Limelight networks, inc. (LLNW)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Operating activities
Net loss

-16,044

9,842

-7,630

-73,925

-23,952

-24,591

-35,402

-32,896

-25,288

-20,351

Income from discontinued operations

-

-

-

-

-

265

-426

-2,861

4,778

-1,879

Net loss from continuing operations

-

-

-

-

-

-24,856

-34,976

-30,035

-30,066

-22,230

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization

20,065

18,590

20,514

20,484

20,904

20,202

28,746

33,835

32,817

24,683

Share-based compensation

13,778

15,830

12,744

13,459

12,338

10,491

12,345

14,475

15,881

16,182

Gain (Loss) Related to Litigation Settlement

0

14,900

0

0

-

-

-

-

-

-

Legal Fees

-

-

-

54,000

0

-

-

-

-

-

Accrual of provision for litigation

-

-

-

-

-

0

-

-

-

-

Foreign currency remeasurement (gain) loss

25

162

-798

-585

1,591

2,167

531

103

0

-

Deferred income taxes

-270

-17

325

-170

-46

359

328

38

214

718

Gain on sale of property and equipment

56

137

410

514

0

0

-442

-89

0

-48

Accounts receivable charges

1,793

902

949

137

1,037

408

965

2,010

1,181

1,333

Amortization of premium on marketable securities

-30

-115

-283

-67

-194

-459

-639

-472

63

-359

Realized loss on marketable securities

-9

0

0

-

-

-

-

-

-

-

Realized loss on sale of marketable securities

-

-

-

-32

0

0

-

-

-

-

Non cash tax benefit associated with sale of discontinued operations

-

-

-

-

-

-59

0

0

-2,572

-

Non cash increase in cost basis investment

-

-

-

-

-

-

-

-528

-1,038

-405

Gain on sale of cost basis investment

-

-

-

-

-

-

-

9,420

0

-

Gain on sale of the Web Content Management business

-

-

-

-

-

-

3,836

0

0

-

Changes in operating assets and liabilities:
Accounts receivable

10,228

-5,438

5,912

760

5,210

1,600

-2,581

567

-5

2,953

Prepaid expenses and other current assets

1,101

2,466

342

-4,648

194

1,792

-1,222

-2,910

582

-1,221

Income taxes receivable

-40

31

-38

-39

-44

-150

-105

440

-184

-418

Other assets

4,188

558

-270

-580

-3,064

-1,607

-519

1,626

3,859

-2,233

Accounts payable and other current liabilities

1,292

-4,333

4,019

-1,757

85

122

-1,808

2,419

-2,491

288

Deferred revenue

-789

1,089

-957

-822

-

-

-

-

-

-

Deferred revenue

-

-

-

-

-932

-1,109

4

-137

-1,021

-7,023

Other current liabilities

-

-

-

-

-

-

-

17

-3,254

2,024

Income taxes payable

61

-333

249

-8

-80

-233

305

-255

-1,357

-478

Payments related to litigation, net

3,040

9,060

18,000

9,000

0

0

-

-

-

-

Other long term liabilities

-121

-121

-790

-857

688

-796

-798

-649

1,344

21

Net cash provided by operating activities of continuing operations

-

-

-

-

-

468

5,596

12,429

-

-

Net cash provided by (used in) operating activities

1,746

19,722

5,498

6,558

6,441

-

-

-

4,895

15,003

Investing activities
Purchases of marketable securities

10,279

20,631

14,930

45,629

16,821

25,482

59,047

27,280

22,712

28,509

Sale and maturities of marketable securities

35,364

23,865

30,756

29,315

22,620

22,150

44,901

27,625

14,932

80,924

Purchases of property and equipment

34,704

16,113

20,725

9,563

24,714

18,581

18,575

18,390

30,363

33,501

Proceeds from sale of property and equipment

51

135

97

504

0

0

-

-

-

-

Proceeds from the sale of cost basis investment

-

-

-

-

-

-

1,237

10,154

0

-

Proceeds from sale of the Web Content Management business

-

-

-

-

-

-

12,341

0

0

-

Proceeds from the sale of discontinued operations

-

-

-

-

-

414

124

7,441

61,000

-

Acquisition of businesses, net of cash acquired

-

-

-

-

-

-

-

-

7,360

2,622

Acquisition of businesses, now included in discontinued operations

-

-

-

-

-

-

-

-

-

63,907

Net cash used in investing activities

-9,568

-12,744

-4,802

-25,373

-18,915

-21,499

-19,019

-450

15,497

-47,615

Financing activities
Principal payments on capital lease obligations

-

-

-

4,685

453

466

1,301

1,749

1,384

192

Payments of employee tax withholdings related to restricted stock vesting

3,607

4,793

4,496

1,982

2,627

1,795

2,372

683

1,196

1,582

Cash paid for the purchase of common stock

0

3,800

0

0

957

4,542

5,512

20,851

24,373

-

Proceeds from employee stock plans

4,406

6,173

2,648

2,743

4,018

1,381

263

190

733

-

Proceeds from employee stock purchase plan

-

-

-

-

-

-

-

-

0

-

Proceeds from secondary public offering, net

-

-

-

-

-

-

-

-

77,049

-

Proceeds from exercise of stock options

-

-

-

-

-

-

-

-

-

1,948

Net cash provided by (used in) financing activities

799

-2,420

-1,848

-3,924

-19

-5,422

-8,922

-23,093

50,829

174

Effect of exchange rate changes on cash and cash equivalents

-25

-87

330

-207

-594

-1,732

-606

-171

351

210

Net increase (decrease) in cash and cash equivalents

-7,048

4,471

-822

-

-

-

-

-

-

-

Cash used in operating activities of discontinued operations

-

-

-

-

-

-4

-8

-149

-5,400

-1,603

Cash used in investing activities of discontinued operations

-

-

-

-

-

-

-

-

-684

-817

Net cash used in discontinued operations

-

-

-

-

-

-

-

-

-6,084

-2,420

Net increase (decrease) in cash and cash equivalents

-

-

-

-22,946

-13,087

-28,189

-22,959

-11,434

65,488

-34,648

Supplemental disclosure of cash flow information
Cash paid during the period for interest

76

87

44

720

-

-

-

-

-

-

Cash paid during the period for interest

-

-

-

-

29

32

76

178

203

62

Cash paid during the year for income taxes, net of refunds

396

892

486

542

379

647

321

1,428

1,851

2,064

Property and equipment acquired through leasehold incentives

-

-

-

-

-

-

386

0

2,361

-

Contingent consideration common stock issued in connection with acquisition of businesses

-

-

-

-

-

-

33

186

1,389

1,404

Property acquired due to vendor concession

-

-

-

-

-

-

250

0

-

-

Property and equipment acquired through capital leases

-

-

-

2,659

2,035

0

0

-

2,271

2,767

Property and equipment expenditures remaining in accounts payable and other current liabilities

-

-

-

-

-

-

-

948

3,275

5,300

Property acquired due to vendor concession

-

-

-

-

-

-

-

-

0

-