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 |
-10.13 |
-7.07 |
-5.04 |
-48.90 |
-44.24 |
Depreciation & amortization |
0.29 |
0.21 |
0.12 |
0.50 |
0.37 |
Amortization of Other Assets |
14.30 |
9.90 |
5.22 |
22.93 |
17.73 |
Increase (Decrease) in Deferred Revenue
|
-3.33 |
-1.16 |
0.04 |
0.27 |
-1.23 |
Other Asset Impairment Charges |
- |
- |
- |
18.97 |
18.97 |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
4.73 |
2.01 |
0.69 |
4.00 |
3.59 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
- |
- |
- |
- |
- |
Additions To Content Assets |
-3.41 |
-1.69 |
-0.43 |
-14.07 |
-7.10 |
Change In Content Liabilities |
0.09 |
-0.08 |
-0.33 |
-2.73 |
-1.11 |
Goodwill And Intangible Asset Impairment |
- |
- |
- |
- |
2.45 |
Income Loss From Equity Method Investments |
2.18 |
1.91 |
1.76 |
5.09 |
- |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
0.26 |
0.15 |
-0.12 |
6.14 |
4.02 |
Increase (Decrease) in Accounts Payable |
-0.73 |
-1.70 |
-1.48 |
-1.30 |
0.90 |
Increase (Decrease) in Accrued Liabilities and Other Operating Liabilities |
-0.66 |
-0.86 |
-0.42 |
-4.54 |
-3.95 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
1.10 |
0.95 |
0.50 |
0.86 |
1.74 |
Other Noncash Expense |
0.36 |
0.24 |
0.12 |
0.48 |
0.36 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.07 |
0.03 |
0.03 |
-0.21 |
-0.18 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
5.12 |
2.86 |
0.67 |
-16.17 |
-13.63 |
Capital Expenditures |
- |
- |
- |
-0.01 |
-0.01 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Proceeds from Maturities, Prepayments and Calls of Short-term Investments |
- |
- |
- |
15.00 |
15.00 |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Sales Of Investments |
- |
- |
- |
- |
- |
Payments To Acquire Long Term And Short Term Investments |
29.97 |
- |
- |
- |
- |
Investment In Equity Method Investees |
- |
- |
- |
- |
- |
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 |
- |
- |
- |
- |
- |
Acquisition Net of Cash Acquired |
- |
- |
- |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
-59.94 |
- |
- |
-0.99 |
-0.99 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-29.97 |
- |
- |
14.00 |
14.00 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-0.22 |
-0.03 |
- |
- |
- |
Proceeds from Contributions from Affiliates |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-38.97 |
-38.28 |
-38.22 |
-40.63 |
-40.58 |
Proceeds From Sale Of Units Net Of Underwriting Discounts Paid |
- |
- |
- |
- |
- |
Exercise Of Stock Options |
- |
- |
- |
- |
- |
Vesting Of Restricted Stock Units |
- |
- |
- |
- |
- |
Payment Of Offering Cost |
- |
- |
- |
- |
- |
Borrowings On Line Of Credit |
- |
- |
- |
- |
- |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
38.22 |
38.22 |
38.22 |
40.51 |
40.51 |
Preferred Dividends And Accretion Of Issuance Costs |
- |
- |
- |
- |
- |
Capitalized Transaction Costs |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
-2.68 |
-1.33 |
- |
- |
- |
Net Cash flow from
Financing Activities |
-3.65 |
-1.43 |
-0.01 |
-0.12 |
-0.08 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
5.12 |
2.86 |
0.67 |
-16.18 |
-13.64 |
Total Cash Flow |
-28.50 |
1.43 |
0.66 |
-2.29 |
0.30 |