PMC-Sierra, Inc. | |||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||
(in thousands) | |||||||||
(unaudited) | |||||||||
Six Months Ended | |||||||||
June 27, | June 28, | ||||||||
2015 | 2014 | ||||||||
Cash flows from operating activities: | |||||||||
Net loss | $ | (3,924 | ) | $ | (7,721 | ) | |||
Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||
Depreciation and amortization | 30,058 | 33,278 | |||||||
Stock-based compensation | 12,804 | 11,106 | |||||||
Unrealized foreign exchange gain, net | (4,328 | ) | (1,264 | ) | |||||
Net amortization of premiums and accrued interest of investments | 390 | # | 390 | ||||||
Asset impairments | 252 | 770 | |||||||
Gain on investment securities and other investments | (57 | ) | (74 | ) | |||||
Accretion of discount on short-term and long-term obligations | 390 | - | |||||||
Amortization of debt issuance costs | 102 | 102 | |||||||
Gain on lease exit, net | (696 | ) | - | ||||||
Changes in operating assets and liabilities: | |||||||||
Accounts receivable, net | (2,727 | ) | (2,249 | ) | |||||
Inventories, net | 1,784 | (311 | ) | ||||||
Prepaid expenses and other current assets | 1,055 | 3,068 | |||||||
Accounts payable and accrued liabilities | 5,190 | (2,234 | ) | ||||||
Deferred taxes and income taxes payable | 1,285 | 6,447 | |||||||
Deferred income | (159 | ) | (2,292 | ) | |||||
Net cash provided by operating activities | 41,419 | 39,016 | |||||||
Cash flows from investing activities: | |||||||||
Purchases of property and equipment | (8,850 | ) | (8,054 | ) | |||||
Purchase of intangible assets | (3,845 | ) | (733 | ) | |||||
Redemption of short-term investments | 13,466 | 3,535 | |||||||
Disposals of investment securities and other investments | 29,973 | 25,538 | |||||||
Purchases of investment securities and other investments | (67,515 | ) | (41,966 | ) | |||||
Net cash used in investing activities | (36,771 | ) | (21,680 | ) | |||||
Cash flows from financing activities: | |||||||||
Installment payment in connection with previous business acquisition | (18,000 | ) | - | ||||||
Proceeds from credit facility | 102,000 | 30,000 | |||||||
Repayment of credit facility | (65,000 | ) | (60,000 | ) | |||||
Proceeds from issuance of common stock | 31,342 | 10,615 | |||||||
Repurchases of common stock | (102,108 | ) | (11,496 | ) | |||||
Net cash used in financing activities |
(51,766 | ) | (30,881 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents | (588 | ) | 95 | ||||||
Net decrease in cash and cash equivalents | (47,706 | ) | (13,450 | ) | |||||
Cash and cash equivalents, beginning of the period | 112,570 | 100,038 | |||||||
Cash and cash equivalents, end of the period | $ | 64,864 | $ | 86,588 |