Prothena corp plc (PRTA)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Operating activities
Net loss

-77,677

-155,645

-153,237

-160,108

-80,612

-7,150

-40,996

-41,411

-29,670

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

1,564

3,216

3,067

2,427

806

743

660

468

391

Share-based compensation

23,585

26,062

26,764

24,929

-

-

-

-

-

Restructuring share-based compensation

0

948

0

0

-

-

-

-

-

Share-based compensation

-

-

-

-

10,414

5,597

3,128

6,098

2,972

Excess tax benefit from share-based award exercises

-

-

-

-

-

242

0

0

-

Deferred income taxes

-1,248

-1,589

-2,200

-3,248

-963

-990

-538

0

0

Interest expense under build-to-suit lease transaction

0

3,696

3,688

863

0

0

-

-

-

Amortization of right-of-use assets

5,256

0

0

-

-

-

-

-

-

Gain from early lease retirement

0

0

2,096

0

0

-

-

-

-

(Gain) loss on disposal of fixed asset

0

-584

5

0

-20

19

29

0

0

Loss on sublease

-

-

-

-

-261

0

0

-

-

Changes in operating assets and liabilities:
Accounts receivable

-

-

-

-331

-1,220

1,729

0

0

-

Receivable from related party

-

-

-

-

-30

-28

-165

223

146

Prepaid and other assets

-807

-9,377

7,311

-3,363

937

2,352

721

467

0

Deferred revenue

0

110,242

0

0

-

-

-

-

-

Accounts payable, accruals and other liabilities

-78

-25,628

147

15,193

11,161

5,431

6,233

-6,537

6,756

Restructuring liability

-461

461

0

0

-

-

-

-

-

Operating lease liabilities

4,717

0

0

-

-

-

-

-

-

Net cash used in operating activities

-52,969

-28,276

-131,183

-116,250

-58,600

-683

-32,098

-42,072

-19,697

Investing activities
Purchases of property and equipment

555

1,768

3,626

16,644

1,382

526

564

1,301

595

Proceeds from disposal of fixed assets

8

39

105

0

0

27

29

0

0

Net cash used in investing activities

-547

-1,729

-3,521

-16,644

-1,382

-499

-535

-1,301

-595

Financing activities
Proceeds from issuance of ordinary shares in public offering, net

0

0

150,323

128,777

131,341

117,348

84,534

0

0

Proceeds from subscription of ordinary shares

0

39,758

0

0

-

-

-

26,000

0

Proceeds from funding provided by Elan

-

-

-

-

-

-

-

145,233

20,292

Repayment of funding provided by Elan

-

-

-

-

-

-

-

3,000

0

Post separation adjustments to the funding provided by Elan

-

-

-

-

-

-

84

0

0

Proceeds from issuance of ordinary shares upon exercise of stock options

228

4,686

17,838

10,516

5,648

494

0

0

-

Reduction of build-to-suit lease obligation

0

4,400

2,760

169

0

0

-

-

-

Excess tax benefit from share-based award exercises

-

-

-

-

-

242

0

0

-

Proceeds from tenant improvement allowance under build-to-suit lease

-

-

-

-14,163

0

0

-

-

-

Net cash provided by financing activities

228

40,044

165,401

153,287

136,989

118,084

84,450

168,233

20,292

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

-53,288

10,039

30,697

20,393

77,007

-

-

-

-

Supplemental disclosures of cash flow information
Cash paid for income taxes, net

1,580

-995

294

-

-

-

-

-

-

Cash paid for income taxes, net of refunds

-

-

-

575

442

1,588

796

0

0

Supplemental disclosures of non-cash investing and financing activities
Acquisition of property and equipment included in accounts payable and accrued liabilities

5

90

175

575

185

0

26

0

0

Right-of-use assets recorded upon adoption of ASC 842

28,530

0

0

-

-

-

-

-

-

Reduction of build-to-suit lease obligation upon adoption of ASC 842

51,546

0

0

-

-

-

-

-

-

Reduction of amounts capitalized under build-to-suit lease upon adoption of ASC 842

46,760

0

0

-

-

-

-

-

-

Reduction of capitalized interest under build-to-suit lease upon adoption of ASC 842

1,099

0

0

-

-

-

-

-

-

Net increase in cash, cash equivalents and restricted cash

-53,288

10,039

30,697

20,393

77,007

116,902

-

-

-

Net increase in cash and cash equivalents

-

-

-

-

-

-

51,817

124,860

0

Receivable from option exercises

-

-

-

-

-

6

0

0

-

Stock option shortfall

-

-

-

258

0

0

-

-

-

Amounts capitalized under build-to-suit lease transaction

-

-

-

36,805

0

0

-

-

-

Interest capitalized during construction period for build-to-suit lease transaction

-

-

-

1,179

0

0

-

-

-

Offering costs included in accounts payable and accrued liabilities

-

-

-

-

18

0

82

0

0