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 |
520.56 |
318.91 |
104.26 |
634.14 |
536.40 |
Depreciation & amortization |
30.33 |
19.89 |
9.88 |
35.09 |
25.41 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Restructuring & Impairment Charges |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
0.61 |
1.57 |
0.86 |
7.16 |
- |
Increase (Decrease) in Inventories |
-248.20 |
-225.98 |
-307.22 |
64.62 |
-143.75 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
0.58 |
- |
- |
-0.14 |
- |
Share-based Compensation |
25.06 |
16.52 |
8.13 |
30.00 |
20.79 |
Income (Loss) from Equity Method Investments |
-23.91 |
-13.53 |
-5.46 |
-26.18 |
-20.38 |
Financial Instruments and Foreign Currency Transaction |
- |
- |
- |
- |
- |
Non Cash Contribution To401 K Plan |
8.74 |
8.74 |
8.74 |
8.86 |
- |
Income taxes |
5.98 |
3.57 |
- |
-7.18 |
5.89 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-145.07 |
-203.96 |
-33.50 |
-36.04 |
-184.11 |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
218.88 |
233.52 |
315.09 |
-162.04 |
17.61 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Income Taxes |
- |
- |
- |
- |
- |
Other Working Capital |
0.65 |
1.91 |
1.69 |
13.66 |
-6.22 |
Other Noncash Income (Expense) |
- |
0.29 |
1.25 |
- |
2.84 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
394.21 |
161.44 |
103.71 |
561.95 |
263.34 |
Capital Expenditures |
-22.06 |
-12.26 |
-5.85 |
-35.48 |
-25.50 |
Sale of Capital Items |
0.18 |
0.12 |
0.06 |
1.31 |
1.28 |
Payments to Acquire Short-term Investments |
-255.67 |
-200.00 |
-200.00 |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Payment To Acquire Private Equities |
- |
- |
- |
- |
- |
Proceeds From Sale Of Equity Securities Fv Ni |
- |
- |
- |
- |
- |
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 |
-5.17 |
-5.17 |
-5.18 |
-3.82 |
-3.83 |
Payments to Acquire Equity Method Investments |
- |
- |
- |
-2.85 |
- |
Payments for (Proceeds from) Businesses and Interest in Affiliates |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
- |
- |
-0.50 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-282.72 |
-217.32 |
-210.97 |
-41.34 |
-28.05 |
Short-term debt Net |
-15.40 |
-15.40 |
-15.40 |
- |
105.60 |
Other borrowing transactions |
- |
- |
- |
-0.84 |
-0.84 |
Long-term debt - borrowings |
- |
- |
- |
-56.40 |
- |
Long-term debt - repayments |
- |
- |
- |
- |
-56.40 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
312.12 |
298.89 |
292.41 |
44.31 |
20.37 |
Payments of Distributions to Affiliates |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
0.57 |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-2.85 |
-1.21 |
-0.44 |
-2.83 |
-2.64 |
Cash Distributions To Noncontrolling Interest |
- |
- |
- |
- |
- |
Payment Of Fees Related To Revolving Credit Agreement |
- |
- |
- |
- |
- |
Stock Issued |
- |
- |
- |
- |
- |
Business Acquisition Cost Of Acquired Entity Other Noncash Consideration |
- |
- |
- |
- |
- |
Payments To Acquire Additional Interest In Subsidiaries Financing Activity |
- |
- |
- |
- |
- |
Payment To Acquire Remaining Interest In Subsidiary |
- |
- |
- |
- |
- |
Proceeds From Non Controlling Interest For Investment In Consolidated Entity |
- |
- |
- |
- |
- |
Proceeds From Sale Of Common Stock |
- |
- |
- |
- |
- |
Payments To Acquire Additional Interests In Subsidiaries |
- |
- |
- |
- |
- |
Repayments Of Finance Lease Liabilities |
- |
- |
- |
- |
- |
Net Repayments Of Finance Lease Liabilities |
-4.45 |
-2.90 |
-1.40 |
-2.79 |
-1.80 |
Net Repayments Proceeds Under Revolving Credit Agreement |
- |
- |
- |
- |
- |
Net Proceeds From The Sale Of Common Stock |
- |
- |
- |
15.18 |
15.18 |
Payments of Ordinary Dividends, Noncontrolling Interest |
- |
- |
- |
-73.59 |
- |
Dividends paid |
-314.49 |
-205.57 |
-96.77 |
-382.65 |
-286.12 |
Net Cash flow from
Financing Activities |
-25.06 |
73.81 |
178.40 |
-460.08 |
-207.64 |
Effect of exchange rate on cash flow |
-2.18 |
-3.19 |
-2.39 |
2.07 |
-0.13 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
372.33 |
149.30 |
97.92 |
527.78 |
239.12 |
Total Cash Flow |
84.24 |
14.74 |
68.75 |
62.61 |
27.52 |