Investor Presentation August 2014

Similar documents
CAUTIONARY NOTE. This document has not been approved by any competent regulatory or supervisory authority.

AMG Advanced Metallurgical Group N.V. January 2018 Investor Update

AMG ADVANCED METALLURGICAL GROUP N.V. REPORTS RECORD FULL YEAR AND FOURTH QUARTER 2018 RESULTS

AMG Lithium & Tantalum

Studies in Applied Finance

AMG Advanced Metallurgical Group N.V. Annual Report connected metallurgy

In thousands of US Dollars March 31, December 31, Unaudited Unaudited Assets

ENABLING A GREENER FUTURE AMG ADVANCED METALLURGICAL GROUP N.V.

2016 Full Year Results. 28 February 2017

Carpenter Technology Corporation. November 14, 2008

JinkoSolar Holding Co., Ltd. Q Earnings Call Presentation

Introduction Stephen Harris

Contents Highlights 3 rd quarter Key figures... 3 A strong quarter despite weaker market conditions... 4 Financial review...

2012 Full Year Results. 27 February 2013

July 26, 2017 LafargeHolcim Ltd 2015

Investor Presentation

2017 Full Year Results

2018 Half Year Results

JinkoSolar Holding Co., Ltd. Q Earnings Call Presentation

Highveld Steel and Vanadium. Annual Results 31 December 2009

Third Quarter 2017 Results Jan Jenisch, CEO Ron Wirahadiraksa, CFO. October 27, 2017 LafargeHolcim Ltd 2015

RESULTS PRESENTATION. For the 3 months to 30 June 2017

ELKEM FIRST QUARTER RESULTS May 2018

Q4 AND FY 2015 RESULTS. Harold Goddijn CEO Taco Titulaer CFO 9 February 2016

Q RESULTS. 19 July 2017 HAROLD GODDIJN CEO TACO TITULAER CFO

Q EARNINGS CALL JULY 26, 2018

Investor Presentation. March 2013

REMX VanEck Vectors Rare Earth/Strategic Metals ETF

Siemens Gamesa Renewable Energy Q3 18 Results

Introduction Stephen Harris

Fourth Quarter & Full Year 2016 Earnings Call

Q2 / H RESULTS. Investor Presentation. 26 July 2017

Low Cost Ferro-Alloy Production for the European Steel Industry. Chris McNamee Managing Director

Analyst Meet Presentation Q4 FY10

Q Earnings Presentation. Rainer Beaujean, Speaker of the Management Board and CFO April 12, 2018

ELKEM THIRD QUARTER RESULTS October 2018

The KME Group. Roadshow. July, 2006

KION Q3 UPDATE CALL Gordon Riske, CEO Thomas Toepfer, CFO Wiesbaden, 14 November 2013

TomTom Q results. Harold Goddijn - CEO & Marina Wyatt - CFO 18 February 2011

TomTom reports fourth quarter and full year results

Synalloy Reports Record Second Quarter 2018 Results: Raises 2018 Adjusted EBITDA Guidance and Approves 2018 Dividend at $0.

3M FY 2016/17 Financial results. 22 February

16 May M FY 2017/18 FINANCIAL RESULTS

Mr. Kuczynski asks if there are any questions about the procedures of the meeting. No questions are asked.

Q EARNINGS CALL FEBRUARY 20, 2018

Investor Presentation. August 2014

FY 2017 FINANCIAL RESULTS. March 1 st, 2018

Third Quarter Fiscal 2019 Earnings Call

Disclaimer Forward Looking Statements

Corral Q August 2017

Quarterly Report First 9 Months 2017/18

KION GROUP AG Q Update Call. Gordon Riske (CEO), Anke Groth (CFO) Frankfurt, 26 July 2018

SGL Group progresses with realignment

Earnings Conference Call Quarter ended March 31, 2018

1 Oct b o er ,

ALCONIX CORPORATION. Company Overview / Appendix. (Listed on TSE First Section, Code 3036) May 2014

SEMPERIT GROUP H1 2018/Q INVESTOR PRESENTATION. Dr Martin Füllenbach, CEO Frank Gumbinger, CFO 23 August 2018

Q results. Analyst & investor presentation. November 21, 2017

EXPERTISE, OUR SOURCE OF ENERGY 2012 INTERIM RESULTS AUGUST 30, 2012

NEWS RELEASE HAYNES INTERNATIONAL, INC. REPORTS FOURTH QUARTER FISCAL 2017 FINANCIAL RESULTS

BEFESA ZINC BEFESA ZINC. First Quarter 2012 Earnings Presentation. 16 th May Innovative Technology Solutions for Sustainability

Fourth Quarter 2017 Conference Call

2017 1Q Results. May 2017

QUARTERLY UPDATE FOR THE THREE MONTHS ENDED 30 SEPTEMBER 2018

November Russian equity market key trends

Forward-Looking Statements

SMART STEEL. Q Results. Detlef Borghardt, CEO Dr. Matthias Heiden, CFO. November 8, 2018

Introduction Stephen Harris

Q Results. Lars Brorsen (CEO) Christoph Hobo (CFO) November 22, 2018

Patrick Buffet, Chairman & CEO of the ERAMET group, stated:

Results 9M 2016 Schaeffler AG. Conference Call November 9, 2016 Herzogenaurach

Presentation Title ( Arial, Font size 28 )

Capital Market Days 2011 August 23-24

Investor Day Isbergues November 26, Sandeep Jalan Chief Financial Officer. Aperam 0

BEFESA BEFESA. Fiscal Year 2015 Earnings Presentation

SEMPERIT GROUP Q INVESTOR PRESENTATION. Frank Gumbinger, CFO 16 May 2017

Third Quarter 2018 Conference Call

Investor Presentation November 2011

Solidly on track in achieving our targets

MINUTES of the Annual General Meeting of Shareholders of AMG Advanced Metallurgical Group N.V. held on May 3 rd, 2013

Q Presentation. Hörður Arnarson, CEO Erik Kaman, CFO

Business Update. USPP Conference Miami. Luis Damasceno Group CFO Michael Williams Group Finance Director & Treasurer January 2019

ERAMET Group: 2017 results up sharply in the context of a favourable metals market

Syrah Resources and Graphite Market JP Morgan Clean Energy Conference 17 May Shaun Verner, Managing Director & CEO

SunCoke Energy, Inc. Q Earnings Conference Call January 30, 2014

FULL YEAR 2018 Vestas Wind Systems A/S

Third-quarter earnings burdened by raw material-related losses. Group adjusted EBITDA at EUR 56 million

SEMPERIT GROUP Q / Q INVESTOR PRESENTATION. Dr Martin Füllenbach, CEO Frank Gumbinger, CFO 21 November 2018

First Quarter 2018 Earnings Call

2016 1Q Results. May 2016

Sunil Widge Senior VP Strategic Business Development & Governmental Affairs Carpenter Technology Corporation Stainless and its Alloys Conference

SMART STEEL. Q Results. Detlef Borghardt, CEO Dr. Matthias Heiden, CFO. August 14, 2018

QUAKER CHEMICAL CORPORATION ANNOUNCES FIRST QUARTER 2012 RESULTS

Analysts and Investors Conference, Fiscal Year , Essen, December 04, ThyssenKrupp

BEFESA BEFESA. Second Quarter 2016 Earnings Presentation

BEFESA BEFESA. 2Q 2014 Earnings Presentation

Results Presentation 4Q16 and FY2016 March 27th

Refresco world s largest independent bottler for retailers and A-brands

Synalloy Reports First Quarter 2017 Results: Sales Increase Drives a Return to Profitability

TomTom Reports Fourth Quarter and Full Year 2009 Results

Transcription:

Investor Presentation August 2014

Cautionary Note 2 THIS DOCUMENT IS STRICTLY CONFIDENTIAL AND IS BEING PROVIDED TO YOU SOLELY FOR YOUR INFORMATION BY AMG ADVANCED METALLURGICAL GROUP N.V. (THE COMPANY ) AND MAY NOT BE REPRODUCED IN ANY FORM OR FURTHER DISTRIBUTED TO ANY OTHER PERSON OR PUBLISHED, IN WHOLE OR IN PART, FOR ANY PURPOSE. FAILURE TO COMPLY WITH THIS RESTRICTION MAY CONSTITUTE A VIOLATION OF APPLICABLE SECURITIES LAWS. This presentation does not constitute or form part of, and should not be construed as, an offer to sell or issue or the solicitation of an offer to buy or acquire securities of the Company or any of its subsidiaries nor should it or any part of it, nor the fact of its distribution, form the basis of, or be relied on in connection with, any contract or commitment whatsoever. This presentation has been prepared by, and is the sole responsibility of, the Company. This document, any presentation made in conjunction herewith and any accompanying materials are for information only and are not a prospectus, offering circular or admission document. This presentation does not form a part of, and should not be construed as, an offer, invitation or solicitation to subscribe for or purchase, or dispose of any of the securities of the companies mentioned in this presentation. These materials do not constitute an offer of securities for sale in the United States or an invitation or an offer to the public or form of application to subscribe for securities. Neither this presentation nor anything contained herein shall form the basis of, or be relied on in connection with, any offer or commitment whatsoever. The information contained in this presentation has not been independently verified. No representation or warranty, express or implied, is made as to, and no reliance should be placed on, the fairness, accuracy or completeness of the information or the opinions contained herein. The Company and its advisors are under no obligation to update or keep current the information contained in this presentation. To the extent allowed by law, none of the Company or its affiliates, advisors or representatives accept any liability whatsoever (in negligence or otherwise) for any loss howsoever arising from any use of this presentation or its contents or otherwise arising in connection with the presentation. Certain statements in this presentation constitute forward-looking statements, including statements regarding the Company's financial position, business strategy, plans and objectives of management for future operations. These statements, which contain the words "believe, expect, anticipate, intends, estimate, forecast, project, will, may, should and similar expressions, reflect the beliefs and expectations of the management board of directors of the Company and are subject to risks and uncertainties that may cause actual results to differ materially. These risks and uncertainties include, among other factors, the achievement of the anticipated levels of profitability, growth, cost and synergy of the Company s recent acquisitions, the timely development and acceptance of new products, the impact of competitive pricing, the ability to obtain necessary regulatory approvals, and the impact of general business and global economic conditions. These and other factors could adversely affect the outcome and financial effects of the plans and events described herein. Neither the Company, nor any of its respective agents, employees or advisors intend or have any duty or obligation to supplement, amend, update or revise any of the forward-looking statements contained in this presentation. The information and opinions contained in this document are provided as at the date of this presentation and are subject to change without notice. This document has not been approved by any competent regulatory or supervisory authority.

Overview Listed: NYSE-Euronext Amsterdam: AMG Founded: 2006 LTM Q2 14 Revenues: LTM Q2 14 EBITDA: LTM Q2 14 Operating Cashflow: $1,124.2M $68.7M $61.9M Employees: 3,137 Facilities: Market Cap: Enterprise Value: Netherlands, Germany, France, Czech Republic, Poland, UK, USA, Brazil, Mexico, China, India, Sri Lanka, Turkey, Zimbabwe, Mozambique 203M ($272M) 313M ($420M) EV / EBITDA 6.1x Shares outstanding: 27.6M 52 week range: 6.02 8.35 Recent share price: 7.33 (August 5, 2014) 3

Overview AMG Processing AMG Mining AMG Engineering AMG s conversion and recycling based businesses Integrated AMG s mine based businesses AMG s vacuum systems and services business Metals & alloys Coating materials Critical raw materials Concentrates Capital equipment & service for high purity materials 4

AMG Processing Value Proposition Aluminum grain refiners and master alloys for high performance materials in aerospace, automotive and infrastructure applications Ferrovanadium for high strength, low alloy steels for infrastructure; ferronickel-molybdenum for stainless steel Titanium master alloys for high performance, light weight aerospace engine and frame, and coating materials for aerospace turbines Chrome metal for stainless steel, electrical resistance wire, and superalloys AMG Processing conversion and recycling operations Key Products Major Applications 5

AMG Mining Value Proposition AMG Mining mine based value chains Key Products Major Applications Antimony trioxide and master batches for flame retardant on electronics, paints, and plastics Tantalum and niobium superalloys for aerospace engines and industrial gas turbines Conflict-free tantalum concentrate for tantalum capacitors used on portable electronics Natural graphite for building insulation materials, energy storage, li-ion batteries for electrical vehicle, and lubricants Silicon metal for aluminum production and solar panel materials 6

AMG Engineering Value Proposition Vacuum melting and remelting furnaces for highperformance titanium, steel and alloys, and purification of rare metals and alloys AMG Engineering vacuum systems and services Key Products Major Applications Vacuum heat treatment furnaces and services for high-performance materials of aerospace and automotive applications Vacuum coating furnace for aerospace turbine blade coatings Vacuum sintering and annealing furnaces for nuclear fuel productions 7

Critical Raw Materials The EU identified 14 critical raw materials * to the European economy in 2010 focusing on two determinants economic importance and supply risk In 2014, EU updated to 20 critical raw materials* following the same methodology AMG produces 6 of the 20 EU critical raw materials Heavy REE EU Critical Raw Materials Light REE Supply Risk Magnesium Germanium Niobium Indium Gallium Cobalt Beryllium Phosphate Rock Borate PGMS Fluorspar Silicon Metal Antimony Natural Graphite Magnesite Tungsten Coking Coal Chromium Molybdenum Tin Tantalum Vanadium Titanium Aluminum Nickel Economic Importance 8 Produced By AMG Mining Produced By AMG Processing Melted or treated by AMG vacuum systems Note: *Report on Critical Raw Materials for the EU, May 2014

Strategy - The Complexity Issue Measurement of Strategy Material 96.0 MOLYBDENUM Engineering Vacuum Furnaces Heat Treatment Services (HTS) Quality of Strategy Ability to generate cash over the long run Ease of Assessment Effort required to estimate future performance Cash Flow from Operations ( in USD millions) $65.6 $69.7 $45.0 FeV -$2.1 - -$1.6 - - - 2009 2010 2011 2012 2013 9

Strategy AMG s is building critical mass in materials where it possesses a significant market position and potential for long-term growth exceeding global GDP. Process Strengthen AMG s Balance Sheet Reduce debt Evaluate assets that are non-core Identify possible transactions Deepen focus on high value added critical materials Results Reduced complexity More focused business on critical materials with longterm growth potential above global GDP Lower net debt to EBITDA Increase Shareholder Value 10

Operations AMG Aluminum adjusted aluminum alloys capacity by 5,000mt, or ~10% of global demand 11 Continuing efforts to lower cost structure, improve operations and increase ROCE AMG Vanadium exceeded its operating goals for up time and throughput on the new roaster Record production volumes and throughput AMG Titanium Alloys & Coatings signed a contract with SNECMA to provide titanium aluminides for the CFM International LEAP engine AMG Engineering will supply three furnaces for the production of the titanium aluminides Value of contract > $50 million AMG Engineering is addressing the impact of the current challenging market conditions through reducing headcount

Operations AMG is improving operational performance and cash flow Objectives Reduce SG&A Improve Gross Margin Increase Operating Cash Flow and Improve ROCE Reduce Gross and Net Debt YTD SG&A reduced by over 1% Progress Update Excluding strategic projects, SG&A has declined over 4% YTD Gross Margin 16.5% Q2 14 Gross Margin up 2% for AMG Processing Q2 14 Gross Margin up 4% for AMG Mining YTD Cash Flows from Operations $24.8M, versus $32.6M in 13 $15.0M prepayment received in 2013 related to a L-T contract Q2 14 working capital reduced by $10.2 million QoQ Q2 14 capital expenditure reduced by 35% QoQ Net Debt reduced by $12.7M, or 8%, compared to Dec. 2013 More efficient use of capital will result in a further reduction of gross debt and interest expenses in 2014 12

13 Financial Highlights

Financial Highlights Revenue Gross Profit LTM Q2 2014: $1,124.2 (in USD millions) LTM Q2 2014: $172.2 (in USD millions) $278.9 $45.0 $291.5 $286.4 $284.0 $274.9 Down 4% YoY $48.6 $39.8 $41.0 $46.4 Down 8% YoY Q2 13 Q3 13 Q4 13 Q1 14 Q2 14 - - - - - Q2 13 Q3 13 Q4 13 Q1 14 Q2 14 EBITDA LTM Q2 2014: $68.7 (in USD millions) Adjusted EPS Q2 2014 fully diluted EPS: $0.27 Compared to ($1.53) QoQ $22.2 $17.7 $20.1 $20.4 $10.5 Q2 13 Q3 13 Q4 13 Q1 14 Q2 14 14

Financial Highlights Revenue Gross Margin YTD Revenue: $553.8 (in USD millions) YTD Gross Margin: 16.5% AMG Engineering $98.5 18.9% 20.6% 13.7% AMG Mining $165.7 AMG Processing $289.6 AMG Processing AMG Mining AMG Engineering EBITDA Capital Expenditure YTD EBITDA: $40.5 (in USD millions) YTD CAPEX: $10.5 (in USD millions) AMG Engineering $(0.3) AMG Engineering $0.6 AMG Mining $20.2 AMG Mining $5.7 AMG Processing $20.6 AMG Processing $4.2 15

Financial Highlights Reduced working capital days reduced by over 40% since 2010 16

Capital Base Cash and Debt Cash Debt Net Debt $79.6 $268.6 $121.6 $315.8 $189.0 $194.2 $103.1 $263.6 $262.7 $160.5 $114.9 ( in USD millions) $147.8 2011 2012 2013 June 30, 2014 Net debt: $147.8M $12.7M reduction on net debt in H1 2014 Debt down 22% since 2011 Debt to capitalization: 0.65x Net Debt to LTM EBITDA: 2.15x Revolver availability: $57.8M Total liquidity: $172.7M AMG s primary debt facility is a $370M term loan and revolving credit facility 5 year term until 2016 In compliance with all debt covenants Operating Cash flow $45.0 $65.6 $69.7 $32.6 ( in USD millions) $24.8 YTD 14 Cash Flows from Operations: $24.8M, compared to $32.6M in H1 13 $15.0M prepayment received in H1 13 related to a long term contract 17 - - 2011 2012 2013 YTD '13 YTD '14

Key Products Revenue Gross Profit YTD 2014: $553.8 ( in USD millions) ( in USD millions) YTD 2014: $91.3 18

End Markets Revenue Gross Profit YTD 2014: $553.8 ( in USD millions) ( in USD millions) YTD 2014: $91.3 Aerospace 36.7% Aerospace 34.4% Energy 18.9% Infrastructure 16.0% Energy 19.8% Infrastructure 21.6% Specialty Metals & Chemicals 28.4 Specialty Metals & Chemicals 24.2% Infrastructure + 23% vs. YTD 13 Improved volumes from the FeV capacity expansion Infrastructure + 110% vs. YTD 13 Improved FeV prices and volumes 19

AMG Processing Financial Summary Revenue $180.0 $160.0 $140.0 $120.0 Gross Profit $144.6 $144.5 $30.0 ( in USD millions) $25.0 Q2 14 revenue consistent with Q2 13 Ferrovanadium volumes up 103% due to the capacity expansion Offset by lower demand in certain aerospace end markets $100.0 $80.0 $60.0 $40.0 $20.0 $- EBITDA $17.7 Q2'13 $20.8 Q2'14 $11.2 $20.0 $15.0 $10.0 ( in USD millions) Q2 14 gross margin 14% of revenue, up 2% compared to the 12% in Q2 13 Consistent metal prices, improved production efficiencies and impacts of restructuring efforts Gross profit improved by 17% Improved production efficiencies and lower cost structures at AMG Vanadium and AMG Superalloys $8.0 Up 40% YoY Q2 14 EBITDA up 40% compared to Q2 13 20 - - Q2'13 Q2'14

AMG Mining Financial Summary $100.0Revenue $90.0 $80.0 $70.0 Gross Profit $80.3 $84.8 $30.0 ( in USD millions) $25.0 $20.0 Q2 14 revenue up 6% vs. Q2 13 AMG Tantalum volume up 54% and price up due to the LT contract AMG Graphite volume up 21% $60.0 $50.0 $40.0 $30.0 $20.0 $10.0 $- EBITDA $12.7 Q2'13 $16.7 Q2'14 $15.0 $10.0 $5.0 $- Q2 14 gross margin 20% of revenue, up 4% from the 16% in Q2 13 Gross profit improved by 32% Improved operational efficiencies and increased sales of higher margin graphite products for the energy efficiency market ( in USD millions) $5.7 $11.0 Up 92% YoY Q2 14 EBITDA up 92% compared to Q2 13 EBITDA margin increased 82% Q2'13 Q2'14 21

AMG Engineering Financial Summary $80.0 Revenue $70.0 $60.0 $50.0 $40.0 $30.0 $20.0 $10.0 $- EBITDA $66.6 $8.4 Q2'13 $49.7 $(1.8) Q2'14 $20.0 ( in USD millions) $15.0 $10.0 $5.0 $- $(5.0) Q2 14 revenue down 25% vs. Q2 13 Impacted by the low level of order intake in H2 2013 Q2 14 gross margin 15% of revenue, down from the 27% in Q2 13 Reduced volumes and pricing pressure EBITDA declined due to the $10.7 million decline in gross profit Order Intake $76.4 $74.5 $62.3 $48.4 $39.6 Q2'13 Q3'13 Q4'13 Q1'14 Q2'14 ( in USD millions) Q2 14 order intake $62.3M Turbine blade coating accounted for ~33% of order intake 1.25x book to bill ratio Order backlog increased 9% to $148.0M at June 30, 2014 22

Outlook

Metals Market 2013 & 2014 YTD Prices 46% 2013 Price Trend (12/31/2013 vs. 12/31/2012) 2014 YTD Price Trend (6/30/2014 vs. 12/31/2013) 33% 16% 10% 8% 6% 6% 3% 0% 0% -1% -2% -14% -18% -6% -19% -11% -19% -10% -13% -19% -33% Mo Ni Ta Si Metal FeV Nb Al Sb Ti Sponge Graphite Cr 24

Outlook AMG Processing Most metals prices with limited downside for the foreseeable future Increasing FeV market share through the expanded capacity FY 2014 results should be above 2013 level AMG Mining Making significant progress to move downstream into higher value added products and ancillary services Leveraging technological expertise to differentiate products, particularly in graphite and antimony AMG Engineering Q2 order intake was strong, enabling improved H2 14 revenue and earnings Market is beginning to show signs of life and order intake should continue to be consistent with Q2 level Focus to return to historical levels of profitability AMG should produce significant operating cash flow in 2014, and ROCE and EBITDA should improve over 2013 levels AMG announces Q3 2014 financial results on Nov. 7, 2014 25

26 Appendix

Consolidated Balance Sheet Balance Sheet ($ 000) As of Actual 31-December-13 30-June-14 Unaudited Fixed assets 259,683 251,268 Goodwill and intangibles 37,194 36,163 Other non-current assets 65,515 72,730 Inventories 179,343 166,945 Receivables 150,807 174,425 Other current assets 36,607 35,292 Cash 103,067 114,940 TOTAL ASSETS 832,216 851,763 TOTAL EQUITY 134,590 140,907 Long-term debt 223,788 217,776 Employee benefits 138,009 148,904 Other long-term liabilities 62,350 58,254 Current debt 39,792 44,967 Accounts payable 127,381 128,221 Advance payments 16,341 22,497 Accruals 54,383 56,055 Other current liabilities 35,582 34,182 TOTAL LIABILITIES 697,626 710,856 TOTAL LIABILITIES & EQUITY 832,216 851,763 27

Consolidated Income Statement Income Statement ($ 000) For the six months ended 30-June-13 Unaudited Actual 30-June-14 Unaudited Revenue 588,006 553,793 Cost of sales 491,130 462,478 Gross profit 96,876 91,315 Selling, general & admin. 70,011 69,134 Asset impairment & restructuring 56,438 1,792 Other income, net (391) (1,546) Operating profit (loss) (29,182) 21,935 Net finance costs 10,766 10,100 Share of profit (loss) of associates (556) 783 Profit (loss) before income taxes (40,504) 12,618 Income tax expense 1,924 1,811 Profit (loss) for the period (42,428) 10,807 Shareholders of the Company (39,770) 11,364 Non-controlling interest (2,658) (557) Adjusted EBITDA 44,384 40,460 28

Consolidated Statement of Cash Flows Cash Flow Statement ($ 000) For the six months ended 30-June-13 Unaudited Actual 30-June-14 Unaudited EBITDA 44,384 40,460 +/- Change in working capital and deferred revenue 11,360 2,956 -Interest paid, net (9,296) (7,921) Other operating cash flow (4,188) (6,882) Cash flows from operations before taxes 42,260 28,613 Income tax paid (9,629) (3,825) Total cash flows from operations 32,631 24,788 Capital expenditures (16,219) (10,478) Other investing activities (2,471) (1,005) Cash flows used in investing activities (18,690) (11,483) Cash flows used in financing activities (22,494) (829) Net increase/(decrease) in cash (8,553) 12,476 Beginning cash 121,639 103,067 Effects of exchange rates on cash (856) (603) Ending cash 112,230 114,940 29