Cash flow Statement (Quarterly, GAAP
in millions $) |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
(Jun 30 2023) 6 Months |
Income |
- |
- |
- |
- |
- |
Depreciation & amortization |
11.97 |
4.57 |
14.73 |
10.15 |
6.79 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
-0.16 |
0.03 |
-0.34 |
-0.15 |
-0.24 |
Impairment of Intangible Assets, Finite-lived |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-1.37 |
1.04 |
3.30 |
1.85 |
0.22 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
1.75 |
0.86 |
3.30 |
2.32 |
1.35 |
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions |
- |
- |
-4.17 |
-3.38 |
- |
Foreign Currency Transaction Gain (Loss), Realized |
0.09 |
0.02 |
-0.05 |
-0.03 |
-0.10 |
Gainon Conversion of Loan and Accrued Interest |
- |
- |
- |
- |
- |
Lossonexerciseofwarrant |
- |
- |
- |
- |
- |
Unrealized Gain Loss On Marketable Securities Cost Method Investments And Other Investments |
- |
- |
- |
- |
- |
Impairment Of Investments |
- |
- |
- |
- |
- |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest |
-9.02 |
-0.19 |
-6.57 |
-9.33 |
9.45 |
Change In Fair Value Of Series Redeemable Convertible Preferred Stock Embedded Derivative |
- |
- |
-3.95 |
-3.95 |
-5.02 |
Unrealized Gain Loss On Derivatives |
- |
- |
-2.76 |
-2.76 |
-11.63 |
Debt Securities Realized Gain Loss |
-28.86 |
-28.86 |
9.36 |
9.36 |
1.36 |
Unrealized Gain Loss On Foreign Currency Derivatives Net Before Tax |
- |
- |
- |
- |
- |
Change In Fair Value Of Equity Securities |
- |
- |
- |
- |
- |
Equity Securities Fv Ni Realized Gain Loss |
- |
- |
- |
- |
- |
Increase Decrease In Royalties And Contingent Legal Fees Payable |
-5.92 |
-7.81 |
0.60 |
-0.12 |
0.36 |
Increase Decrease In Royalties And Contingent Legal Fees Payable |
- |
-7.81 |
- |
- |
- |
Income taxes |
-10.94 |
-3.65 |
-3.66 |
-1.06 |
-0.62 |
Unrealized Gain (Loss) on Derivatives |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
61.73 |
65.16 |
-70.31 |
2.98 |
2.63 |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
20.53 |
7.11 |
-4.65 |
-5.62 |
-10.62 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
-3.50 |
-10.43 |
1.69 |
0.99 |
0.04 |
Other Working Capital |
- |
- |
- |
- |
- |
Other Noncash Income (Expense) |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
34.65 |
34.82 |
-34.71 |
-22.69 |
-11.76 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
70.96 |
54.84 |
-22.51 |
-17.96 |
-19.12 |
Capital Expenditures |
-152.14 |
-0.27 |
-6.19 |
-0.15 |
-0.14 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Payments to Acquire Short-term Investments |
-15.54 |
-15.54 |
-13.07 |
-8.68 |
-5.84 |
Proceeds from Sale and Maturity of Trading Securities Held-for-investment, Total |
- |
- |
- |
- |
- |
Payments for Hedge, Investing Activities |
- |
- |
- |
- |
- |
Purchases Of Prepaid Investment |
- |
- |
- |
- |
- |
Equity Securities Derivative And Forward Contract Acquisition Cost |
- |
- |
- |
- |
- |
Proceeds From Sale Of Equity Securities Fv Ni |
57.85 |
57.85 |
15.20 |
15.20 |
8.03 |
Distributions To Noncontrolling Interests In Operating Subsidiary |
- |
- |
- |
- |
- |
Cash Reinvested |
- |
- |
- |
- |
- |
Increase (Decrease) in Restricted Cash |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Proceeds from Sale and Maturity of Other Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
- |
- |
-9.41 |
- |
- |
Proceeds from Equity Method Investment, Dividends or Distributions, Return of Capital |
- |
- |
2.78 |
2.25 |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Payments to Acquire Notes Receivable |
- |
- |
- |
- |
- |
Proceeds from Sale of Other Assets, Investing Activities |
- |
- |
- |
- |
- |
Other Net |
0.00 |
- |
0.00 |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-109.83 |
42.04 |
16.18 |
8.62 |
9.22 |
Short-term debt Net |
71.48 |
2.50 |
-7.70 |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
- |
-60.00 |
-60.00 |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
0.22 |
- |
0.24 |
49.24 |
79.32 |
Payments of Distributions to Affiliates |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
15.25 |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-341.16 |
-340.77 |
-160.29 |
-209.27 |
-288.38 |
Repurchaseofrestrictedcommonstock |
- |
- |
- |
- |
- |
Senior Secured Notes Issuance Costs Paid To Other Parties |
- |
- |
- |
- |
- |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
340.09 |
340.09 |
287.79 |
287.79 |
287.79 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
-1.40 |
-1.40 |
-1.40 |
Net Cash flow from
Financing Activities |
85.88 |
1.83 |
58.63 |
66.35 |
77.32 |
Effect of exchange rate on cash flow |
-0.11 |
-0.03 |
0.00 |
-0.06 |
-0.02 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-81.19 |
54.57 |
-28.70 |
-18.11 |
-19.26 |
Total Cash Flow |
46.90 |
98.67 |
52.31 |
56.95 |
67.40 |