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 |
149.30 |
36.10 |
297.10 |
234.70 |
114.80 |
Depreciation & amortization |
- |
- |
- |
- |
- |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Impairment of Long-Lived Assets Held-for-use |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property |
- |
- |
0.60 |
- |
- |
Share-based Compensation |
12.00 |
5.70 |
23.80 |
17.60 |
9.80 |
Income (Loss) from Equity Method Investments |
-1.60 |
-0.40 |
-2.20 |
1.90 |
3.20 |
Financial Instruments and Foreign Currency Transaction |
- |
- |
- |
- |
- |
Gain Loss On Disposition Of Property |
- |
- |
- |
- |
- |
Increase Decrease In Deferred Dry Docking Payments |
-17.30 |
-5.20 |
-17.30 |
-8.90 |
-2.40 |
Operating Lease Cost |
- |
- |
- |
- |
- |
Operating Lease Right Of Use Assets Amortization |
- |
- |
- |
- |
- |
Proceeds From Joint Venture |
14.00 |
14.00 |
- |
- |
- |
Depreciation Depletion And Amortization Excluding Lease Amortization |
76.40 |
37.60 |
108.10 |
72.10 |
35.80 |
Increase Decrease In Operating Lease Liabilities |
-69.00 |
-34.60 |
-109.90 |
-76.30 |
-39.40 |
Income taxes |
7.50 |
2.30 |
19.60 |
-9.30 |
-3.00 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts and Notes Receivable |
-28.90 |
-23.70 |
-10.90 |
-37.10 |
-16.80 |
Increase (Decrease) in Accounts Payable |
17.40 |
-34.30 |
10.90 |
34.40 |
3.60 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
114.60 |
2.40 |
33.50 |
65.80 |
68.30 |
Other Working Capital |
-5.20 |
-1.90 |
-2.00 |
-14.90 |
-6.70 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
75.30 |
38.60 |
164.60 |
125.10 |
86.40 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
344.50 |
36.60 |
510.50 |
399.10 |
246.50 |
Capital Expenditures |
-125.10 |
-55.30 |
-260.80 |
-199.90 |
-138.70 |
Sale of Capital Items |
3.20 |
2.30 |
1.20 |
0.10 |
0.10 |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Deposits Into Capital Construction Fund |
- |
- |
- |
- |
- |
Withdrawals From Capital Construction Fund |
- |
- |
- |
- |
- |
Dividends Received From Former Parent |
- |
- |
- |
- |
- |
Payments For Proceeds From Disposal Of Property And Equipment |
- |
- |
- |
- |
- |
Increased In Restricted Cash |
-45.00 |
-6.00 |
-120.80 |
-113.10 |
-105.50 |
Decreased In Restricted Cash |
35.80 |
- |
49.90 |
49.90 |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Proceeds from Sale and Maturity of Other Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
- |
- |
- |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
0.00 |
0.00 |
0.00 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-131.10 |
-59.00 |
-338.20 |
-270.70 |
-201.80 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
-19.90 |
-10.10 |
-76.90 |
-67.20 |
-55.10 |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-120.10 |
-47.30 |
-155.20 |
-108.20 |
-82.50 |
Proceeds from Contributions from Affiliates |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-153.30 |
-153.50 |
-266.30 |
-266.20 |
-266.20 |
Proceeds From Issuances Of Capital Stock Including Excess Tax Benefit |
- |
- |
- |
- |
- |
Payments For Distribution Upon Separation |
- |
- |
- |
- |
- |
Payments Of Dividends To Parent |
- |
- |
- |
- |
- |
Distribution To Former Parent Company For Proceeds From Issuance Of Common Stock |
- |
- |
- |
- |
- |
Repayments Of Acquiree Debt And Redemption Of Warrants |
- |
- |
- |
- |
- |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
136.30 |
136.30 |
253.70 |
253.70 |
253.70 |
Finance Lease Principal Payments |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
-22.10 |
-11.10 |
-45.00 |
-33.80 |
-22.40 |
Net Cash flow from
Financing Activities |
-179.10 |
-85.70 |
-289.70 |
-221.70 |
-172.50 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
222.60 |
-16.40 |
250.90 |
199.30 |
107.90 |
Total Cash Flow |
34.30 |
-108.10 |
-117.40 |
-93.30 |
-127.80 |