|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$747.0M
33.63%
YoY
|
$559.0M
2.57%
YoY
|
$545.0M
-3.02%
YoY
|
$562.0M
7.87%
YoY
|
$521.0M
18.68%
YoY
|
| Depreciation, Depletion And Amortization |
$959.0M
12.69%
YoY
|
$851.0M
2.9%
YoY
|
$827.0M
-6.13%
YoY
|
$881.0M
15.62%
YoY
|
$762.0M
11.89%
YoY
|
| Cash From Operating Activities |
$1.803B
18.38%
YoY
|
$1.523B
13.57%
YoY
|
$1.341B
18.67%
YoY
|
$1.130B
21.64%
YoY
|
$929.0M
1.98%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.502B
-7.74%
YoY
|
$2.712B
54.09%
YoY
|
$1.760B
4.14%
YoY
|
$1.690B
-183.87%
YoY
|
-$2.015B
20.95%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$27.00M
-85.48%
YoY
|
-$186.0M
-7.0%
YoY
|
-$200.0M
1438.46%
YoY
|
-$13.00M
-113.98%
YoY
|
$93.00M
-139.08%
YoY
|
| Cash From Investing Activities |
-$2.529B
-12.73%
YoY
|
-$2.898B
47.86%
YoY
|
-$1.960B
15.09%
YoY
|
-$1.703B
-11.39%
YoY
|
-$1.922B
0.95%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$28.00M
-94.12%
YoY
|
$476.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$207.0M
-57.84%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$777.0M
-43.78%
YoY
|
$1.382B
124.35%
YoY
|
$616.0M
6.57%
YoY
|
$578.0M
-32.48%
YoY
|
$856.0M
-22.11%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$1.803B
18.38%
YoY
|
$1.523B
13.57%
YoY
|
$1.341B
18.67%
YoY
|
$1.130B
21.64%
YoY
|
$929.0M
1.98%
YoY
|
| Cash From Investing Activities |
-$2.529B
-12.73%
YoY
|
-$2.898B
47.86%
YoY
|
-$1.960B
15.09%
YoY
|
-$1.703B
-11.39%
YoY
|
-$1.922B
0.95%
YoY
|
| Cash From Financing Activities |
$777.0M
-43.78%
YoY
|
$1.382B
124.35%
YoY
|
$616.0M
6.57%
YoY
|
$578.0M
-32.48%
YoY
|
$856.0M
-22.11%
YoY
|
| Net Change In Cash |
$51.00M
628.57%
YoY
|
$7.000M
-333.33%
YoY
|
-$3.000M
-160.0%
YoY
|
$5.000M
-103.65%
YoY
|
-$137.0M
-229.25%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$1.803B
18.38%
YoY
|
$1.523B
13.57%
YoY
|
$1.341B
18.67%
YoY
|
$1.130B
21.64%
YoY
|
$929.0M
1.98%
YoY
|
| Capital Expenditures |
$2.502B
-7.74%
YoY
|
$2.712B
54.09%
YoY
|
$1.760B
4.14%
YoY
|
$1.690B
-183.87%
YoY
|
-$2.015B
20.95%
YoY
|
| Free Cash Flow |
-$699.0M
-41.21%
YoY
|
-$1.189B
183.77%
YoY
|
-$419.0M
-25.18%
YoY
|
-$560.0M
-119.02%
YoY
|
$2.944B
14.24%
YoY
|
|
Concept
|
2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$37.00M
48.0%
YoY
|
$518.0M
35.96%
YoY
|
$150.0M
17.19%
YoY
|
$42.00M
68.0%
YoY
|
$25.00M
N/A
|
$381.0M
N/A
|
$128.0M
N/A
|
$25.00M
-10.71%
YoY
|
$28.00M
-45.1%
YoY
|
$15.00M
-200.0%
YoY
|
$397.0M
5.59%
YoY
|
$101.0M
-9.82%
YoY
|
$51.00M
6.25%
YoY
|
-$15.00M
400.0%
YoY
|
$376.0M
26.17%
YoY
|
$112.0M
N/A
|
$48.00M
N/A
|
-$3.000M
N/A
|
$298.0M
N/A
|
| Depreciation, Depletion And Amortization |
$247.0M
17.62%
YoY
|
$247.0M
14.88%
YoY
|
$243.0M
13.55%
YoY
|
$222.0M
-1950.0%
YoY
|
$210.0M
N/A
|
$215.0M
N/A
|
$214.0M
N/A
|
-$12.00M
-105.36%
YoY
|
$224.0M
6.16%
YoY
|
$232.0M
14.29%
YoY
|
$228.0M
16.33%
YoY
|
$210.0M
9.38%
YoY
|
$211.0M
23.39%
YoY
|
$203.0M
26.09%
YoY
|
$196.0M
-62.31%
YoY
|
$192.0M
N/A
|
$171.0M
N/A
|
$161.0M
N/A
|
$520.0M
N/A
|
| Cash From Operating Activities |
$530.0M
0.76%
YoY
|
$681.0M
15.42%
YoY
|
$495.0M
115.22%
YoY
|
$97.00M
304.17%
YoY
|
$526.0M
N/A
|
$590.0M
N/A
|
$230.0M
N/A
|
$24.00M
-84.31%
YoY
|
$153.0M
173.21%
YoY
|
$404.0M
42.25%
YoY
|
$545.0M
29.45%
YoY
|
$125.0M
-54.55%
YoY
|
$56.00M
-209.8%
YoY
|
$284.0M
40.59%
YoY
|
$421.0M
-40.62%
YoY
|
$275.0M
N/A
|
-$51.00M
N/A
|
$202.0M
N/A
|
$709.0M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$629.0M
-27.95%
YoY
|
$548.0M
-25.44%
YoY
|
$667.0M
4.55%
YoY
|
$658.0M
-4486.67%
YoY
|
$873.0M
N/A
|
$735.0M
N/A
|
$638.0M
N/A
|
-$15.00M
-103.12%
YoY
|
$481.0M
-216.18%
YoY
|
$453.0M
-201.12%
YoY
|
$431.0M
-192.49%
YoY
|
-$392.0M
-30.86%
YoY
|
-$414.0M
-22.47%
YoY
|
-$448.0M
-49.55%
YoY
|
-$466.0M
-40.1%
YoY
|
-$567.0M
N/A
|
-$534.0M
N/A
|
-$888.0M
N/A
|
-$778.0M
N/A
|
| 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
-73.12%
YoY
|
-$5.000M
-88.1%
YoY
|
-$8.000M
-77.14%
YoY
|
$11.00M
-31.25%
YoY
|
-$93.00M
N/A
|
-$42.00M
N/A
|
-$35.00M
N/A
|
$16.00M
-150.0%
YoY
|
-$32.00M
966.67%
YoY
|
$5.000M
25.0%
YoY
|
-$6.000M
-114.63%
YoY
|
-$9.000M
-89.77%
YoY
|
-$3.000M
-102.21%
YoY
|
$4.000M
-102.88%
YoY
|
$41.00M
-141.41%
YoY
|
-$88.00M
N/A
|
$136.0M
N/A
|
-$139.0M
N/A
|
-$99.00M
N/A
|
| Cash From Investing Activities |
-$654.0M
-32.3%
YoY
|
-$553.0M
-28.83%
YoY
|
-$675.0M
0.3%
YoY
|
-$647.0M
-2187.1%
YoY
|
-$966.0M
N/A
|
-$777.0M
N/A
|
-$673.0M
N/A
|
$31.00M
-106.04%
YoY
|
-$513.0M
23.02%
YoY
|
-$448.0M
0.9%
YoY
|
-$437.0M
2.82%
YoY
|
-$401.0M
-38.78%
YoY
|
-$417.0M
4.77%
YoY
|
-$444.0M
-56.77%
YoY
|
-$425.0M
-51.54%
YoY
|
-$655.0M
N/A
|
-$398.0M
N/A
|
-$1.027B
N/A
|
-$877.0M
N/A
|
| 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 |
$28.00M
-77.78%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
$126.0M
N/A
|
$0.00
N/A
|
$350.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$24.00M
-95.11%
YoY
|
$0.00
N/A
|
$70.00M
N/A
|
$113.0M
N/A
|
$491.0M
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 |
$99.00M
-77.85%
YoY
|
-$96.00M
-151.61%
YoY
|
$196.0M
-55.25%
YoY
|
$578.0M
-1329.79%
YoY
|
$447.0M
N/A
|
$186.0M
N/A
|
$438.0M
N/A
|
-$47.00M
-113.13%
YoY
|
$358.0M
-1.1%
YoY
|
$50.00M
-68.15%
YoY
|
-$108.0M
5300.0%
YoY
|
$274.0M
-28.83%
YoY
|
$362.0M
14.56%
YoY
|
$157.0M
-83.65%
YoY
|
-$2.000M
-101.44%
YoY
|
$385.0M
N/A
|
$316.0M
N/A
|
$960.0M
N/A
|
$139.0M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$530.0M
0.76%
YoY
|
$681.0M
15.42%
YoY
|
$495.0M
115.22%
YoY
|
$97.00M
304.17%
YoY
|
$526.0M
N/A
|
$590.0M
N/A
|
$230.0M
N/A
|
$24.00M
-84.31%
YoY
|
$153.0M
173.21%
YoY
|
$404.0M
42.25%
YoY
|
$545.0M
29.45%
YoY
|
$125.0M
-54.55%
YoY
|
$56.00M
-209.8%
YoY
|
$284.0M
40.59%
YoY
|
$421.0M
-40.62%
YoY
|
$275.0M
N/A
|
-$51.00M
N/A
|
$202.0M
N/A
|
$709.0M
N/A
|
| Cash From Investing Activities |
-$654.0M
-32.3%
YoY
|
-$553.0M
-28.83%
YoY
|
-$675.0M
0.3%
YoY
|
-$647.0M
-2187.1%
YoY
|
-$966.0M
N/A
|
-$777.0M
N/A
|
-$673.0M
N/A
|
$31.00M
-106.04%
YoY
|
-$513.0M
23.02%
YoY
|
-$448.0M
0.9%
YoY
|
-$437.0M
2.82%
YoY
|
-$401.0M
-38.78%
YoY
|
-$417.0M
4.77%
YoY
|
-$444.0M
-56.77%
YoY
|
-$425.0M
-51.54%
YoY
|
-$655.0M
N/A
|
-$398.0M
N/A
|
-$1.027B
N/A
|
-$877.0M
N/A
|
| Cash From Financing Activities |
$99.00M
-77.85%
YoY
|
-$96.00M
-151.61%
YoY
|
$196.0M
-55.25%
YoY
|
$578.0M
-1329.79%
YoY
|
$447.0M
N/A
|
$186.0M
N/A
|
$438.0M
N/A
|
-$47.00M
-113.13%
YoY
|
$358.0M
-1.1%
YoY
|
$50.00M
-68.15%
YoY
|
-$108.0M
5300.0%
YoY
|
$274.0M
-28.83%
YoY
|
$362.0M
14.56%
YoY
|
$157.0M
-83.65%
YoY
|
-$2.000M
-101.44%
YoY
|
$385.0M
N/A
|
$316.0M
N/A
|
$960.0M
N/A
|
$139.0M
N/A
|
| Net Change In Cash |
-$25.00M
-457.14%
YoY
|
$32.00M
-3300.0%
YoY
|
$16.00M
-420.0%
YoY
|
$28.00M
250.0%
YoY
|
$7.000M
N/A
|
-$1.000M
N/A
|
-$5.000M
N/A
|
$8.000M
-500.0%
YoY
|
-$2.000M
-300.0%
YoY
|
$6.000M
-300.0%
YoY
|
$0.00
-100.0%
YoY
|
-$2.000M
-140.0%
YoY
|
$1.000M
-100.75%
YoY
|
-$3.000M
-102.22%
YoY
|
-$6.000M
-79.31%
YoY
|
$5.000M
N/A
|
-$133.0M
N/A
|
$135.0M
N/A
|
-$29.00M
N/A
|
| 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 |
$530.0M
0.76%
YoY
|
$681.0M
15.42%
YoY
|
$495.0M
115.22%
YoY
|
$97.00M
304.17%
YoY
|
$526.0M
N/A
|
$590.0M
N/A
|
$230.0M
N/A
|
$24.00M
-84.31%
YoY
|
$153.0M
173.21%
YoY
|
$404.0M
42.25%
YoY
|
$545.0M
29.45%
YoY
|
$125.0M
-54.55%
YoY
|
$56.00M
-209.8%
YoY
|
$284.0M
40.59%
YoY
|
$421.0M
-40.62%
YoY
|
$275.0M
N/A
|
-$51.00M
N/A
|
$202.0M
N/A
|
$709.0M
N/A
|
| Capital Expenditures |
$629.0M
-27.95%
YoY
|
$548.0M
-25.44%
YoY
|
$667.0M
4.55%
YoY
|
$658.0M
-4486.67%
YoY
|
$873.0M
N/A
|
$735.0M
N/A
|
$638.0M
N/A
|
-$15.00M
-103.12%
YoY
|
$481.0M
-216.18%
YoY
|
$453.0M
-201.12%
YoY
|
$431.0M
-192.49%
YoY
|
-$392.0M
-30.86%
YoY
|
-$414.0M
-22.47%
YoY
|
-$448.0M
-49.55%
YoY
|
-$466.0M
-40.1%
YoY
|
-$567.0M
N/A
|
-$534.0M
N/A
|
-$888.0M
N/A
|
-$778.0M
N/A
|
| Free Cash Flow |
-$99.00M
-71.47%
YoY
|
$133.0M
-191.72%
YoY
|
-$172.0M
-57.84%
YoY
|
-$561.0M
-1538.46%
YoY
|
-$347.0M
N/A
|
-$145.0M
N/A
|
-$408.0M
N/A
|
$39.00M
-111.89%
YoY
|
-$328.0M
-169.79%
YoY
|
-$49.00M
-106.69%
YoY
|
$114.0M
-87.15%
YoY
|
$517.0M
-38.6%
YoY
|
$470.0M
-2.69%
YoY
|
$732.0M
-32.84%
YoY
|
$887.0M
-40.35%
YoY
|
$842.0M
N/A
|
$483.0M
N/A
|
$1.090B
N/A
|
$1.487B
N/A
|
Loading...