Year 2023 2022
CF from Operating Activities 31.74B 40.24B
Net Income -20.28B -2.97B
Depreciation & Amortization 12.57B 12.44B
Deferred Income Taxes 0 0
Stock Based Compensation 0 0
Change in Working Capital 531.8M 9.14B
Accounts Receivable -410.2M 5.34B
Inventory -383.2M -1.03B
Accounts Payable -579.3M 287.2M
Other Working Capital 1.9B 4.55B
Other Non-Cash Items 38.92B 21.63B
CF from Investing Activities 31.74B 40.24B
Investments in Property, Plant & Equipment 0 -3.84B
Net Acquisitions 0 0
Investment Purchases 0 0
Sales/Maturities of Investments 0 363.9M
Other Investing Activites -1.92B -60.8M
CF from Financing Activities -27.34B -36.23B
Debt Repayment -13.7B -18.56B
Common Stock Issued 2.4B 800M
Common Stock Repurchased 0 0
Dividends Paid 0 0
Other Financing Activites -16.04B -18.47B
Free Cash Flow 31.74B 36.39B
Operating Cash Flow 31.74B 40.24B
Capital Expenditures 0 -3.84B
Cash at Beginning of Period 2.39B 1.92B
Cash at End of Period 4.86B 2.39B
Net Change In Cash 2.48B 464.2M

Retained Earning Schedule

Year 2023 2022
Retained Earnings (Previous Year) -16.12B -4.4B
Net Income -20.68B -4.71B
Stock Repurchases 0 0
Dividend Paid 0 0
Retained Earnings -23.34B -16.12B
Other Distributions -7.22B -11.71B

PPE Schedule

Year 2023 2022
Gross PPE 348.37B 380.53B
Annual Depreciation 12.57B 10.19B
Capital Expenditure 0 -3.84B
Net PPE 335.8B 374.19B

Intangible and Goodwill Schedule

Year 2023 2022
Acquisitions and Adjustments 0 0
Goodwill (Previous Year) 141.1M 141.1M
Goodwill 141.1M 141.1M