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 |
-54.84 |
-0.71 |
-0.54 |
-7.24 |
-5.04 |
Depreciation & amortization |
1.94 |
6.31 |
4.65 |
3.12 |
1.64 |
Amortization of Other Assets |
21.31 |
3.41 |
2.56 |
1.70 |
0.85 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
15.61 |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
0.30 |
3.01 |
2.95 |
2.43 |
1.69 |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Other Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
2.94 |
15.46 |
11.49 |
7.44 |
2.93 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
- |
-8.78 |
8.78 |
- |
- |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Net Of Tax |
2.47 |
7.28 |
4.83 |
2.41 |
7.26 |
Gain Loss On Sale Of Discontinued Operations |
-2.61 |
-3.87 |
-2.42 |
-1.21 |
-3.28 |
Realized Loss On Settlement Of Derivatives Net |
2.31 |
3.83 |
-1.28 |
1.20 |
3.36 |
Other Realized Gain Loss |
1.69 |
- |
- |
- |
- |
Income taxes |
-17.79 |
-5.10 |
-4.43 |
-4.74 |
-0.17 |
Gain (Loss) on Investments |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
37.61 |
35.91 |
31.43 |
32.08 |
30.40 |
Increase (Decrease) in Accounts Payable and Other Operating Liabilities |
-22.37 |
-11.70 |
-30.56 |
-33.36 |
-31.88 |
Increase (Decrease) in Accrued Liabilities and Other Operating Liabilities |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
5.90 |
18.41 |
9.12 |
5.61 |
7.26 |
Other Working Capital |
5.81 |
6.23 |
5.28 |
3.11 |
0.30 |
Other Noncash Income (Expense) |
0.03 |
0.05 |
-0.62 |
0.29 |
0.34 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-1.26 |
3.63 |
-21.45 |
0.67 |
-2.11 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-0.97 |
68.56 |
25.90 |
12.24 |
8.61 |
Capital Expenditures |
-5.62 |
-17.29 |
-12.26 |
-7.27 |
-3.96 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Proceeds from Sale and Maturity of Marketable Securities |
74.22 |
175.33 |
144.26 |
58.77 |
31.49 |
Payments to Acquire Marketable Securities |
-16.60 |
-90.60 |
-56.17 |
-52.01 |
-31.58 |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds From Maturities Of Trading Securities Debt |
- |
- |
- |
- |
- |
Proceeds From Sale Of Trading Securities Debt |
- |
- |
- |
- |
- |
Proceeds From Sale Of Trading Common Equity Securities |
- |
- |
- |
- |
- |
Proceeds From Sale Of Trading Securities Convertible Bonds |
- |
- |
- |
- |
- |
Payments To Acquire Trading Securities Debt |
- |
- |
- |
- |
- |
Payments To Acquire Trading Common Equity Securities |
- |
- |
- |
- |
- |
Payments To Acquire Trading Securities Convertible Bonds |
- |
- |
- |
- |
- |
Increase Decrease In Unsettled Accounts Receivable And Accounts Payable |
- |
- |
- |
- |
- |
Net Acquisitions Of Property And Equipment |
- |
- |
- |
- |
- |
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 |
-598.32 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
-0.10 |
-0.08 |
-0.06 |
- |
Other Net |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-546.32 |
67.15 |
75.57 |
-0.76 |
-4.23 |
Short-term debt Net |
0.07 |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
625.31 |
- |
- |
- |
- |
Long-term debt - repayments |
- |
-0.26 |
-0.26 |
-0.26 |
-0.26 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-1.13 |
-6.60 |
-6.39 |
-6.22 |
-4.02 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-91.89 |
-181.45 |
-181.44 |
-71.68 |
-71.27 |
Payments For Distribution To Parent Entity |
- |
- |
- |
- |
- |
Cash Reclassified To Assets Held For Sale |
89.73 |
71.08 |
71.08 |
71.08 |
105.77 |
Cash And Cash Equivalents Period Increase Decrease After Reclassification To Assets Held For Sale |
2.16 |
0.63 |
0.60 |
0.19 |
0.18 |
Adjustments To Additional Paid In Capital Gain On Sale Of Business |
-28.16 |
-0.50 |
- |
- |
- |
Cash Reclassified From Assets Held For Sale |
- |
- |
- |
- |
- |
Cash And Cash Equivalents Period Increase Decrease Excluding Discontinued Operations Cash And Cash Equivalents |
- |
- |
- |
- |
- |
Proceeds From Sale Of Subsidiary |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
596.09 |
-117.70 |
-116.89 |
-6.49 |
-4.27 |
Effect of exchange rate on cash flow |
-0.06 |
0.63 |
2.03 |
-0.39 |
0.36 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-6.59 |
51.27 |
13.64 |
4.97 |
4.64 |
Total Cash Flow |
48.75 |
18.65 |
-13.39 |
4.60 |
0.47 |