Cash flow Statement (Quarterly, GAAP
in millions $) |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
(Jun 30 2023) 6 Months |
Income |
-618.30 |
-1.42 |
18.18 |
8.52 |
26.80 |
Depreciation & amortization |
39.39 |
19.69 |
129.72 |
108.95 |
52.03 |
Amortization of Other Assets |
1.08 |
0.54 |
3.16 |
2.61 |
1.99 |
Increase (Decrease) in Deferred Revenue
|
-10.23 |
-1.16 |
-1.59 |
2.54 |
-3.63 |
Asset Impairment Charges |
481.53 |
- |
3.60 |
3.60 |
5.70 |
Provision for Doubtful Accounts |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
1.66 |
0.48 |
4.14 |
3.58 |
0.45 |
Share-based Compensation |
47.34 |
29.29 |
133.50 |
101.60 |
69.67 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
- |
- |
-85.93 |
-85.93 |
-53.78 |
Loss From Write Offs Of Textbooks |
- |
- |
- |
- |
- |
Depreciation Textbook Library |
- |
- |
- |
- |
- |
Repayments Of Convertible Senior Notes Attributable To Debt Discount |
- |
- |
- |
- |
- |
Equity Method Investment Other Than Temporary Impairment |
- |
- |
- |
- |
- |
Textbook Library Gain Loss Net |
- |
- |
- |
- |
- |
Loss Contingency Accrual Provision |
- |
- |
4.54 |
3.01 |
1.50 |
Impairment Of Operating Lease Right Of Use Assets And Leasehold Improvements |
2.19 |
- |
- |
- |
- |
Operating Lease Cost |
3.14 |
1.57 |
- |
- |
- |
Income taxes |
141.03 |
2.88 |
26.58 |
20.93 |
20.14 |
Gain (Loss) on Sale of Investments |
- |
- |
2.11 |
- |
- |
Increase (Decrease) in Accounts Receivable |
10.56 |
6.71 |
-7.80 |
-6.91 |
3.08 |
Increase (Decrease) in Accounts Payable |
-12.05 |
-6.59 |
13.06 |
4.82 |
-0.67 |
Increase (Decrease) in Accrued Liabilities |
-4.06 |
0.64 |
-7.34 |
-6.15 |
-7.14 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expenses, Other |
-12.17 |
3.58 |
3.48 |
0.56 |
15.08 |
Other Working Capital |
-3.65 |
-2.85 |
-0.51 |
-1.14 |
-2.74 |
Other Noncash Income (Expense) |
0.08 |
-0.03 |
-1.23 |
-0.39 |
-1.08 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.00 |
0.00 |
6.08 |
7.00 |
7.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
67.55 |
53.32 |
246.20 |
168.71 |
135.91 |
Capital Expenditures |
-45.82 |
-28.02 |
-83.05 |
-57.30 |
-33.86 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Proceeds from Maturities, Prepayments and Calls of Available-for-sale Securities |
89.89 |
50.73 |
991.73 |
799.88 |
715.54 |
Payments to Acquire Marketable Securities |
-123.67 |
-79.03 |
-637.94 |
-585.28 |
-552.41 |
Real Estate Investments |
- |
- |
- |
- |
- |
Payment To Purchases Textbooks |
- |
- |
- |
- |
- |
Proceeds From Disposition Of Textbooks |
- |
- |
9.79 |
9.79 |
- |
Payments To Acquire Equity Securities Without Readily Determinable Value |
- |
- |
- |
- |
- |
Increase in Restricted Cash |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments to Acquire Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
- |
- |
- |
- |
- |
Proceeds from Sale of Equity Method Investments |
15.50 |
15.50 |
-11.85 |
-11.85 |
-9.60 |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
0.00 |
0.00 |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-64.10 |
-40.81 |
268.67 |
155.24 |
129.45 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
0.30 |
0.30 |
0.30 |
Long-term debt - repayments |
- |
- |
-505.99 |
-505.99 |
-369.76 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
- |
- |
-334.81 |
-186.37 |
-186.37 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-17.19 |
-12.81 |
-35.13 |
-26.77 |
-20.50 |
Proceeds From Exercise Of Stock Options And Issuance Of Employee Stock Purchase Plan |
- |
- |
- |
- |
- |
Proceeds From Exercise Of Common Stock And Preferred Stock Warrants |
- |
- |
- |
- |
- |
Payments For Repurchase Of Common Stock And Vested Stock Options |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Employee Stock Purchase Plan |
2.19 |
- |
- |
3.08 |
0.15 |
Payments For Convertible Senior Notes Capped Call |
- |
- |
- |
- |
- |
Operating Lease Payments |
4.35 |
2.22 |
7.04 |
4.91 |
2.87 |
Noncash Or Part Noncash Acquisition Fixed Assets Acquired |
5.02 |
6.30 |
5.88 |
4.52 |
3.94 |
Stock Issued Repayment For Convertible Senior Notes |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Employee Stock Purchase Plan And Stock Options |
- |
- |
3.11 |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
-5.64 |
-4.29 |
-852.77 |
-702.81 |
-563.82 |
Effect of exchange rate on cash flow |
-0.31 |
-0.23 |
0.02 |
-0.38 |
0.20 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
21.73 |
25.30 |
163.15 |
111.42 |
102.04 |
Total Cash Flow |
-2.49 |
7.98 |
-337.88 |
-379.23 |
-298.26 |