GRIZZLY MERGER SUB 1, LLC Cash Flow Breakdown
Cash flow breakdown shows where GRIZZLY MERGER SUB 1, LLC's cash came from and where it went: from running the business, from investing (buying or selling equipment, companies and investments) and from financing (borrowing, paying back loans, buying back shares, paying dividends). One row per year or quarter. A minus sign means cash went out. Financing is shown line by line: buybacks, dividends, debt paid back, new debt and the rest. All amounts are the filed figures for that period.
- Fiscal year ended 2019-12-31: from running the business, $88.61M came in.
- Fiscal year ended 2019-12-31: from investing, $130.68M went out.
- Fiscal year ended 2019-12-31: from financing, $126.19M came in.
- Fiscal year ended 2019-12-31: change in cash, $84.12M came in.
A minus sign means cash went out. * = worked out from the filed year-to-date figures (hover to see how); greyed = already counted inside another line.
Each year (12 month)
| Fiscal year end | Running the business | From investing | Buybacks | Debt paid back | New debt | New shares sold | Other | Not split out | Change in cash |
|---|---|---|---|---|---|---|---|---|---|
| 2019-12-31 | $88.61M | -$130.68M | -$43.91M | $877.31M | -$18.30M | -$688.90M* | $84.12M | ||
| 2018-12-31 | $82.89M | -$32.28M | -$111.65M | $1.59B* | -$20.75M | -$82.12M | |||
| 2017-12-31 | $304.86M | -$78.12M | $0.00 | $0.00 | -$31.18M | -$109.54M* | $86.02M | ||
| 2016-12-31 | $292.23M | -$1.50B | $0.00 | $0.00 | $1.99M | -$302.80M* | -$1.51B | ||
| 2015-12-31 | $253.96M | -$189.06M | -$53.77M | $295.00M | $677.00K | -$295.67M* | $11.13M | ||
| 2014-12-31 | $258.20M | -$202.14M | -$6.85M | $89.00M | $887.00K | -$168.67M* | -$29.57M | ||
| 2013-12-31 | $159.63M | -$266.35M | -$17.21M | $0.00 | $261.00M | $622.00K | $0.00 | -$117.22M* | $20.48M |
| 2012-12-31 | $152.78M | -$168.91M | -$17.61M | $0.00 | $70.00M | $2.12M | $69.00K | -$43.35M* | -$4.90M |
| 2011-12-31 | $134.43M | -$164.19M | -$55.66M | -$4.73M | $142.00M | $947.00K | $0.00 | -$56.48M* | -$3.68M |
| 2010-12-31 | $171.26M | -$104.72M | -$80.81M | $0.00 | $30.00M | $659.00K | -$27.00K | -$32.07M* | -$15.71M |
| 2009-12-31 | $100.92M | -$125.88M | $0.00 | $0.00 | $30.00M | $189.00K | $13.64M* | $18.87M |
Each quarter (3 month)
| Quarter end | Running the business | From investing | Buybacks | Debt paid back | New debt | New shares sold | Other | Not split out | Change in cash |
|---|---|---|---|---|---|---|---|---|---|
| 2020-09-30 | $20.32M* | -$15.32M* | -$1.78M* | -$2.19M* | |||||
| 2020-06-30 | $16.92M* | -$31.72M* | $0.00* | -$216.00K* | -$2.15M* | ||||
| 2020-03-31 | $30.66M | -$34.58M | $0.00 | -$1.06M | -$2.26M* | -$7.24M | |||
| 2019-12-31 | $6.49M* | -$28.39M* | $0.00* | $552.31M* | -$10.50M* | -$354.63M* | |||
| 2019-09-30 | $25.36M* | -$35.97M* | $0.00* | $0.00* | $64.00K* | -$2.20M* | |||
| 2019-06-30 | $35.69M* | -$27.02M* | $0.00* | $325.00M* | -$5.94M* | -$327.33M* | |||
| 2019-03-31 | $21.07M | -$39.31M | -$43.91M | $0.00 | -$1.93M | -$4.74M* | -$68.82M | ||
| 2018-12-31 | $44.33M* | -$44.98M* | -$87.75M* | $61.45M* | -$5.79M* | -$165.57M* | |||
| 2018-09-30 | -$8.83M* | -$94.95M* | -$23.89M* | $50.00M* | $289.00K* | -$1.10M* | |||
| 2018-06-30 | $69.04M* | -$33.80M* | $0.00* | $477.25M* | -$10.90M* | -$136.38M* | |||
| 2018-03-31 | -$21.64M | $141.46M | $0.00 | $1.00B | -$4.34M | -$1.29B* | -$170.51M | ||
| 2017-12-31 | $87.87M* | -$228.00K* | $0.00* | $0.00* | -$30.67M* | $4.30M* | -$3.58M* | ||
| 2017-09-30 | $71.57M* | -$935.00K* | $5.63M* | $0.00* | -$187.00K* | -$48.85M* | -$3.82M* | ||
| 2017-06-30 | $148.29M* | -$76.02M* | -$60.00K* | $0.00* | -$882.00K* | -$29.10M* | $8.26M* | ||
| 2017-03-31 | -$2.87M | -$943.00K | -$5.57M | $0.00 | $557.00K | -$35.89M* | -$44.71M | ||
| 2016-12-31 | $101.62M* | -$1.35B* | $47.66M* | $65.00M* | $3.35M* | -$449.58M* | -$73.33M* | ||
| 2016-09-30 | $101.42M* | -$64.17M* | -$27.12M* | $25.00M* | -$1.55M* | $47.73M* | $81.29M* | ||
| 2016-06-30 | $47.27M* | -$47.56M* | -$8.98M* | $10.00M* | $132.00K* | -$2.99M* | -$2.13M* | ||
| 2016-03-31 | $41.92M | -$45.55M | -$11.55M | $25.00M | $64.00K | -$22.95M* | -$13.07M | ||
| 2015-12-31 | $27.45M* | -$48.42M* | -$9.45M* | $0.00* | $179.00K* | $179.00K* | -$3.09M* | -$33.16M* | |
| 2015-09-30 | $86.96M* | -$48.68M* | -$7.38M* | $0.00* | $0.00* | $0.00* | -$5.39M* | $25.50M* | |
| 2015-06-30 | $64.84M* | -$43.79M* | -$19.95M* | $0.00* | $0.00* | $0.00* | -$9.73M* | -$8.62M* | |
| 2015-03-31 | $74.72M | -$48.18M | -$16.99M | $295.00M | $498.00K | -$277.64M* | $27.41M | ||
| 2014-12-31 | $37.99M* | -$53.51M* | -$4.88M* | $34.00M* | $122.00K* | -$20.06M* | |||
| 2014-09-30 | $81.20M* | -$48.31M* | -$1.44M* | $5.00M* | $168.00K* | -$83.48M* | -$46.87M* | ||
| 2014-06-30 | $74.12M* | -$59.12M* | -$7.00K* | $50.00M* | $19.00K* | -$36.30M* | $28.71M* | ||
| 2014-03-31 | $64.90M | -$41.20M | -$529.00K | $0.00 | $157.00K | -$14.69M* | $8.64M | ||
| 2013-12-31 | $18.80M* | -$49.52M* | -$1.82M* | $34.00M* | $289.00K* | $0.00* | -$14.70M* | -$12.96M* | |
| 2013-09-30 | $64.52M* | -$140.11M* | -$2.33M* | $117.00M* | $19.00K* | $0.00* | -$7.38M* | $31.72M* | |
| 2013-06-30 | $33.78M* | -$38.22M* | -$6.35M* | $100.00M* | $13.00K* | $0.00* | -$93.79M* | -$4.56M* | |
| 2013-03-31 | $42.53M | -$38.49M | -$6.71M | $10.00M | $301.00K | $0.00 | -$1.34M* | $6.28M | |
| 2012-12-31 | $47.62M* | -$71.77M* | -$4.42M* | $0.00* | $10.00M* | $189.00K* | -$7.00K* | $15.33M* | -$3.06M* |
| 2012-09-30 | $52.03M* | -$35.02M* | -$1.00M* | $0.00* | $30.00M* | $573.00K* | $0.00* | -$41.14M* | $5.44M* |
| 2012-06-30 | $19.00M* | -$38.51M* | -$66.00K* | $30.00M* | $4.00K* | -$1.00K* | -$18.33M* | -$7.90M* | |
| 2012-03-31 | $34.14M | -$23.61M | -$12.12M | $0.00 | $1.35M | $77.00K | $787.00K* | $631.00K | |
| 2011-12-31 | $37.91M* | -$64.75M* | -$16.37M* | $0.00* | $0.00* | $32.00K* | $0.00* | $37.93M* | -$5.25M* |
| 2011-09-30 | $46.68M* | -$24.54M* | -$17.90M* | $0.00* | $12.53M* | $915.00K* | -$285.00K* | -$8.65M* | $8.77M* |
| 2011-06-30 | $21.84M* | -$44.16M* | -$14.13M* | $55.00M* | $0.00* | $122.00K* | -$22.06M* | -$3.38M* | |
| 2011-03-31 | $28.00M | -$30.75M | -$7.26M | $13.00M | $0.00 | $163.00K | -$6.97M* | -$3.82M | |
| 2010-12-31 | $59.10M* | -$27.34M* | -$79.50M* | $30.00M* | -$194.00K* | -$28.00M* | -$45.93M* | ||
| 2010-09-30 | $41.47M* | -$28.20M* | $0.00* | $1.67M* | $69.00K* | -$2.61M* | $12.40M* |