Cash flow Statement (Quarterly, GAAP
in millions $) |
(Dec 31 2024) 12 Months |
(Sep 30 2024) 9 Months |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
Income |
-43.50 |
-18.55 |
-4.71 |
14.38 |
-81.58 |
Depreciation & amortization |
2.75 |
2.05 |
1.35 |
0.64 |
3.55 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
4.00 |
0.17 |
- |
- |
12.77 |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
2.01 |
1.15 |
0.21 |
-0.25 |
2.35 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
- |
- |
- |
- |
- |
Increase Decrease In Prepaid Expenses And Other Current Assets |
- |
- |
0.99 |
3.51 |
0.44 |
Increase Decrease In Contract With Customer Liability |
-26.74 |
-26.77 |
-26.30 |
-1.16 |
4.90 |
Increase Decrease In Receivable Research Incentives |
-5.58 |
-4.20 |
- |
- |
- |
Increase Decrease In Prepaid Expense And Other Assets Current |
2.16 |
2.60 |
- |
- |
- |
Increase Decrease In Prepaid Expense And Other Assets Non Current |
-5.90 |
-4.85 |
- |
- |
- |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
0.52 |
0.56 |
0.75 |
-9.44 |
6.18 |
Increase (Decrease) in Accounts Payable |
-1.57 |
-5.09 |
-1.25 |
-0.67 |
6.50 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
- |
- |
- |
-0.09 |
3.03 |
Other Noncash Income (Expense) |
- |
0.00 |
- |
- |
0.06 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-2.42 |
-0.27 |
-1.66 |
-3.42 |
-3.86 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-76.98 |
-56.04 |
-38.53 |
-24.16 |
-57.52 |
Capital Expenditures |
-0.19 |
-0.19 |
-0.16 |
-0.12 |
-4.16 |
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 |
- |
- |
- |
- |
- |
Acquisition Net of Cash Acquired |
- |
- |
- |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-0.19 |
-0.19 |
-0.16 |
-0.12 |
-4.16 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
-0.14 |
-0.14 |
-0.14 |
-0.14 |
-0.15 |
Long-term debt - borrowings |
-1.14 |
-1.14 |
-1.14 |
- |
-1.75 |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
- |
- |
- |
- |
49.04 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
18.53 |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Finance Lease Principal Payments |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
-1.28 |
-1.28 |
-1.28 |
-0.14 |
65.67 |
Effect of exchange rate on cash flow |
0.81 |
-0.06 |
-0.20 |
-0.16 |
0.09 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-77.17 |
-56.23 |
-38.69 |
-24.27 |
-61.68 |
Total Cash Flow |
-78.45 |
-57.51 |
-39.97 |
-24.41 |
3.99 |