Cash flow Statement (Quarterly, GAAP in millions $) |
(Mar 31 2025) 3 Months |
(Dec 31 2024) 12 Months |
(Sep 30 2024) 9 Months |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
Income |
7.10 |
35.00 |
48.70 |
38.70 |
20.50 |
Depreciation & amortization |
112.20 |
469.70 |
354.30 |
237.40 |
117.80 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
15.50 |
-33.30 |
-28.30 |
-4.50 |
-0.80 |
Disposal Group, Not Discontinued Operation, Loss (Gain) on Write-down |
- |
- |
12.00 |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
14.70 |
17.10 |
7.90 |
6.00 |
1.90 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
0.40 |
5.80 |
5.30 |
4.30 |
2.70 |
Share-based Compensation |
3.90 |
15.00 |
11.70 |
7.80 |
3.80 |
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
3.30 |
- |
0.50 |
0.30 |
- |
Pensions And Other Postretirement Benefits Net Of Contributions |
-0.60 |
-7.00 |
-4.30 |
-1.00 |
-9.00 |
Noncash Writeoff Of Debt Refinancing And Redemption Costs |
- |
- |
- |
- |
- |
Gain Losson Extinguishment of Debt and Capital Lease Obligation |
- |
- |
- |
- |
- |
Debt And Equity Securities Unrealized Gain Loss |
- |
0.10 |
0.10 |
-0.10 |
1.20 |
Derivative Instruments Not Designated As Hedging Instruments Gain Loss Net |
-21.90 |
- |
- |
- |
- |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-113.00 |
70.30 |
-106.10 |
-127.30 |
-147.30 |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
46.50 |
-64.20 |
45.00 |
45.00 |
51.10 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Income Taxes |
-1.90 |
-31.90 |
-21.20 |
5.30 |
2.40 |
Other Working Capital |
-10.30 |
-28.00 |
-18.70 |
-48.20 |
-33.20 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.00 |
0.10 |
0.00 |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
55.90 |
455.40 |
304.20 |
160.60 |
17.80 |
Capital Expenditures |
-70.30 |
-251.10 |
-173.90 |
-99.70 |
-50.70 |
Sale of Capital Items |
0.60 |
4.00 |
3.60 |
3.30 |
3.10 |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Proceeds from Contribution in Aid of Construction |
- |
2.00 |
2.00 |
2.00 |
- |
Sale Leaseback Transaction Net Proceeds |
- |
- |
- |
- |
- |
Payments To Acquire Equipment On Lease To Be Used In Production |
- |
- |
- |
- |
- |
Proceedsfromgovernmentgrants |
- |
- |
- |
- |
- |
Finaldistribution of Reserve Yield Plus Fund |
- |
- |
- |
- |
- |
Proceeds From Sale Of Equity Securities Fv Ni |
- |
0.80 |
0.80 |
- |
- |
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 |
-0.60 |
-7.30 |
-6.70 |
-1.30 |
-0.60 |
Payments to Acquire Interest in Subsidiaries and Affiliates |
- |
-3.20 |
- |
- |
- |
Proceeds from Divestiture of Businesses, Net of Cash Divested |
30.10 |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
0.00 |
0.00 |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-40.20 |
-254.80 |
-174.20 |
-94.90 |
-48.20 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
-11.60 |
-1.70 |
-1.70 |
-1.70 |
- |
Long-term debt - borrowings |
1.30 |
7.00 |
7.00 |
- |
- |
Long-term debt - repayments |
-5.50 |
-155.40 |
-99.20 |
-47.70 |
-10.10 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-2.70 |
-2.80 |
-2.80 |
-2.80 |
-2.70 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-5.50 |
-3.30 |
-9.30 |
-6.30 |
-3.20 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
-24.00 |
-156.20 |
-106.00 |
-58.50 |
-16.00 |
Effect of exchange rate on cash flow |
4.60 |
-11.40 |
-1.40 |
-7.20 |
-3.70 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-13.80 |
208.30 |
133.90 |
64.20 |
-29.80 |
Total Cash Flow |
-3.70 |
33.00 |
22.60 |
- |
-50.10 |