Quarterly
Annual
| Unit: USD | 2025-10-02 | 2025-07-03 | 2025-04-03 | 2024-12-31 | 2024-09-26 | 2024-06-27 | 2024-03-28 | 2023-12-31 | 2023-09-28 | 2023-06-29 | 2023-03-30 | 2022-12-31 | 2022-09-29 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-07-01 | 2021-04-01 | 2020-12-31 | 2020-10-01 | 2020-07-02 | 2020-04-02 | 2019-12-31 | 2019-09-26 | 2019-06-27 | 2019-03-28 | 2018-12-31 | 2018-09-27 | 2018-06-28 | 2018-03-29 | 2017-12-31 | 2017-09-28 | 2017-06-29 | 2017-03-30 | 2016-12-31 | 2014-04-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||
net income | -724,000,000 | -630,800,000 | -612,700,000 | -630,700,000 | -476,600,000 | -415,100,000 | -616,600,000 | 75,500,000 | -203,900,000 | -206,400,000 | -281,300,000 | -243,600,000 | -127,600,000 | -122,200,000 | -52,800,000 | -120,300,000 | -113,600,000 | -135,300,000 | -171,600,000 | -295,900,000 | -155,500,000 | -255,900,000 | -163,000,000 | 67,700,000 | 131,300,000 | 168,000,000 | 163,100,000 | 177,600,000 | 168,800,000 | 145,200,000 | 125,400,000 | 122,800,000 | 147,200,000 | -56,800,000 | 141,700,000 | 108,200,000 | 153,600,000 |
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 57,300,000 | 62,400,000 | 68,800,000 | 72,500,000 | 77,300,000 | 77,700,000 | 77,900,000 | 78,700,000 | 79,200,000 | 77,800,000 | 79,900,000 | 83,900,000 | 84,200,000 | 83,800,000 | 85,200,000 | 85,700,000 | 81,600,000 | 80,000,000 | 80,300,000 | 75,100,000 | 67,100,000 | ||||||||||||||||
amortization of deferred financing fees | 5,200,000 | 4,400,000 | 5,000,000 | 6,500,000 | 5,500,000 | 1,700,000 | 1,700,000 | 7,400,000 | 1,700,000 | 1,800,000 | 1,700,000 | 6,300,000 | 1,900,000 | 1,900,000 | 1,800,000 | 8,700,000 | 2,100,000 | 2,000,000 | 2,300,000 | 7,800,000 | 7,100,000 | 3,600,000 | 1,900,000 | 900,000 | 900,000 | 900,000 | 800,000 | 600,000 | 6,100,000 | 10,400,000 | 800,000 | 900,000 | 800,000 | 900,000 | 800,000 | 800,000 | 15,700,000 |
accretion of customer supply agreement | 400,000 | 500,000 | 700,000 | 700,000 | 400,000 | 600,000 | 800,000 | 800,000 | 600,000 | 600,000 | 600,000 | 600,000 | 300,000 | 600,000 | 700,000 | 1,900,000 | 500,000 | 500,000 | 600,000 | 400,000 | 400,000 | 100,000 | 1,100,000 | 1,000,000 | 1,000,000 | 1,200,000 | 1,100,000 | 1,100,000 | 800,000 | 1,000,000 | 1,200,000 | 1,100,000 | -3,600,000 | 2,200,000 | 2,900,000 | 1,400,000 | 100,000 |
employee stock compensation expense | 5,300,000 | 7,500,000 | 8,300,000 | 7,300,000 | 10,100,000 | 9,900,000 | 10,800,000 | -100,000 | 9,500,000 | 10,800,000 | 9,000,000 | 7,900,000 | 10,400,000 | 10,100,000 | 8,200,000 | 6,200,000 | 6,200,000 | 6,800,000 | 6,600,000 | 7,100,000 | 6,300,000 | 1,000,000 | 9,800,000 | 13,500,000 | 7,500,000 | 7,400,000 | 7,700,000 | 7,500,000 | 6,300,000 | 6,500,000 | 7,100,000 | 6,200,000 | 4,900,000 | 3,000,000 | 8,000,000 | 6,800,000 | 3,700,000 |
gain from derivative instruments | 0 | 0 | -900,000 | -3,800,000 | -1,300,000 | 3,400,000 | 6,600,000 | 6,500,000 | 4,700,000 | -700,000 | -100,000 | 9,600,000 | |||||||||||||||||||||||||
income from foreign currency transactions | 500,000 | 1,500,000 | 1,800,000 | ||||||||||||||||||||||||||||||||||
loss on disposition of assets | 7,000,000 | 1,000,000 | 100,000 | 700,000 | 500,000 | 100,000 | 700,000 | 6,000,000 | 600,000 | 200,000 | 100,000 | 300,000 | -800,000 | 1,800,000 | 900,000 | 1,100,000 | 300,000 | 1,500,000 | 1,300,000 | ||||||||||||||||||
deferred taxes | -5,800,000 | 29,100,000 | 1,900,000 | -3,200,000 | -3,300,000 | 1,200,000 | 9,000,000 | 21,900,000 | 7,700,000 | 4,900,000 | -16,400,000 | -7,200,000 | 29,300,000 | 13,600,000 | -27,200,000 | -18,000,000 | 1,000,000 | 13,400,000 | -900,000 | 128,300,000 | 17,000,000 | 10,200,000 | -61,500,000 | 56,700,000 | 4,900,000 | 16,400,000 | 8,100,000 | -200,000 | -20,900,000 | -15,700,000 | -1,200,000 | 23,400,000 | 26,000,000 | -21,500,000 | 24,500,000 | -33,800,000 | |
pension and other post-retirement plans income | -1,300,000 | -600,000 | -1,100,000 | -2,600,000 | -3,300,000 | -2,800,000 | -2,800,000 | ||||||||||||||||||||||||||||||
grant liability amortization | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -200,000 | -300,000 | -300,000 | -300,000 | -400,000 | -400,000 | -300,000 | -400,000 | -300,000 | -400,000 | -400,000 | -400,000 | -300,000 | -400,000 | -400,000 | -2,400,000 | -2,400,000 | -2,400,000 | -5,700,000 | -5,700,000 | -5,700,000 | -5,700,000 | -5,100,000 | -5,100,000 | -5,100,000 | -5,100,000 | -4,700,000 | -4,100,000 | -3,300,000 | |
equity in net income (income) of affiliates | -100,000 | ||||||||||||||||||||||||||||||||||||
forward loss provision | 399,600,000 | 9,400,000 | 143,100,000 | 268,100,000 | 85,500,000 | 61,300,000 | 378,100,000 | -144,200,000 | -18,200,000 | -39,400,000 | 6,900,000 | 25,600,000 | -61,900,000 | -19,700,000 | -33,700,000 | -9,300,000 | 27,000,000 | -24,600,000 | -3,500,000 | -9,800,000 | 77,300,000 | 158,000,000 | -9,000,000 | 48,200,000 | 17,800,000 | -14,000,000 | -11,300,000 | -36,900,000 | -31,500,000 | -65,600,000 | -36,900,000 | ||||||
asset impairment charges | 1,500,000 | 23,100,000 | 5,400,000 | 1,800,000 | |||||||||||||||||||||||||||||||||
gain on settlement of financial instrument | -100,000 | -100,000 | -300,000 | -300,000 | -400,000 | -300,000 | -500,000 | -400,000 | -500,000 | -400,000 | -500,000 | -500,000 | -400,000 | ||||||||||||||||||||||||
loss on dispositions of businesses | -22,900,000 | ||||||||||||||||||||||||||||||||||||
gain on settlement of new market tax credit incentive program | 0 | 0 | |||||||||||||||||||||||||||||||||||
changes in assets and liabilities | |||||||||||||||||||||||||||||||||||||
accounts receivable | 24,300,000 | 38,800,000 | -136,800,000 | 166,200,000 | 1,200,000 | 23,200,000 | 7,400,000 | 30,400,000 | -109,900,000 | 99,500,000 | -116,600,000 | 49,600,000 | 35,700,000 | -1,400,000 | -123,300,000 | 56,200,000 | 6,500,000 | 27,100,000 | -38,300,000 | -1,000,000 | -75,100,000 | 208,300,000 | 36,100,000 | 180,600,000 | -117,700,000 | 18,700,000 | -68,800,000 | 74,400,000 | -5,300,000 | -20,400,000 | -96,600,000 | 129,300,000 | -21,300,000 | 1,600,000 | -158,100,000 | 81,700,000 | |
inventory | -5,000,000 | 94,100,000 | -113,900,000 | 93,400,000 | -113,900,000 | -97,100,000 | -34,800,000 | -68,100,000 | -65,600,000 | -85,600,000 | -75,800,000 | -70,300,000 | -61,800,000 | 28,200,000 | -14,300,000 | -52,500,000 | -28,400,000 | 88,700,000 | 23,100,000 | 26,600,000 | 49,300,000 | -56,000,000 | -59,400,000 | -92,100,000 | -42,300,000 | 15,500,000 | 23,500,000 | -88,000,000 | -31,700,000 | 13,100,000 | 45,300,000 | -114,300,000 | -5,000,000 | 392,800,000 | 46,100,000 | -49,500,000 | |
contract assets | -13,000,000 | 121,900,000 | 125,600,000 | 277,000,000 | -58,500,000 | -189,000,000 | -309,800,000 | 96,500,000 | -21,800,000 | -70,700,000 | -22,000,000 | 48,600,000 | -68,000,000 | -33,200,000 | -11,300,000 | -32,100,000 | -53,200,000 | 8,800,000 | 5,600,000 | -32,200,000 | -9,300,000 | 65,200,000 | 144,500,000 | 62,300,000 | 33,900,000 | -43,800,000 | -57,600,000 | -13,900,000 | 33,500,000 | -70,000,000 | |||||||
accounts payable and accrued liabilities | 67,100,000 | -32,100,000 | 116,700,000 | -115,300,000 | 57,800,000 | -92,100,000 | 99,700,000 | -8,400,000 | 133,400,000 | -64,100,000 | 152,900,000 | 10,100,000 | 105,100,000 | 25,400,000 | 80,100,000 | 60,800,000 | 110,700,000 | -4,900,000 | -6,400,000 | -62,100,000 | 21,200,000 | -273,200,000 | -278,600,000 | -114,700,000 | -7,900,000 | 27,300,000 | 129,900,000 | -35,400,000 | 32,300,000 | 69,800,000 | 177,800,000 | -52,500,000 | 33,100,000 | 66,500,000 | 113,200,000 | -15,700,000 | 50,600,000 |
profit sharing/deferred compensation | 18,500,000 | 18,100,000 | -34,100,000 | 8,100,000 | 11,500,000 | 19,400,000 | 6,700,000 | -2,500,000 | 4,400,000 | -8,500,000 | -18,400,000 | 25,100,000 | -3,900,000 | 0 | -43,700,000 | 23,900,000 | 11,500,000 | 13,400,000 | -42,600,000 | 18,000,000 | 13,900,000 | 6,600,000 | -66,700,000 | 28,200,000 | 18,200,000 | 17,600,000 | -48,000,000 | 26,500,000 | 13,500,000 | 12,200,000 | -93,100,000 | 43,500,000 | 24,300,000 | 20,300,000 | -80,500,000 | 37,700,000 | |
advance payments | 3,400,000 | 2,600,000 | -2,000,000 | -5,400,000 | -15,400,000 | 8,400,000 | 12,200,000 | 26,700,000 | 46,300,000 | 44,400,000 | -3,300,000 | -33,900,000 | -33,600,000 | -34,300,000 | -31,400,000 | 3,900,000 | 100,000 | -500,000 | -800,000 | -1,100,000 | -100,000 | 0 | -19,800,000 | 0 | 123,000,000 | 0 | -2,200,000 | -25,100,000 | -23,300,000 | -24,600,000 | -25,300,000 | -54,900,000 | -48,100,000 | -54,100,000 | -52,500,000 | -42,600,000 | |
income taxes receivable/payable | 1,300,000 | -400,000 | 2,800,000 | -7,100,000 | 4,100,000 | -1,300,000 | 2,700,000 | -4,500,000 | -6,100,000 | -4,600,000 | 11,800,000 | -8,300,000 | 5,700,000 | -2,600,000 | 14,700,000 | 75,200,000 | 218,900,000 | 4,700,000 | 3,600,000 | 6,300,000 | -40,800,000 | -179,000,000 | -32,800,000 | -64,500,000 | 14,500,000 | -39,000,000 | 29,400,000 | -100,000 | 14,600,000 | -68,800,000 | 25,900,000 | 61,700,000 | 24,600,000 | -100,000,000 | 39,400,000 | -4,600,000 | 72,500,000 |
contract liabilities | -19,400,000 | -52,300,000 | -45,600,000 | 11,900,000 | 95,700,000 | 40,700,000 | -48,000,000 | 900,000 | 3,400,000 | 6,500,000 | -13,800,000 | -5,300,000 | 1,400,000 | -500,000 | -26,000,000 | -2,600,000 | 2,300,000 | -80,400,000 | -1,700,000 | -5,400,000 | -38,600,000 | -44,600,000 | 39,100,000 | 3,700,000 | -11,200,000 | -10,400,000 | 4,900,000 | 30,500,000 | 80,400,000 | 77,100,000 | |||||||
pension plans employer contributions | -300,000 | -1,200,000 | -800,000 | 600,000 | -800,000 | -700,000 | -700,000 | 8,600,000 | -400,000 | -600,000 | 179,000,000 | 400,000 | -3,900,000 | ||||||||||||||||||||||||
deferred revenue and other deferred credits | -6,300,000 | -14,400,000 | -8,900,000 | -2,900,000 | 10,500,000 | -10,700,000 | -500,000 | -13,800,000 | 45,700,000 | 24,700,000 | -3,000,000 | -5,600,000 | -3,400,000 | -35,400,000 | 7,200,000 | -1,000,000 | -3,300,000 | 6,300,000 | 0 | -2,800,000 | -2,600,000 | 11,600,000 | 18,000,000 | 2,600,000 | -8,400,000 | 48,700,000 | -265,200,000 | -6,300,000 | -13,600,000 | 4,800,000 | |||||||
warranty liabilities | 1,500,000 | -600,000 | 114,400,000 | ||||||||||||||||||||||||||||||||||
other | 27,100,000 | 21,900,000 | -100,000 | 29,500,000 | 6,400,000 | 3,800,000 | -2,300,000 | -15,400,000 | 800,000 | 27,300,000 | -8,400,000 | -8,000,000 | 5,700,000 | 10,000,000 | -22,000,000 | 8,900,000 | 22,600,000 | -12,800,000 | -16,800,000 | -18,300,000 | 12,800,000 | 27,000,000 | 2,200,000 | -28,200,000 | 8,100,000 | 2,300,000 | -7,800,000 | -13,400,000 | -3,400,000 | -12,500,000 | -12,400,000 | -254,900,000 | 22,900,000 | 193,200,000 | -7,600,000 | -1,400,000 | 8,400,000 |
net cash from operating activities | -187,200,000 | -143,700,000 | -419,500,000 | 136,600,000 | -276,400,000 | -565,500,000 | -415,600,000 | 113,700,000 | -110,500,000 | -182,800,000 | -46,200,000 | -27,200,000 | -35,700,000 | -61,500,000 | -270,200,000 | -76,500,000 | 211,000,000 | -27,500,000 | -170,200,000 | -53,100,000 | -228,400,000 | -331,300,000 | 204,100,000 | 246,900,000 | 229,500,000 | 242,200,000 | 202,500,000 | 170,200,000 | 230,600,000 | 166,600,000 | -50,900,000 | 290,600,000 | 222,300,000 | 111,700,000 | 142,500,000 | 45,000,000 | |
capex | -42,500,000 | -46,400,000 | -54,700,000 | 0 | -46,500,000 | -31,600,000 | -28,700,000 | 0 | -25,200,000 | 0 | -22,900,000 | -38,900,000 | -37,500,000 | -17,500,000 | -27,700,000 | -60,600,000 | -36,700,000 | -25,700,000 | -27,600,000 | -19,200,000 | -20,200,000 | -31,000,000 | -113,400,000 | -40,900,000 | -37,100,000 | -40,800,000 | -100,300,000 | -61,500,000 | -61,200,000 | -48,200,000 | -134,400,000 | -50,600,000 | -47,500,000 | -40,600,000 | -97,200,000 | 0 | |
free cash flows | -229,700,000 | -190,100,000 | -474,200,000 | 136,600,000 | -322,900,000 | -597,100,000 | -444,300,000 | 113,700,000 | -135,700,000 | -182,800,000 | -69,100,000 | -66,100,000 | -73,200,000 | -79,000,000 | -297,900,000 | -137,100,000 | 174,300,000 | -53,200,000 | -197,800,000 | -72,300,000 | -248,600,000 | -362,300,000 | 90,700,000 | 206,000,000 | 192,400,000 | 201,400,000 | 102,200,000 | 108,700,000 | 169,400,000 | 118,400,000 | -185,300,000 | 240,000,000 | 174,800,000 | 71,100,000 | 45,300,000 | 45,000,000 | |
investing activities | |||||||||||||||||||||||||||||||||||||
purchase of property, plant, and equipment | -42,500,000 | -46,400,000 | -54,700,000 | -46,500,000 | -31,600,000 | -28,700,000 | -25,200,000 | ||||||||||||||||||||||||||||||
proceeds from dispositions of businesses | 0 | 4,500,000 | 162,600,000 | ||||||||||||||||||||||||||||||||||
net cash from investing activities | -31,300,000 | -41,500,000 | 107,900,000 | -45,700,000 | -46,400,000 | -31,600,000 | -28,700,000 | -71,300,000 | -25,200,000 | -28,400,000 | -22,900,000 | -66,700,000 | -41,400,000 | -19,700,000 | -27,700,000 | -57,400,000 | -34,200,000 | -45,800,000 | -26,400,000 | -318,600,000 | -17,000,000 | -19,100,000 | -147,300,000 | -121,200,000 | -40,900,000 | -37,100,000 | -40,700,000 | -99,700,000 | -59,000,000 | -61,100,000 | -48,000,000 | -134,400,000 | -50,500,000 | -47,300,000 | -40,600,000 | -97,200,000 | |
financing activities | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 1,300,000 | 230,000,000 | -800,000,000 | 0 | 0 | 0 | 0 | 250,000,000 | |||||||||||||||||||||||||||||
receipts from customer financing | 185,000,000 | 356,100,000 | 39,200,000 | 254,600,000 | |||||||||||||||||||||||||||||||||
payments on customer financing | 0 | ||||||||||||||||||||||||||||||||||||
payments on bonds | 0 | 0 | -20,800,000 | 0 | -97,400,000 | 0 | |||||||||||||||||||||||||||||||
principal payments of debt | -11,400,000 | -11,600,000 | -14,700,000 | -16,100,000 | -15,600,000 | -14,400,000 | -16,500,000 | -16,900,000 | -16,000,000 | -15,700,000 | -15,500,000 | -13,900,000 | -11,200,000 | -11,400,000 | -11,100,000 | -12,000,000 | -10,200,000 | -10,100,000 | -9,800,000 | -8,900,000 | -7,900,000 | -7,500,000 | -7,300,000 | -4,900,000 | -3,600,000 | -2,300,000 | -2,600,000 | -1,800,000 | -1,600,000 | -1,600,000 | -1,700,000 | -500,000 | -500,000 | -1,000,000 | -800,000 | -19,700,000 | |
payments on term loans | -1,500,000 | -1,500,000 | -1,500,000 | -1,500,000 | -1,500,000 | 0 | -1,500,000 | -1,500,000 | -1,000,000 | -1,000,000 | -1,000,000 | ||||||||||||||||||||||||||
payment of new market tax credit incentive program financing | 0 | ||||||||||||||||||||||||||||||||||||
taxes paid related to net share settlement awards | -200,000 | -400,000 | -1,000,000 | -11,700,000 | -300,000 | -600,000 | -4,500,000 | -500,000 | -200,000 | -1,100,000 | -4,800,000 | -200,000 | -500,000 | -1,200,000 | -5,300,000 | -200,000 | -600,000 | -1,100,000 | -3,300,000 | -500,000 | -200,000 | -700,000 | -13,100,000 | -800,000 | -300,000 | -1,800,000 | -10,000,000 | -100,000 | -100,000 | -2,700,000 | -12,700,000 | -400,000 | -700,000 | -9,000,000 | -4,100,000 | 0 | |
proceeds from issuance of espp stock | 3,800,000 | 0 | 3,700,000 | 0 | 2,000,000 | 0 | 0 | 1,900,000 | 0 | 1,600,000 | 0 | 1,400,000 | 0 | 1,300,000 | 0 | 1,300,000 | 1,300,000 | 0 | |||||||||||||||||||
debt issuance and financing costs | 0 | 100,000 | -2,300,000 | -200,000 | -10,300,000 | 0 | -500,000 | -28,000,000 | 0 | 0 | -500,000 | -14,300,000 | -3,100,000 | -19,700,000 | -4,800,000 | 0 | -6,300,000 | 0 | 0 | 100,000 | -1,000,000 | 0 | |||||||||||||||
net cash from financing activities | 164,400,000 | 342,700,000 | -1,100,000 | 229,700,000 | 335,900,000 | 450,400,000 | -21,500,000 | 397,500,000 | -11,000,000 | 165,200,000 | -20,100,000 | 73,500,000 | -12,700,000 | -293,700,000 | -28,100,000 | 182,300,000 | -13,800,000 | -15,600,000 | -316,400,000 | 365,500,000 | -32,000,000 | 770,900,000 | -18,100,000 | -118,100,000 | 249,700,000 | -12,400,000 | -118,100,000 | 82,900,000 | -105,900,000 | -118,000,000 | -212,400,000 | -153,200,000 | -97,300,000 | -19,700,000 | |||
effect of exchange rate changes on cash and cash equivalents | -400,000 | -1,900,000 | -500,000 | -900,000 | -400,000 | 1,000,000 | -300,000 | 3,900,000 | 900,000 | 8,600,000 | -9,900,000 | -6,800,000 | -800,000 | -400,000 | -1,700,000 | -1,100,000 | -1,000,000 | 6,600,000 | 4,400,000 | -1,500,000 | -6,200,000 | 19,400,000 | -12,000,000 | -1,200,000 | -300,000 | 0 | 0 | 2,000,000 | 2,900,000 | 700,000 | 1,700,000 | ||||||
net decrease in cash, cash equivalents, and restricted cash for the period | -54,500,000 | 155,600,000 | -313,200,000 | 12,700,000 | -145,700,000 | -466,100,000 | 449,400,000 | -151,500,000 | -42,100,000 | -88,300,000 | -11,800,000 | -99,700,000 | -381,700,000 | -326,800,000 | 161,300,000 | -90,000,000 | -514,000,000 | ||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 0 | 0 | 566,500,000 | 0 | 0 | 0 | 845,900,000 | 0 | 0 | 0 | 678,400,000 | 0 | 0 | 0 | 1,498,400,000 | 0 | 0 | 0 | 1,893,100,000 | 0 | 0 | 0 | 2,367,200,000 | 0 | 0 | 0 | 794,100,000 | 0 | 0 | 0 | 445,500,000 | ||||||
cash, cash equivalents, and restricted cash, end of period | -54,500,000 | 155,600,000 | 253,300,000 | 319,700,000 | 12,700,000 | -145,700,000 | 379,800,000 | 449,400,000 | -151,500,000 | -42,100,000 | 590,100,000 | -11,800,000 | -99,700,000 | -381,700,000 | 1,171,600,000 | 48,000,000 | 161,300,000 | -90,000,000 | 1,379,100,000 | 431,000,000 | -504,800,000 | 116,500,000 | 1,850,400,000 | 873,200,000 | 175,900,000 | 73,100,000 | 1,245,000,000 | 90,200,000 | -6,900,000 | 252,600,000 | 458,200,000 | ||||||
gain from foreign currency transactions | 24,400,000 | 25,300,000 | 11,500,000 | -12,500,000 | 4,500,000 | 4,000,000 | -12,200,000 | -2,300,000 | 7,200,000 | 26,100,000 | 2,000,000 | 3,400,000 | -6,500,000 | -15,600,000 | 17,300,000 | 0 | -100,000 | 3,000,000 | |||||||||||||||||||
equity in net income of affiliates | 300,000 | 100,000 | 100,000 | 0 | -500,000 | 700,000 | 400,000 | ||||||||||||||||||||||||||||||
gain on dispositions of businesses | -80,400,000 | ||||||||||||||||||||||||||||||||||||
(gain) income from derivative instruments | -1,200,000 | ||||||||||||||||||||||||||||||||||||
(gain) income from foreign currency transactions | 600,000 | -5,900,000 | -8,900,000 | -16,800,000 | -1,600,000 | -2,200,000 | -2,500,000 | ||||||||||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||
equity in net (income) loss of affiliates | 0 | -100,000 | |||||||||||||||||||||||||||||||||||
change in fair value of acquisition consideration and settlement | 0 | 0 | |||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment | -22,900,000 | -38,900,000 | -37,500,000 | -17,500,000 | -27,700,000 | -60,600,000 | -36,700,000 | -25,700,000 | -27,600,000 | -48,500,000 | -19,200,000 | -20,200,000 | -31,000,000 | -113,400,000 | -40,900,000 | -37,100,000 | -40,800,000 | -100,300,000 | -61,500,000 | -61,200,000 | -48,200,000 | -134,400,000 | -50,600,000 | -47,500,000 | -40,600,000 | -97,200,000 | |||||||||||
acquisition, net of cash acquired | 0 | 0 | -270,600,000 | 0 | 200,000 | -118,100,000 | |||||||||||||||||||||||||||||||
borrowings under revolving credit facility | 0 | 900,000 | 700,000 | ||||||||||||||||||||||||||||||||||
proceeds from issuance of long term bonds | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | |||||||||||||||||||||||||||||||||||||
payments on term loan | -5,700,000 | -5,700,000 | -11,400,000 | -2,600,000 | 0 | -100,000 | -250,000,000 | -6,200,000 | -12,500,000 | -6,200,000 | |||||||||||||||||||||||||||
payments on revolving credit facility | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||
payment of acquisition consideration | 0 | ||||||||||||||||||||||||||||||||||||
payment of debt extinguishment costs | |||||||||||||||||||||||||||||||||||||
dividends paid | -1,000,000 | -1,000,000 | -1,100,000 | -1,100,000 | -1,100,000 | -1,000,000 | -1,100,000 | -1,100,000 | -1,000,000 | -1,000,000 | -1,000,000 | -12,400,000 | -12,600,000 | -12,400,000 | -12,700,000 | -12,700,000 | -12,600,000 | -12,600,000 | -11,300,000 | -11,500,000 | -11,400,000 | -11,700,000 | -12,000,000 | -12,000,000 | |||||||||||||
proceeds from noncontrolling interest | |||||||||||||||||||||||||||||||||||||
payment of principal- settlement of financial instrument | 0 | 0 | |||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash for the period | 431,000,000 | -504,800,000 | 116,500,000 | -516,800,000 | 873,200,000 | 175,900,000 | 73,100,000 | 450,900,000 | 90,200,000 | -6,900,000 | 252,600,000 | 12,700,000 | |||||||||||||||||||||||||
income from derivative instruments | 300,000 | -15,800,000 | |||||||||||||||||||||||||||||||||||
customer financing | 0 | 0 | -2,500,000 | -2,500,000 | -2,500,000 | -2,500,000 | 0 | 0 | 0 | 10,000,000 | |||||||||||||||||||||||||||
pension and other post-retirement plans expense | -6,700,000 | -800,000 | -1,000,000 | 63,600,000 | |||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 800,000,000 | 0 | 0 | 100,000,000 | |||||||||||||||||||||||||||||||||
payment of principal - settlement of financial instrument | |||||||||||||||||||||||||||||||||||||
payment of principal - repayable investment agreement | |||||||||||||||||||||||||||||||||||||
pension and other post-retirement plans loss | |||||||||||||||||||||||||||||||||||||
payments on floating rate notes | 0 | 0 | -300,000,000 | ||||||||||||||||||||||||||||||||||
equity in net income of affiliate | 500,000 | 400,000 | 900,000 | 600,000 | 400,000 | 800,000 | 0 | 0 | -600,000 | -200,000 | 0 | -100,000 | |||||||||||||||||||||||||
long term income tax payable | -1,900,000 | ||||||||||||||||||||||||||||||||||||
pension and other post-retirement benefits | -22,300,000 | -74,000,000 | -15,300,000 | -15,200,000 | -12,700,000 | -8,700,000 | 6,000,000 | 59,900,000 | -10,300,000 | -11,900,000 | 8,600,000 | -6,400,000 | -8,200,000 | -8,200,000 | -8,700,000 | -10,800,000 | -13,000,000 | -8,700,000 | |||||||||||||||||||
purchase of treasury stock | 0 | 0 | -800,000 | 0 | 0 | -75,000,000 | 0 | 0 | -732,000,000 | -73,800,000 | -94,200,000 | -194,500,000 | -126,100,000 | -81,500,000 | 0 | ||||||||||||||||||||||
supplemental information | |||||||||||||||||||||||||||||||||||||
equity in assets of affiliates | 1,500,000 | ||||||||||||||||||||||||||||||||||||
net cash provided (used in) by operating activities | |||||||||||||||||||||||||||||||||||||
equity in net assets of affiliates | |||||||||||||||||||||||||||||||||||||
interest paid | |||||||||||||||||||||||||||||||||||||
net cash (used in ) provided by financing activities | |||||||||||||||||||||||||||||||||||||
depreciation expense | 66,800,000 | 64,700,000 | 63,500,000 | 62,900,000 | 60,500,000 | 59,300,000 | 57,800,000 | 56,700,000 | 56,800,000 | 55,100,000 | 53,500,000 | 53,000,000 | 52,500,000 | 59,500,000 | 41,300,000 | ||||||||||||||||||||||
amortization expense | 500,000 | 0 | 0 | 0 | 100,000 | 0 | 0 | 4,700,000 | |||||||||||||||||||||||||||||
gain on disposition of assets | 200,000 | -100,000 | -200,000 | ||||||||||||||||||||||||||||||||||
loss on impairment and disposition of assets | 100,000 | -2,800,000 | |||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 100,000 | 100,000 | 0 | 100,000 | |||||||||||||||||||||||||||||||||
proceeds from financing under the new markets tax credit program | 0 | 0 | 0 | 7,600,000 | |||||||||||||||||||||||||||||||||
income taxes paid | |||||||||||||||||||||||||||||||||||||
property acquired through finance leases | |||||||||||||||||||||||||||||||||||||
(gain) loss on disposition of assets | |||||||||||||||||||||||||||||||||||||
excess tax benefit of share-based payment arrangements | 0 | 500,000 | |||||||||||||||||||||||||||||||||||
(gain) from derivative instruments | |||||||||||||||||||||||||||||||||||||
pension and other post retirement benefits | |||||||||||||||||||||||||||||||||||||
contract asset | |||||||||||||||||||||||||||||||||||||
contract liability | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of bonds | 0 | 300,000,000 | |||||||||||||||||||||||||||||||||||
property acquired through capital leases | |||||||||||||||||||||||||||||||||||||
proceeds from the issuance of bonds | 0 | ||||||||||||||||||||||||||||||||||||
gain from interest rate swaps | -1,700,000 | ||||||||||||||||||||||||||||||||||||
income from hedge contracts | |||||||||||||||||||||||||||||||||||||
change in restricted cash | 1,000,000 | 1,200,000 | 1,100,000 | -5,500,000 | |||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents for the period | -303,300,000 | 27,300,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 697,700,000 | 0 | 420,700,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -303,300,000 | 29,700,000 | 24,700,000 | 672,200,000 | 27,300,000 | 382,100,000 | |||||||||||||||||||||||||||||||
income from interest rate swap | -400,000 | ||||||||||||||||||||||||||||||||||||
gain on impairment and disposition of assets | |||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents for the period | 24,700,000 | -25,500,000 | |||||||||||||||||||||||||||||||||||
income from interest rate swaps | |||||||||||||||||||||||||||||||||||||
gain from hedge contracts | |||||||||||||||||||||||||||||||||||||
loss on divestiture of programs | |||||||||||||||||||||||||||||||||||||
long-term tax benefit | |||||||||||||||||||||||||||||||||||||
cash transferred on divestiture of programs | |||||||||||||||||||||||||||||||||||||
grant income | |||||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment — severe weather event | |||||||||||||||||||||||||||||||||||||
long-term tax provision | |||||||||||||||||||||||||||||||||||||
equity in net (income) loss of affiliate | |||||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment - severe weather event | |||||||||||||||||||||||||||||||||||||
(gain) from hedge contracts | |||||||||||||||||||||||||||||||||||||
consolidation of variable interest entity | |||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | |||||||||||||||||||||||||||||||||||||
net cash (used in) financing activities | |||||||||||||||||||||||||||||||||||||
net (decrease) in cash and cash equivalents for the period | |||||||||||||||||||||||||||||||||||||
(gain) from the ineffectiveness of hedge contracts | |||||||||||||||||||||||||||||||||||||
(gain) on disposition of assets | |||||||||||||||||||||||||||||||||||||
net | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net (loss) to net cash from operating activities | |||||||||||||||||||||||||||||||||||||
income from discontinued hedge accounting on interest rate swaps | |||||||||||||||||||||||||||||||||||||
(gain) income from the ineffectiveness of hedge contracts | |||||||||||||||||||||||||||||||||||||
insurance receivable for severe weather related expenses | |||||||||||||||||||||||||||||||||||||
insurance proceeds for investing purposes | |||||||||||||||||||||||||||||||||||||
insurance proceeds for investing purposes - severe weather event | |||||||||||||||||||||||||||||||||||||
insurance advances for operating purposes | |||||||||||||||||||||||||||||||||||||
income from the ineffectiveness of hedge contracts | |||||||||||||||||||||||||||||||||||||
net cash from operating activites | |||||||||||||||||||||||||||||||||||||
(gain) from foreign currency transactions | |||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities | |||||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment, accrued | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash (used in) operating activities | |||||||||||||||||||||||||||||||||||||
net cash (used in) operating activities | |||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment, accrued | |||||||||||||||||||||||||||||||||||||
financing obligations | |||||||||||||||||||||||||||||||||||||
accretion of long-term receivable | |||||||||||||||||||||||||||||||||||||
long-term receivable | |||||||||||||||||||||||||||||||||||||
proceeds from government grants | |||||||||||||||||||||||||||||||||||||
property acquired through government grants | |||||||||||||||||||||||||||||||||||||
deferred tax | |||||||||||||||||||||||||||||||||||||
equity in net income/loss of affiliates | |||||||||||||||||||||||||||||||||||||
income taxes payable | |||||||||||||||||||||||||||||||||||||
proceeds from governmental grants | |||||||||||||||||||||||||||||||||||||
change in value of financial instruments | |||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based payment arrangements | |||||||||||||||||||||||||||||||||||||
income from ineffectiveness of hedge contracts | |||||||||||||||||||||||||||||||||||||
amortization of bond discount | |||||||||||||||||||||||||||||||||||||
executive stock investments/ | |||||||||||||||||||||||||||||||||||||
net increase/(decrease) in cash and cash equivalents for the period | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of the period | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of the period | |||||||||||||||||||||||||||||||||||||
property acquired through governmental grants | |||||||||||||||||||||||||||||||||||||
change in fair value of financial instruments | |||||||||||||||||||||||||||||||||||||
income tax payable | |||||||||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based payment arrangements | |||||||||||||||||||||||||||||||||||||
other current assets | |||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | |||||||||||||||||||||||||||||||||||||
financial derivatives | |||||||||||||||||||||||||||||||||||||
investment in joint venture | |||||||||||||||||||||||||||||||||||||
proceeds from equity issuance | |||||||||||||||||||||||||||||||||||||
net (decrease)/increase in cash and cash equivalents for the period | |||||||||||||||||||||||||||||||||||||
non-cash financing and investing activities | |||||||||||||||||||||||||||||||||||||
executive stock repurchase | |||||||||||||||||||||||||||||||||||||
customer advances | |||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based arrangements | |||||||||||||||||||||||||||||||||||||
pension income | |||||||||||||||||||||||||||||||||||||
investment in joint-venture | |||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition | |||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash required | |||||||||||||||||||||||||||||||||||||
equity issuance costs | |||||||||||||||||||||||||||||||||||||
pension | |||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition accounts receivable | |||||||||||||||||||||||||||||||||||||
net income/ | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income/(loss) to net cash from operating activities | |||||||||||||||||||||||||||||||||||||
capital expense reimbursement | |||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | |||||||||||||||||||||||||||||||||||||
equity contributions from shareholders | |||||||||||||||||||||||||||||||||||||
net (decrease)/ increase in cash and cash equivalents for the period | |||||||||||||||||||||||||||||||||||||
1. | |||||||||||||||||||||||||||||||||||||
pool of windfall tax benefits | |||||||||||||||||||||||||||||||||||||
executive stock investments | |||||||||||||||||||||||||||||||||||||
customer advance from boeing | |||||||||||||||||||||||||||||||||||||
transition payments | |||||||||||||||||||||||||||||||||||||
proceeds from short-term debt | |||||||||||||||||||||||||||||||||||||
payments on short-term debt | |||||||||||||||||||||||||||||||||||||
proceeds from ipo, net of issuance costs | |||||||||||||||||||||||||||||||||||||
appreciation of financial instruments |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
