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 |
-42.70 |
-35.10 |
3.30 |
1.90 |
0.60 |
Depreciation & amortization |
159.50 |
78.30 |
278.30 |
205.60 |
134.80 |
Amortization of Other Assets |
3.70 |
1.80 |
5.70 |
4.30 |
2.80 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Business |
- |
- |
- |
- |
- |
Share-based Compensation |
40.00 |
30.20 |
64.20 |
48.90 |
30.50 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
- |
- |
- |
- |
- |
Gain Loss On Disposition Of Assets And Right Of Use Asset Write Downs |
0.40 |
- |
10.30 |
4.90 |
- |
Accounts Receivable Credit Loss Expense Reversal Net Of Write Offs |
1.50 |
-0.50 |
24.10 |
16.50 |
1.50 |
Lease Expense Noncash |
6.90 |
3.40 |
8.70 |
5.80 |
2.90 |
Increase Decrease In Contract With Customer Asset |
-10.90 |
-5.60 |
-10.00 |
-10.80 |
-4.00 |
Increase Decrease In Lease Liabilities |
-10.70 |
-5.40 |
-13.40 |
-8.90 |
-4.40 |
Increase Decrease In Contract With Customer Liability |
0.50 |
-2.60 |
-17.80 |
-15.80 |
-10.30 |
Increase Decrease In Operating Lease Liability |
- |
- |
- |
- |
- |
Increase Decrease In Operating Lease Liability |
- |
- |
- |
- |
- |
Income taxes |
-5.30 |
1.60 |
-14.60 |
-1.50 |
-8.40 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
-78.20 |
-49.40 |
-26.60 |
-24.70 |
-36.30 |
Increase (Decrease) in Accounts Payable |
15.60 |
-0.30 |
-10.90 |
-15.00 |
-11.50 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-26.90 |
1.30 |
3.90 |
-22.00 |
-5.70 |
Other Working Capital |
24.20 |
25.40 |
17.90 |
12.90 |
6.90 |
Other Noncash Income (Expense) |
2.40 |
1.80 |
12.30 |
3.60 |
3.00 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
3.50 |
1.80 |
25.30 |
5.40 |
3.70 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
83.50 |
46.70 |
340.10 |
221.30 |
112.10 |
Capital Expenditures |
-54.80 |
-24.40 |
-102.50 |
-81.10 |
-48.70 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
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 |
-662.00 |
-661.90 |
- |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses, Net of Cash Divested |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
-8.00 |
-12.10 |
-0.30 |
5.50 |
1.50 |
Other Net |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-724.80 |
-698.40 |
-102.80 |
-75.60 |
-47.20 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
561.50 |
561.50 |
- |
- |
- |
Long-term debt - repayments |
-18.20 |
- |
-53.90 |
-37.10 |
-24.80 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
0.90 |
0.60 |
1.30 |
1.30 |
0.90 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-120.90 |
-115.80 |
-249.80 |
-185.10 |
-167.70 |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
173.60 |
173.60 |
110.10 |
110.10 |
110.10 |
Capital Expenditures Incurred But Not Yet Paid |
17.90 |
19.80 |
20.30 |
29.40 |
28.00 |
Refund Of Inducement Dividend |
16.40 |
16.40 |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
631.20 |
656.10 |
-173.90 |
-90.50 |
-52.10 |
Effect of exchange rate on cash flow |
-0.50 |
- |
0.10 |
-0.40 |
0.20 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
28.70 |
22.30 |
237.60 |
140.20 |
63.40 |
Total Cash Flow |
-10.60 |
4.40 |
63.50 |
54.80 |
13.00 |