Cash flow statements

Consolidated cash flow statements

for the years ended 31 December

 

Year ended 31 December,

 

(thousands of €)

2014

2013(*)

Notes

(*)

Reclassification of interest received from financing cash flow to operating cash flow as described in note 2

Cash and cash equivalents at beginning of year

138,175

94,369

19

 

 

 

 

Net income / loss (–)

33,211

(8,079)

 

 

 

 

 

Adjustments for:

 

 

 

Tax income (–) / expenses

2,337

(3,115)

8

Financial income (–) / expenses

(1,841)

174

7

Depreciation of property, plant and equipment

3,582

6,036

13

Amortization of intangible fixed assets

1,067

2,118

12

Net realized loss on foreign exchange transactions

(261)

(2,078)

 

Share-based compensation

2,952

2,742

32

Increase / decrease (–) in provisions

27

(88)

27

Increase in pension liabilities

409

154

 

Gain on sale of service division

(67,508)

 

36

 

 

 

 

Operating cash flows before movements in working capital

(26,025)

(2,137)

 

 

 

 

 

Increase in inventories

(32)

(39)

17

Increase (–) / decrease in receivables

(10,110)

1,069

18

Increase/decrease (–) in payables

(40,311)

2,242

26

 

 

 

 

Cash generated / used (–) from operations

(76,479)

1,136

 

 

 

 

 

Interest paid

(113)

(164)

 

Interest received

951

959

 

Income taxes paid (–) / received

86

(85)

 

 

 

 

 

Net cash flows generated / used (–) in operating activities

(75,555)

1,846

 

 

 

 

 

Purchase of property, plant and equipment

(2,061)

(7,328)

13

Purchase of and expenditure in intangible fixed assets

(743)

(545)

12

Proceeds from disposal of property, plant and equipment

45

65

13

Acquisitions (–) of subsidiaries, net of cash acquired

(1,152)

36

Disposals of subsidiaries, net of cash disposed

130,787

 

36

Increase (–) in restricted cash

(7,422)

(3,028)

16

 

 

 

 

Net cash flows generated / used (–) in investing activities

120,606

(11,988)

 

 

 

 

 

Repayment of obligations under finance leases and other debts

(216)

(308)

25

Proceeds from Capital and Share premium increases, net of issue costs

4,430

54,803

20

 

 

 

 

Net cash flows generated in financing activities

4,214

54,495

 

 

 

 

 

Effect of exchange rate differences on cash and cash equivalents

271

(548)

 

 

 

 

 

Increase in cash and cash equivalents

49,537

43,806

 

 

 

 

 

Cash and cash equivalents at end of year

187,712

138,175