Year Q3 2024 Q2 2024 Q1 2024
CF from Operating Activities 6.26B 3.61B 242M
Net Income 2.18B 1.48B 1.13B
Depreciation & Amortization 1.35B 1.28B 1.25B
Deferred Income Taxes 285M 0 -11M
Stock Based Compensation 457M 439M 524M
Change in Working Capital 1.57B 138M -2.66B
Accounts Receivable 429M 137M -422M
Inventory -193M 1.78B -2.7B
Accounts Payable 2.26B -998M 1.25B
Other Working Capital -917M -1.78B 0
Other Non-Cash Items 408M 279M 15M
CF from Investing Activities 6.26B 3.61B 242M
Investments in Property, Plant & Equipment -3.51B -2.27B -2.78B
Net Acquisitions 0 -23M -101M
Investment Purchases -6.03B -8.14B -6.62B
Sales/Maturities of Investments 6.67B 7.19B 4.32B
Other Investing Activites 0 23M 101M
CF from Financing Activities 132M 2.54B 196M
Debt Repayment -181M 2.39B 79M
Common Stock Issued -448M 197M 0
Common Stock Repurchased 0 0 0
Dividends Paid 0 0 0
Other Financing Activites 313M 152M 117M
Free Cash Flow 2.74B 1.34B -2.54B
Operating Cash Flow 6.26B 3.61B 242M
Capital Expenditures -3.51B -2.27B -2.78B
Cash at Beginning of Period 15.01B 12.46B 17.19B
Cash at End of Period 18.97B 15.35B 12.46B
Net Change In Cash 3.97B 2.89B -4.73B

Retained Earning Schedule

Year
Retained Earnings (Previous Year)
Net Income
Stock Repurchases
Dividend Paid
Retained Earnings
Other Distributions

PPE Schedule

Year
Gross PPE
Annual Depreciation
Capital Expenditure
Net PPE

Intangible and Goodwill Schedule

Year
Acquisitions and Adjustments
Goodwill (Previous Year)
Goodwill