Cash flow Statement (Quarterly, GAAP
in millions $) |
(Sep 30 2024) 9 Months |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
Income |
45.64 |
25.78 |
14.07 |
7.82 |
36.12 |
Depreciation & amortization |
3.99 |
2.63 |
1.33 |
4.52 |
3.34 |
Amortization of Other Assets |
-2.06 |
-1.49 |
-0.82 |
4.04 |
3.38 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Goodwill, Impairment Loss |
- |
- |
- |
- |
- |
Provision for Other Credit Losses |
2.45 |
1.27 |
1.00 |
1.87 |
1.16 |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
-2.34 |
-1.52 |
-1.25 |
-0.10 |
-0.02 |
Share-based Compensation |
2.86 |
1.86 |
0.95 |
3.21 |
2.35 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
332.95 |
321.18 |
311.53 |
25.49 |
20.72 |
Accretion Of Purchase Valuation Adjustments Net |
- |
- |
- |
- |
- |
Increase Decrease In Federal Home Loan Bank Stock Dividends |
-0.81 |
-0.49 |
-0.14 |
-0.45 |
-0.32 |
Gains Losses On Sales Of Other Real Estate |
- |
- |
- |
- |
- |
Originations Of Loans Held For Sale |
-29.50 |
-18.48 |
-8.23 |
-20.28 |
-12.85 |
Valuation Allowance On Buildings Held For Sale |
- |
- |
- |
- |
- |
Business Combination Separately Recognized Transactions Net Gains And Losses |
- |
- |
- |
- |
- |
Deposits Transferred In Branch Sale |
- |
- |
- |
- |
- |
Net Amortization Accretion Of Purchase Valuation Adjustments |
- |
- |
- |
- |
- |
Operating Lease Right Of Use Asset Amortization |
- |
- |
- |
- |
- |
Amortization Of Cloud Computing Implementation Costs |
0.10 |
0.07 |
0.04 |
0.14 |
0.09 |
Gain Loss On Foreclosed Assets |
0.05 |
0.02 |
0.01 |
0.01 |
0.01 |
Amortization Of Intangibles |
3.34 |
2.19 |
360.63 |
2.74 |
1.91 |
Operating Lease Payments |
-0.46 |
-0.29 |
-0.14 |
-0.59 |
-0.44 |
Income taxes |
-2.96 |
-1.46 |
-1.63 |
-2.44 |
0.95 |
Losses/ -gains on Investments net |
-0.33 |
0.12 |
0.56 |
-0.58 |
-0.42 |
Increase (Decrease) in Accrued Interest Receivable, Net |
-0.10 |
0.46 |
0.49 |
-4.87 |
-2.99 |
Increase (Decrease) in Accounts Payable and Other Operating Liabilities |
0.17 |
-4.63 |
-6.00 |
5.77 |
5.58 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
8.89 |
3.31 |
1.11 |
2.11 |
10.59 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-309.74 |
-301.86 |
-660.86 |
52.39 |
1.20 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
52.15 |
28.67 |
12.64 |
76.53 |
63.56 |
Capital Expenditures |
-6.65 |
-2.86 |
-2.01 |
-15.58 |
-12.14 |
Sale of Capital Items |
2.33 |
2.29 |
0.01 |
0.16 |
0.04 |
Short-term Investments Proceeds |
229.81 |
161.82 |
107.66 |
789.41 |
109.27 |
Short-term Investments Acq. |
-144.43 |
-128.85 |
-120.45 |
-510.50 |
-2.52 |
Real Estate Investments |
10.12 |
1.13 |
0.80 |
1.98 |
1.97 |
Cash Transferred In Branch Sale |
- |
- |
- |
- |
- |
Payments For Proceeds From Federal Home Loan Bank Stock And Federal Reserve Bank Stock |
-12.69 |
-12.07 |
-6.26 |
1.36 |
0.89 |
Payments To Acquire Other Real Estate |
- |
- |
- |
-0.56 |
- |
Payment To Acquire Of U S D A Guaranteed Loans |
- |
-6.91 |
-4.18 |
-1.24 |
-1.24 |
Redemption Of B O L I And Other Related Noncash Items |
40.10 |
16.17 |
- |
- |
- |
Fair Value Of Liabilities Assumed |
360.63 |
- |
- |
- |
- |
Redemption Of B O L I And Other Related Noncash Items |
40.10 |
- |
- |
- |
- |
Fair Value Of Liabilities Assumed |
360.63 |
- |
- |
- |
- |
Redemption Of B O L I And Other Related Noncash Items |
40.10 |
- |
- |
- |
- |
Fair Value Of Liabilities Assumed |
360.63 |
- |
- |
- |
- |
Redemption Of B O L I And Other Related Noncash Items |
40.10 |
- |
- |
- |
- |
Fair Value Of Liabilities Assumed |
360.63 |
- |
- |
- |
- |
Redemption Of B O L I And Other Related Noncash Items |
40.10 |
- |
- |
- |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans and Leases |
-95.96 |
-2.28 |
-30.57 |
-23.72 |
28.38 |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments to Acquire Long-term Investments |
- |
- |
- |
- |
- |
Proceeds from Federal Home Loan Bank Advances |
900.00 |
600.00 |
300.00 |
1,366.09 |
1,066.09 |
Payments to Acquire Businesses, Net of Cash Acquired |
60.91 |
60.91 |
60.91 |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Payments to Acquire Receivables |
- |
- |
- |
- |
- |
Payments to Acquire Life Insurance Policies |
-60.00 |
-60.00 |
- |
2.38 |
2.07 |
Other Net |
-2,558.35 |
-600.49 |
-300.62 |
-1,377.95 |
-1,072.12 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-31.85 |
28.87 |
5.29 |
232.17 |
120.61 |
Short-term debt Net |
-0.69 |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
-914.98 |
-614.37 |
-308.59 |
-1,127.99 |
-831.87 |
Issuances/ -repurchases
of Comm. Stock |
-9.14 |
-11.20 |
-6.36 |
-16.91 |
-16.84 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Increase (Decrease) in Deposits |
-174.82 |
-153.84 |
-124.24 |
-96.44 |
-159.73 |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
892.37 |
596.46 |
299.18 |
1,353.79 |
1,063.49 |
Issuance Of Employee Stock Loan |
- |
- |
- |
- |
- |
Principal Payments On Employee Stock Loan |
- |
- |
- |
- |
- |
Noncash Or Part Noncash Preferred Stock Dividends Payable |
- |
- |
- |
- |
- |
Noncash Or Part Noncash Acquisition Investments Acquired |
- |
- |
- |
- |
- |
Noncash Or Part Noncash Loans Purchased But Not Settled |
- |
- |
- |
- |
- |
Noncash Or Part Non Cash Accrued Compensation Elected To Be Received As Options Recognized As An Increase In Additional Paid In Capital |
- |
- |
- |
- |
- |
Noncash Or Part Non Cash Excess Tax Benefits Common Stock In Termination Of The Restricted Stock Unit Plan Recognized As An Increase In Additional Paid In Capital |
- |
- |
- |
- |
- |
Principal Receivables On Employee Stock Loan |
- |
- |
- |
- |
- |
Proceeds From Repayments Of Federal Home Loan Bank Borrowings |
189.95 |
150.31 |
119.93 |
-138.86 |
-138.86 |
Principal Payments On Federal Reserve Bank Discount Window |
- |
- |
- |
- |
- |
Principal Payment On Federal Reserve Bank Discount Window |
- |
- |
- |
- |
- |
Principal Payments On Federal Reserve Bank Borrowings |
-141.00 |
-140.00 |
-140.00 |
-1.00 |
-1.00 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
-5.60 |
-3.72 |
-1.92 |
-6.61 |
-4.76 |
Net Cash flow from
Financing Activities |
-163.92 |
-176.37 |
-162.01 |
-34.03 |
-89.57 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
47.84 |
28.10 |
10.63 |
61.12 |
51.45 |
Total Cash Flow |
-143.62 |
-118.83 |
-144.08 |
274.67 |
94.59 |