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 |
814.96 |
359.29 |
1,228.74 |
946.65 |
633.43 |
Depreciation & amortization |
166.81 |
83.24 |
319.39 |
233.90 |
155.36 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
- |
- |
- |
- |
- |
Restructuring charge |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
-0.16 |
-0.41 |
1.57 |
0.57 |
0.31 |
Increase (Decrease) in Inventories |
3.76 |
1.33 |
-3.65 |
-4.51 |
-0.31 |
Minority interests |
- |
- |
- |
- |
- |
Gain (Loss) on Sale of Assets and Asset Impairment Charges |
- |
- |
- |
- |
- |
Share-based Compensation |
81.24 |
36.00 |
124.02 |
86.56 |
50.76 |
Income from affiliates |
- |
- |
- |
- |
- |
Tax benefit on stock options |
- |
- |
- |
- |
- |
Losses Gains On Sales Of Assets And Asset Impairment Charges |
- |
- |
- |
- |
- |
Gain Loss On Sale Of Assets Asset Impairments Including Cash And Non Cash Components |
- |
- |
- |
24.17 |
8.15 |
Amortization Of Operating Lease Assets |
- |
- |
- |
- |
- |
Deferred Rent |
- |
- |
- |
- |
- |
Operating Lease Assets |
- |
- |
- |
121.36 |
59.14 |
Gain Loss On Sale Of Assets Asset Impairments Non Cash Components |
9.92 |
4.21 |
30.54 |
-100.79 |
-51.58 |
Increase Decrease In Operating Lease Assets |
135.88 |
64.80 |
185.06 |
- |
- |
Increase Decrease In Contract With Customer Liability |
-22.26 |
-19.36 |
-21.19 |
- |
- |
Increase Decrease In Operating Lease Liability |
-101.35 |
-51.54 |
-156.18 |
- |
- |
Income taxes |
-24.39 |
93.07 |
-14.74 |
232.89 |
154.00 |
Losses/ -gains on investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
13.89 |
-59.14 |
45.83 |
18.76 |
51.62 |
Increase (Decrease) in Accounts Payable |
7.80 |
12.59 |
5.31 |
4.89 |
-10.78 |
Increase (Decrease) in Accrued Liabilities |
17.06 |
25.32 |
3.19 |
1.88 |
-0.07 |
Deferred revenue |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
20.35 |
16.29 |
-39.21 |
-23.49 |
-21.37 |
Other Working Capital |
3.79 |
2.71 |
13.64 |
-1.03 |
8.98 |
Other Noncash Income (Expense) |
4.51 |
0.84 |
-13.08 |
-17.27 |
-9.24 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
0.00 |
- |
0.00 |
-19.89 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
1,131.81 |
569.23 |
1,783.48 |
1,518.02 |
1,037.55 |
Capital Expenditures |
-273.19 |
-132.70 |
-560.73 |
-388.80 |
-257.60 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Proceeds from Sale and Maturity of Marketable Securities |
374.37 |
198.46 |
729.85 |
440.79 |
220.57 |
Payments to Acquire Marketable Securities |
-738.43 |
-366.80 |
-1,115.13 |
-845.98 |
-590.66 |
Proceeds from other investments |
- |
- |
- |
- |
- |
Purchases of other investments |
- |
- |
- |
- |
- |
Noncontrolling interest |
- |
- |
- |
- |
- |
Proceeds from Investments |
- |
- |
- |
- |
- |
Purchases of Investments |
- |
- |
- |
- |
- |
Purchases of non-current assets |
- |
- |
- |
- |
- |
Acquisition net of cash acquired |
- |
- |
- |
- |
- |
Payments to Acquire Equity Method Investments |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Proceeds from sale of assets |
- |
- |
- |
- |
- |
Notes receivable |
- |
- |
- |
- |
- |
Other |
- |
- |
- |
- |
- |
Other Net |
0.00 |
- |
0.00 |
0.00 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-637.25 |
-301.04 |
-946.01 |
-793.99 |
-627.69 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-172.37 |
-27.01 |
-592.35 |
-437.31 |
-221.75 |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Discontinued Operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-659.20 |
-659.23 |
-477.27 |
-477.03 |
-476.33 |
Payments On Deemed Landlord Financing |
- |
- |
- |
- |
- |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
586.16 |
586.16 |
408.97 |
408.97 |
408.97 |
Dividends paid to minority interests |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
-245.41 |
-100.07 |
-660.65 |
-505.37 |
-289.11 |
Effect of exchange rate on cash flow |
-1.12 |
-0.75 |
0.38 |
0.00 |
0.27 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
858.62 |
436.53 |
1,222.75 |
1,129.22 |
779.95 |
Total Cash Flow |
248.03 |
167.37 |
177.20 |
218.66 |
121.01 |