Consolidated cash flow statements
(unaudited)
|
Three months ended 31 March |
|
(thousands of €) |
2016 |
2015 |
Cash and cash equivalents at beginning of year |
340,314 |
187,712 |
|
|
|
Net income / loss (–) |
35,950 |
(14,227) |
|
|
|
Adjustments for: |
|
|
Tax income (–) / expenses |
– |
(1,468) |
Other net financial expense |
4,134 |
364 |
Fair value re-measurement of Share Subscription Agreement |
(57,479) |
– |
Depreciation of property, plant and equipment |
755 |
476 |
Amortization of intangible fixed assets |
209 |
232 |
Net realized loss on foreign exchange transactions |
(724) |
(41) |
Share-based compensation |
1,902 |
492 |
Increase in pension liabilities |
61 |
73 |
Gain on sale of fixed assets |
(13) |
– |
|
|
|
Operating cash flows before movements in working capital |
(15,206) |
(14,099) |
|
|
|
Increase in inventories |
(23) |
(31) |
Increase in receivables |
(5,209) |
(4,116) |
Increase / decrease (–) in payables |
928 |
(2,114) |
Increase / decrease (–) in deferred income |
270,926 |
(12,584) |
|
|
|
Cash generated / used (–) in operations |
251,416 |
(32,944) |
|
|
|
Interest paid |
(13) |
(15) |
Interest received |
144 |
228 |
|
|
|
Net cash flows generated / used (–) in operating activities |
251,547 |
(32,731) |
|
|
|
Purchase of property, plant and equipment |
(1,024) |
(432) |
Purchase of and expenditure in intangible fixed assets |
(41) |
(45) |
Proceeds from disposal of property, plant and equipment |
16 |
43 |
Proceeds from disposal of intangible fixed assets |
– |
182 |
Decrease in restricted cash |
– |
568 |
|
|
|
Net cash flows generated / used (–) in investing activities |
(1,050) |
316 |
|
|
|
Repayment of obligations under finance leases and other debts |
(17) |
(5) |
Proceeds from capital and share premium increases, net of issue costs |
392,044 |
– |
Proceeds from capital and share premium increases from exercise of warrants |
– |
5,819 |
|
|
|
Net cash flows generated in financing activities |
392,027 |
5,814 |
|
|
|
Effect of exchange rate differences on cash and cash equivalents |
(4,505) |
151 |
|
|
|
Increase / decrease (–) in cash and cash equivalents |
638,020 |
(26,450) |
|
|
|
Cash and cash equivalents at end of reporting period |
978,334 |
161,262 |