Assertio therapeutics, inc. (ASRT)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Operating Activities
Net (loss) income

-217,201

36,908

-102,496

-88,720

-75,738

131,762

43,313

-29,781

70,726

3,896

-22,008

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities
Gain (Loss) on sale of assets

0

0

17,064

0

-

-

-

-

-

-

-

Intraperiod tax allocations

-5,767

0

0

-

-

-

-

-

-

-

-

Change in fair value of contingent consideration

-

-

-

1,637

-1,584

2,791

909

-

-

-

-

Deferred income tax benefit

-

-

-

23,632

-41,354

87,378

-103,202

-

-

-

-

Loss on extinguishment of convertible notes

26,385

0

-5,938

-5,777

-

-

-

-

-

-

-

Non-cash interest expense on PDL liability

-

-

-

-

-

14,646

4,488

-

-

-

-

Non-cash PDL royalty revenue

-

-

-

-

-

242,808

18,104

-

-

-

-

Depreciation and amortization

102,946

106,426

105,502

109,375

85,737

12,025

6,161

2,561

399

520

808

Amortization of Debt Issuance Costs and Discounts

23,764

21,877

19,415

17,673

15,629

4,200

-

-

-

-

-

Recurring fair value measurement of assets and liabilities

1,715

391

8,024

-

-

-

-

-

-

-

-

Loss on impairment of intangible asset

189,790

0

0

-

-

-

-

-

-

-

-

Provision for inventory obsolescence

-

-

-

1,179

224

-

347

584

-

-

-

Allowance for inventory obsolescence

-

-

-

-

-

-

-

-

-809

337

-

Loss (gain) on disposal of equipment

-10,076

-669

271

0

-38

-19

-

-28

-

-

0

Stock-based compensation

10,596

12,585

13,016

17,172

14,228

8,930

6,109

5,070

3,869

2,031

2,656

Provision for inventory and other assets

5,304

598

2,673

-

-

-

-

-

-

-

-

Acquired in-process research and development

0

0

24,900

0

25,000

-

-

-

-

-

-

Excess tax benefit from stock-based compensation

-

-

-

-

-

3,190

-347

-

-

-

-

Other

327

-1,023

-240

-611

-358

-288

-

-

-

-

-

Changes in assets and liabilities:
Accounts receivable

5,533

-35,271

-30,107

30,902

44,117

15,453

7,838

-807

-1,673

1,316

1,259

Receivables from collaborative partners

-

-

-

-

-508

-10,170

726

1,943

7,881

98

-

Inventories

316

-9,048

1,873

3,718

-9,329

-1,689

-4,266

2,346

3,016

-658

-283

Prepaid and other assets

-40,769

56,136

5,114

2,464

-6,085

2,190

-1,540

1,509

4,031

145

-4,219

Income taxes receivable

-

-

-

-6,359

2,332

4,030

-

-

-

-

-

Accounts payable and other accrued liabilities

-15,146

-33,610

-6,436

5,862

59,019

-4,579

7,348

5,661

7,811

3,075

2,485

Accrued rebates, returns and discounts

-16,816

-60,069

4,292

10,478

85,348

17,143

3,485

-

-

-

-

Interest payable

-3,270

-1,576

-2,705

-2,747

15,992

2,683

-

-

-

-

-

Accrued compensation

-

-

-

-

-

-

2,063

1,780

597

234

-197

Income taxes payable

-294

-126

67

59

-

-61,875

62,222

-

-

-

-

Deferred revenue

-

-

-

-

-

-15,516

-3,273

-12,136

-11,708

-11,492

14,851

Amortization of investments

-

-

-

-

-

-

-783

-331

-21

81

-

Gain on bargain purchase

-

-

-

-

-

-

484

92

-

-

-

Net cash (used in) provided by operating activities

90,475

72,497

62,167

71,263

152,370

-55,917

9,754

-30,985

57,651

-2,381

1,838

Investing Activities
Purchases of property and equipment

1,481

5,507

666

2,860

1,715

599

1,812

6,880

698

179

629

Investment in convertible instrument

0

3,000

0

0

-

-

-

-

-

-

-

Acquisition of a business

-

-

-

-

1,050,011

-

52,725

26,435

-

-

-

Acquisition of in-process research and development

-

-

-

-

25,000

-

-

-

-

-

-

Proceeds from disposal of property and equipment

0

145

280

0

-

-

-

-

-

-

-

Acquisition of patents

-

-

-

-

-

-

150

-

-

-

-

Purchases of marketable securities

12,065

0

8,277

68,818

116,209

73,754

37,746

38,462

195,162

71,325

144,567

Proceeds from sale of other assets

0

80

66,557

115,207

-

-

-

-

-

-

-

Maturities of marketable securities

4,209

0

0

-

84,884

27,046

53,056

61,405

58,495

64,531

96,396

Sales of marketable securities

7,856

1,200

0

2,007

-

-

1,341

43,704

75,177

7,485

52,926

Proceeds from sale of future royalties and milestones to PDL

-

-

-

-

-

-

240,500

-

-

-

-

Principal payments on long-term debt

-

-

-

-

-

-

-

-

2,244

3,843

3,312

Net cash provided by (used in) investing activities

-1,481

-7,082

57,894

45,536

-1,108,051

-47,307

-38,036

33,332

-62,188

512

4,126

Financing Activities
Proceeds from issuance of Convertible debt

-

-

-

-

-

345,000

-

-

-

-

-

Convertible debt issuance costs

-

-

-

-

-

10,775

-

-

-

-

-

Proceeds from issuance of Senior Notes

-

-

-

-

562,063

-

-

-

-

-

-

Payment of contingent consideration liability

0

184

1,673

1,783

1,041

-

-

-

-

-

-

Senior Notes issuance costs

-

-

-

-

511

-

-

-

-

-

-

Repayment of Senior Notes

120,000

82,500

110,000

100,000

-

-

-

-

-

-

-

Payment for Debt Extinguishment or Debt Prepayment Cost

30,000

0

7,400

5,000

-

-

-

-

-

-

-

Fees for modification of Senior Notes

3,249

0

0

-

-

-

-

-

-

-

-

Excess tax benefit from stock-based compensation

-

-

-

-

-

3,190

-347

-

-

-

-

Convertible notes issuance costs

4,268

0

0

-

-

-

-

-

-

-

-

Proceeds from issuance of common stock

251

2,020

8,940

9,951

10,398

9,803

3,727

2,686

8,298

1,417

2,042

Shares withheld for payment of employee's withholding tax liability

570

686

753

3,342

2,812

-

-

-

-

-

-

Net cash used in financing activities

-157,836

-81,350

-110,886

-100,174

568,097

347,218

243,880

2,686

6,054

-2,426

-1,270

Net increase (decrease) in cash and cash equivalents

-68,842

-15,935

9,175

16,625

-387,584

243,994

215,598

5,033

1,517

-4,295

4,694

Supplemental Disclosure of Cash Flow Information
Net cash paid for income taxes

4,401

6,472

121

-

-4,048

58,318

45

144

-

-

-6

Net cash received for income taxes

-

-

-

14,425

-

-

-

-

421

5

-

Cash paid for interest

37,788

48,440

55,542

71,093

39,511

-

-

-

133

512

935

Non-cash consideration for in-process research and development

0

0

19,900

0

29,900

-

-

-

-

-

-

Accrued research and development

0

0

5,000

0

-

-

-

-

-

-

-

Capital expenditures incurred but not yet paid

500

212

0

402

-

-

-

-

-

-

-