Cash flow Statement (Annual, GAAP in millions $) |
(Dec 31 2024) 12 Months |
(Dec 31 2023) 12 Months |
(Dec 31 2022) 12 Months |
(Dec 31 2021) 12 Months |
(Dec 31 2019) 12 Months |
Income |
83.59 |
341.30 |
423.21 |
512.60 |
-41.46 |
Depreciation & amortization |
203.27 |
205.34 |
208.40 |
214.93 |
231.46 |
Amortization of Other Assets |
18.43 |
30.16 |
33.70 |
32.29 |
40.76 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
203.41 |
4.16 |
12.97 |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
87.76 |
-44.79 |
-61.95 |
-81.80 |
-30.03 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
43.63 |
47.10 |
49.51 |
38.39 |
65.89 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
- |
- |
- |
- |
- |
Amortization Of Purchased Intangible Assets |
- |
- |
- |
- |
- |
Increase Decrease In Prepaid Expenses And Other |
- |
- |
- |
- |
- |
Marketable Securities Gain Loss |
- |
- |
6.23 |
6.55 |
2.87 |
Increase Decrease In Income Tax Receivable And Payable Net |
25.53 |
-7.46 |
-21.89 |
-12.83 |
-6.78 |
Income taxes |
-23.04 |
10.73 |
-9.60 |
-5.29 |
-55.36 |
Gain (Loss) on Investments |
0.43 |
- |
- |
-36.09 |
- |
Increase (Decrease) in Accounts Receivable |
12.22 |
-55.12 |
15.45 |
-7.40 |
-39.58 |
Increase (Decrease) in Accounts Payable |
1.45 |
-22.42 |
-1.76 |
-5.98 |
9.25 |
Increase (Decrease) in Accrued Liabilities |
-8.64 |
-55.58 |
-17.84 |
-71.68 |
19.91 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expenses, Other |
14.23 |
4.39 |
59.00 |
13.92 |
18.63 |
Other Working Capital |
2.91 |
-5.98 |
-2.89 |
35.76 |
-15.73 |
Other Noncash Income (Expense) |
8.39 |
7.62 |
22.73 |
5.62 |
141.44 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
- |
- |
- |
-10.43 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
673.55 |
459.46 |
715.26 |
639.00 |
330.84 |
Capital Expenditures |
-171.24 |
-162.80 |
-149.34 |
-206.53 |
-274.88 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
-103.40 |
291.23 |
-504.00 |
-40.74 |
102.14 |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds From Payments For Collateral |
25.41 |
-66.58 |
-9.88 |
44.90 |
22.69 |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments to Acquire Investments |
- |
- |
- |
- |
-5.17 |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
- |
-149.53 |
-63.65 |
- |
-68.06 |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses |
- |
- |
- |
- |
1.00 |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
0.03 |
0.11 |
-0.06 |
0.01 |
Other Net |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-249.23 |
-87.66 |
-726.76 |
-202.43 |
-222.28 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
494.21 |
- |
371.45 |
- |
- |
Long-term debt - repayments |
-601.54 |
-400.00 |
-480.00 |
-41.35 |
-506.40 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-292.10 |
0.16 |
0.12 |
-92.07 |
-72.38 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-34.82 |
-17.68 |
-29.93 |
-16.95 |
-61.28 |
Subscription Receivables Proceeds |
- |
- |
- |
- |
- |
Proceeds From Issuance of Cash Convertible Notes and Cash Paid for Issuance Costs |
- |
- |
- |
- |
- |
Proceeds From Exercise Of Call Options |
- |
36.76 |
- |
- |
134.74 |
Payments For Embedded Cash Conversion Options |
- |
-36.76 |
- |
- |
-133.76 |
Cash Received Paid For Collateral Liability |
11.35 |
-16.32 |
12.56 |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
-422.90 |
-433.83 |
-125.80 |
-150.37 |
-639.08 |
Effect of exchange rate on cash flow |
-5.96 |
-0.56 |
-12.55 |
-3.68 |
0.83 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
502.31 |
296.65 |
565.93 |
432.47 |
55.96 |
Total Cash Flow |
-4.53 |
-62.59 |
-149.85 |
282.53 |
-529.69 |