Cash flow Statement (Quarterly, GAAP in millions $) |
(Dec 31 2024) 12 Months |
(Dec 31 2023) 12 Months |
0 9 Months |
0 6 Months |
0 3 Months |
Income |
60.00 |
144.48 |
- |
- |
- |
Depreciation & amortization |
304.00 |
- |
- |
- |
- |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
24.00 |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-24.00 |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
4.00 |
-32.48 |
- |
- |
- |
Employee Benefits and Share-based Compensation |
- |
- |
- |
- |
- |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Interest Paid Classified As Operating Activities |
- |
-137.76 |
- |
- |
- |
Adjustments For Depreciation And Amortisation Expense |
- |
- |
- |
- |
- |
Adjustments For Finance Income Cost |
- |
- |
- |
- |
- |
Adjustments For Income Tax Expense |
- |
- |
- |
- |
- |
Adjustment For Share Of Profit Loss Of Joint Venture Accounted For Using Equity Method |
- |
- |
- |
- |
- |
Adjustments For Decrease Increase In Trade And Other Receivables |
- |
- |
- |
- |
- |
Adjustments For Increase Decrease In Trade And Other Payables |
- |
- |
- |
- |
- |
Increase Decrease In Working Capital |
- |
- |
- |
- |
- |
Adjustments For Provisions |
- |
- |
- |
- |
- |
Share Based Payments Classified As Operating Activities |
- |
- |
- |
- |
- |
Pension And Other Postretirement Benefits Expense Reversal Of Expense Noncash |
- |
- |
- |
- |
- |
Interest Debt And Other Expenses Net |
- |
- |
- |
- |
- |
Income Tax Expense Benefit |
- |
- |
- |
- |
- |
Unrealized Gain Loss On Derivatives And Foreign Currency Transactions |
- |
- |
- |
- |
- |
Increase Decrease In Provisions |
- |
- |
- |
- |
- |
Pension And Other Long Term Benefits Paid |
- |
- |
- |
- |
- |
Income taxes |
- |
- |
- |
- |
- |
Adjustments For Gains Losses On Change In Fair Value Of Derivatives |
- |
5.60 |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-50.00 |
- |
- |
- |
- |
Increase (Decrease) in Accounts Payable |
-40.00 |
- |
- |
- |
- |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
-24.00 |
- |
- |
- |
- |
Other Noncash Income (Expense) |
39.00 |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-140.00 |
265.44 |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
301.00 |
566.72 |
- |
- |
- |
Capital Expenditures |
-413.00 |
-377.44 |
- |
- |
- |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Property Plant And Equipment Grant Received |
- |
- |
- |
- |
- |
Cash Flows Used In Obtaining Control Of Subsidiaries Or Other Businesses Classified As Investing Activities |
- |
- |
- |
- |
- |
Equity Contribution And Loan To Joint Ventures Classified As Investing Activities |
- |
- |
- |
- |
- |
Other Inflows Outflows Of Cash Classified As Investing Activities |
- |
- |
- |
- |
- |
Proceeds From Property Plant And Equipment Grants Received |
- |
- |
- |
- |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
3.00 |
53.76 |
- |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Proceeds from Collection of Finance Receivables |
85.00 |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-313.00 |
-322.56 |
- |
- |
- |
Short-term debt Net |
54.00 |
-92.96 |
- |
- |
- |
Other borrowing transactions |
-14.00 |
- |
- |
- |
- |
Long-term debt - borrowings |
671.00 |
- |
- |
- |
- |
Long-term debt - repayments |
-689.00 |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-79.00 |
- |
- |
- |
- |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
-5.00 |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
9.00 |
-110.88 |
- |
- |
- |
Repayments Of Other Borrowings |
- |
- |
- |
- |
- |
Payments Of Deferred Financing Costs |
- |
- |
- |
- |
- |
Finance Lease Principal Payments |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
-61.00 |
-203.84 |
- |
- |
- |
Effect of exchange rate on cash flow |
-9.00 |
40.32 |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-112.00 |
189.28 |
- |
- |
- |
Total Cash Flow |
-73.00 |
185.92 |
- |
- |
- |