|
Net Income
|
198.55M | 137.87M | 122.91M | 100.92M | 17.21M | 7.81M | -36.41M | -26.17M | 10.46M | -35.38M | 75.19M | | -0.32M | -27.46M | 20.91M | 63.65M |
|
Share-based Compensation
|
| | | | | | | | 0.21M | | | | 0.28M | | | |
|
Deferred Taxes
|
| | | | | | | | 0.06M | | | | -1.41M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | 5.44M | -0.26M | -13.09M | 0.52M | -70.81M | 42.85M | 107.22M |
|
Asset Writedowns and Impairment
|
| | | | | | | | -4.71M | | | | -5.57M | | | |
|
Cash from Operations
|
| | | | | | | | 0.39M | | | | -3.13M | | | |
|
Change in Inventory
|
| | | | | | | | 0.08M | | | | 25.30M | | | |
|
Change in Account Payables
|
| | | | | | | | 0.01M | | | | 1.00M | | | |
|
Change in Accured Expenses
|
| | | | | | | | 0.46M | | | | 0.92M | | | |
|
Change in Taxes
|
| | | | | | | | 0.11M | | | | -0.19M | | | |
|
Other Working Capital Changes
|
| | | | | | | | 3.27M | | | | 0.72M | | | |
|
Capital Expenditures
|
| | | | | | | | 12.57M | | | | 2.07M | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | -2.58M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 51.03M | | | |
|
Cash from Investing Activities
|
| | | | | | | | -16.69M | | | | -8.62M | | | |
|
Other financing activities
|
144.58M | | | | 144.58M | 178.22M | 184.04M | 184.76M | 186.26M | 187.72M | 190.00M | 0.03M | 195.24M | 201.63M | 205.46M | 209.05M |
|
Cash from Financing Activities
|
| | | | | | | | -0.03M | | | | | | | |
|
Exchange Rate Effect
|
| | | | | -0.11M | 3.17M | -0.40M | -0.11M | | | | 0.31M | | | |
|
Change in Cash
|
| | | | | | | | -16.20M | | | | -11.58M | | | |
|
Free Cash Flow
|
| | | | | | | | -12.18M | | | | -5.20M | | | |
|
Net Cash Flow
|
| | | | | | | | -16.34M | | | | -11.75M | | | |