Sunopta inc. (STKL)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Net Cash Provided by (Used in) Operating Activities [Abstract]
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-604

-109,143

-134,568

-134,568

-51,134

-22,607

13,296

-8,711

25,767

6,932

62,434

-9,570

Income (Loss) from Discontinued Operations, Net of Tax, Attributable to SunOpta Inc

-

-

0

-

-570

-19,475

-6,194

-128

-

-

-

-

Earnings (loss) from discontinued operations

-

-

-

-

-

-

-

-

3,502

-10,934

44,431

-330

Earnings (loss) from continuing operations

-

-

-134,568

-

-50,564

-3,132

19,490

-8,583

22,265

17,866

18,003

-9,240

Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities [Abstract]
Depreciation, Depletion and Amortization

33,952

32,788

32,824

32,824

34,150

21,007

15,641

14,273

18,393

17,809

16,471

17,030

Amortization of Debt Issuance Costs

2,721

2,536

2,825

2,825

11,301

5,895

375

-

-

-

-

-

Unrealized (gain) loss on foreign exchange

-

-

-

-

-

-

-

-

-

-

977

1,022

Deferred Income Taxes and Tax Credits

1,060

-7,390

-27,899

-27,899

-29,850

-4,038

-3,489

3,807

1,981

3,993

3,513

-

Deferred income taxes

-

-

-

-

-

-

-

-

-

-

-

-2,087

Share-based Compensation

7,485

7,939

5,709

5,709

4,148

4,366

3,906

2,770

2,753

2,090

2,764

1,425

Unrealized loss on derivative contracts

410

-465

631

631

547

-143

-176

-1,976

695

-839

1,503

-2,265

Goodwill impairment (see note 11)

-

81,222

115,000

115,000

17,540

0

0

-

0

0

-

8,841

Asset Impairment Charges

-

409

18,193

18,193

13,257

0

0

-

0

-

-

1,800

Gain (loss) on sale of assets

-

-

-

-

-

-

1,386

-250

-51

-

-

-

Fair Value Of Contingent Consideration

-

2,635

-371

-371

1,158

-884

1,373

0

-

-

-

-

Provision For Loan Lease And Other Losses

-

-

-

-

0

-

-

-

-

-

-

-

Amount reflects changes in the probability of achievement of the factors on which the contingencies are based, which amount is included in other expense, net on the consolidated statements of operations.

-

2,635

-371

-371

1,158

-884

-

0

-

-

-

-

It represents reserve for notes receivable expenses.

0

2,232

-

0

-

-

-

-

-

-

-

-

Impairment of long-lived assets

-

-

-

-

-

-

-

-

-

-358

-7,984

-

Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Inventory

-

-

0

-

15,000

4,000

0

0

-

-

-

-

Cost-method investments, other than temporary impairment

-

-

-

-

-

-

8,441

21,495

0

-

-

-

Amortization of Debt Issuance Costs

-

-

-

-

-

-

-

350

-

-

-

-

Acquisition accounting adjustment on inventory sold

-

-

0

-

15,000

4,000

-

0

-

-

-

-

Fair value adjustments

-

-

-

-

-

-

-

-

0

-

-

-

Gain on sale of business

44,027

0

-

0

-

-

-

-

-

-

-

-

Loss (gain) on sale of property, plant and equipment

-

-

-

-

-

-

-

-

-

3,201

-59

-122

Impairment loss on investment

-

-

-

-

-

-

-

-

-

0

-

-

Other

263

197

-9

-9

-335

-990

-27

716

-1,046

-425

-24

-386

Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Inventory

-

-

0

-

15,000

4,000

-

-

-

-

-

-

Changes in non-cash working capital, net of business sold

-9,895

19,367

-19,630

-19,630

12,891

3,685

24,318

6,542

16,348

44,169

36,350

-43,494

Net Cash Provided By Used In Operating Activities Continuing Operations

-

-

31,463

-

721

26,430

17,490

29,080

29,446

-3,990

9,988

57,468

Net cash flows from operations - discontinued operations

-

-

0

-

758

4,814

7,325

972

1,531

-1,602

-8,680

-12,580

Net Cash Provided by (Used in) Operating Activities

9,809

-11,141

31,463

31,463

1,479

31,244

24,815

30,052

30,977

-5,592

1,308

44,888

Net Cash Provided by (Used in) Investing Activities [Abstract]
Purchases of property, plant and equipment

32,764

31,603

41,139

41,139

22,560

31,186

17,671

28,934

22,790

17,220

19,183

10,798

The value of promissory note received on disposal of business

63,324

1,236

-

307

-

-

-

-

-

-

-

-

Payments received on note from sale of business

-

-

-

-

0

-

-

-

-

-

-

-

Acquisition of business, net of cash acquired

3,341

-

0

-

-

490,715

0

3,828

30,044

5,461

43,761

0

Minority interest decrease from redemptions

-

-

1,737

-

0

733

-

-

-

-

-

-

Proceeds from Sale of Property, Plant, and Equipment

-

1,437

2,385

2,385

254

1,138

5,833

75

50

4,528

36

1,076

Acquisition of non-controlling interests

-

-

-

1,737

-

-

-

-

-

-

-

-

Increase Decrease in long-term investment, net

-

-

-

-

-

-

-

0

0

-

-

-

Acquisition of non-controlling interest

-

-

-

-

-

-

-

0

-

-

-

-

Increase in restricted cash

-

-

-

-

-

-

-

-6,495

6,595

0

0

-

Purchases of intangible assets

-

-

-

-

-

-

-

-

-

58

561

216

Other

-

-159

-369

-62

-700

89

-188

299

436

949

-328

-259

Net Cash Provided By Used In Investing Activities Continuing Operations

-

-

-40,122

-

-21,606

-521,585

-11,650

-27,463

-60,292

-19,393

-64,529

-11,535

Net cash flows from investing activities - discontinued operations

-

-

0

-

1,754

-1,235

34,538

-5,538

10,545

-423

51,682

-2,597

Net Cash Provided by (Used in) Investing Activities

27,219

-28,771

-40,122

-40,122

-19,852

-522,820

22,888

-33,001

-49,747

-19,816

-12,847

-14,132

Net Cash Provided by (Used in) Financing Activities [Abstract]
Proceeds from (Repayments of) Lines of Credit

-32,795

50,275

22,170

22,170

236,976

85,968

-40,953

3,618

20,517

36,503

14,328

-5,644

Repayment of line of credit facilities

-

-

0

-

192,677

0

0

-

-

0

0

-

Proceeds from Issuance of Long-term Debt

3,230

2,029

5,176

5,176

231,430

330,135

0

149

59,992

4,825

30,217

719

Repayment of long-term debt

2,746

1,810

9,959

9,959

322,004

11,018

910

1,645

55,484

17,968

52,423

29,438

Payment of cash dividends on Series A Preferred Stock

6,800

6,800

6,691

6,691

0

0

-

-

-

-

-

-

Payment of contingent consideration

-

4,399

-

4,330

-

-

-

-

-

-

-

-

Proceeds From Issuance Of Redeemable Convertible Preferred Stock

-

-

0

-

78,963

0

0

-

-

-

-

-

Payment of contingent consideration

-

-

4,330

-

4,554

204

800

972

477

233

1,388

1,856

Proceeds from Stock Options Exercised

585

1,309

5,034

5,034

-

3,884

3,058

2,562

-

-

-

-

Proceeds from issuance of common shares

-

-

0

-

1,486

94,080

0

0

787

1,155

1,883

836

Proceeds from warrant exercises

-

-

0

-

-

3,879

0

0

-

-

-

-

Dividends paid by subsidiary to non-controlling interest

31

278

-

-

0

-

-

-

-

-

-

-

Payment of debt issuance costs

412

-

442

442

13,017

15,966

34

36

2,564

186

642

2,198

Proceeds from (Payments for) Other Financing Activities

206

-292

-390

-390

168

-781

244

-228

-81

916

-169

-14

Net Cash Provided By Used In Financing Activities Continuing Operations

-

-

10,568

-

16,771

489,977

-39,395

4,420

23,167

25,245

-6,806

-35,739

Cash Provided By Used In Financing Activities Discontinued Operations

-

-

0

-

-1,180

-4,304

-7,066

75

-

-

-

-

Net Cash Provided by (Used in) Financing Activities

-38,763

40,034

10,568

10,568

15,591

485,673

-46,461

4,495

-

-

-

-

Effect of Exchange Rate on Cash and Cash Equivalents, Continuing Operations

-47

-70

68

68

52

-54

159

151

65

-102

265

951

Cash and Cash Equivalents, Period Increase (Decrease)

-1,782

52

1,977

1,977

-2,730

-5,957

1,401

1,697

4,462

-265

-18,080

-4,032

Noncash Investing and Financing Items [Abstract]
Accrued cash dividends on Series A Preferred Stock

-

-

-1,700

-

-1,590

0

-

-

-

-

-

-

Notes Assumed

-

-

0

-

1,537

0

0

-

-

-

-

-

Acquisition of business, settlement of pre-existing relationship

-

-

0

-

-

-749

-

0

-

-

-

-

Noncash Or Part Noncash Acquisition Other Liabilities Assumed1

-

-

0

-

-

-20,330

0

0

-

-

-

-

Business Combination Preliminary Working Capital Adjustment

-

-

0

-

-

82

0

0

-

-

-

-

Business Combination Settlement Of Pre-Existing Relationship

-

-

0

-

-

-749

0

0

-

-

-

-

Acquisition of business, working capital adjustment preliminary

-

-

0

-

-

82

-

0

-

-

-

-