|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
€1.600B
4.82%
YoY
|
€1.526B
21.35%
YoY
|
€1.257B
33.87%
YoY
|
€939.3M
13.06%
YoY
|
$830.8M
36.68%
YoY
|
| Depreciation, Depletion And Amortization |
$661.9M
-0.73%
YoY
|
$666.8M
0.68%
YoY
|
$662.3M
21.25%
YoY
|
$546.2M
19.79%
YoY
|
$456.0M
6.88%
YoY
|
| Cash From Operating Activities |
$2.349B
21.94%
YoY
|
$1.927B
12.23%
YoY
|
$1.717B
22.33%
YoY
|
$1.403B
9.4%
YoY
|
$1.283B
53.03%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$943.2M
-4.65%
YoY
|
$989.2M
13.84%
YoY
|
$868.9M
7.99%
YoY
|
$804.6M
-209.15%
YoY
|
-$737.1M
3.97%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$952.0K
-146.64%
YoY
|
$2.041M
-16.97%
YoY
|
$2.458M
-411.53%
YoY
|
-$789.0K
-117.91%
YoY
|
$4.405M
354.59%
YoY
|
| Cash From Investing Activities |
-$944.1M
-4.35%
YoY
|
-$987.1M
13.93%
YoY
|
-$866.5M
7.58%
YoY
|
-$805.4M
9.92%
YoY
|
-$732.7M
3.49%
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
|
N/A
N/A
|
N/A
N/A
|
-$230.9M
77.9%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.667B
413.35%
YoY
|
-$324.8M
-70.73%
YoY
|
-$1.109B
100.41%
YoY
|
-$553.6M
-4.5%
YoY
|
-$579.7M
-270.65%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.349B
21.94%
YoY
|
$1.927B
12.23%
YoY
|
$1.717B
22.33%
YoY
|
$1.403B
9.4%
YoY
|
$1.283B
53.03%
YoY
|
| Cash From Investing Activities |
-$944.1M
-4.35%
YoY
|
-$987.1M
13.93%
YoY
|
-$866.5M
7.58%
YoY
|
-$805.4M
9.92%
YoY
|
-$732.7M
3.49%
YoY
|
| Cash From Financing Activities |
-$1.667B
413.35%
YoY
|
-$324.8M
-70.73%
YoY
|
-$1.109B
100.41%
YoY
|
-$553.6M
-4.5%
YoY
|
-$579.7M
-270.65%
YoY
|
| Net Change In Cash |
-$262.0M
-142.61%
YoY
|
$614.8M
-337.17%
YoY
|
-$259.2M
-684.2%
YoY
|
$44.37M
-249.48%
YoY
|
-$29.68M
-106.32%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.349B
21.94%
YoY
|
$1.927B
12.23%
YoY
|
$1.717B
22.33%
YoY
|
$1.403B
9.4%
YoY
|
$1.283B
53.03%
YoY
|
| Capital Expenditures |
$943.2M
-4.65%
YoY
|
$989.2M
13.84%
YoY
|
$868.9M
7.99%
YoY
|
$804.6M
-209.15%
YoY
|
-$737.1M
3.97%
YoY
|
| Free Cash Flow |
$1.406B
49.99%
YoY
|
$937.5M
10.59%
YoY
|
$847.7M
41.59%
YoY
|
$598.7M
-70.36%
YoY
|
$2.020B
30.55%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$412.9M
0.3%
YoY
|
$379.7M
-1.18%
YoY
|
$381.3M
1.91%
YoY
|
$424.3M
2.95%
YoY
|
$411.6M
17.15%
YoY
|
$384.2M
30.91%
YoY
|
$374.2M
13.45%
YoY
|
$412.1M
23.69%
YoY
|
$351.4M
18.9%
YoY
|
$293.5M
33.5%
YoY
|
$329.8M
46.09%
YoY
|
$333.2M
33.8%
YoY
|
$295.5M
24.19%
YoY
|
$219.9M
2.62%
YoY
|
$225.8M
9.71%
YoY
|
$249.0M
20.99%
YoY
|
$238.0M
16.13%
YoY
|
$214.3M
-18.26%
YoY
|
$205.8M
20.51%
YoY
|
$205.8M
2201.36%
YoY
|
| Depreciation, Depletion And Amortization |
$173.7M
15.07%
YoY
|
$186.9M
7.2%
YoY
|
$167.4M
-2.25%
YoY
|
$156.6M
-1.1%
YoY
|
$151.0M
-7.25%
YoY
|
$174.4M
-6.28%
YoY
|
$171.3M
-0.78%
YoY
|
$158.3M
4.31%
YoY
|
$162.8M
7.22%
YoY
|
$186.1M
8.8%
YoY
|
$172.6M
26.9%
YoY
|
$151.8M
22.71%
YoY
|
$151.8M
31.46%
YoY
|
$171.0M
28.84%
YoY
|
$136.0M
34.84%
YoY
|
$123.7M
9.68%
YoY
|
$115.5M
5.39%
YoY
|
$132.7M
10.35%
YoY
|
$100.9M
-6.72%
YoY
|
$112.8M
10.97%
YoY
|
| Cash From Operating Activities |
$863.4M
1.94%
YoY
|
$519.2M
4.88%
YoY
|
$588.3M
-3.74%
YoY
|
$394.9M
25.08%
YoY
|
$846.9M
67.81%
YoY
|
$495.0M
-6.16%
YoY
|
$611.2M
21.98%
YoY
|
$315.7M
7.21%
YoY
|
$504.7M
28.25%
YoY
|
$527.5M
22.33%
YoY
|
$501.1M
24.05%
YoY
|
$294.5M
89.19%
YoY
|
$393.5M
-4.6%
YoY
|
$431.2M
21.26%
YoY
|
$403.9M
-0.11%
YoY
|
$155.6M
-37.42%
YoY
|
$412.5M
50.55%
YoY
|
$355.6M
-13.48%
YoY
|
$404.4M
75.2%
YoY
|
$248.7M
-472.66%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$252.9M
12.99%
YoY
|
$249.9M
-9.8%
YoY
|
$230.5M
-7.48%
YoY
|
$239.0M
-10.95%
YoY
|
$223.8M
15.01%
YoY
|
$277.1M
-12.24%
YoY
|
$249.1M
21.66%
YoY
|
$268.4M
35.26%
YoY
|
$194.6M
29.71%
YoY
|
$315.7M
2.05%
YoY
|
$204.8M
-203.0%
YoY
|
$198.4M
-219.49%
YoY
|
$150.0M
-215.03%
YoY
|
$309.4M
-233.92%
YoY
|
-$198.8M
5.08%
YoY
|
-$166.0M
-0.26%
YoY
|
-$130.4M
-13.33%
YoY
|
-$231.0M
-5.37%
YoY
|
-$189.2M
19.72%
YoY
|
-$166.5M
25.34%
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
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
-$824.0K
-160.06%
YoY
|
$7.000K
-89.39%
YoY
|
$311.0K
175.22%
YoY
|
-$446.0K
-191.02%
YoY
|
$1.372M
1729.33%
YoY
|
$66.00K
-94.53%
YoY
|
$113.0K
101.79%
YoY
|
$490.0K
-56.29%
YoY
|
$75.00K
-77.48%
YoY
|
$1.206M
30050.0%
YoY
|
$56.00K
-110.0%
YoY
|
$1.121M
-298.06%
YoY
|
$333.0K
-88.22%
YoY
|
$4.000K
-98.39%
YoY
|
-$560.0K
-200.9%
YoY
|
-$566.0K
-173.03%
YoY
|
$2.826M
1092.41%
YoY
|
$249.0K
-70.07%
YoY
|
$555.0K
-275.63%
YoY
|
| Cash From Investing Activities |
-$252.9M
12.76%
YoY
|
-$250.8M
-9.05%
YoY
|
-$230.5M
-7.46%
YoY
|
-$238.7M
-11.03%
YoY
|
-$224.2M
15.53%
YoY
|
-$275.7M
-12.65%
YoY
|
-$249.1M
22.35%
YoY
|
-$268.3M
35.24%
YoY
|
-$194.1M
30.36%
YoY
|
-$315.7M
2.14%
YoY
|
-$203.6M
2.4%
YoY
|
-$198.4M
19.06%
YoY
|
-$148.9M
13.67%
YoY
|
-$309.0M
35.43%
YoY
|
-$198.8M
5.21%
YoY
|
-$166.6M
0.41%
YoY
|
-$131.0M
-12.5%
YoY
|
-$228.2M
-6.44%
YoY
|
-$188.9M
20.19%
YoY
|
-$165.9M
24.62%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$225.8M
-46.7%
YoY
|
N/A
N/A
|
-$132.4M
-9.82%
YoY
|
$0.00
-100.0%
YoY
|
-$423.7M
210.8%
YoY
|
N/A
N/A
|
-$146.8M
-24.65%
YoY
|
-$147.5M
78.03%
YoY
|
-$136.3M
40.87%
YoY
|
N/A
N/A
|
-$194.8M
129.16%
YoY
|
-$82.83M
2.11%
YoY
|
-$96.77M
-28.36%
YoY
|
N/A
N/A
|
-$85.01M
52.88%
YoY
|
-$81.11M
-0.39%
YoY
|
-$135.1M
380.43%
YoY
|
-$65.75M
N/A
|
-$55.60M
N/A
|
-$81.43M
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
|
N/A
|
| Cash From Financing Activities |
-$222.9M
-50.04%
YoY
|
-$218.8M
1747.24%
YoY
|
-$458.1M
180.58%
YoY
|
-$544.2M
561.75%
YoY
|
-$446.1M
561.73%
YoY
|
-$11.84M
-88.04%
YoY
|
-$163.3M
-58.96%
YoY
|
-$82.23M
-80.57%
YoY
|
-$67.41M
-64.39%
YoY
|
-$99.01M
15.53%
YoY
|
-$397.9M
664.99%
YoY
|
-$423.2M
50.56%
YoY
|
-$189.3M
40.49%
YoY
|
-$85.71M
40.47%
YoY
|
-$52.01M
-139.26%
YoY
|
-$281.1M
100.65%
YoY
|
-$134.8M
-73.63%
YoY
|
-$61.01M
-422.87%
YoY
|
$132.5M
-2883.8%
YoY
|
-$140.1M
-132.27%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$863.4M
1.94%
YoY
|
$519.2M
4.88%
YoY
|
$588.3M
-3.74%
YoY
|
$394.9M
25.08%
YoY
|
$846.9M
67.81%
YoY
|
$495.0M
-6.16%
YoY
|
$611.2M
21.98%
YoY
|
$315.7M
7.21%
YoY
|
$504.7M
28.25%
YoY
|
$527.5M
22.33%
YoY
|
$501.1M
24.05%
YoY
|
$294.5M
89.19%
YoY
|
$393.5M
-4.6%
YoY
|
$431.2M
21.26%
YoY
|
$403.9M
-0.11%
YoY
|
$155.6M
-37.42%
YoY
|
$412.5M
50.55%
YoY
|
$355.6M
-13.48%
YoY
|
$404.4M
75.2%
YoY
|
$248.7M
-472.66%
YoY
|
| Cash From Investing Activities |
-$252.9M
12.76%
YoY
|
-$250.8M
-9.05%
YoY
|
-$230.5M
-7.46%
YoY
|
-$238.7M
-11.03%
YoY
|
-$224.2M
15.53%
YoY
|
-$275.7M
-12.65%
YoY
|
-$249.1M
22.35%
YoY
|
-$268.3M
35.24%
YoY
|
-$194.1M
30.36%
YoY
|
-$315.7M
2.14%
YoY
|
-$203.6M
2.4%
YoY
|
-$198.4M
19.06%
YoY
|
-$148.9M
13.67%
YoY
|
-$309.0M
35.43%
YoY
|
-$198.8M
5.21%
YoY
|
-$166.6M
0.41%
YoY
|
-$131.0M
-12.5%
YoY
|
-$228.2M
-6.44%
YoY
|
-$188.9M
20.19%
YoY
|
-$165.9M
24.62%
YoY
|
| Cash From Financing Activities |
-$222.9M
-50.04%
YoY
|
-$218.8M
1747.24%
YoY
|
-$458.1M
180.58%
YoY
|
-$544.2M
561.75%
YoY
|
-$446.1M
561.73%
YoY
|
-$11.84M
-88.04%
YoY
|
-$163.3M
-58.96%
YoY
|
-$82.23M
-80.57%
YoY
|
-$67.41M
-64.39%
YoY
|
-$99.01M
15.53%
YoY
|
-$397.9M
664.99%
YoY
|
-$423.2M
50.56%
YoY
|
-$189.3M
40.49%
YoY
|
-$85.71M
40.47%
YoY
|
-$52.01M
-139.26%
YoY
|
-$281.1M
100.65%
YoY
|
-$134.8M
-73.63%
YoY
|
-$61.01M
-422.87%
YoY
|
$132.5M
-2883.8%
YoY
|
-$140.1M
-132.27%
YoY
|
| Net Change In Cash |
$387.7M
119.53%
YoY
|
$49.62M
-76.09%
YoY
|
-$100.3M
-150.41%
YoY
|
-$387.9M
1015.51%
YoY
|
$176.6M
-27.39%
YoY
|
$207.5M
83.82%
YoY
|
$198.9M
-298.21%
YoY
|
-$34.78M
-89.37%
YoY
|
$243.2M
339.52%
YoY
|
$112.9M
209.38%
YoY
|
-$100.3M
-165.52%
YoY
|
-$327.1M
12.0%
YoY
|
$55.33M
-62.3%
YoY
|
$36.48M
-45.08%
YoY
|
$153.1M
-55.98%
YoY
|
-$292.0M
409.73%
YoY
|
$146.8M
-137.96%
YoY
|
$66.43M
-64.3%
YoY
|
$347.9M
405.35%
YoY
|
-$57.29M
-124.46%
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
|
N/A
|
| Cash From Operating Activities |
$863.4M
1.94%
YoY
|
$519.2M
4.88%
YoY
|
$588.3M
-3.74%
YoY
|
$394.9M
25.08%
YoY
|
$846.9M
67.81%
YoY
|
$495.0M
-6.16%
YoY
|
$611.2M
21.98%
YoY
|
$315.7M
7.21%
YoY
|
$504.7M
28.25%
YoY
|
$527.5M
22.33%
YoY
|
$501.1M
24.05%
YoY
|
$294.5M
89.19%
YoY
|
$393.5M
-4.6%
YoY
|
$431.2M
21.26%
YoY
|
$403.9M
-0.11%
YoY
|
$155.6M
-37.42%
YoY
|
$412.5M
50.55%
YoY
|
$355.6M
-13.48%
YoY
|
$404.4M
75.2%
YoY
|
$248.7M
-472.66%
YoY
|
| Capital Expenditures |
$252.9M
12.99%
YoY
|
$249.9M
-9.8%
YoY
|
$230.5M
-7.48%
YoY
|
$239.0M
-10.95%
YoY
|
$223.8M
15.01%
YoY
|
$277.1M
-12.24%
YoY
|
$249.1M
21.66%
YoY
|
$268.4M
35.26%
YoY
|
$194.6M
29.71%
YoY
|
$315.7M
2.05%
YoY
|
$204.8M
-203.0%
YoY
|
$198.4M
-219.49%
YoY
|
$150.0M
-215.03%
YoY
|
$309.4M
-233.92%
YoY
|
-$198.8M
5.08%
YoY
|
-$166.0M
-0.26%
YoY
|
-$130.4M
-13.33%
YoY
|
-$231.0M
-5.37%
YoY
|
-$189.2M
19.72%
YoY
|
-$166.5M
25.34%
YoY
|
| Free Cash Flow |
$610.5M
-2.02%
YoY
|
$269.2M
23.53%
YoY
|
$357.9M
-1.17%
YoY
|
$155.9M
229.34%
YoY
|
$623.1M
100.93%
YoY
|
$217.9M
2.9%
YoY
|
$362.1M
22.2%
YoY
|
$47.34M
-50.72%
YoY
|
$310.1M
27.34%
YoY
|
$211.8M
73.82%
YoY
|
$296.3M
-50.84%
YoY
|
$96.06M
-70.14%
YoY
|
$243.5M
-55.14%
YoY
|
$121.9M
-79.23%
YoY
|
$602.7M
1.55%
YoY
|
$321.7M
-22.52%
YoY
|
$542.9M
27.91%
YoY
|
$586.6M
-10.46%
YoY
|
$593.6M
52.65%
YoY
|
$415.2M
528.31%
YoY
|
Loading...