Consolidated statement of cash flows
Restated
MEUR 2013 2012
Cash flow from operating activities:
Profit for the financial period 393 344
Adjustments for:
Depreciation, amortisation and impairment 123 139
Financial income and expenses 19 31
Selling profit and loss of fixed assets and other changes -29 -16
Share of result of associates and joint ventures -22 -9
Income taxes 113 109
Cash flow before changes in working capital 598 598
Changes in working capital:
Assets, non-interest-bearing, increase (-) / decrease (+) -64 -234
Inventories, increase (-) / decrease (+) -88 -6
Liabilities, non-interest-bearing, increase (+) / decrease (-) 211 -38
Changes in working capital 60 -278
Cash flow from operating activities before financial items and taxes 658 320
Financial items and taxes:
Interest and other financial income 23 14
Interest and other financial expenses -7 -71
Income taxes paid -97 -110
Financial items and paid taxes -81 -167
Cash flow from operating activities 578 153
Cash flow from investing activities:
Acquisitions -392
Investments in associates and joint ventures -1 -7
Investments in available-for-sale financial assets -4 -3
Investments in property, plant and equipment and intangible assets -129 -111
Proceeds from sale of property, plant and equipment and intangible assets 7 12
Proceeds from sale of shares in associates and joint ventures 23
Proceeds from sale of available-for-sale financial assets 34 3
Loan receivables, increase (-) / decrease (+) and other changes 13 2
Dividends received 1 2
Cash flow from investing activities -79 -471
Cash flow after investing activities 499 -318
Cash flow from financing activities:
Contribution by non-controlling interests 16
Proceeds from non-current borrowings 153 158
Repayments and other changes in non-current loans -157 -92
Loan receivables, increase (-) / decrease (+) 4
Current loans, increase (+) / decrease (-) -135 69
Dividends paid -202 -186
Cash flow from financing activities -324 -47
Change in cash and cash equivalents, increase (+) / decrease (-) 176 -365
Cash and cash equivalents at the beginning of the financial period 225 592
Exchange rate changes -13 -2
Cash and cash equivalents at the end of the financial period 388 225

Note

Make a note?

Next page Previous page