Consolidated cash flow statements
(unaudited)
|
Nine months ended 30 September |
|
(thousands of €) |
2017 |
2016 |
Cash and cash equivalents at beginning of year |
973,241 |
340,314 |
|
|
|
Net income / loss (–) |
(85,855) |
8,067 |
|
|
|
Adjustments for: |
|
|
Tax expense |
161 |
71 |
Other net financial expenses |
23,142 |
858 |
Fair value re-measurement of share subscription agreement |
– |
(57,479) |
Depreciation of property, plant and equipment |
2,701 |
2,428 |
Amortization of intangible fixed assets |
510 |
649 |
Net realized loss on foreign exchange transactions and net other financial expenses paid |
(503) |
(192) |
Share-based compensation |
11,697 |
7,201 |
Decrease in provisions |
(8) |
(5) |
Increase in pension liabilities |
214 |
183 |
Gain on sale of fixed assets |
– |
(14) |
|
|
|
Operating cash flows before movements in working capital |
(47,942) |
(38,232) |
|
|
|
Increase in inventories |
(3) |
(1) |
Increase in receivables |
(8,240) |
(14,727) |
Increase / decrease (–) in payables |
16,464 |
(1,841) |
Increase / decrease (–) in deferred income |
(47,180) |
258,878 |
|
|
|
Cash generated / used (–) in operations |
(86,901) |
204,077 |
|
|
|
Interest paid |
(42) |
(37) |
Interest received |
903 |
726 |
Income taxes paid |
(191) |
(477) |
|
|
|
Net cash flows generated / used (–) in operating activities |
(86,231) |
204,289 |
|
|
|
Purchase of property, plant and equipment |
(2,986) |
(3,627) |
Purchase of and expenditure in intangible fixed assets |
(233) |
(250) |
Proceeds from disposal of property, plant and equipment |
– |
23 |
Increase (–) / decrease in restricted cash |
6,453 |
(54) |
Acquisition of (–) / proceeds from sale of available-for-sale financial assets |
372 |
(2,750) |
|
|
|
Net cash flows generated / used (–) in investing activities |
3,605 |
(6,657) |
|
|
|
Repayment of obligations under finance leases and other debts |
(50) |
(41) |
Proceeds from capital and share premium increases, net of issue costs |
348,133 |
391,785 |
Proceeds from capital and share premium increases from exercise of warrants |
4,935 |
3,489 |
|
|
|
Net cash flows generated in financing activities |
353,018 |
395,233 |
|
|
|
Effect of exchange rate differences on cash and cash equivalents |
(24,777) |
(2,371) |
|
|
|
Increase in cash and cash equivalents |
245,615 |
590,493 |
|
|
|
Cash and cash equivalents at end of the period |
1,218,856 |
930,807 |