Calix, inc (CALX)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Operating activities:
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-17,694

-19,298

-83,032

-27,402

-26,333

-20,814

-17,265

-28,326

-52,550

-18,553

-22,441

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Gain on sale of available-for-sale securities

-

-

-

-

-

1

0

0

-

-

-

Revaluation of warrant liability

-

-

-

-

-

-

-

-

-

-173

-

Revaluation of warrant liability

-

-

-

-

-

-

-

-

-

-

-37

Stock-based compensation

11,181

17,473

12,368

14,285

13,805

16,017

19,921

17,437

21,603

25,575

9,196

Depreciation and amortization

10,316

9,187

10,991

8,319

10,262

9,263

10,181

8,562

7,954

5,015

-

Loss on asset retirements

-2,636

-326

-280

0

-24

-50

-569

-262

-2,449

-

-

Loss on retirement of property and equipment

-

-

-

-

-

-

-

-

-

-77

-

Loss on retirement of property and equipment

-

-

-

-

-

-

-

-

-

-

0

Depreciation and amortization

-

-

-

-

-

-

-

-

-

-

4,942

Amortization of intangible assets

-

-

-

5,805

18,561

18,561

18,561

17,747

18,121

6,180

6,180

Amortization of premium (discount) relating to available-for-sale securities

-

-

-

-382

-907

-574

0

0

-244

-967

-

Gain on sale of product line

0

6,704

0

0

-

-

-

-

-

-

-

Utilization of inventory credit

-

-

-

-

-

-

1,651

0

0

-

-

Utilization of inventory credit

-

-

-

-

-

-

-

-

0

-

-

Gain on bargain purchase

-

-

-

-

-

-

-

1,029

0

0

-

Changes in operating assets and liabilities:
Net gains on investments

-

-

-

-

-

-

-

-

-

37

-

Restricted cash

-

-

-

-

-295

0

295

-754

-300

-629

-4,227

Accounts receivable, net

-20,517

-13,858

29,056

4,185

16,411

-12,776

-15,999

13,011

-13,722

-3,615

14,209

Inventory

-9,998

20,639

-13,016

-3,122

915

-4,319

6,138

-11,308

-8,557

6,001

-4,841

Deferred cost of revenue

-

-

-

-

-162

-15,996

-1

13,379

-73

-8,697

2,260

Prepaid expenses and other assets

63

-3,579

-35,210

31,042

-2,889

5,908

-535

-47

148

-1,237

4,252

Accounts payable

-29,440

4,596

11,759

4,236

-4,021

467

6,359

2,554

-7,818

-4,367

-3,855

Accrued liabilities

-1,836

2,791

-20,184

34,913

-3,781

7,440

-4,217

-869

-386

-2,642

12,138

Deferred revenue

2,401

-1,426

-14,370

16,398

-422

-21,178

-1,804

26,403

2,781

-11,430

7,664

Other long-term liabilities

-3,362

-183

246

-412

-363

513

62

-782

-313

41

-744

Net cash provided by (used in) operating activities

4,654

3,560

-62,772

24,419

-5,341

38,075

40,818

27,678

14,589

9,176

1,390

Investing activities:
Purchases of property and equipment

13,353

10,426

8,026

9,839

7,278

11,961

6,987

10,179

7,355

5,614

5,064

Purchases of marketable securities

0

0

8,732

16,478

60,002

67,698

0

0

-

-

36,245

Sales of marketable securities

0

0

5,051

-

-

-

-

-

-

-

-

Sales of marketable securities

-

-

-

0

0

615

0

0

-

-

-

Maturities of marketable securities

0

0

31,441

38,400

71,945

3,600

0

0

-

-

-

Proceeds from sale of product line

0

10,350

0

0

-

-

-

-

-

-

-

Purchase of marketable securities

-

-

-

-

-

-

-

-

-

79,190

-

Maturities of marketable securities

-

-

-

-

-

-

-

-

31,755

82,516

-

Acquisitions, net of cash acquired

-

-

-

-

-

-

-

12,000

60,809

0

0

Net cash used in investing activities

-13,353

-76

19,734

12,083

4,665

-75,444

-6,987

-22,179

-36,409

-2,288

-41,309

Financing activities:
Proceeds from exercise of stock options

442

384

62

17

638

1,668

747

194

-

-

-

Proceeds from exercise of stock options and other

-

-

-

-

-

-

-

-

804

288

60

Proceeds from loans

-

-

-

-

-

-

-

-

-

-

20,000

Proceeds from employee stock purchase plans

-

-

-

5,650

4,888

4,627

4,828

4,063

3,938

0

-

Proceeds from employee stock purchase plans

8,433

7,297

4,878

-

-

-

-

-

-

-

-

Payments for repurchases of common stock

-

-

-

12,809

27,177

0

0

-

-

-

-

Taxes paid for awards vested under equity incentive plan

167

74

2,764

2,101

2,352

2,720

3,441

1,744

10,376

10,004

-

Payments related to financing arrangements

2,737

0

0

-

-

-

-

-

-

-

-

Proceeds from line of credit

143,300

557,915

171,268

0

0

-

-

-

-

-

-

Repayment of line of credit

143,300

557,915

141,268

0

0

-

-

-

-

-

-

Payments to originate the line of credit

0

115

186

0

138

0

316

0

-

-

-

Principal payments on loans

-

-

-

-

-

-

-

-

-

20,000

-

Principal payments on loans

-

-

-

-

-

-

-

-

-

-

21,000

Proceeds from issuance of Series J preferred stock

-

-

-

-

-

-

-

-

-

-

49,478

Repurchase of common and preferred stock

-

-

-

-

-

-

-

-

-

-

12

Proceeds from initial public offering of common stock, net of issuance costs

-

-

-

-

-

-

-

-

-

57,311

-

Net cash provided by (used in) financing activities

5,971

7,492

31,990

-9,243

-24,141

3,575

1,818

2,513

-5,634

27,595

48,526

Effect of exchange rate changes on cash, cash equivalents and restricted cash

-89

-477

464

-

-

-

-

-

-

-

-

Effect of exchange rate changes on cash, cash equivalents and restricted cash

-

-

-

-526

-386

-124

103

45

88

0

0

Net decrease in cash, cash equivalents and restricted cash

-2,817

10,499

-10,584

26,733

-

-

-

-

-

-

-

Net increase in cash and cash equivalents

-

-

-

-

-25,203

-33,918

35,752

8,057

-27,366

34,483

8,607

Supplemental disclosures of cash flow information:
Interest paid

1,123

649

313

127

-

-

-

-

-

-

-

Interest paid

-

-

-

-

127

159

57

68

87

796

4,384

Income taxes paid

403

561

915

965

483

72

96

125

79

40

-

Non-cash investing activities:
Changes in accounts payable and accrued liabilities related to purchases of property and equipment

-2,435

8,459

-55

-478

0

0

-

-

-

-

-

Property and equipment acquired using credits from Ericsson Inc.

-

-

-

-

-

-

125

0

-

-

-

Value of common stock issued in acquisition

-

-

-

-

-

-

-

-

117,258

-

-

Fair value of equity awards assumed in connection with acquisition

-

-

-

-

-

-

-

-

1,370

-

-

Issuance of Series I preferred stock dividends

-

-

-

-

-

-

-

-

-

900

-

Income taxes paid

-

-

-

-

-

-

-

-

-

-

39