Year 2023 2022
CF from Operating Activities 2.57B 3.56B
Net Income 5.51B 8.24B
Depreciation & Amortization 622.8M 1.06B
Deferred Income Taxes 0 0
Stock Based Compensation 144.5M 127M
Change in Working Capital -2.46B -344.9M
Accounts Receivable -365.1M -102M
Inventory -160M 218.5M
Accounts Payable -502M -381.1M
Other Working Capital -1.43B -80.3M
Other Non-Cash Items -1.25B -5.52B
CF from Investing Activities 2.57B 3.56B
Investments in Property, Plant & Equipment -189.3M -649.8M
Net Acquisitions 0 1.8B
Investment Purchases 0 -2.29B
Sales/Maturities of Investments 0 2.29B
Other Investing Activites 726.3M -1.52B
CF from Financing Activities -2.35B -3.46B
Debt Repayment 0 -352M
Common Stock Issued 0 0
Common Stock Repurchased 0 0
Dividends Paid -1.83B -2.97B
Other Financing Activites -517.1M -133.8M
Free Cash Flow 2.38B 2.91B
Operating Cash Flow 2.57B 3.56B
Capital Expenditures -189.3M -649.8M
Cash at Beginning of Period 366M 627.6M
Cash at End of Period 1.12B 366M
Net Change In Cash 754M -261.6M

Retained Earning Schedule

Year 2023 2022
Retained Earnings (Previous Year) 14.6B 11.33B
Net Income 5.51B 6.24B
Stock Repurchases 0 0
Dividend Paid -1.83B -2.97B
Retained Earnings 18.28B 14.6B
Other Distributions 1.85B 293.7M

PPE Schedule

Year 2023 2022
Gross PPE 1.52B 1.85B
Annual Depreciation 622.8M 1.04B
Capital Expenditure -189.3M -649.8M
Net PPE 1.08B 1.46B

Intangible and Goodwill Schedule

Year 2023 2022
Acquisitions and Adjustments 0 0
Goodwill (Previous Year) 5.27B 5.27B
Goodwill 5.27B 5.27B