Cash flow Statement (Quarterly, GAAP in millions $) |
(Mar 31 2025) 12 Months |
(Dec 31 2024) 9 Months |
(Sep 30 2024) 6 Months |
(Jun 30 2024) 3 Months |
(Mar 31 2024) 12 Months |
Income |
616.07 |
470.00 |
296.71 |
145.54 |
380.08 |
Depreciation & amortization |
476.22 |
353.87 |
227.95 |
112.70 |
565.24 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Goodwill, Impairment Loss |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
73.07 |
-0.73 |
-18.68 |
-34.13 |
-37.45 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
5.74 |
3.00 |
2.70 |
-8.81 |
25.87 |
Share-based Compensation |
57.40 |
47.61 |
32.27 |
11.46 |
56.54 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
- |
- |
- |
- |
- |
Fair Value Adjustment Related To Convertible Debt Liability |
- |
- |
- |
- |
- |
Gain Loss On Disposition Of Business And Equity Investments Net |
-4.47 |
-4.46 |
4.72 |
3.88 |
- |
Amortization Of Inventory Fair Value Adjustments |
- |
- |
- |
- |
- |
Income taxes |
-76.55 |
-23.79 |
-22.09 |
-22.12 |
-131.41 |
Gain (Loss) on Sale of Investments |
- |
- |
- |
- |
-0.55 |
Increase (Decrease) in Accounts Receivable |
-28.82 |
79.30 |
82.51 |
107.68 |
-128.07 |
Increase (Decrease) in Accounts Payable |
33.59 |
-7.50 |
-16.26 |
-17.12 |
-18.96 |
Increase (Decrease) in Accrued Liabilities |
38.94 |
-4.46 |
-35.35 |
1.56 |
39.96 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-50.27 |
-18.35 |
8.57 |
9.44 |
-1.55 |
Other Working Capital |
- |
- |
- |
- |
- |
Other Noncash Income (Expense) |
-3.75 |
-7.16 |
0.59 |
-2.45 |
12.32 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
- |
- |
- |
4.82 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
1,148.09 |
887.31 |
554.47 |
303.74 |
973.27 |
Capital Expenditures |
-370.09 |
-299.21 |
-209.98 |
-108.08 |
-360.33 |
Sale of Capital Items |
9.20 |
0.00 |
- |
- |
7.38 |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments to Acquire Investments |
-10.75 |
- |
- |
- |
2.38 |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
-54.14 |
-53.66 |
-17.47 |
-13.66 |
-546.26 |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses |
814.56 |
811.43 |
809.92 |
809.57 |
9.46 |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
- |
- |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
388.77 |
458.57 |
582.48 |
687.83 |
-887.36 |
Short-term debt Net |
-446.30 |
-318.99 |
-344.92 |
-253.20 |
181.49 |
Other borrowing transactions |
-2.32 |
-2.32 |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
-718.13 |
-638.13 |
-638.13 |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-291.32 |
-211.06 |
-110.63 |
-64.20 |
-11.77 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
0.46 |
0.95 |
2.53 |
2.53 |
1.43 |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-181.91 |
-136.06 |
18.92 |
5.50 |
-204.13 |
Payments For Acquisition Of Subsidiary Interests In Noncontrolling Interest |
- |
- |
- |
- |
- |
Repayments Of Term Loans |
- |
- |
- |
- |
1.86 |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
155.18 |
- |
- |
- |
- |
Payments of Ordinary Dividends, Noncontrolling Interest |
- |
- |
- |
- |
- |
Dividends paid |
-219.88 |
-163.87 |
-107.67 |
-51.44 |
-200.57 |
Net Cash flow from Financing Activities |
-1,572.36 |
-1,394.29 |
-1,179.90 |
-998.93 |
-85.19 |
Effect of exchange rate on cash flow |
0.19 |
-3.43 |
8.13 |
-1.33 |
-2.06 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
787.19 |
588.10 |
344.49 |
195.66 |
620.33 |
Total Cash Flow |
-35.32 |
-51.84 |
-34.83 |
-8.69 |
-1.34 |