Cash flow Statement (Quarterly, GAAP in millions $) |
(Mar 31 2025) 3 Months |
(Dec 31 2024) 12 Months |
(Sep 30 2024) 9 Months |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
Income |
-3.17 |
18.97 |
13.79 |
7.38 |
1.00 |
Depreciation & amortization |
7.76 |
33.01 |
24.73 |
16.67 |
8.38 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
0.36 |
0.85 |
0.68 |
0.41 |
0.23 |
Increase (Decrease) in Inventories |
0.44 |
0.10 |
0.43 |
-0.09 |
-0.02 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal |
- |
- |
- |
- |
- |
Share-based Compensation |
2.28 |
5.07 |
4.26 |
2.76 |
1.23 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Foreign Currency Transaction Gain (Loss), Realized |
0.37 |
-1.81 |
-0.02 |
-0.79 |
-0.56 |
Deferred Income Tax Noncash Expense Benefit |
0.16 |
-2.03 |
-1.51 |
-0.14 |
0.82 |
Business Combination Provisional Information Initial Accounting Incomplete Adjustment Financial Liabilities |
- |
- |
- |
- |
- |
Payment Of Financing Costs Operating Activities |
- |
- |
- |
- |
- |
Goodwill And Intangible Asset Impairment |
- |
- |
- |
- |
- |
Payment Of Debt Issuance Costs Operating Activities |
- |
- |
- |
- |
- |
Increase Decrease In Other Accrued Liabilities And Deferred Liabilities |
-0.60 |
- |
8.54 |
- |
-0.94 |
Income taxes |
-1.13 |
0.66 |
-0.14 |
0.14 |
0.08 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-0.15 |
1.29 |
-11.98 |
-19.10 |
-8.70 |
Increase (Decrease) in Accounts Payable, Trade |
1.98 |
-5.15 |
-3.58 |
-2.92 |
-1.22 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-2.43 |
1.23 |
-0.04 |
-6.06 |
-6.59 |
Other Working Capital |
- |
- |
- |
- |
- |
Other Noncash Income (Expense) |
-0.24 |
-0.44 |
-1.49 |
-0.31 |
0.02 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
- |
-0.14 |
0.00 |
6.91 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
5.65 |
50.13 |
24.47 |
5.12 |
0.60 |
Capital Expenditures |
-4.56 |
-17.90 |
-14.32 |
-9.60 |
-4.80 |
Sale of Capital Items |
0.41 |
1.62 |
1.00 |
0.79 |
0.27 |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Payments To Acquire Intangible Assets And Software |
-1.27 |
-3.83 |
-2.40 |
-1.12 |
-1.87 |
Payment Of Deposit For Business Combination |
- |
- |
- |
- |
- |
Increase (Decrease) in Restricted Cash |
- |
- |
- |
- |
- |
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 |
- |
- |
- |
- |
- |
Payments to Acquire Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
- |
- |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-5.41 |
-21.37 |
-17.15 |
-11.22 |
-5.65 |
Short-term debt Net |
4.75 |
-11.50 |
5.80 |
13.25 |
10.00 |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
-2.65 |
-9.10 |
-6.54 |
-3.83 |
-1.91 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
- |
- |
- |
- |
- |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-1.48 |
-1.31 |
-1.33 |
-1.33 |
-1.56 |
Proceeds From Repayments Of Former Lines Of Credit |
- |
- |
- |
- |
- |
Payments Of Contingent Consideration For Business Acquisitions |
- |
- |
- |
- |
- |
Finance Lease Principal Payments |
-1.32 |
-4.18 |
-2.83 |
-1.41 |
-3.81 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
-0.70 |
-27.40 |
-6.25 |
5.26 |
5.13 |
Effect of exchange rate on cash flow |
0.69 |
-0.69 |
1.64 |
0.37 |
-0.87 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
1.50 |
33.85 |
11.15 |
-3.70 |
-3.93 |
Total Cash Flow |
0.22 |
0.67 |
2.71 |
-0.47 |
-0.79 |