XML 100 R32.htm IDEA: XBRL DOCUMENT v3.20.1
Operating Cash Flow
12 Months Ended
Dec. 31, 2019
Consolidated Statement of Cash Flows  
Operating Cash Flow

25.  Operating Cash Flow

The following table details the adjustments related to the operating cash flow:

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

    

2019

    

2018

    

2017

 

 

(Euro, in thousands)

Adjustment for non-cash transactions

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

12,448

 

5,081

 

4,285

Impairment loss

 

 

 

 

 

1,083

 

 

 

Share-based compensation expenses

 

 

38,297

 

 

26,757

 

 

16,536

Decrease (-)/increase in retirement benefit obligations and provisions

 

 

(156)

 

 

99

 

 

23

Unrealized exchange losses/gains (-) and non-cash other financial expenses

 

 

11,169

 

 

(10,063)

 

 

27,457

Discounting effect of deferred income

 

 

6,900

 

 

 

 

 

 

Fair value re-measurement of share subscription agreement and warrants

 

 

181,644

 

 

 

 

 

 

Net fair value adjustment current financial investments

 

 

3,081

 

 

 

 

 

 

Fair value adjustment financial assets held at fair value through profit or loss

 

 

(5,355)

 

 

(1,203)

 

 

 

Total adjustment for non-cash transactions

 

248,027

 

21,753

 

48,301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment for items to disclose separately under operating cash flow

 

 

 

 

 

 

 

 

 

Interest expense

 

1,302

 

780

 

936

Interest income

 

 

(9,247)

 

 

(5,219)

 

 

(3,045)

Tax expense

 

 

214

 

 

50

 

 

198

Total adjustment for items to disclose separately under operating cash flow

 

(7,731)

 

(4,389)

 

(1,912)

 

 

 

 

 

 

 

 

 

 

Adjustment for items to disclose under investing and financing cash flows

 

 

 

 

 

 

 

 

 

Gain on sale of assets

 

(2)

 

(668)

 

 

Interest income on current financial investments

 

 

(5,059)

 

 

 

 

 

 

Total adjustment for items to disclose separately under investing and financing cash flow

 

(5,061)

 

(668)

 

 —

 

 

 

 

 

 

 

 

 

 

Change in working capital other than deferred income

 

 

 

 

 

 

 

 

 

Decrease in inventories

 

20

 

 3

 

22

Increase in receivables

 

 

(67,263)

 

 

(76)

 

 

(27,656)

Increase in liabilities

 

 

79,940

 

 

19,996

 

 

14,772

Total change in working capital other than deferred income

 

12,698

 

19,922

 

(12,862)