Year 2023 2022
CF from Operating Activities 3.15B 2.85B
Net Income 3.17B 2.98B
Depreciation & Amortization 565M 524M
Deferred Income Taxes 1.18B 1.14B
Stock Based Compensation 79M 64M
Change in Working Capital -623M -804M
Accounts Receivable -322M -875M
Inventory 0 3M
Accounts Payable 11M -35M
Other Working Capital -312M 103M
Other Non-Cash Items -1.22B -1.06B
CF from Investing Activities 3.15B 2.85B
Investments in Property, Plant & Equipment -266M -319M
Net Acquisitions 0 -121M
Investment Purchases -10.46B -10.67B
Sales/Maturities of Investments 9.92B 10.79B
Other Investing Activites 98M 100M
CF from Financing Activities -2.12B -3.29B
Debt Repayment -245M -151M
Common Stock Issued 0 0
Common Stock Repurchased 0 -1.4B
Dividends Paid -1.78B -1.7B
Other Financing Activites -94M -42M
Free Cash Flow 2.88B 2.53B
Operating Cash Flow 3.15B 2.85B
Capital Expenditures -266M -319M
Cash at Beginning of Period 1.48B 2.31B
Cash at End of Period 1.77B 1.48B
Net Change In Cash 292M -824M

Retained Earning Schedule

Year 2023 2022
Retained Earnings (Previous Year) 11.4B 11.67B
Net Income 3.17B 2.98B
Stock Repurchases 0 -1.4B
Dividend Paid -1.78B -1.7B
Retained Earnings 14.18B 11.4B
Other Distributions 1B -3.37B

PPE Schedule

Year 2023 2022
Gross PPE 2.32B 2.52B
Annual Depreciation 372M 524M
Capital Expenditure -266M -319M
Net PPE 2.22B 2.31B

Intangible and Goodwill Schedule

Year 2023 2022
Acquisitions and Adjustments -7M 65M
Goodwill (Previous Year) 882M 817M
Goodwill 875M 882M