Financial Statements
Financial Statements
| Year Ending Dec 2022 (Update) | Year Ending Dec 2021 (Update) | Year Ending Dec 2020 (Update) | Year Ending Dec 2019 (Update) | |
|---|---|---|---|---|
| Net Income/Starting Line | 85.98 | 47.52 | 21.68 | 5.41 |
| Depreciation – Supplemental | 1.62 | 1.68 | 1.78 | 1.08 |
| Depreciation/Depletion | 1.62 | 1.68 | 1.78 | 1.08 |
| Deferred Taxes | 9.40 | 8.94 | 21.49 | 3.71 |
| Unusual Items | ||||
| Other Non-Cash Items | 104.40 | 133.61 | 188.59 | 186.16 |
| Non-Cash Items | 104.40 | 133.61 | 188.59 | 186.16 |
| Accounts Receivable | 1.62 | 2.75 | 6.63 | 20.32 |
| Other Assets | 2.55 | -3.79 | 2.71 | 7.46 |
| Payable/Accrued | 10.36 | 7.49 | -4.12 | -7.35 |
| Changes in Working Capital | 14.54 | 6.45 | 5.23 | 20.44 |
| Cash from Operating Activities | 215.93 | 198.19 | 238.77 | 216.78 |
| Purchase of Fixed Assets | -2.15 | -1.98 | -0.02 | -0.75 |
| Capital Expenditures | -2.15 | -1.98 | -0.02 | -0.75 |
| Sale/Maturity of Investment | 959.52 | 992.83 | 829.04 | 774.24 |
| Purchase of Investments | -1,673.17 | -1,107.54 | -739.73 | -1,004.19 |
| Other Investing Cash Flow | 1.90 | 1.33 | 3.75 | 1.35 |
| Other Investing Cash Flow Items, Total | -711.75 | -113.38 | 93.06 | -228.60 |
| Cash from Investing Activities | -713.90 | -115.36 | 93.03 | -229.35 |
| Other Financing Cash Flow | -12.30 | -7.81 | -5.86 | -8.92 |
| Financing Cash Flow Items | -12.30 | -7.81 | -5.86 | -8.92 |
| Repurchase/Retirement of Common | -46.10 | -25.68 | -1.22 | -1.44 |
| Common Stock, Net | -46.10 | -25.68 | -1.22 | -1.44 |
| Options Exercised | 15.28 | 6.05 | 0.95 | 0.35 |
| Issuance (Retirement) of Stock, Net | -30.82 | -19.63 | -0.27 | -1.09 |
| Short Term Debt, Net | 181.87 | -14.50 | -16.27 | -1.30 |
| Long Term Debt Issued | 1.42M | 1.12M | 721.29 | 1.01M |
| Long Term Debt Reduction | -1,065.25 | -1,155.97 | -1,027.37 | -971.66 |
| Long Term Debt, Net | 345.46 | -8.50 | -306.08 | 34.60 |
| Issuance (Retirement) of Debt, Net | 527.33 | -23.00 | -322.35 | 33.30 |
| Cash from Financing Activities | 484.21 | -50.44 | -328.48 | 23.29 |
| Net Change in Cash | -13.76 | 32.40 | 3.32 | 10.72 |
| Net Cash - Beginning Balance | 176.55 | 144.15 | 140.83 | 130.11 |
| Net Cash - Ending Balance | 162.79 | 176.55 | 144.15 | 140.83 |
| Cash Interest Paid | 76.70 | 69.48 | 93.57 | 101.81 |
| Cash Taxes Paid | 16.18 | 14.25 | -24.00 | -5.16 |
In millions of USD (except for per share items)