Cash flow Statement (Quarterly, GAAP
in millions $) |
(Jul 04 2023) 6 Months |
(Apr 04 2023) 3 Months |
(Jan 03 2023) 12 Months |
(Sep 27 2022) 9 Months |
(Jun 28 2022) 6 Months |
Income |
70.73 |
28.05 |
43.12 |
46.42 |
48.82 |
Depreciation & amortization |
46.29 |
22.96 |
92.38 |
66.76 |
44.11 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-5.31 |
-3.43 |
-12.73 |
-19.44 |
-9.45 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
12.23 |
5.90 |
24.43 |
17.22 |
11.61 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
- |
- |
- |
- |
- |
Tax Benefit From Stock Options Exercised |
- |
- |
- |
- |
- |
Increase Decrease In Operating Lease Assets And Liabilities |
-12.22 |
-3.78 |
-13.76 |
-9.81 |
-2.85 |
Impairment Of Assets And Lease Termination Expense |
- |
-0.01 |
0.25 |
0.25 |
0.15 |
Increase Decrease In Gift Card Liabilities |
-32.33 |
-27.90 |
-36.45 |
-28.89 |
-25.67 |
Income taxes |
1.25 |
3.07 |
-4.00 |
9.85 |
-3.34 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts and Other Receivables |
31.74 |
38.01 |
-12.27 |
23.84 |
23.78 |
Increase (Decrease) in Accounts Payable |
0.63 |
-4.54 |
17.59 |
11.18 |
8.94 |
Increase (Decrease) in Other Accrued Liabilities |
0.62 |
10.28 |
-9.94 |
-30.90 |
-16.57 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense |
-4.24 |
0.01 |
-11.96 |
5.49 |
3.07 |
Other Working Capital |
-7.11 |
-3.59 |
13.74 |
18.45 |
14.99 |
Other Noncash Income (Expense) |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-0.77 |
- |
- |
0.00 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
101.52 |
65.04 |
161.93 |
98.90 |
87.52 |
Capital Expenditures |
-63.05 |
-38.14 |
-113.14 |
-78.54 |
-46.66 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Loans Made To Unconsolidated Affiliates |
- |
- |
- |
- |
- |
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 |
- |
- |
- |
- |
- |
Payments to Acquire Equity Method Investments |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
-0.16 |
-0.02 |
0.33 |
0.49 |
0.65 |
Other Net |
- |
0.00 |
0.00 |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-63.21 |
-38.16 |
-112.82 |
-78.06 |
-46.02 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-21.70 |
-12.38 |
-63.05 |
-41.41 |
-14.73 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
0.00 |
Proceeds From Deemed Landlord Financing |
- |
- |
- |
- |
- |
Payments For Deemed Landlord Financing |
- |
- |
- |
- |
- |
Payments For Future Treasury Stock Purchases Accelerated Stock Repurchase Program |
- |
- |
- |
- |
- |
Payments For Future Repurchase Of Common Stock Under Accelerated Stock Repurchase Agreement |
- |
- |
- |
- |
- |
Payments Of Preferred Stock Issuance Costs |
- |
- |
- |
- |
- |
Payments Of Convertible Preferred Stock Conversion Direct And Incremental Costs |
- |
- |
- |
- |
- |
Payments For Acquisition Related Deferred Compensation |
-12.99 |
- |
-7.19 |
-7.19 |
-7.19 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
-27.00 |
-13.18 |
-42.27 |
-28.35 |
-14.29 |
Net Cash flow from
Financing Activities |
-61.69 |
-25.56 |
-123.64 |
-76.95 |
-36.21 |
Effect of exchange rate on cash flow |
0.16 |
0.07 |
-0.33 |
-0.36 |
-0.03 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
38.46 |
26.89 |
48.78 |
20.36 |
40.85 |
Total Cash Flow |
-23.22 |
1.39 |
-74.85 |
-56.47 |
5.26 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
5.18 |
0.69 |
14.69 |
13.60 |
9.72 |