 | Reconciliation of Non-GAAP measures Consolidated Statement of Cash Flows December 31, December 31, (US$ Thousands) 2020 2019 Cash flows from operating activities: Net (loss) income (226,537) 305,477 Adjustments to reconcile net income to cash and restricted cash provided by operating activities: Depreciation, depletion and amortization 197,162 176,461 Impairment of assets 78,111 - Amortization of right of use asset - operating leases 13,285 24,403 Amortization of deferred financing costs 5,546 4,497 Non-cash interest expense 22,410 19,885 Amortization of contract obligations (33,172) (34,794) Loss on disposal of property, plant and equipment 131 (1,238) (Decrease) increase in contingent royalty consideration (1,543) (13,646) Gain on operating lease derecognition (1,184) - Equity-based compensation expense 1,637 321 Deferred income taxes (11,247) 14,803 Reclamation of asset retirement obligations (2,859) (3,456) Change in estimate of asset retirement obligation (5,973) - Provision for discounting and credit losses 9,298 - Changes in operating assets and liabilities: Accounts receivable - including related party receivables, net (38,025) 20,205 Inventories 53,652 (67,388) Other current assets (1,921) (5,062) Accounts payable 6,833 21,351 Accrued expenses and other current liabilities (27,829) (4,336) Operating lease liabilities (15,329) (25,877) Change in other liabilities (25,446) 45,820 Net cash (used in) provided by operating activities (3,000) 477,426 Principal payments on interest bearing liabilities and other financial liabilities (221,414) (148,583) Principal payments on finance lease obligations(2,481)(1,308) Payment of contingent purchase consideration-(15,002) Dividends paid (24,162) (408,046) Shareholders’/Members’ contributions (distributions), net-(288,020) Supplemental disclosure of cash flow information: Cash payments for interest23,5385,235 Cash paid for taxes1,95567,863 FY20 Results Presentation 37 |