Cash flow Statement (Quarterly, GAAP
in millions $) |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
(Jun 30 2023) 6 Months |
(Mar 31 2023) 3 Months |
(Dec 31 2022) 12 Months |
Income |
-69.75 |
-51.12 |
-35.61 |
-15.91 |
-69.32 |
Depreciation & amortization |
27.48 |
20.48 |
13.82 |
6.93 |
26.10 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Accretion Expense
|
2.21 |
1.59 |
1.05 |
0.52 |
2.00 |
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability |
-9.20 |
-7.50 |
-7.50 |
-5.20 |
-3.10 |
Provision for Doubtful Accounts |
0.58 |
0.78 |
0.78 |
0.49 |
1.20 |
Inventories Decrease /-Increase |
14.10 |
13.34 |
11.15 |
5.14 |
-2.71 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
14.43 |
10.64 |
6.67 |
3.06 |
13.43 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
0.64 |
- |
- |
- |
- |
Increase Decrease In Contract With Customer Liability |
-1.29 |
0.03 |
-0.34 |
-2.92 |
-1.04 |
Income taxes |
0.20 |
- |
- |
- |
-0.37 |
Gain (Loss) on Investments |
- |
- |
- |
- |
- |
Accounts Receivable |
-3.99 |
-10.60 |
-7.26 |
-14.68 |
-9.88 |
Increase (Decrease) in Accounts Payable |
6.31 |
3.38 |
3.09 |
4.06 |
2.19 |
Increase (Decrease) in Accrued Liabilities |
3.40 |
1.84 |
-0.47 |
1.07 |
1.01 |
Increase (Decrease) in Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
-2.36 |
-1.58 |
-0.36 |
-2.10 |
-4.97 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
1.08 |
1.55 |
1.82 |
0.22 |
7.21 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-17.08 |
-18.49 |
-12.80 |
-16.75 |
-43.07 |
Capital Expenditures |
-10.86 |
-8.39 |
-5.23 |
-1.30 |
-7.62 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Proceeds from Sale of Held-to-maturity Securities |
85.98 |
3.57 |
- |
- |
- |
Payments to Acquire Held-to-maturity Securities |
-81.00 |
- |
-0.94 |
-0.46 |
-40.29 |
Proceeds from Real Estate and Real Estate Joint Ventures |
- |
- |
- |
- |
- |
Capitalization Of Software Costs |
- |
- |
- |
- |
- |
Escrow Deposit Disbursements Related To Property Acquisition |
- |
- |
- |
- |
- |
Working Capital Adjustments Paid |
- |
- |
- |
- |
- |
Proceeds From Settlement Of Working Capital For Acquisitions |
- |
- |
- |
- |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments to Acquire Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
-1.90 |
- |
- |
- |
-18.80 |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Proceeds from Collection of Notes Receivable |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-7.78 |
-4.81 |
-6.17 |
-1.77 |
-66.71 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
- |
- |
- |
-0.71 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-1.62 |
-1.83 |
-2.48 |
-2.43 |
-1.86 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-87.70 |
-77.53 |
-77.53 |
-77.53 |
-188.42 |
Cash And Cash Equivalents At Carrying Value From Continuing Operations |
- |
- |
- |
- |
- |
Proceeds And Excess Tax Benefits From Stock Options Exercised |
- |
- |
- |
- |
- |
Proceeds From Note Receivable |
- |
- |
- |
- |
- |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
77.53 |
77.53 |
77.53 |
- |
- |
Funds Held For Clients |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
-1.62 |
-1.83 |
-2.48 |
-2.43 |
-2.57 |
Effect of exchange rate on cash flow |
-3.52 |
-0.51 |
-2.91 |
-0.51 |
1.46 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-27.94 |
-26.87 |
-18.03 |
-18.05 |
-50.69 |
Total Cash Flow |
-29.99 |
-25.64 |
-24.35 |
-21.45 |
-110.89 |
Cash & cash equiv. at beg.
of the Year |
37.37 |
43.14 |
44.16 |
48.66 |
70.33 |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
3.22 |
2.39 |
0.53 |
0.51 |
1.29 |