Net Income | 1,667 | 1,870 | 2,561 | -1,061 | -40.16 | 762.41 | |
Depreciation & Amortization | 246.16 | 258.46 | -134.75 | -26.95 | -20.99 | 16.65 | |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 30.24 | |
Gain (Loss) on Sale of Investments | -376.59 | -29.44 | -482.79 | 1,635 | 205.9 | -820.64 | |
Change in Accounts Receivable | -6.57 | -9.55 | -126.85 | -1,358 | -886.91 | -293.58 | |
Reinsurance Recoverable | 415.79 | 862.9 | 663.91 | -442.26 | -1,343 | -138.36 | |
Change in Unearned Revenue | -248.5 | -185.72 | -227 | 1,028 | 767.61 | 232.95 | |
Change in Insurance Reserves / Liabilities | 2,488 | 816.62 | -34.66 | 2,598 | 2,913 | 1,156 | |
Change in Other Net Operating Assets | -837.5 | -335.26 | -355.9 | -425.86 | -468.36 | 122.51 | |
Other Operating Activities | 650.09 | 1,090 | 1,059 | -98.61 | -63.29 | 230.65 | |
Operating Cash Flow | 3,639 | 4,165 | 1,912 | 1,604 | 1,235 | 1,993 | |
Operating Cash Flow Growth | 68.53% | 117.87% | 19.20% | 29.87% | -38.03% | -6.76% | |
Cash Acquisitions | - | - | -2,434 | - | - | - | |
Investment in Securities | -3,256 | -3,061 | -1,389 | -3,016 | -816.3 | -2,441 | |
Other Investing Activities | - | - | - | - | - | 136.74 | |
Investing Cash Flow | -3,256 | -3,061 | -3,823 | -3,016 | -816.3 | -2,305 | |
Short-Term Debt Issued | - | 75 | 75 | - | 30 | - | |
Long-Term Debt Issued | - | - | 740.58 | - | - | - | |
Total Debt Issued | 941.28 | 75 | 815.58 | - | 30 | - | |
Total Debt Repaid | -75 | -150 | -30 | - | - | -250 | |
Net Debt Issued (Repaid) | 866.28 | -75 | 785.58 | - | 30 | -250 | |
Issuance of Common Stock | - | - | 1,352 | - | - | 1,096 | |
Repurchases of Common Stock | -1,048 | -690.5 | -20.52 | -177.58 | -1,040 | -74.95 | |
Issuance of Preferred Stock | - | - | - | - | 500 | - | |
Repurchases of Preferred Stock | - | - | - | - | -275 | -125 | |
Common Dividends Paid | -79.88 | -80.85 | -75.11 | -64.68 | -67.83 | -68.49 | |
Preferred Dividends Paid | -35.38 | -35.38 | -35.38 | -35.4 | -32.89 | -30.92 | |
Total Dividends Paid | -115.26 | -116.22 | -110.49 | -100.07 | -100.72 | -99.41 | |
Other Financing Activities | -55.29 | -405.79 | 582.46 | 1,003 | 582.93 | 119.07 | |
Financing Cash Flow | -352.58 | -1,288 | 2,589 | 725.34 | -302.46 | 665.21 | |
Foreign Exchange Rate Adjustments | -4.66 | -17.37 | 5.54 | 22.47 | 6.15 | 4.49 | |
Net Cash Flow | 26.06 | -200.91 | 683.18 | -664.68 | 122.21 | 357.75 | |
Cash Interest Paid | 88.05 | 88.05 | 73.54 | 46.25 | 21.17 | 48.81 | |
Cash Income Tax Paid | 99.54 | 99.54 | 26.78 | 3.13 | -4.26 | 5.67 | |
Levered Free Cash Flow | 1,682 | -15,424 | -1,309 | -19.82 | 1,868 | -547.7 | |
Unlevered Free Cash Flow | 1,743 | -15,365 | -1,263 | 10.39 | 1,897 | -516.16 | |
Change in Net Working Capital | 95.57 | 17,672 | 3,252 | -688.14 | -1,894 | 1,213 | |