
|
$314.0M
-14.91%
YoY
|
$332.0M
-9.78%
YoY
|
| Cash From Operating Activities |
$1.271B
21.16%
YoY
|
$721.0M
96.46%
YoY
|
$1.050B
68.54%
YoY
|
$478.0M
-0.83%
YoY
|
$1.049B
58.7%
YoY
|
$367.0M
-48.31%
YoY
|
$623.0M
-9.32%
YoY
|
$482.0M
-15.73%
YoY
|
$661.0M
-64.02%
YoY
|
$710.0M
-11.47%
YoY
|
$687.0M
99.13%
YoY
|
$572.0M
-593.1%
YoY
|
$1.837B
289.19%
YoY
|
$802.0M
43.73%
YoY
|
$345.0M
167.44%
YoY
|
-$116.0M
-627.27%
YoY
|
$472.0M
-54.04%
YoY
|
$558.0M
-4.62%
YoY
|
$129.0M
-84.88%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$693.0M
10.35%
YoY
|
$1.129B
15.44%
YoY
|
$728.0M
-5.21%
YoY
|
$787.0M
-5.97%
YoY
|
$628.0M
-21.2%
YoY
|
$978.0M
1.35%
YoY
|
$768.0M
-16.16%
YoY
|
$837.0M
18.72%
YoY
|
$797.0M
7.85%
YoY
|
$965.0M
20.63%
YoY
|
$916.0M
-214.93%
YoY
|
$705.0M
-216.53%
YoY
|
$739.0M
7.73%
YoY
|
$800.0M
-218.87%
YoY
|
-$797.0M
7.27%
YoY
|
-$605.0M
-9.7%
YoY
|
$686.0M
8.37%
YoY
|
-$673.0M
-19.01%
YoY
|
-$743.0M
9.59%
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 |
$25.00M
-104.05%
YoY
|
-$119.0M
-440.0%
YoY
|
$56.00M
229.41%
YoY
|
$17.00M
-101.05%
YoY
|
-$618.0M
-5250.0%
YoY
|
$35.00M
-5.41%
YoY
|
$17.00M
-100.72%
YoY
|
-$1.624B
-641.33%
YoY
|
$12.00M
-166.67%
YoY
|
$37.00M
-1950.0%
YoY
|
-$2.355B
7036.36%
YoY
|
$300.0M
-738.3%
YoY
|
-$18.00M
-250.0%
YoY
|
-$2.000M
-116.67%
YoY
|
-$33.00M
-29.79%
YoY
|
-$47.00M
-109.38%
YoY
|
$12.00M
-271.43%
YoY
|
$12.00M
20.0%
YoY
|
-$47.00M
-118.36%
YoY
|
| Cash From Investing Activities |
-$736.0M
19.09%
YoY
|
-$1.248B
32.34%
YoY
|
-$672.0M
-10.52%
YoY
|
-$770.0M
-6.89%
YoY
|
-$618.0M
-21.27%
YoY
|
-$943.0M
1.62%
YoY
|
-$751.0M
-17.56%
YoY
|
-$827.0M
104.2%
YoY
|
-$785.0M
9.94%
YoY
|
-$928.0M
15.71%
YoY
|
-$911.0M
9.76%
YoY
|
-$405.0M
-37.88%
YoY
|
-$714.0M
-160.36%
YoY
|
-$802.0M
21.33%
YoY
|
-$830.0M
5.06%
YoY
|
-$652.0M
285.8%
YoY
|
$1.183B
-289.58%
YoY
|
-$661.0M
-19.49%
YoY
|
-$790.0M
87.2%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
$250.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$450.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
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
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$263.0M
-176.23%
YoY
|
$323.0M
-35.66%
YoY
|
-$233.0M
-210.43%
YoY
|
-$423.0M
-42.37%
YoY
|
$345.0M
-72.38%
YoY
|
$502.0M
131.34%
YoY
|
$211.0M
-177.29%
YoY
|
-$734.0M
-10.92%
YoY
|
$1.249B
-428.68%
YoY
|
$217.0M
133.33%
YoY
|
-$273.0M
-79.67%
YoY
|
-$824.0M
-160.06%
YoY
|
-$380.0M
-56.62%
YoY
|
$93.00M
-110.4%
YoY
|
-$1.343B
-156.5%
YoY
|
$1.372B
-349.45%
YoY
|
-$876.0M
553.73%
YoY
|
-$894.0M
368.06%
YoY
|
$2.377B
2253.47%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$1.271B
21.16%
YoY
|
$721.0M
96.46%
YoY
|
$1.050B
68.54%
YoY
|
$478.0M
-0.83%
YoY
|
$1.049B
58.7%
YoY
|
$367.0M
-48.31%
YoY
|
$623.0M
-9.32%
YoY
|
$482.0M
-15.73%
YoY
|
$661.0M
-64.02%
YoY
|
$710.0M
-11.47%
YoY
|
$687.0M
99.13%
YoY
|
$572.0M
-593.1%
YoY
|
$1.837B
289.19%
YoY
|
$802.0M
43.73%
YoY
|
$345.0M
167.44%
YoY
|
-$116.0M
-627.27%
YoY
|
$472.0M
-54.04%
YoY
|
$558.0M
-4.62%
YoY
|
$129.0M
-84.88%
YoY
|
| Cash From Investing Activities |
-$736.0M
19.09%
YoY
|
-$1.248B
32.34%
YoY
|
-$672.0M
-10.52%
YoY
|
-$770.0M
-6.89%
YoY
|
-$618.0M
-21.27%
YoY
|
-$943.0M
1.62%
YoY
|
-$751.0M
-17.56%
YoY
|
-$827.0M
104.2%
YoY
|
-$785.0M
9.94%
YoY
|
-$928.0M
15.71%
YoY
|
-$911.0M
9.76%
YoY
|
-$405.0M
-37.88%
YoY
|
-$714.0M
-160.36%
YoY
|
-$802.0M
21.33%
YoY
|
-$830.0M
5.06%
YoY
|
-$652.0M
285.8%
YoY
|
$1.183B
-289.58%
YoY
|
-$661.0M
-19.49%
YoY
|
-$790.0M
87.2%
YoY
|
| Cash From Financing Activities |
-$263.0M
-176.23%
YoY
|
$323.0M
-35.66%
YoY
|
-$233.0M
-210.43%
YoY
|
-$423.0M
-42.37%
YoY
|
$345.0M
-72.38%
YoY
|
$502.0M
131.34%
YoY
|
$211.0M
-177.29%
YoY
|
-$734.0M
-10.92%
YoY
|
$1.249B
-428.68%
YoY
|
$217.0M
133.33%
YoY
|
-$273.0M
-79.67%
YoY
|
-$824.0M
-160.06%
YoY
|
-$380.0M
-56.62%
YoY
|
$93.00M
-110.4%
YoY
|
-$1.343B
-156.5%
YoY
|
$1.372B
-349.45%
YoY
|
-$876.0M
553.73%
YoY
|
-$894.0M
368.06%
YoY
|
$2.377B
2253.47%
YoY
|
| Net Change In Cash |
$272.0M
-64.95%
YoY
|
-$204.0M
175.68%
YoY
|
$145.0M
74.7%
YoY
|
-$715.0M
-33.73%
YoY
|
$776.0M
-31.02%
YoY
|
-$74.00M
7300.0%
YoY
|
$83.00M
-116.7%
YoY
|
-$1.079B
64.23%
YoY
|
$1.125B
51.41%
YoY
|
-$1.000M
-101.08%
YoY
|
-$497.0M
-72.81%
YoY
|
-$657.0M
-208.77%
YoY
|
$743.0M
-4.62%
YoY
|
$93.00M
-109.33%
YoY
|
-$1.828B
-206.53%
YoY
|
$604.0M
-186.66%
YoY
|
$779.0M
189.59%
YoY
|
-$997.0M
133.49%
YoY
|
$1.716B
222.56%
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 |
$1.271B
21.16%
YoY
|
$721.0M
96.46%
YoY
|
$1.050B
68.54%
YoY
|
$478.0M
-0.83%
YoY
|
$1.049B
58.7%
YoY
|
$367.0M
-48.31%
YoY
|
$623.0M
-9.32%
YoY
|
$482.0M
-15.73%
YoY
|
$661.0M
-64.02%
YoY
|
$710.0M
-11.47%
YoY
|
$687.0M
99.13%
YoY
|
$572.0M
-593.1%
YoY
|
$1.837B
289.19%
YoY
|
$802.0M
43.73%
YoY
|
$345.0M
167.44%
YoY
|
-$116.0M
-627.27%
YoY
|
$472.0M
-54.04%
YoY
|
$558.0M
-4.62%
YoY
|
$129.0M
-84.88%
YoY
|
| Capital Expenditures |
$693.0M
10.35%
YoY
|
$1.129B
15.44%
YoY
|
$728.0M
-5.21%
YoY
|
$787.0M
-5.97%
YoY
|
$628.0M
-21.2%
YoY
|
$978.0M
1.35%
YoY
|
$768.0M
-16.16%
YoY
|
$837.0M
18.72%
YoY
|
$797.0M
7.85%
YoY
|
$965.0M
20.63%
YoY
|
$916.0M
-214.93%
YoY
|
$705.0M
-216.53%
YoY
|
$739.0M
7.73%
YoY
|
$800.0M
-218.87%
YoY
|
-$797.0M
7.27%
YoY
|
-$605.0M
-9.7%
YoY
|
$686.0M
8.37%
YoY
|
-$673.0M
-19.01%
YoY
|
-$743.0M
9.59%
YoY
|
| Free Cash Flow |
$578.0M
37.29%
YoY
|
-$408.0M
-33.22%
YoY
|
$322.0M
-322.07%
YoY
|
-$309.0M
-12.96%
YoY
|
$421.0M
-409.56%
YoY
|
-$611.0M
139.61%
YoY
|
-$145.0M
-36.68%
YoY
|
-$355.0M
166.92%
YoY
|
-$136.0M
-112.39%
YoY
|
-$255.0M
-12850.0%
YoY
|
-$229.0M
-120.05%
YoY
|
-$133.0M
-127.2%
YoY
|
$1.098B
-613.08%
YoY
|
$2.000M
-99.84%
YoY
|
$1.142B
30.96%
YoY
|
$489.0M
-29.34%
YoY
|
-$214.0M
-154.31%
YoY
|
$1.231B
-13.06%
YoY
|
$872.0M
-43.04%
YoY
|
Loading...