Year 2023 2022
CF from Operating Activities 21.52B 17.85B
Net Income 19.13B 12.82B
Depreciation & Amortization 3.98B 3.26B
Deferred Income Taxes 0 -6.6B
Stock Based Compensation 231.86M 591K
Change in Working Capital 204.16M 1.67B
Accounts Receivable -2.9B -2.05B
Inventory -550.03M 2.62B
Accounts Payable 974.52M -650.19M
Other Working Capital 2.68B 1.75B
Other Non-Cash Items -2.02B 6.7B
CF from Investing Activities 21.52B 17.85B
Investments in Property, Plant & Equipment -3.89B -8.32B
Net Acquisitions 0 22.21M
Investment Purchases -16.3B -9.49B
Sales/Maturities of Investments 5.45B 7.12B
Other Investing Activites -6.07B -4.09M
CF from Financing Activities 52.66M -6.98B
Debt Repayment 339.64M -6.95B
Common Stock Issued 0 0
Common Stock Repurchased 0 0
Dividends Paid 0 0
Other Financing Activites -286.98M -444.85M
Free Cash Flow 17.7B 9.53B
Operating Cash Flow 21.52B 17.85B
Capital Expenditures -3.82B -8.32B
Cash at Beginning of Period 3.05B 3.03B
Cash at End of Period 3.82B 3.05B
Net Change In Cash 771.87M 22.87M

Retained Earning Schedule

Year 2023 2022
Retained Earnings (Previous Year) 80.12B 67.35B
Net Income 19.13B 12.82B
Stock Repurchases 0 0
Dividend Paid 0 0
Retained Earnings 99.19B 80.12B
Other Distributions 19.07B 12.77B

PPE Schedule

Year 2023 2022
Gross PPE 31.39B 30.76B
Annual Depreciation 3.98B 3.26B
Capital Expenditure -3.82B -8.32B
Net PPE 31.23B 35.82B

Intangible and Goodwill Schedule

Year 2023 2022
Acquisitions and Adjustments 0 -4.2M
Goodwill (Previous Year) 200.23M 204.42M
Goodwill 200.23M 200.23M