Cash flow Statement (Quarterly, GAAP
in millions $) |
(Aug 25 2024) 9 Months |
(May 26 2024) 6 Months |
(Feb 25 2024) 3 Months |
(Nov 26 2023) 12 Months |
(May 28 2023) 6 Months |
Income |
28.00 |
7.30 |
-10.60 |
249.60 |
49.70 |
Depreciation & amortization |
138.80 |
88.70 |
44.60 |
165.30 |
- |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Goodwill, Impairment Loss |
- |
- |
5.50 |
- |
60.40 |
Provision for Doubtful Accounts |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
48.20 |
35.50 |
18.70 |
74.40 |
- |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
- |
- |
- |
- |
- |
Realized Loss On Settlement Of Forward Foreign Exchange Contracts Not Designated For Hedge Accounting |
- |
- |
- |
- |
- |
Noncash Restructuring Charges |
- |
- |
- |
- |
- |
Gain Loss On Extinguishment Of Debt Including Adjustments |
- |
- |
- |
- |
- |
Goodwill And Intangible Asset Impairment |
116.90 |
- |
- |
- |
- |
Asset Impairment Charges Net Of Goodwill |
12.10 |
0.20 |
- |
- |
- |
Income taxes |
-56.00 |
-34.60 |
-29.30 |
-101.90 |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
- |
- |
- |
- |
- |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
313.10 |
451.70 |
257.10 |
-108.50 |
- |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
- |
- |
- |
-110.10 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
601.10 |
548.80 |
286.00 |
435.50 |
- |
Capital Expenditures |
-161.80 |
-111.80 |
-71.60 |
-315.50 |
- |
Sale of Capital Items |
- |
- |
- |
- |
- |
Proceeds from Sale, Maturity and Collection of Short-term Investments |
- |
- |
- |
70.80 |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Derivative Instrument, Investing Activities |
5.30 |
5.90 |
0.80 |
16.10 |
- |
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 |
-34.40 |
-34.40 |
- |
-12.10 |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
-1.30 |
-1.10 |
-0.90 |
- |
- |
Other Net |
0.00 |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-192.20 |
-141.40 |
-71.70 |
-240.70 |
- |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
200.00 |
- |
Long-term debt - repayments |
- |
- |
- |
-200.00 |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-59.70 |
-41.90 |
-25.00 |
-8.10 |
- |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-482.50 |
-463.30 |
-446.70 |
-504.80 |
39.90 |
Repayment Of Long Term Debt And Capital Lease Obligations Excluding Long Term Lines Of Credit |
- |
- |
- |
- |
- |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
398.80 |
398.80 |
398.80 |
- |
430.00 |
Restricted Cash |
- |
- |
- |
-0.30 |
-0.40 |
Investment Banking Advisory Brokerage And Underwriting Fees And Commissions |
- |
- |
- |
- |
- |
Proceeds from Repaymentsof of Other Shortterm Debt |
- |
- |
- |
- |
- |
Proceeds From Short Term Credit Facilities |
- |
- |
- |
- |
- |
Payments For Underwriter Commission and Other Offering Costs |
- |
- |
- |
- |
- |
Proceeds From Long Term Debt Issuance |
- |
- |
- |
- |
- |
Capital Expenditures Incurred But Not Yet Paid |
61.40 |
39.10 |
26.30 |
- |
39.30 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
-147.10 |
-95.60 |
-47.90 |
-190.50 |
-39.60 |
Net Cash flow from
Financing Activities |
-229.10 |
-162.90 |
-94.50 |
-214.10 |
- |
Effect of exchange rate on cash flow |
-1.50 |
-1.90 |
-1.90 |
-11.60 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
439.30 |
437.00 |
214.40 |
120.00 |
- |
Total Cash Flow |
178.30 |
242.60 |
117.90 |
-30.90 |
- |