Plug power inc (PLUG)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Operating Activities
Net loss attributable to the Company

-85,465

-78,115

-127,080

-57,487

-55,690

-88,488

-62,670

-31,862

-27,453

-46,958

-40,708

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation of property, plant and equipment, and leased property

11,989

11,014

9,190

4,650

2,006

1,946

1,908

2,069

2,132

4,969

3,634

Amortization of intangible assets

698

693

593

590

981

2,391

2,271

2,306

2,322

2,263

2,132

Stock-based compensation

10,890

8,771

9,209

9,290

7,817

4,157

2,181

2,001

1,452

1,174

1,928

Realized loss on available for sale securities

-

-

-

-

-

-

-

-

22

-

-

Provision for bad debts and other assets

1,981

1,626

250

-

-

-

-

-

-

10

92

Gain on sale of equity interest in joint venture

-

-

-

-

-

-

3,235

-

0

-

-

Loss on acquisition activity, net

-

-

-

-

-116

1,014

-

-

-

-

-

Amortization of debt issuance costs and discount on convertible senior notes

8,821

6,347

770

1,760

-

-

-

-

-

-

-

Provision for common stock warrants

-6,513

-10,190

-36,360

-

-

-

-

-

-

-

-

Loss on disposal of leased property

-

-

-

-41

-

-78

-66

-51

308

-86

-504

Provision for loss contracts related to service

-

-

-

1,071

-10,050

-

224

-

0

-

-

Change in fair value of common stock warrant liability

79

4,286

-15,188

4,344

3,661

-52,260

-37,102

4,845

-3,447

-

-4,246

Loss on disposal of leased assets

212

-

-

-

-

-

-

20

-673

-290

-

Income tax benefit

-

-9,217

-

-392

-

-

-

-

-

-

-

Net unrealized gains on trading securities

-

-

-

-

-

-

-

-

-

5,977

4,246

Change in fair value of auction rate debt securities repurchase agreement

-

-

-

-

-

-

-

-

-

-5,977

-

Gain on repayable government assistance

-

-

-

-

-

-

-

-

-

-

324

Changes in operating assets and liabilities that provide (use) cash:
Accounts receivable

-10,646

14,398

9,951

-9,280

5,638

9,350

2,408

-9,367

-9,192

2,193

-65

Inventory

24,481

-19,041

18,836

-2,812

7,251

9,168

1,856

1,294

1,438

4,409

95

Prepaid expenses, and other assets

8,110

4,654

-2,157

2,386

11,592

7,156

-137

94

-310

-1,624

684

Note receivable

-

-

-

-

-

-

-61

570

0

-

-

Accounts payable, accrued expenses, and other liabilities

19,879

-10,266

11,430

11,164

7,214

10,818

-2,140

914

-1,101

2,618

-3,944

Accrual for loss contracts related to service

-

-

752

8,227

-

-

-

-

-

-

-

Deferred revenue

-5,016

5,637

11,290

4,684

8,374

2,746

1,702

1,770

1,192

-246

-828

Net cash used in operating activities

-51,500

-57,617

-60,182

-29,636

-47,274

-40,780

-26,881

-20,164

-33,310

-40,770

-38,228

Proceeds from sale of equity interest in joint venture

-

-

-

-

-

-

3,235

-

0

-

-

Purchases of property, plant and equipment

5,683

5,142

4,090

2,743

3,520

1,413

111

77

-1,326

1,100

532

Purchase of intangible asset

2,404

929

-

-

-

-

-

-

-

-

-

Purchases for construction of leased property

6,532

13,501

40,273

55,332

-

-

-

-

-

-

-

Change in restricted cash

-

-

-

-

47,335

-

500

-

0

-

2,265

Proceeds from sale of leased assets

375

-

-

-

-

-

-

-

673

3,221

-

Net cash acquired in purchase acquisitions

-

-

-

-

-1,496

-414

-

-

-

-

-

Restricted cash

-

-

-

-

-

-

-

-

525

1,740

-

Investment in leased property, net

-

-

-

-

-

-

-

-

-

2,233

-2,461

Proceeds from disposal of property, plant and equipment and leased property

-

-

-

-

-

34

84

63

46

121

223

Proceeds from maturities and sales of available-for-sale securities

-

-

-

-

-

-

-

-

10,399

79,754

137,555

Net cash used in investing activities

-14,200

-19,572

-44,363

-58,075

-2,024

-965

3,208

-13

10,318

98,566

-25,784

Financing Activities
Proceeds from issuance of preferred stock and warrants, net of transaction costs

14,089

30,934

17,636

15,594

-

-

2,595

-

0

-

-

Purchase of treasury stock

-

-

-

182

247

603

-

-

-158

441

534

Proceeds from public offerings, net of transaction costs

158,400

7,195

22,992

11,940

-

176,700

14,808

17,192

22,583

-

-

Proceeds from exercise of stock options

1,217

138

97

102

167

240

-

-

-

-

-

Purchase of capped call and common stock forward

-

43,500

-

-

-

-

-

-

-

-

-

Proceeds from borrowing of long-term debt, net of transaction costs

119,200

-

20,147

-

-

-

-

-

-

-

-

Principal payments on long-term debt

24,800

16,190

12,292

25,000

-

-

-

-

-

1,561

229

Proceeds from sale/leaseback transactions accounted for as finance obligations

83,668

76,175

45,368

32,715

-

-

-

-

-

-

-

Proceeds from short-term borrowing, net of transaction costs

-

-

-

23,673

-

-

-

-

-

-

-

Principal payments on short-term borrowings

-

-

-

25,000

-

-

-

-

-

-

-

Proceeds from long-term debt

-

-

-

47,400

-

-

2,600

2,105

0

-

1,793

Repayments of finance obligations

61,700

31,264

18,632

4,681

-

-

-

-

-

-

-

Common stock issuance costs

-

-

-

-

-

10,977

1,934

1,402

-1,891

-

-

Proceeds from stock option exercises and employee stock purchase plan

-

-

-

-

-

-

-

-

-

-

76

Repayment of borrowings under line of credit

-

-

-

-

-

-

3,381

2,024

5,405

-59,375

-3,500

Payments for redemption of preferred stock

4,000

-

3,700

-

-

-

-

-

-

-

-

Increase in finance obligations

39,052

95,856

-

-

-

-

-

-

-

-

-

Proceeds from trading securities

-

-

-

-

-

-

-

-

-

59,375

3,500

Purchases of available-for-sale securities

-

-

-

-

-

-

-

-

-

42,311

161,803

Proceeds from exercise of warrants, net of transaction costs

-

-

-

111

25

18,340

6,103

-

0

-

-

Increase in finance obligations

-

-

-

-

14,467

-777

-

-

-

-

-

Principal payments on obligations under capital lease

-

-

-

-

-

-

699

170

-9

-

-

Net cash provided by financing activities

325,060

119,344

71,616

76,672

-32,923

182,923

19,368

15,701

25,929

-61,377

-2,394

Effect of exchange rate changes on cash

53

-57

348

-121

-23

-

-48

1

-35

-43

142

Decrease in cash, cash equivalents and restricted cash

259,347

42,098

-32,581

-11,160

-82,244

141,178

-4,353

-4,476

2,901

-3,625

-66,263

Supplemental disclosure of cash flow information
Cash paid for interest

19,180

13,057

8,791

8,263

553

433

475

-

-

-

-

Summary of non-cash investing and financing activity
Recognition of right of use asset

127,370

79,057

-

-

-

-

-

-

-

-

-

Net transfers between inventory, leased assets and property, plant and equipment

-

18,175

-

-

-

-

-

-

-

-

-

Conversion of preferred stock to common stock

28,392

-

8,222

-

-

-

-

-

-

-

-

Issuance of common stock for acquisitions

-

-

-

14,459

14,459

4,000

-

-

-

-

-