Cash flow Statement (Quarterly, GAAP
in millions $) |
(Jun 30 2023) 6 Months |
(Mar 31 2023) 3 Months |
(Dec 31 2022) 12 Months |
(Sep 30 2022) 9 Months |
(Jun 30 2022) 6 Months |
Income |
41.00 |
15.90 |
230.35 |
164.48 |
162.17 |
Depreciation & amortization |
34.42 |
17.44 |
66.94 |
50.01 |
33.88 |
Amortization of Other Assets |
- |
- |
2.07 |
- |
- |
Increase (Decrease) in Deferred Revenue
|
- |
- |
- |
- |
- |
Impairment of Long-Lived Assets to be Disposed of |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
8.17 |
1.25 |
-14.30 |
-13.15 |
-19.39 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
- |
- |
- |
- |
- |
Share-based Compensation |
2.65 |
0.72 |
4.03 |
3.09 |
- |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
-8.64 |
- |
0.11 |
0.11 |
0.11 |
Expense Associated With Modification Of Secured Term Loan |
- |
- |
- |
- |
- |
Induced Conversion Of Convertible Debt Expense |
- |
- |
- |
- |
- |
Net Gain Loss On Carbon Credits |
- |
- |
- |
- |
- |
Gain On Property Insurance Recoveries Associated With Property Plant And Equipment |
- |
- |
- |
- |
- |
Provision For Realization Of Losses On Firm Sales Commitments |
- |
- |
- |
- |
- |
Increase Decrease In Other Operating Assets Supplies Prepaid Other |
2.19 |
-4.46 |
0.89 |
0.62 |
0.31 |
Increase Decrease In Other Operating Not Classified Elsewhere |
-4.13 |
-5.06 |
- |
- |
- |
Income taxes |
7.74 |
5.61 |
36.85 |
31.21 |
30.60 |
Gain (Loss) on Sale of Commodity Contracts |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
24.94 |
15.42 |
10.20 |
-22.11 |
-8.63 |
Increase (Decrease) in Accounts Payable |
-14.79 |
-4.86 |
18.82 |
32.00 |
20.97 |
Increase (Decrease) in Interest Payable, Net |
-4.05 |
10.91 |
- |
7.71 |
-1.01 |
Increase (Decrease) in Customer Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Insurance |
10.35 |
5.16 |
- |
12.49 |
8.07 |
Other Working Capital |
- |
- |
- |
-5.08 |
-7.90 |
Other Noncash Income (Expense) |
2.83 |
1.22 |
-4.64 |
-2.48 |
1.32 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.29 |
- |
-4.78 |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
102.95 |
59.25 |
345.65 |
259.18 |
220.81 |
Capital Expenditures |
-32.26 |
-18.44 |
- |
-32.53 |
-16.43 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
62.46 |
-44.95 |
- |
-363.36 |
-325.57 |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds From Sales Of Carbon Credits |
- |
- |
- |
- |
- |
Payments On Contractual Obligations Of Carbon Credits |
- |
- |
- |
- |
- |
Acquisition Of Working Interests In Natural Gas Properties |
- |
- |
- |
- |
- |
Net Proceeds From Sale Of Business And Other Property And Equipment |
- |
- |
- |
- |
- |
Proceeds From Vendor Settlements Associated With Property Plant And Equipment |
- |
- |
- |
- |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Proceeds from Insurance Settlement, Investing Activities |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Acquisition Net of Cash Acquired |
- |
- |
- |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Proceeds from Sales of Business, Affiliate and Productive Assets |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
0.01 |
0.01 |
- |
2.95 |
0.06 |
Other Net |
0.00 |
- |
- |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
30.21 |
-63.38 |
- |
-392.95 |
-341.93 |
Short-term debt Net |
-11.02 |
-5.97 |
- |
188.71 |
192.97 |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
-121.12 |
-2.18 |
- |
-10.95 |
-8.91 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
- |
- |
- |
- |
- |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-19.72 |
-2.54 |
- |
-102.05 |
-15.40 |
Proceeds From Modification Of Secured Term Loan |
- |
- |
- |
- |
- |
Payments Associated With Induced Conversion Of Convertible Debt |
- |
- |
- |
- |
- |
Payments Of Preferred Stocks And Warrants Issuance Costs |
- |
- |
- |
- |
- |
Payments Of Debt Related Costs |
- |
- |
-4.46 |
-4.45 |
-4.10 |
Payments Of Preferred Stock Modification Costs |
- |
- |
- |
- |
- |
Payments Of Debt Related Costs Including Extinguishment And Modification Costs |
- |
- |
- |
- |
- |
Payments Of Costs To Exchange Redeemable Preferred Stocks For Common Stock |
- |
- |
- |
- |
- |
Payments Of Dividends On Non Redeemable Preferred Stocks |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
-151.85 |
-10.69 |
- |
71.26 |
164.21 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
70.69 |
40.81 |
345.65 |
226.65 |
204.38 |
Total Cash Flow |
-18.70 |
-14.82 |
- |
-62.51 |
43.09 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
- |
- |
- |
- |
- |