|
Net Income (Quarter)
|
-6.32M | 37.06M | 17.23M | 32.90M | 29.32M | 56.92M | 68.67M |
|
Share-based Compensation (Quarter)
|
| 2.16M | 1.00M | | 16.96M | 7.61M | 1.07M |
|
Deferred Taxes (Quarter)
|
| -15.68M | -4.36M | | 0.80M | -0.47M | 1.06M |
|
Cash from Operations (Quarter)
|
| 78.13M | 45.43M | | 94.89M | 79.87M | 66.27M |
|
Amortizatization of Intangibles (Quarter)
|
1.19M | 0.39M | 0.40M | 2.05M | 3.34M | 0.58M | 0.49M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.51M | 5.72M | | 0.54M | 0.55M | -3.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
22.59M | 22.67M | 23.31M | 23.39M | 24.36M | 22.50M | 22.22M |
|
Change in Receivables (Quarter)
|
| -17.55M | 21.02M | | -22.16M | 1.35M | 22.46M |
|
Change in Inventory (Quarter)
|
| -16.33M | 12.30M | | -15.24M | 0.30M | -13.32M |
|
Change in Account Payables (Quarter)
|
| -6.25M | -0.08M | | -23.69M | 0.12M | 13.52M |
|
Change in Accured Expenses (Quarter)
|
| 19.34M | 6.84M | | 26.79M | 4.02M | -3.77M |
|
Other Working Capital Changes (Quarter)
|
| -2.83M | -0.52M | | -6.54M | -7.67M | -0.01M |
|
Capital Expenditures (Quarter)
|
| 19.86M | 8.48M | | 0.55M | 2.00M | 8.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 2.32M | 0.14M | | -0.05M | 0.07M | 0.23M |
|
Acquisitions (Quarter)
|
| 5.77M | 2.04M | | -0.99M | 3.19M | |
|
Divestments (Quarter)
|
| 19.30M | 14.88M | | 21.02M | 16.11M | 19.16M |
|
Cash from Investing Activities (Quarter)
|
| -32.16M | -11.34M | | -37.34M | -6.42M | -7.17M |
|
Other financing activities (Quarter)
|
| | | | | | 2.79M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | -27.36M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | 0.50M | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | -0.66M |
|
Change in Cash (Quarter)
|
| | | | | | 31.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | 57.58M |
|
Net Cash Flow (Quarter)
|
| | | | | | 31.74M |