Balance Sheets
(Quarterly, GAAP in millions $) |
(Jun 30 2024) II. Quarter |
(Mar 31 2024) I. Quarter |
(Dec 31 2023) IV. Quarter |
(Sep 30 2023) III. Quarter |
(Jun 30 2023) II. Quarter |
ASSETS |
Derivatives, Collaterals, Regulatory, Deferred Assets |
- |
- |
- |
- |
- |
Net Investments |
- |
- |
- |
- |
- |
Cash & cash equivalent |
23.64 |
51.09 |
41.96 |
35.20 |
19.13 |
Restricted Cash and Cash Equivalents, Current |
- |
- |
- |
- |
- |
Accounts receivable |
- |
- |
- |
- |
- |
Other Receivables |
- |
- |
- |
- |
- |
Notes Receivable, Current |
- |
- |
- |
- |
- |
Restricted Cash Current |
2.64 |
2.03 |
2.09 |
1.86 |
1.79 |
Accounts Receivable Net Current Commissions And Agency Fees Receivable |
8.82 |
7.49 |
12.90 |
12.33 |
10.46 |
Accounts Receivable Net Current Franchise Receivable |
11.05 |
10.03 |
9.72 |
9.15 |
9.49 |
Accounts Receivable Net Noncurrent Franchise Receivable |
5.99 |
6.59 |
9.27 |
12.41 |
15.45 |
Discontinued Operations |
- |
- |
- |
- |
- |
Other Current Assets |
22.51 |
19.55 |
24.71 |
23.33 |
21.74 |
Income Taxes, Current |
- |
- |
- |
- |
- |
Prepaid Expense, Current AS |
6.55 |
6.30 |
7.89 |
9.45 |
12.05 |
Equipment/Property/Plant Net |
27.01 |
28.69 |
30.32 |
31.71 |
33.18 |
Goodwill net |
- |
- |
- |
- |
- |
Intangibles |
21.27 |
18.78 |
17.27 |
14.79 |
12.38 |
Accounts Receivable, Net, Noncurrent |
- |
- |
- |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Tax Assets, Noncurrent |
- |
- |
- |
- |
- |
Other Assets |
237.23 |
241.81 |
232.75 |
226.99 |
224.70 |
Deferred, Prepaid and Other Assets, Noncurrent |
- |
- |
- |
- |
- |
Discontinued Operations, Noncurrent |
- |
- |
- |
- |
- |
Deferred Income Tax Assets Net |
191.28 |
193.52 |
181.21 |
170.76 |
164.55 |
Total Assets |
338.21 |
366.21 |
354.89 |
341.46 |
323.18 |
LIABILITIES |
Accounts Payable and Accrued Liabilities, Current LI |
16.14 |
14.65 |
16.40 |
14.78 |
14.24 |
Liabilities Under Tax Receivable Agreement Current |
4.95 |
4.95 |
2.09 |
1.86 |
1.79 |
Operating Lease Liability Current |
9.17 |
- |
- |
- |
- |
Contract With Customer Liability Current |
3.46 |
- |
- |
- |
- |
Dividends Payable, Current IN |
- |
- |
- |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Long-term Debt, Current Maturities LO |
10.06 |
10.00 |
9.38 |
8.75 |
8.13 |
Other Liabilities |
20.22 |
19.79 |
15.12 |
15.44 |
15.47 |
Taxes Payable |
- |
- |
- |
- |
- |
Deferred Rent Credit, Current DE |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Current |
- |
- |
- |
- |
- |
Long-term debt |
87.03 |
65.12 |
67.56 |
70.01 |
72.45 |
Capital Lease and Other |
- |
- |
- |
- |
- |
Long-term Debt Convertible |
- |
- |
- |
- |
- |
Financial Instruments, Insurance, Noncurrent |
- |
- |
- |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Contract With Customer Liability Noncurrent |
16.66 |
18.12 |
22.97 |
27.13 |
30.99 |
Deferred Rent Credit, Noncurrent DE |
- |
- |
- |
- |
- |
Accrued Income Taxes, Noncurrent |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Noncurrent |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
224.48 |
228.41 |
229.65 |
226.72 |
226.35 |
Total Liabilities |
357.94 |
337.97 |
338.11 |
335.70 |
336.63 |
SHAREHOLDER'S EQUITY |
Common Stock Value |
0.24 |
0.25 |
0.25 |
0.24 |
0.24 |
Additional Paid In Capital Common Stock |
77.75 |
112.43 |
103.23 |
96.75 |
86.86 |
Retained Earnings / Accumulated Deficit |
-38.35 |
-45.46 |
-47.06 |
-50.55 |
-57.57 |
Other Equity |
0.13 |
0.13 |
0.13 |
0.13 |
0.14 |
Noncontrolling interests & other |
-59.50 |
-39.11 |
-39.77 |
-40.82 |
-43.12 |
Total
Stockholder's Equity |
-19.73 |
28.24 |
16.79 |
5.76 |
-13.45 |
Liabilities & Stockholder's
Equity |
338.21 |
366.21 |
354.89 |
341.46 |
323.18 |