Cash flow Statement (Quarterly, GAAP in millions $) |
(Sep 27 2025) 9 Months |
(Jun 28 2025) 6 Months |
(Mar 29 2025) 3 Months |
(Dec 28 2024) 12 Months |
(Sep 28 2024) 9 Months |
| Income |
8.77 |
7.12 |
2.81 |
53.12 |
47.84 |
| Depreciation & amortization |
29.09 |
19.34 |
9.55 |
38.49 |
29.08 |
| Amortization of Other Assets |
1.14 |
0.66 |
0.33 |
1.32 |
0.99 |
| Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
| Severance Costs |
- |
- |
- |
- |
- |
| Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
| Increase (Decrease) in Inventories |
10.03 |
-35.58 |
-43.65 |
-12.27 |
3.10 |
| R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
| Gain (Loss) on Disposition of Property Plant Equipment |
- |
- |
- |
-0.27 |
- |
| Share-based Compensation |
8.32 |
4.86 |
2.52 |
7.75 |
4.72 |
| Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
| Increase (Decrease) in Restricted Cash for Operating Activities |
- |
- |
- |
- |
- |
| Payment From Terminating Other Company Supply Agreement |
- |
- |
- |
- |
- |
| Prepayment Fees Associated With Principal Payments On Mortgage |
- |
- |
- |
- |
- |
| Changes Associated With Ineffective Interest Rate Swap |
- |
- |
- |
- |
- |
| Write Off Of Deferred Debt Issuance Cost |
- |
- |
- |
- |
- |
| Vacant Property Charges Net |
- |
- |
- |
- |
- |
| Gain On Modification Of Lease Agreement |
- |
- |
- |
- |
- |
| Decrease In Restricted Cash Related To Ineffective Interest Rate Swap Insurance And Other |
- |
- |
- |
- |
- |
| Payments On Modification Of Lease Agreement |
- |
- |
- |
- |
- |
| Increase In Restricted Cash Related To Ineffective Interest Rate Swap Insurance And Other |
- |
- |
- |
- |
- |
| Intra Period Tax Allocation Related To Hourly Pension Plan |
- |
- |
- |
- |
- |
| Share Based Compensation Excluding Restructuring Related |
- |
- |
- |
- |
- |
| Share Based Compensation Restructuring Related |
- |
- |
- |
- |
- |
| Change In Restricted Cash Related To Insurance And Other |
- |
- |
- |
- |
- |
| Gain On Business Interruption Insurance Recovery |
-2.44 |
-2.44 |
-2.44 |
- |
- |
| Amortization of Deferred Gains |
-2.95 |
-1.97 |
-0.98 |
-2.95 |
-1.97 |
| Income taxes |
2.19 |
-1.64 |
-0.43 |
2.68 |
1.95 |
| Gain (Loss) on Sale of Properties |
- |
- |
- |
- |
- |
| Increase (Decrease) in Receivables |
-42.82 |
-52.90 |
-49.74 |
2.57 |
-47.41 |
| Increase (Decrease) in Accounts Payable |
-2.85 |
7.01 |
41.78 |
13.00 |
27.93 |
| Increase (Decrease) in Pension Plan Obligations |
- |
- |
- |
- |
- |
| Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
| Increase (Decrease) in Prepaid Expense and Other Assets |
-5.59 |
-2.71 |
1.62 |
-20.01 |
-9.89 |
| Other Working Capital |
-4.94 |
-2.44 |
4.71 |
2.74 |
11.08 |
| Other Noncash Income (Expense) |
- |
- |
- |
- |
- |
| Other net |
- |
- |
- |
- |
- |
| Payments for (Proceeds from) Other Operating Activities |
0.00 |
- |
- |
- |
- |
| Discontinued operations |
- |
- |
- |
- |
- |
| Net Cash flow from
Operating Activities |
-2.05 |
-60.67 |
-33.91 |
85.18 |
66.43 |
| Capital Expenditures |
-21.49 |
-15.54 |
-5.93 |
-40.11 |
-19.83 |
| Sale of Capital Items |
- |
- |
- |
0.90 |
0.84 |
| Short-term Investments Proceeds |
- |
- |
- |
- |
- |
| Short-term Investments Acq. |
- |
- |
- |
- |
- |
| Real Estate Investments |
- |
- |
- |
- |
- |
| Proceeds From Asset Sales And Insurance Recoveries |
2.63 |
2.61 |
2.54 |
- |
- |
| Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
| Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
| Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
| Payments for (Proceeds from) Other Investments |
- |
- |
- |
- |
- |
| Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
| Payments to Acquire Businesses, 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 |
- |
- |
| Discontinued operations |
- |
- |
- |
- |
- |
| Net Cash flow from Investing Activities |
-18.86 |
-12.93 |
-3.39 |
-39.21 |
-18.99 |
| Short-term debt Net |
- |
- |
- |
- |
- |
| Other borrowing transactions |
-2.61 |
- |
- |
- |
- |
| Long-term debt - borrowings |
- |
- |
- |
- |
- |
| Long-term debt - repayments |
- |
- |
- |
- |
- |
| Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
| Issuances/ -repurchases
of Comm. Stock |
-38.13 |
-35.39 |
-15.01 |
-45.30 |
-29.98 |
| Partnership and Parent Transactions |
- |
- |
- |
- |
- |
| Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
| Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
| Other financing activities net |
- |
- |
- |
- |
- |
| Other net |
-508.07 |
-507.39 |
-505.65 |
-525.11 |
-525.00 |
| Principal Payments On Mortgage |
- |
- |
- |
- |
- |
| Proceeds From Stock Offering Less Expenses Paid |
- |
- |
- |
- |
- |
| Repurchase Of Shares To Satisfy Employee Tax Withholdings |
- |
- |
- |
- |
- |
| Payments For Repurchase Of Common Stock For Employee Tax Withholding Obligations |
- |
- |
- |
- |
- |
| Proceeds From Repurchase From Stock Offering Less Expenses Paid |
- |
- |
- |
- |
- |
| Finance Lease Principal Payments |
-12.17 |
-8.10 |
-4.27 |
-9.67 |
-6.41 |
| Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
505.62 |
505.62 |
505.62 |
521.74 |
521.74 |
| Payments On Financing Lease Obligation |
- |
- |
- |
- |
- |
| Proceeds From Financing Lease Obligation |
- |
- |
- |
- |
- |
| Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
| Dividends paid |
- |
- |
- |
- |
- |
| Net Cash flow from Financing Activities |
-55.35 |
-45.26 |
-19.30 |
-62.09 |
-42.91 |
| Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
| Discontinued operations |
- |
- |
- |
- |
- |
| Free
Cash Flow |
-23.54 |
-76.21 |
-39.84 |
45.97 |
47.44 |
| Total Cash Flow |
-76.26 |
-118.86 |
-56.60 |
-16.12 |
4.54 |