|
Net Income
|
| | | | | | | | | | | | | | | 18.11M | 73.55M | 102.19M | | 25.00M | 60.24M | 15.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.35M | 23.73M | | | 17.04M | 7.77M | | | | | | | |
|
Change in Interest Receivables
|
| | 686.00 | 286.00 | -0.00M | -311.00 | 0.00M | -244.00 | -772.00 | -20.00 | 812.00 | | | | | | | | -10.00 | -26.00 | | | 3.00 | 36.00 | -39.00 | -46.00 | | -0.00M | 0.01M | 0.00M | 0.04M | -0.05M | 0.00M | -0.00M | -0.00M | 214.00 | -765.00 | 125.00 | -125.00 | | | 6.00 | 76.00 | -70.00 | | 103.00 | -85.00 | 987.00 | 0.05M | 0.05M | 0.20M | -0.01M | 0.29M | 0.08M | -0.09M | -0.06M | 0.02M | -0.11M | 0.15M | -0.13M | 0.21M |
|
Cash from Operations
|
| -4.05M | -16.45M | -38.94M | -8.03M | -29.88M | -1.10M | -13.66M | -0.41M | -7.61M | -7.04M | -30.57M | -0.77M | 39.90M | 2.41M | 16.71M | -65.13M | -106.74M | -39.57M | 8.93M | -52.77M | -26.68M | 13.63M | 16.51M | -19.49M | -36.96M | -11.32M | 3.34M | 1.90M | -44.49M | 40.83M | 17.11M | 16.74M | -53.37M | 2.16M | -16.28M | -11.37M | -0.07M | -45.68M | -4.74M | 12.23M | 7.15M | 21.04M | 33.64M | -4.88M | 23.82M | 65.61M | 19.50M | -20.95M | -3.73M | 15.27M | 3.43M | 3.86M | -5.81M | 10.05M | 28.34M | -11.56M | 5.78M | 35.72M | 4.01M | 9.13M |
|
Amortization
|
54.17 | 64.37 | 70.38 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | 0.03M | -0.02M | -0.01M | 0.00M | 0.06M | -0.01M | -0.02M | -0.02M | 0.02M | -0.01M | -0.01M | -459.00 | 0.02M | -0.01M | -0.01M | -0.00M | -350.00 | 0.01M | -0.01M | | | | 350.00 | | -350.00 | | | | 350.00 | 350.00 | -350.00 | -350.00 | 350.00 | -350.00 | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 0.00M | 0.01M | 0.01M | | | -0.00M | | | 0.00M | | | | -1.00 | | | | | | | | | | | | | | | 0.63M | -0.19M | -0.44M | 4.52M | -4.52M | | 4.33M | -4.32M | -0.01M | 0.43M | -0.43M | 1.43M | -1.43M | 1.43M | -1.43M | | | | | | | | | | | | | | | | 13.80M | | |
|
Change in Accured Expenses
|
| 0.05M | 0.05M | 0.00M | 0.07M | -0.10M | -0.01M | 717.00 | 216.00 | -0.00M | 0.00M | 0.00M | 403.00 | -0.00M | -0.01M | | 0.01M | 0.01M | -0.02M | | 14.00 | 50.00 | -64.00 | | | 0.01M | -0.01M | | | 0.01M | 0.01M | -0.01M | 0.01M | 0.00M | -0.00M | 0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -35.00 | 0.00M | 943.00 | 0.00M | 288.00 | 364.00 | 0.00M | 183.00 | -178.00 | -663.00 | -0.00M | 237.00 | 198.00 | -100.00 | 806.00 | -0.00M | -351.00 | 0.00M | 0.00M | 0.00M |
|
Shares Issued
|
| 77.21M | 295.05M | 125.51M | 13.41M | 38.21M | 44.12M | 30.57M | 52.88M | 51.24M | 41.41M | 27.54M | 35.12M | 19.55M | 43.93M | 85.30M | 270.08M | 52.18M | 39.54M | 46.34M | 22.78M | 47.76M | 13.06M | 114.27M | 66.02M | 17.14M | 26.42M | 13.54M | 3.85M | 16.55M | 61.78M | 113.08M | 18.51M | 0.84M | 5.45M | 0.88M | | 0.82M | 8.66M | 10.52M | 29.71M | 33.16M | 200.40M | 191.05M | 38.88M | 64.21M | 113.29M | 35.06M | 34.22M | 42.29M | 40.86M | 2.38M | 40.15M | 10.53M | 34.67M | 74.85M | 7.01M | 25.20M | 61.59M | 55.35M | 122.15M |
|
Net Equity Issued and Repurchased
|
| | 359.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 77.21M | 288.17M | 112.26M | -38.17M | -43.80M | 44.12M | 13.06M | 47.65M | 42.40M | 35.50M | 22.36M | 25.67M | -41.91M | 43.93M | 55.26M | 267.94M | 24.09M | -191.22M | 18.94M | 18.56M | 23.16M | -6.60M | 114.27M | 28.20M | 4.79M | -82.63M | -58.95M | -20.03M | -1.29M | 57.51M | 106.09M | -62.09M | -67.67M | -36.91M | -74.24M | -90.48M | -66.01M | -15.09M | 8.53M | -24.21M | -24.64M | 168.05M | 144.79M | -34.94M | -65.88M | 80.07M | -33.47M | -92.13M | -22.81M | -72.82M | -46.78M | 18.07M | -27.29M | 20.51M | 49.59M | -45.51M | -13.48M | 51.02M | 16.11M | 65.83M |
|
Change in Cash
|
| 73.16M | 271.72M | 73.32M | -46.20M | -73.68M | 43.01M | -0.60M | 47.24M | 34.79M | 28.46M | -8.21M | 24.90M | -2.01M | 46.34M | 71.97M | 202.81M | -82.64M | -230.79M | 27.87M | -34.21M | -3.52M | 7.03M | 130.78M | 8.71M | -32.15M | -93.95M | -55.61M | -18.13M | -45.78M | 98.35M | 123.20M | -45.35M | -121.04M | -34.75M | -90.53M | -101.86M | -66.08M | -60.77M | 3.79M | -11.98M | -17.49M | 189.10M | 178.43M | -39.82M | -42.06M | 145.68M | -13.97M | -197.76M | 9.44M | -59.19M | -41.71M | 21.94M | -33.10M | 22.62M | 84.09M | -60.19M | -7.62M | 86.74M | 20.12M | 74.96M |
|
Free Cash Flow
|
| -4.05M | -16.45M | -38.94M | -8.03M | -29.88M | -1.10M | -13.66M | -0.41M | -7.61M | -7.04M | -30.57M | -0.77M | 39.90M | 2.41M | 16.71M | -65.13M | -106.74M | -39.57M | 8.93M | -52.77M | -26.68M | 13.63M | 16.51M | -19.49M | -36.96M | -11.32M | 3.34M | 1.90M | -44.49M | 40.83M | 17.11M | 16.74M | -53.37M | 2.16M | -16.28M | -11.37M | -0.07M | -45.68M | -4.74M | 12.23M | 7.15M | 21.04M | 33.64M | -4.88M | 23.82M | 65.61M | 19.50M | -20.95M | -3.73M | 15.27M | 3.43M | 3.86M | -5.81M | 10.05M | 28.34M | -11.56M | 5.78M | 35.72M | 4.01M | 9.13M |
|
Net Cash Flow
|
| 73.16M | 271.72M | 73.32M | -46.20M | -73.68M | 43.01M | -0.60M | 47.24M | 34.79M | 28.46M | -8.21M | 24.90M | -2.01M | 46.34M | 71.97M | 202.81M | -82.64M | -230.79M | 27.87M | -34.21M | -3.52M | 7.03M | 130.78M | 8.71M | -32.17M | -93.95M | -55.61M | -18.13M | -45.78M | 98.35M | 123.20M | -45.35M | -121.04M | -34.75M | -90.53M | -101.86M | -66.08M | -60.77M | 3.79M | -11.98M | -17.49M | 189.10M | 178.43M | -39.82M | -42.06M | 145.68M | -13.97M | -113.08M | -26.55M | -57.55M | -43.35M | 21.94M | -33.10M | 30.56M | 77.94M | -57.07M | -7.70M | 86.74M | 20.12M | 74.96M |