Year 2023 2022
CF from Operating Activities 6.88B 22.11B
Net Income 7.61B 7.34B
Depreciation & Amortization 555.54M 431.6M
Deferred Income Taxes 0 -1.11B
Stock Based Compensation 78.94M 48.7M
Change in Working Capital 84.54M 15.36B
Accounts Receivable 0 0
Inventory 0 0
Accounts Payable 0 0
Other Working Capital 84.54M 15.36B
Other Non-Cash Items -1.45B 48.4M
CF from Investing Activities 6.88B 22.11B
Investments in Property, Plant & Equipment -1.18B -752.1M
Net Acquisitions 0 2.51M
Investment Purchases -13.24B -6.49B
Sales/Maturities of Investments 0 17.93B
Other Investing Activites -41.16B -17.93B
CF from Financing Activities 61.87B -12.24B
Debt Repayment 9.74B -12.24B
Common Stock Issued 0 0
Common Stock Repurchased 0 0
Dividends Paid 0 0
Other Financing Activites 52.13B 43.18B
Free Cash Flow 16.65B 21.36B
Operating Cash Flow 6.88B 22.11B
Capital Expenditures -1.18B -752.1M
Cash at Beginning of Period 18.37B 15.74B
Cash at End of Period 31.55B 18.37B
Net Change In Cash 13.18B 2.63B

Retained Earning Schedule

Year 2023 2022
Retained Earnings (Previous Year) 2.07B -1.99B
Net Income 5.67B 5.47B
Stock Repurchases 0 0
Dividend Paid 0 0
Retained Earnings 6.23B 2.07B
Other Distributions 4.15B 4.06B

PPE Schedule

Year 2023 2022
Gross PPE 4.06B 3.19B
Annual Depreciation 555.54M 431.6M
Capital Expenditure -1.18B -752.1M
Net PPE 4.69B 3.51B

Intangible and Goodwill Schedule

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