Cash flow Statement (Quarterly, GAAP
in millions $) |
(Sep 30 2024) 9 Months |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
Income |
87.55 |
63.46 |
20.87 |
43.78 |
32.83 |
Depreciation & amortization |
68.30 |
44.65 |
22.49 |
90.93 |
68.13 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
- |
- |
- |
- |
- |
Restructuring & Impairment Charges |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
-0.67 |
-0.05 |
0.35 |
0.84 |
0.30 |
Increase (Decrease) in Inventories |
-37.19 |
-40.73 |
-44.10 |
-1.71 |
-6.44 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property |
- |
- |
- |
0.01 |
- |
Share-based Compensation |
18.35 |
7.96 |
3.81 |
14.80 |
10.67 |
Income (Loss) from Equity Method Investments |
-4.25 |
-6.50 |
-2.67 |
-2.91 |
1.29 |
Gains (Losses) on Extinguishment of Debt |
- |
- |
- |
- |
- |
Production Related Impairments Or Charges |
0.87 |
0.26 |
0.26 |
2.39 |
1.67 |
Amortization Of Deferred Charges |
7.72 |
4.93 |
2.31 |
4.13 |
2.72 |
Gain Loss On Sale Of Leased Equipment Deposits |
- |
- |
- |
- |
- |
Nonmonetary Transaction Gain Loss Recognized On Transfer |
- |
- |
- |
- |
- |
Gain On Business Interruption Insurance Recovery |
-0.07 |
-0.07 |
- |
-0.76 |
-0.76 |
Increase Decrease In Maintenance Reserves |
16.21 |
13.16 |
7.03 |
26.33 |
15.22 |
Gain Loss Related To Litigation Settlement |
- |
- |
- |
- |
- |
Proceeds From Lease Payments |
28.91 |
27.45 |
0.62 |
0.92 |
0.61 |
Increase Decrease In Contract With Customer Liability |
-4.01 |
-3.70 |
-1.85 |
16.70 |
12.81 |
Income taxes |
- |
- |
- |
- |
- |
Gain (Loss) on Sale of Leased Assets, Net, Operating Leases |
-33.15 |
-23.63 |
-9.20 |
-10.58 |
-5.10 |
Increase (Decrease) in Accounts Receivable |
22.22 |
4.49 |
-3.71 |
-17.38 |
-4.66 |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
11.53 |
8.83 |
52.18 |
17.15 |
8.33 |
Accrued Expense |
- |
- |
- |
- |
- |
Increase (Decrease) in Security Deposits |
- |
- |
- |
- |
2.97 |
Prepaid Expense and Other Assets |
36.29 |
28.24 |
11.31 |
22.95 |
12.92 |
Other Working Capital |
-3.67 |
0.65 |
0.13 |
3.25 |
-1.97 |
Other Noncash Income |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
1.50 |
0.26 |
- |
-0.25 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
216.44 |
129.65 |
59.83 |
229.74 |
168.98 |
Capital Expenditures |
-491.19 |
-323.28 |
-63.20 |
-168.78 |
-146.72 |
Sale of Capital Items |
117.85 |
69.97 |
4.71 |
85.06 |
25.01 |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds From Sale Of Equipment Deposits Net Of Expenses |
- |
- |
- |
- |
- |
Restricted Cash For Investing Activities |
- |
- |
- |
- |
- |
Maintenance Rights Payments Received |
- |
- |
- |
- |
- |
Purchase Of Maintenance Rights |
- |
- |
- |
- |
- |
Proceeds From Insurance Settlement On Property Equipment And Furnishings |
1.24 |
1.24 |
- |
- |
- |
Increase (Decrease) in Restricted Cash |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Proceeds from Insurance Settlement, Investing Activities |
- |
- |
- |
2.19 |
2.19 |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Acquisition Net of Cash Acquired |
- |
- |
- |
- |
- |
Payments to Acquire Interest in Joint Venture |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
-82.86 |
-22.93 |
-5.28 |
-11.25 |
-12.63 |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
0.00 |
- |
- |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-454.96 |
-275.01 |
-63.76 |
-92.78 |
-132.15 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
-5.82 |
-5.76 |
-0.24 |
-9.43 |
-0.38 |
Long-term debt - borrowings |
518.89 |
357.23 |
69.98 |
625.73 |
159.84 |
Long-term debt - repayments |
-331.22 |
-211.33 |
-138.85 |
-665.48 |
-221.89 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
0.26 |
0.18 |
0.18 |
0.27 |
0.28 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
13.05 |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-7.24 |
-6.12 |
- |
-5.79 |
-5.62 |
Proceeds From Security Deposit |
- |
- |
- |
- |
- |
Payments of Ordinary Dividends, Preferred Stock and Preference Stock |
-3.39 |
-1.82 |
-0.92 |
-3.24 |
-2.44 |
Dividends paid |
-8.93 |
-7.14 |
- |
- |
- |
Net Cash flow from
Financing Activities |
175.61 |
125.24 |
-69.85 |
-57.94 |
-70.22 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-156.90 |
-123.66 |
1.34 |
146.02 |
47.28 |
Total Cash Flow |
-62.91 |
-20.12 |
-73.79 |
79.01 |
-33.38 |