|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.828B
-6.5%
YoY
|
$1.955B
10.44%
YoY
|
$1.770B
30.27%
YoY
|
$1.359B
159.2%
YoY
|
$524.2M
143.28%
YoY
|
| Depreciation, Depletion And Amortization |
$945.0M
8.25%
YoY
|
$873.0M
12.56%
YoY
|
$775.6M
21.06%
YoY
|
$640.7M
0.9%
YoY
|
$635.0M
-9.95%
YoY
|
| Cash From Operating Activities |
$2.510B
-16.03%
YoY
|
$2.989B
4.23%
YoY
|
$2.868B
60.09%
YoY
|
$1.791B
-5.91%
YoY
|
$1.904B
17.62%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$906.0M
8.89%
YoY
|
$832.0M
4.88%
YoY
|
$793.3M
-225.37%
YoY
|
-$632.8M
34.45%
YoY
|
-$470.7M
-34.66%
YoY
|
| Acquisitions |
$40.00M
-96.67%
YoY
|
$1.200B
3108.56%
YoY
|
$37.40M
-97.12%
YoY
|
$1.300B
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
$189.0M
-116.73%
YoY
|
-$1.130B
-13070.62%
YoY
|
$8.712M
-161.1%
YoY
|
-$14.26M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$717.0M
-63.46%
YoY
|
-$1.962B
150.06%
YoY
|
-$784.6M
-58.23%
YoY
|
-$1.878B
338.12%
YoY
|
-$428.7M
-43.32%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$1.140B
2.52%
YoY
|
-$1.112B
164.18%
YoY
|
-$420.9M
-184.21%
YoY
|
$499.8M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.412B
36.03%
YoY
|
-$1.038B
-49.51%
YoY
|
-$2.056B
3.48%
YoY
|
-$1.987B
-57.07%
YoY
|
-$4.628B
-198.06%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.510B
-16.03%
YoY
|
$2.989B
4.23%
YoY
|
$2.868B
60.09%
YoY
|
$1.791B
-5.91%
YoY
|
$1.904B
17.62%
YoY
|
| Cash From Investing Activities |
-$717.0M
-63.46%
YoY
|
-$1.962B
150.06%
YoY
|
-$784.6M
-58.23%
YoY
|
-$1.878B
338.12%
YoY
|
-$428.7M
-43.32%
YoY
|
| Cash From Financing Activities |
-$1.412B
36.03%
YoY
|
-$1.038B
-49.51%
YoY
|
-$2.056B
3.48%
YoY
|
-$1.987B
-57.07%
YoY
|
-$4.628B
-198.06%
YoY
|
| Net Change In Cash |
$381.0M
-3563.64%
YoY
|
-$11.00M
-140.72%
YoY
|
$27.01M
-101.28%
YoY
|
-$2.106B
-31.15%
YoY
|
-$3.058B
-154.98%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.510B
-16.03%
YoY
|
$2.989B
4.23%
YoY
|
$2.868B
60.09%
YoY
|
$1.791B
-5.91%
YoY
|
$1.904B
17.62%
YoY
|
| Capital Expenditures |
$906.0M
8.89%
YoY
|
$832.0M
4.88%
YoY
|
$793.3M
-225.37%
YoY
|
-$632.8M
34.45%
YoY
|
-$470.7M
-34.66%
YoY
|
| Free Cash Flow |
$1.604B
-25.64%
YoY
|
$2.157B
3.99%
YoY
|
$2.074B
-14.43%
YoY
|
$2.424B
2.09%
YoY
|
$2.375B
1.52%
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 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$340.0M
-15.21%
YoY
|
$389.0M
-4.19%
YoY
|
$476.0M
-2.86%
YoY
|
$531.0M
-13.24%
YoY
|
$401.0M
-5.58%
YoY
|
$406.0M
-2.23%
YoY
|
$490.0M
-33.22%
YoY
|
$612.0M
42.46%
YoY
|
$424.7M
N/A
|
$415.2M
-10.81%
YoY
|
$733.7M
43.87%
YoY
|
$429.6M
41.63%
YoY
|
$465.6M
23.16%
YoY
|
$510.0M
237.53%
YoY
|
$303.3M
N/A
|
$167.4M
88.29%
YoY
|
$378.0M
461.78%
YoY
|
$151.1M
-30.34%
YoY
|
| Depreciation, Depletion And Amortization |
$251.0M
6.36%
YoY
|
$240.0M
0.84%
YoY
|
$233.0M
-0.85%
YoY
|
$236.0M
4.35%
YoY
|
$236.0M
6.6%
YoY
|
$238.0M
8.45%
YoY
|
$235.0M
17.11%
YoY
|
$226.2M
15.39%
YoY
|
$221.4M
N/A
|
$219.5M
16.16%
YoY
|
$200.7M
-0.31%
YoY
|
$196.0M
1.11%
YoY
|
$188.9M
1.32%
YoY
|
$201.3M
3.0%
YoY
|
$193.8M
N/A
|
$191.3M
7.96%
YoY
|
$186.5M
0.9%
YoY
|
$195.4M
8.26%
YoY
|
| Cash From Operating Activities |
$852.0M
4.03%
YoY
|
$525.0M
17.98%
YoY
|
$86.00M
62.26%
YoY
|
$1.193B
-26.17%
YoY
|
$819.0M
58.32%
YoY
|
$445.0M
-42.11%
YoY
|
$53.00M
-96.32%
YoY
|
$1.616B
75.19%
YoY
|
$517.3M
N/A
|
$768.7M
384.69%
YoY
|
$1.442B
37.92%
YoY
|
$922.3M
150.07%
YoY
|
$158.6M
43.13%
YoY
|
$1.045B
146.54%
YoY
|
$368.8M
N/A
|
$266.2M
-50.98%
YoY
|
$110.8M
1810.55%
YoY
|
$424.0M
-54.45%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$161.0M
-19.1%
YoY
|
$140.0M
-33.65%
YoY
|
$160.0M
31.15%
YoY
|
$374.0M
23.91%
YoY
|
$199.0M
8.53%
YoY
|
$211.0M
20.27%
YoY
|
$122.0M
-61.74%
YoY
|
$301.8M
83.16%
YoY
|
$183.4M
N/A
|
$175.4M
-204.89%
YoY
|
$318.9M
-204.46%
YoY
|
$164.8M
-212.75%
YoY
|
-$167.3M
96.73%
YoY
|
-$305.3M
39.09%
YoY
|
-$146.2M
N/A
|
-$96.35M
10.37%
YoY
|
-$85.02M
-3.82%
YoY
|
-$219.5M
190.7%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$219.3M
N/A
|
N/A
|
$32.65M
-95.43%
YoY
|
N/A
|
N/A
|
N/A
|
$714.0M
N/A
|
N/A
|
| Other Investing Activities |
-$28.00M
-354.55%
YoY
|
-$53.00M
-200.0%
YoY
|
-$22.00M
2100.0%
YoY
|
$49.00M
21.02%
YoY
|
$11.00M
-189.08%
YoY
|
$53.00M
-105.58%
YoY
|
-$1.000M
-106.41%
YoY
|
$40.49M
1322.63%
YoY
|
-$12.35M
N/A
|
-$949.6M
28903.63%
YoY
|
$15.61M
50.36%
YoY
|
$2.846M
-100.57%
YoY
|
-$3.274M
-45.63%
YoY
|
$10.38M
-71.62%
YoY
|
-$496.3M
N/A
|
-$55.86M
-1174.27%
YoY
|
-$6.022M
-180.29%
YoY
|
$36.58M
N/A
|
| Cash From Investing Activities |
-$189.0M
0.53%
YoY
|
-$193.0M
22.15%
YoY
|
-$107.0M
132.61%
YoY
|
-$325.0M
24.35%
YoY
|
-$188.0M
-3.94%
YoY
|
-$158.0M
-85.96%
YoY
|
-$46.00M
-84.83%
YoY
|
-$261.4M
61.38%
YoY
|
-$195.7M
N/A
|
-$1.125B
543.47%
YoY
|
-$303.3M
2.84%
YoY
|
-$161.9M
-74.79%
YoY
|
-$174.8M
-77.83%
YoY
|
-$294.9M
61.23%
YoY
|
-$642.5M
N/A
|
-$152.2M
85.63%
YoY
|
-$788.6M
874.79%
YoY
|
-$182.9M
120.72%
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
|
| Common Stock Issuance & Retirement, Net |
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
|
$108.0M
-197.97%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$110.2M
N/A
|
N/A
N/A
|
$267.7M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
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
|
| Cash From Financing Activities |
$0.00
-100.0%
YoY
|
-$67.00M
-71.37%
YoY
|
-$195.0M
48.85%
YoY
|
-$1.113B
1.34%
YoY
|
$66.00M
-109.2%
YoY
|
-$234.0M
-132.89%
YoY
|
-$131.0M
-87.32%
YoY
|
-$1.098B
121.61%
YoY
|
-$717.5M
N/A
|
$711.5M
-277.71%
YoY
|
-$1.033B
38.47%
YoY
|
-$495.6M
132.27%
YoY
|
-$400.4M
68.41%
YoY
|
-$746.0M
-65.12%
YoY
|
-$213.4M
N/A
|
-$789.8M
-40.77%
YoY
|
-$237.7M
15.8%
YoY
|
-$2.139B
124.91%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$852.0M
4.03%
YoY
|
$525.0M
17.98%
YoY
|
$86.00M
62.26%
YoY
|
$1.193B
-26.17%
YoY
|
$819.0M
58.32%
YoY
|
$445.0M
-42.11%
YoY
|
$53.00M
-96.32%
YoY
|
$1.616B
75.19%
YoY
|
$517.3M
N/A
|
$768.7M
384.69%
YoY
|
$1.442B
37.92%
YoY
|
$922.3M
150.07%
YoY
|
$158.6M
43.13%
YoY
|
$1.045B
146.54%
YoY
|
$368.8M
N/A
|
$266.2M
-50.98%
YoY
|
$110.8M
1810.55%
YoY
|
$424.0M
-54.45%
YoY
|
| Cash From Investing Activities |
-$189.0M
0.53%
YoY
|
-$193.0M
22.15%
YoY
|
-$107.0M
132.61%
YoY
|
-$325.0M
24.35%
YoY
|
-$188.0M
-3.94%
YoY
|
-$158.0M
-85.96%
YoY
|
-$46.00M
-84.83%
YoY
|
-$261.4M
61.38%
YoY
|
-$195.7M
N/A
|
-$1.125B
543.47%
YoY
|
-$303.3M
2.84%
YoY
|
-$161.9M
-74.79%
YoY
|
-$174.8M
-77.83%
YoY
|
-$294.9M
61.23%
YoY
|
-$642.5M
N/A
|
-$152.2M
85.63%
YoY
|
-$788.6M
874.79%
YoY
|
-$182.9M
120.72%
YoY
|
| Cash From Financing Activities |
$0.00
-100.0%
YoY
|
-$67.00M
-71.37%
YoY
|
-$195.0M
48.85%
YoY
|
-$1.113B
1.34%
YoY
|
$66.00M
-109.2%
YoY
|
-$234.0M
-132.89%
YoY
|
-$131.0M
-87.32%
YoY
|
-$1.098B
121.61%
YoY
|
-$717.5M
N/A
|
$711.5M
-277.71%
YoY
|
-$1.033B
38.47%
YoY
|
-$495.6M
132.27%
YoY
|
-$400.4M
68.41%
YoY
|
-$746.0M
-65.12%
YoY
|
-$213.4M
N/A
|
-$789.8M
-40.77%
YoY
|
-$237.7M
15.8%
YoY
|
-$2.139B
124.91%
YoY
|
| Net Change In Cash |
$663.0M
-4.88%
YoY
|
$265.0M
400.0%
YoY
|
-$21.00M
-81.08%
YoY
|
-$245.0M
-195.63%
YoY
|
$697.0M
-276.05%
YoY
|
$53.00M
-85.08%
YoY
|
-$111.0M
-205.08%
YoY
|
$256.2M
-3.25%
YoY
|
-$395.9M
N/A
|
$355.2M
-183.0%
YoY
|
$105.6M
2213.56%
YoY
|
$264.8M
-154.37%
YoY
|
-$428.0M
-53.73%
YoY
|
$4.566M
-100.24%
YoY
|
-$487.0M
N/A
|
-$675.8M
-22.54%
YoY
|
-$924.9M
229.84%
YoY
|
-$1.897B
2114.4%
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
|
| Cash From Operating Activities |
$852.0M
4.03%
YoY
|
$525.0M
17.98%
YoY
|
$86.00M
62.26%
YoY
|
$1.193B
-26.17%
YoY
|
$819.0M
58.32%
YoY
|
$445.0M
-42.11%
YoY
|
$53.00M
-96.32%
YoY
|
$1.616B
75.19%
YoY
|
$517.3M
N/A
|
$768.7M
384.69%
YoY
|
$1.442B
37.92%
YoY
|
$922.3M
150.07%
YoY
|
$158.6M
43.13%
YoY
|
$1.045B
146.54%
YoY
|
$368.8M
N/A
|
$266.2M
-50.98%
YoY
|
$110.8M
1810.55%
YoY
|
$424.0M
-54.45%
YoY
|
| Capital Expenditures |
$161.0M
-19.1%
YoY
|
$140.0M
-33.65%
YoY
|
$160.0M
31.15%
YoY
|
$374.0M
23.91%
YoY
|
$199.0M
8.53%
YoY
|
$211.0M
20.27%
YoY
|
$122.0M
-61.74%
YoY
|
$301.8M
83.16%
YoY
|
$183.4M
N/A
|
$175.4M
-204.89%
YoY
|
$318.9M
-204.46%
YoY
|
$164.8M
-212.75%
YoY
|
-$167.3M
96.73%
YoY
|
-$305.3M
39.09%
YoY
|
-$146.2M
N/A
|
-$96.35M
10.37%
YoY
|
-$85.02M
-3.82%
YoY
|
-$219.5M
190.7%
YoY
|
| Free Cash Flow |
$691.0M
11.45%
YoY
|
$385.0M
64.53%
YoY
|
-$74.00M
7.25%
YoY
|
$819.0M
-37.67%
YoY
|
$620.0M
85.67%
YoY
|
$234.0M
-60.56%
YoY
|
-$69.00M
-106.14%
YoY
|
$1.314B
73.46%
YoY
|
$333.9M
N/A
|
$593.3M
82.07%
YoY
|
$1.123B
-16.86%
YoY
|
$757.5M
47.1%
YoY
|
$325.9M
66.4%
YoY
|
$1.351B
109.89%
YoY
|
$515.0M
N/A
|
$362.6M
-42.48%
YoY
|
$195.8M
107.89%
YoY
|
$643.5M
-36.06%
YoY
|
Loading...