Cash flow Statement (Quarterly, GAAP
in millions $) |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
(Jun 30 2023) 6 Months |
(Mar 31 2023) 3 Months |
(Dec 31 2022) 12 Months |
Income |
1,368.40 |
1,266.40 |
823.80 |
284.30 |
985.60 |
Depreciation & amortization |
35.40 |
26.30 |
17.30 |
8.60 |
37.30 |
Amortization of Other Assets |
729.70 |
540.50 |
355.70 |
177.70 |
624.60 |
Increase (Decrease) in Deferred Revenue
|
- |
- |
- |
- |
- |
Restructuring charge |
- |
- |
- |
- |
- |
Accounting changes |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-6.60 |
-11.20 |
-5.90 |
-3.80 |
-43.10 |
Minority interests |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
- |
- |
- |
- |
- |
Share-based Compensation |
123.50 |
99.20 |
63.50 |
29.60 |
118.50 |
Income (Loss) from Equity Method Investments |
-165.40 |
-98.70 |
-64.80 |
- |
- |
Fair Value of Assets Acquired |
2,235.10 |
- |
- |
- |
4,891.80 |
Gain Loss On Disposition Of Business Net Of Income Tax Expense Benefit |
- |
- |
- |
- |
- |
Increase Decrease In Contract With Customer Liability |
18.60 |
-98.30 |
-61.40 |
-15.20 |
38.60 |
Increase Decrease In Contract With Customer Asset |
- |
- |
- |
- |
- |
Income Taxes Paid On Disposition Of Business |
-16.40 |
- |
- |
-534.60 |
-377.90 |
Increase Decrease In Unbilled Receivables Current |
-15.30 |
-14.90 |
-8.70 |
-21.70 |
-24.70 |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts and Other Receivables |
-50.20 |
25.80 |
46.70 |
98.00 |
2.50 |
Increase (Decrease) in Accounts Payable |
18.20 |
12.10 |
17.90 |
11.20 |
21.30 |
Increase (Decrease) in Other Accrued Liabilities |
-1.00 |
-72.00 |
-91.00 |
-103.70 |
-7.60 |
Deferred revenue |
- |
- |
- |
- |
- |
Prepaid expenses |
- |
- |
- |
- |
- |
Other Working Capital |
- |
- |
- |
- |
- |
Other assets & liabilities |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-2,303.60 |
-359.60 |
-265.00 |
33.10 |
-5,112.30 |
Discontinued operations |
-2.30 |
-2.40 |
-1.70 |
-1.20 |
128.00 |
Net Cash flow from
Operating Activities |
2,035.10 |
1,413.30 |
783.30 |
463.70 |
734.60 |
Capital Expenditures |
-108.00 |
-66.50 |
-44.20 |
-19.70 |
-70.30 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term investments liq. |
- |
- |
- |
- |
- |
Short-term investments acq. |
- |
- |
- |
- |
- |
Proceeds from other investments |
- |
- |
- |
- |
- |
Proceeds From Sale Of Other Assets |
- |
- |
- |
- |
- |
Proceeds From Payments For Divestiture Of Businesses |
- |
- |
- |
- |
- |
Proceeds From Disposition Of Discontinued Operations |
2.00 |
2.00 |
-3.20 |
2,997.10 |
2,995.90 |
Purchases of other investments |
- |
- |
- |
- |
- |
Noncontrolling interest |
- |
- |
- |
- |
- |
Proceeds from Investments |
- |
- |
- |
- |
- |
Purchases of Investments |
- |
- |
- |
- |
- |
Purchases of non-current assets |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
-2,052.70 |
-1,970.10 |
-17.30 |
-1.10 |
-4,280.10 |
Proceeds from Equity Method Investment, Dividends or Distributions, Return of Capital |
32.50 |
25.30 |
12.10 |
- |
- |
Proceeds from Divestiture of Businesses, Net of Cash Divested |
- |
- |
- |
- |
- |
Proceeds from sale of assets |
- |
- |
- |
- |
- |
Notes receivable |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
-0.10 |
0.60 |
-2.90 |
-2.80 |
-1.40 |
Other Net |
0.00 |
- |
0.00 |
0.00 |
-0.50 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-2,126.30 |
-2,008.70 |
-50.30 |
-26.80 |
1,209.50 |
Short-term debt Net |
360.00 |
910.00 |
- |
- |
-470.00 |
Other borrowing transactions |
- |
- |
- |
- |
-3.90 |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
-700.00 |
-700.00 |
- |
- |
-800.00 |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
15.50 |
11.60 |
8.40 |
4.70 |
14.30 |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Discontinued Operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
0.00 |
-0.10 |
-0.20 |
0.00 |
-11.60 |
Proceeds From Payments On Senior Unsecured Term Loan |
- |
- |
- |
- |
- |
Redemption Premium Convertible Debt |
- |
- |
- |
- |
- |
Proceeds From Stock Based Compensation Net |
99.30 |
60.80 |
15.10 |
57.00 |
40.90 |
Dividends paid to minority interests |
- |
- |
- |
- |
- |
Dividends paid |
-290.20 |
-217.50 |
-144.80 |
-72.30 |
-262.30 |
Net Cash flow from
Financing Activities |
-499.50 |
103.30 |
-75.80 |
-52.50 |
-1,465.30 |
Effect of exchange rate on cash flow |
12.20 |
-1.20 |
12.80 |
4.40 |
-37.50 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
1,927.10 |
1,346.80 |
739.10 |
444.00 |
664.30 |
Total Cash Flow |
-578.50 |
-493.30 |
670.00 |
388.80 |
441.30 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
- |
- |
- |
- |
- |