Cash flow Statement (Quarterly, GAAP
in millions $) |
(Sep 30 2023) 9 Months |
(Jun 30 2023) 6 Months |
(Mar 31 2023) 3 Months |
(Dec 31 2022) 12 Months |
(Sep 30 2022) 9 Months |
Income |
6.58 |
2.18 |
0.77 |
-9.73 |
-6.88 |
Depreciation & amortization |
4.77 |
3.17 |
1.61 |
6.06 |
4.58 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
4.36 |
-4.29 |
-4.28 |
-10.89 |
-0.53 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property |
0.05 |
0.05 |
- |
0.00 |
0.00 |
Share-based Compensation |
0.65 |
0.41 |
0.18 |
0.94 |
0.76 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
- |
- |
- |
- |
- |
Allowance For Doubtful Accounts Change |
- |
- |
- |
- |
- |
Increase Decrease Fair Value Interest Rate Swap Agreement |
- |
- |
- |
- |
- |
Gain Loss On Derivative Instruments Net Pretax |
- |
- |
- |
-0.03 |
0.00 |
Pension And Other Postretirement Benefits Expense Reversal Of Expense Noncash |
0.98 |
0.65 |
0.30 |
0.92 |
0.61 |
Increase Decrease In Contract With Customer Asset |
-0.22 |
-0.27 |
0.05 |
-2.35 |
-2.19 |
Increase Decrease In Contract With Customer Liability |
-4.65 |
-4.19 |
-12.80 |
-9.01 |
-7.79 |
Income taxes |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-24.25 |
-11.79 |
-8.84 |
-3.19 |
-3.10 |
Increase (Decrease) in Accounts Payable |
-1.58 |
1.78 |
-0.78 |
9.93 |
4.97 |
Increase (Decrease) in Accrued Liabilities |
1.93 |
1.37 |
0.85 |
0.69 |
1.27 |
Increase (Decrease) in Customer Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-0.16 |
0.15 |
0.13 |
-0.63 |
-1.20 |
Other Working Capital |
0.17 |
0.08 |
0.00 |
0.14 |
-0.15 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-11.20 |
-6.71 |
-3.15 |
0.47 |
0.48 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-22.59 |
-17.45 |
-25.98 |
16.64 |
-10.27 |
Capital Expenditures |
-5.32 |
-3.98 |
-1.07 |
-3.10 |
-2.76 |
Sale of Capital Items |
0.02 |
0.02 |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Payments to Acquire Available-for-sale Securities |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Increase (Decrease) in Restricted Cash |
- |
- |
- |
- |
- |
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 |
- |
- |
- |
- |
- |
Acquisition Net of Cash Acquired |
- |
- |
- |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
0.00 |
0.00 |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-5.30 |
-3.96 |
-1.07 |
-3.10 |
-2.76 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
-0.47 |
-0.47 |
Long-term debt - borrowings |
18.91 |
12.61 |
16.95 |
1.76 |
16.08 |
Long-term debt - repayments |
-0.89 |
-0.61 |
-0.63 |
-0.86 |
-0.26 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
- |
- |
- |
- |
- |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-0.12 |
-0.12 |
- |
-0.55 |
-0.55 |
Proceeds From Capital And Sale Leaseback Transactions |
- |
- |
- |
- |
- |
Proceeds From Deposits On Equipment |
- |
- |
- |
- |
- |
Cash And Cash Equivalents Discontinued Operations At Carrying Value |
- |
- |
- |
- |
- |
Proceeds From Sale Leaseback Transactions |
- |
- |
- |
- |
- |
Cash And Cash Equivalents Period Increase Decrease Including Discontinued Operations |
- |
- |
- |
- |
- |
Finance Lease Principal Payments |
-0.99 |
-1.11 |
-0.27 |
-1.35 |
-1.00 |
Proceeds From Issuance Of Common Stock Net |
- |
- |
- |
0.23 |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
16.90 |
10.77 |
16.05 |
-1.67 |
13.69 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-27.89 |
-21.41 |
-27.05 |
13.55 |
-13.03 |
Total Cash Flow |
-10.99 |
-10.64 |
-11.00 |
11.88 |
0.66 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
- |
- |
- |
0.02 |
- |