Exact sciences corporation (EXAS)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash flows from operating activities:
Net loss

-83,993

-175,149

-114,397

-167,211

-157,803

-100,048

-46,514

-52,421

-28,675

-11,556

-9,128

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and other amortization

34,212

20,544

14,572

11,309

7,600

3,710

1,418

985

411

230

80

Loss on disposal of property, plant and equipment

-1,394

-353

-954

-151

-40

-49

-100

-

-

-

-

Realized gain on sale of marketable securities

3,355

385

23

-

-

-

-

-

-

-

-

Unrealized loss on revaluation of marketable equity securities

-207

0

0

-

-

-

-

-

-

-

-

Loss on preferred stock investment

0

-765

0

-

-

-

-

-

-

-

-

Deferred tax benefit

-185,109

0

-115

-

-

-

-

-

-

-

-

Stock-based compensation

108,500

60,300

35,500

23,732

18,050

11,520

7,744

5,493

3,964

2,121

2,631

Loss on settlement of convertible notes

10,558

0

0

-

-

-

-

-

-

-

-

Amortization of convertible note debt discount and issuance costs

42,256

28,564

0

-

-

-

-

-

-

-

-

Amortization of liabilities

4,467

2,394

1,620

1,013

573

-

-

-

-

-

-

Amortization of debt issuance costs

-

-

-

-

44

-

-

-

-

-

-

Amortization of deferred license fees

-

-

-

-

-

294

4,144

-4,144

-4,143

-5,318

-4,733

Amortization of deferred financing costs

-

-

-

52

-

-

-

-

-

-

-

Amortization of premium on short-term investments

-3,102

-3,516

88

463

1,323

842

636

532

360

37

-

Forgiveness of long-term debt

-

-

-

-

1,000

-

-

-

-

-

-

Warrant licensing expense

-

-

-

-

-

-

-

152

107

107

1,779

Restricted stock licensing expense

-

-

-

-

-

-

-

1,000

-

-

-

Amortization of acquired intangible assets

16,035

2,540

983

200

150

-

-

-

-

-

95

Non-cash lease expense

5,427

0

0

-

-

-

-

-

-

-

-

Proceeds from refundable tax credits

-

-

-

800

-

-

-

-

-

-

-

Changes in assets and liabilities:
Accrued interest

-

-

-

-

-106

22

21

21

21

20

1

Accounts receivable, net

27,938

17,292

17,529

3,593

3,557

1,376

-

-

-

-

-

Inventory

19,041

12,729

19,194

156

2,660

4,017

-

-

-

-

-

Operating lease liabilities

-4,114

0

0

-

-

-

-

-

-

-

-

Prepaid expenses and other current assets

-

-

-

-761

3,057

1,329

1,606

-441

788

-238

294

Accounts payable and accrued liabilities

3,469

33,076

30,537

-2,598

661

1,886

-2,891

2,887

-263

873

-528

Other assets and liabilities

5,932

3,966

1,492

-

-

-

-

-

-

-

-

Accrued liabilities

-

-

-

7,349

7,424

8,064

2,299

532

1,542

795

-81

Lease incentive obligation

-

-

-

-312

-553

-487

2,655

-

-

-

-

Net cash used in operating activities

-115,010

-69,325

-71,724

-130,066

-134,017

-81,458

-40,282

-44,522

-27,464

-13,441

-12,640

Third party royalty obligation

-

-

-

-

-

-

-

-

-

-988

-2,462

Cash flows from investing activities:
Purchases of marketable securities

634,117

1,192,506

357,051

189,989

205,054

209,471

98,510

96,047

87,017

24,498

18,879

Maturities and sales of marketable securities

1,660,559

579,171

271,466

193,321

162,283

104,172

72,289

58,411

45,725

10,204

16,474

Purchases of property, plant and equipment

171,802

150,093

48,480

14,851

20,084

11,991

8,748

681

2,115

626

462

Business combination, net of cash acquired

973,861

17,908

2,980

-

-

-

-

-

-

-

-

Purchases of intangible assets

0

0

20,690

-

1,900

-

-

-

-

-

-

Other investing activities

1,852

578

3,070

-

-

-

-

-

-

-

-

Net cash used in investing activities

-121,073

-781,914

-160,805

-11,519

-64,755

-117,290

-34,969

-38,317

-43,407

-14,920

-2,867

Cash flows from financing activities:
Proceeds from issuance of convertible notes, net

729,477

896,430

0

-

-

-

-

-

-

-

-

Proceeds from financing obligation, net payments on mortgage payable

0

2,084

-174

-

-

-

-

-

-

-

-

Proceeds from exercise of common stock options

8,787

6,636

5,103

3,411

1,248

2,640

1,341

2,388

685

466

732

Proceeds from Genzyme Collaboration, License and Purchase Agreement

-

-

-

-

-

-

-

-

-

1,896

16,650

Proceeds from sale of common stock to Genzyme

-

-

-

-

-

-

-

-

-

-

6,000

Proceeds from sale of common stock, net of issuance costs

0

0

253,388

144,242

174,140

238,580

73,296

57,755

27,215

82,327

8,062

Proceeds from New Market Tax Credit financing agreements

-

-

-

-

-

2,399

-

-

-

-

-

Proceeds in connection with the Company's employee stock purchase plan

8,396

4,895

2,841

2,099

1,719

760

453

367

-

-

-

Payments on settlement of convertible notes

493,356

0

0

-

-

-

-

-

-

-

-

Proceeds from construction loan

319

24,236

-202

-

-

-

-

-

-

-

-

Payments on mortgage payable

-

-

-

166

44

-

-

-

-

-

-

Other financing activities

442

139

0

-

-

-

-

-

-

-

-

Payments on capital lease

-

-

-

-

360

351

333

107

-

-

-

Proceeds from Mortgage Payable

-

-

-

-

5,062

-

-

-

-

-

-

Net cash provided by financing activities

253,181

934,142

260,956

149,586

181,765

244,028

74,757

60,403

27,900

85,189

32,494

Effects of exchange rate changes on cash and cash equivalents

0

36

143

-215

11

-

-

-

-

-

-

Decrease in restricted cash

-

-

-

-

-

-

-

-

-

500

100

Payment for repurchase of stock options

-

-

-

-

-

-

-

-

-

-

50

Proceeds from long term debt

-

-

-

-

-

-

-

-

-

-

1,000

Net increase in cash and cash equivalents

17,098

82,939

28,570

7,786

-16,996

45,280

-494

-22,436

-42,971

56,828

16,987

Supplemental disclosure of non-cash investing and financing activities:
Property, plant and equipment acquired but not paid

10,265

33,452

8,818

655

1,705

546

534

-

-

-

-

Property acquired under build-to-suit lease

0

2,092

0

-

-

-

-

-

-

-

-

Unrealized gain (loss) on available-for-sale investments, before tax

1,322

-708

-475

230

-329

-240

47

92

-15

-2

1

Issuance of 136,559 and 86,532 shares of common stock to fund the Company’s 401(k) matching contribution for 2019 and 2018, respectively

7,409

4,303

3,008

2,151

836

456

354

274

169

65

32

Issuance of 2,158,991 shares of common stock upon settlement of convertible notes

182,477

0

0

-

-

-

-

-

-

-

-

Retirement of equity component of convertible notes settled

-300,768

0

0

-

-

-

-

-

-

-

-

Issuance of common stock for business combinations

1,407,080

0

0

-

-

-

-

-

-

-

-

Business acquisition contingent consideration liability

0

3,060

0

-

-

-

-

-

-

-

-

Supplemental Cash Flow Information [Abstract]
Interest paid

9,301

4,638

201

209

95

29

48

-

-

-

-

Retirement of 85,550 treasury shares of common stock

-

-

-

-

-

-

-

-

-

-

97

Conversion of accrued expenses into 59,932, 63,611 and 51,857 shares of common stock in connection with the Company's ESPP for 2013, 2012 and 2011, respectively

-

-

-

-

-

-

-

-

291

128

-

Laboratory equipment acquired with a capital lease

-

-

-

-

-

-

-

1,151

-

-

-