Year 2023 2022
CF from Operating Activities 118.7M -3.36B
Net Income 1.04B 260.8M
Depreciation & Amortization 808.9M 739.3M
Deferred Income Taxes 0 0
Stock Based Compensation 0 0
Change in Working Capital -6.81B -5.41B
Accounts Receivable 0 35.2M
Inventory 0 24.3M
Accounts Payable 0 -1.18B
Other Working Capital -6.81B -4.29B
Other Non-Cash Items 5.09B 1.06B
CF from Investing Activities 118.7M -3.36B
Investments in Property, Plant & Equipment -440.1M -769.4M
Net Acquisitions 0 179.8M
Investment Purchases -3.02B -113.9M
Sales/Maturities of Investments 0 -65.9M
Other Investing Activites 1.91B 179.8M
CF from Financing Activities 4.04B 4.65B
Debt Repayment 0 0
Common Stock Issued 5B 1B
Common Stock Repurchased 0 0
Dividends Paid -716.6M -350M
Other Financing Activites 4.76B 4B
Free Cash Flow -321.7M -4.13B
Operating Cash Flow 118.7M -3.36B
Capital Expenditures -440.4M -769.4M
Cash at Beginning of Period 10.37B 9.66B
Cash at End of Period 12.98B 10.37B
Net Change In Cash 2.61B 704.7M

Retained Earning Schedule

Year 2023 2022
Retained Earnings (Previous Year) -44.28B -41.44B
Net Income 1.04B 2.08B
Stock Repurchases 0 0
Dividend Paid -716.6M -350M
Retained Earnings 0 -44.28B
Other Distributions 43.56B -3.19B

PPE Schedule

Year 2023 2022
Gross PPE 9.49B 10.42B
Annual Depreciation 808.9M 7.31B
Capital Expenditure -440.4M -769.4M
Net PPE 9.12B 3.88B

Intangible and Goodwill Schedule

Year 2023 2022
Acquisitions and Adjustments 0 0
Goodwill (Previous Year) 4.47B 4.47B
Goodwill 4.47B 4.47B