Cash flow Statement (Quarterly, GAAP
in millions $) |
(Sep 30 2024) 9 Months |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
Income |
-146.73 |
-103.95 |
-3.12 |
- |
- |
Depreciation & amortization |
152.93 |
101.07 |
51.54 |
224.70 |
170.31 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
2.99 |
2.45 |
-3.94 |
6.97 |
13.65 |
Impairment of Intangible Assets, Finite-lived |
99.67 |
99.67 |
- |
43.50 |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
- |
- |
- |
- |
- |
Employee Benefits and Share-based Compensation |
23.57 |
15.60 |
7.61 |
40.36 |
29.23 |
Income (Loss) from Equity Method Investments |
0.60 |
-0.12 |
- |
- |
- |
Fair Value Adjustment of Warrants |
- |
- |
- |
-0.29 |
0.59 |
Extinguishment Of Debt Amount |
- |
- |
- |
- |
- |
Goodwill And Intangible Asset Impairment |
- |
- |
- |
- |
- |
Recovery From Or Loss On Take Five |
- |
- |
- |
- |
- |
Contingent Consideration Liabilities Fair Value Adjustments |
1.68 |
1.68 |
0.69 |
11.59 |
9.36 |
Equity In Earnings Of Unconsolidated Affiliates |
- |
- |
0.69 |
-4.13 |
-3.00 |
Distribution Received From Unconsolidated Affiliates |
- |
3.29 |
1.28 |
1.61 |
1.61 |
Equity Based Compensation |
- |
- |
- |
- |
- |
Amortization Of Deferred Financing Fees |
5.14 |
3.47 |
1.80 |
6.39 |
4.24 |
Loss On Divestiture |
- |
- |
- |
- |
- |
Net Income Loss From Discontinued Operations Net Of Tax |
53.74 |
59.20 |
45.99 |
-78.11 |
-55.52 |
Gain On Repurchases Of Senior Secured Notes And Term Loan Facility Debt |
-9.14 |
-163.15 |
-49.11 |
- |
- |
Gain Loss On Sale Of Property Plant Equipment |
0.78 |
- |
- |
- |
- |
Income taxes |
-16.24 |
-29.55 |
-0.42 |
-80.42 |
-56.72 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
-53.40 |
-12.33 |
-38.28 |
72.54 |
19.34 |
Increase (Decrease) in Accounts Payable |
25.44 |
32.83 |
8.88 |
-26.18 |
-5.73 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expenses, Other |
30.57 |
26.23 |
19.74 |
50.63 |
47.64 |
Other Working Capital |
11.53 |
-27.23 |
-3.30 |
5.08 |
21.94 |
Other Noncash Income (Expense) |
1.66 |
-5.43 |
-4.17 |
-7.66 |
-12.63 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-106.77 |
40.33 |
-44.79 |
-134.30 |
15.75 |
Discontinued operations |
6.44 |
6.37 |
1.06 |
- |
- |
Net Cash flow from
Operating Activities |
84.45 |
50.42 |
-7.83 |
239.00 |
180.71 |
Capital Expenditures |
-50.36 |
-25.03 |
-16.16 |
-46.27 |
-29.66 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds From Investment Income Released From Trust Account |
- |
- |
- |
- |
- |
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 |
- |
- |
- |
- |
- |
Payments to Acquire Equity Method Investments |
-13.93 |
-10.93 |
-2.50 |
1.41 |
1.41 |
Proceeds from Divestiture of Businesses |
275.72 |
146.83 |
87.37 |
-10.36 |
12.76 |
Accounts payable |
- |
- |
- |
- |
- |
Repayments of Accounts Receivable Securitization |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
0.00 |
0.00 |
- |
- |
0.00 |
Discontinued operations |
-7.30 |
-7.33 |
-1.01 |
- |
- |
Net Cash flow from
Investing Activities |
204.12 |
103.54 |
67.71 |
-55.22 |
-15.49 |
Short-term debt Net |
- |
- |
- |
0.44 |
0.66 |
Other borrowing transactions |
-0.97 |
-0.97 |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
-9.94 |
-6.64 |
-3.32 |
-13.60 |
-10.17 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-31.77 |
-19.61 |
-10.52 |
-4.13 |
2.25 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
-0.15 |
-0.15 |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-16.03 |
-15.36 |
-3.37 |
-1.88 |
-1.28 |
Payment Of Underwriters Discount |
- |
- |
- |
- |
- |
Payment Of Offering Costs |
- |
- |
- |
- |
- |
Proceeds From Government Loans For Covid19 Relief |
- |
- |
- |
1.34 |
1.38 |
Proceeds From Recapitalization |
- |
- |
- |
- |
- |
Settlement Of Daymon Credit Agreement |
- |
- |
- |
- |
- |
Contingent Consideration Payments |
-5.66 |
-4.46 |
-1.85 |
-1.87 |
-1.87 |
Financing Fee Paid |
- |
- |
- |
- |
- |
Payments For Hold Back |
- |
- |
- |
-1.60 |
-1.60 |
Repurchases From The Term Loan Facility |
- |
- |
- |
-103.95 |
-49.43 |
Repurchases Of Term Loan Facility And Senior Secured Notes Debt |
-147.12 |
-71.75 |
-47.90 |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
-211.48 |
-118.78 |
-66.96 |
-181.34 |
-114.77 |
Effect of exchange rate on cash flow |
-1.41 |
-2.58 |
-0.31 |
1.88 |
-1.36 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
34.09 |
25.39 |
-23.99 |
192.72 |
151.05 |
Total Cash Flow |
75.27 |
32.17 |
-9.53 |
4.31 |
49.09 |