XML 24 R7.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash From (Used in) Operating Activities [Abstract]      
Net income $ 87,329 $ 62,276 $ 46,896
Non-cash and non-operating items [Abstract]      
Non-cash and non-operating items 139,122 78,448 71,544
Amortization and provisions 62,733 47,085 33,365
Equity awards compensation expense [1] 43,259 23,989 19,600
Net gain (or loss) on disposal of non-current assets (81) (2,127) 141
Interest accrued and non-cash financial income and expenses 39 28 861
Change in deferred taxes (10,024) (15,748) (5,315)
Income tax for the period 43,196 25,221 22,892
Change in working capital requirement [Abstract]      
Change in working capital (29,460) 15,231 4,661
(Increase) in trade receivables (117,970) (83,420) (83,646)
Increase in trade payables 81,862 100,047 70,557
(Increase) in other current assets (28,432) (24,101) (7,986)
Increase in other current liabilities 35,080 22,705 25,736
Income taxes paid (43,522) (18,805) (6,820)
Cash from operating activities 153,469 137,150 116,281
Cash From (Used in) Investing Activities [Abstract]      
Acquisition of intangibles assets, property, plant and equipment (85,133) (75,607) (48,591)
Change in accounts payable related to intangible assets, property, plant and equipment 7,752 1,128 1,705
Payments for acquired businesses, net of cash acquired (235,541) (20,542) (26,103)
Change in other financial non-current assets 159 (6,612) (2,292)
Cash used to investing activities (312,763) (101,633) (75,281)
Cash From (Used in) Financing Activities [Abstract]      
Issuance of long term borrowings 84,022 4,023 5,628
Repayment of borrowings [2] (13,305) (8,980) (6,525)
Proceeds from capital increase 20,075 13,768 31,638
Change in other financial liabilities (222) (1,000) 272
Cash from financing activities 90,570 7,811 31,013
Change in net cash and cash equivalents (68,724) 43,328 72,013
Net cash and cash equivalents - beginning of period 353,537 351,827 323,181
Effect of exchange rate changes on cash and cash equivalents (14,496) (41,618) (43,367)
Net cash and cash equivalents - end of period 270,317 353,537 351,827
Shared-based compensation expense 41,589 $ 23,743 $ 19,469
Interest paid $ 1,300    
[1] $41.6 million of equity awards compensation expense consisted of share-based compensation expense according to ASC 718 - Compensation - stock compensation for the year ended December 31, 2016.
[2] Interest paid for the year ended December 31, 2016 amounted to $1.3 million, and was immaterial for the year ended December 31, 2015 and 2014.