|
Net Income
|
0.47M | 0.38M | 0.73M | 0.25M | 0.52M | 0.49M | 0.41M | 0.84M | 0.30M | 0.20M | 0.43M | 0.29M | 0.54M | 0.34M | 0.21M | 0.29M | 0.48M | 0.64M | 0.43M | 2.59M | 1.03M | 0.80M | 0.53M | 0.64M |
|
Gains from Equity Investments
|
| | -0.00M | 0.04M | -7.67M | -9.65M | -11.54M | -11.17M | -0.04M | -10.84M | -11.21M | -11.20M | -15.49M | -0.01M | -0.23M | -0.04M | 0.06M | -0.05M | -0.08M | -0.24M | -0.24M | -0.24M | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Working Capital
|
| -0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | 0.00M | 0.00M | 731.00 | 984.23 | 146.17 | 285.55 | | 0.00M | 699.23 | 138.14 | 0.02M | 0.02M | 0.00M | 0.01M | 0.00M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | -0.24M | -1.76M | 0.09M | -1.66M | | | | | | | | |
|
Change in Intangibles
|
-0.14M | -0.00M | -0.04M | | -0.01M | -0.00M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 1.86M | 0.35M | 3.02M | 5.37M | 7.52M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-1.64M | -6.94M | -2.59M | -3.69M | 3.94M | 3.50M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.33M | 6.59M | | -0.62M | 42.56M | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 0.46M | -0.06M | -0.76M | -0.56M | 0.66M | -0.91M | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -10.98M | -2.37M | -10.17M | -2.66M | 49.19M | -22.08M | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
46.20M | 46.09M | 34.58M | 32.97M | 23.46M | 21.39M | 71.63M | 44.14M | 38.61M | 32.20M | 30.92M | 20.09M | 35.05M | | | | 31.70M | | | | 83.69M | | | |
|
Net Cash Flow
|
-1.64M | -7.28M | 4.00M | -3.69M | 3.32M | 46.06M | | | | | | | | | | | | | | | | | | |