Cash flow Statement (Annual, GAAP
in millions $) |
(Dec 31 2023) 12 Months |
(Dec 31 2022) 12 Months |
(Dec 31 2021) 12 Months |
(Dec 31 2020) 12 Months |
(Dec 31 2019) 12 Months |
Income |
-615.12 |
515.84 |
528.58 |
-298.67 |
-174.68 |
Depreciation & amortization |
18.92 |
6.25 |
5.28 |
4.40 |
3.29 |
Amortization of Other Assets |
0.53 |
0.53 |
0.53 |
1.04 |
1.22 |
Increase (Decrease) in Deferred Revenue
|
-2.35 |
-33.30 |
92.04 |
-7.04 |
3.53 |
Restructuring & Impairment Charges |
18.34 |
2.12 |
91.85 |
0.83 |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
- |
- |
- |
- |
0.35 |
Share-based Compensation |
111.32 |
102.08 |
83.78 |
27.60 |
8.72 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Fair Value Adjustment of Warrants |
- |
- |
- |
- |
2.05 |
Change In Fair Value Of Contingent Consideration |
- |
- |
- |
- |
- |
Preferred Stock Issued In Connection With Asset Acquisition |
- |
- |
- |
- |
- |
Change In Estimated Fair Value Of Contingent Consideration |
- |
- |
- |
38.39 |
8.33 |
Initial Fair Value Of Derivative Liability |
- |
- |
- |
- |
13.60 |
Noncash Lease Expense |
7.66 |
8.71 |
6.17 |
-3.68 |
-1.15 |
Assets Fair Value Adjustment |
21.89 |
111.14 |
-138.05 |
- |
- |
Gain Loss On Termination Of Lease |
- |
- |
-4.84 |
- |
- |
Common Stock Issued In Connection With License Agreement |
- |
- |
- |
- |
- |
Changes In Estimated Constraint On Profit Sharing Amount |
-28.12 |
369.54 |
-0.54 |
- |
- |
Increase Decrease In Payment Of Contingent Consideration In Excess Of Acquisition Date Fair Value |
- |
-93.80 |
- |
- |
- |
Change In Estimated Constraint On Profit Sharing Amount |
- |
-5.50 |
- |
- |
- |
Increase Decrease In Operating Lease Liability |
-13.05 |
- |
- |
- |
- |
Income taxes |
0.15 |
-0.38 |
0.70 |
0.02 |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-0.57 |
770.04 |
-773.08 |
- |
- |
Increase (Decrease) in Accounts Payable |
0.73 |
0.80 |
-0.17 |
-0.79 |
0.96 |
Increase (Decrease) in Accrued Liabilities and Other Operating Liabilities |
-356.50 |
-15.51 |
58.50 |
46.61 |
10.21 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
63.91 |
-54.54 |
11.52 |
-4.53 |
-4.62 |
Other Working Capital |
2.16 |
-11.80 |
-1.48 |
-1.10 |
-1.88 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-8.71 |
-8.94 |
-8.38 |
5.96 |
0.44 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-778.79 |
1,663.25 |
-47.59 |
-190.94 |
-129.63 |
Capital Expenditures |
-21.57 |
-68.03 |
-21.82 |
-6.55 |
-8.94 |
Sale of Capital Items |
- |
0.02 |
- |
0.18 |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds From Sale Of Equipment |
- |
- |
- |
- |
- |
Proceeds From Disposal Of An Equipment |
- |
- |
- |
- |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investments |
186.20 |
-1,125.46 |
-119.00 |
-3.49 |
-247.22 |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Acquisition Net of Cash Acquired |
- |
- |
- |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
- |
0.00 |
0.00 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
164.63 |
-1,193.46 |
-140.81 |
-9.86 |
-256.16 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
7.77 |
7.76 |
15.38 |
327.27 |
127.54 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
317.34 |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-887.68 |
-355.31 |
-475.82 |
206.32 |
0.31 |
Finance Lease Principal Payments |
-0.29 |
-0.26 |
-0.26 |
-0.25 |
-0.10 |
Proceeds From Repayment Of Promissory Notes |
- |
- |
- |
- |
3.27 |
Capital Expenditures Incurred But Not Yet Paid |
- |
1.02 |
8.73 |
0.38 |
0.89 |
Issuance Costs For Convertible Preferred Stock Included In Accounts Payable And Accrued Liabilities |
- |
- |
- |
- |
- |
Noncash Or Part Noncash Acquisition Value Of Assets Acquired |
- |
- |
- |
- |
- |
Deferred Issuance Costs Incurred And Not Paid |
- |
- |
- |
- |
- |
Advanced Proceeds From Convertible Preferred Stock Financing |
- |
- |
- |
- |
- |
Payment Of Contingent Consideration |
- |
-1.20 |
- |
-4.25 |
- |
Payments Related To Sale Lease Back Obligation |
- |
- |
- |
- |
- |
Restricted Cash And Cash Equivalents At Carrying Value |
13.27 |
12.68 |
8.59 |
- |
- |
Restricted Cash And Cash Equivalents Noncurrent |
6.45 |
6.66 |
7.01 |
- |
- |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
867.97 |
363.42 |
451.49 |
- |
- |
Proceeds From Issuance Of Common Stock In Connection With Collaboration |
- |
- |
85.21 |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
7.48 |
34.76 |
100.33 |
529.47 |
449.24 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-800.36 |
1,595.25 |
-69.41 |
-197.31 |
-138.57 |
Total Cash Flow |
-606.68 |
504.55 |
-88.07 |
328.67 |
63.45 |
Cash & cash equiv. at beg.
of the Year |
241.58 |
848.63 |
347.82 |
436.58 |
109.34 |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
2.68 |
252.03 |
- |
- |
- |