|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$961.8M
-1.13%
YoY
|
$972.9M
171.64%
YoY
|
$358.1M
123.05%
YoY
|
$160.6M
-57.12%
YoY
|
$374.5M
-63.95%
YoY
|
| Depreciation, Depletion And Amortization |
$2.141B
27.47%
YoY
|
$1.680B
19.9%
YoY
|
$1.401B
4.67%
YoY
|
$1.339B
26.68%
YoY
|
$1.057B
0.49%
YoY
|
| Cash From Operating Activities |
$2.882B
27.71%
YoY
|
$2.256B
40.86%
YoY
|
$1.602B
20.56%
YoY
|
$1.329B
4.19%
YoY
|
$1.275B
-6.55%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.488B
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$73.76M
20.86%
YoY
|
$61.03M
-39.05%
YoY
|
$100.1M
1.7%
YoY
|
$98.46M
270.22%
YoY
|
$26.60M
-444.23%
YoY
|
| Cash From Investing Activities |
-$10.51B
90.63%
YoY
|
-$5.515B
-3.38%
YoY
|
-$5.708B
54.1%
YoY
|
-$3.704B
-17.99%
YoY
|
-$4.516B
-292.35%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
$1.878B
21.53%
YoY
|
$1.545B
22.58%
YoY
|
$1.261B
11.41%
YoY
|
$1.132B
9.23%
YoY
|
$1.036B
-7.44%
YoY
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
-$2.348B
299.59%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$9.000B
83.47%
YoY
|
$4.905B
-9.97%
YoY
|
$5.449B
97.32%
YoY
|
$2.761B
76.14%
YoY
|
$1.568B
-175.34%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.882B
27.71%
YoY
|
$2.256B
40.86%
YoY
|
$1.602B
20.56%
YoY
|
$1.329B
4.19%
YoY
|
$1.275B
-6.55%
YoY
|
| Cash From Investing Activities |
-$10.51B
90.63%
YoY
|
-$5.515B
-3.38%
YoY
|
-$5.708B
54.1%
YoY
|
-$3.704B
-17.99%
YoY
|
-$4.516B
-292.35%
YoY
|
| Cash From Financing Activities |
$9.000B
83.47%
YoY
|
$4.905B
-9.97%
YoY
|
$5.449B
97.32%
YoY
|
$2.761B
76.14%
YoY
|
$1.568B
-175.34%
YoY
|
| Net Change In Cash |
$1.498B
-8.4%
YoY
|
$1.635B
20.8%
YoY
|
$1.354B
260.49%
YoY
|
$375.5M
-122.43%
YoY
|
-$1.674B
-202.39%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.882B
27.71%
YoY
|
$2.256B
40.86%
YoY
|
$1.602B
20.56%
YoY
|
$1.329B
4.19%
YoY
|
$1.275B
-6.55%
YoY
|
| Capital Expenditures |
$1.488B
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Free Cash Flow |
$1.394B
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|
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 |
$752.3M
192.43%
YoY
|
$96.44M
-19.61%
YoY
|
$282.2M
-38.23%
YoY
|
$304.6M
16.86%
YoY
|
$257.3M
95.44%
YoY
|
$120.0M
42.97%
YoY
|
$456.8M
239.07%
YoY
|
$260.7M
152.98%
YoY
|
$131.6M
359.7%
YoY
|
$83.91M
-2350.83%
YoY
|
$134.7M
-5178.1%
YoY
|
$103.0M
14.76%
YoY
|
$28.64M
-56.45%
YoY
|
-$3.728M
-106.35%
YoY
|
-$2.653M
-101.39%
YoY
|
$89.78M
96.22%
YoY
|
$65.75M
-8.92%
YoY
|
$58.67M
-64.16%
YoY
|
$190.3M
-51.81%
YoY
|
| Depreciation, Depletion And Amortization |
$622.8M
28.17%
YoY
|
$608.4M
25.44%
YoY
|
$524.1M
29.8%
YoY
|
$508.8M
33.17%
YoY
|
$485.9M
28.21%
YoY
|
$485.0M
27.39%
YoY
|
$403.8M
15.3%
YoY
|
$382.0M
11.73%
YoY
|
$379.0M
11.75%
YoY
|
$380.7M
8.82%
YoY
|
$350.2M
-0.99%
YoY
|
$341.9M
8.16%
YoY
|
$339.1M
9.5%
YoY
|
$349.9M
20.77%
YoY
|
$353.7M
29.63%
YoY
|
$316.1M
28.74%
YoY
|
$309.7M
24.57%
YoY
|
$289.7M
17.62%
YoY
|
$272.9M
5.67%
YoY
|
| Cash From Operating Activities |
$670.0M
11.86%
YoY
|
$654.3M
17.01%
YoY
|
$858.4M
25.31%
YoY
|
$770.0M
27.19%
YoY
|
$599.0M
47.23%
YoY
|
$559.2M
50.93%
YoY
|
$685.0M
56.0%
YoY
|
$605.4M
45.45%
YoY
|
$406.8M
8.18%
YoY
|
$370.5M
46.22%
YoY
|
$439.1M
23.35%
YoY
|
$416.2M
5.43%
YoY
|
$376.1M
15.88%
YoY
|
$253.4M
-10.57%
YoY
|
$356.0M
0.82%
YoY
|
$394.8M
17.78%
YoY
|
$324.5M
6.87%
YoY
|
$283.3M
11.02%
YoY
|
$353.1M
18.48%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$374.6M
2.2%
YoY
|
$1.488B
189.39%
YoY
|
$358.5M
-13.52%
YoY
|
$345.3M
-12.03%
YoY
|
$366.5M
0.62%
YoY
|
$514.2M
9.91%
YoY
|
$414.5M
7.47%
YoY
|
$392.5M
8.55%
YoY
|
$364.3M
14.71%
YoY
|
$467.8M
42.43%
YoY
|
$385.7M
31.73%
YoY
|
$361.5M
40.06%
YoY
|
$317.6M
39.06%
YoY
|
$328.5M
20.96%
YoY
|
$292.8M
53.95%
YoY
|
$258.1M
89.18%
YoY
|
$228.4M
123.05%
YoY
|
$271.5M
99.22%
YoY
|
$190.2M
100.43%
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
|
| Other Investing Activities |
$4.171M
-92.95%
YoY
|
-$5.455B
147.35%
YoY
|
-$1.630B
12.48%
YoY
|
-$1.399B
9.41%
YoY
|
$59.20M
404.99%
YoY
|
-$2.205B
-29.86%
YoY
|
-$1.449B
17.14%
YoY
|
-$1.279B
225.08%
YoY
|
$11.72M
-101.26%
YoY
|
-$3.144B
649.86%
YoY
|
-$1.237B
3.18%
YoY
|
-$393.4M
-69.19%
YoY
|
-$932.8M
15.37%
YoY
|
-$419.3M
-72.55%
YoY
|
-$1.199B
-32.75%
YoY
|
-$1.277B
19.76%
YoY
|
-$808.5M
481.27%
YoY
|
-$1.528B
-8494.48%
YoY
|
-$1.783B
-250.18%
YoY
|
| Cash From Investing Activities |
-$807.2M
-60.2%
YoY
|
-$5.455B
147.35%
YoY
|
-$1.630B
12.48%
YoY
|
-$1.399B
9.41%
YoY
|
-$2.028B
249.12%
YoY
|
-$2.205B
-29.86%
YoY
|
-$1.449B
17.14%
YoY
|
-$1.279B
225.08%
YoY
|
-$580.9M
-37.72%
YoY
|
-$3.144B
649.86%
YoY
|
-$1.237B
3.18%
YoY
|
-$393.4M
-69.19%
YoY
|
-$932.8M
15.37%
YoY
|
-$419.3M
-72.55%
YoY
|
-$1.199B
-32.75%
YoY
|
-$1.277B
19.76%
YoY
|
-$808.5M
481.1%
YoY
|
-$1.528B
-8494.48%
YoY
|
-$1.783B
-250.18%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
$520.5M
20.38%
YoY
|
N/A
|
N/A
|
N/A
|
$432.4M
22.77%
YoY
|
N/A
|
N/A
|
N/A
|
$352.2M
17.32%
YoY
|
N/A
|
N/A
|
N/A
|
$300.2M
9.94%
YoY
|
N/A
|
N/A
|
N/A
|
$273.0M
7.11%
YoY
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.545B
-22.46%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.992B
-17.55%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.416B
487.91%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$411.0M
-25.18%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$549.3M
N/A
|
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 |
-$199.5M
-115.25%
YoY
|
$3.033B
90.72%
YoY
|
$3.240B
93.16%
YoY
|
$1.418B
33.93%
YoY
|
$1.308B
126.1%
YoY
|
$1.590B
-25.61%
YoY
|
$1.678B
38.78%
YoY
|
$1.059B
-35.1%
YoY
|
$578.6M
22.98%
YoY
|
$2.138B
367.69%
YoY
|
$1.209B
45.53%
YoY
|
$1.632B
68.49%
YoY
|
$470.5M
-6.86%
YoY
|
$457.0M
-62.8%
YoY
|
$830.6M
-15.85%
YoY
|
$968.5M
-194.95%
YoY
|
$505.1M
35.82%
YoY
|
$1.229B
-396.3%
YoY
|
$987.0M
-184.95%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$670.0M
11.86%
YoY
|
$654.3M
17.01%
YoY
|
$858.4M
25.31%
YoY
|
$770.0M
27.19%
YoY
|
$599.0M
47.23%
YoY
|
$559.2M
50.93%
YoY
|
$685.0M
56.0%
YoY
|
$605.4M
45.45%
YoY
|
$406.8M
8.18%
YoY
|
$370.5M
46.22%
YoY
|
$439.1M
23.35%
YoY
|
$416.2M
5.43%
YoY
|
$376.1M
15.88%
YoY
|
$253.4M
-10.57%
YoY
|
$356.0M
0.82%
YoY
|
$394.8M
17.78%
YoY
|
$324.5M
6.87%
YoY
|
$283.3M
11.02%
YoY
|
$353.1M
18.48%
YoY
|
| Cash From Investing Activities |
-$807.2M
-60.2%
YoY
|
-$5.455B
147.35%
YoY
|
-$1.630B
12.48%
YoY
|
-$1.399B
9.41%
YoY
|
-$2.028B
249.12%
YoY
|
-$2.205B
-29.86%
YoY
|
-$1.449B
17.14%
YoY
|
-$1.279B
225.08%
YoY
|
-$580.9M
-37.72%
YoY
|
-$3.144B
649.86%
YoY
|
-$1.237B
3.18%
YoY
|
-$393.4M
-69.19%
YoY
|
-$932.8M
15.37%
YoY
|
-$419.3M
-72.55%
YoY
|
-$1.199B
-32.75%
YoY
|
-$1.277B
19.76%
YoY
|
-$808.5M
481.1%
YoY
|
-$1.528B
-8494.48%
YoY
|
-$1.783B
-250.18%
YoY
|
| Cash From Financing Activities |
-$199.5M
-115.25%
YoY
|
$3.033B
90.72%
YoY
|
$3.240B
93.16%
YoY
|
$1.418B
33.93%
YoY
|
$1.308B
126.1%
YoY
|
$1.590B
-25.61%
YoY
|
$1.678B
38.78%
YoY
|
$1.059B
-35.1%
YoY
|
$578.6M
22.98%
YoY
|
$2.138B
367.69%
YoY
|
$1.209B
45.53%
YoY
|
$1.632B
68.49%
YoY
|
$470.5M
-6.86%
YoY
|
$457.0M
-62.8%
YoY
|
$830.6M
-15.85%
YoY
|
$968.5M
-194.95%
YoY
|
$505.1M
35.82%
YoY
|
$1.229B
-396.3%
YoY
|
$987.0M
-184.95%
YoY
|
| Net Change In Cash |
$670.0M
-762.25%
YoY
|
-$1.768B
3047.06%
YoY
|
$2.469B
170.34%
YoY
|
$789.4M
104.65%
YoY
|
-$101.2M
-125.15%
YoY
|
-$56.19M
-91.17%
YoY
|
$913.1M
122.44%
YoY
|
$385.7M
-76.69%
YoY
|
$402.3M
-581.76%
YoY
|
-$636.1M
-318.51%
YoY
|
$410.5M
-3347.63%
YoY
|
$1.655B
1810.57%
YoY
|
-$83.50M
-511.55%
YoY
|
$291.1M
-1951.82%
YoY
|
-$12.64M
-97.15%
YoY
|
$86.61M
-104.95%
YoY
|
$20.29M
-96.23%
YoY
|
-$15.72M
-88.87%
YoY
|
-$443.2M
-236.97%
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 |
$670.0M
11.86%
YoY
|
$654.3M
17.01%
YoY
|
$858.4M
25.31%
YoY
|
$770.0M
27.19%
YoY
|
$599.0M
47.23%
YoY
|
$559.2M
50.93%
YoY
|
$685.0M
56.0%
YoY
|
$605.4M
45.45%
YoY
|
$406.8M
8.18%
YoY
|
$370.5M
46.22%
YoY
|
$439.1M
23.35%
YoY
|
$416.2M
5.43%
YoY
|
$376.1M
15.88%
YoY
|
$253.4M
-10.57%
YoY
|
$356.0M
0.82%
YoY
|
$394.8M
17.78%
YoY
|
$324.5M
6.87%
YoY
|
$283.3M
11.02%
YoY
|
$353.1M
18.48%
YoY
|
| Capital Expenditures |
$374.6M
2.2%
YoY
|
$1.488B
189.39%
YoY
|
$358.5M
-13.52%
YoY
|
$345.3M
-12.03%
YoY
|
$366.5M
0.62%
YoY
|
$514.2M
9.91%
YoY
|
$414.5M
7.47%
YoY
|
$392.5M
8.55%
YoY
|
$364.3M
14.71%
YoY
|
$467.8M
42.43%
YoY
|
$385.7M
31.73%
YoY
|
$361.5M
40.06%
YoY
|
$317.6M
39.06%
YoY
|
$328.5M
20.96%
YoY
|
$292.8M
53.95%
YoY
|
$258.1M
89.18%
YoY
|
$228.4M
123.05%
YoY
|
$271.5M
99.22%
YoY
|
$190.2M
100.43%
YoY
|
| Free Cash Flow |
$295.4M
27.1%
YoY
|
-$833.7M
-1951.4%
YoY
|
$499.9M
84.83%
YoY
|
$424.8M
99.46%
YoY
|
$232.4M
446.44%
YoY
|
$45.03M
-146.27%
YoY
|
$270.4M
406.54%
YoY
|
$213.0M
289.22%
YoY
|
$42.53M
-27.28%
YoY
|
-$97.31M
29.63%
YoY
|
$53.39M
-15.5%
YoY
|
$54.72M
-59.97%
YoY
|
$58.49M
-39.16%
YoY
|
-$75.07M
-736.43%
YoY
|
$63.19M
-61.21%
YoY
|
$136.7M
-31.23%
YoY
|
$96.15M
-52.23%
YoY
|
$11.80M
-90.08%
YoY
|
$162.9M
-19.8%
YoY
|
Loading...