Cash flow Statement (Quarterly, GAAP
in millions $) |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
(Sep 24 2023) 9 Months |
(Jun 25 2023) 6 Months |
Income |
-77.68 |
-38.32 |
-90.11 |
-63.87 |
-39.22 |
Depreciation & amortization |
20.44 |
10.19 |
31.13 |
21.22 |
14.18 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
-1.56 |
0.17 |
-9.83 |
-1.44 |
-12.40 |
Increase (Decrease) in Inventories |
0.44 |
0.12 |
-2.38 |
0.09 |
0.67 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
0.16 |
- |
- |
- |
- |
Share-based Compensation |
1.42 |
0.75 |
3.62 |
2.67 |
1.57 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
-0.43 |
-0.43 |
2.40 |
2.72 |
- |
Accretion Of Longterm Debt |
- |
- |
- |
- |
- |
Accretion Of Series And Series A One Mandatorily Redeemable Preferred Shares |
- |
- |
- |
- |
- |
Increase Decrease In Contract With Customer Liability |
0.23 |
-0.54 |
-0.68 |
0.67 |
-0.55 |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability |
- |
- |
- |
- |
- |
Accretion Of Mandatorily Redeemable Preferred Shares |
- |
- |
- |
- |
- |
Accretion Of Purchase Price Liability |
- |
- |
- |
- |
- |
Allowance For Loan And Lease Loss Recovery Of Bad Debts |
- |
- |
- |
- |
- |
Gain On Contingent Consideration Payable Adjustment |
- |
- |
- |
- |
- |
Derivative Gain Loss On Derivative Net |
- |
- |
- |
- |
- |
Losses On Extinguishment Of Debt |
- |
- |
- |
- |
- |
Increase Decrease In Tax Sharing Agreement Liability |
- |
- |
- |
- |
- |
Noncash Gain Loss On Extinguishment Of Debt |
- |
- |
- |
- |
- |
Accretion Of Loan Fees And Interest |
11.74 |
4.38 |
-2.80 |
-0.79 |
-1.49 |
Increase Decrease In Accrued Advertising |
-1.42 |
-1.22 |
- |
- |
- |
Income taxes |
4.11 |
2.78 |
-8.38 |
-0.18 |
1.97 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
0.85 |
1.25 |
12.57 |
13.49 |
7.27 |
Increase (Decrease) in Accounts Payable |
-3.85 |
1.97 |
3.48 |
0.09 |
-2.03 |
Accrued Expense |
5.21 |
-6.41 |
17.82 |
6.31 |
1.84 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense |
- |
- |
- |
- |
- |
Other Working Capital |
-5.40 |
-3.32 |
-3.79 |
-13.20 |
-3.56 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
3.11 |
0.23 |
6.77 |
12.54 |
8.61 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-42.62 |
-28.40 |
-35.61 |
-23.04 |
-21.21 |
Capital Expenditures |
-14.34 |
-4.13 |
-21.50 |
-13.43 |
-7.03 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds From Purchase Deposits On Refranchised Restaurants |
- |
- |
- |
- |
- |
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 for Previous Acquisition |
-4.00 |
-4.00 |
-38.60 |
-1.14 |
- |
Payments to Acquire Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses, Net of Cash Divested |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Proceeds from Sale of Loans Receivable |
0.16 |
0.08 |
0.30 |
0.22 |
0.14 |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-18.18 |
-8.05 |
-59.81 |
-14.35 |
-6.88 |
Short-term debt Net |
-45.15 |
-36.30 |
-54.37 |
-78.37 |
-0.54 |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
93.67 |
80.01 |
183.11 |
194.16 |
38.12 |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
2.03 |
0.92 |
6.16 |
3.82 |
1.65 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Deposit Toward Potential Equity Issue |
- |
- |
- |
- |
- |
Issuance Of Mandatorily Redeemable Preferred Shares And Associated Warrants |
- |
- |
- |
- |
- |
Repayment Of Change In Operating Lease Liabilities |
- |
- |
- |
- |
- |
Proceeds From Preferred Stock Offering And Associated Warrants Net Of Issuance Costs |
- |
- |
- |
- |
- |
Redemption Of Preferred Stock |
- |
- |
- |
- |
- |
Payments Of Ordinary Dividends Temporary Equity |
- |
- |
- |
- |
- |
Payments of Ordinary Dividends, Preferred Stock and Preference Stock |
-3.80 |
-1.88 |
-7.01 |
-5.18 |
-3.38 |
Dividends paid |
-4.76 |
-2.38 |
-9.34 |
-6.98 |
-4.64 |
Net Cash flow from
Financing Activities |
42.00 |
40.38 |
118.55 |
107.46 |
31.21 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-56.95 |
-32.53 |
-57.11 |
-36.46 |
-28.24 |
Total Cash Flow |
-18.79 |
3.93 |
23.14 |
70.07 |
3.11 |