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 |
-282.38 |
47.49 |
18.29 |
231.86 |
181.35 |
Depreciation & amortization |
31.33 |
20.31 |
9.58 |
32.51 |
23.08 |
Amortization of Other Assets |
9.06 |
6.15 |
3.16 |
12.81 |
9.61 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
0.99 |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
7.04 |
-5.29 |
-10.92 |
-23.77 |
-100.42 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
-0.03 |
- |
- |
0.24 |
0.15 |
Share-based Compensation |
9.92 |
6.62 |
3.25 |
11.80 |
8.81 |
Income (Loss) from Equity Method Investments |
4.58 |
2.90 |
1.49 |
0.80 |
- |
Paid-in-Kind Interest |
0.72 |
0.48 |
0.24 |
0.95 |
0.71 |
Goodwill And Intangible Asset Impairment |
- |
- |
- |
- |
- |
Income taxes |
-115.07 |
-3.76 |
-3.57 |
-13.46 |
9.92 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-55.67 |
-60.26 |
-64.69 |
72.59 |
44.40 |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
-23.99 |
-25.29 |
22.20 |
5.78 |
39.28 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-2.65 |
1.00 |
0.77 |
-10.73 |
-11.82 |
Other Working Capital |
452.54 |
3.28 |
2.80 |
-1.76 |
-0.46 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.00 |
0.00 |
0.00 |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
36.39 |
-6.39 |
-17.41 |
319.61 |
204.60 |
Capital Expenditures |
-52.28 |
-36.29 |
-19.19 |
-103.74 |
-89.03 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds From Sale Of Property Plant And Equipment And Business Divestiture |
2.84 |
1.45 |
1.45 |
1.45 |
21.97 |
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 |
- |
- |
- |
- |
- |
Acquisition Net of Cash Acquired |
- |
- |
- |
- |
- |
Payments to Acquire Equity Method Investments |
-10.20 |
-7.10 |
- |
-2.45 |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
0.00 |
- |
- |
0.00 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-59.63 |
-43.39 |
-19.19 |
-106.04 |
-89.03 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
-0.01 |
-0.01 |
-0.01 |
-0.12 |
-0.11 |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-62.27 |
-43.83 |
-22.13 |
-76.05 |
-55.74 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
-0.60 |
-0.60 |
-0.60 |
-0.51 |
-0.51 |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
0.00 |
0.00 |
0.00 |
0.00 |
- |
Proceeds From Issuance Of Preferred Stock And Warrants Net |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Common Stock Net Of Expenses |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Senior Notes |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Common Stock Net Ofexpenses |
- |
- |
- |
- |
- |
Finance Lease Principal Payments |
- |
-0.06 |
-0.06 |
-0.06 |
-0.26 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
-11.31 |
-7.78 |
-4.15 |
-15.86 |
-12.16 |
Net Cash flow from
Financing Activities |
-74.18 |
-52.21 |
-26.89 |
-92.54 |
-68.52 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-15.89 |
-42.68 |
-36.60 |
215.86 |
115.57 |
Total Cash Flow |
-97.43 |
-101.99 |
-63.49 |
121.03 |
47.04 |