Note and Disclaimer: These XBRL documents are presented solely as theoretical examples of XBRL application and should not be used or relied upon for any other purpose. XBRL-US makes no representation as to their accuracy or completeness, or that they fairly represent the financial disclosure(s) of any financial reporting entity, public or private.
Further, neither XBRL-US nor its members have audited, reviewed, compiled or performed any other professional service in regard to the XBRL document within which this disclaimer appears, nor in regard to any electronic document from which the current document was prepared, nor any schemas, linkbases or other meta data included therein or to which either refers. We offer no opinion about the correctness, completeness, timeliness, accuracy nor any other characteristic of this XBRL document, documents from which it was prepared, nor any schemas, linkbases, or other meta data to which they refer. Users should find the original document, if such exists, and read all disclaimers or opinions therein.
ABC, Inc - Consolidated Statement of Cash Flows - Indirect Method
2003 | 2002 | 2001 |
||||||
|---|---|---|---|---|---|---|---|---|
| Statement of Cash Flows - Indirect Method |
|
|
|
|||||
| Cash flows from operating activities |
|
|
|
|||||
| Net Income |
6,651
|
4,815
|
1,419
|
|||||
| Adjustments to Reconcile Net Income/(Loss) to Net Cash Provided By/(Used In) Operations |
|
|
|
|||||
| Depreciation and amortization expenses |
1,434
|
1,494
|
1,443
|
|||||
| Amortization of premiums and accretion of discounts associated with investment, net |
-540
|
-1,557
|
-1,725
|
|||||
| Realized Gains/(Losses) on Sale of Investments |
456
|
951
|
2,139
|
|||||
| Interest credited to other policyholder account balances |
9,105
|
8,850
|
9,252
|
|||||
| Universal life and investment-type product policy fees |
7,488
|
6,441
|
5,667
|
|||||
| Increase/(Decrease) in Operating Assets and Liabilities |
|
|
|
|||||
| Increase/(Decrease) in Operating Assets |
|
|
|
|||||
| Change in premiums and other receivables |
-1,002
|
-1,419
|
1,428
|
|||||
| Change in deferred policy acquisition costs, net |
-3,996
|
-2,223
|
-1,689
|
|||||
| Increase/(Decrease) in Operating Liabilities |
|
|
|
|||||
| Change in insurance-related liabilities |
14,061
|
9,312
|
7,524
|
|||||
| Change in income taxes payable |
723
|
1,437
|
1,431
|
|||||
| Change in bank customer deposits |
2,691
|
627
|
243
|
|||||
| Change in other liabilities |
1,680
|
-351
|
-120
|
|||||
| Other, net |
-1,686
|
-2,991
|
-2,904
|
|||||
| Net cash provided by operating activities |
22,089
|
12,504
|
12,774
|
|||||
| Cash flows from investing activities |
|
|
|
|||||
| Disposal of Investments |
|
|
|
|||||
| Sale of Debt and Equity Securities |
|
|
|
|||||
| Sale of Fixed Maturity Securities |
228,600
|
193,806
|
157,278
|
|||||
| Sale of Equity Securities |
1,836
|
8,109
|
6,375
|
|||||
| Sale of Mortgage Loans |
10,449
|
7,914
|
5,979
|
|||||
| Real estate and real estate joint ventures |
2,667
|
2,505
|
1,032
|
|||||
| Proceeds from Sale of Other Assets |
924
|
627
|
1,188
|
|||||
| Purchases and Payments for Investments |
|
|
|
|||||
| Sales, maturities and repayments of: |
|
|
|
|||||
| Purchase of Marketable Securities |
|
|
|
|||||
| Fixed maturities |
-304,731
|
-255,465
|
-155,595
|
|||||
| Equity securities |
-561
|
-3,780
|
-10,062
|
|||||
| Mortgage loans on real estate |
-14,925
|
-9,618
|
-10,482
|
|||||
| Real estate and real estate joint ventures |
-1,032
|
-624
|
-2,307
|
|||||
| Other limited partnership interests |
-1,764
|
-1,368
|
-1,272
|
|||||
| Net Change in short-term investments |
|
|
|
|||||
| Proceeds/(Payments) on Short Term Investments - Total |
294
|
-1,431
|
222
|
|||||
| Acquisition/(Divestiture) of Business Activities, Net |
|
|
|
|||||
| Acquisition of Businesses, Net of Cash Acquired |
54
|
-2,637
|
-828
|
|||||
| Purchases of businesses, net of cash businesses |
15
|
-
|
243
|
|||||
| Net change in payable under securities loaned transactions |
27,663
|
15,603
|
1,080
|
|||||
| Other, net |
-2,553
|
-2,280
|
-1,761
|
|||||
| Net cash used in investing activities |
-53,064
|
-48,639
|
-8,910
|
|||||
| Cash flows from financing activities |
|
|
|
|||||
| Policyholder account balances: |
|
|
|
|||||
| Policyholders Account Deposits |
111,069
|
93,183
|
94,263
|
|||||
| Policyholders Account Withdrawals |
-86,022
|
-75,453
|
-83,697
|
|||||
| Net change in short-term debt |
|
|
|
|||||
| Increase/(Decrease) in Short Term Borrowings |
|
|
|
|||||
| Increase/(Decrease) in Short Term Borrowings |
7,443
|
2,418
|
-2,190
|
|||||
| Increase/(Decrease) in Long Term Debt and Capital Securities |
|
|
|
|||||
| Proceeds from Issuance of Long Term Debt and Capital Securities |
|
|
|
|||||
| Proceeds from Issuance of Other Long Term Debt |
2,802
|
3,024
|
4,800
|
|||||
| Repayments of Long Term Debt and Capital Securities |
|
|
|
|||||
| Repayments of Long Term Debt and Capital Securities - Total |
-2,289
|
-633
|
-1,116
|
|||||
| Treasury stock acquired |
-291
|
-1,413
|
-3,963
|
|||||
| Settlement of common stock purchase contracts |
3,018
|
-
|
-
|
|||||
| Increase/(Decrease) in Equity |
|
|
|
|||||
| Proceeds from Issuance of Equity |
|
|
|
|||||
| Proceeds from Issuance of Company Obligated Mandatorily Redeemable Capital Securities |
-
|
-
|
591
|
|||||
| Payment of Dividends |
|
|
|
|||||
| Payment of Dividends - Common and Preferred Stock |
|
|
|
|||||
| Payment of Dividends - Common Stock |
-525
|
-441
|
-435
|
|||||
| Net cash provided by financing activities |
35,205
|
20,685
|
8,253
|
|||||
| Change in cash and cash equivalents |
4,230
|
-15,450
|
12,117
|
|||||
| Cash and cash equivalents, beginning of year |
6,969
|
22,419
|
10,302
|
|||||
| Cash and cash equivalents, end of year |
11,199
|
6,969
|
22,419
|
|||||
| Supplemental disclosures of cash flow information: |
|
|
|
|||||
| Cash paid (refunded) during the year: |
|
|
|
|||||
| Interest |
1,515
|
1,272
|
1,047
|
|||||
| Income Taxes Paid |
2,106
|
579
|
-786
|
|||||
| Non-cash transactions during the year: |
|
|
|
|||||
| Business acquisitions - assets |
378
|
7,890
|
4,008
|
|||||
| Business acquisitions - liabilities |
432
|
5,253
|
3,180
|
|||||
| Business dispositions -- assets |
27
|
-
|
306
|
|||||
| Business dispositions - liabilities |
12
|
-
|
132
|
|||||
| Purchase money mortgage on real estate sale |
588
|
2,862
|
-
|
|||||
| ABC Capital Trust I transactions |
3,111
|
-
|
-
|
|||||
| Real estate acquired in satisfaction of debt |
42
|
90
|
90
|
|||||