Cash flow Statement (Quarterly, GAAP
in millions $) |
(Jun 30 2023) 6 Months |
(Mar 31 2023) 3 Months |
(Dec 31 2022) 12 Months |
(Sep 30 2022) 9 Months |
(Jun 30 2022) 6 Months |
Income |
-0.96 |
-2.36 |
-48.73 |
-53.90 |
-43.79 |
Depreciation & amortization |
- |
- |
- |
- |
- |
Amortization of Other Assets |
0.11 |
0.06 |
0.23 |
0.17 |
0.11 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Restructuring & Impairment Charges |
-0.70 |
-0.63 |
0.10 |
0.09 |
-0.15 |
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 |
35.42 |
16.47 |
80.47 |
64.49 |
44.71 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Foreign Currency Transaction Gain (Loss), before Tax, Total |
-1.10 |
-0.58 |
3.56 |
5.96 |
3.41 |
Cost Of Goods And Services Sold Depreciation And Amortization |
11.41 |
5.57 |
16.19 |
10.93 |
5.39 |
Change In Unrealized Gain Loss On Fair Value Hedging Instruments |
- |
- |
- |
- |
- |
Other Than Temporary Impairment Loss Debt Securities Available For Sale Recognized In Earnings |
- |
- |
0.17 |
0.17 |
0.17 |
Change In Fair Value Of Financial Guarantee |
- |
- |
- |
- |
- |
Derivative Gain Loss On Derivative Net |
- |
- |
- |
- |
- |
Impairment Of Other Equity Securities |
- |
- |
- |
- |
- |
Impairment Of Debt Securities Available For Sale |
- |
- |
- |
- |
- |
Gain Loss On Extinguishment Of Debt And Other Charges |
- |
- |
- |
- |
- |
Discontinuance Of Interest Rate Swaps And Write Off Of Prior Hedge Effectiveness |
- |
- |
- |
- |
- |
Increase Decrease In Contract With Customer Liability |
15.04 |
16.92 |
22.11 |
16.70 |
17.19 |
Income taxes |
7.62 |
2.77 |
-0.77 |
0.19 |
1.97 |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-0.32 |
-2.59 |
-2.51 |
-2.90 |
-2.36 |
Increase (Decrease) in Accounts Payable |
8.32 |
0.94 |
-6.61 |
-6.42 |
-13.55 |
Increase (Decrease) in Accrued Liabilities |
-4.08 |
-4.95 |
6.54 |
7.61 |
8.16 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
3.41 |
-2.87 |
-0.52 |
-0.56 |
-0.42 |
Other Working Capital |
0.00 |
0.35 |
0.18 |
-0.86 |
-0.35 |
Other Noncash Income (Expense) |
0.00 |
- |
0.17 |
0.00 |
0.00 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.20 |
0.12 |
-0.09 |
-0.31 |
-0.79 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
74.37 |
29.21 |
73.84 |
52.02 |
24.76 |
Capital Expenditures |
-15.23 |
-7.43 |
-22.10 |
-16.44 |
-10.38 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Payments For Extinguishment Of Interest Rate Swaps |
- |
- |
- |
- |
- |
Payments For Asset Acquisition Net Of Cash Acquired |
- |
- |
- |
- |
- |
Proceeds From Acquisition Of Business Working Capital Adjustments |
- |
- |
0.31 |
0.31 |
0.30 |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments to Acquire Other Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
- |
- |
-2.53 |
-2.53 |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
- |
-12.60 |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-15.23 |
-7.43 |
-30.62 |
-18.67 |
-10.07 |
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 |
-6.84 |
-6.75 |
-92.69 |
-60.05 |
-37.67 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-191.55 |
-189.08 |
-239.94 |
-239.94 |
-239.93 |
Finance Lease Principal Payments |
-0.02 |
-0.01 |
- |
- |
0.00 |
Repayment Of Hybrid Debt |
- |
- |
- |
- |
- |
Payment Of Special Dividends |
- |
- |
- |
- |
- |
Proceeds From Exercise Of Stock Options Net Of Tax Paid For Employee Tax Withholding |
- |
- |
- |
- |
- |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
189.08 |
189.08 |
239.30 |
239.30 |
239.30 |
Payments For Tender Offer Costs |
- |
- |
- |
- |
- |
Payments For Deferred Purchase Consideration |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
-9.32 |
-6.76 |
-93.34 |
-60.70 |
-38.30 |
Effect of exchange rate on cash flow |
0.03 |
0.02 |
-0.09 |
-0.14 |
-0.15 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
59.15 |
21.78 |
51.74 |
35.57 |
14.38 |
Total Cash Flow |
49.86 |
15.04 |
-50.22 |
-27.49 |
-23.76 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
189.08 |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
- |
- |
- |
- |
- |