Cash flow Statement (Quarterly, GAAP
in millions $) |
(Sep 30 2023) 9 Months |
(Jun 30 2023) 6 Months |
(Mar 31 2023) 3 Months |
(Dec 31 2022) 12 Months |
(Sep 30 2022) 9 Months |
Income |
601.80 |
425.90 |
235.50 |
671.80 |
526.60 |
Depreciation & amortization |
30.50 |
20.10 |
9.90 |
39.20 |
28.30 |
Amortization of Other Assets |
3.10 |
2.20 |
1.00 |
3.80 |
2.80 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
501.40 |
586.40 |
701.90 |
-768.90 |
-976.20 |
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability |
29.40 |
-0.50 |
-2.30 |
-38.90 |
-33.10 |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
67.00 |
45.20 |
24.40 |
66.10 |
50.30 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
- |
- |
- |
- |
- |
Change In Estimated Acquisition Earn Out Payable C F |
- |
- |
- |
- |
- |
Increase Decrease In Premiums Payable To Insurance Companies |
- |
- |
- |
- |
- |
Change In Estimated Acquisition Earn Out Payable |
- |
- |
- |
- |
- |
Payments On Acquisition Earn Outs In Excess Of Original Estimated Payables |
-17.70 |
-17.70 |
- |
-24.30 |
-23.40 |
Net Loss Gain On Sales Of Investments Fixed Assets And Customer Accounts |
-11.20 |
-5.50 |
-5.40 |
- |
-0.50 |
Adjustment For Amortization Excluding Accretion Amortization Of Debt Discounts And Premiums Investments |
123.70 |
82.60 |
41.40 |
108.20 |
64.70 |
Income taxes |
-1.40 |
2.40 |
0.60 |
42.80 |
40.20 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Payable |
163.00 |
101.40 |
71.50 |
124.30 |
80.30 |
Increase (Decrease) in Accrued Liabilities and Other Operating Liabilities |
-40.60 |
-100.00 |
-169.80 |
37.00 |
-63.40 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
-52.90 |
-8.90 |
-31.20 |
-125.20 |
-62.70 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-692.00 |
-745.10 |
-817.70 |
716.50 |
922.80 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
704.10 |
388.50 |
59.80 |
881.40 |
599.80 |
Capital Expenditures |
-38.40 |
-25.10 |
-11.80 |
-52.60 |
-32.40 |
Sale of Capital Items |
8.60 |
6.00 |
6.10 |
60.40 |
2.20 |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Increase (Decrease) in Restricted Cash |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investments |
-0.20 |
-0.30 |
0.10 |
7.30 |
7.30 |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
-163.30 |
-115.30 |
-37.60 |
-1,927.70 |
-1,889.70 |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
- |
- |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-193.30 |
-134.70 |
-43.20 |
-1,912.60 |
-1,912.60 |
Short-term debt Net |
- |
100.00 |
- |
- |
150.00 |
Other borrowing transactions |
- |
- |
- |
-23.40 |
-23.30 |
Long-term debt - borrowings |
- |
- |
- |
2,000.00 |
2,000.00 |
Long-term debt - repayments |
-238.10 |
-228.80 |
-16.90 |
-61.30 |
-44.40 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
40.50 |
1.50 |
-0.10 |
-36.50 |
-36.70 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
117.00 |
223.90 |
-18.70 |
91.10 |
19.30 |
Payments On Acquisition Earn Outs |
-56.80 |
-45.90 |
-16.10 |
-52.80 |
-43.10 |
Repurchase Of Stock Benefit Plan Shares For Employees To Fund Tax Withholdings |
-39.80 |
-39.00 |
-36.20 |
-48.70 |
-48.40 |
Cash Cash Equivalents and Restricted Cash Beginning Balance |
- |
- |
- |
- |
- |
Document Period End Date |
- |
- |
- |
- |
- |
Settlement Prepayment Of Accelerated Share Repurchase Program |
- |
- |
- |
- |
- |
Settlement Of Accelerated Share Repurchase Program |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
-97.90 |
-65.20 |
-32.60 |
-119.50 |
-86.90 |
Net Cash flow from
Financing Activities |
-275.10 |
-53.50 |
-120.60 |
1,725.40 |
1,876.50 |
Effect of exchange rate on cash flow |
2.00 |
29.90 |
14.30 |
-131.20 |
-183.10 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
674.30 |
369.40 |
54.10 |
889.20 |
569.60 |
Total Cash Flow |
237.70 |
230.20 |
-89.70 |
563.00 |
380.60 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
- |
- |
- |
- |
- |