Académique Documents
Professionnel Documents
Culture Documents
1997
(5,200)
Net Income
Change in Net Working Capital
Receivables (days)
Inventories (days)
Payables (days)
Investment in Working Capital
Net Change in Working Capital
45
90
45
Capital Expenditure
Add back Depreciation
Free Cash Flows
Terminal Value
Adjusted Free Cash Flows
Genzyme Investment
JV
89,793
1998
(7,350)
1999
(12,799)
2000
(9,352)
2001
8,177
2002
30,642
2003
52,059
2004
61,575
2005
66,503
2006
71,811
1,017
610
(305)
1,322
(1,322)
2,831
1,698
(849)
3,680
(2,358)
7,275
4,365
(2,182)
9,457
(5,777)
13,811
8,287
(4,143)
17,954
(8,497)
19,878
11,927
(5,963)
25,842
(7,887)
22,949
13,770
(6,885)
29,834
(3,993)
24,625
14,775
(7,388)
32,013
(2,178)
26,425
15,855
(7,928)
34,353
(2,340)
27,983
16,790
(8,395)
36,378
(2,025)
29,219
17,531
(8,766)
37,985
(1,607)
30,598
18,359
(9,179)
39,777
(1,792)
31,903
19,142
(9,571)
41,474
(1,697)
32,859
19,715
(9,858)
42,716
(1,242)
950
75,221
###
950
79,043
950
82,696
###
950
86,358
950
89,200
(3,500)
400
(8,300)
(2,500)
400
(9,450)
(8,000)
950
(21,170)
950
(10,760)
950
3,349
###
950
23,095
950
45,122
950
58,533
950
65,275
###
950
70,421
(8,300)
$27,500
(9,450)
(21,170)
###
(10,760)
3,349
###
23,095
45,122
58,533
65,275
70,421
Genzyme
44,896
$27,500
17,396
Geltex
44,896
2007
76,296
75,221
2008
79,700
79,043
2009
83,539
82,696
2010
87,105
86,358
2011
89,492
89,200