Year 2023 2022
CF from Operating Activities 190.69B 477.2B
Net Income 640.62B 496.26B
Depreciation & Amortization 30.92B 23.49B
Deferred Income Taxes 0 12.28B
Stock Based Compensation 17.32B 14.01B
Change in Working Capital -497.06B -156.47B
Accounts Receivable 0 -51.4B
Inventory 0 -47.07B
Accounts Payable 0 29.89B
Other Working Capital -497.06B -87.89B
Other Non-Cash Items -1.1B 87.62B
CF from Investing Activities 190.69B 477.2B
Investments in Property, Plant & Equipment -42.87B -43.62B
Net Acquisitions 96B -3.79T
Investment Purchases 0 -1.6T
Sales/Maturities of Investments 0 1.03T
Other Investing Activites 0 426.8M
CF from Financing Activities -39.83B 4.17T
Debt Repayment -52.23B 289.3B
Common Stock Issued 76B 34.16B
Common Stock Repurchased 0 -34.16B
Dividends Paid -84.04B -86.05B
Other Financing Activites 22.74B 3.97T
Free Cash Flow 754.4B 433.58B
Operating Cash Flow 797.27B 477.2B
Capital Expenditures -42.87B -43.62B
Cash at Beginning of Period 1.97T 1.12T
Cash at End of Period 2.29T 1.39T
Net Change In Cash 316.87B 265.36B

Retained Earning Schedule

Year 2023 2022 2024
Retained Earnings (Previous Year) 1.15T 897.87B 1.45T
Net Income 495.45B 386B 640.62B
Stock Repurchases -34.16B -26.1B 0
Dividend Paid -86.05B -35.92B -84.04B
Retained Earnings 1.45T 1.15T 2.92T
Other Distributions 174.39B 193.3B 1.39T

PPE Schedule

Year 2023 2022 2024
Gross PPE 177.56B 137.4B 126.04B
Annual Depreciation 23.45B 16.81B 30.92B
Capital Expenditure -43.62B -26.32B -42.87B
Net PPE 197.73B 146.92B 137.98B

Intangible and Goodwill Schedule

Year 2023 2022 2024
Acquisitions and Adjustments 0 0 -74.94B
Goodwill (Previous Year) 74.94B 74.94B 74.94B
Goodwill 74.94B 74.94B 0