|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$2.139B
4.69%
YoY
|
$2.043B
18.04%
YoY
|
$1.731B
16.36%
YoY
|
$1.488B
15.28%
YoY
|
$1.290B
33.41%
YoY
|
| Depreciation, Depletion And Amortization |
$1.814B
8.17%
YoY
|
$1.677B
11.7%
YoY
|
$1.501B
11.08%
YoY
|
$1.352B
14.01%
YoY
|
$1.186B
10.19%
YoY
|
| Cash From Operating Activities |
$4.296B
9.15%
YoY
|
$3.936B
8.8%
YoY
|
$3.618B
13.41%
YoY
|
$3.190B
14.47%
YoY
|
$2.787B
12.75%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.887B
1.73%
YoY
|
$1.855B
13.73%
YoY
|
$1.631B
12.18%
YoY
|
$1.454B
10.46%
YoY
|
$1.316B
10.19%
YoY
|
| Acquisitions |
$1.430B
89.91%
YoY
|
$753.0M
-63.54%
YoY
|
$2.065B
-32.03%
YoY
|
$3.039B
148.71%
YoY
|
$1.222B
58.77%
YoY
|
| Other Investing Activities |
$20.00M
N/A
|
$0.00
-100.0%
YoY
|
-$9.800M
-170.0%
YoY
|
$14.00M
1300.0%
YoY
|
$1.000M
N/A
|
| Cash From Investing Activities |
-$3.313B
29.36%
YoY
|
-$2.561B
-30.16%
YoY
|
-$3.667B
-17.1%
YoY
|
-$4.423B
79.35%
YoY
|
-$2.466B
28.26%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$870.0M
80.5%
YoY
|
$482.0M
84.11%
YoY
|
$261.8M
20.59%
YoY
|
$217.1M
-17.83%
YoY
|
$264.2M
178.4%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$938.0M
-32.9%
YoY
|
-$1.398B
-2358.48%
YoY
|
$61.90M
-95.4%
YoY
|
$1.344B
-508.32%
YoY
|
-$329.2M
-46.21%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$4.296B
9.15%
YoY
|
$3.936B
8.8%
YoY
|
$3.618B
13.41%
YoY
|
$3.190B
14.47%
YoY
|
$2.787B
12.75%
YoY
|
| Cash From Investing Activities |
-$3.313B
29.36%
YoY
|
-$2.561B
-30.16%
YoY
|
-$3.667B
-17.1%
YoY
|
-$4.423B
79.35%
YoY
|
-$2.466B
28.26%
YoY
|
| Cash From Financing Activities |
-$938.0M
-32.9%
YoY
|
-$1.398B
-2358.48%
YoY
|
$61.90M
-95.4%
YoY
|
$1.344B
-508.32%
YoY
|
-$329.2M
-46.21%
YoY
|
| Net Change In Cash |
$46.00M
-284.0%
YoY
|
-$25.00M
-289.39%
YoY
|
$13.20M
-87.86%
YoY
|
$108.7M
-1363.95%
YoY
|
-$8.600M
-86.39%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$4.296B
9.15%
YoY
|
$3.936B
8.8%
YoY
|
$3.618B
13.41%
YoY
|
$3.190B
14.47%
YoY
|
$2.787B
12.75%
YoY
|
| Capital Expenditures |
$1.887B
1.73%
YoY
|
$1.855B
13.73%
YoY
|
$1.631B
12.18%
YoY
|
$1.454B
10.46%
YoY
|
$1.316B
10.19%
YoY
|
| Free Cash Flow |
$2.409B
15.76%
YoY
|
$2.081B
4.75%
YoY
|
$1.987B
14.44%
YoY
|
$1.736B
18.06%
YoY
|
$1.470B
15.14%
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 |
$525.0M
6.06%
YoY
|
$544.0M
6.25%
YoY
|
$549.7M
-2.83%
YoY
|
$549.9M
7.5%
YoY
|
$495.0M
9.08%
YoY
|
$512.0M
16.47%
YoY
|
$565.7M
17.81%
YoY
|
$511.5M
19.69%
YoY
|
$453.8M
18.22%
YoY
|
$439.6M
26.76%
YoY
|
$480.2M
15.18%
YoY
|
$427.4M
14.93%
YoY
|
$383.9M
9.05%
YoY
|
$346.8M
10.76%
YoY
|
$416.9M
19.0%
YoY
|
$371.9M
12.33%
YoY
|
$352.0M
18.96%
YoY
|
$313.1M
32.95%
YoY
|
$350.3M
34.75%
YoY
|
| Depreciation, Depletion And Amortization |
$461.0M
-0.22%
YoY
|
$457.0M
-16.88%
YoY
|
$459.0M
8.77%
YoY
|
$463.0M
12.11%
YoY
|
$462.0M
15.73%
YoY
|
$549.8M
28.85%
YoY
|
$422.0M
10.38%
YoY
|
$413.0M
7.89%
YoY
|
$399.2M
11.29%
YoY
|
$426.7M
14.55%
YoY
|
$382.3M
8.02%
YoY
|
$382.8M
13.39%
YoY
|
$358.7M
15.56%
YoY
|
$372.5M
16.48%
YoY
|
$353.9M
17.46%
YoY
|
$337.6M
11.42%
YoY
|
$310.4M
10.03%
YoY
|
$319.8M
11.04%
YoY
|
$301.3M
11.3%
YoY
|
| Cash From Operating Activities |
$1.227B
19.71%
YoY
|
$981.0M
-4.01%
YoY
|
$1.181B
17.74%
YoY
|
$1.109B
0.87%
YoY
|
$1.025B
26.31%
YoY
|
$1.022B
13.75%
YoY
|
$1.003B
5.25%
YoY
|
$1.099B
1.94%
YoY
|
$811.5M
18.0%
YoY
|
$898.5M
11.39%
YoY
|
$953.1M
16.25%
YoY
|
$1.079B
25.71%
YoY
|
$687.7M
-2.54%
YoY
|
$806.6M
24.3%
YoY
|
$819.9M
25.18%
YoY
|
$857.9M
4.39%
YoY
|
$705.6M
6.75%
YoY
|
$648.9M
15.34%
YoY
|
$655.0M
13.81%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$476.0M
3.7%
YoY
|
$577.0M
15.96%
YoY
|
$444.0M
1.02%
YoY
|
$407.0M
0.89%
YoY
|
$459.0M
-10.79%
YoY
|
$497.6M
-9.18%
YoY
|
$439.5M
19.14%
YoY
|
$403.4M
20.17%
YoY
|
$514.5M
35.9%
YoY
|
$547.9M
3.53%
YoY
|
$368.9M
-232.94%
YoY
|
$335.7M
-207.18%
YoY
|
$378.6M
13.32%
YoY
|
$529.2M
-228.42%
YoY
|
-$277.5M
-6.12%
YoY
|
-$313.2M
12.82%
YoY
|
$334.1M
0.94%
YoY
|
-$412.1M
34.85%
YoY
|
-$295.6M
26.16%
YoY
|
| Acquisitions |
$437.0M
-47.6%
YoY
|
N/A
|
N/A
|
N/A
|
$834.0M
401.5%
YoY
|
N/A
|
N/A
|
N/A
|
$166.3M
-42.83%
YoY
|
N/A
|
N/A
|
N/A
|
$290.9M
256.5%
YoY
|
N/A
|
N/A
|
N/A
|
$81.60M
353.33%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
$1.000M
-100.12%
YoY
|
-$165.0M
-47.6%
YoY
|
-$312.0M
58.94%
YoY
|
-$120.0M
294.74%
YoY
|
-$829.0M
N/A
|
-$314.9M
-69.07%
YoY
|
-$196.3M
240.8%
YoY
|
-$30.40M
-95.56%
YoY
|
$0.00
-100.0%
YoY
|
-$1.018B
427.79%
YoY
|
-$57.60M
-58.71%
YoY
|
-$685.3M
-73.35%
YoY
|
-$11.00M
-11100.0%
YoY
|
-$192.9M
-28.13%
YoY
|
-$139.5M
-60.91%
YoY
|
-$2.571B
403.29%
YoY
|
$100.0K
N/A
|
-$268.4M
-54.06%
YoY
|
-$356.9M
364.71%
YoY
|
| Cash From Investing Activities |
-$910.0M
-29.35%
YoY
|
-$742.0M
-8.68%
YoY
|
-$756.0M
18.91%
YoY
|
-$527.0M
21.48%
YoY
|
-$1.288B
89.72%
YoY
|
-$812.5M
-48.12%
YoY
|
-$635.8M
49.07%
YoY
|
-$433.8M
-57.51%
YoY
|
-$678.9M
3.92%
YoY
|
-$1.566B
116.87%
YoY
|
-$426.5M
2.28%
YoY
|
-$1.021B
-64.6%
YoY
|
-$653.3M
63.57%
YoY
|
-$722.1M
6.11%
YoY
|
-$417.0M
-36.09%
YoY
|
-$2.885B
265.82%
YoY
|
-$399.4M
15.9%
YoY
|
-$680.5M
-23.53%
YoY
|
-$652.5M
109.74%
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 |
$292.0M
430.91%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$55.00M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
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
|
N/A
N/A
|
$203.5M
714.0%
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 |
-$238.0M
-183.8%
YoY
|
-$215.0M
2.43%
YoY
|
-$463.0M
-38.55%
YoY
|
-$544.0M
133.08%
YoY
|
$284.0M
-241.15%
YoY
|
-$209.9M
-132.74%
YoY
|
-$753.5M
38.13%
YoY
|
-$233.4M
-2912.05%
YoY
|
-$201.2M
379.05%
YoY
|
$641.1M
-3546.77%
YoY
|
-$545.5M
25.14%
YoY
|
$8.300M
-99.61%
YoY
|
-$42.00M
-86.65%
YoY
|
-$18.60M
-230.07%
YoY
|
-$435.9M
-5289.29%
YoY
|
$2.113B
-22114.58%
YoY
|
-$314.7M
-8.06%
YoY
|
$14.30M
-129.98%
YoY
|
$8.400M
-106.67%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$1.227B
19.71%
YoY
|
$981.0M
-4.01%
YoY
|
$1.181B
17.74%
YoY
|
$1.109B
0.87%
YoY
|
$1.025B
26.31%
YoY
|
$1.022B
13.75%
YoY
|
$1.003B
5.25%
YoY
|
$1.099B
1.94%
YoY
|
$811.5M
18.0%
YoY
|
$898.5M
11.39%
YoY
|
$953.1M
16.25%
YoY
|
$1.079B
25.71%
YoY
|
$687.7M
-2.54%
YoY
|
$806.6M
24.3%
YoY
|
$819.9M
25.18%
YoY
|
$857.9M
4.39%
YoY
|
$705.6M
6.75%
YoY
|
$648.9M
15.34%
YoY
|
$655.0M
13.81%
YoY
|
| Cash From Investing Activities |
-$910.0M
-29.35%
YoY
|
-$742.0M
-8.68%
YoY
|
-$756.0M
18.91%
YoY
|
-$527.0M
21.48%
YoY
|
-$1.288B
89.72%
YoY
|
-$812.5M
-48.12%
YoY
|
-$635.8M
49.07%
YoY
|
-$433.8M
-57.51%
YoY
|
-$678.9M
3.92%
YoY
|
-$1.566B
116.87%
YoY
|
-$426.5M
2.28%
YoY
|
-$1.021B
-64.6%
YoY
|
-$653.3M
63.57%
YoY
|
-$722.1M
6.11%
YoY
|
-$417.0M
-36.09%
YoY
|
-$2.885B
265.82%
YoY
|
-$399.4M
15.9%
YoY
|
-$680.5M
-23.53%
YoY
|
-$652.5M
109.74%
YoY
|
| Cash From Financing Activities |
-$238.0M
-183.8%
YoY
|
-$215.0M
2.43%
YoY
|
-$463.0M
-38.55%
YoY
|
-$544.0M
133.08%
YoY
|
$284.0M
-241.15%
YoY
|
-$209.9M
-132.74%
YoY
|
-$753.5M
38.13%
YoY
|
-$233.4M
-2912.05%
YoY
|
-$201.2M
379.05%
YoY
|
$641.1M
-3546.77%
YoY
|
-$545.5M
25.14%
YoY
|
$8.300M
-99.61%
YoY
|
-$42.00M
-86.65%
YoY
|
-$18.60M
-230.07%
YoY
|
-$435.9M
-5289.29%
YoY
|
$2.113B
-22114.58%
YoY
|
-$314.7M
-8.06%
YoY
|
$14.30M
-129.98%
YoY
|
$8.400M
-106.67%
YoY
|
| Net Change In Cash |
$78.00M
271.43%
YoY
|
$24.00M
-6100.0%
YoY
|
-$38.00M
-90.16%
YoY
|
$38.00M
-91.21%
YoY
|
$21.00M
-130.39%
YoY
|
-$400.0K
-98.48%
YoY
|
-$386.2M
1943.39%
YoY
|
$432.2M
556.84%
YoY
|
-$69.10M
809.21%
YoY
|
-$26.40M
-140.06%
YoY
|
-$18.90M
-42.73%
YoY
|
$65.80M
-24.19%
YoY
|
-$7.600M
-10.59%
YoY
|
$65.90M
-480.92%
YoY
|
-$33.00M
-402.75%
YoY
|
$86.80M
266.24%
YoY
|
-$8.500M
-67.18%
YoY
|
-$17.30M
-95.39%
YoY
|
$10.90M
-92.13%
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 |
$1.227B
19.71%
YoY
|
$981.0M
-4.01%
YoY
|
$1.181B
17.74%
YoY
|
$1.109B
0.87%
YoY
|
$1.025B
26.31%
YoY
|
$1.022B
13.75%
YoY
|
$1.003B
5.25%
YoY
|
$1.099B
1.94%
YoY
|
$811.5M
18.0%
YoY
|
$898.5M
11.39%
YoY
|
$953.1M
16.25%
YoY
|
$1.079B
25.71%
YoY
|
$687.7M
-2.54%
YoY
|
$806.6M
24.3%
YoY
|
$819.9M
25.18%
YoY
|
$857.9M
4.39%
YoY
|
$705.6M
6.75%
YoY
|
$648.9M
15.34%
YoY
|
$655.0M
13.81%
YoY
|
| Capital Expenditures |
$476.0M
3.7%
YoY
|
$577.0M
15.96%
YoY
|
$444.0M
1.02%
YoY
|
$407.0M
0.89%
YoY
|
$459.0M
-10.79%
YoY
|
$497.6M
-9.18%
YoY
|
$439.5M
19.14%
YoY
|
$403.4M
20.17%
YoY
|
$514.5M
35.9%
YoY
|
$547.9M
3.53%
YoY
|
$368.9M
-232.94%
YoY
|
$335.7M
-207.18%
YoY
|
$378.6M
13.32%
YoY
|
$529.2M
-228.42%
YoY
|
-$277.5M
-6.12%
YoY
|
-$313.2M
12.82%
YoY
|
$334.1M
0.94%
YoY
|
-$412.1M
34.85%
YoY
|
-$295.6M
26.16%
YoY
|
| Free Cash Flow |
$751.0M
32.69%
YoY
|
$404.0M
-22.96%
YoY
|
$737.0M
30.77%
YoY
|
$702.0M
0.86%
YoY
|
$566.0M
90.57%
YoY
|
$524.4M
49.57%
YoY
|
$563.6M
-3.53%
YoY
|
$696.0M
-6.3%
YoY
|
$297.0M
-3.91%
YoY
|
$350.6M
26.39%
YoY
|
$584.2M
-46.77%
YoY
|
$742.8M
-36.57%
YoY
|
$309.1M
-16.8%
YoY
|
$277.4M
-73.85%
YoY
|
$1.097B
15.44%
YoY
|
$1.171B
6.52%
YoY
|
$371.5M
12.58%
YoY
|
$1.061B
22.21%
YoY
|
$950.6M
17.39%
YoY
|
Loading...