|
Change in Interest Receivables
|
| | | | | | | | | | | | 35.00 | -49.00 | 18.00 | -18.00 | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | 0.00M | -0.00M | 0.00M | -0.00M | 744.00 | -256.00 | 0.00M | 0.00M | -0.01M | -744.00 | 0.00M | 0.00M | -0.01M | 65.00 | 0.00M | -75.00 | -260.00 | -79.00 | 0.09M | 0.08M | 0.02M | 0.01M | -0.02M | -0.01M | 0.00M | -0.02M | -0.04M | -0.02M | -0.02M | -0.02M | -0.03M |
|
Cash from Operations
|
-9.25M | 33.57M | 10.73M | 14.71M | 6.03M | -12.73M | 3.78M | 14.75M | 19.53M | -17.51M | -27.86M | 5.90M | 19.58M | -8.01M | 13.79M | -2.81M | 5.41M | 1.84M | 8.23M | -1.95M | -1.37M | 3.84M | -1.44M | -17.41M | -8.36M | 7.30M | -20.18M | -13.43M | -2.06M | 15.30M | 3.60M | -9.65M | -9.12M | 0.43M | -0.32M | 9.42M | 5.96M | 11.16M | -4.05M | 0.68M | -1.30M | -0.27M | -1.91M | -1.48M | -0.81M | 49.18M | 11.01M | 38.04M | 43.78M | 39.03M | 10.70M | 6.49M | 43.27M | 0.32M | 3.84M | 2.25M | -1.57M | -2.87M | 3.18M | -0.03M | 1.06M | 2.50M | 0.38M | -0.36M | 0.21M | -1.94M | -0.44M |
|
Change in Receivables
|
-0.21M | | | | 0.00M | | | | | | | | | | | | | | | | -350.00 | | | 350.00 | -350.00 | | | | 0.00M | -0.00M | -570.00 | | 0.00M | -0.00M | -0.00M | | | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.07M | 6.56M | 0.02M | -0.00M | 0.00M | -0.01M | | | 0.00M | -0.00M | 160.00 | -0.00M | | | -220.00 | -560.00 | | | | -550.00 | | -153.00 | | | 0.00M | -0.00M | | | | 4.22M | 3.19M | 7.70M | -15.11M | | | 7.57M | 1.41M | 5.23M | -11.47M | -2.74M | 6.00 | -6.00 | | | | 38.30M | -28.09M | 11.71M | 10.71M | 5.12M | -14.65M | -11.91M | 15.66M | -20.19M | -6.67M | | | | 1.05M | -1.05M | | | | | | | |
|
Change in Accured Expenses
|
-0.05M | 0.02M | 0.05M | -0.01M | -63.00 | 0.03M | 0.02M | -0.04M | 0.00M | 0.00M | -0.00M | -0.01M | 0.01M | -0.01M | -0.00M | 0.00M | 233.00 | -729.00 | -395.00 | 891.00 | -654.00 | -126.00 | -542.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | 20.46M | 98.27M | | 15.03M | | 18.02M | 29.89M | 36.28M | 17.41M | 20.46M | | 6.50M | | | | | 5.51M | 41.19M | 13.66M | 20.06M | 14.38M | 39.30M | | 10.59M | 6.19M | 2.97M | 19.47M | | | | | | | | 1.18M | 1.07M | | 20.86M | 281.56M | -350.00 | 364.00 | | | 1.19M | | | 2.18M | 5.57M | 3.21M | 11.82M | 3.28M | | 5.79M | | | | | 1.90M | 1.94M | |
|
Net Equity Issued and Repurchased
|
120.17M | 24.76M | -4.27M | 1.00M | 135.62M | 1.85M | -7.87M | | 252.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
125.41M | -8.81M | -14.99M | -13.71M | -12.08M | 14.58M | -11.64M | 8.60M | 79.78M | -47.08M | -0.41M | -41.57M | -6.86M | -34.06M | -5.11M | -13.54M | -0.18M | -27.96M | -0.07M | -12.64M | -6.27M | -2.28M | -4.36M | 3.37M | 41.19M | -0.08M | 9.31M | 12.16M | 39.30M | -10.08M | 4.90M | -7.64M | -6.91M | 15.71M | -15.02M | -30.34M | -15.34M | -6.00M | -8.71M | -5.20M | -2.24M | -5.68M | 1.07M | -3.30M | 17.46M | 129.18M | -70.58M | -42.54M | -40.34M | -50.78M | -47.60M | -14.26M | -37.55M | -15.33M | -17.17M | -19.11M | -0.42M | -7.16M | -12.95M | 0.68M | -11.22M | | -3.96M | -7.40M | -1.99M | -1.56M | -1.78M |
|
Change in Cash
|
116.16M | 24.76M | -4.27M | 1.00M | -6.05M | 1.85M | -7.87M | 23.35M | 99.30M | -64.59M | -28.27M | -35.67M | 12.71M | -42.06M | 8.68M | -16.36M | 5.22M | -26.12M | 8.16M | -14.59M | -7.64M | 1.56M | -5.80M | -14.04M | 32.84M | 7.22M | -10.86M | -1.28M | 37.24M | 5.22M | 8.50M | -17.29M | -16.03M | 16.14M | -15.34M | -20.92M | -9.38M | 5.16M | -12.76M | -4.52M | -3.54M | -5.96M | -0.84M | -4.79M | 16.65M | 178.37M | -59.58M | -4.50M | 3.44M | -11.75M | -36.91M | -7.77M | 5.72M | -15.01M | -13.33M | -16.87M | -1.99M | -10.03M | -9.77M | 0.65M | -10.16M | 2.50M | -3.59M | -7.76M | -1.78M | -3.50M | -2.21M |
|
Free Cash Flow
|
-9.25M | 33.57M | 10.73M | 14.71M | 6.03M | -12.73M | 3.78M | 14.75M | 19.53M | -17.51M | -27.86M | 5.90M | 19.58M | -8.01M | 13.79M | -2.81M | 5.41M | 1.84M | 8.23M | -1.95M | -1.37M | 3.84M | -1.44M | -17.41M | -8.36M | 7.30M | -20.18M | -13.43M | -2.06M | 15.30M | 3.60M | -9.65M | -9.12M | 0.43M | -0.32M | 9.42M | 5.96M | 11.16M | -4.05M | 0.68M | -1.30M | -0.27M | -1.91M | -1.48M | -0.81M | 49.18M | 11.01M | 38.04M | 43.78M | 39.03M | 10.70M | 6.49M | 43.27M | 0.32M | 3.84M | 2.25M | -1.57M | -2.87M | 3.18M | -0.03M | 1.06M | 2.50M | 0.38M | -0.36M | 0.21M | -1.94M | -0.44M |
|
Net Cash Flow
|
116.16M | 24.76M | -4.27M | 1.00M | -6.05M | 1.85M | -7.87M | 23.35M | 99.30M | -64.59M | -28.27M | -35.67M | 12.71M | -42.06M | 8.68M | -16.36M | 5.22M | -26.12M | 8.16M | -14.59M | -7.64M | 1.56M | -5.80M | -14.04M | 32.84M | 7.22M | -10.86M | -1.28M | 37.24M | 5.22M | 8.50M | -17.29M | -16.03M | 16.14M | -15.34M | -20.92M | -9.38M | 5.16M | -12.76M | -4.52M | -3.54M | -5.96M | -0.84M | -4.79M | 16.65M | 178.37M | -59.58M | -4.50M | 3.44M | -11.75M | -36.91M | -7.77M | 5.72M | -15.01M | -13.33M | -16.87M | -1.99M | -10.03M | -9.77M | 0.65M | -10.16M | 2.50M | -3.59M | -7.76M | -1.78M | -3.50M | -2.21M |