XML 17 R7.htm IDEA: XBRL DOCUMENT v3.20.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Cash from operating activities        
Net income $ 5,293 $ 20,557 $ 27,871 $ 54,495
Non-cash and non-operating items 39,831 18,776 105,742 72,735
- Amortization and provisions 24,680 19,455 79,631 57,381
- Net gain or loss on disposal of non-current assets 591 0 2,734 0
- Equity awards compensation expense [1] 6,803 11,165 22,465 36,760
- Change in deferred taxes (80) (2,710) (7,697) (1,374)
- Change in income taxes 6,684 (9,309) 7,411 (19,939)
- Other 1,153 175 1,198 (93)
Changes in working capital related to operating activities 6,032 3,956 7,663 36,243
- (Increase) / Decrease in trade receivables (4,177) 14,821 122,529 120,164
- Increase / (Decrease) in trade payables 8,494 (4,415) (95,303) (77,895)
- (Increase) / Decrease in other current assets (2,762) 638 2,288 2,150
- Increase/(Decrease) in other current liabilities 6,303 (10,177) (20,145) (4,726)
- Change in operating lease liabilities and right of use assets (1,826) 3,089 (1,706) (3,450)
Cash from operating activities 51,156 43,289 141,276 163,473
Cash used for investing activities        
Acquisition of intangible assets, property, plant and equipment (16,308) (27,239) (57,037) (69,343)
Change in accounts payable related to intangible assets, property, plant and equipment 3,410 3,295 13,870 (11,077)
(Payment for) Disposal of a business, net of cash acquired (disposed) (3) 106 (3) (4,582)
Change in other non-current financial assets (280) (165) (20,629) (1,349)
Cash used for investing activities (13,181) (24,003) (63,799) (86,351)
Cash (used for) from financing activities        
Proceeds from borrowings under line-of-credit agreement 3,193 0 157,503 0
Repayment of borrowings (12) (167) (181) (506)
Proceeds from capital increase 117 725 101 638
Repurchase of treasury stocks (10,554) (17,603) (43,655) (17,603)
Change in other financial liabilities (1,083) (928) (2,010) (1,167)
Cash (used for) from financing activities (8,339) (17,973) 111,758 (18,638)
Effect of exchange rates changes on cash and cash equivalents 18,927 (14,188) 18,746 (13,732)
Net increase (decrease) in cash and cash equivalents 48,563 (12,875) 207,981 44,752
Net cash and cash equivalents at beginning of period 578,181 422,053 418,763 364,426
Net cash and cash equivalents at end of period 626,744 409,178 626,744 409,178
Supplemental disclosures of cash flow information        
Cash paid for taxes, net of refunds 4,337 (19,932) (12,229) (44,927)
Cash paid for interest $ (153) $ (337) $ (819) $ (1,095)
[1] Of which $10.8 million and $6.5 million of equity awards compensation expense consisted of share-based compensation expense according to ASC 718 Compensation - stock compensation for the quarter ended September 30, 2019 and 2020, respectively, and $35.7 million and $21.4 million for the nine months ended September 30, 2019 and 2020, respectively.