SUNEDISON, INC. AND SUBSIDIARIES | |||||||||||||||||||
UNAUDITED SUPPLEMENTAL INFORMATION FOR CASH FLOW | |||||||||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2015 | |||||||||||||||||||
(In millions) | |||||||||||||||||||
| |||||||||||||||||||
|
|
|
Supplemental Consolidating Data | ||||||||||||||||
|
Consolidated |
|
Renewable Energy Development |
|
TerraForm Power |
|
Discontinued Operations |
|
Consolidating Adjustments | ||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
| ||||||||||
Net loss |
$ |
(424) |
|
|
$ |
(221) |
|
|
$ |
(84) |
|
|
$ |
(119) |
|
|
$ |
— |
|
Adjustments to reconcile net loss to net cash used in operating
|
|
|
|
|
|
|
|
|
| ||||||||||
Depreciation and amortization |
84 |
|
|
35 |
|
|
39 |
|
|
10 |
|
|
— |
| |||||
Stock-based compensation |
19 |
|
|
13 |
|
|
5 |
|
|
1 |
|
|
— |
| |||||
Deferred tax (benefit) expense |
(97) |
|
|
(97) |
|
|
— |
|
|
— |
|
|
— |
| |||||
Deferred revenue |
(15) |
|
|
(15) |
|
|
— |
|
|
— |
|
|
— |
| |||||
Restructuring charges |
53 |
|
|
53 |
|
|
— |
|
|
— |
|
|
— |
| |||||
Loss on sale of equity interest in SSL |
123 |
|
|
— |
|
|
— |
|
|
123 |
|
|
— |
| |||||
Loss on early extinguishment of debt |
20 |
|
|
— |
|
|
20 |
|
|
— |
|
|
— |
| |||||
Other non-cash |
12 |
|
|
(8) |
|
|
20 |
|
|
— |
|
|
— |
| |||||
Changes in operating assets and liabilities |
(83) |
|
|
(56) |
|
|
(11) |
|
|
(16) |
|
|
| ||||||
Net cash used in operating activities |
(308) |
|
|
(296) |
|
|
(11) |
|
|
(1) |
|
|
— |
| |||||
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
| ||||||||||
Capital expenditures |
(62) |
|
|
(48) |
|
|
— |
|
|
(14) |
|
|
— |
| |||||
Construction of renewable energy systems |
(344) |
|
|
(343) |
|
|
(83) |
|
|
— |
|
|
82 |
| |||||
Contribution of renewable energy systems |
— |
|
|
82 |
|
|
— |
|
|
— |
|
|
(82) |
| |||||
Proceeds from sale of equity interest in SSL |
188 |
|
|
188 |
|
|
— |
|
|
— |
|
|
— |
| |||||
Purchases of cost and equity method investments |
(10) |
|
|
(10) |
|
|
— |
|
|
— |
|
|
— |
| |||||
Change in restricted cash |
29 |
|
|
29 |
|
|
— |
|
|
— |
|
|
— |
| |||||
Change in cash committed for construction projects |
(2) |
|
|
(2) |
|
|
— |
|
|
— |
|
|
— |
| |||||
Cash paid for acquisitions, net of cash acquired |
(1,530) |
|
|
(719) |
|
|
(811) |
|
|
— |
|
|
— |
| |||||
Change in intercompany note balances |
— |
|
|
15 |
|
|
(15) |
|
|
— |
|
|
— |
| |||||
Other |
(31) |
|
|
(13) |
|
|
(9) |
|
|
(9) |
|
|
— |
| |||||
Net cash used in investing activities |
(1,762) |
|
|
(821) |
|
|
(918) |
|
|
(23) |
|
|
— |
| |||||
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
| ||||||||||
Proceeds from short-term and long-term debt |
2,386 |
|
|
1,316 |
|
|
1,070 |
|
|
— |
|
|
— |
| |||||
Principal payments on short-term and long-term debt |
(619) |
|
|
(43) |
|
|
(576) |
|
|
— |
|
|
— |
| |||||
Payment for capped call option |
(38) |
|
|
(38) |
|
|
— |
|
|
— |
|
|
— |
| |||||
Proceeds from TerraForm equity offering |
391 |
|
|
49 |
|
|
342 |
|
|
— |
|
|
— |
| |||||
Net parent investment and other intercompany financing activity |
— |
|
|
112 |
|
|
(112) |
|
|
— |
|
|
— |
| |||||
Common stock issued and repurchased |
4 |
|
|
4 |
|
|
— |
|
|
— |
|
|
— |
| |||||
Contributions from noncontrolling interests |
4 |
|
|
6 |
|
|
(2) |
|
|
— |
|
|
— |
| |||||
Cash paid for contingent consideration for acquisitions |
(9) |
|
|
(9) |
|
|
— |
|
|
— |
|
|
— |
| |||||
Debt financing fees |
(67) |
|
|
(30) |
|
|
(37) |
|
|
— |
|
|
— |
| |||||
Dividends paid by TerraForm Power |
(17) |
|
|
— |
|
|
(17) |
|
|
— |
|
|
— |
| |||||
Other |
(55) |
|
|
(1) |
|
|
(54) |
|
|
— |
|
|
— |
| |||||
Net cash provided by financing activities |
1,980 |
|
|
1,366 |
|
|
614 |
|
|
— |
|
|
— |
| |||||
Effect of exchange rate changes on cash and cash equivalents |
(2) |
|
|
(1) |
|
|
— |
|
|
(1) |
|
|
— |
| |||||
Net (decrease) increase in cash and cash equivalents |
(92) |
|
|
248 |
|
|
(315) |
|
|
(25) |
|
|
— |
| |||||
Cash used by discontinued operations |
(25) |
|
|
— |
|
|
— |
|
|
(25) |
|
|
— |
| |||||
Net change in cash and cash equivalents from
|
(67) |
|
|
248 |
|
|
(315) |
|
|
|
|
| |||||||
Cash and cash equivalents at beginning of period |
856 |
|
|
388 |
|
|
468 |
|
|
|
|
| |||||||
Cash and cash equivalents at end of period |
$ |
789 |
|
|
$ |
636 |
|
|
$ |
153 |
|
|
|
|
|