|
Change in Interest Receivables
|
| | | | | | | 8.00 | 20.00 | -28.00 | 35.00 | -35.00 | | | | | | | | | | | | | | | | | | | 426.00 | -338.00 | 276.00 | -156.00 | -121.00 | 202.00 | 206.00 | -320.00 | 207.00 | -135.00 | -138.00 | -109.00 | 96.00 | 78.00 | -7.00 | -92.00 | 145.00 | -141.00 | -72.00 | -1.00 | 0.01M | -620.00 | -0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M |
|
Cash from Operations
|
-7.65M | 2.43M | -7.70M | 0.07M | -243.00 | -1.05M | -3.77M | -6.31M | -8.14M | 0.61M | -2.22M | 2.99M | -0.14M | 4.03M | -0.62M | 2.27M | 2.18M | 0.86M | -2.02M | -3.60M | -2.01M | 0.15M | -0.80M | -3.22M | -0.37M | 0.44M | 1.15M | -1.44M | -1.74M | 0.27M | -0.04M | -0.37M | -0.40M | -0.02M | -0.03M | 0.55M | -0.11M | 0.01M | -0.12M | -0.29M | -0.40M | -0.28M | 0.19M | -0.16M | 0.13M | 0.96M | 3.67M | -2.20M | 8.64M | 1.39M | 4.59M | -2.11M | -7.99M | -3.62M | -2.93M | -2.71M | -4.66M | 0.11M | -1.32M | -0.46M | 3.59M | -1.34M | -0.13M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | 350.00 | -350.00 | | | | 350.00 | | | | | -350.00 | | | 350.00 | -350.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
425.00 | 460.00 | -900.00 | 0.00M | -200.00 | | -225.00 | | -972.00 | 720.00 | | | -400.00 | -0.00M | | | | -0.00M | | 0.00M | | | | | | | | 2.10M | -1.98M | -0.12M | | | | | 587.00 | 0.08M | -0.08M | | | | | | 0.22M | -0.22M | | 0.59M | 2.59M | -3.17M | 4.87M | -4.87M | | | | | | | | | | | 1.66M | -1.89M | |
|
Change in Accured Expenses
|
0.00M | 0.05M | 0.00M | -0.05M | -949.00 | 633.00 | -45.00 | -0.00M | 948.00 | -472.00 | 715.00 | 167.00 | -165.00 | -537.00 | -535.00 | 113.00 | -194.00 | -358.00 | 283.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | 18.15M | | 6.78M | 3.35M | | | 15.02M | 8.23M | 9.83M | | 3.48M | | 1.66M | 0.82M | | | | 4.17M | 4.64M | 4.45M | 1.26M | 1.52M | 0.46M | 0.46M | | 0.49M | 0.54M | | | 0.48M | | | | 0.58M | | | | | | 1.56M | 1.13M | 1.50M | 2.04M | 0.89M | 1.37M | 4.08M | 6.90M | 30.82M | 3.65M | | 2.59M | 2.87M | 2.24M | 6.76M | 12.69M | 0.79M | 4.13M | 4.11M | 0.51M | 1.32M | 0.43M |
|
Net Equity Issued and Repurchased
|
28.64M | | | | 33.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
4.23M | -4.52M | 18.15M | -6.75M | 3.25M | 0.07M | | -2.78M | 14.18M | 7.41M | 9.83M | -4.71M | -3.82M | -15.58M | 1.66M | -1.95M | -8.97M | -3.02M | | 4.17M | 2.65M | -2.25M | 0.06M | 1.52M | 0.04M | 0.46M | | -0.05M | -2.82M | -1.63M | | -0.51M | -0.95M | -1.39M | -0.94M | 0.02M | -1.03M | | | -0.42M | | 1.56M | 1.13M | 1.50M | 0.83M | -0.48M | 1.37M | 4.08M | -3.16M | 21.32M | -7.01M | -6.10M | -2.82M | 2.87M | 0.49M | 4.04M | 3.08M | -0.06M | 2.57M | -2.00M | -6.44M | -1.81M | -0.43M |
|
Change in Cash
|
-3.42M | -2.09M | 10.45M | -6.68M | 3.25M | -0.98M | -3.77M | -9.10M | 6.04M | 8.02M | 7.62M | -1.73M | -3.96M | -11.56M | 1.04M | 0.32M | -6.79M | -2.16M | -2.02M | 0.57M | 0.65M | -2.10M | -0.73M | -1.71M | -0.33M | 0.90M | 1.15M | -1.50M | -4.56M | -1.36M | -0.04M | -0.88M | -1.35M | -1.41M | -0.97M | 0.58M | -1.14M | 0.01M | -0.12M | -0.71M | -0.40M | 1.28M | 1.32M | 1.34M | 0.96M | 0.48M | 5.04M | 1.88M | 5.48M | 22.70M | -2.43M | -8.21M | -10.81M | -0.75M | -2.44M | 1.33M | -1.58M | 0.05M | 1.25M | -2.45M | -2.85M | -3.15M | -0.56M |
|
Free Cash Flow
|
-7.65M | 2.43M | -7.70M | 0.07M | -243.00 | -1.05M | -3.77M | -6.31M | -8.14M | 0.61M | -2.22M | 2.99M | -0.14M | 4.03M | -0.62M | 2.27M | 2.18M | 0.86M | -2.02M | -3.60M | -2.01M | 0.15M | -0.80M | -3.22M | -0.37M | 0.44M | 1.15M | -1.44M | -1.74M | 0.27M | -0.04M | -0.37M | -0.40M | -0.02M | -0.03M | 0.55M | -0.11M | 0.01M | -0.12M | -0.29M | -0.40M | -0.28M | 0.19M | -0.16M | 0.13M | 0.96M | 3.67M | -2.20M | 8.64M | 1.39M | 4.59M | -2.11M | -7.99M | -3.62M | -2.93M | -2.71M | -4.66M | 0.11M | -1.32M | -0.46M | 3.59M | -1.34M | -0.13M |
|
Net Cash Flow
|
-3.42M | -2.09M | 10.45M | -6.68M | 3.25M | -0.98M | -3.77M | -9.10M | 6.04M | 8.02M | 7.62M | -1.73M | -3.96M | -11.56M | 1.04M | 0.32M | -6.79M | -2.16M | -2.02M | 0.57M | 0.65M | -2.10M | -0.73M | -1.71M | -0.33M | 0.90M | 1.15M | -1.50M | -4.56M | -1.36M | -0.04M | -0.88M | -1.35M | -1.41M | -0.97M | 0.58M | -1.14M | 0.01M | -0.12M | -0.71M | -0.40M | 1.28M | 1.32M | 1.34M | 0.96M | 0.48M | 5.04M | 1.88M | 5.48M | 22.70M | -2.43M | -8.21M | -10.81M | -0.75M | -2.44M | 1.33M | -1.58M | 0.05M | 1.25M | -2.45M | -2.85M | -3.15M | -0.56M |