Year 2023 2022
CF from Operating Activities -1.18T -399.78B
Net Income 152.79B 112.55B
Depreciation & Amortization 9.02B 10.21B
Deferred Income Taxes 0 0
Stock Based Compensation 0 0
Change in Working Capital -1.44T -663.04B
Accounts Receivable 0 0
Inventory 0 0
Accounts Payable 0 0
Other Working Capital -1.44T -663.04B
Other Non-Cash Items 99.23B 140.5B
CF from Investing Activities -1.18T -399.78B
Investments in Property, Plant & Equipment -12.53B -6.13B
Net Acquisitions -5.89B -5.78B
Investment Purchases 0 -433.12B
Sales/Maturities of Investments 0 433.12B
Other Investing Activites 945.6M -466.8M
CF from Financing Activities 1.29T 4.45B
Debt Repayment 9.03B 40.5B
Common Stock Issued 0 0
Common Stock Repurchased 0 0
Dividends Paid -21.77B -11.79B
Other Financing Activites 1.31T -24.25B
Free Cash Flow 137.93B -405.91B
Operating Cash Flow 310.46B -399.78B
Capital Expenditures -12.53B -6.13B
Cash at Beginning of Period 1.42T 1.82T
Cash at End of Period 1.51T 1.42T
Net Change In Cash 94.62B -406.89B

Retained Earning Schedule

Year 2023 2022
Retained Earnings (Previous Year) 489B 405.02B
Net Income 152.79B 112.55B
Stock Repurchases 0 0
Dividend Paid -21.77B -11.79B
Retained Earnings 0 489B
Other Distributions -510.77B 72.19B

PPE Schedule

Year 2023 2022
Gross PPE 123.31B 103.34B
Annual Depreciation 9.02B 10.21B
Capital Expenditure -12.53B -6.13B
Net PPE 126.82B 99.26B

Intangible and Goodwill Schedule

Year 2023 2022
Acquisitions and Adjustments 0 0
Goodwill (Previous Year) 0 0
Goodwill 0 0