Cash flow Statement (Quarterly, GAAP in millions $) |
(Mar 31 2025) 6 Months |
(Dec 31 2024) 3 Months |
(Sep 30 2024) 12 Months |
(Jun 30 2024) 9 Months |
(Mar 31 2024) 6 Months |
Income |
- |
- |
- |
- |
- |
Depreciation & amortization |
245.90 |
120.30 |
476.90 |
352.70 |
232.00 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Impairment of Long-Lived Assets to be Disposed of |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
35.20 |
10.70 |
63.30 |
20.10 |
12.50 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Business |
- |
- |
- |
- |
- |
Share-based Compensation |
40.10 |
19.80 |
84.40 |
60.90 |
39.80 |
Income (Loss) from Equity Method Investments |
-0.30 |
-0.10 |
0.10 |
0.10 |
0.10 |
Gains (Losses) on Extinguishment of Debt |
5.80 |
5.80 |
2.10 |
-4.60 |
-2.80 |
Gain Loss On Interest Rate Derivative Instruments Not Designated As Hedging Instruments |
-9.40 |
-16.50 |
15.90 |
17.80 |
24.00 |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest |
176.00 |
113.40 |
285.30 |
185.40 |
88.10 |
Income taxes |
9.80 |
21.00 |
-35.50 |
-33.90 |
-13.20 |
Gain (Loss) on Investments |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-114.40 |
-30.20 |
-19.50 |
23.70 |
-3.50 |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
97.00 |
77.10 |
2.40 |
-13.90 |
-11.50 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-44.30 |
-19.30 |
-49.70 |
-28.20 |
-38.30 |
Other Working Capital |
16.50 |
6.30 |
16.90 |
17.30 |
9.20 |
Other Noncash Income (Expense) |
13.20 |
2.10 |
-5.80 |
0.90 |
-3.50 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
- |
366.90 |
285.30 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
471.10 |
310.40 |
931.70 |
696.30 |
424.00 |
Capital Expenditures |
-229.50 |
-139.00 |
-429.50 |
-290.30 |
-179.50 |
Sale of Capital Items |
12.10 |
11.00 |
0.60 |
- |
- |
Proceeds from Sale and Maturity of Marketable Securities |
- |
- |
- |
- |
- |
Payments to Acquire Marketable Securities |
- |
- |
- |
- |
- |
Proceeds from Hedge, Investing Activities |
- |
- |
- |
- |
- |
Increase Decreasein Cash Advance for Acquisition |
- |
- |
- |
- |
- |
Proceeds From Sale Of Equity Securities |
- |
- |
- |
- |
- |
Payments To Trust Account |
- |
- |
- |
- |
- |
Proceeds From Sale Of Business |
- |
- |
- |
- |
- |
Return Of Subsidiary Investments Held In Trust Account |
- |
- |
- |
- |
- |
Increase (Decrease) in Restricted Cash |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments to Acquire Other Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
-124.30 |
- |
-248.10 |
-248.10 |
-252.70 |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses and Interests in Affiliates |
- |
- |
0.60 |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
-0.50 |
-0.30 |
-1.10 |
0.10 |
-0.40 |
Other Net |
- |
- |
- |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-342.20 |
-128.30 |
-677.50 |
-538.30 |
-432.60 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
-9.60 |
-9.60 |
-43.60 |
-24.30 |
-24.30 |
Long-term debt - borrowings |
600.00 |
600.00 |
2,845.00 |
1,645.00 |
1,645.00 |
Long-term debt - repayments |
-466.10 |
-464.90 |
-2,041.60 |
-1,266.60 |
-1,250.50 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-375.10 |
-175.10 |
-300.70 |
-248.70 |
-44.80 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-41.90 |
-44.60 |
-44.40 |
-39.60 |
-38.30 |
Proceeds From Payments To Former Parent |
- |
- |
- |
- |
- |
Dividends Preferred Stock Cash |
- |
- |
- |
- |
- |
Proceeds From Issuance of Tangible Equity Units Net |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Tangible Equity Units Gross |
- |
- |
- |
- |
- |
Proceeds From Issuance of Tangible Equity Units Equity Portion Net |
- |
- |
- |
- |
- |
Proceeds from Issuance of Tangible Equity Units Debt Portion Gross |
- |
- |
- |
- |
- |
Preferred Stock Conversions Inducements |
- |
- |
- |
- |
- |
Net Cash Received In Settlement Of Paid In Advance For Stock Repurchase Contracts |
- |
- |
- |
- |
- |
Paymentstoappraisalrightsholders |
- |
- |
- |
- |
- |
Refundofdebtissuancecosts |
- |
- |
- |
- |
- |
Premiums Received From Issuance Of Long Term Debt |
- |
- |
- |
- |
- |
Payments For Share Repurchase Contracts |
- |
- |
-50.00 |
-50.00 |
- |
Proceeds From Share Repurchase Contracts |
- |
- |
50.90 |
- |
- |
Payments of Ordinary Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
-292.70 |
-94.20 |
415.60 |
66.70 |
237.10 |
Effect of exchange rate on cash flow |
-1.80 |
-3.70 |
3.90 |
1.90 |
1.90 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
253.70 |
182.40 |
502.80 |
406.00 |
244.50 |
Total Cash Flow |
-165.60 |
84.20 |
673.70 |
226.60 |
230.40 |