SUNEDISON, INC. AND SUBSIDIARIES | |||||||||||||||||||
UNAUDITED SUPPLEMENTAL INFORMATION FOR CASH FLOW | |||||||||||||||||||
FOR THE THREE MONTHS ENDED DECEMBER 31, 2014 | |||||||||||||||||||
(In millions) | |||||||||||||||||||
| |||||||||||||||||||
|
|
|
Supplemental Consolidating Data | ||||||||||||||||
|
Consolidated |
|
Renewable Energy Development |
|
TerraForm Power |
|
Discontinued Operations |
|
Consolidating Adjustments | ||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
| ||||||||||
Net loss |
$ |
(288) |
|
|
$ |
(216) |
|
|
$ |
(61) |
|
|
$ |
(11) |
|
|
$ |
— |
|
Adjustments to reconcile net loss to net cash (used in) provided by
|
|
|
|
|
|
|
|
|
| ||||||||||
Depreciation and amortization |
97 |
|
|
39 |
|
|
29 |
|
|
29 |
|
|
— |
| |||||
Stock-based compensation |
18 |
|
|
10 |
|
|
4 |
|
|
4 |
|
|
— |
| |||||
Deferred tax (benefit) expense |
(9) |
|
|
(14) |
|
|
— |
|
|
5 |
|
|
— |
| |||||
Deferred revenue |
(23) |
|
|
(23) |
|
|
— |
|
|
— |
|
|
— |
| |||||
Long-lived asset impairment charges |
34 |
|
|
33 |
|
|
— |
|
|
1 |
|
|
— |
| |||||
Other non-cash |
(10) |
|
|
(22) |
|
|
7 |
|
|
5 |
|
|
— |
| |||||
Changes in operating assets and liabilities |
(19) |
|
|
(73) |
|
|
78 |
|
|
(24) |
|
|
— |
| |||||
Net cash (used in) provided by operating activities |
(200) |
|
|
(266) |
|
|
57 |
|
|
9 |
|
|
— |
| |||||
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
| ||||||||||
Capital expenditures |
(48) |
|
|
(25) |
|
|
— |
|
|
(23) |
|
|
— |
| |||||
Construction of renewable energy systems |
(483) |
|
|
(480) |
|
|
(203) |
|
|
— |
|
|
200 |
| |||||
Contribution of renewable energy systems |
— |
|
|
200 |
|
|
— |
|
|
— |
|
|
(200) |
| |||||
Deposits on wind turbine equipment |
(159) |
|
|
(159) |
|
|
— |
|
|
— |
|
|
— |
| |||||
Purchases of cost and equity method investments |
(5) |
|
|
(5) |
|
|
— |
|
|
— |
|
|
— |
| |||||
Change in restricted cash |
(15) |
|
|
(39) |
|
|
24 |
|
|
— |
|
|
— |
| |||||
Change in cash committed for construction projects |
(56) |
|
|
(56) |
|
|
— |
|
|
— |
|
|
— |
| |||||
Cash paid for acquisitions, net of cash acquired |
(304) |
|
|
(15) |
|
|
(289) |
|
|
— |
|
|
— |
| |||||
Change in intercompany note balances |
— |
|
|
94 |
|
|
(94) |
|
|
— |
|
|
— |
| |||||
Other |
3 |
|
|
1 |
|
|
— |
|
|
2 |
|
|
— |
| |||||
Net cash used in investing activities |
(1,067) |
|
|
(484) |
|
|
(562) |
|
|
(21) |
|
|
— |
| |||||
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
| ||||||||||
Proceeds from short-term and long-term debt |
1,333 |
|
|
849 |
|
|
484 |
|
|
— |
|
|
— |
| |||||
Principal payments on short-term and long-term debt |
(421) |
|
|
(194) |
|
|
(226) |
|
|
(1) |
|
|
— |
| |||||
Net repayments of customer deposits related to long-term
|
(12) |
|
|
(12) |
|
|
— |
|
|
— |
|
|
— |
| |||||
Proceeds from TerraForm equity offering |
337 |
|
|
— |
|
|
337 |
|
|
— |
|
|
— |
| |||||
Net parent investment and other intercompany financing
|
— |
|
|
(8) |
|
|
8 |
|
|
— |
|
|
| ||||||
Common stock issued and repurchased |
11 |
|
|
11 |
|
|
— |
|
|
— |
|
|
— |
| |||||
Contributions from noncontrolling interests |
182 |
|
|
23 |
|
|
159 |
|
|
— |
|
|
— |
| |||||
Debt financing fees |
(31) |
|
|
(20) |
|
|
(11) |
|
|
— |
|
|
— |
| |||||
Dividends paid by TerraForm Power |
(8) |
|
|
1 |
|
|
(9) |
|
|
— |
|
|
— |
| |||||
Other |
(10) |
|
|
18 |
|
|
(28) |
|
|
— |
|
|
— |
| |||||
Net cash provided by (used in) financing activities |
1,381 |
|
|
668 |
|
|
714 |
|
|
(1) |
|
|
— |
| |||||
Effect of exchange rate changes on cash and cash equivalents |
(11) |
|
|
(9) |
|
|
— |
|
|
(2) |
|
|
— |
| |||||
Net increase (decrease) in cash and cash equivalents |
103 |
|
|
(91) |
|
|
209 |
|
|
(15) |
|
|
— |
| |||||
Cash used by discontinued operations |
(15) |
|
|
— |
|
|
— |
|
|
(15) |
|
|
— |
| |||||
Net change in cash and cash equivalents from continuing
|
118 |
|
|
(91) |
|
|
209 |
|
|
|
|
| |||||||
Cash and cash equivalents at beginning of period |
738 |
|
|
479 |
|
|
259 |
|
|
|
|
| |||||||
Cash and cash equivalents at end of period |
$ |
856 |
|
|
$ |
388 |
|
|
$ |
468 |
|
|
|
|
|