|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$1.556B
2.05%
YoY
|
$1.524B
14.46%
YoY
|
$1.332B
-5.43%
YoY
|
$1.408B
8.44%
YoY
|
$1.299B
8.08%
YoY
|
| Depreciation, Depletion And Amortization |
$1.479B
9.15%
YoY
|
$1.355B
7.14%
YoY
|
$1.264B
12.61%
YoY
|
$1.123B
4.5%
YoY
|
$1.074B
10.08%
YoY
|
| Cash From Operating Activities |
$3.379B
5.22%
YoY
|
$3.212B
6.41%
YoY
|
$3.018B
46.47%
YoY
|
$2.061B
1.38%
YoY
|
$2.033B
-7.44%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$4.398B
52.65%
YoY
|
$2.881B
5.46%
YoY
|
$2.732B
-217.05%
YoY
|
-$2.334B
-198.37%
YoY
|
$2.373B
-17.45%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
-$32.10M
217.82%
YoY
|
-$10.10M
-98.78%
YoY
|
-$826.2M
167.99%
YoY
|
-$308.3M
1418.72%
YoY
|
-$20.30M
-483.02%
YoY
|
| Cash From Investing Activities |
-$4.875B
28.2%
YoY
|
-$3.803B
6.87%
YoY
|
-$3.558B
34.66%
YoY
|
-$2.642B
14.3%
YoY
|
-$2.312B
-17.64%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$760.6M
-574.78%
YoY
|
-$160.2M
1455.34%
YoY
|
-$10.30M
-71.07%
YoY
|
-$35.60M
-207.55%
YoY
|
$33.10M
-66.63%
YoY
|
| Debt Paid & Issued, Net |
$1.729B
-19.13%
YoY
|
$2.138B
112.65%
YoY
|
$1.005B
991.64%
YoY
|
$92.10M
-92.69%
YoY
|
$1.260B
-28.67%
YoY
|
| Cash From Financing Activities |
$1.524B
225.85%
YoY
|
$467.7M
-10.54%
YoY
|
$522.8M
-22.71%
YoY
|
$676.4M
130.07%
YoY
|
$294.0M
-51.09%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$3.379B
5.22%
YoY
|
$3.212B
6.41%
YoY
|
$3.018B
46.47%
YoY
|
$2.061B
1.38%
YoY
|
$2.033B
-7.44%
YoY
|
| Cash From Investing Activities |
-$4.875B
28.2%
YoY
|
-$3.803B
6.87%
YoY
|
-$3.558B
34.66%
YoY
|
-$2.642B
14.3%
YoY
|
-$2.312B
-17.64%
YoY
|
| Cash From Financing Activities |
$1.524B
225.85%
YoY
|
$467.7M
-10.54%
YoY
|
$522.8M
-22.71%
YoY
|
$676.4M
130.07%
YoY
|
$294.0M
-51.09%
YoY
|
| Net Change In Cash |
$28.70M
-123.33%
YoY
|
-$123.0M
623.53%
YoY
|
-$17.00M
-117.95%
YoY
|
$94.70M
535.57%
YoY
|
$14.90M
-253.61%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$3.379B
5.22%
YoY
|
$3.212B
6.41%
YoY
|
$3.018B
46.47%
YoY
|
$2.061B
1.38%
YoY
|
$2.033B
-7.44%
YoY
|
| Capital Expenditures |
$4.398B
52.65%
YoY
|
$2.881B
5.46%
YoY
|
$2.732B
-217.05%
YoY
|
-$2.334B
-198.37%
YoY
|
$2.373B
-17.45%
YoY
|
| Free Cash Flow |
-$1.019B
-408.04%
YoY
|
$330.7M
15.47%
YoY
|
$286.4M
-93.48%
YoY
|
$4.395B
-1392.59%
YoY
|
-$340.0M
-49.87%
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 |
$806.1M
11.11%
YoY
|
$316.6M
-30.19%
YoY
|
$270.2M
13.24%
YoY
|
$243.0M
15.71%
YoY
|
$725.5M
16.53%
YoY
|
$453.5M
107.55%
YoY
|
$238.6M
-24.4%
YoY
|
$210.0M
-27.51%
YoY
|
$622.6M
22.66%
YoY
|
$218.5M
-13.53%
YoY
|
$315.6M
4.61%
YoY
|
$289.7M
0.66%
YoY
|
$507.6M
-10.63%
YoY
|
$252.7M
12.56%
YoY
|
$301.7M
4.5%
YoY
|
$287.8M
4.39%
YoY
|
$568.0M
11.31%
YoY
|
$224.5M
-6.07%
YoY
|
$288.7M
8.09%
YoY
|
$275.7M
13.88%
YoY
|
| Depreciation, Depletion And Amortization |
$379.8M
5.53%
YoY
|
$376.3M
9.39%
YoY
|
$373.4M
9.66%
YoY
|
$368.9M
9.6%
YoY
|
$359.9M
7.95%
YoY
|
$344.0M
6.01%
YoY
|
$340.5M
6.31%
YoY
|
$336.6M
7.23%
YoY
|
$333.4M
9.13%
YoY
|
$324.5M
14.02%
YoY
|
$320.3M
14.27%
YoY
|
$313.9M
12.27%
YoY
|
$305.5M
9.85%
YoY
|
$284.6M
3.45%
YoY
|
$280.3M
3.2%
YoY
|
$279.6M
5.03%
YoY
|
$278.1M
6.39%
YoY
|
$275.1M
10.35%
YoY
|
$271.6M
10.86%
YoY
|
$266.2M
9.77%
YoY
|
| Cash From Operating Activities |
$1.218B
4.8%
YoY
|
$424.6M
-27.02%
YoY
|
$938.9M
28.79%
YoY
|
$853.3M
-17.75%
YoY
|
$1.163B
34.62%
YoY
|
$581.8M
21.21%
YoY
|
$729.0M
-7.03%
YoY
|
$1.037B
8.27%
YoY
|
$863.6M
8.48%
YoY
|
$480.0M
39900.0%
YoY
|
$784.1M
164.1%
YoY
|
$958.2M
39.72%
YoY
|
$796.1M
-26.07%
YoY
|
$1.200M
-95.38%
YoY
|
$296.9M
-61.96%
YoY
|
$685.8M
-17.47%
YoY
|
$1.077B
172.47%
YoY
|
$26.00M
-89.44%
YoY
|
$780.5M
36.91%
YoY
|
$831.0M
20.59%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$817.9M
16.66%
YoY
|
$1.303B
53.57%
YoY
|
$1.565B
96.56%
YoY
|
$829.4M
4.71%
YoY
|
$701.1M
57.73%
YoY
|
$848.5M
11.15%
YoY
|
$796.0M
21.38%
YoY
|
$792.1M
-2.62%
YoY
|
$444.5M
-10.99%
YoY
|
$763.4M
-220.52%
YoY
|
$655.8M
-197.6%
YoY
|
$813.4M
-226.05%
YoY
|
$499.4M
30.22%
YoY
|
-$633.4M
1.36%
YoY
|
-$671.9M
8.76%
YoY
|
-$645.3M
19.61%
YoY
|
$383.5M
-18.51%
YoY
|
-$624.9M
-200.77%
YoY
|
-$617.8M
-206.24%
YoY
|
-$539.5M
-199.7%
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 |
$14.40M
61.8%
YoY
|
-$1.200M
-99.87%
YoY
|
-$33.10M
417.19%
YoY
|
-$41.60M
84.89%
YoY
|
$8.900M
7.23%
YoY
|
-$900.8M
3799.57%
YoY
|
-$6.400M
-55.86%
YoY
|
-$22.50M
11.94%
YoY
|
$8.300M
-11.7%
YoY
|
-$23.10M
0.0%
YoY
|
-$14.50M
-96.15%
YoY
|
-$20.10M
-143.7%
YoY
|
$9.400M
-3233.33%
YoY
|
-$23.10M
-1383.33%
YoY
|
-$376.5M
-10275.68%
YoY
|
$46.00M
641.94%
YoY
|
-$300.0K
-98.79%
YoY
|
$1.800M
-100.29%
YoY
|
$3.700M
-84.96%
YoY
|
$6.200M
-395.24%
YoY
|
| Cash From Investing Activities |
-$886.4M
-19.55%
YoY
|
-$1.304B
-25.44%
YoY
|
-$1.598B
99.12%
YoY
|
-$871.0M
6.92%
YoY
|
-$1.102B
152.59%
YoY
|
-$1.749B
122.42%
YoY
|
-$802.4M
19.71%
YoY
|
-$814.6M
-2.27%
YoY
|
-$436.2M
-65.6%
YoY
|
-$786.5M
19.8%
YoY
|
-$670.3M
-36.06%
YoY
|
-$833.5M
39.08%
YoY
|
-$1.268B
274.9%
YoY
|
-$656.5M
5.36%
YoY
|
-$1.048B
70.72%
YoY
|
-$599.3M
12.38%
YoY
|
-$338.2M
-37.52%
YoY
|
-$623.1M
-49.9%
YoY
|
-$614.1M
10.27%
YoY
|
-$533.3M
-1.82%
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 |
$12.80M
-88.95%
YoY
|
N/A
N/A
|
$347.8M
2617.19%
YoY
|
$281.7M
1382.63%
YoY
|
$115.8M
573.26%
YoY
|
N/A
N/A
|
$12.80M
N/A
|
$19.00M
-1683.33%
YoY
|
$17.20M
-349.28%
YoY
|
-$2.600M
550.0%
YoY
|
N/A
N/A
|
-$1.200M
N/A
|
-$6.900M
-129.49%
YoY
|
-$400.0K
N/A
|
N/A
N/A
|
N/A
N/A
|
$23.40M
254.55%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$1.119B
6150.84%
YoY
|
N/A
|
N/A
|
N/A
|
$17.90M
-97.64%
YoY
|
N/A
|
N/A
|
N/A
|
$756.9M
2050.28%
YoY
|
N/A
|
N/A
|
N/A
|
$35.20M
128.57%
YoY
|
N/A
|
N/A
|
N/A
|
$15.40M
4.76%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$295.6M
-831.68%
YoY
|
$832.8M
-1.87%
YoY
|
$707.3M
437.87%
YoY
|
-$56.50M
56.94%
YoY
|
$40.40M
-108.48%
YoY
|
$848.7M
156.95%
YoY
|
$131.5M
-216.89%
YoY
|
-$36.00M
-68.03%
YoY
|
-$476.5M
-214.1%
YoY
|
$330.3M
-54.22%
YoY
|
-$112.5M
-114.75%
YoY
|
-$112.6M
11.26%
YoY
|
$417.6M
-159.11%
YoY
|
$721.5M
25.39%
YoY
|
$762.6M
-586.04%
YoY
|
-$101.2M
-64.81%
YoY
|
-$706.5M
-533.17%
YoY
|
$575.4M
-42.96%
YoY
|
-$156.9M
989.58%
YoY
|
-$287.6M
92.76%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$1.218B
4.8%
YoY
|
$424.6M
-27.02%
YoY
|
$938.9M
28.79%
YoY
|
$853.3M
-17.75%
YoY
|
$1.163B
34.62%
YoY
|
$581.8M
21.21%
YoY
|
$729.0M
-7.03%
YoY
|
$1.037B
8.27%
YoY
|
$863.6M
8.48%
YoY
|
$480.0M
39900.0%
YoY
|
$784.1M
164.1%
YoY
|
$958.2M
39.72%
YoY
|
$796.1M
-26.07%
YoY
|
$1.200M
-95.38%
YoY
|
$296.9M
-61.96%
YoY
|
$685.8M
-17.47%
YoY
|
$1.077B
172.47%
YoY
|
$26.00M
-89.44%
YoY
|
$780.5M
36.91%
YoY
|
$831.0M
20.59%
YoY
|
| Cash From Investing Activities |
-$886.4M
-19.55%
YoY
|
-$1.304B
-25.44%
YoY
|
-$1.598B
99.12%
YoY
|
-$871.0M
6.92%
YoY
|
-$1.102B
152.59%
YoY
|
-$1.749B
122.42%
YoY
|
-$802.4M
19.71%
YoY
|
-$814.6M
-2.27%
YoY
|
-$436.2M
-65.6%
YoY
|
-$786.5M
19.8%
YoY
|
-$670.3M
-36.06%
YoY
|
-$833.5M
39.08%
YoY
|
-$1.268B
274.9%
YoY
|
-$656.5M
5.36%
YoY
|
-$1.048B
70.72%
YoY
|
-$599.3M
12.38%
YoY
|
-$338.2M
-37.52%
YoY
|
-$623.1M
-49.9%
YoY
|
-$614.1M
10.27%
YoY
|
-$533.3M
-1.82%
YoY
|
| Cash From Financing Activities |
-$295.6M
-831.68%
YoY
|
$832.8M
-1.87%
YoY
|
$707.3M
437.87%
YoY
|
-$56.50M
56.94%
YoY
|
$40.40M
-108.48%
YoY
|
$848.7M
156.95%
YoY
|
$131.5M
-216.89%
YoY
|
-$36.00M
-68.03%
YoY
|
-$476.5M
-214.1%
YoY
|
$330.3M
-54.22%
YoY
|
-$112.5M
-114.75%
YoY
|
-$112.6M
11.26%
YoY
|
$417.6M
-159.11%
YoY
|
$721.5M
25.39%
YoY
|
$762.6M
-586.04%
YoY
|
-$101.2M
-64.81%
YoY
|
-$706.5M
-533.17%
YoY
|
$575.4M
-42.96%
YoY
|
-$156.9M
989.58%
YoY
|
-$287.6M
92.76%
YoY
|
| Net Change In Cash |
$36.40M
-64.03%
YoY
|
-$46.80M
-85.32%
YoY
|
$48.50M
-16.52%
YoY
|
-$74.20M
-139.72%
YoY
|
$101.2M
-306.11%
YoY
|
-$318.8M
-1439.5%
YoY
|
$58.10M
4369.23%
YoY
|
$186.8M
1443.8%
YoY
|
-$49.10M
-9.41%
YoY
|
$23.80M
-64.05%
YoY
|
$1.300M
-88.29%
YoY
|
$12.10M
-182.31%
YoY
|
-$54.20M
-268.85%
YoY
|
$66.20M
-405.07%
YoY
|
$11.10M
16.84%
YoY
|
-$14.70M
-245.54%
YoY
|
$32.10M
88.82%
YoY
|
-$21.70M
-290.35%
YoY
|
$9.500M
-891.67%
YoY
|
$10.10M
-406.06%
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 |
$1.218B
4.8%
YoY
|
$424.6M
-27.02%
YoY
|
$938.9M
28.79%
YoY
|
$853.3M
-17.75%
YoY
|
$1.163B
34.62%
YoY
|
$581.8M
21.21%
YoY
|
$729.0M
-7.03%
YoY
|
$1.037B
8.27%
YoY
|
$863.6M
8.48%
YoY
|
$480.0M
39900.0%
YoY
|
$784.1M
164.1%
YoY
|
$958.2M
39.72%
YoY
|
$796.1M
-26.07%
YoY
|
$1.200M
-95.38%
YoY
|
$296.9M
-61.96%
YoY
|
$685.8M
-17.47%
YoY
|
$1.077B
172.47%
YoY
|
$26.00M
-89.44%
YoY
|
$780.5M
36.91%
YoY
|
$831.0M
20.59%
YoY
|
| Capital Expenditures |
$817.9M
16.66%
YoY
|
$1.303B
53.57%
YoY
|
$1.565B
96.56%
YoY
|
$829.4M
4.71%
YoY
|
$701.1M
57.73%
YoY
|
$848.5M
11.15%
YoY
|
$796.0M
21.38%
YoY
|
$792.1M
-2.62%
YoY
|
$444.5M
-10.99%
YoY
|
$763.4M
-220.52%
YoY
|
$655.8M
-197.6%
YoY
|
$813.4M
-226.05%
YoY
|
$499.4M
30.22%
YoY
|
-$633.4M
1.36%
YoY
|
-$671.9M
8.76%
YoY
|
-$645.3M
19.61%
YoY
|
$383.5M
-18.51%
YoY
|
-$624.9M
-200.77%
YoY
|
-$617.8M
-206.24%
YoY
|
-$539.5M
-199.7%
YoY
|
| Free Cash Flow |
$400.5M
-13.22%
YoY
|
-$878.4M
229.36%
YoY
|
-$625.7M
833.88%
YoY
|
$23.90M
-90.26%
YoY
|
$461.5M
10.12%
YoY
|
-$266.7M
-5.89%
YoY
|
-$67.00M
-152.22%
YoY
|
$245.3M
69.41%
YoY
|
$419.1M
41.25%
YoY
|
-$283.4M
-144.66%
YoY
|
$128.3M
-86.76%
YoY
|
$144.8M
-89.12%
YoY
|
$296.7M
-57.2%
YoY
|
$634.6M
-2.5%
YoY
|
$968.8M
-30.72%
YoY
|
$1.331B
-2.87%
YoY
|
$693.3M
-1019.5%
YoY
|
$650.9M
-274.13%
YoY
|
$1.398B
-12365.79%
YoY
|
$1.371B
826.01%
YoY
|
Loading...