FRIEDBERG, Germany--(BUSINESS WIRE)--voxeljet AG (NYSE:VJET) (the “Company” or “voxeljet”), a leading
provider of high-speed, large-format 3D printers and on-demand parts
services to industrial and commercial customers, today announced its
financial results for the fourth quarter and year ended
December 31, 2013.
Highlights – Fourth Quarter 2013
-
Revenue growth of 78% over prior year.
-
Record Systems segment revenue growth of over 160%.
-
Gross margin expansion to 41.3%.
-
Launch of the VX2000 3D printer.
Dr. Ingo Ederer, Chief Executive Officer of voxeljet, commented, “We are
very pleased with our results for the quarter and for the full year
which reflect the increased adoption of 3D printing in industrial and
commercial applications. We are making excellent progress with our
primary growth strategies, which include expanding our European
on-demand parts service center, opening a new service center in the
United States and continuing to invest in research and development for
the future. It is an exciting time to be participating in this dynamic
industry, and we see tremendous long-term growth opportunities.”
Fourth Quarter 2013 Results
Revenue for the fourth quarter of 2013 increased by 78% to kEUR 3,693
compared to kEUR 2,080 in the fourth quarter of 2012. This increase was
driven primarily by an increase in the number of 3D printers sold in our
Systems segment.
Revenue from our Systems segment, which focuses on the development,
production and sale of 3D printers, were kEUR 2,458 in the fourth
quarter of 2013 compared to kEUR 932 in the prior period. The Company
sold three 3D printers in the fourth quarter of 2013 compared to one 3D
printer in last year’s fourth quarter. Systems revenue represented 66.6%
of total revenue in the fourth quarter of 2013 compared to 44.8% in last
year’s fourth quarter.
Revenue from our Services segment, which focuses on the printing of
on-demand parts for our customers, was kEUR 1,235 for the fourth quarter
of 2013 compared to kEUR 1,148 for the same quarter last year.
Gross profit increased to kEUR 1,525 in the fourth quarter of 2013 from
kEUR 830 in the fourth quarter of 2012. The gross profit margin
increased to 41.3% in the fourth quarter of 2013 from 39.9% in the
fourth quarter of 2012. Cost of sales was kEUR 2,168 for the fourth
quarter of 2013. Embedded in cost of sales were expenses of kEUR 340
related to our Long Term Cash Incentive Plan (“LTCIP”), defined in more
detail at the end of this release, which was initiated in 2013.
Gross profit for our Systems segment increased to kEUR 1,185 in the
fourth quarter of 2013 from kEUR 236 in the fourth quarter of 2012. The
gross profit margin increased to 48.2% in the fourth quarter of 2013
from 25.3% in the fourth quarter of 2012. The increase in gross profit
was primarily related to the increase in 3D printers sold in this year’s
fourth quarter. Cost of sales related to the LTCIP was kEUR 188.
Gross profit for our Services segment decreased to kEUR 340 in the
fourth quarter of 2013 from kEUR 594 in the fourth quarter of 2012,
while the gross profit margin decreased to 27.5% in the fourth quarter
of 2013 from 51.8% in the fourth quarter of 2012. The decrease in our
gross profit and margin was related to increased cost of sales due to
higher personnel expenses related to the LTCIP. Cost of sales related to
the LTCIP was kEUR 152.
Selling expenses were kEUR 1,303 for the fourth quarter of 2013 compared
to kEUR 276 in the fourth quarter of 2012, an increase of kEUR 1,027, as
we supported increased level of demand for both our businesses. Selling
expenses related to the LTCIP were kEUR 173.
Administrative expenses were kEUR 1,050 for the fourth quarter of 2013
compared to kEUR 171 in the fourth quarter of 2012, an increase of kEUR
879, partially due to increased headcount to support our growth strategy
and costs associated with being a publicly traded company.
Administrative expenses related to the LTCIP were kEUR 87.
Research and development (“R&D”) expenses increased to kEUR 1,283 in the
fourth quarter of 2013 from kEUR 565 in the prior year period, as we
continued to invest heavily in R&D with a number of active projects in
various stages of development. Research and development expenses related
to the LTCIP were kEUR 289.
Other operating expenses in the quarter were kEUR 105, substantially all
of which reflect costs related to our initial public offering (IPO).
Other operating income was kEUR 157 for the fourth quarter of 2013
compared to kEUR 244 in the fourth quarter of 2012.
Operating profit declined to a loss of kEUR 2,059 in the fourth quarter
of 2013 from a profit of kEUR 45 in the prior year period. Operating
expenses and cost of sales related to the LTCIP and IPO totaled kEUR 889
and kEUR 105, respectively.
Loss for the fourth quarter of 2013 was kEUR 2,547, or EUR 0.85 per
share, as compared to a loss of kEUR 43, or EUR 0.02 per share, in the
fourth quarter of 2012.
Full Year 2013 Results
Revenue for the full year ended December 31, 2013 increased by kEUR
2,977, or 34.2%, to kEUR 11,688 from kEUR 8,711 for the full year ended
December 31, 2012.
Systems revenue increased 83% to kEUR 6,343 in 2013 from kEUR 3,464 in
2012 as the company sold a total of nine 3D printers in 2013 compared to
six 3D printers (excluding four test machines in 2012) in the prior year
period. Generally, the 3D printers sold in 2013 were larger systems than
in prior years, which also contributed to higher revenue as the larger
systems are generally sold at higher prices. Systems revenue represented
54.3% of total revenue in 2013 compared to 39.8% in 2012. Systems
revenue also includes all revenue from consumables, spare parts and
maintenance.
Revenue from our Services segment increased approximately 2%, to
kEUR 5,345 in 2013 compared to kEUR 5,247 in 2012, as we continued to
experience strong demand for on demand parts, and continued to be
constrained by capacity limitations.
Gross profit increased to kEUR 4,643 in 2013 from kEUR 3,754 in 2012.
The gross profit margin decreased to 39.7% in 2013 from 43.1% in 2012.
Cost of sales was kEUR 7,045 in 2013. Embedded in cost of sales were
expenses of kEUR 340 related to our LTCIP.
Gross profit for our Systems segment increased to kEUR 2,505 in 2013
from kEUR 1,399 in 2012. The gross profit margin decreased to 39.5% in
2013 from 40.4% in 2012. The increase in gross profit was primarily
related to higher sales of our 3D printers in 2013 and improved product
mix, while the decrease in gross profit margin resulted from a higher
cost of sales because of increased personnel expenses related to the
LTCIP and increased headcount required to pursue our business growth
strategy. Cost of sales related to the LTCIP was kEUR 188.
Gross profit for our Services segment decreased slightly to kEUR 2,138
in 2013 from kEUR 2,355 in 2012. The gross profit margin decreased to
40.0% in 2013 from 44.9% in 2012. Although gross profit remained mostly
unchanged, the contribution margin of the Services segment decreased due
to higher personnel expenses within cost of sales related to the LTCIP.
Cost of sales related to the LTCIP was kEUR 152.
Selling expenses were kEUR 2,640 in 2013 compared to kEUR 1,510 in 2012,
an increase of kEUR 1,130. The increase in selling expenses was in line
with our efforts to grow our business. Selling expenses related to the
LTCIP were kEUR 173.
Administrative expenses were kEUR 1,676 in 2013 compared to kEUR 758 in
2012, an increase of kEUR 918, partially due to increased headcount to
support our growth strategy and costs associated with being a publicly
traded company. Administrative expenses related to the LTCIP were kEUR
87.
R&D expenses increased to kEUR 2,651 in 2013 from kEUR 1,573 in 2012, an
increase of kEUR 1,078. The increase in R&D expenses in 2013 reflects
our emphasis on developing new 3D printing technology and improving our
existing 3D printing technology. Research and development expenses
related to the LTCIP were kEUR 289.
Other operating expenses were kEUR 583 in 2013 compared to kEUR 62 in
2012. Excluding expenses related to the IPO of kEUR 557, other operation
expenses were kEUR 26.
Other operating income was kEUR 894 in 2013 compared to kEUR 822 in
2012. Other operating income includes primarily government grants
received for ongoing research and development projects and finance lease
income. Finance leases consist primarily of borrowings associated with
sale and leaseback transactions of 3D printers that we manufacture and
use in our Services segment.
Operating profit declined to a loss of kEUR 2,013 in 2013 from a profit
of kEUR 673 in 2012. Operating expenses and cost of sales related to the
LTCIP and IPO totaled kEUR 889 and kEUR 557, respectively.
Loss for the full year 2013 was kEUR 2,714, or EUR 1.21 per share, as
compared to earnings of kEUR 212, or EUR 0.11 per share, in 2012.
At December 31, 2013, the company had cash and equivalents of kEUR
33,459.
Long Term Cash Incentive Program (LTCIP)
On October 2, 2013, we announced that we would be implementing,
effective on January 1, 2013, a long-term cash incentive plan (the
“LTCIP”) for senior management and other key personnel. An initial grant
of the awards under the program was made to participants on October 2,
2013. Personnel expenses incurred in Q4 2013 related to the LTCIP
amounted to kEUR 889. Payments of the first tranche under the LTCIP will
be made in April 2014.
Successful Completion of IPO
On October 23, 2013, we completed our initial public offering (“IPO”) of
7,475,000 American Depositary Shares (“ADSs”) at a public offering price
of USD 13.00 per ADS. Of the 7,475,000 ADSs sold in the public offering,
5,600,000 were sold by the Company and 1,875,000 were sold by its
shareholders (the “Selling Shareholders”). Net proceeds from the IPO to
the Company were approximately USD 64.5 million, or approximately
EUR 46.8 million.
Introduction of the VX2000
On December 3, 2013, we announced the launch of the latest in our full
line of large format industrial 3D printers, the VX2000. The new printer
was demonstrated for the first time at Euromold in Frankfurt, Germany.
The VX2000 is equipped with a build space of two cubic meters, making it
one of the largest commercially available 3D printing platforms in the
market. The large build format of the VX2000 is suited to a variety of
applications in the automotive or aviation industry, at foundries, pump
manufacturers or the equipment building industry.
Announces Lease Signing for Canton, Michigan Facility
We have signed a five year lease for a U.S. industrial 3D printing
service center, located near Detroit, MI. Our U.S. service center is
expected to commence printing in the third quarter of 2014. The facility
is approximately 50,000 square feet and will allow us to print on-demand
parts, molds, cores and models for automotive and other industrial
customers.
Business Outlook
With respect to the year ending December 31, 2014, we expect revenue to
exceed kEUR 18,000, with revenue growth in excess of 50%.
The Company’s total backlog of 3D printer orders at March 15, 2014 was
kEUR 4,100, which represents seven 3D printers. We estimate that all of
the 3D printers in our backlog will ship prior to December 31, 2014. As
production and delivery of our printers is general not characterized by
long lead times, backlog is more dependent on the timing of customers’
requested deliveries.
Webcast and Conference Call Details
The Company will host a conference call and webcast to review its fourth
quarter and full year ended December 31, 2013 financial results on
Friday, March 28th at 8:30 a.m. Eastern Time.
Interested parties may access the live audio broadcast by dialing
877-705-6003 in the United States/Canada, or +1 201-493-6725 for
international, Conference Title “voxeljet AG Fourth Quarter and Full
Year 2013 Financial Results Conference Call.” Investors are requested to
access the call at least five minutes before the scheduled start time in
order to complete a brief registration.
A live webcast of the call will also be available on the investor
relations section of the Company’s website. Please go to the website (http://www.voxeljet.de/en/)
at least fifteen minutes prior to the start of the call to register,
download and install any necessary audio software.
About voxeljet
voxeljet is a leading provider of high-speed, large-format 3D printers
and on-demand parts services to industrial and commercial customers. The
Company’s 3D printers employ a powder binding, additive manufacturing
technology to produce parts using various material sets, which consist
of particulate materials and proprietary chemical binding agents. The
Company provides its 3D printers and on-demand parts services to
industrial and commercial customers serving the automotive, aerospace,
film and entertainment, art and architecture, engineering and consumer
product end markets. For more information, visit http://www.voxeljet.de/en/.
Cautionary Statement on Forward-Looking Statements
This press release contains forward-looking statements concerning our
business, operations and financial performance. Any statements that are
not of historical facts may be deemed to be forward-looking statements.
You can identify these forward-looking statements by words such as
‘‘believes,’’ ‘‘estimates,’’ ‘‘anticipates,’’ ‘‘expects,’’ ‘‘plans,’’
‘‘intends,’’ ‘‘may,’’ ‘‘could,’’ ‘‘might,’’ ‘‘will,’’ ‘‘should,’’
‘‘aims,’’ or other similar expressions that convey uncertainty of future
events or outcomes. Forward-looking statements include statements
regarding our intentions, beliefs, assumptions, projections, outlook,
analyses or current expectations concerning, among other things, our
results of operations, financial condition, business outlook, the
industry in which we operate and the trends that may affect the industry
or us. Although we believe that we have a reasonable basis for each
forward-looking statement contained in this press release, we caution
you that forward-looking statements are not guarantees of future
performance. All of our forward-looking statements are subject to known
and unknown risks, uncertainties and other factors that are in some
cases beyond our control and that may cause our actual results to differ
materially from our expectations, including our failure to maintain
effective internal control over financial reporting and those other
risks identified under the caption “Risk Factors” in the Company’s
Registration Statement on Form F-1 and in other reports the Company
files with the U.S. Securities and Exchange Commission. Except as
required by law, the Company undertakes no obligation to publicly update
any forward-looking statements for any reason after the date of this
press release whether as a result of new information, future events or
otherwise.
|
|
|
|
|
|
|
STATEMENT OF FINANCIAL POSITION OF VOXELJET AG
|
|
|
|
|
|
|
|
|
|
|
|
12/31/2013
|
|
12/31/2012
|
Thousands of Euros
|
|
|
|
|
|
|
Current assets
|
|
39,977
|
|
|
4,104
|
|
|
|
Cash and cash equivalents
|
|
33,459
|
|
|
301
|
|
|
|
Financial assets
|
|
744
|
|
|
108
|
|
|
|
Trade receivables
|
|
1,003
|
|
|
625
|
|
|
|
Inventories
|
|
3,641
|
|
|
2,806
|
|
|
|
Income tax receivables
|
|
129
|
|
|
-
|
|
|
|
Other assets
|
|
1,001
|
|
|
264
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
17,939
|
|
|
6,634
|
|
|
|
Financial assets
|
|
1,561
|
|
|
925
|
|
|
|
Intangible assets
|
|
62
|
|
|
52
|
|
|
|
Property, plant and equipment
|
|
16,316
|
|
|
5,299
|
|
|
|
Deferred tax assets
|
|
-
|
|
|
358
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
57,916
|
|
|
10,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/31/2013
|
|
12/31/2012
|
Thousands of Euros
|
|
|
|
|
|
|
Current liabilities
|
|
7,090
|
|
|
4,322
|
|
|
|
Deferred income
|
|
622
|
|
|
533
|
|
|
|
Trade payables
|
|
1,502
|
|
|
560
|
|
|
|
Income tax payable
|
|
14
|
|
|
17
|
|
|
|
Financial liabilities
|
|
1,922
|
|
|
2,366
|
|
|
|
Other liabilities and provisions
|
|
3,030
|
|
|
846
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
5,426
|
|
|
5,198
|
|
|
|
Deferred income
|
|
1,337
|
|
|
1,063
|
|
|
|
Financial liabilities
|
|
3,863
|
|
|
4,128
|
|
|
|
Other liabilities and provisions
|
|
226
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
45,400
|
|
|
1,218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscribed Capital
|
|
3,120
|
|
|
1,000
|
|
|
|
Capital reserves
|
|
46,038
|
|
|
1,262
|
|
|
|
Accumulated deficit
|
|
(3,758
|
)
|
|
(1,044
|
)
|
|
|
|
|
|
|
|
|
|
Total equity and liabilities
|
|
57,916
|
|
|
10,738
|
|
|
|
|
|
|
|
|
|
|
|
STATEMENT OF COMPREHENSIVE INCOME (LOSS) OF VOXELJET AG
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter Ended
|
|
For the Year Ended
|
|
|
|
|
December 31, (unaudited)
|
|
December 31,
|
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Thousands of Euros
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
3,693
|
|
|
2,080
|
|
|
11,688
|
|
|
8,711
|
|
|
|
Cost of sales
|
|
(2,168
|
)
|
|
(1,250
|
)
|
|
(7,045
|
)
|
|
(4,957
|
)
|
|
|
Gross profit
|
|
1,525
|
|
|
830
|
|
|
4,643
|
|
|
3,754
|
|
|
|
Selling expenses
|
|
(1,303
|
)
|
|
(276
|
)
|
|
(2,640
|
)
|
|
(1,510
|
)
|
|
|
Administrative expenses
|
|
(1,050
|
)
|
|
(171
|
)
|
|
(1,676
|
)
|
|
(758
|
)
|
|
|
Research and development expenses
|
|
(1,283
|
)
|
|
(565
|
)
|
|
(2,651
|
)
|
|
(1,573
|
)
|
|
|
Other operating expenses
|
|
(105
|
)
|
|
(17
|
)
|
|
(583
|
)
|
|
(62
|
)
|
|
|
Other operating income
|
|
157
|
|
|
244
|
|
|
894
|
|
|
822
|
|
|
|
Operating profit (loss)
|
|
(2,059
|
)
|
|
45
|
|
|
(2,013
|
)
|
|
673
|
|
|
|
Finance expense
|
|
(94
|
)
|
|
(87
|
)
|
|
(380
|
)
|
|
(363
|
)
|
|
|
Finance income
|
|
20
|
|
|
12
|
|
|
37
|
|
|
18
|
|
|
|
Financial result
|
|
(74
|
)
|
|
(75
|
)
|
|
(343
|
)
|
|
(345
|
)
|
|
|
Profit (loss) before income taxes
|
|
(2,133
|
)
|
|
(30
|
)
|
|
(2,356
|
)
|
|
328
|
|
|
|
Income taxes
|
|
(414
|
)
|
|
(13
|
)
|
|
(358
|
)
|
|
(116
|
)
|
|
|
Profit (loss)
|
|
(2,547
|
)
|
|
(43
|
)
|
|
(2,714
|
)
|
|
212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income (loss)
|
|
(2,547
|
)
|
|
(43
|
)
|
|
(2,714
|
)
|
|
213
|
|
|
|
Weighted average number of ordinary shares outstanding
|
|
3,008,000
|
|
|
2,000,000
|
|
|
2,252,000
|
|
|
2,000,000
|
|
|
|
Earnings (loss) per share - basic/diluted (EUR)
|
|
(0.85
|
)
|
|
(0.02
|
)
|
|
(1.21
|
)
|
|
0.11
|
|
|
|
Earnings (loss) per share - diluted (EUR)
|
|
(0.85
|
)
|
|
(0.02
|
)
|
|
(1.21
|
)
|
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES AND GROSS PROFIT BY BUSINESS SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarter Ended
|
|
For the Year Ended
|
|
|
|
|
December 31, (unaudited)
|
|
December 31,
|
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Thousands of Euros
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
Systems
|
|
2,458
|
|
|
932
|
|
|
6,343
|
|
|
3,464
|
|
|
|
Services
|
|
1,235
|
|
|
1,148
|
|
|
5,345
|
|
|
5,247
|
|
|
|
Total revenues
|
|
3,693
|
|
|
2,080
|
|
|
11,688
|
|
|
8,711
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales
|
|
|
|
|
|
|
|
|
|
|
Systems
|
|
(1,273
|
)
|
|
(696
|
)
|
|
(3,838
|
)
|
|
(2,065
|
)
|
|
|
Services
|
|
(895
|
)
|
|
(554
|
)
|
|
(3,207
|
)
|
|
(2,892
|
)
|
|
|
Total Cost of Sales
|
|
(2,168
|
)
|
|
(1,250
|
)
|
|
(7,045
|
)
|
|
(4,957
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
|
|
Systems
|
|
1,185
|
|
|
236
|
|
|
2,505
|
|
|
1,399
|
|
|
|
Services
|
|
340
|
|
|
594
|
|
|
2,138
|
|
|
2,355
|
|
|
|
Gross Profit
|
|
1,525
|
|
|
830
|
|
|
4,643
|
|
|
3,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit Margin (%)
|
|
|
|
|
|
|
|
|
|
|
Systems
|
|
48.2
|
%
|
|
25.3
|
%
|
|
39.5
|
%
|
|
40.4
|
%
|
|
|
Services
|
|
27.5
|
%
|
|
51.7
|
%
|
|
40.0
|
%
|
|
44.9
|
%
|
|
|
Gross Profit Margin (%)
|
|
41.3
|
%
|
|
39.9
|
%
|
|
39.7
|
%
|
|
43.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATEMENT OF CASH FLOWS OF VOXELJET AG
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
2012
|
Thousands of Euros
|
|
|
|
|
|
|
|
|
Cash Flow from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit (loss) for the period
|
|
|
|
(2,714
|
)
|
|
212
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
1,493
|
|
|
1,343
|
|
|
|
Non cash sale to customer in exchange for customer loans
|
|
(1,386
|
)
|
|
(250
|
)
|
|
|
Proceeds from customer loans
|
|
|
|
92
|
|
|
39
|
|
|
|
Changes in deferred income taxes
|
|
|
|
358
|
|
|
(45
|
)
|
|
|
Deferred income
|
|
|
|
(686
|
)
|
|
(274
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Change in working capital
|
|
|
|
1,203
|
|
|
(589
|
)
|
|
|
Trade and other receivables and current assets
|
|
|
|
(1,304
|
)
|
|
131
|
|
|
|
Inventories
|
|
|
|
(836
|
)
|
|
(851
|
)
|
|
|
Trade payables
|
|
|
|
942
|
|
|
42
|
|
|
|
Other liabilities and provisions
|
|
|
|
2,403
|
|
|
128
|
|
|
|
Income tax payable
|
|
|
|
(2
|
)
|
|
(39
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
(1,640
|
)
|
|
436
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to acquire property, plant and equipment and intangible
assets
|
|
(11,176
|
)
|
|
(702
|
)
|
|
|
Payments to acquire financial assets
|
|
|
|
(273
|
)
|
|
(276
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
(11,449
|
)
|
|
(978
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds (repayment) from bank overdrafts and lines of credit
|
|
(707
|
)
|
|
1,250
|
|
|
|
Proceeds from sale and leaseback
|
|
|
|
1,900
|
|
|
776
|
|
|
|
Repayment of finance lease obligations
|
|
|
|
(1,503
|
)
|
|
(582
|
)
|
|
|
Repayment of long-term debt
|
|
|
|
(339
|
)
|
|
(1,099
|
)
|
|
|
Reorganization (see Note 26)
|
|
|
|
50
|
|
|
-
|
|
|
|
Proceeds from issuance of shares (see Note 26)
|
|
|
|
46,846
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
46,247
|
|
|
345
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
33,158
|
|
|
(197
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
301
|
|
|
498
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
33,459
|
|
|
301
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Cash Flow Information
|
|
|
|
|
|
|
|
|
Interest paid net
|
|
|
|
314
|
|
|
320
|
|
|
|
Income taxes paid net
|
|
|
|
129
|
|
|
171
|
|
|
|
Non-cash items:
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment through lease
|
|
1,900
|
|
|
822
|
|