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 |
-158.74 |
-111.62 |
-60.10 |
-216.08 |
-166.69 |
Depreciation & amortization |
1.83 |
1.34 |
0.62 |
2.64 |
2.13 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Restructuring & Impairment Charges |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-1.42 |
-0.53 |
-0.31 |
0.54 |
0.74 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
11.44 |
7.41 |
3.35 |
20.96 |
16.21 |
Income (Loss) from Equity Method Investments |
8.73 |
4.47 |
3.01 |
35.95 |
35.44 |
Foreign Currency Transaction Gain (Loss), Unrealized |
0.55 |
0.69 |
0.00 |
-1.29 |
-2.76 |
Operating Lease Right Of Use Asset Amortization Expense |
- |
- |
- |
- |
- |
Finance Lease Interest Expense |
- |
- |
- |
- |
- |
Income Tax Expense Benefit |
- |
- |
- |
- |
- |
Gain Loss On Revaluation Of Convertible Debt |
- |
- |
- |
- |
- |
Deconsolidation Revaluation Of Retained Investment Gain Or Loss Amount |
0.80 |
0.70 |
0.27 |
-0.99 |
-0.95 |
Share Of Loss Of Equity Method Investees |
- |
- |
- |
- |
- |
Non Cash Payments To Explore Oil And Gas Properties |
- |
0.10 |
0.21 |
1.69 |
1.00 |
Loss On Derecognition Of Mineral Interest |
- |
- |
- |
- |
- |
Non Cash Payments To Explore Oil And Gas Properties And Research And Development Expense |
2.34 |
-0.63 |
1.82 |
-0.72 |
-0.47 |
Interest Expense |
5.32 |
- |
- |
- |
- |
Income taxes |
0.18 |
0.23 |
0.35 |
-0.58 |
-0.60 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-0.48 |
0.81 |
-0.90 |
-1.83 |
-0.91 |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
-5.88 |
0.38 |
1.44 |
1.88 |
2.62 |
Increase (Decrease) in Interest Payable, Net |
- |
- |
- |
- |
4.93 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
4.95 |
-2.04 |
0.35 |
1.63 |
- |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-1.01 |
4.20 |
-0.07 |
3.32 |
1.94 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-131.39 |
-94.50 |
-49.96 |
-150.52 |
-106.97 |
Capital Expenditures |
-1.24 |
-1.18 |
-0.67 |
-1.58 |
-1.14 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Payments To Acquire Exploration Properties |
- |
- |
- |
-45.56 |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments to Acquire Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Cash Acquired from Acquisition |
0.23 |
0.23 |
0.23 |
- |
- |
Payments to Acquire Equity Method Investments |
-1.13 |
-1.13 |
-0.72 |
-68.68 |
-67.95 |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
-10.64 |
-0.64 |
-0.30 |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-12.78 |
-2.72 |
-1.47 |
-150.77 |
-114.65 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
4.00 |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
0.83 |
0.69 |
- |
323.04 |
301.51 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
26.38 |
26.38 |
26.00 |
39.45 |
29.45 |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-205.04 |
-205.04 |
-205.04 |
-139.70 |
-139.66 |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
205.04 |
205.04 |
205.04 |
139.66 |
139.66 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
27.21 |
27.07 |
26.00 |
366.45 |
330.96 |
Effect of exchange rate on cash flow |
-1.02 |
-1.09 |
-0.26 |
0.21 |
0.04 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-132.63 |
-95.68 |
-50.63 |
-152.09 |
-108.11 |
Total Cash Flow |
-117.97 |
-71.23 |
-25.68 |
65.38 |
109.35 |