Cash flow Statement (Quarterly, GAAP
in millions $) |
(Mar 31 2023) 3 Months |
(Dec 31 2022) 12 Months |
(Sep 30 2022) 9 Months |
(Jun 30 2022) 6 Months |
(Mar 31 2022) 3 Months |
Income |
-44.54 |
-153.88 |
-101.72 |
-55.03 |
-25.65 |
Depreciation & amortization |
5.79 |
21.22 |
15.62 |
10.20 |
4.97 |
Amortization of Other Assets |
10.51 |
32.28 |
22.56 |
13.97 |
6.58 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Restructuring & Impairment Charges |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
0.30 |
0.96 |
0.47 |
0.52 |
0.11 |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
26.28 |
81.29 |
53.04 |
28.07 |
13.34 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
- |
- |
- |
- |
- |
Increase Decrease In Capitalized Contract Costs Net |
-17.30 |
-40.20 |
-27.38 |
-13.04 |
-25.46 |
Increase Decrease In Content Costs Payable |
-2.29 |
-1.53 |
-2.65 |
-4.36 |
-0.99 |
Operating Lease Right Of Use Asset Amortization Expense |
1.57 |
4.64 |
3.10 |
1.57 |
23.23 |
Income taxes |
- |
- |
- |
- |
- |
Unrealized Gain (Loss) on Investments |
- |
2.90 |
2.90 |
- |
- |
Increase (Decrease) in Accounts Receivable |
7.81 |
-32.31 |
1.13 |
3.36 |
5.37 |
Increase (Decrease) in Accounts Payable and Other Operating Liabilities |
-4.50 |
-28.62 |
-14.26 |
-22.03 |
-21.96 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-2.43 |
0.00 |
1.38 |
1.24 |
0.20 |
Other Working Capital |
- |
- |
- |
- |
- |
Other Noncash Income (Expense) |
0.38 |
0.69 |
0.46 |
0.25 |
0.08 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-1.45 |
60.34 |
25.25 |
29.95 |
18.81 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-19.90 |
-60.96 |
-30.27 |
-16.44 |
-13.98 |
Capital Expenditures |
-3.36 |
-15.72 |
-12.05 |
-7.34 |
-3.28 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Proceeds from Sale and Maturity of Marketable Securities |
42.50 |
7.50 |
- |
- |
- |
Payments to Acquire Marketable Securities |
-58.46 |
-158.50 |
-66.13 |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Payments To Acquire Equity Securities Fv Ni |
- |
-5.00 |
-5.00 |
-5.00 |
- |
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 |
- |
-1.50 |
-1.50 |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-19.32 |
-173.23 |
-84.68 |
-12.34 |
-8.28 |
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 |
1.18 |
16.34 |
11.35 |
9.39 |
1.66 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-317.31 |
-536.77 |
-536.77 |
- |
0.00 |
Payment Of Deferred Offering Costs |
- |
-1.59 |
-1.59 |
-1.59 |
-1.99 |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
317.31 |
536.77 |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
1.18 |
14.76 |
9.76 |
7.81 |
0.07 |
Effect of exchange rate on cash flow |
-0.02 |
-0.03 |
-0.04 |
0.00 |
0.01 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-23.25 |
-76.68 |
-42.32 |
-23.78 |
-17.25 |
Total Cash Flow |
-38.05 |
-219.45 |
-105.23 |
-20.97 |
-22.17 |
Cash & cash equiv. at beg.
of the Year |
275.63 |
313.69 |
427.91 |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
0.04 |
0.68 |
0.52 |
0.39 |
0.06 |