Cash flow Statement (Quarterly, GAAP
in millions $) |
(Mar 31 2022) 3 Months |
(Dec 31 2021) 12 Months |
(Sep 30 2021) 9 Months |
(Jun 30 2021) 6 Months |
(Mar 31 2021) 3 Months |
Income |
157.50 |
784.83 |
454.75 |
298.13 |
150.35 |
Depreciation & amortization |
11.90 |
47.94 |
35.61 |
23.58 |
11.57 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
28.30 |
90.47 |
94.86 |
49.98 |
36.15 |
Restructuring charge |
- |
- |
- |
- |
- |
Accounting changes |
- |
- |
- |
- |
- |
Inventories |
- |
- |
- |
- |
- |
Minority interests |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Business |
- |
- |
- |
- |
- |
Share-based Compensation |
14.20 |
53.44 |
41.02 |
26.59 |
12.97 |
Income from affiliates |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
- |
- |
- |
- |
- |
Investment Income Amortization Of Discount |
-15.23 |
-7.72 |
-7.72 |
-13.39 |
-6.54 |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
-14.90 |
15.50 |
-5.53 |
-36.79 |
-7.61 |
Accrued liabilities |
- |
- |
- |
- |
- |
Deferred revenue |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
9.50 |
-191.05 |
-25.21 |
-25.04 |
-6.26 |
Other Working Capital |
- |
- |
- |
- |
- |
Other Noncash Income (Expense) |
-0.60 |
6.03 |
-5.41 |
-4.40 |
-1.16 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
1.20 |
- |
10.82 |
8.80 |
2.31 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
207.10 |
807.15 |
600.91 |
340.84 |
198.34 |
Capital Expenditures |
-6.60 |
-53.03 |
-39.54 |
-24.27 |
-6.72 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term investments liq. |
- |
- |
- |
- |
- |
Short-term investments acq. |
- |
- |
- |
- |
- |
Proceeds from other investments |
- |
- |
- |
- |
- |
Purchases of other investments |
- |
- |
- |
- |
- |
Noncontrolling interest |
- |
- |
- |
- |
- |
Proceeds from Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investments |
531.10 |
-216.21 |
-175.56 |
-140.61 |
-168.48 |
Purchases of non-current assets |
- |
- |
- |
- |
- |
Acquisition net of cash acquired |
- |
- |
- |
- |
- |
Investment in affiliate |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Businesses and Interest in Affiliates |
- |
- |
- |
- |
- |
Proceeds from sale of assets |
- |
- |
- |
- |
- |
Notes receivable |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
0.00 |
-0.00 |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
524.50 |
-269.25 |
-215.09 |
-164.88 |
-175.20 |
Short-term debt Net |
- |
-750.00 |
-750.00 |
-750.00 |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
741.05 |
741.08 |
742.33 |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-196.40 |
-710.18 |
-524.39 |
-353.10 |
-177.31 |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Discontinued Operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
0.00 |
- |
Dividends paid to minority interests |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
-196.40 |
-719.13 |
-533.32 |
-360.77 |
-177.31 |
Effect of exchange rate on cash flow |
-0.10 |
-0.56 |
-0.60 |
-0.36 |
-0.20 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
200.50 |
754.12 |
561.37 |
316.57 |
191.62 |
Total Cash Flow |
535.10 |
-181.79 |
-148.10 |
-185.17 |
-154.38 |
Cash & cash equiv. at beg.
of the Year |
- |
223.49 |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
2.20 |
178.35 |
132.20 |
98.99 |
17.29 |