|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$2.673B
7.52%
YoY
|
$2.486B
6.06%
YoY
|
$2.344B
10.88%
YoY
|
$2.114B
3.78%
YoY
|
$2.037B
24.36%
YoY
|
| Depreciation, Depletion And Amortization |
$487.0M
-2.01%
YoY
|
$497.0M
1.22%
YoY
|
$491.0M
5.59%
YoY
|
$465.0M
3.79%
YoY
|
$448.0M
1.59%
YoY
|
| Cash From Operating Activities |
$2.904B
-1.66%
YoY
|
$2.953B
25.5%
YoY
|
$2.353B
23.06%
YoY
|
$1.912B
-13.6%
YoY
|
$2.213B
4.09%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$621.0M
-5.19%
YoY
|
$655.0M
-10.52%
YoY
|
$732.0M
24.91%
YoY
|
$586.0M
22.85%
YoY
|
$477.0M
5.3%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$1.000M
-133.33%
YoY
|
$3.000M
-250.0%
YoY
|
-$2.000M
N/A
|
$0.00
-100.0%
YoY
|
$1.000M
N/A
|
| Cash From Investing Activities |
-$748.0M
137.46%
YoY
|
-$315.0M
-59.46%
YoY
|
-$777.0M
-12.0%
YoY
|
-$883.0M
92.79%
YoY
|
-$458.0M
-19.93%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$3.235B
74.11%
YoY
|
$1.858B
70.15%
YoY
|
$1.092B
-31.49%
YoY
|
$1.594B
114.54%
YoY
|
$743.0M
197.2%
YoY
|
| Debt Paid & Issued, Net |
$1.350B
N/A
|
$0.00
-100.0%
YoY
|
$1.350B
N/A
|
$0.00
-100.0%
YoY
|
$600.0M
20.0%
YoY
|
| Cash From Financing Activities |
-$1.870B
-29.7%
YoY
|
-$2.660B
-14.44%
YoY
|
-$3.109B
243.92%
YoY
|
-$904.0M
-51.45%
YoY
|
-$1.862B
-1613.82%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$2.904B
-1.66%
YoY
|
$2.953B
25.5%
YoY
|
$2.353B
23.06%
YoY
|
$1.912B
-13.6%
YoY
|
$2.213B
4.09%
YoY
|
| Cash From Investing Activities |
-$748.0M
137.46%
YoY
|
-$315.0M
-59.46%
YoY
|
-$777.0M
-12.0%
YoY
|
-$883.0M
92.79%
YoY
|
-$458.0M
-19.93%
YoY
|
| Cash From Financing Activities |
-$1.870B
-29.7%
YoY
|
-$2.660B
-14.44%
YoY
|
-$3.109B
243.92%
YoY
|
-$904.0M
-51.45%
YoY
|
-$1.862B
-1613.82%
YoY
|
| Net Change In Cash |
$325.0M
-701.85%
YoY
|
-$54.00M
-96.49%
YoY
|
-$1.540B
-1704.17%
YoY
|
$96.00M
-180.67%
YoY
|
-$119.0M
-107.13%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$2.904B
-1.66%
YoY
|
$2.953B
25.5%
YoY
|
$2.353B
23.06%
YoY
|
$1.912B
-13.6%
YoY
|
$2.213B
4.09%
YoY
|
| Capital Expenditures |
$621.0M
-5.19%
YoY
|
$655.0M
-10.52%
YoY
|
$732.0M
24.91%
YoY
|
$586.0M
22.85%
YoY
|
$477.0M
5.3%
YoY
|
| Free Cash Flow |
$2.283B
-0.65%
YoY
|
$2.298B
41.76%
YoY
|
$1.621B
22.25%
YoY
|
$1.326B
-23.62%
YoY
|
$1.736B
3.77%
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 |
$601.0M
-4.75%
YoY
|
$603.0M
3.79%
YoY
|
$721.0M
5.72%
YoY
|
$718.0M
15.06%
YoY
|
$631.0M
5.34%
YoY
|
$581.0M
10.67%
YoY
|
$682.0M
14.43%
YoY
|
$624.0M
-7.0%
YoY
|
$599.0M
8.51%
YoY
|
$525.0M
13.88%
YoY
|
$596.0M
12.67%
YoY
|
$671.0M
26.84%
YoY
|
$552.0M
-7.23%
YoY
|
$461.0M
11.35%
YoY
|
$529.0M
-4.17%
YoY
|
$529.0M
3.32%
YoY
|
$595.0M
6.44%
YoY
|
$414.0M
15.32%
YoY
|
$552.0M
15.24%
YoY
|
| Depreciation, Depletion And Amortization |
$119.0M
0.0%
YoY
|
$121.0M
-1.63%
YoY
|
$124.0M
2.48%
YoY
|
$123.0M
-3.15%
YoY
|
$119.0M
-5.56%
YoY
|
$123.0M
-2.38%
YoY
|
$121.0M
-2.42%
YoY
|
$127.0M
4.96%
YoY
|
$126.0M
5.0%
YoY
|
$126.0M
5.88%
YoY
|
$124.0M
7.83%
YoY
|
$121.0M
3.42%
YoY
|
$120.0M
5.26%
YoY
|
$119.0M
1.71%
YoY
|
$115.0M
4.55%
YoY
|
$117.0M
4.46%
YoY
|
$114.0M
4.59%
YoY
|
$117.0M
7.34%
YoY
|
$110.0M
-0.9%
YoY
|
| Cash From Operating Activities |
$401.0M
-31.69%
YoY
|
$893.0M
-1.33%
YoY
|
$938.0M
-1.37%
YoY
|
$486.0M
-3.19%
YoY
|
$587.0M
-1.34%
YoY
|
$905.0M
0.89%
YoY
|
$951.0M
31.35%
YoY
|
$502.0M
174.32%
YoY
|
$595.0M
8.38%
YoY
|
$897.0M
21.05%
YoY
|
$724.0M
37.64%
YoY
|
$183.0M
-45.54%
YoY
|
$549.0M
77.67%
YoY
|
$741.0M
9.13%
YoY
|
$526.0M
-19.45%
YoY
|
$336.0M
-30.15%
YoY
|
$309.0M
-22.75%
YoY
|
$679.0M
-5.43%
YoY
|
$653.0M
16.19%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$110.0M
-26.17%
YoY
|
$161.0M
-25.46%
YoY
|
$133.0M
-20.36%
YoY
|
$178.0M
34.85%
YoY
|
$149.0M
6.43%
YoY
|
$216.0M
9.09%
YoY
|
$167.0M
15.17%
YoY
|
$132.0M
-20.48%
YoY
|
$140.0M
-37.22%
YoY
|
$198.0M
15.79%
YoY
|
$145.0M
-194.16%
YoY
|
$166.0M
-213.7%
YoY
|
$223.0M
93.91%
YoY
|
$171.0M
-201.79%
YoY
|
-$154.0M
29.41%
YoY
|
-$146.0M
29.2%
YoY
|
$115.0M
49.35%
YoY
|
-$168.0M
10.53%
YoY
|
-$119.0M
1.71%
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 |
$1.000M
-200.0%
YoY
|
-$5.000M
-101.46%
YoY
|
-$27.00M
145.45%
YoY
|
-$69.00M
N/A
|
-$1.000M
-200.0%
YoY
|
$342.0M
-2950.0%
YoY
|
-$11.00M
-91.27%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
-85.71%
YoY
|
-$12.00M
-95.51%
YoY
|
-$126.0M
-520.0%
YoY
|
$86.00M
-250.88%
YoY
|
$7.000M
-333.33%
YoY
|
-$267.0M
-1126.92%
YoY
|
$30.00M
500.0%
YoY
|
-$57.00M
119.23%
YoY
|
-$3.000M
N/A
|
$26.00M
-204.0%
YoY
|
$5.000M
-108.77%
YoY
|
| Cash From Investing Activities |
-$87.00M
-50.29%
YoY
|
-$166.0M
-231.75%
YoY
|
-$160.0M
-10.11%
YoY
|
-$247.0M
87.12%
YoY
|
-$175.0M
33.59%
YoY
|
$126.0M
-160.0%
YoY
|
-$178.0M
-34.32%
YoY
|
-$132.0M
65.0%
YoY
|
-$131.0M
-39.35%
YoY
|
-$210.0M
-52.05%
YoY
|
-$271.0M
118.55%
YoY
|
-$80.00M
-60.59%
YoY
|
-$216.0M
83.05%
YoY
|
-$438.0M
208.45%
YoY
|
-$124.0M
8.77%
YoY
|
-$203.0M
46.04%
YoY
|
-$118.0M
87.3%
YoY
|
-$142.0M
-19.77%
YoY
|
-$114.0M
-34.48%
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 |
$606.0M
36.79%
YoY
|
$1.535B
N/A
|
N/A
N/A
|
N/A
N/A
|
$443.0M
30.68%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$339.0M
19.79%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$283.0M
-21.61%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$361.0M
99.45%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.350B
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$840.0M
24.08%
YoY
|
-$495.0M
-33.56%
YoY
|
-$134.0M
-78.66%
YoY
|
-$564.0M
-26.08%
YoY
|
-$677.0M
29.2%
YoY
|
-$745.0M
87.66%
YoY
|
-$628.0M
50.96%
YoY
|
-$763.0M
54.45%
YoY
|
-$524.0M
-70.92%
YoY
|
-$397.0M
-150.9%
YoY
|
-$416.0M
-21.36%
YoY
|
-$494.0M
-19.02%
YoY
|
-$1.802B
230.64%
YoY
|
$780.0M
-348.41%
YoY
|
-$529.0M
-42.44%
YoY
|
-$610.0M
110.34%
YoY
|
-$545.0M
60.77%
YoY
|
-$314.0M
-47.4%
YoY
|
-$919.0M
888.17%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$401.0M
-31.69%
YoY
|
$893.0M
-1.33%
YoY
|
$938.0M
-1.37%
YoY
|
$486.0M
-3.19%
YoY
|
$587.0M
-1.34%
YoY
|
$905.0M
0.89%
YoY
|
$951.0M
31.35%
YoY
|
$502.0M
174.32%
YoY
|
$595.0M
8.38%
YoY
|
$897.0M
21.05%
YoY
|
$724.0M
37.64%
YoY
|
$183.0M
-45.54%
YoY
|
$549.0M
77.67%
YoY
|
$741.0M
9.13%
YoY
|
$526.0M
-19.45%
YoY
|
$336.0M
-30.15%
YoY
|
$309.0M
-22.75%
YoY
|
$679.0M
-5.43%
YoY
|
$653.0M
16.19%
YoY
|
| Cash From Investing Activities |
-$87.00M
-50.29%
YoY
|
-$166.0M
-231.75%
YoY
|
-$160.0M
-10.11%
YoY
|
-$247.0M
87.12%
YoY
|
-$175.0M
33.59%
YoY
|
$126.0M
-160.0%
YoY
|
-$178.0M
-34.32%
YoY
|
-$132.0M
65.0%
YoY
|
-$131.0M
-39.35%
YoY
|
-$210.0M
-52.05%
YoY
|
-$271.0M
118.55%
YoY
|
-$80.00M
-60.59%
YoY
|
-$216.0M
83.05%
YoY
|
-$438.0M
208.45%
YoY
|
-$124.0M
8.77%
YoY
|
-$203.0M
46.04%
YoY
|
-$118.0M
87.3%
YoY
|
-$142.0M
-19.77%
YoY
|
-$114.0M
-34.48%
YoY
|
| Cash From Financing Activities |
-$840.0M
24.08%
YoY
|
-$495.0M
-33.56%
YoY
|
-$134.0M
-78.66%
YoY
|
-$564.0M
-26.08%
YoY
|
-$677.0M
29.2%
YoY
|
-$745.0M
87.66%
YoY
|
-$628.0M
50.96%
YoY
|
-$763.0M
54.45%
YoY
|
-$524.0M
-70.92%
YoY
|
-$397.0M
-150.9%
YoY
|
-$416.0M
-21.36%
YoY
|
-$494.0M
-19.02%
YoY
|
-$1.802B
230.64%
YoY
|
$780.0M
-348.41%
YoY
|
-$529.0M
-42.44%
YoY
|
-$610.0M
110.34%
YoY
|
-$545.0M
60.77%
YoY
|
-$314.0M
-47.4%
YoY
|
-$919.0M
888.17%
YoY
|
| Net Change In Cash |
-$509.0M
91.35%
YoY
|
$232.0M
-18.88%
YoY
|
$644.0M
344.14%
YoY
|
-$325.0M
-17.3%
YoY
|
-$266.0M
303.03%
YoY
|
$286.0M
-1.38%
YoY
|
$145.0M
291.89%
YoY
|
-$393.0M
0.51%
YoY
|
-$66.00M
-95.52%
YoY
|
$290.0M
-73.22%
YoY
|
$37.00M
-129.13%
YoY
|
-$391.0M
-18.03%
YoY
|
-$1.472B
320.57%
YoY
|
$1.083B
385.65%
YoY
|
-$127.0M
-66.58%
YoY
|
-$477.0M
-1017.31%
YoY
|
-$350.0M
17400.0%
YoY
|
$223.0M
-498.21%
YoY
|
-$380.0M
-228.81%
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 |
$401.0M
-31.69%
YoY
|
$893.0M
-1.33%
YoY
|
$938.0M
-1.37%
YoY
|
$486.0M
-3.19%
YoY
|
$587.0M
-1.34%
YoY
|
$905.0M
0.89%
YoY
|
$951.0M
31.35%
YoY
|
$502.0M
174.32%
YoY
|
$595.0M
8.38%
YoY
|
$897.0M
21.05%
YoY
|
$724.0M
37.64%
YoY
|
$183.0M
-45.54%
YoY
|
$549.0M
77.67%
YoY
|
$741.0M
9.13%
YoY
|
$526.0M
-19.45%
YoY
|
$336.0M
-30.15%
YoY
|
$309.0M
-22.75%
YoY
|
$679.0M
-5.43%
YoY
|
$653.0M
16.19%
YoY
|
| Capital Expenditures |
$110.0M
-26.17%
YoY
|
$161.0M
-25.46%
YoY
|
$133.0M
-20.36%
YoY
|
$178.0M
34.85%
YoY
|
$149.0M
6.43%
YoY
|
$216.0M
9.09%
YoY
|
$167.0M
15.17%
YoY
|
$132.0M
-20.48%
YoY
|
$140.0M
-37.22%
YoY
|
$198.0M
15.79%
YoY
|
$145.0M
-194.16%
YoY
|
$166.0M
-213.7%
YoY
|
$223.0M
93.91%
YoY
|
$171.0M
-201.79%
YoY
|
-$154.0M
29.41%
YoY
|
-$146.0M
29.2%
YoY
|
$115.0M
49.35%
YoY
|
-$168.0M
10.53%
YoY
|
-$119.0M
1.71%
YoY
|
| Free Cash Flow |
$291.0M
-33.56%
YoY
|
$732.0M
6.24%
YoY
|
$805.0M
2.68%
YoY
|
$308.0M
-16.76%
YoY
|
$438.0M
-3.74%
YoY
|
$689.0M
-1.43%
YoY
|
$784.0M
35.41%
YoY
|
$370.0M
2076.47%
YoY
|
$455.0M
39.57%
YoY
|
$699.0M
22.63%
YoY
|
$579.0M
-14.85%
YoY
|
$17.00M
-96.47%
YoY
|
$326.0M
68.04%
YoY
|
$570.0M
-32.7%
YoY
|
$680.0M
-11.92%
YoY
|
$482.0M
-18.86%
YoY
|
$194.0M
-39.94%
YoY
|
$847.0M
-2.64%
YoY
|
$772.0M
13.7%
YoY
|
Loading...