Cash flow Statement (Quarterly, GAAP
in millions $) |
(Dec 31 2023) 12 Months |
0 9 Months |
0 6 Months |
0 3 Months |
(Dec 31 2022) 12 Months |
Income |
162.68 |
- |
- |
- |
-1,657.77 |
Depreciation & amortization |
440.85 |
- |
- |
- |
428.34 |
Amortization of Other Assets |
6.03 |
- |
- |
- |
7.54 |
Increase (Decrease) in Deferred Revenue
|
- |
- |
- |
- |
- |
Goodwill, Impairment Loss |
117.88 |
- |
- |
- |
354.94 |
Accounting changes |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-14.84 |
- |
- |
- |
1.44 |
Minority interests |
- |
- |
- |
- |
- |
Business Combination Step Acquisition Equity InterestIn Acquiree Remeasurement Gain |
- |
- |
- |
- |
- |
Share-based Compensation |
685.03 |
- |
- |
- |
705.90 |
Income (Loss) from Equity Method Investments |
7.03 |
- |
- |
- |
-11.16 |
Financial Instruments and Foreign Currency Transaction |
-34.74 |
- |
- |
- |
-157.96 |
Adjustment Depreciation And Amortization |
- |
- |
- |
- |
- |
Income taxes |
-88.14 |
- |
- |
- |
-123.04 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
188.12 |
- |
- |
- |
61.27 |
Accounts Payable |
35.16 |
- |
- |
- |
-72.34 |
Accrued liabilities |
- |
- |
- |
- |
- |
Increase (Decrease) in Customer Advances |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-344.85 |
- |
- |
- |
-497.89 |
Other Working Capital |
- |
- |
- |
- |
- |
Other assets & liabilities |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
473.07 |
- |
- |
- |
531.11 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
2,079.69 |
- |
- |
- |
-1,055.69 |
Capital Expenditures |
-258.26 |
- |
- |
- |
-976.28 |
Sale of Capital Items |
61.87 |
- |
- |
- |
120.00 |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Proceeds from (Payments for) Securities Purchased under Agreements to Resell |
233.22 |
- |
- |
- |
- |
Proceeds from other investments |
- |
- |
- |
- |
- |
Payments For Acquisition Of Held To Maturity Securities |
- |
- |
- |
- |
- |
Equity Method Investment Dividends Or Distributions Return Of Capital |
- |
- |
- |
- |
- |
Return Of Loans In Subsidiaries And Affiliates |
- |
- |
- |
- |
- |
Increase (Decrease) in Restricted Cash |
- |
- |
- |
- |
- |
Noncontrolling interest |
- |
- |
- |
- |
- |
Proceeds from Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investments |
-4,798.57 |
- |
- |
- |
-349.82 |
Purchases of non-current assets |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
- |
- |
- |
- |
-60.71 |
Proceeds from Divestiture of Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Cash Divested from Deconsolidation |
-43.79 |
- |
- |
- |
- |
Proceeds from sale of assets |
- |
- |
- |
- |
- |
Payments for Advance to Affiliate |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
0.00 |
- |
- |
- |
-0.23 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-5,804.46 |
- |
- |
- |
-2,428.81 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
104.10 |
- |
- |
- |
87.98 |
Long-term debt - repayments |
-54.41 |
- |
- |
- |
-117.24 |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
10.64 |
- |
- |
- |
50.21 |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
1.34 |
- |
- |
- |
47.99 |
Discontinued Operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-7,490.70 |
- |
- |
- |
-10,838.14 |
Proceeds From Issuance Minority Shareholders |
- |
- |
- |
- |
- |
Payments of Ordinary Dividends, Noncontrolling Interest |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
366.01 |
- |
- |
- |
400.26 |
Effect of exchange rate on cash flow |
-7.96 |
- |
- |
- |
-143.51 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
1,883.30 |
- |
- |
- |
-1,911.98 |
Total Cash Flow |
-3,366.73 |
- |
- |
- |
-3,227.76 |