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 |
121.16 |
102.97 |
61.40 |
28.97 |
93.33 |
Depreciation & amortization |
47.30 |
33.63 |
20.12 |
9.41 |
27.81 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
2.04 |
0.81 |
0.27 |
-0.03 |
1.35 |
Restructuring & Impairment Charges |
- |
- |
- |
- |
- |
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 |
64.79 |
46.17 |
28.74 |
15.08 |
65.77 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
0.76 |
-2.88 |
-0.46 |
-0.22 |
-21.72 |
Transaction Costs Allocated To Warrant Liabilities |
- |
- |
- |
- |
- |
Increase Decrease In Capital Advance Extended To Customers |
-260.44 |
-154.36 |
-80.17 |
-207.08 |
-138.90 |
Increase Decrease In Capital Advance Collected From Customers |
248.98 |
150.37 |
73.53 |
195.07 |
135.84 |
Adjustment To Operating Cash Flows Deferred Income Taxes |
-17.07 |
-3.64 |
-1.40 |
-12.02 |
-9.83 |
Increase Decrease In Right Of Use Assets |
9.80 |
4.37 |
2.29 |
7.26 |
5.05 |
Income Loss From Equity Method Investments Affecting Cash Flow Statement |
14.75 |
-3.28 |
-0.47 |
- |
- |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
0.34 |
-1.26 |
1.41 |
0.76 |
4.90 |
Accounts Payable |
5.09 |
2.29 |
-13.06 |
-11.06 |
5.29 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
-51.42 |
-40.32 |
-10.99 |
2.83 |
-8.03 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
6.17 |
-6.40 |
- |
0.00 |
10.25 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
176.93 |
131.04 |
80.91 |
39.51 |
159.49 |
Capital Expenditures |
-60.39 |
-44.12 |
-30.15 |
-15.67 |
-47.79 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
-323.00 |
-386.00 |
105.00 |
20.00 |
- |
Payments to Acquire Available-for-sale Securities, Debt |
-1,443.77 |
-1,255.69 |
-739.19 |
-118.65 |
- |
Payments for Hedge, Investing Activities |
-35.20 |
- |
- |
- |
- |
Change In Severance Pay Fund Investing Activities |
0.01 |
0.02 |
0.02 |
0.15 |
0.13 |
Customer Funds In Transit Investing Activities |
-80.10 |
-0.99 |
0.15 |
-20.60 |
-54.19 |
Business Combination Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect |
- |
- |
- |
- |
- |
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 |
-48.22 |
-48.22 |
- |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
- |
- |
0.00 |
2.35 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-1,961.27 |
-1,814.11 |
-665.30 |
-114.15 |
-44.25 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
18.79 |
- |
- |
- |
- |
Long-term debt - borrowings |
15.12 |
15.12 |
11.92 |
5.38 |
26.86 |
Long-term debt - repayments |
-33.53 |
-20.31 |
-15.35 |
-9.36 |
-24.58 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-136.23 |
-116.98 |
-86.63 |
-47.53 |
-42.23 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-18.03 |
-14.52 |
0.00 |
0.00 |
- |
Proceeds From Outstanding Operating Balances |
-314.76 |
-353.42 |
-469.60 |
-468.15 |
-309.91 |
Proceeds From Reverse Recapitalization |
- |
- |
- |
- |
- |
Proceeds From Pipe Financing |
- |
- |
- |
- |
- |
Borrowings Under Receivables And Loan Security Agreement |
- |
- |
- |
- |
- |
Repayments Under Receivables And Loan Security Agreement |
- |
- |
- |
- |
- |
Reverse Recapitalization Financing |
- |
- |
- |
- |
- |
Private Investment In Public Equity Financing |
- |
- |
- |
- |
- |
Capital Expenditures Incurred But Not Yet Paid |
1.57 |
- |
- |
- |
- |
Expenditure For Internal Use Software Capitalized But Not Paid |
6.27 |
- |
- |
- |
- |
Common Stock Repurchased But Not Yet Paid |
0.15 |
- |
- |
- |
- |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability |
6.53 |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
427.77 |
-436.93 |
-443.48 |
-521.11 |
511.95 |
Effect of exchange rate on cash flow |
-3.59 |
0.11 |
-2.31 |
-1.54 |
4.46 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
116.53 |
86.92 |
50.77 |
23.84 |
111.70 |
Total Cash Flow |
-1,360.16 |
-2,119.89 |
-1,030.17 |
-597.29 |
631.65 |