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 |
-5.91 |
-150.08 |
-60.91 |
-82.56 |
-682.15 |
Depreciation & amortization |
65.72 |
49.22 |
32.77 |
16.41 |
9.38 |
Amortization of Other Assets |
1.73 |
1.29 |
0.86 |
0.43 |
0.22 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability |
- |
- |
- |
- |
0.20 |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
29.87 |
37.37 |
2.68 |
0.23 |
-13.26 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
0.07 |
0.01 |
0.01 |
-0.01 |
- |
Share-based Compensation |
12.85 |
8.05 |
4.74 |
1.74 |
4.82 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
9.50 |
5.46 |
5.05 |
3.06 |
1.95 |
Gain Loss On Contingent Earnout |
- |
- |
- |
- |
- |
Increase Decrease In Contract With Customer Liability |
8.79 |
7.93 |
- |
1.17 |
2.65 |
Related Party Transaction Fees Settled In Equity |
- |
- |
- |
- |
- |
Founders Advisory Fees Fair Value Adjustment |
- |
- |
- |
- |
- |
Increase Decrease In Accrued Liabilities And Other Liabilities |
16.15 |
5.24 |
10.95 |
9.02 |
-1.81 |
Increase Decrease In Due To Related Parties Change In Fair Value |
253.10 |
68.92 |
68.33 |
-108.81 |
-84.26 |
Operating Lease Right Of Use Asset Amortization Expense |
3.88 |
2.62 |
1.39 |
3.35 |
2.27 |
Income taxes |
-112.86 |
22.17 |
3.88 |
-5.01 |
-11.14 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-13.29 |
-57.88 |
-57.32 |
0.87 |
27.98 |
Increase (Decrease) in Accounts Payable |
-0.75 |
1.38 |
0.28 |
-7.21 |
8.19 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-0.84 |
1.57 |
-0.13 |
-1.82 |
-5.23 |
Other Working Capital |
-0.74 |
-0.60 |
-0.60 |
-0.36 |
3.51 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-6.48 |
-5.50 |
-4.59 |
-3.67 |
365.79 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
188.39 |
194.38 |
11.42 |
2.79 |
4.36 |
Capital Expenditures |
-15.53 |
-9.07 |
-5.20 |
-1.55 |
-1.47 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Proceeds from Sale of Short-term Investments |
5.38 |
5.38 |
5.38 |
1.08 |
- |
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 |
- |
- |
- |
- |
- |
Payments to Acquire Business Three, Net of Cash Acquired |
-32.79 |
- |
- |
- |
-1,209.16 |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
0.00 |
0.00 |
0.00 |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-42.94 |
-3.69 |
0.19 |
-0.47 |
-1,210.62 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
-2.25 |
Long-term debt - borrowings |
- |
- |
- |
- |
40.00 |
Long-term debt - repayments |
- |
- |
- |
- |
-736.97 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
9.09 |
-14.42 |
-14.42 |
-14.28 |
2.00 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
- |
- |
0.00 |
0.00 |
- |
Finance Lease Principal Payments |
-0.54 |
-0.37 |
-0.17 |
-0.25 |
-0.10 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
8.35 |
-14.96 |
-14.78 |
-14.45 |
-697.22 |
Effect of exchange rate on cash flow |
-2.62 |
0.05 |
-0.94 |
-0.76 |
-0.74 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
172.86 |
185.30 |
6.22 |
1.23 |
2.89 |
Total Cash Flow |
151.18 |
175.78 |
-4.11 |
-12.89 |
-1,904.22 |