Fuelcell energy inc (FCEL)
CashFlow / Yearly
Oct'19Oct'18Oct'17Oct'16Oct'15Oct'14Oct'13Oct'12Oct'11Oct'10Oct'09
Cash flows from operating activities:
Net loss

-77,568

-47,334

-53,903

-51,208

-29,684

-38,883

-35,319

-35,906

-45,974

-56,326

-68,674

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

2,804

3,238

4,585

3,425

3,157

2,908

2,226

2,054

2,577

2,965

4,815

Income from equity investment

-

-

-

-

-

-

46

-645

58

-730

-812

Impairment of equity investment

-

-

-

-

-

-

-

3,602

0

0

-

Loss from change in fair value of embedded derivatives

176

-60

-91

14

23

126

-1,359

-180

-

-

-

Depreciation

12,353

8,648

8,518

4,949

4,099

-

-

-

-

-

-

Interest receivable on loan to affiliate

-

-

-

-

-

-

-

-

-

-

141

Asset Impairment

-

-

-

-

-

-

-

-

-

765

-

Loss on derivatives

-

-

-

-

-

-

-

-

-

-

-330

Depreciation

-

-

-

-

-

4,384

4,097

5,192

6,431

7,438

8,591

Non-cash interest expense on preferred stock and debt obligations

6,097

5,957

6,256

-

-

2,140

2,480

2,018

2,490

91

836

Deferred income taxes

0

-3,035

0

0

-

-

-

-

-

-

-

Impairment of property, plant and equipment and project assets

20,360

0

0

-

-

-

-

-

-

-

-

Amortization of non-cash interest expense

-

-

-

3,207

1,830

-

-

-

-

-

-

Make whole derivative expense

-

-

-

-

-

8,347

0

0

-

-

-

Accretion of redeemable preferred stock of subsidiary

-

-

-

-

-

-

-

-

-525

-2,367

-2,092

Unrealized loss on derivative contract

-624

0

0

-

-

-

-

-

-137

-

-

Unrealized foreign exchange gains

29

223

-581

-

-

-

-

-

-

-

-

Foreign currency transaction losses (gains)

-

-

-

324

2,075

571

443

-

-

-

-

Other non-cash transactions, net

-716

-760

-165

-451

-412

-146

-61

297

23

-314

-

(Increase) decrease in operating assets:
Provision (recovery) for doubtful accounts

-

-

-

-

-

-

-

-

-

-

-32

Accounts receivable

-4,842

-24,169

35,388

-30,235

-3,173

15,378

12,000

14,066

4,046

-4,480

6,792

Unbilled receivables

4,488

-24,562

15,888

-

-

-

-

-

-

-

-

Inventories

6,427

-31,714

7,972

8,052

10,100

-1,059

5,901

7,600

6,697

7,971

910

Project assets

-

-

-

-

11,398

-

0

-

-

-

-

Project assets

-

-

-

-

11,398

0

0

-

-

-

-

Other assets

-2,120

2,264

714

837

-1,022

-3,417

-6,076

-3,032

15,586

785

-2,402

Increase (decrease) in operating liabilities:
Accounts payable

-173

-19,846

25,020

-3,019

-7,224

-1,566

11,776

-1,790

3,405

774

-7,050

Accrued liabilities

2,377

-11,345

-2,290

1,240

6,435

-11,056

-172

-6,081

10,761

3,762

3,786

Deferred revenue

5,996

1,261

-906

-

-

-

-

-

-

-

-

Deferred revenue

-

-

-

-26,648

-3,898

-12,289

9,148

-9,642

37,573

6,404

-5,268

Net cash provided by (used in) operating activities

-

-

-

-

-44,274

-

-

-

-

-

-

Net cash used in operating activities

-30,572

16,322

-71,845

-46,595

-

-57,468

-16,658

-58,659

-8,485

-34,992

-65,203

Cash flows from investing activities:
Capital expenditures

2,151

10,028

12,351

7,726

6,930

6,295

6,551

4,453

3,350

2,481

2,588

Project asset expenditures

31,675

41,232

19,726

33,726

0

-

0

-

-

-

-

Project asset acquisition

35,474

0

-633

-

-

-

-

-

-

-

-

Project asset expenditures

31,675

41,232

19,726

33,726

0

784

0

-

-

-

-

Cash acquired from acquisition

-

-

-

0

0

-

357

0

0

-

-

Net cash used in investing activities

-

-

-

-

-6,930

-

-

-

-

-

-

Convertible loan to affiliate

-

-

-

-

-

-

-

-

600

600

600

Treasury notes matured

-

-

-

-

-

-

-

12,000

55,000

32,500

41,000

Treasury notes purchased

-

-

-

-

-

-

-

-

33,019

59,677

-

Net cash used in investing activities

-69,300

-51,260

-31,444

-41,452

-

-7,079

-6,194

7,547

18,031

-30,258

37,812

Cash flows from financing activities:
Repayment of debt

48,395

16,616

8,571

30,452

1,535

5,971

374

173

306

377

237

Proceeds from debt, net of debt discount

69,596

13,091

17,877

85,935

6,763

-

-

-

-

-

-

Proceeds from debt

-

-

-

-

-

250

45,250

0

4,000

-

-

Payment of deferred financing costs

3,302

352

206

1,758

0

-

-

-

-

-

-

Proceeds from common stock issuance and warrant exercises, net of registration fees

-

-

-

70,929

27,060

-

-

-

-

-

-

Payment of preferred dividends and return of capital

1,840

4,178

4,156

4,170

4,202

4,343

4,442

7,624

15,226

3,695

3,631

Common stock issued for stock plans and related expenses

23

0

86

-

-

-

-

-

-

-

-

Proceeds from debt

-

-

-

-

-

-

-

-

-

0

436

Proceeds received from noncontrolling interest in subsidiary

-

-

-

-

-

-

-

954

0

0

-

Increase in restricted cash and cash equivalents

-

-

-

-

-

-

632

-2,203

618

-

-

Purchase of non-controlling shares of subsidiary

-

-

-

3

0

-

-

-

-

-

-

Net proceeds from issuance of preferred shares

-

-

-

-

0

-

-

-

-

-

-

Common stock issued for stock plans and related expenses

23

0

86

177

133

161

0

0

-

-

-

Proceeds from sale of common stock and warrant exercises, net

43,573

10,455

39,396

-

-

-

-

-

-

-

-

Payments of deferred finance costs

-

-

-

-

-

0

2,472

0

0

-

-

Proceeds from sale of common stock, net

-

-

-

-

-

105,844

5,040

64,003

32,930

32,104

50,332

Net cash provided by financing activities

-

-

-

-

28,219

-

-

-

-

-

-

Common stock issued for stock plans and related expenses

-

-

-

-

-

-

-

-

-

-151

273

Net cash provided by financing activities

59,655

27,717

72,292

120,658

-

95,941

43,634

54,957

22,016

27,881

47,173

Effects on cash from changes in foreign currency rates

-244

12

129

-35

-108

-260

35

51

4

13

-2

Net increase (decrease) in cash, cash equivalents and restricted cash

-40,461

-7,209

-30,868

32,576

-23,093

31,134

-

-

-

-

-

Net increase (decrease) in cash and cash equivalents

-

-

-

-

-

-

20,817

3,896

31,566

-37,356

19,780

Series C Preferred Stock [Member]
Net proceeds from issuance of preferred shares

0

0

27,866

0

-

-

-

-

-

-

-

Series D Preferred Stock [Member]
Net proceeds from issuance of preferred shares

0

25,317

0

0

-

-

-

-

-

-

-