Year 2023 2022
CF from Operating Activities 16.95B 13.7B
Net Income 34.96B 44.47B
Depreciation & Amortization 5.84B 4.41B
Deferred Income Taxes 0 -12.61B
Stock Based Compensation 480M 10M
Change in Working Capital -27.32B -24.13B
Accounts Receivable -3.69B -1.12B
Inventory -24.62B -29.77B
Accounts Payable 1.96B -890M
Other Working Capital -970M 7.65B
Other Non-Cash Items 2.99B 1.55B
CF from Investing Activities 16.95B 13.7B
Investments in Property, Plant & Equipment -6.91B -4.32B
Net Acquisitions 0 1.58B
Investment Purchases -4.31B -26.74B
Sales/Maturities of Investments 7.43B 11.07B
Other Investing Activites 1.9B 300M
CF from Financing Activities -13.29B 4.57B
Debt Repayment 56.29B 16.77B
Common Stock Issued -2.01B 0
Common Stock Repurchased -2.36B 0
Dividends Paid -8.88B -6.66B
Other Financing Activites -56.33B -5.54B
Free Cash Flow 10.04B 9.38B
Operating Cash Flow 16.95B 13.7B
Capital Expenditures -6.91B -4.32B
Cash at Beginning of Period 2.32B 2.19B
Cash at End of Period 4.09B 2.32B
Net Change In Cash 1.77B 130M

Retained Earning Schedule

Year 2023 2022
Retained Earnings (Previous Year) 86.12B 60.28B
Net Income 34.96B 32.5B
Stock Repurchases -2.36B 0
Dividend Paid -8.88B -6.66B
Retained Earnings 64.19B 86.12B
Other Distributions -33.17B 19.18B

PPE Schedule

Year 2023 2022
Gross PPE 33.68B 27.61B
Annual Depreciation 5.84B 4.41B
Capital Expenditure -6.91B -4.32B
Net PPE 34.75B 27.52B

Intangible and Goodwill Schedule

Year 2023 2022
Acquisitions and Adjustments 0 0
Goodwill (Previous Year) 1.23B 1.23B
Goodwill 1.23B 1.23B