Cash flow Statement (Quarterly, GAAP
in millions $) |
(Sep 30 2024) 9 Months |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
Income |
-466.50 |
-37.40 |
-0.50 |
-86.80 |
-4.10 |
Depreciation & amortization |
729.90 |
484.50 |
247.80 |
1,008.30 |
705.60 |
Amortization of Other Assets |
15.10 |
11.30 |
6.20 |
30.20 |
23.50 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
- |
- |
- |
- |
49.50 |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
- |
- |
- |
- |
- |
Share-based Compensation |
51.30 |
38.90 |
27.00 |
88.70 |
77.80 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
31.00 |
23.40 |
-23.00 |
-66.40 |
-42.30 |
Restructuring Settlement And Impairment Provisions |
- |
- |
- |
- |
- |
Asset Impairment Charges And Other Non Cash Activity |
513.30 |
12.60 |
-46.40 |
-52.80 |
-64.40 |
Gain Loss On Derivative Instruments Net Pretax |
-39.00 |
- |
- |
- |
- |
Income taxes |
-278.00 |
-82.50 |
-28.20 |
-87.40 |
-12.70 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
- |
- |
- |
- |
- |
Accounts Payable |
- |
- |
- |
-78.10 |
- |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
-199.40 |
-200.30 |
-162.90 |
- |
-238.00 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
-70.30 |
3.30 |
34.20 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
357.70 |
180.20 |
23.30 |
897.00 |
506.50 |
Capital Expenditures |
-376.70 |
-250.20 |
-109.70 |
-585.00 |
-422.90 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Payments To Dispose Of Joint Venture Entities |
- |
- |
- |
- |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Proceeds from Insurance Settlement, Investing Activities |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
-95.40 |
- |
- |
- |
- |
Payments to Acquire Additional Interest in Subsidiaries |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses, Net of Cash Divested |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
-41.20 |
-32.20 |
-7.20 |
-30.80 |
-29.60 |
Other Net |
0.00 |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-513.30 |
-282.40 |
-116.90 |
-615.80 |
-452.50 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
25.60 |
-0.40 |
-0.10 |
-8.40 |
-5.60 |
Long-term debt - borrowings |
619.30 |
202.30 |
46.10 |
1,092.80 |
756.30 |
Long-term debt - repayments |
-770.60 |
-384.20 |
-211.40 |
-955.90 |
-855.60 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-82.90 |
-82.90 |
-56.00 |
-118.30 |
-110.80 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
-22.50 |
-10.70 |
- |
5.10 |
-41.20 |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-2.40 |
-4.60 |
-4.30 |
-2.30 |
2.00 |
Contributions from Distributionsto Former Parent Entity Net |
- |
- |
- |
- |
- |
Payments for Purchase of Capped Call Options |
- |
- |
- |
- |
- |
Payments For Purchase Of Capped Call Options |
- |
- |
- |
- |
- |
Payments of Ordinary Dividends, Noncontrolling Interest |
- |
- |
- |
-75.40 |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
-233.50 |
-280.50 |
-225.70 |
-62.40 |
-254.90 |
Effect of exchange rate on cash flow |
-6.20 |
-2.60 |
-0.80 |
-7.90 |
-5.30 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-19.00 |
-70.00 |
-86.40 |
312.00 |
83.60 |
Total Cash Flow |
-395.30 |
-385.30 |
-320.10 |
210.90 |
-206.20 |