Clovis oncology, inc. (CLVS)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Operating activities
Net loss

-400,424

-368,009

-346,397

-349,137

-352,861

-160,031

-84,532

-73,983

-55,570

Adjustments to reconcile net loss to net cash used in operating activities:
Share-based compensation expense

54,304

49,090

44,707

39,796

40,357

21,517

9,505

4,949

1,325

Depreciation and amortization

7,768

4,601

2,504

1,141

761

444

250

353

185

Amortization of premiums and discounts on available-for-sale securities

1,521

-1,345

-354

-211

-1,400

0

-

-10

-141

Amortization of debt issuance costs

2,858

2,178

1,279

1,242

1,205

368

-

-

-

Legal settlement loss

22,747

-

105,477

0

0

-

-

-

-

Gain on extinguishment of debt

18,480

-

-

-

-

-

-

-

-

Loss on sale of property and equipment

-804

-

-

-105

-39

-67

-

-1,162

-

Impairment of intangible asset

-

-

-

104,517

89,557

3,409

-

-

-

Change in fair value of contingent purchase consideration

-

-

-

-24,661

-27,792

-3,301

1,028

-

-

Deferred income taxes

-

-

-3,218

-31,771

-28,874

761

-

-

-

Gain on sale of available for sale securities

-

-

-

-

-

-

-

-

16

Non-cash acquired in-process research and development

-

-

-

-

-

-

-

-

7,000

Changes in operating assets and liabilities:
Accounts receivable

7,518

3,371

6,061

121

0

0

-

-

-

Inventory

26,160

49,936

27,508

0

0

-

-

-

-

Prepaid and accrued research and development expenses

-23,233

-9,145

17,297

15,364

-14,122

-18,112

-3,276

-2,993

-2,682

Deposit on inventory

-

12,350

20,461

0

0

-

-

-

-

Other operating assets and liabilities

6,837

8,750

6,476

-1,039

4,380

910

995

17

-924

Accounts payable

12,289

5,770

5,637

-1,544

8,105

-1,369

958

-758

1,656

Other accrued expenses

13,322

4,290

6,556

7,867

5,295

3,882

-1,202

-93

1,845

Net cash used in operating activities

-323,615

-365,997

-260,904

-266,680

-253,066

-117,051

-71,712

-65,384

-39,828

Investing activities
Purchases of property and equipment

3,290

9,242

487

766

3,035

2,286

121

1,058

446

Proceeds from sale of property and equipment

275

-

-

65

0

0

-

-

-

Deposits for sale of property and equipment

-

-

2,515

0

0

-

-

-

-

Purchases of available-for-sale securities

459,835

500,000

263,500

0

392,540

0

-

-

-

Sales of available-for-sale securities

621,998

300,000

213,500

200,000

140,997

0

-

-

-

Maturities of available-for-sale securities

-

-

-

-

-

-

-

2,000

9,614

Acquired in-process research and development - milestone payment

15,750

55,000

1,100

0

0

-

-

-

-

Acquisition of business, net of cash acquired

-

-

-

-

-

-

9,913

-

-

Net cash provided by (used in) investing activities

143,398

-264,242

-54,102

199,299

-254,578

-2,286

-10,034

942

9,168

Financing activities
Proceeds from the sale of common stock, net of issuance costs

-

93,890

545,838

0

298,509

0

259,071

69,976

129,355

Payments on capital leases

1,115

245

-

0

-

-

-

-

-

Payment of convertible senior notes

169,853

-

-

-

-

-

-

-

-

Proceeds from the issuance of convertible senior notes, net of issuance costs

254,879

290,887

-

0

-

278,313

-

-

27,902

Proceeds from borrowings under financing agreement

32,871

-

-

-

-

-

-

-

-

Proceeds from the exercise of stock options and employee stock purchases

3,266

3,967

16,237

5,176

5,971

1,163

1,771

315

1,089

Payments on other long-term liabilities

160

35

-

0

-

-

-

-

-

Net cash provided by financing activities

119,888

388,464

562,075

5,176

304,480

279,476

260,842

70,291

158,346

Effect of exchange rate changes on cash and cash equivalents

286

-547

943

-365

-757

-690

35

12

42

Increase (decrease) in cash and cash equivalents

-60,043

-242,322

248,012

-62,570

-203,921

159,449

179,131

5,861

127,728

Supplemental disclosure of cash flow information:
Cash paid for interest

10,515

9,188

7,188

7,188

7,307

0

-

-

-

Non-cash investing and financing activities:
Acquired in-process research and development - milestone not paid as of period end

-

-

-

21,100

0

0

-

-

-

Vesting of restricted stock units

5,442

10,808

12,170

175

0

-

-

-

-

Equipment acquired under capital lease

-

-

-

0

-

-

-

-

-

Issuance of shares for acquisition of business

-

-

-

-

-

-

173,654

-

-

Conversion of convertible preferred stock to common stock

-

-

-

-

-

-

-

-

75,499

Conversion of convertible promissory notes and accrued interest to common stock

-

-

-

-

-

-

-

-

35,851

Assets recorded for which payment (has)/has not yet occurred

-

-

-

-

-

-

-

-

684