Cash flow Statement (Quarterly, GAAP
in millions $) |
(Nov 30 2024) 6 Months |
(Aug 31 2024) 3 Months |
(May 31 2024) 12 Months |
(Feb 29 2024) 9 Months |
(Nov 30 2023) 6 Months |
Income |
48.30 |
32.20 |
170.10 |
112.40 |
60.00 |
Depreciation & amortization |
32.50 |
16.20 |
65.30 |
49.20 |
33.30 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
- |
- |
1.40 |
1.40 |
1.40 |
Provision for Doubtful Accounts |
2.10 |
-0.20 |
1.10 |
-0.60 |
-0.40 |
Increase (Decrease) in Inventories |
62.40 |
13.20 |
16.40 |
13.40 |
48.30 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
-1.20 |
0.10 |
1.00 |
-0.40 |
-0.40 |
Allocated Share Based Compensation Expense |
5.30 |
2.40 |
10.30 |
8.30 |
6.10 |
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions |
4.60 |
-1.30 |
-20.40 |
-15.70 |
-12.80 |
Fair Value Adjustment of Warrants |
- |
- |
- |
- |
- |
Income taxes |
-2.30 |
-0.90 |
1.10 |
-1.10 |
-0.20 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
76.00 |
15.30 |
6.50 |
6.10 |
53.80 |
Increase (Decrease) in Accounts Payable |
-99.60 |
-25.50 |
-26.70 |
-4.40 |
-49.90 |
Increase (Decrease) in Accrued Liabilities |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
-5.50 |
3.10 |
-26.60 |
-4.70 |
-20.00 |
Other Noncash Income (Expense) |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.00 |
- |
- |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
122.60 |
54.60 |
199.50 |
163.90 |
119.20 |
Capital Expenditures |
-56.30 |
-21.50 |
-103.40 |
-58.60 |
-36.20 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds From Sale Of Productive Assets Net |
1.10 |
- |
0.80 |
0.80 |
- |
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 |
- |
- |
-21.00 |
-21.00 |
-21.00 |
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 |
-55.20 |
-21.50 |
-123.20 |
-78.80 |
-56.40 |
Short-term debt Net |
-25.00 |
-15.00 |
127.20 |
127.20 |
172.20 |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
- |
- |
- |
- |
- |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
0.00 |
- |
0.30 |
- |
0.00 |
Transfers From Former Parent Net |
- |
- |
- |
- |
- |
Proceeds From Revolving Credit Facility Borrowings |
223.80 |
146.60 |
142.60 |
- |
- |
Repayment Of Revolving Credit Facility Borrowings |
-231.80 |
-157.40 |
-125.40 |
- |
- |
Payments For Issuance Of Common Shares Net Of Tax Withholdings |
-1.70 |
-1.60 |
- |
- |
- |
Payment To Related Party |
- |
- |
- |
-51.40 |
- |
Payments Of Distribution To Former Parent In Connection With The Separation |
- |
- |
-150.00 |
- |
- |
Payments From To Former Parent |
- |
- |
-47.60 |
- |
- |
Transfers To The Former Parent Net |
- |
- |
- |
- |
- |
Payments of Ordinary Dividends, Noncontrolling Interest |
-5.00 |
-1.90 |
-8.80 |
-3.80 |
-1.90 |
Dividends paid |
-15.90 |
-8.00 |
-7.90 |
- |
- |
Net Cash flow from
Financing Activities |
-55.60 |
-37.30 |
-68.80 |
-57.00 |
118.90 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
66.30 |
33.10 |
96.10 |
105.30 |
83.00 |
Total Cash Flow |
11.80 |
-4.20 |
7.50 |
28.10 |
181.70 |