Financial Statements
| Year Ending Dec 2018 (Update) | Year Ending Dec 2017 (Update) | Year Ending Dec 2016 (Reclassified) | Year Ending Dec 2015 (Update) | |
|---|---|---|---|---|
| Net Income/Starting Line | -120.01 | -91.25 | -69.77 | -50.79 |
| Depreciation – Supplemental | 28.41 | 27.97 | 26.49 | 31.87 |
| Depreciation/Depletion | 28.41 | 27.97 | 26.49 | 31.87 |
| Deferred Taxes | 0.03 | -5.24 | -0.10 | 0.21 |
| Unusual Items | -10.46 | -- | -- | 7.16 |
| Other Non-Cash Items | 17.72 | 16.29 | 19.42 | 17.16 |
| Non-Cash Items | 7.27 | 16.29 | 19.42 | 24.32 |
| Accounts Receivable | 2.84 | 7.69 | -9.49 | 40.25 |
| Inventories | 3.39 | 4.32 | -5.80 | 1.86 |
| Prepaid Expenses | -3.64 | -6.14 | -0.42 | -0.45 |
| Other Assets | 3.44 | 5.24 | 4.85 | -8.75 |
| Accrued Expenses | 0.20 | -0.46 | -0.77 | -1.33 |
| Payable/Accrued | 11.38 | 5.52 | -4.03 | -28.30 |
| Other Liabilities | 4.29 | -2.80 | -0.83 | -2.16 |
| Other Operating Cash Flow | ||||
| Changes in Working Capital | 21.90 | 13.37 | -16.50 | 1.13 |
| Cash from Operating Activities | -62.40 | -38.86 | -40.46 | 6.74 |
| Purchase of Fixed Assets | -0.11 | -0.47 | -0.08 | -0.22 |
| Purchase/Acquisition of Intangibles | -2.65 | -- | ||
| Capital Expenditures | -2.76 | -0.47 | -0.08 | -0.22 |
| Acquisition of Business | ||||
| Sale/Maturity of Investment | -- | 3.06 | ||
| Investment, Net | -0.02 | |||
| Purchase of Investments | -- | -- | ||
| Intangible, Net | ||||
| Other Investing Cash Flow | 4.13 | -0.60 | -0.60 | -- |
| Other Investing Cash Flow Items, Total | 4.13 | -0.62 | -0.60 | 3.06 |
| Cash from Investing Activities | 1.37 | -1.08 | -0.68 | 2.84 |
| Other Financing Cash Flow | -23.03 | 28.65 | -5.75 | -0.64 |
| Financing Cash Flow Items | -23.03 | 28.65 | -5.75 | -0.64 |
| Cash Dividends Paid - Preferred | -- | -- | -0.01 | |
| Total Cash Dividends Paid | -- | -- | -0.01 | |
| Sale/Issuance of Common | 1.12 | 129.28 | 74.54 | 0.63 |
| Repurchase/Retirement of Common | -- | |||
| Common Stock, Net | 1.12 | 129.28 | 74.54 | 0.63 |
| Options Exercised | 13.48 | 5.48 | 0.20 | 1.48 |
| Warrants Converted | -- | -27.19 | -0.33 | |
| Issuance (Retirement) of Stock, Net | 14.60 | 107.57 | 74.41 | 2.11 |
| Long Term Debt Issued | -- | |||
| Long Term Debt Reduction | -0.02 | -- | -- | |
| Long Term Debt, Net | -0.02 | -27.50 | -9.01 | -- |
| Issuance (Retirement) of Debt, Net | -0.02 | -27.50 | -9.01 | -- |
| Cash from Financing Activities | -8.46 | 108.72 | 59.64 | 1.47 |
| Foreign Exchange Effects | -0.36 | 0.32 | -0.03 | -1.25 |
| Net Change in Cash | -69.84 | 69.10 | 18.48 | 9.80 |
| Net Cash - Beginning Balance | 227.32 | 158.22 | 139.74 | 129.94 |
| Net Cash - Ending Balance | 157.48 | 227.32 | 158.22 | 139.74 |
| Cash Interest Paid | 1.03 | 2.69 | 3.30 | 3.30 |
| Cash Taxes Paid | 0.05 | 0.02 | 0.01 | 0.34 |
In millions of USD (except for per share items)