|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.181B
33.0%
YoY
|
$888.0M
20.0%
YoY
|
$740.0M
-2.12%
YoY
|
$756.0M
-151.08%
YoY
|
-$1.480B
-200.75%
YoY
|
| Depreciation, Depletion And Amortization |
$1.312B
2.58%
YoY
|
$1.279B
1.99%
YoY
|
$1.254B
6.18%
YoY
|
$1.181B
9.15%
YoY
|
$1.082B
5.87%
YoY
|
| Cash From Operating Activities |
$2.629B
12.35%
YoY
|
$2.340B
33.11%
YoY
|
$1.758B
1.62%
YoY
|
$1.730B
-23.79%
YoY
|
$2.270B
-17.33%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$4.030B
43.67%
YoY
|
$2.805B
17.36%
YoY
|
$2.390B
10.9%
YoY
|
$2.155B
9.22%
YoY
|
$1.973B
-13.08%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$3.660B
N/A
|
$0.00
N/A
|
| Other Investing Activities |
-$26.00M
-300.0%
YoY
|
$13.00M
-285.71%
YoY
|
-$7.000M
-53.33%
YoY
|
-$15.00M
-165.22%
YoY
|
$23.00M
-675.0%
YoY
|
| Cash From Investing Activities |
-$4.004B
42.09%
YoY
|
-$2.818B
18.25%
YoY
|
-$2.383B
-57.85%
YoY
|
-$5.654B
-171.06%
YoY
|
$7.957B
-344.23%
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
|
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$994.0M
-3023.53%
YoY
|
| Debt Paid & Issued, Net |
$616.0M
N/A
|
$0.00
-100.0%
YoY
|
$1.854B
602.27%
YoY
|
$264.0M
-94.27%
YoY
|
$4.606B
372.41%
YoY
|
| Cash From Financing Activities |
$2.122B
387.82%
YoY
|
$435.0M
-33.08%
YoY
|
$650.0M
-8.32%
YoY
|
$709.0M
-109.59%
YoY
|
-$7.390B
-2014.51%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.629B
12.35%
YoY
|
$2.340B
33.11%
YoY
|
$1.758B
1.62%
YoY
|
$1.730B
-23.79%
YoY
|
$2.270B
-17.33%
YoY
|
| Cash From Investing Activities |
-$4.004B
42.09%
YoY
|
-$2.818B
18.25%
YoY
|
-$2.383B
-57.85%
YoY
|
-$5.654B
-171.06%
YoY
|
$7.957B
-344.23%
YoY
|
| Cash From Financing Activities |
$2.122B
387.82%
YoY
|
$435.0M
-33.08%
YoY
|
$650.0M
-8.32%
YoY
|
$709.0M
-109.59%
YoY
|
-$7.390B
-2014.51%
YoY
|
| Net Change In Cash |
$747.0M
-1837.21%
YoY
|
-$43.00M
-272.0%
YoY
|
$25.00M
-100.78%
YoY
|
-$3.215B
-202.75%
YoY
|
$3.129B
-1541.94%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.629B
12.35%
YoY
|
$2.340B
33.11%
YoY
|
$1.758B
1.62%
YoY
|
$1.730B
-23.79%
YoY
|
$2.270B
-17.33%
YoY
|
| Capital Expenditures |
$4.030B
43.67%
YoY
|
$2.805B
17.36%
YoY
|
$2.390B
10.9%
YoY
|
$2.155B
9.22%
YoY
|
$1.973B
-13.08%
YoY
|
| Free Cash Flow |
-$1.401B
201.29%
YoY
|
-$465.0M
-26.42%
YoY
|
-$632.0M
48.71%
YoY
|
-$425.0M
-243.1%
YoY
|
$297.0M
-37.61%
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 |
$452.0M
9.18%
YoY
|
$266.0M
50.28%
YoY
|
$318.0M
48.6%
YoY
|
$183.0M
-3.68%
YoY
|
$414.0M
34.85%
YoY
|
$177.0M
56.64%
YoY
|
$214.0M
-6.96%
YoY
|
$190.0M
69.64%
YoY
|
$307.0M
7.72%
YoY
|
$113.0M
-40.53%
YoY
|
$230.0M
32.18%
YoY
|
$112.0M
-5.88%
YoY
|
$285.0M
4.4%
YoY
|
$190.0M
41.79%
YoY
|
$174.0M
-15.94%
YoY
|
$119.0M
526.32%
YoY
|
$273.0M
-114.84%
YoY
|
$134.0M
-53.79%
YoY
|
$207.0M
-26.33%
YoY
|
| Depreciation, Depletion And Amortization |
$351.0M
9.01%
YoY
|
$366.0M
7.96%
YoY
|
$331.0M
2.8%
YoY
|
$324.0M
1.57%
YoY
|
$322.0M
-5.29%
YoY
|
$339.0M
1.5%
YoY
|
$322.0M
-4.17%
YoY
|
$319.0M
-4.78%
YoY
|
$340.0M
8.63%
YoY
|
$334.0M
0.91%
YoY
|
$336.0M
2.75%
YoY
|
$335.0M
12.79%
YoY
|
$313.0M
15.5%
YoY
|
$331.0M
17.79%
YoY
|
$327.0M
23.86%
YoY
|
$297.0M
10.82%
YoY
|
$271.0M
1.5%
YoY
|
$281.0M
-20.4%
YoY
|
$264.0M
-22.58%
YoY
|
| Cash From Operating Activities |
$557.0M
8.58%
YoY
|
$548.0M
7.24%
YoY
|
$966.0M
23.69%
YoY
|
$602.0M
-21.41%
YoY
|
$513.0M
81.91%
YoY
|
$511.0M
364.55%
YoY
|
$781.0M
-3.1%
YoY
|
$766.0M
85.92%
YoY
|
$282.0M
-34.42%
YoY
|
$110.0M
-49.77%
YoY
|
$806.0M
51.5%
YoY
|
$412.0M
-13.63%
YoY
|
$430.0M
-14.34%
YoY
|
$219.0M
-25.0%
YoY
|
$532.0M
16.41%
YoY
|
$477.0M
-53.6%
YoY
|
$502.0M
-24.28%
YoY
|
$292.0M
-41.48%
YoY
|
$457.0M
-51.79%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.058B
33.42%
YoY
|
$1.162B
35.12%
YoY
|
$1.145B
68.63%
YoY
|
$930.0M
38.81%
YoY
|
$793.0M
33.05%
YoY
|
$860.0M
32.51%
YoY
|
$679.0M
4.3%
YoY
|
$670.0M
13.37%
YoY
|
$596.0M
19.44%
YoY
|
$649.0M
1.41%
YoY
|
$651.0M
-228.66%
YoY
|
$591.0M
-201.55%
YoY
|
$499.0M
16.86%
YoY
|
$640.0M
-224.76%
YoY
|
-$506.0M
3.05%
YoY
|
-$582.0M
16.87%
YoY
|
$427.0M
-9.34%
YoY
|
-$513.0M
-43.06%
YoY
|
-$491.0M
-36.4%
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 |
-$12.00M
20.0%
YoY
|
$18.00M
-228.57%
YoY
|
-$2.000M
-50.0%
YoY
|
$0.00
N/A
|
-$10.00M
-300.0%
YoY
|
-$14.00M
-380.0%
YoY
|
-$4.000M
-150.0%
YoY
|
$0.00
-100.0%
YoY
|
$5.000M
25.0%
YoY
|
$5.000M
-97.09%
YoY
|
$8.000M
166.67%
YoY
|
-$2.000M
-99.95%
YoY
|
$4.000M
N/A
|
$172.0M
-17300.0%
YoY
|
$3.000M
-121.43%
YoY
|
-$3.674B
-135.99%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
-200.0%
YoY
|
-$14.00M
7.69%
YoY
|
| Cash From Investing Activities |
-$1.046B
33.59%
YoY
|
-$1.144B
30.89%
YoY
|
-$1.147B
67.94%
YoY
|
-$930.0M
38.81%
YoY
|
-$783.0M
32.49%
YoY
|
-$874.0M
35.71%
YoY
|
-$683.0M
6.22%
YoY
|
-$670.0M
12.98%
YoY
|
-$591.0M
17.5%
YoY
|
-$644.0M
37.61%
YoY
|
-$643.0M
27.83%
YoY
|
-$593.0M
-86.07%
YoY
|
-$503.0M
17.8%
YoY
|
-$468.0M
-8.95%
YoY
|
-$503.0M
-0.4%
YoY
|
-$4.256B
-143.83%
YoY
|
-$427.0M
-41.9%
YoY
|
-$514.0M
-42.89%
YoY
|
-$505.0M
-35.67%
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
|
| 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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$18.00M
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
|
$1.750B
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$654.0M
141.33%
YoY
|
$563.0M
373.11%
YoY
|
$982.0M
509.94%
YoY
|
$306.0M
-429.03%
YoY
|
$271.0M
9.27%
YoY
|
$119.0M
-78.83%
YoY
|
$161.0M
-218.38%
YoY
|
-$93.00M
-297.87%
YoY
|
$248.0M
40.11%
YoY
|
$562.0M
86.09%
YoY
|
-$136.0M
119.35%
YoY
|
$47.00M
-135.07%
YoY
|
$177.0M
-70.65%
YoY
|
$302.0M
-131.01%
YoY
|
-$62.00M
-97.8%
YoY
|
-$134.0M
-96.21%
YoY
|
$603.0M
-949.3%
YoY
|
-$974.0M
-375.92%
YoY
|
-$2.814B
295.22%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$557.0M
8.58%
YoY
|
$548.0M
7.24%
YoY
|
$966.0M
23.69%
YoY
|
$602.0M
-21.41%
YoY
|
$513.0M
81.91%
YoY
|
$511.0M
364.55%
YoY
|
$781.0M
-3.1%
YoY
|
$766.0M
85.92%
YoY
|
$282.0M
-34.42%
YoY
|
$110.0M
-49.77%
YoY
|
$806.0M
51.5%
YoY
|
$412.0M
-13.63%
YoY
|
$430.0M
-14.34%
YoY
|
$219.0M
-25.0%
YoY
|
$532.0M
16.41%
YoY
|
$477.0M
-53.6%
YoY
|
$502.0M
-24.28%
YoY
|
$292.0M
-41.48%
YoY
|
$457.0M
-51.79%
YoY
|
| Cash From Investing Activities |
-$1.046B
33.59%
YoY
|
-$1.144B
30.89%
YoY
|
-$1.147B
67.94%
YoY
|
-$930.0M
38.81%
YoY
|
-$783.0M
32.49%
YoY
|
-$874.0M
35.71%
YoY
|
-$683.0M
6.22%
YoY
|
-$670.0M
12.98%
YoY
|
-$591.0M
17.5%
YoY
|
-$644.0M
37.61%
YoY
|
-$643.0M
27.83%
YoY
|
-$593.0M
-86.07%
YoY
|
-$503.0M
17.8%
YoY
|
-$468.0M
-8.95%
YoY
|
-$503.0M
-0.4%
YoY
|
-$4.256B
-143.83%
YoY
|
-$427.0M
-41.9%
YoY
|
-$514.0M
-42.89%
YoY
|
-$505.0M
-35.67%
YoY
|
| Cash From Financing Activities |
$654.0M
141.33%
YoY
|
$563.0M
373.11%
YoY
|
$982.0M
509.94%
YoY
|
$306.0M
-429.03%
YoY
|
$271.0M
9.27%
YoY
|
$119.0M
-78.83%
YoY
|
$161.0M
-218.38%
YoY
|
-$93.00M
-297.87%
YoY
|
$248.0M
40.11%
YoY
|
$562.0M
86.09%
YoY
|
-$136.0M
119.35%
YoY
|
$47.00M
-135.07%
YoY
|
$177.0M
-70.65%
YoY
|
$302.0M
-131.01%
YoY
|
-$62.00M
-97.8%
YoY
|
-$134.0M
-96.21%
YoY
|
$603.0M
-949.3%
YoY
|
-$974.0M
-375.92%
YoY
|
-$2.814B
295.22%
YoY
|
| Net Change In Cash |
$165.0M
16400.0%
YoY
|
-$33.00M
-86.48%
YoY
|
$801.0M
209.27%
YoY
|
-$22.00M
-833.33%
YoY
|
$1.000M
-101.64%
YoY
|
-$244.0M
-971.43%
YoY
|
$259.0M
859.26%
YoY
|
$3.000M
-102.24%
YoY
|
-$61.00M
-158.65%
YoY
|
$28.00M
-47.17%
YoY
|
$27.00M
-181.82%
YoY
|
-$134.0M
-96.58%
YoY
|
$104.0M
-84.66%
YoY
|
$53.00M
-104.43%
YoY
|
-$33.00M
-98.85%
YoY
|
-$3.913B
-154.29%
YoY
|
$678.0M
-3328.57%
YoY
|
-$1.196B
2391.67%
YoY
|
-$2.862B
421.31%
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 |
$557.0M
8.58%
YoY
|
$548.0M
7.24%
YoY
|
$966.0M
23.69%
YoY
|
$602.0M
-21.41%
YoY
|
$513.0M
81.91%
YoY
|
$511.0M
364.55%
YoY
|
$781.0M
-3.1%
YoY
|
$766.0M
85.92%
YoY
|
$282.0M
-34.42%
YoY
|
$110.0M
-49.77%
YoY
|
$806.0M
51.5%
YoY
|
$412.0M
-13.63%
YoY
|
$430.0M
-14.34%
YoY
|
$219.0M
-25.0%
YoY
|
$532.0M
16.41%
YoY
|
$477.0M
-53.6%
YoY
|
$502.0M
-24.28%
YoY
|
$292.0M
-41.48%
YoY
|
$457.0M
-51.79%
YoY
|
| Capital Expenditures |
$1.058B
33.42%
YoY
|
$1.162B
35.12%
YoY
|
$1.145B
68.63%
YoY
|
$930.0M
38.81%
YoY
|
$793.0M
33.05%
YoY
|
$860.0M
32.51%
YoY
|
$679.0M
4.3%
YoY
|
$670.0M
13.37%
YoY
|
$596.0M
19.44%
YoY
|
$649.0M
1.41%
YoY
|
$651.0M
-228.66%
YoY
|
$591.0M
-201.55%
YoY
|
$499.0M
16.86%
YoY
|
$640.0M
-224.76%
YoY
|
-$506.0M
3.05%
YoY
|
-$582.0M
16.87%
YoY
|
$427.0M
-9.34%
YoY
|
-$513.0M
-43.06%
YoY
|
-$491.0M
-36.4%
YoY
|
| Free Cash Flow |
-$501.0M
78.93%
YoY
|
-$614.0M
75.93%
YoY
|
-$179.0M
-275.49%
YoY
|
-$328.0M
-441.67%
YoY
|
-$280.0M
-10.83%
YoY
|
-$349.0M
-35.25%
YoY
|
$102.0M
-34.19%
YoY
|
$96.00M
-153.63%
YoY
|
-$314.0M
355.07%
YoY
|
-$539.0M
28.03%
YoY
|
$155.0M
-85.07%
YoY
|
-$179.0M
-116.9%
YoY
|
-$69.00M
-192.0%
YoY
|
-$421.0M
-152.3%
YoY
|
$1.038B
9.49%
YoY
|
$1.059B
-30.6%
YoY
|
$75.00M
-60.94%
YoY
|
$805.0M
-42.5%
YoY
|
$948.0M
-44.88%
YoY
|
Loading...